{"text_format":"1","workbook":"xlsx","n_sheets":38,"sheets":["START","Cntrl","Periods","Lists","Macro","Items","KPI","Mrkting","CapEx","Sales","Prdction","HR","Exp","Credits","PL","CF","BS","MAIN","PLd","CFd","BSd","Sens","UnitEc","CFind","FinEcAn","InvAn","EBITDA","Rep","Repd","Calc","PLplan","PLfact","PLplnfct","CRM","BDCRM","CFplan","CFfact","CFplnfct"],"not_rendered":{"charts":5,"images":0,"macros":1,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":5,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"START","index":0,"n_rows":187,"n_cols":11,"rows_kept":139,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I25\")","v":"START"},null,null,{"$f":"INDIRECT(\"START!K25\")","v":"Описание методологии финмодели"}]
[]
[null,null,null,null,null,null,null,null,"лист",null,"описание листа/столбца/строки/ячейки/блока ячеек"]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$PL14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[{"$f":"ROW()","v":16},null,null,null,null,null,null,"ФИНАНСОВАЯ МОДЕЛЬ"]
[{"$f":"ROW()","v":17}]
[{"$f":"ROW()","v":18}]
[{"$f":"ROW()","v":19},null,null,null,null,null,null,"МОДЕЛИРОВАНИЕ - БЮДЖЕТИРОВАНИЕ - УПРАВЛЕНЧЕСКИЙ УЧЕТ - КОНТРОЛЬ"]
[{"$f":"ROW()","v":20}]
[{"$f":"ROW()","v":21}]
[{"$f":"ROW()","v":22}]
[{"$f":"ROW()","v":23},null,null,null,null,null,null,"Методология. Список и предназначение листов настоящей финансовой модели"]
[{"$f":"ROW()","v":24}]
[{"$f":"ROW()","v":25},null,null,null,null,null,null,null,"START",null,"Описание методологии финмодели"]
[{"$f":"ROW()","v":26},null,null,null,null,null,null,null,"Cntrl",null,"Общий контроль финансовой модели"]
[{"$f":"ROW()","v":27},null,null,null,null,null,null,null,"Periods",null,"Периоды и горизонты моделирования фактических и прогнозных данных"]
[{"$f":"ROW()","v":28},null,null,null,null,null,null,null,"Lists",null,"Выпадающие списки финансовой модели"]
[{"$f":"ROW()","v":29},null,null,null,null,null,null,null,"Macro",null,"Макропоказатели внешней среды"]
[{"$f":"ROW()","v":30},null,null,null,null,null,null,null,"Items",null,"Справочники статей доходов и расходов и т.д."]
[{"$f":"ROW()","v":31},null,null,null,null,null,null,null,"KPI",null,"Справочники ключевых показателей эффективности"]
[{"$f":"ROW()","v":32},null,null,null,null,null,null,null,"Mrkting",null,"Маркетинг. Параметры рынков сбыта и каналов привлечения клиентов"]
[{"$f":"ROW()","v":33},null,null,null,null,null,null,null,"CapEx",null,"Календарный план-график капитальных затрат"]
[{"$f":"ROW()","v":34},null,null,null,null,null,null,null,"Sales",null,"Параметры бюджета продаж"]
[{"$f":"ROW()","v":35},null,null,null,null,null,null,null,"Prdction",null,"Технологическая карта производственного процесса"]
[{"$f":"ROW()","v":36},null,null,null,null,null,null,null,"HR",null,"Штатное расписание"]
[{"$f":"ROW()","v":37},null,null,null,null,null,null,null,"Exp",null,"Прочие расходы бизнес-проекта"]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,null,"Credits",null,"Источники финансирования и их условия"]
[{"$f":"ROW()","v":39},null,null,null,null,null,null,null,"PL",null,"Итоговый отчет о прибылях и убытках"]
[{"$f":"ROW()","v":40},null,null,null,null,null,null,null,"CF",null,"Итоговый отчет о движении денежных средств"]
[{"$f":"ROW()","v":41},null,null,null,null,null,null,null,"BS",null,"Итоговый баланс"]
[{"$f":"ROW()","v":42},null,null,null,null,null,null,null,"MAIN",null,"Ключевые параметры управления и результаты финансовой модели"]
[{"$f":"ROW()","v":43},null,null,null,null,null,null,null,"PLd",null,"Детализированный отчет о прибылях и убытках"]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,null,"CFd",null,"Детализированный отчет о движении денежных средств"]
[{"$f":"ROW()","v":45},null,null,null,null,null,null,null,"BSd",null,"Детализированный баланс"]
[{"$f":"ROW()","v":46},null,null,null,null,null,null,null,"Sens",null,"Анализ чувствительности финмодели"]
[{"$f":"ROW()","v":47},null,null,null,null,null,null,null,"UnitEc",null,"Расчет юнит-экономики бизнес-проекта"]
[{"$f":"ROW()","v":48},null,null,null,null,null,null,null,"CFind",null,"Анализ финансового потока косвенным методом"]
[{"$f":"ROW()","v":49},null,null,null,null,null,null,null,"FinEcAn",null,"Финансово-экономический анализ проекта"]
[{"$f":"ROW()","v":50},null,null,null,null,null,null,null,"InvAn",null,"Инвестиционный анализ проекта"]
[{"$f":"ROW()","v":51},null,null,null,null,null,null,null,"EBITDA",null,"Анализ собственной операционной деят-сти. Точки безубыточности"]
[{"$f":"ROW()","v":52},null,null,null,null,null,null,null,"Rep",null,"Укрупненное формирование всей отчетности финмодели"]
[{"$f":"ROW()","v":53},null,null,null,null,null,null,null,"Repd",null,"Детализированное формирование всей отчетности финмодели"]
[{"$f":"ROW()","v":54},null,null,null,null,null,null,null,"Calc",null,"Функционал финансовой модели. Все расчеты"]
[{"$f":"ROW()","v":55},null,null,null,null,null,null,null,"PLplan",null,"Бюджет доходов и расходов (План PL)"]
[{"$f":"ROW()","v":56},null,null,null,null,null,null,null,"PLfact",null,"Факт + Прогноз отчета о прибылях и убытках"]
[{"$f":"ROW()","v":57},null,null,null,null,null,null,null,"PLplnfct",null,"План-Факт отчет о прибылях и убытках"]
[{"$f":"ROW()","v":58},null,null,null,null,null,null,null,"CRM",null,"Интерфейс CRM"]
[{"$f":"ROW()","v":59},null,null,null,null,null,null,null,"BDCRM",null,"База учетных данных CRM"]
[{"$f":"ROW()","v":60},null,null,null,null,null,null,null,"CFplan",null,"Бюджет движения денежных средств (план ДДС-CF)"]
[{"$f":"ROW()","v":61},null,null,null,null,null,null,null,"CFfact",null,"Факт + Прогноз отчета о движении денежных средств"]
[{"$f":"ROW()","v":62},null,null,null,null,null,null,null,"CFplnfct",null,"План-Факт отчет о движении денежных средств"]
[{"$f":"ROW()","v":63}]
[{"$f":"ROW()","v":64},null,null,null,null,null,null,"Обозначение ячеек для задания исходных данных"]
[{"$f":"ROW()","v":67}]
[{"$f":"ROW()","v":68},null,null,null,null,null,null,"*",null,"^","Ячейки для задания исходных данных финмодели из выпадающих списков вкладки \"Lists\""]
[{"$f":"ROW()","v":70},null,null,null,null,null,null,null,"MAIN",null,"По заданию PAX GROUP все ячейки с заданием исходных данных перенесены в лист \"MAIN\""]
[]
[{"$f":"ROW()","v":74},null,null,null,null,null,null,"Ячейка F11",null,null,"Для каждого листа в этой ячейке отображается название (ярлычка) листа"]
[{"$f":"ROW()","v":75}]
[{"$f":"ROW()","v":77}]
[{"$f":"ROW()","v":78},null,null,null,null,null,null,"Ячейка E14",null,null,"Для каждого листа в этой ячейке суммируются все контроли листа по 14-той строке"]
[{"$f":"ROW()","v":81}]
[{"$f":"ROW()","v":82},null,null,null,null,null,null,"Ячейка F14",null,null,"Для каждого листа в этой ячейке проверяется соответствие названия листа их списку из \"START\""]
[{"$f":"ROW()","v":85}]
[{"$f":"ROW()","v":86},null,null,null,null,null,null,null,{"$f":"$I$26","v":"Cntrl"},null,{"$f":"$K$26","v":"Общий контроль финансовой модели"}]
[{"$f":"ROW()","v":88},null,null,null,null,null,null,null,"столбец M",null,"Со строки 19 здесь подтягиваются контроли всех листов из ячеек E14"]
[{"$f":"ROW()","v":89}]
[{"$f":"ROW()","v":92},null,null,null,null,null,null,null,"столбец O",null,"Со строки 19 здесь рассчитываются порядковые номера ярлычков листов в нижней панели"]
[{"$f":"ROW()","v":93}]
[{"$f":"ROW()","v":95}]
[{"$f":"ROW()","v":96},null,null,null,null,null,null,null,"столбец S",null,"Со строки 19 здесь проверяется наличие значений из столбца Q в списке столбца U листа \"Lists\""]
[{"$f":"ROW()","v":99}]
[{"$f":"ROW()","v":100},null,null,null,null,null,null,null,{"$f":"$I$27","v":"Periods"},null,{"$f":"$K$27","v":"Периоды и горизонты моделирования фактических и прогнозных данных"}]
[{"$f":"ROW()","v":102},null,null,null,null,null,null,null,"Q16",null,"Пользователь задает, выбирая из выпадающего списка, минимальный период шкалы времени"]
[{"$f":"ROW()","v":103}]
[{"$f":"ROW()","v":106},null,null,null,null,null,null,null,"Q18",null,"Пользователь задает вручную (от 1 до 400) количество периодов в шкале расчетов - горизонт"]
[{"$f":"ROW()","v":107}]
[{"$f":"ROW()","v":109}]
[{"$f":"ROW()","v":110},null,null,null,null,null,null,null,"строка 22",null,"Формируются названия периодов шкалы расчетов"]
[{"$f":"ROW()","v":113}]
[{"$f":"ROW()","v":114},null,null,null,null,null,null,null,"Q26",null,"В случае выбора \"да\" в ячейке Q25, пользователь выбирает вариант задания фактического периода "]
[{"$f":"ROW()","v":117}]
[{"$f":"ROW()","v":118},null,null,null,null,null,null,null,"Q31",null,"Если в ячейке Q25 \"да\" и в Q26 \"нет\", то здесь вручную задаем дату окончания фактического периода"]
[{"$f":"ROW()","v":120},null,null,null,null,null,null,null,"строки 28,29",null,"По данным из ячеек Q25,Q26,Q30,Q31 рассчитываются даты начала и окончания фактических периодов"]
[{"$f":"ROW()","v":121}]
[{"$f":"ROW()","v":124},null,null,null,null,null,null,null,"строки 35,36",null,"Рассчитываются даты начала и окончания периодов шкалы отчетности"]
[{"$f":"ROW()","v":125}]
[{"$f":"ROW()","v":127}]
[{"$f":"ROW()","v":128},null,null,null,null,null,null,null,"Q12",null,"Отображается тип листа"]
[{"$f":"ROW()","v":131}]
[{"$f":"ROW()","v":132},null,null,null,null,null,null,null,"строки 1-10",null,"Строки носят технический характер, в них рассчитываются следующие параметры:"]
[{"$f":"ROW()","v":134},null,null,null,null,null,null,null,null,null,"номер столбца:"]
[{"$f":"ROW()","v":135},null,null,null,null,null,null,null,null,null,"номер периода модели:"]
[{"$f":"ROW()","v":138},null,null,null,null,null,null,null,null,null,"число даты начала:"]
[{"$f":"ROW()","v":139},null,null,null,null,null,null,null,null,null,"номер месяца даты начала:"]
[{"$f":"ROW()","v":141},null,null,null,null,null,null,null,null,null,"число даты окончания:"]
[{"$f":"ROW()","v":142},null,null,null,null,null,null,null,null,null,"номер месяца даты окончания:"]
[{"$f":"ROW()","v":145},null,null,null,null,null,null,null,"столбцы G,S",null,"Производится контроль за корректностью работы выпадающих списков"]
[{"$f":"ROW()","v":146}]
[{"$f":"ROW()","v":148}]
[{"$f":"ROW()","v":149},null,null,null,null,null,null,null,"строка 1",null,"Для технических нужд отображаются номера столбцов, в которых находятся выпадающие списки"]
[{"$f":"ROW()","v":152}]
[{"$f":"ROW()","v":153},null,null,null,null,null,null,null,"строка 15",null,"Для технических нужд рассчитываются адреса блоков ячеек с выпадающими списками"]
[{"$f":"ROW()","v":156}]
[{"$f":"ROW()","v":157},null,null,null,null,null,null,null,"справа от списков",null,"В 1-ом столбце справа от вып.списков производится нумерация актуальных значений вып.списков "]
[{"$f":"ROW()","v":159},null,null,null,null,null,null,null,"справа от списков",null,"Во 2-ом столбце справа от вып.списков производится контроль за неповторяемостью значений"]
[{"$f":"ROW()","v":160}]
[{"$f":"ROW()","v":163},null,null,null,null,null,null,"Концепция",null,null,"Капитальные затраты (CapEx), Расходы на персонал (HR) и постоянные затраты (Exp) задаются отдельно"]
[{"$f":"ROW()","v":164}]
[{"$f":"ROW()","v":166}]
[{"$f":"ROW()","v":167},null,null,null,null,null,null,"Концепция",null,null,"Также в Calc рассчитываются кассовые разрывы, финпотоки, и показатели PBP и DPBP, IRR и NPV"]
[{"$f":"ROW()","v":170}]
[{"$f":"ROW()","v":171},null,null,null,null,null,null,"Концепция",null,null,"В остальных вкладках с PL по Repd отображаются все  отчеты и результаты"]
[{"$f":"ROW()","v":173},null,null,null,null,null,null,"Концепция",null,null,"В ячейке Q91 вкладки \"MAIN\" можно выбрать три режима работы \"Модель\"/\"План\"/\"Факт\""]
[{"$f":"ROW()","v":174}]
[{"$f":"ROW()","v":175},null,null,null,null,null,null,"Концепция",null,null,"В режиме работы \"Модель\" задействуются исходные данные из вкладки \"MAIN\""]
[{"$f":"ROW()","v":176}]
[{"$f":"ROW()","v":177},null,null,null,null,null,null,"Концепция",null,null,"В режиме работы \"План\" исходные данные подтягиваются из базы данных CRM \"BDCRM\""]
[{"$f":"ROW()","v":178}]
[{"$f":"ROW()","v":179},null,null,null,null,null,null,"Концепция",null,null,"В режиме работы \"Факт\" исходные данные подтягиваются из базы данных CRM \"BDCRM\""]
[{"$f":"ROW()","v":180}]
[{"$f":"ROW()","v":181},null,null,null,null,null,null,"Концепция",null,null,"Данные в базу данных CRM \"BDCRM\" вносятся через их задание в виде учетных записей в листе \"CRM\""]
[{"$f":"ROW()","v":182}]
[{"$f":"ROW()","v":183},null,null,null,null,null,null,"Концепция",null,null,"Везде после строки с моделируемым потоком значений показателя в следующих ниже строках"]
[{"$f":"ROW()","v":184},null,null,null,null,null,null,null,null,null,"отражаются характеристики, которые влияют на показатель и которые задает пользователь модели"]
[{"$f":"ROW()","v":185},null,null,null,null,null,null,"Концепция",null,null,"Во всех вкладках название вкладки отражает суть содержания вкладки"]
[{"$f":"ROW()","v":186}]
[{"$f":"ROW()","v":187}]

{"sheet":"Cntrl","index":1,"n_rows":70,"n_cols":22,"rows_kept":70,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I26\")","v":"Cntrl"},null,null,{"$f":"INDIRECT(\"START!K26\")","v":"Общий контроль финансовой модели"}]
[]
[null,null,null,null,null,null,null,null,"лист",null,"ячейка с контролем",null,"контроль",null,"номер листа",null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,"точность"]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$PL14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$100000)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$100000)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[{"$f":"ROW()","v":16}]
[{"$f":"ROW()","v":17},null,null,null,null,null,{"$f":"IF($R17=\"^\",IF(COUNTIF(Lists!$13:$13,H17)=1,0,1),0)","v":0},"Общий контроль",null,null,null,null,{"$f":"SUM(M$18:M$100000)","v":0}]
[{"$f":"ROW()","v":18}]
[{"$f":"ROW()","v":19},null,null,null,null,null,{"$f":"IF($R19=\"^\",IF(COUNTIF(Lists!$13:$13,H19)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I25","v":"START"},null,"E14",null,{"$f":"IFERROR(INDIRECT($I19&\"!\"&$K19),1)","v":0},null,{"$f":"_xlfn.SHEET(INDIRECT($I19&\"!\"&$K19))","v":1},"*","технический","^",{"$f":"IF(G19<>0,1,IF(OR($Q19=\"\",$Q19=0),0,IF($R19=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H19))),$Q19)=1,0,1),0)))","v":0},null,"*",0]
[{"$f":"ROW()","v":20},null,null,null,null,null,{"$f":"IF($R20=\"^\",IF(COUNTIF(Lists!$13:$13,H20)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I26","v":"Cntrl"},null,"E14",null,0,null,2,"*","технический","^",{"$f":"IF(G20<>0,1,IF(OR($Q20=\"\",$Q20=0),0,IF($R20=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H20))),$Q20)=1,0,1),0)))","v":0},null,"*",0]
[{"$f":"ROW()","v":21},null,null,null,null,null,{"$f":"IF($R21=\"^\",IF(COUNTIF(Lists!$13:$13,H21)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I27","v":"Periods"},null,"E14",null,0,null,3,"*","расчетный","^",{"$f":"IF(G21<>0,1,IF(OR($Q21=\"\",$Q21=0),0,IF($R21=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H21))),$Q21)=1,0,1),0)))","v":0},null,"*",0]
[{"$f":"ROW()","v":22},null,null,null,null,null,{"$f":"IF($R22=\"^\",IF(COUNTIF(Lists!$13:$13,H22)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I28","v":"Lists"},null,"E14",null,0,null,4,"*","технический","^",{"$f":"IF(G22<>0,1,IF(OR($Q22=\"\",$Q22=0),0,IF($R22=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H22))),$Q22)=1,0,1),0)))","v":0},null,"*",0]
[{"$f":"ROW()","v":23},null,null,null,null,null,{"$f":"IF($R23=\"^\",IF(COUNTIF(Lists!$13:$13,H23)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I29","v":"Macro"},null,"E14",null,0,null,5,"*","расчетный","^",{"$f":"IF(G23<>0,1,IF(OR($Q23=\"\",$Q23=0),0,IF($R23=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H23))),$Q23)=1,0,1),0)))","v":0},null,"*",0]
[{"$f":"ROW()","v":24},null,null,null,null,null,{"$f":"IF($R24=\"^\",IF(COUNTIF(Lists!$13:$13,H24)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I30","v":"Items"},null,"E14",null,0,null,6,"*","технический","^",{"$f":"IF(G24<>0,1,IF(OR($Q24=\"\",$Q24=0),0,IF($R24=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H24))),$Q24)=1,0,1),0)))","v":0},null,"*",0]
[{"$f":"ROW()","v":25},null,null,null,null,null,{"$f":"IF($R25=\"^\",IF(COUNTIF(Lists!$13:$13,H25)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I31","v":"KPI"},null,"E14",null,0,null,7,"*","технический","^",{"$f":"IF(G25<>0,1,IF(OR($Q25=\"\",$Q25=0),0,IF($R25=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H25))),$Q25)=1,0,1),0)))","v":0},null,"*",0]
[{"$f":"ROW()","v":26},null,null,null,null,null,{"$f":"IF($R26=\"^\",IF(COUNTIF(Lists!$13:$13,H26)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I32","v":"Mrkting"},null,"E14",null,{"$f":"IFERROR(INDIRECT($I26&\"!\"&$K26),1)","v":0},null,{"$f":"_xlfn.SHEET(INDIRECT($I26&\"!\"&$K26))","v":8},"*","расчетный","^",{"$f":"IF(G26<>0,1,IF(OR($Q26=\"\",$Q26=0),0,IF($R26=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H26))),$Q26)=1,0,1),0)))","v":0},null,"*",1.0000000000000001E-5]
[{"$f":"ROW()","v":27},null,null,null,null,null,{"$f":"IF($R27=\"^\",IF(COUNTIF(Lists!$13:$13,H27)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I33","v":"CapEx"},null,"E14",null,0,null,9,"*","расчетный","^",{"$f":"IF(G27<>0,1,IF(OR($Q27=\"\",$Q27=0),0,IF($R27=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H27))),$Q27)=1,0,1),0)))","v":0},null,"*",1.0000000000000001E-5]
[{"$f":"ROW()","v":28},null,null,null,null,null,{"$f":"IF($R28=\"^\",IF(COUNTIF(Lists!$13:$13,H28)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I34","v":"Sales"},null,"E14",null,0,null,10,"*","расчетный","^",{"$f":"IF(G28<>0,1,IF(OR($Q28=\"\",$Q28=0),0,IF($R28=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H28))),$Q28)=1,0,1),0)))","v":0},null,"*",1.0000000000000001E-5]
[{"$f":"ROW()","v":29},null,null,null,null,null,{"$f":"IF($R29=\"^\",IF(COUNTIF(Lists!$13:$13,H29)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I35","v":"Prdction"},null,"E14",null,0,null,11,"*","расчетный","^",{"$f":"IF(G29<>0,1,IF(OR($Q29=\"\",$Q29=0),0,IF($R29=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H29))),$Q29)=1,0,1),0)))","v":0},null,"*",1.0000000000000001E-5]
[{"$f":"ROW()","v":30},null,null,null,null,null,{"$f":"IF($R30=\"^\",IF(COUNTIF(Lists!$13:$13,H30)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I36","v":"HR"},null,"E14",null,0,null,12,"*","расчетный","^",{"$f":"IF(G30<>0,1,IF(OR($Q30=\"\",$Q30=0),0,IF($R30=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H30))),$Q30)=1,0,1),0)))","v":0},null,"*",1.0000000000000001E-5]
[{"$f":"ROW()","v":31},null,null,null,null,null,{"$f":"IF($R31=\"^\",IF(COUNTIF(Lists!$13:$13,H31)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I37","v":"Exp"},null,"E14",null,0,null,13,"*","расчетный","^",{"$f":"IF(G31<>0,1,IF(OR($Q31=\"\",$Q31=0),0,IF($R31=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H31))),$Q31)=1,0,1),0)))","v":0},null,"*",1.0000000000000001E-5]
[{"$f":"ROW()","v":32},null,null,null,null,null,{"$f":"IF($R32=\"^\",IF(COUNTIF(Lists!$13:$13,H32)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I38","v":"Credits"},null,"E14",null,0,null,14,"*","расчетный","^",{"$f":"IF(G32<>0,1,IF(OR($Q32=\"\",$Q32=0),0,IF($R32=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H32))),$Q32)=1,0,1),0)))","v":0},null,"*",1.0000000000000001E-5]
[{"$f":"ROW()","v":33},null,null,null,null,null,{"$f":"IF($R33=\"^\",IF(COUNTIF(Lists!$13:$13,H33)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I39","v":"PL"},null,"E14",null,0,null,15,"*","отчетный","^",{"$f":"IF(G33<>0,1,IF(OR($Q33=\"\",$Q33=0),0,IF($R33=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H33))),$Q33)=1,0,1),0)))","v":0},null,"*",1.0000000000000001E-5]
[{"$f":"ROW()","v":34},null,null,null,null,null,{"$f":"IF($R34=\"^\",IF(COUNTIF(Lists!$13:$13,H34)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I40","v":"CF"},null,"E14",null,0,null,16,"*","отчетный","^",{"$f":"IF(G34<>0,1,IF(OR($Q34=\"\",$Q34=0),0,IF($R34=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H34))),$Q34)=1,0,1),0)))","v":0},null,"*",1.0000000000000001E-5]
[{"$f":"ROW()","v":35},null,null,null,null,null,{"$f":"IF($R35=\"^\",IF(COUNTIF(Lists!$13:$13,H35)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I41","v":"BS"},null,"E14",null,0,null,17,"*","отчетный","^",{"$f":"IF(G35<>0,1,IF(OR($Q35=\"\",$Q35=0),0,IF($R35=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H35))),$Q35)=1,0,1),0)))","v":0},null,"*",1.0000000000000001E-5]
[{"$f":"ROW()","v":36},null,null,null,null,null,{"$f":"IF($R36=\"^\",IF(COUNTIF(Lists!$13:$13,H36)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I42","v":"MAIN"},null,"E14",null,0,null,18,"*","отчетный","^",{"$f":"IF(G36<>0,1,IF(OR($Q36=\"\",$Q36=0),0,IF($R36=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H36))),$Q36)=1,0,1),0)))","v":0},null,"*",1.0000000000000001E-5]
[{"$f":"ROW()","v":37},null,null,null,null,null,{"$f":"IF($R37=\"^\",IF(COUNTIF(Lists!$13:$13,H37)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I43","v":"PLd"},null,"E14",null,0,null,19,"*","расчетный","^",{"$f":"IF(G37<>0,1,IF(OR($Q37=\"\",$Q37=0),0,IF($R37=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H37))),$Q37)=1,0,1),0)))","v":0},null,"*",1.0000000000000001E-5]
[{"$f":"ROW()","v":38},null,null,null,null,null,{"$f":"IF($R38=\"^\",IF(COUNTIF(Lists!$13:$13,H38)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I44","v":"CFd"},null,"E14",null,0,null,20,"*","расчетный","^",{"$f":"IF(G38<>0,1,IF(OR($Q38=\"\",$Q38=0),0,IF($R38=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H38))),$Q38)=1,0,1),0)))","v":0},null,"*",1.0000000000000001E-5]
[{"$f":"ROW()","v":39},null,null,null,null,null,{"$f":"IF($R39=\"^\",IF(COUNTIF(Lists!$13:$13,H39)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I45","v":"BSd"},null,"E14",null,0,null,21,"*","расчетный","^",{"$f":"IF(G39<>0,1,IF(OR($Q39=\"\",$Q39=0),0,IF($R39=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H39))),$Q39)=1,0,1),0)))","v":0},null,"*",1E-3]
[{"$f":"ROW()","v":40},null,null,null,null,null,{"$f":"IF($R40=\"^\",IF(COUNTIF(Lists!$13:$13,H40)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I46","v":"Sens"},null,"E14",null,0,null,22,"*","отчетный","^",{"$f":"IF(G40<>0,1,IF(OR($Q40=\"\",$Q40=0),0,IF($R40=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H40))),$Q40)=1,0,1),0)))","v":0},null,"*",1.0000000000000001E-5]
[{"$f":"ROW()","v":41},null,null,null,null,null,{"$f":"IF($R41=\"^\",IF(COUNTIF(Lists!$13:$13,H41)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I47","v":"UnitEc"},null,"E14",null,0,null,23,"*","отчетный","^",{"$f":"IF(G41<>0,1,IF(OR($Q41=\"\",$Q41=0),0,IF($R41=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H41))),$Q41)=1,0,1),0)))","v":0},null,"*",1.0000000000000001E-5]
[{"$f":"ROW()","v":42},null,null,null,null,null,{"$f":"IF($R42=\"^\",IF(COUNTIF(Lists!$13:$13,H42)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I48","v":"CFind"},null,"E14",null,0,null,24,"*","отчетный","^",{"$f":"IF(G42<>0,1,IF(OR($Q42=\"\",$Q42=0),0,IF($R42=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H42))),$Q42)=1,0,1),0)))","v":0},null,"*",1.0000000000000001E-5]
[{"$f":"ROW()","v":43},null,null,null,null,null,{"$f":"IF($R43=\"^\",IF(COUNTIF(Lists!$13:$13,H43)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I49","v":"FinEcAn"},null,"E14",null,0,null,25,"*","отчетный","^",{"$f":"IF(G43<>0,1,IF(OR($Q43=\"\",$Q43=0),0,IF($R43=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H43))),$Q43)=1,0,1),0)))","v":0},null,"*",1.0000000000000001E-5]
[{"$f":"ROW()","v":44},null,null,null,null,null,{"$f":"IF($R44=\"^\",IF(COUNTIF(Lists!$13:$13,H44)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I50","v":"InvAn"},null,"E14",null,0,null,26,"*","отчетный","^",{"$f":"IF(G44<>0,1,IF(OR($Q44=\"\",$Q44=0),0,IF($R44=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H44))),$Q44)=1,0,1),0)))","v":0},null,"*",1.0000000000000001E-5]
[{"$f":"ROW()","v":45},null,null,null,null,null,{"$f":"IF($R45=\"^\",IF(COUNTIF(Lists!$13:$13,H45)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I51","v":"EBITDA"},null,"E14",null,{"$f":"IFERROR(INDIRECT($I45&\"!\"&$K45),1)","v":0},null,{"$f":"_xlfn.SHEET(INDIRECT($I45&\"!\"&$K45))","v":27},"*","отчетный","^",{"$f":"IF(G45<>0,1,IF(OR($Q45=\"\",$Q45=0),0,IF($R45=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H45))),$Q45)=1,0,1),0)))","v":0},null,"*",1.0000000000000001E-5]
[{"$f":"ROW()","v":46},null,null,null,null,null,{"$f":"IF($R46=\"^\",IF(COUNTIF(Lists!$13:$13,H46)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I52","v":"Rep"},null,"E14",null,0,null,28,"*","отчетный","^",{"$f":"IF(G46<>0,1,IF(OR($Q46=\"\",$Q46=0),0,IF($R46=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H46))),$Q46)=1,0,1),0)))","v":0},null,"*",1.0000000000000001E-5]
[{"$f":"ROW()","v":47},null,null,null,null,null,{"$f":"IF($R47=\"^\",IF(COUNTIF(Lists!$13:$13,H47)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I53","v":"Repd"},null,"E14",null,0,null,29,"*","расчетный","^",{"$f":"IF(G47<>0,1,IF(OR($Q47=\"\",$Q47=0),0,IF($R47=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H47))),$Q47)=1,0,1),0)))","v":0},null,"*",1E-3]
[{"$f":"ROW()","v":48},null,null,null,null,null,{"$f":"IF($R48=\"^\",IF(COUNTIF(Lists!$13:$13,H48)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I54","v":"Calc"},null,"E14",null,0,null,30,"*","расчетный","^",{"$f":"IF(G48<>0,1,IF(OR($Q48=\"\",$Q48=0),0,IF($R48=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H48))),$Q48)=1,0,1),0)))","v":0},null,"*",1E-3]
[{"$f":"ROW()","v":49},null,null,null,null,null,{"$f":"IF($R49=\"^\",IF(COUNTIF(Lists!$13:$13,H49)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I55","v":"PLplan"},null,"E14",null,0,null,31,"*","отчетный","^",{"$f":"IF(G49<>0,1,IF(OR($Q49=\"\",$Q49=0),0,IF($R49=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H49))),$Q49)=1,0,1),0)))","v":0},null,"*",1.0000000000000001E-5]
[{"$f":"ROW()","v":50},null,null,null,null,null,{"$f":"IF($R50=\"^\",IF(COUNTIF(Lists!$13:$13,H50)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I56","v":"PLfact"},null,"E14",null,0,null,32,"*","отчетный","^",{"$f":"IF(G50<>0,1,IF(OR($Q50=\"\",$Q50=0),0,IF($R50=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H50))),$Q50)=1,0,1),0)))","v":0},null,"*",1.0000000000000001E-5]
[{"$f":"ROW()","v":51},null,null,null,null,null,{"$f":"IF($R51=\"^\",IF(COUNTIF(Lists!$13:$13,H51)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I57","v":"PLplnfct"},null,"E14",null,0,null,33,"*","отчетный","^",{"$f":"IF(G51<>0,1,IF(OR($Q51=\"\",$Q51=0),0,IF($R51=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H51))),$Q51)=1,0,1),0)))","v":0},null,"*",1.0000000000000001E-5]
[{"$f":"ROW()","v":52},null,null,null,null,null,{"$f":"IF($R52=\"^\",IF(COUNTIF(Lists!$13:$13,H52)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I58","v":"CRM"},null,"E14",null,0,null,34,"*","отчетный","^",{"$f":"IF(G52<>0,1,IF(OR($Q52=\"\",$Q52=0),0,IF($R52=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H52))),$Q52)=1,0,1),0)))","v":0},null,"*",1.0000000000000001E-5]
[{"$f":"ROW()","v":53},null,null,null,null,null,{"$f":"IF($R53=\"^\",IF(COUNTIF(Lists!$13:$13,H53)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I59","v":"BDCRM"},null,"E14",null,0,null,35,"*","отчетный","^",{"$f":"IF(G53<>0,1,IF(OR($Q53=\"\",$Q53=0),0,IF($R53=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H53))),$Q53)=1,0,1),0)))","v":0},null,"*",1.0000000000000001E-5]
[{"$f":"ROW()","v":54},null,null,null,null,null,{"$f":"IF($R54=\"^\",IF(COUNTIF(Lists!$13:$13,H54)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I60","v":"CFplan"},null,"E14",null,0,null,36,"*","отчетный","^",{"$f":"IF(G54<>0,1,IF(OR($Q54=\"\",$Q54=0),0,IF($R54=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H54))),$Q54)=1,0,1),0)))","v":0},null,"*",1.0000000000000001E-5]
[{"$f":"ROW()","v":55},null,null,null,null,null,{"$f":"IF($R55=\"^\",IF(COUNTIF(Lists!$13:$13,H55)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I61","v":"CFfact"},null,"E14",null,0,null,37,"*","отчетный","^",{"$f":"IF(G55<>0,1,IF(OR($Q55=\"\",$Q55=0),0,IF($R55=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H55))),$Q55)=1,0,1),0)))","v":0},null,"*",1.0000000000000001E-5]
[{"$f":"ROW()","v":56},null,null,null,null,null,{"$f":"IF($R56=\"^\",IF(COUNTIF(Lists!$13:$13,H56)=1,0,1),0)","v":0},{"$f":"Lists!$U$13","v":"тип листа"},{"$f":"START!I62","v":"CFplnfct"},null,"E14",null,0,null,38,"*","отчетный","^",{"$f":"IF(G56<>0,1,IF(OR($Q56=\"\",$Q56=0),0,IF($R56=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H56))),$Q56)=1,0,1),0)))","v":0},null,"*",1.0000000000000001E-5]
[{"$f":"ROW()","v":57}]
[{"$f":"ROW()","v":58}]
[{"$f":"ROW()","v":59}]
[{"$f":"ROW()","v":60}]
[{"$f":"ROW()","v":61}]
[{"$f":"ROW()","v":62}]
[{"$f":"ROW()","v":63}]
[{"$f":"ROW()","v":64}]
[{"$f":"ROW()","v":65}]
[{"$f":"ROW()","v":66}]
[{"$f":"ROW()","v":67}]
[{"$f":"ROW()","v":68}]
[{"$f":"ROW()","v":69}]
[{"$f":"ROW()","v":70}]

{"sheet":"Periods","index":2,"n_rows":70,"n_cols":99,"rows_kept":70,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87},{"$f":"COLUMN()","v":88},{"$f":"COLUMN()","v":89},{"$f":"COLUMN()","v":90},{"$f":"COLUMN()","v":91},{"$f":"COLUMN()","v":92},{"$f":"COLUMN()","v":93},{"$f":"COLUMN()","v":94},{"$f":"COLUMN()","v":95},{"$f":"COLUMN()","v":96},{"$f":"COLUMN()","v":97},{"$f":"COLUMN()","v":98},{"$f":"COLUMN()","v":99}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16},{"$f":"MAX($Z2:AP2)+1","v":17},{"$f":"MAX($Z2:AQ2)+1","v":18},{"$f":"MAX($Z2:AR2)+1","v":19},{"$f":"MAX($Z2:AS2)+1","v":20},{"$f":"MAX($Z2:AT2)+1","v":21},{"$f":"MAX($Z2:AU2)+1","v":22},{"$f":"MAX($Z2:AV2)+1","v":23},{"$f":"MAX($Z2:AW2)+1","v":24},{"$f":"MAX($Z2:AX2)+1","v":25},{"$f":"MAX($Z2:AY2)+1","v":26},{"$f":"MAX($Z2:AZ2)+1","v":27},{"$f":"MAX($Z2:BA2)+1","v":28},{"$f":"MAX($Z2:BB2)+1","v":29},{"$f":"MAX($Z2:BC2)+1","v":30},{"$f":"MAX($Z2:BD2)+1","v":31},{"$f":"MAX($Z2:BE2)+1","v":32},{"$f":"MAX($Z2:BF2)+1","v":33},{"$f":"MAX($Z2:BG2)+1","v":34},{"$f":"MAX($Z2:BH2)+1","v":35},{"$f":"MAX($Z2:BI2)+1","v":36},{"$f":"MAX($Z2:BJ2)+1","v":37},{"$f":"MAX($Z2:BK2)+1","v":38},{"$f":"MAX($Z2:BL2)+1","v":39},{"$f":"MAX($Z2:BM2)+1","v":40},{"$f":"MAX($Z2:BN2)+1","v":41},{"$f":"MAX($Z2:BO2)+1","v":42},{"$f":"MAX($Z2:BP2)+1","v":43},{"$f":"MAX($Z2:BQ2)+1","v":44},{"$f":"MAX($Z2:BR2)+1","v":45},{"$f":"MAX($Z2:BS2)+1","v":46},{"$f":"MAX($Z2:BT2)+1","v":47},{"$f":"MAX($Z2:BU2)+1","v":48},{"$f":"MAX($Z2:BV2)+1","v":49},{"$f":"MAX($Z2:BW2)+1","v":50},{"$f":"MAX($Z2:BX2)+1","v":51},{"$f":"MAX($Z2:BY2)+1","v":52},{"$f":"MAX($Z2:BZ2)+1","v":53},{"$f":"MAX($Z2:CA2)+1","v":54},{"$f":"MAX($Z2:CB2)+1","v":55},{"$f":"MAX($Z2:CC2)+1","v":56},{"$f":"MAX($Z2:CD2)+1","v":57},{"$f":"MAX($Z2:CE2)+1","v":58},{"$f":"MAX($Z2:CF2)+1","v":59},{"$f":"MAX($Z2:CG2)+1","v":60},{"$f":"MAX($Z2:CH2)+1","v":61},{"$f":"MAX($Z2:CI2)+1","v":62},{"$f":"MAX($Z2:CJ2)+1","v":63},{"$f":"MAX($Z2:CK2)+1","v":64},{"$f":"MAX($Z2:CL2)+1","v":65},{"$f":"MAX($Z2:CM2)+1","v":66},{"$f":"MAX($Z2:CN2)+1","v":67},{"$f":"MAX($Z2:CO2)+1","v":68},{"$f":"MAX($Z2:CP2)+1","v":69},{"$f":"MAX($Z2:CQ2)+1","v":70},{"$f":"MAX($Z2:CR2)+1","v":71},{"$f":"MAX($Z2:CS2)+1","v":72},{"$f":"MAX($Z2:CT2)+1","v":73}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":1},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ28=\"\",\"\",MAX($Z3:AP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR28=\"\",\"\",MAX($Z3:AQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS28=\"\",\"\",MAX($Z3:AR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT28=\"\",\"\",MAX($Z3:AS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU28=\"\",\"\",MAX($Z3:AT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV28=\"\",\"\",MAX($Z3:AU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW28=\"\",\"\",MAX($Z3:AV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX28=\"\",\"\",MAX($Z3:AW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY28=\"\",\"\",MAX($Z3:AX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ28=\"\",\"\",MAX($Z3:AY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA28=\"\",\"\",MAX($Z3:AZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB28=\"\",\"\",MAX($Z3:BA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC28=\"\",\"\",MAX($Z3:BB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD28=\"\",\"\",MAX($Z3:BC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE28=\"\",\"\",MAX($Z3:BD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF28=\"\",\"\",MAX($Z3:BE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG28=\"\",\"\",MAX($Z3:BF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH28=\"\",\"\",MAX($Z3:BG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI28=\"\",\"\",MAX($Z3:BH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ28=\"\",\"\",MAX($Z3:BI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK28=\"\",\"\",MAX($Z3:BJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL28=\"\",\"\",MAX($Z3:BK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM28=\"\",\"\",MAX($Z3:BL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN28=\"\",\"\",MAX($Z3:BM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO28=\"\",\"\",MAX($Z3:BN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP28=\"\",\"\",MAX($Z3:BO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ28=\"\",\"\",MAX($Z3:BP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR28=\"\",\"\",MAX($Z3:BQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS28=\"\",\"\",MAX($Z3:BR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT28=\"\",\"\",MAX($Z3:BS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU28=\"\",\"\",MAX($Z3:BT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV28=\"\",\"\",MAX($Z3:BU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW28=\"\",\"\",MAX($Z3:BV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX28=\"\",\"\",MAX($Z3:BW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY28=\"\",\"\",MAX($Z3:BX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ28=\"\",\"\",MAX($Z3:BY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA28=\"\",\"\",MAX($Z3:BZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB28=\"\",\"\",MAX($Z3:CA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC28=\"\",\"\",MAX($Z3:CB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD28=\"\",\"\",MAX($Z3:CC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE28=\"\",\"\",MAX($Z3:CD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF28=\"\",\"\",MAX($Z3:CE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG28=\"\",\"\",MAX($Z3:CF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH28=\"\",\"\",MAX($Z3:CG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI28=\"\",\"\",MAX($Z3:CH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ28=\"\",\"\",MAX($Z3:CI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK28=\"\",\"\",MAX($Z3:CJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL28=\"\",\"\",MAX($Z3:CK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM28=\"\",\"\",MAX($Z3:CL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN28=\"\",\"\",MAX($Z3:CM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO28=\"\",\"\",MAX($Z3:CN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP28=\"\",\"\",MAX($Z3:CO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ28=\"\",\"\",MAX($Z3:CP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR28=\"\",\"\",MAX($Z3:CQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS28=\"\",\"\",MAX($Z3:CR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT28=\"\",\"\",MAX($Z3:CS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU28=\"\",\"\",MAX($Z3:CT3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":""},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":1},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":2},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":3},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":4},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":5},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":6},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":7},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":8},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":9},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":10},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":11},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":12},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":13},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":14},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":15},{"$f":"IF(OR(AQ3<>\"\",AQ11=\"\"),\"\",MAX($Z4:AP4)+1)","v":16},{"$f":"IF(OR(AR3<>\"\",AR11=\"\"),\"\",MAX($Z4:AQ4)+1)","v":17},{"$f":"IF(OR(AS3<>\"\",AS11=\"\"),\"\",MAX($Z4:AR4)+1)","v":18},{"$f":"IF(OR(AT3<>\"\",AT11=\"\"),\"\",MAX($Z4:AS4)+1)","v":19},{"$f":"IF(OR(AU3<>\"\",AU11=\"\"),\"\",MAX($Z4:AT4)+1)","v":20},{"$f":"IF(OR(AV3<>\"\",AV11=\"\"),\"\",MAX($Z4:AU4)+1)","v":21},{"$f":"IF(OR(AW3<>\"\",AW11=\"\"),\"\",MAX($Z4:AV4)+1)","v":22},{"$f":"IF(OR(AX3<>\"\",AX11=\"\"),\"\",MAX($Z4:AW4)+1)","v":23},{"$f":"IF(OR(AY3<>\"\",AY11=\"\"),\"\",MAX($Z4:AX4)+1)","v":24},{"$f":"IF(OR(AZ3<>\"\",AZ11=\"\"),\"\",MAX($Z4:AY4)+1)","v":25},{"$f":"IF(OR(BA3<>\"\",BA11=\"\"),\"\",MAX($Z4:AZ4)+1)","v":26},{"$f":"IF(OR(BB3<>\"\",BB11=\"\"),\"\",MAX($Z4:BA4)+1)","v":27},{"$f":"IF(OR(BC3<>\"\",BC11=\"\"),\"\",MAX($Z4:BB4)+1)","v":28},{"$f":"IF(OR(BD3<>\"\",BD11=\"\"),\"\",MAX($Z4:BC4)+1)","v":29},{"$f":"IF(OR(BE3<>\"\",BE11=\"\"),\"\",MAX($Z4:BD4)+1)","v":30},{"$f":"IF(OR(BF3<>\"\",BF11=\"\"),\"\",MAX($Z4:BE4)+1)","v":31},{"$f":"IF(OR(BG3<>\"\",BG11=\"\"),\"\",MAX($Z4:BF4)+1)","v":32},{"$f":"IF(OR(BH3<>\"\",BH11=\"\"),\"\",MAX($Z4:BG4)+1)","v":33},{"$f":"IF(OR(BI3<>\"\",BI11=\"\"),\"\",MAX($Z4:BH4)+1)","v":34},{"$f":"IF(OR(BJ3<>\"\",BJ11=\"\"),\"\",MAX($Z4:BI4)+1)","v":35},{"$f":"IF(OR(BK3<>\"\",BK11=\"\"),\"\",MAX($Z4:BJ4)+1)","v":36},{"$f":"IF(OR(BL3<>\"\",BL11=\"\"),\"\",MAX($Z4:BK4)+1)","v":37},{"$f":"IF(OR(BM3<>\"\",BM11=\"\"),\"\",MAX($Z4:BL4)+1)","v":38},{"$f":"IF(OR(BN3<>\"\",BN11=\"\"),\"\",MAX($Z4:BM4)+1)","v":39},{"$f":"IF(OR(BO3<>\"\",BO11=\"\"),\"\",MAX($Z4:BN4)+1)","v":40},{"$f":"IF(OR(BP3<>\"\",BP11=\"\"),\"\",MAX($Z4:BO4)+1)","v":41},{"$f":"IF(OR(BQ3<>\"\",BQ11=\"\"),\"\",MAX($Z4:BP4)+1)","v":42},{"$f":"IF(OR(BR3<>\"\",BR11=\"\"),\"\",MAX($Z4:BQ4)+1)","v":43},{"$f":"IF(OR(BS3<>\"\",BS11=\"\"),\"\",MAX($Z4:BR4)+1)","v":44},{"$f":"IF(OR(BT3<>\"\",BT11=\"\"),\"\",MAX($Z4:BS4)+1)","v":45},{"$f":"IF(OR(BU3<>\"\",BU11=\"\"),\"\",MAX($Z4:BT4)+1)","v":46},{"$f":"IF(OR(BV3<>\"\",BV11=\"\"),\"\",MAX($Z4:BU4)+1)","v":47},{"$f":"IF(OR(BW3<>\"\",BW11=\"\"),\"\",MAX($Z4:BV4)+1)","v":48},{"$f":"IF(OR(BX3<>\"\",BX11=\"\"),\"\",MAX($Z4:BW4)+1)","v":49},{"$f":"IF(OR(BY3<>\"\",BY11=\"\"),\"\",MAX($Z4:BX4)+1)","v":50},{"$f":"IF(OR(BZ3<>\"\",BZ11=\"\"),\"\",MAX($Z4:BY4)+1)","v":51},{"$f":"IF(OR(CA3<>\"\",CA11=\"\"),\"\",MAX($Z4:BZ4)+1)","v":52},{"$f":"IF(OR(CB3<>\"\",CB11=\"\"),\"\",MAX($Z4:CA4)+1)","v":53},{"$f":"IF(OR(CC3<>\"\",CC11=\"\"),\"\",MAX($Z4:CB4)+1)","v":54},{"$f":"IF(OR(CD3<>\"\",CD11=\"\"),\"\",MAX($Z4:CC4)+1)","v":55},{"$f":"IF(OR(CE3<>\"\",CE11=\"\"),\"\",MAX($Z4:CD4)+1)","v":56},{"$f":"IF(OR(CF3<>\"\",CF11=\"\"),\"\",MAX($Z4:CE4)+1)","v":57},{"$f":"IF(OR(CG3<>\"\",CG11=\"\"),\"\",MAX($Z4:CF4)+1)","v":58},{"$f":"IF(OR(CH3<>\"\",CH11=\"\"),\"\",MAX($Z4:CG4)+1)","v":59},{"$f":"IF(OR(CI3<>\"\",CI11=\"\"),\"\",MAX($Z4:CH4)+1)","v":""},{"$f":"IF(OR(CJ3<>\"\",CJ11=\"\"),\"\",MAX($Z4:CI4)+1)","v":""},{"$f":"IF(OR(CK3<>\"\",CK11=\"\"),\"\",MAX($Z4:CJ4)+1)","v":""},{"$f":"IF(OR(CL3<>\"\",CL11=\"\"),\"\",MAX($Z4:CK4)+1)","v":""},{"$f":"IF(OR(CM3<>\"\",CM11=\"\"),\"\",MAX($Z4:CL4)+1)","v":""},{"$f":"IF(OR(CN3<>\"\",CN11=\"\"),\"\",MAX($Z4:CM4)+1)","v":""},{"$f":"IF(OR(CO3<>\"\",CO11=\"\"),\"\",MAX($Z4:CN4)+1)","v":""},{"$f":"IF(OR(CP3<>\"\",CP11=\"\"),\"\",MAX($Z4:CO4)+1)","v":""},{"$f":"IF(OR(CQ3<>\"\",CQ11=\"\"),\"\",MAX($Z4:CP4)+1)","v":""},{"$f":"IF(OR(CR3<>\"\",CR11=\"\"),\"\",MAX($Z4:CQ4)+1)","v":""},{"$f":"IF(OR(CS3<>\"\",CS11=\"\"),\"\",MAX($Z4:CR4)+1)","v":""},{"$f":"IF(OR(CT3<>\"\",CT11=\"\"),\"\",MAX($Z4:CS4)+1)","v":""},{"$f":"IF(OR(CU3<>\"\",CU11=\"\"),\"\",MAX($Z4:CT4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","",{"$f":"IF(CN11=\"\",\"\",DAY(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":4},7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,"","","","","",{"$f":"IF(CN11=\"\",\"\",MONTH(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$140","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":21},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":21},21,21,22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,30,30,30,31,31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,35,35,35,35,"","","","","",{"$f":"IF(CN11=\"\",\"\",YEAR(CN11)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$141","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":31},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":30},30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,"","","","","",{"$f":"IF(CN12=\"\",\"\",DAY(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$142","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":3},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":6},9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,"","","","","",{"$f":"IF(CN12=\"\",\"\",MONTH(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$143","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":21},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":21},21,21,22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,30,30,30,31,31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,35,35,35,35,"","","","","",{"$f":"IF(CN12=\"\",\"\",YEAR(CN12)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I27\")","v":"Periods"},null,null,{"$f":"INDIRECT(\"START!K27\")","v":"Периоды и горизонты моделирования фактических и прогнозных данных"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2021-01-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2021-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2021-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2021-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2021-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2022-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2022-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ20=\"\",\"\",Periods!AQ20),IF($Q$12=Lists!$U$17,IF(Periods!AQ35=\"\",\"\",Periods!AQ35),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR20=\"\",\"\",Periods!AR20),IF($Q$12=Lists!$U$17,IF(Periods!AR35=\"\",\"\",Periods!AR35),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS20=\"\",\"\",Periods!AS20),IF($Q$12=Lists!$U$17,IF(Periods!AS35=\"\",\"\",Periods!AS35),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT20=\"\",\"\",Periods!AT20),IF($Q$12=Lists!$U$17,IF(Periods!AT35=\"\",\"\",Periods!AT35),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU20=\"\",\"\",Periods!AU20),IF($Q$12=Lists!$U$17,IF(Periods!AU35=\"\",\"\",Periods!AU35),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV20=\"\",\"\",Periods!AV20),IF($Q$12=Lists!$U$17,IF(Periods!AV35=\"\",\"\",Periods!AV35),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW20=\"\",\"\",Periods!AW20),IF($Q$12=Lists!$U$17,IF(Periods!AW35=\"\",\"\",Periods!AW35),\"\"))","v":"2026-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX20=\"\",\"\",Periods!AX20),IF($Q$12=Lists!$U$17,IF(Periods!AX35=\"\",\"\",Periods!AX35),\"\"))","v":"2026-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY20=\"\",\"\",Periods!AY20),IF($Q$12=Lists!$U$17,IF(Periods!AY35=\"\",\"\",Periods!AY35),\"\"))","v":"2027-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ20=\"\",\"\",Periods!AZ20),IF($Q$12=Lists!$U$17,IF(Periods!AZ35=\"\",\"\",Periods!AZ35),\"\"))","v":"2027-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA20=\"\",\"\",Periods!BA20),IF($Q$12=Lists!$U$17,IF(Periods!BA35=\"\",\"\",Periods!BA35),\"\"))","v":"2027-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB20=\"\",\"\",Periods!BB20),IF($Q$12=Lists!$U$17,IF(Periods!BB35=\"\",\"\",Periods!BB35),\"\"))","v":"2027-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC20=\"\",\"\",Periods!BC20),IF($Q$12=Lists!$U$17,IF(Periods!BC35=\"\",\"\",Periods!BC35),\"\"))","v":"2028-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD20=\"\",\"\",Periods!BD20),IF($Q$12=Lists!$U$17,IF(Periods!BD35=\"\",\"\",Periods!BD35),\"\"))","v":"2028-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE20=\"\",\"\",Periods!BE20),IF($Q$12=Lists!$U$17,IF(Periods!BE35=\"\",\"\",Periods!BE35),\"\"))","v":"2028-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF20=\"\",\"\",Periods!BF20),IF($Q$12=Lists!$U$17,IF(Periods!BF35=\"\",\"\",Periods!BF35),\"\"))","v":"2028-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG20=\"\",\"\",Periods!BG20),IF($Q$12=Lists!$U$17,IF(Periods!BG35=\"\",\"\",Periods!BG35),\"\"))","v":"2029-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH20=\"\",\"\",Periods!BH20),IF($Q$12=Lists!$U$17,IF(Periods!BH35=\"\",\"\",Periods!BH35),\"\"))","v":"2029-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI20=\"\",\"\",Periods!BI20),IF($Q$12=Lists!$U$17,IF(Periods!BI35=\"\",\"\",Periods!BI35),\"\"))","v":"2029-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ20=\"\",\"\",Periods!BJ20),IF($Q$12=Lists!$U$17,IF(Periods!BJ35=\"\",\"\",Periods!BJ35),\"\"))","v":"2029-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK20=\"\",\"\",Periods!BK20),IF($Q$12=Lists!$U$17,IF(Periods!BK35=\"\",\"\",Periods!BK35),\"\"))","v":"2030-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL20=\"\",\"\",Periods!BL20),IF($Q$12=Lists!$U$17,IF(Periods!BL35=\"\",\"\",Periods!BL35),\"\"))","v":"2030-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM20=\"\",\"\",Periods!BM20),IF($Q$12=Lists!$U$17,IF(Periods!BM35=\"\",\"\",Periods!BM35),\"\"))","v":"2030-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN20=\"\",\"\",Periods!BN20),IF($Q$12=Lists!$U$17,IF(Periods!BN35=\"\",\"\",Periods!BN35),\"\"))","v":"2030-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO20=\"\",\"\",Periods!BO20),IF($Q$12=Lists!$U$17,IF(Periods!BO35=\"\",\"\",Periods!BO35),\"\"))","v":"2031-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP20=\"\",\"\",Periods!BP20),IF($Q$12=Lists!$U$17,IF(Periods!BP35=\"\",\"\",Periods!BP35),\"\"))","v":"2031-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ20=\"\",\"\",Periods!BQ20),IF($Q$12=Lists!$U$17,IF(Periods!BQ35=\"\",\"\",Periods!BQ35),\"\"))","v":"2031-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR20=\"\",\"\",Periods!BR20),IF($Q$12=Lists!$U$17,IF(Periods!BR35=\"\",\"\",Periods!BR35),\"\"))","v":"2031-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS20=\"\",\"\",Periods!BS20),IF($Q$12=Lists!$U$17,IF(Periods!BS35=\"\",\"\",Periods!BS35),\"\"))","v":"2032-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT20=\"\",\"\",Periods!BT20),IF($Q$12=Lists!$U$17,IF(Periods!BT35=\"\",\"\",Periods!BT35),\"\"))","v":"2032-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU20=\"\",\"\",Periods!BU20),IF($Q$12=Lists!$U$17,IF(Periods!BU35=\"\",\"\",Periods!BU35),\"\"))","v":"2032-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV20=\"\",\"\",Periods!BV20),IF($Q$12=Lists!$U$17,IF(Periods!BV35=\"\",\"\",Periods!BV35),\"\"))","v":"2032-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW20=\"\",\"\",Periods!BW20),IF($Q$12=Lists!$U$17,IF(Periods!BW35=\"\",\"\",Periods!BW35),\"\"))","v":"2033-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX20=\"\",\"\",Periods!BX20),IF($Q$12=Lists!$U$17,IF(Periods!BX35=\"\",\"\",Periods!BX35),\"\"))","v":"2033-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY20=\"\",\"\",Periods!BY20),IF($Q$12=Lists!$U$17,IF(Periods!BY35=\"\",\"\",Periods!BY35),\"\"))","v":"2033-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ20=\"\",\"\",Periods!BZ20),IF($Q$12=Lists!$U$17,IF(Periods!BZ35=\"\",\"\",Periods!BZ35),\"\"))","v":"2033-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA20=\"\",\"\",Periods!CA20),IF($Q$12=Lists!$U$17,IF(Periods!CA35=\"\",\"\",Periods!CA35),\"\"))","v":"2034-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB20=\"\",\"\",Periods!CB20),IF($Q$12=Lists!$U$17,IF(Periods!CB35=\"\",\"\",Periods!CB35),\"\"))","v":"2034-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC20=\"\",\"\",Periods!CC20),IF($Q$12=Lists!$U$17,IF(Periods!CC35=\"\",\"\",Periods!CC35),\"\"))","v":"2034-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD20=\"\",\"\",Periods!CD20),IF($Q$12=Lists!$U$17,IF(Periods!CD35=\"\",\"\",Periods!CD35),\"\"))","v":"2034-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE20=\"\",\"\",Periods!CE20),IF($Q$12=Lists!$U$17,IF(Periods!CE35=\"\",\"\",Periods!CE35),\"\"))","v":"2035-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF20=\"\",\"\",Periods!CF20),IF($Q$12=Lists!$U$17,IF(Periods!CF35=\"\",\"\",Periods!CF35),\"\"))","v":"2035-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG20=\"\",\"\",Periods!CG20),IF($Q$12=Lists!$U$17,IF(Periods!CG35=\"\",\"\",Periods!CG35),\"\"))","v":"2035-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH20=\"\",\"\",Periods!CH20),IF($Q$12=Lists!$U$17,IF(Periods!CH35=\"\",\"\",Periods!CH35),\"\"))","v":"2035-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI20=\"\",\"\",Periods!CI20),IF($Q$12=Lists!$U$17,IF(Periods!CI35=\"\",\"\",Periods!CI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ20=\"\",\"\",Periods!CJ20),IF($Q$12=Lists!$U$17,IF(Periods!CJ35=\"\",\"\",Periods!CJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK20=\"\",\"\",Periods!CK20),IF($Q$12=Lists!$U$17,IF(Periods!CK35=\"\",\"\",Periods!CK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL20=\"\",\"\",Periods!CL20),IF($Q$12=Lists!$U$17,IF(Periods!CL35=\"\",\"\",Periods!CL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM20=\"\",\"\",Periods!CM20),IF($Q$12=Lists!$U$17,IF(Periods!CM35=\"\",\"\",Periods!CM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN20=\"\",\"\",Periods!CN20),IF($Q$12=Lists!$U$17,IF(Periods!CN35=\"\",\"\",Periods!CN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO20=\"\",\"\",Periods!CO20),IF($Q$12=Lists!$U$17,IF(Periods!CO35=\"\",\"\",Periods!CO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP20=\"\",\"\",Periods!CP20),IF($Q$12=Lists!$U$17,IF(Periods!CP35=\"\",\"\",Periods!CP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ20=\"\",\"\",Periods!CQ20),IF($Q$12=Lists!$U$17,IF(Periods!CQ35=\"\",\"\",Periods!CQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR20=\"\",\"\",Periods!CR20),IF($Q$12=Lists!$U$17,IF(Periods!CR35=\"\",\"\",Periods!CR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS20=\"\",\"\",Periods!CS20),IF($Q$12=Lists!$U$17,IF(Periods!CS35=\"\",\"\",Periods!CS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT20=\"\",\"\",Periods!CT20),IF($Q$12=Lists!$U$17,IF(Periods!CT35=\"\",\"\",Periods!CT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU20=\"\",\"\",Periods!CU20),IF($Q$12=Lists!$U$17,IF(Periods!CU35=\"\",\"\",Periods!CU35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"расчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2035-12-31"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2021-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2021-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2021-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2021-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2022-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2022-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":"2022-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":"2022-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":"2023-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":"2023-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":"2023-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":"2023-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":"2024-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":"2024-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":"2024-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":"2024-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ21=\"\",\"\",Periods!AQ21),IF($Q$12=Lists!$U$17,IF(Periods!AQ36=\"\",\"\",Periods!AQ36),\"\"))","v":"2025-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR21=\"\",\"\",Periods!AR21),IF($Q$12=Lists!$U$17,IF(Periods!AR36=\"\",\"\",Periods!AR36),\"\"))","v":"2025-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS21=\"\",\"\",Periods!AS21),IF($Q$12=Lists!$U$17,IF(Periods!AS36=\"\",\"\",Periods!AS36),\"\"))","v":"2025-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT21=\"\",\"\",Periods!AT21),IF($Q$12=Lists!$U$17,IF(Periods!AT36=\"\",\"\",Periods!AT36),\"\"))","v":"2025-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU21=\"\",\"\",Periods!AU21),IF($Q$12=Lists!$U$17,IF(Periods!AU36=\"\",\"\",Periods!AU36),\"\"))","v":"2026-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV21=\"\",\"\",Periods!AV21),IF($Q$12=Lists!$U$17,IF(Periods!AV36=\"\",\"\",Periods!AV36),\"\"))","v":"2026-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW21=\"\",\"\",Periods!AW21),IF($Q$12=Lists!$U$17,IF(Periods!AW36=\"\",\"\",Periods!AW36),\"\"))","v":"2026-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX21=\"\",\"\",Periods!AX21),IF($Q$12=Lists!$U$17,IF(Periods!AX36=\"\",\"\",Periods!AX36),\"\"))","v":"2026-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY21=\"\",\"\",Periods!AY21),IF($Q$12=Lists!$U$17,IF(Periods!AY36=\"\",\"\",Periods!AY36),\"\"))","v":"2027-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ21=\"\",\"\",Periods!AZ21),IF($Q$12=Lists!$U$17,IF(Periods!AZ36=\"\",\"\",Periods!AZ36),\"\"))","v":"2027-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA21=\"\",\"\",Periods!BA21),IF($Q$12=Lists!$U$17,IF(Periods!BA36=\"\",\"\",Periods!BA36),\"\"))","v":"2027-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB21=\"\",\"\",Periods!BB21),IF($Q$12=Lists!$U$17,IF(Periods!BB36=\"\",\"\",Periods!BB36),\"\"))","v":"2027-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC21=\"\",\"\",Periods!BC21),IF($Q$12=Lists!$U$17,IF(Periods!BC36=\"\",\"\",Periods!BC36),\"\"))","v":"2028-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD21=\"\",\"\",Periods!BD21),IF($Q$12=Lists!$U$17,IF(Periods!BD36=\"\",\"\",Periods!BD36),\"\"))","v":"2028-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE21=\"\",\"\",Periods!BE21),IF($Q$12=Lists!$U$17,IF(Periods!BE36=\"\",\"\",Periods!BE36),\"\"))","v":"2028-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF21=\"\",\"\",Periods!BF21),IF($Q$12=Lists!$U$17,IF(Periods!BF36=\"\",\"\",Periods!BF36),\"\"))","v":"2028-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG21=\"\",\"\",Periods!BG21),IF($Q$12=Lists!$U$17,IF(Periods!BG36=\"\",\"\",Periods!BG36),\"\"))","v":"2029-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH21=\"\",\"\",Periods!BH21),IF($Q$12=Lists!$U$17,IF(Periods!BH36=\"\",\"\",Periods!BH36),\"\"))","v":"2029-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI21=\"\",\"\",Periods!BI21),IF($Q$12=Lists!$U$17,IF(Periods!BI36=\"\",\"\",Periods!BI36),\"\"))","v":"2029-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ21=\"\",\"\",Periods!BJ21),IF($Q$12=Lists!$U$17,IF(Periods!BJ36=\"\",\"\",Periods!BJ36),\"\"))","v":"2029-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK21=\"\",\"\",Periods!BK21),IF($Q$12=Lists!$U$17,IF(Periods!BK36=\"\",\"\",Periods!BK36),\"\"))","v":"2030-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL21=\"\",\"\",Periods!BL21),IF($Q$12=Lists!$U$17,IF(Periods!BL36=\"\",\"\",Periods!BL36),\"\"))","v":"2030-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM21=\"\",\"\",Periods!BM21),IF($Q$12=Lists!$U$17,IF(Periods!BM36=\"\",\"\",Periods!BM36),\"\"))","v":"2030-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN21=\"\",\"\",Periods!BN21),IF($Q$12=Lists!$U$17,IF(Periods!BN36=\"\",\"\",Periods!BN36),\"\"))","v":"2030-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO21=\"\",\"\",Periods!BO21),IF($Q$12=Lists!$U$17,IF(Periods!BO36=\"\",\"\",Periods!BO36),\"\"))","v":"2031-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP21=\"\",\"\",Periods!BP21),IF($Q$12=Lists!$U$17,IF(Periods!BP36=\"\",\"\",Periods!BP36),\"\"))","v":"2031-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ21=\"\",\"\",Periods!BQ21),IF($Q$12=Lists!$U$17,IF(Periods!BQ36=\"\",\"\",Periods!BQ36),\"\"))","v":"2031-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR21=\"\",\"\",Periods!BR21),IF($Q$12=Lists!$U$17,IF(Periods!BR36=\"\",\"\",Periods!BR36),\"\"))","v":"2031-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS21=\"\",\"\",Periods!BS21),IF($Q$12=Lists!$U$17,IF(Periods!BS36=\"\",\"\",Periods!BS36),\"\"))","v":"2032-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT21=\"\",\"\",Periods!BT21),IF($Q$12=Lists!$U$17,IF(Periods!BT36=\"\",\"\",Periods!BT36),\"\"))","v":"2032-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU21=\"\",\"\",Periods!BU21),IF($Q$12=Lists!$U$17,IF(Periods!BU36=\"\",\"\",Periods!BU36),\"\"))","v":"2032-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV21=\"\",\"\",Periods!BV21),IF($Q$12=Lists!$U$17,IF(Periods!BV36=\"\",\"\",Periods!BV36),\"\"))","v":"2032-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW21=\"\",\"\",Periods!BW21),IF($Q$12=Lists!$U$17,IF(Periods!BW36=\"\",\"\",Periods!BW36),\"\"))","v":"2033-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX21=\"\",\"\",Periods!BX21),IF($Q$12=Lists!$U$17,IF(Periods!BX36=\"\",\"\",Periods!BX36),\"\"))","v":"2033-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY21=\"\",\"\",Periods!BY21),IF($Q$12=Lists!$U$17,IF(Periods!BY36=\"\",\"\",Periods!BY36),\"\"))","v":"2033-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ21=\"\",\"\",Periods!BZ21),IF($Q$12=Lists!$U$17,IF(Periods!BZ36=\"\",\"\",Periods!BZ36),\"\"))","v":"2033-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA21=\"\",\"\",Periods!CA21),IF($Q$12=Lists!$U$17,IF(Periods!CA36=\"\",\"\",Periods!CA36),\"\"))","v":"2034-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB21=\"\",\"\",Periods!CB21),IF($Q$12=Lists!$U$17,IF(Periods!CB36=\"\",\"\",Periods!CB36),\"\"))","v":"2034-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC21=\"\",\"\",Periods!CC21),IF($Q$12=Lists!$U$17,IF(Periods!CC36=\"\",\"\",Periods!CC36),\"\"))","v":"2034-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD21=\"\",\"\",Periods!CD21),IF($Q$12=Lists!$U$17,IF(Periods!CD36=\"\",\"\",Periods!CD36),\"\"))","v":"2034-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE21=\"\",\"\",Periods!CE21),IF($Q$12=Lists!$U$17,IF(Periods!CE36=\"\",\"\",Periods!CE36),\"\"))","v":"2035-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF21=\"\",\"\",Periods!CF21),IF($Q$12=Lists!$U$17,IF(Periods!CF36=\"\",\"\",Periods!CF36),\"\"))","v":"2035-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG21=\"\",\"\",Periods!CG21),IF($Q$12=Lists!$U$17,IF(Periods!CG36=\"\",\"\",Periods!CG36),\"\"))","v":"2035-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH21=\"\",\"\",Periods!CH21),IF($Q$12=Lists!$U$17,IF(Periods!CH36=\"\",\"\",Periods!CH36),\"\"))","v":"2035-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI21=\"\",\"\",Periods!CI21),IF($Q$12=Lists!$U$17,IF(Periods!CI36=\"\",\"\",Periods!CI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ21=\"\",\"\",Periods!CJ21),IF($Q$12=Lists!$U$17,IF(Periods!CJ36=\"\",\"\",Periods!CJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK21=\"\",\"\",Periods!CK21),IF($Q$12=Lists!$U$17,IF(Periods!CK36=\"\",\"\",Periods!CK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL21=\"\",\"\",Periods!CL21),IF($Q$12=Lists!$U$17,IF(Periods!CL36=\"\",\"\",Periods!CL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM21=\"\",\"\",Periods!CM21),IF($Q$12=Lists!$U$17,IF(Periods!CM36=\"\",\"\",Periods!CM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN21=\"\",\"\",Periods!CN21),IF($Q$12=Lists!$U$17,IF(Periods!CN36=\"\",\"\",Periods!CN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO21=\"\",\"\",Periods!CO21),IF($Q$12=Lists!$U$17,IF(Periods!CO36=\"\",\"\",Periods!CO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP21=\"\",\"\",Periods!CP21),IF($Q$12=Lists!$U$17,IF(Periods!CP36=\"\",\"\",Periods!CP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ21=\"\",\"\",Periods!CQ21),IF($Q$12=Lists!$U$17,IF(Periods!CQ36=\"\",\"\",Periods!CQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR21=\"\",\"\",Periods!CR21),IF($Q$12=Lists!$U$17,IF(Periods!CR36=\"\",\"\",Periods!CR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS21=\"\",\"\",Periods!CS21),IF($Q$12=Lists!$U$17,IF(Periods!CS36=\"\",\"\",Periods!CS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT21=\"\",\"\",Periods!CT21),IF($Q$12=Lists!$U$17,IF(Periods!CT36=\"\",\"\",Periods!CT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU21=\"\",\"\",Periods!CU21),IF($Q$12=Lists!$U$17,IF(Periods!CU36=\"\",\"\",Periods!CU36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,null,null,null,null,"значение",null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"1кв21г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2кв21г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"3кв21г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"4кв21г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"1кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"2кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":"3кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":"4кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":"1кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":"2кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":"3кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":"4кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":"1кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":"2кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":"3кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":"4кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ22=\"\",\"\",Periods!AQ22),IF($Q$12=Lists!$U$17,IF(Periods!AQ37=\"\",\"\",Periods!AQ37),\"\"))","v":"1кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR22=\"\",\"\",Periods!AR22),IF($Q$12=Lists!$U$17,IF(Periods!AR37=\"\",\"\",Periods!AR37),\"\"))","v":"2кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS22=\"\",\"\",Periods!AS22),IF($Q$12=Lists!$U$17,IF(Periods!AS37=\"\",\"\",Periods!AS37),\"\"))","v":"3кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT22=\"\",\"\",Periods!AT22),IF($Q$12=Lists!$U$17,IF(Periods!AT37=\"\",\"\",Periods!AT37),\"\"))","v":"4кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU22=\"\",\"\",Periods!AU22),IF($Q$12=Lists!$U$17,IF(Periods!AU37=\"\",\"\",Periods!AU37),\"\"))","v":"1кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV22=\"\",\"\",Periods!AV22),IF($Q$12=Lists!$U$17,IF(Periods!AV37=\"\",\"\",Periods!AV37),\"\"))","v":"2кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW22=\"\",\"\",Periods!AW22),IF($Q$12=Lists!$U$17,IF(Periods!AW37=\"\",\"\",Periods!AW37),\"\"))","v":"3кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX22=\"\",\"\",Periods!AX22),IF($Q$12=Lists!$U$17,IF(Periods!AX37=\"\",\"\",Periods!AX37),\"\"))","v":"4кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY22=\"\",\"\",Periods!AY22),IF($Q$12=Lists!$U$17,IF(Periods!AY37=\"\",\"\",Periods!AY37),\"\"))","v":"1кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ22=\"\",\"\",Periods!AZ22),IF($Q$12=Lists!$U$17,IF(Periods!AZ37=\"\",\"\",Periods!AZ37),\"\"))","v":"2кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA22=\"\",\"\",Periods!BA22),IF($Q$12=Lists!$U$17,IF(Periods!BA37=\"\",\"\",Periods!BA37),\"\"))","v":"3кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB22=\"\",\"\",Periods!BB22),IF($Q$12=Lists!$U$17,IF(Periods!BB37=\"\",\"\",Periods!BB37),\"\"))","v":"4кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC22=\"\",\"\",Periods!BC22),IF($Q$12=Lists!$U$17,IF(Periods!BC37=\"\",\"\",Periods!BC37),\"\"))","v":"1кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD22=\"\",\"\",Periods!BD22),IF($Q$12=Lists!$U$17,IF(Periods!BD37=\"\",\"\",Periods!BD37),\"\"))","v":"2кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE22=\"\",\"\",Periods!BE22),IF($Q$12=Lists!$U$17,IF(Periods!BE37=\"\",\"\",Periods!BE37),\"\"))","v":"3кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF22=\"\",\"\",Periods!BF22),IF($Q$12=Lists!$U$17,IF(Periods!BF37=\"\",\"\",Periods!BF37),\"\"))","v":"4кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG22=\"\",\"\",Periods!BG22),IF($Q$12=Lists!$U$17,IF(Periods!BG37=\"\",\"\",Periods!BG37),\"\"))","v":"1кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH22=\"\",\"\",Periods!BH22),IF($Q$12=Lists!$U$17,IF(Periods!BH37=\"\",\"\",Periods!BH37),\"\"))","v":"2кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI22=\"\",\"\",Periods!BI22),IF($Q$12=Lists!$U$17,IF(Periods!BI37=\"\",\"\",Periods!BI37),\"\"))","v":"3кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ22=\"\",\"\",Periods!BJ22),IF($Q$12=Lists!$U$17,IF(Periods!BJ37=\"\",\"\",Periods!BJ37),\"\"))","v":"4кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK22=\"\",\"\",Periods!BK22),IF($Q$12=Lists!$U$17,IF(Periods!BK37=\"\",\"\",Periods!BK37),\"\"))","v":"1кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL22=\"\",\"\",Periods!BL22),IF($Q$12=Lists!$U$17,IF(Periods!BL37=\"\",\"\",Periods!BL37),\"\"))","v":"2кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM22=\"\",\"\",Periods!BM22),IF($Q$12=Lists!$U$17,IF(Periods!BM37=\"\",\"\",Periods!BM37),\"\"))","v":"3кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN22=\"\",\"\",Periods!BN22),IF($Q$12=Lists!$U$17,IF(Periods!BN37=\"\",\"\",Periods!BN37),\"\"))","v":"4кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO22=\"\",\"\",Periods!BO22),IF($Q$12=Lists!$U$17,IF(Periods!BO37=\"\",\"\",Periods!BO37),\"\"))","v":"1кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP22=\"\",\"\",Periods!BP22),IF($Q$12=Lists!$U$17,IF(Periods!BP37=\"\",\"\",Periods!BP37),\"\"))","v":"2кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ22=\"\",\"\",Periods!BQ22),IF($Q$12=Lists!$U$17,IF(Periods!BQ37=\"\",\"\",Periods!BQ37),\"\"))","v":"3кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR22=\"\",\"\",Periods!BR22),IF($Q$12=Lists!$U$17,IF(Periods!BR37=\"\",\"\",Periods!BR37),\"\"))","v":"4кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS22=\"\",\"\",Periods!BS22),IF($Q$12=Lists!$U$17,IF(Periods!BS37=\"\",\"\",Periods!BS37),\"\"))","v":"1кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT22=\"\",\"\",Periods!BT22),IF($Q$12=Lists!$U$17,IF(Periods!BT37=\"\",\"\",Periods!BT37),\"\"))","v":"2кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU22=\"\",\"\",Periods!BU22),IF($Q$12=Lists!$U$17,IF(Periods!BU37=\"\",\"\",Periods!BU37),\"\"))","v":"3кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV22=\"\",\"\",Periods!BV22),IF($Q$12=Lists!$U$17,IF(Periods!BV37=\"\",\"\",Periods!BV37),\"\"))","v":"4кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW22=\"\",\"\",Periods!BW22),IF($Q$12=Lists!$U$17,IF(Periods!BW37=\"\",\"\",Periods!BW37),\"\"))","v":"1кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX22=\"\",\"\",Periods!BX22),IF($Q$12=Lists!$U$17,IF(Periods!BX37=\"\",\"\",Periods!BX37),\"\"))","v":"2кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY22=\"\",\"\",Periods!BY22),IF($Q$12=Lists!$U$17,IF(Periods!BY37=\"\",\"\",Periods!BY37),\"\"))","v":"3кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ22=\"\",\"\",Periods!BZ22),IF($Q$12=Lists!$U$17,IF(Periods!BZ37=\"\",\"\",Periods!BZ37),\"\"))","v":"4кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA22=\"\",\"\",Periods!CA22),IF($Q$12=Lists!$U$17,IF(Periods!CA37=\"\",\"\",Periods!CA37),\"\"))","v":"1кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB22=\"\",\"\",Periods!CB22),IF($Q$12=Lists!$U$17,IF(Periods!CB37=\"\",\"\",Periods!CB37),\"\"))","v":"2кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC22=\"\",\"\",Periods!CC22),IF($Q$12=Lists!$U$17,IF(Periods!CC37=\"\",\"\",Periods!CC37),\"\"))","v":"3кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD22=\"\",\"\",Periods!CD22),IF($Q$12=Lists!$U$17,IF(Periods!CD37=\"\",\"\",Periods!CD37),\"\"))","v":"4кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE22=\"\",\"\",Periods!CE22),IF($Q$12=Lists!$U$17,IF(Periods!CE37=\"\",\"\",Periods!CE37),\"\"))","v":"1кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF22=\"\",\"\",Periods!CF22),IF($Q$12=Lists!$U$17,IF(Periods!CF37=\"\",\"\",Periods!CF37),\"\"))","v":"2кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG22=\"\",\"\",Periods!CG22),IF($Q$12=Lists!$U$17,IF(Periods!CG37=\"\",\"\",Periods!CG37),\"\"))","v":"3кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH22=\"\",\"\",Periods!CH22),IF($Q$12=Lists!$U$17,IF(Periods!CH37=\"\",\"\",Periods!CH37),\"\"))","v":"4кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI22=\"\",\"\",Periods!CI22),IF($Q$12=Lists!$U$17,IF(Periods!CI37=\"\",\"\",Periods!CI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ22=\"\",\"\",Periods!CJ22),IF($Q$12=Lists!$U$17,IF(Periods!CJ37=\"\",\"\",Periods!CJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK22=\"\",\"\",Periods!CK22),IF($Q$12=Lists!$U$17,IF(Periods!CK37=\"\",\"\",Periods!CK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL22=\"\",\"\",Periods!CL22),IF($Q$12=Lists!$U$17,IF(Periods!CL37=\"\",\"\",Periods!CL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM22=\"\",\"\",Periods!CM22),IF($Q$12=Lists!$U$17,IF(Periods!CM37=\"\",\"\",Periods!CM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN22=\"\",\"\",Periods!CN22),IF($Q$12=Lists!$U$17,IF(Periods!CN37=\"\",\"\",Periods!CN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO22=\"\",\"\",Periods!CO22),IF($Q$12=Lists!$U$17,IF(Periods!CO37=\"\",\"\",Periods!CO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP22=\"\",\"\",Periods!CP22),IF($Q$12=Lists!$U$17,IF(Periods!CP37=\"\",\"\",Periods!CP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ22=\"\",\"\",Periods!CQ22),IF($Q$12=Lists!$U$17,IF(Periods!CQ37=\"\",\"\",Periods!CQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR22=\"\",\"\",Periods!CR22),IF($Q$12=Lists!$U$17,IF(Periods!CR37=\"\",\"\",Periods!CR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS22=\"\",\"\",Periods!CS22),IF($Q$12=Lists!$U$17,IF(Periods!CS37=\"\",\"\",Periods!CS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT22=\"\",\"\",Periods!CT22),IF($Q$12=Lists!$U$17,IF(Periods!CT37=\"\",\"\",Periods!CT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU22=\"\",\"\",Periods!CU22),IF($Q$12=Lists!$U$17,IF(Periods!CU37=\"\",\"\",Periods!CU37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$CW14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$100000)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$100000)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[{"$f":"ROW()","v":16},null,null,null,null,null,{"$f":"IF($R16=\"^\",IF(COUNTIF(Lists!$13:$13,H16)=1,0,1),0)","v":0},{"$f":"Lists!$I$13","v":"минимальный период расчетов"},null,null,null,null,null,null,null,"M",{"$f":"MAIN!Q77","v":"квартал"},"^",{"$f":"IF(G16<>0,1,IF(OR($Q16=\"\",$Q16=0),0,IF($R16=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H16))),$Q16)=1,0,1),0)))","v":0},null,null,null,null,null,{"$f":"START!$K$135","v":"номер периода модели:"},null,{"$f":"MAX($Z16:Z16)+1","v":1},{"$f":"MAX($Z16:AA16)+1","v":2},{"$f":"MAX($Z16:AB16)+1","v":3},{"$f":"MAX($Z16:AC16)+1","v":4},{"$f":"MAX($Z16:AD16)+1","v":5},{"$f":"MAX($Z16:AE16)+1","v":6},{"$f":"MAX($Z16:AF16)+1","v":7},{"$f":"MAX($Z16:AG16)+1","v":8},{"$f":"MAX($Z16:AH16)+1","v":9},{"$f":"MAX($Z16:AI16)+1","v":10},{"$f":"MAX($Z16:AJ16)+1","v":11},{"$f":"MAX($Z16:AK16)+1","v":12},{"$f":"MAX($Z16:AL16)+1","v":13},{"$f":"MAX($Z16:AM16)+1","v":14},{"$f":"MAX($Z16:AN16)+1","v":15},{"$f":"MAX($Z16:AO16)+1","v":16},{"$f":"MAX($Z16:AP16)+1","v":17},{"$f":"MAX($Z16:AQ16)+1","v":18},{"$f":"MAX($Z16:AR16)+1","v":19},{"$f":"MAX($Z16:AS16)+1","v":20},{"$f":"MAX($Z16:AT16)+1","v":21},{"$f":"MAX($Z16:AU16)+1","v":22},{"$f":"MAX($Z16:AV16)+1","v":23},{"$f":"MAX($Z16:AW16)+1","v":24},{"$f":"MAX($Z16:AX16)+1","v":25},{"$f":"MAX($Z16:AY16)+1","v":26},{"$f":"MAX($Z16:AZ16)+1","v":27},{"$f":"MAX($Z16:BA16)+1","v":28},{"$f":"MAX($Z16:BB16)+1","v":29},{"$f":"MAX($Z16:BC16)+1","v":30},{"$f":"MAX($Z16:BD16)+1","v":31},{"$f":"MAX($Z16:BE16)+1","v":32},{"$f":"MAX($Z16:BF16)+1","v":33},{"$f":"MAX($Z16:BG16)+1","v":34},{"$f":"MAX($Z16:BH16)+1","v":35},{"$f":"MAX($Z16:BI16)+1","v":36},{"$f":"MAX($Z16:BJ16)+1","v":37},{"$f":"MAX($Z16:BK16)+1","v":38},{"$f":"MAX($Z16:BL16)+1","v":39},{"$f":"MAX($Z16:BM16)+1","v":40},{"$f":"MAX($Z16:BN16)+1","v":41},{"$f":"MAX($Z16:BO16)+1","v":42},{"$f":"MAX($Z16:BP16)+1","v":43},{"$f":"MAX($Z16:BQ16)+1","v":44},{"$f":"MAX($Z16:BR16)+1","v":45},{"$f":"MAX($Z16:BS16)+1","v":46},{"$f":"MAX($Z16:BT16)+1","v":47},{"$f":"MAX($Z16:BU16)+1","v":48},{"$f":"MAX($Z16:BV16)+1","v":49},{"$f":"MAX($Z16:BW16)+1","v":50},{"$f":"MAX($Z16:BX16)+1","v":51},{"$f":"MAX($Z16:BY16)+1","v":52},{"$f":"MAX($Z16:BZ16)+1","v":53},{"$f":"MAX($Z16:CA16)+1","v":54},{"$f":"MAX($Z16:CB16)+1","v":55},{"$f":"MAX($Z16:CC16)+1","v":56},{"$f":"MAX($Z16:CD16)+1","v":57},{"$f":"MAX($Z16:CE16)+1","v":58},{"$f":"MAX($Z16:CF16)+1","v":59},{"$f":"MAX($Z16:CG16)+1","v":60},{"$f":"MAX($Z16:CH16)+1","v":61},{"$f":"MAX($Z16:CI16)+1","v":62},{"$f":"MAX($Z16:CJ16)+1","v":63},{"$f":"MAX($Z16:CK16)+1","v":64},{"$f":"MAX($Z16:CL16)+1","v":65},{"$f":"MAX($Z16:CM16)+1","v":66},{"$f":"MAX($Z16:CN16)+1","v":67},{"$f":"MAX($Z16:CO16)+1","v":68},{"$f":"MAX($Z16:CP16)+1","v":69},{"$f":"MAX($Z16:CQ16)+1","v":70},{"$f":"MAX($Z16:CR16)+1","v":71},{"$f":"MAX($Z16:CS16)+1","v":72},{"$f":"MAX($Z16:CT16)+1","v":73}]
[{"$f":"ROW()","v":17},null,null,null,null,null,{"$f":"IF($R17=\"^\",IF(COUNTIF(Lists!$13:$13,H17)=1,0,1),0)","v":0},"дата старта проекта",null,null,null,null,null,null,null,"M",{"$f":"MAIN!Q78","v":"2021-01-01"},null,{"$f":"IF(G17<>0,1,IF(OR($Q17=\"\",$Q17=0),0,IF($R17=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H17))),$Q17)=1,0,1),0)))","v":0},null,null,null,null,null,{"$f":"START!$K$139","v":"номер месяца даты начала:"},null,{"$f":"IF(AA20=\"\",\"\",MONTH(AA20))","v":1},{"$f":"IF(AB20=\"\",\"\",MONTH(AB20))","v":4},7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,"","","","","",{"$f":"IF(CN20=\"\",\"\",MONTH(CN20))","v":""},"","","","","","",""]
[{"$f":"ROW()","v":18},null,null,null,null,null,{"$f":"IF($R18=\"^\",IF(COUNTIF(Lists!$13:$13,H18)=1,0,1),0)","v":0},"горизонт моделирования в кол-ве периодов",null,null,null,null,null,null,null,"M",{"$f":"MAIN!Q79","v":60},null,{"$f":"IF(G18<>0,1,IF(OR($Q18=\"\",$Q18=0),0,IF($R18=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H18))),$Q18)=1,0,1),0)))","v":0},null,null,null,null,null,{"$f":"START!$K$140","v":"год даты начала:"},null,{"$f":"IF(AA20=\"\",\"\",YEAR(AA20)-2000)","v":21},{"$f":"IF(AB20=\"\",\"\",YEAR(AB20)-2000)","v":21},21,21,22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,30,30,30,31,31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,35,35,35,35,"","","","","",{"$f":"IF(CN20=\"\",\"\",YEAR(CN20)-2000)","v":""},"","","","","","",""]
[{"$f":"ROW()","v":19}]
[{"$f":"ROW()","v":20},null,null,null,null,null,{"$f":"IF($R20=\"^\",IF(COUNTIF(Lists!$13:$13,H20)=1,0,1),0)","v":0},"дата старта периода расчетов модели",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($Q$17=\"\",$Q$17=0),\"\",IF($Q$16=Lists!$I$16,$Q$17,IF($Q$16=Lists!$I$17,$Q$17-IF(WEEKDAY($Q$17)=1,7,WEEKDAY($Q$17))+2,IF($Q$16=Lists!$I$18,EOMONTH($Q$17,-1)+INT((IF(DAY($Q$17)=31,30,DAY($Q$17))-1)/10)*10+1,IF(OR($Q$16=Lists!$I$19,$Q$16=Lists!$I$21),EOMONTH($Q$17,-1)+1,IF($Q$16=Lists!$I$20,EOMONTH($Q$17,-(MONTH($Q$17)-3*INT((MONTH($Q$17)-1)/3)))+1,IF($Q$16=Lists!$I$22,EOMONTH($Q$17,-MONTH($Q$17))+1,\"\")))))))","v":"2021-01-01"},null,null,{"$f":"IF(AA$16>$Q$18,\"\",IF(AA$16=1,IF($X20=\"\",\"\",$X20),IF(Z21=\"\",\"\",Z21+1)))","v":"2021-01-01"},{"$f":"IF(AB$16>$Q$18,\"\",IF(AB$16=1,IF($X20=\"\",\"\",$X20),IF(AA21=\"\",\"\",AA21+1)))","v":"2021-04-01"},"2021-07-01","2021-10-01","2022-01-01","2022-04-01","2022-07-01","2022-10-01","2023-01-01","2023-04-01","2023-07-01","2023-10-01","2024-01-01","2024-04-01","2024-07-01","2024-10-01","2025-01-01","2025-04-01","2025-07-01","2025-10-01","2026-01-01","2026-04-01","2026-07-01","2026-10-01","2027-01-01","2027-04-01","2027-07-01","2027-10-01","2028-01-01","2028-04-01","2028-07-01","2028-10-01","2029-01-01","2029-04-01","2029-07-01","2029-10-01","2030-01-01","2030-04-01","2030-07-01","2030-10-01","2031-01-01","2031-04-01","2031-07-01","2031-10-01","2032-01-01","2032-04-01","2032-07-01","2032-10-01","2033-01-01","2033-04-01","2033-07-01","2033-10-01","2034-01-01","2034-04-01","2034-07-01","2034-10-01","2035-01-01","2035-04-01","2035-07-01","2035-10-01","","","","","",{"$f":"IF(CN$16>$Q$18,\"\",IF(CN$16=1,IF($X20=\"\",\"\",$X20),IF(CM21=\"\",\"\",CM21+1)))","v":""},"","","","","","",""]
[{"$f":"ROW()","v":21},null,null,null,null,null,{"$f":"IF($R21=\"^\",IF(COUNTIF(Lists!$13:$13,H21)=1,0,1),0)","v":0},"дата завершения периода расчетов модели",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(X20=\"\",AA21=\"\"),\"\",MAX($Z21:$CV21))","v":"2035-12-31"},null,null,{"$f":"IF(AA20=\"\",\"\",IF($Q$16=Lists!$I$16,AA20,IF($Q$16=Lists!$I$17,AA20+6,IF($Q$16=Lists!$I$18,IF(DAY(AA20)=21,EOMONTH(AA20,0),AA20+9),IF($Q$16=Lists!$I$19,EOMONTH(AA20,0),IF($Q$16=Lists!$I$20,EOMONTH(AA20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AA20,11),\"\")))))))","v":"2021-03-31"},{"$f":"IF(AB20=\"\",\"\",IF($Q$16=Lists!$I$16,AB20,IF($Q$16=Lists!$I$17,AB20+6,IF($Q$16=Lists!$I$18,IF(DAY(AB20)=21,EOMONTH(AB20,0),AB20+9),IF($Q$16=Lists!$I$19,EOMONTH(AB20,0),IF($Q$16=Lists!$I$20,EOMONTH(AB20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AB20,11),\"\")))))))","v":"2021-06-30"},{"$f":"IF(AC20=\"\",\"\",IF($Q$16=Lists!$I$16,AC20,IF($Q$16=Lists!$I$17,AC20+6,IF($Q$16=Lists!$I$18,IF(DAY(AC20)=21,EOMONTH(AC20,0),AC20+9),IF($Q$16=Lists!$I$19,EOMONTH(AC20,0),IF($Q$16=Lists!$I$20,EOMONTH(AC20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AC20,11),\"\")))))))","v":"2021-09-30"},{"$f":"IF(AD20=\"\",\"\",IF($Q$16=Lists!$I$16,AD20,IF($Q$16=Lists!$I$17,AD20+6,IF($Q$16=Lists!$I$18,IF(DAY(AD20)=21,EOMONTH(AD20,0),AD20+9),IF($Q$16=Lists!$I$19,EOMONTH(AD20,0),IF($Q$16=Lists!$I$20,EOMONTH(AD20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AD20,11),\"\")))))))","v":"2021-12-31"},{"$f":"IF(AE20=\"\",\"\",IF($Q$16=Lists!$I$16,AE20,IF($Q$16=Lists!$I$17,AE20+6,IF($Q$16=Lists!$I$18,IF(DAY(AE20)=21,EOMONTH(AE20,0),AE20+9),IF($Q$16=Lists!$I$19,EOMONTH(AE20,0),IF($Q$16=Lists!$I$20,EOMONTH(AE20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AE20,11),\"\")))))))","v":"2022-03-31"},{"$f":"IF(AF20=\"\",\"\",IF($Q$16=Lists!$I$16,AF20,IF($Q$16=Lists!$I$17,AF20+6,IF($Q$16=Lists!$I$18,IF(DAY(AF20)=21,EOMONTH(AF20,0),AF20+9),IF($Q$16=Lists!$I$19,EOMONTH(AF20,0),IF($Q$16=Lists!$I$20,EOMONTH(AF20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AF20,11),\"\")))))))","v":"2022-06-30"},{"$f":"IF(AG20=\"\",\"\",IF($Q$16=Lists!$I$16,AG20,IF($Q$16=Lists!$I$17,AG20+6,IF($Q$16=Lists!$I$18,IF(DAY(AG20)=21,EOMONTH(AG20,0),AG20+9),IF($Q$16=Lists!$I$19,EOMONTH(AG20,0),IF($Q$16=Lists!$I$20,EOMONTH(AG20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AG20,11),\"\")))))))","v":"2022-09-30"},{"$f":"IF(AH20=\"\",\"\",IF($Q$16=Lists!$I$16,AH20,IF($Q$16=Lists!$I$17,AH20+6,IF($Q$16=Lists!$I$18,IF(DAY(AH20)=21,EOMONTH(AH20,0),AH20+9),IF($Q$16=Lists!$I$19,EOMONTH(AH20,0),IF($Q$16=Lists!$I$20,EOMONTH(AH20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AH20,11),\"\")))))))","v":"2022-12-31"},{"$f":"IF(AI20=\"\",\"\",IF($Q$16=Lists!$I$16,AI20,IF($Q$16=Lists!$I$17,AI20+6,IF($Q$16=Lists!$I$18,IF(DAY(AI20)=21,EOMONTH(AI20,0),AI20+9),IF($Q$16=Lists!$I$19,EOMONTH(AI20,0),IF($Q$16=Lists!$I$20,EOMONTH(AI20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AI20,11),\"\")))))))","v":"2023-03-31"},{"$f":"IF(AJ20=\"\",\"\",IF($Q$16=Lists!$I$16,AJ20,IF($Q$16=Lists!$I$17,AJ20+6,IF($Q$16=Lists!$I$18,IF(DAY(AJ20)=21,EOMONTH(AJ20,0),AJ20+9),IF($Q$16=Lists!$I$19,EOMONTH(AJ20,0),IF($Q$16=Lists!$I$20,EOMONTH(AJ20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AJ20,11),\"\")))))))","v":"2023-06-30"},{"$f":"IF(AK20=\"\",\"\",IF($Q$16=Lists!$I$16,AK20,IF($Q$16=Lists!$I$17,AK20+6,IF($Q$16=Lists!$I$18,IF(DAY(AK20)=21,EOMONTH(AK20,0),AK20+9),IF($Q$16=Lists!$I$19,EOMONTH(AK20,0),IF($Q$16=Lists!$I$20,EOMONTH(AK20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AK20,11),\"\")))))))","v":"2023-09-30"},{"$f":"IF(AL20=\"\",\"\",IF($Q$16=Lists!$I$16,AL20,IF($Q$16=Lists!$I$17,AL20+6,IF($Q$16=Lists!$I$18,IF(DAY(AL20)=21,EOMONTH(AL20,0),AL20+9),IF($Q$16=Lists!$I$19,EOMONTH(AL20,0),IF($Q$16=Lists!$I$20,EOMONTH(AL20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AL20,11),\"\")))))))","v":"2023-12-31"},{"$f":"IF(AM20=\"\",\"\",IF($Q$16=Lists!$I$16,AM20,IF($Q$16=Lists!$I$17,AM20+6,IF($Q$16=Lists!$I$18,IF(DAY(AM20)=21,EOMONTH(AM20,0),AM20+9),IF($Q$16=Lists!$I$19,EOMONTH(AM20,0),IF($Q$16=Lists!$I$20,EOMONTH(AM20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AM20,11),\"\")))))))","v":"2024-03-31"},{"$f":"IF(AN20=\"\",\"\",IF($Q$16=Lists!$I$16,AN20,IF($Q$16=Lists!$I$17,AN20+6,IF($Q$16=Lists!$I$18,IF(DAY(AN20)=21,EOMONTH(AN20,0),AN20+9),IF($Q$16=Lists!$I$19,EOMONTH(AN20,0),IF($Q$16=Lists!$I$20,EOMONTH(AN20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AN20,11),\"\")))))))","v":"2024-06-30"},{"$f":"IF(AO20=\"\",\"\",IF($Q$16=Lists!$I$16,AO20,IF($Q$16=Lists!$I$17,AO20+6,IF($Q$16=Lists!$I$18,IF(DAY(AO20)=21,EOMONTH(AO20,0),AO20+9),IF($Q$16=Lists!$I$19,EOMONTH(AO20,0),IF($Q$16=Lists!$I$20,EOMONTH(AO20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AO20,11),\"\")))))))","v":"2024-09-30"},{"$f":"IF(AP20=\"\",\"\",IF($Q$16=Lists!$I$16,AP20,IF($Q$16=Lists!$I$17,AP20+6,IF($Q$16=Lists!$I$18,IF(DAY(AP20)=21,EOMONTH(AP20,0),AP20+9),IF($Q$16=Lists!$I$19,EOMONTH(AP20,0),IF($Q$16=Lists!$I$20,EOMONTH(AP20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AP20,11),\"\")))))))","v":"2024-12-31"},{"$f":"IF(AQ20=\"\",\"\",IF($Q$16=Lists!$I$16,AQ20,IF($Q$16=Lists!$I$17,AQ20+6,IF($Q$16=Lists!$I$18,IF(DAY(AQ20)=21,EOMONTH(AQ20,0),AQ20+9),IF($Q$16=Lists!$I$19,EOMONTH(AQ20,0),IF($Q$16=Lists!$I$20,EOMONTH(AQ20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AQ20,11),\"\")))))))","v":"2025-03-31"},{"$f":"IF(AR20=\"\",\"\",IF($Q$16=Lists!$I$16,AR20,IF($Q$16=Lists!$I$17,AR20+6,IF($Q$16=Lists!$I$18,IF(DAY(AR20)=21,EOMONTH(AR20,0),AR20+9),IF($Q$16=Lists!$I$19,EOMONTH(AR20,0),IF($Q$16=Lists!$I$20,EOMONTH(AR20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AR20,11),\"\")))))))","v":"2025-06-30"},{"$f":"IF(AS20=\"\",\"\",IF($Q$16=Lists!$I$16,AS20,IF($Q$16=Lists!$I$17,AS20+6,IF($Q$16=Lists!$I$18,IF(DAY(AS20)=21,EOMONTH(AS20,0),AS20+9),IF($Q$16=Lists!$I$19,EOMONTH(AS20,0),IF($Q$16=Lists!$I$20,EOMONTH(AS20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AS20,11),\"\")))))))","v":"2025-09-30"},{"$f":"IF(AT20=\"\",\"\",IF($Q$16=Lists!$I$16,AT20,IF($Q$16=Lists!$I$17,AT20+6,IF($Q$16=Lists!$I$18,IF(DAY(AT20)=21,EOMONTH(AT20,0),AT20+9),IF($Q$16=Lists!$I$19,EOMONTH(AT20,0),IF($Q$16=Lists!$I$20,EOMONTH(AT20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AT20,11),\"\")))))))","v":"2025-12-31"},{"$f":"IF(AU20=\"\",\"\",IF($Q$16=Lists!$I$16,AU20,IF($Q$16=Lists!$I$17,AU20+6,IF($Q$16=Lists!$I$18,IF(DAY(AU20)=21,EOMONTH(AU20,0),AU20+9),IF($Q$16=Lists!$I$19,EOMONTH(AU20,0),IF($Q$16=Lists!$I$20,EOMONTH(AU20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AU20,11),\"\")))))))","v":"2026-03-31"},{"$f":"IF(AV20=\"\",\"\",IF($Q$16=Lists!$I$16,AV20,IF($Q$16=Lists!$I$17,AV20+6,IF($Q$16=Lists!$I$18,IF(DAY(AV20)=21,EOMONTH(AV20,0),AV20+9),IF($Q$16=Lists!$I$19,EOMONTH(AV20,0),IF($Q$16=Lists!$I$20,EOMONTH(AV20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AV20,11),\"\")))))))","v":"2026-06-30"},{"$f":"IF(AW20=\"\",\"\",IF($Q$16=Lists!$I$16,AW20,IF($Q$16=Lists!$I$17,AW20+6,IF($Q$16=Lists!$I$18,IF(DAY(AW20)=21,EOMONTH(AW20,0),AW20+9),IF($Q$16=Lists!$I$19,EOMONTH(AW20,0),IF($Q$16=Lists!$I$20,EOMONTH(AW20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AW20,11),\"\")))))))","v":"2026-09-30"},{"$f":"IF(AX20=\"\",\"\",IF($Q$16=Lists!$I$16,AX20,IF($Q$16=Lists!$I$17,AX20+6,IF($Q$16=Lists!$I$18,IF(DAY(AX20)=21,EOMONTH(AX20,0),AX20+9),IF($Q$16=Lists!$I$19,EOMONTH(AX20,0),IF($Q$16=Lists!$I$20,EOMONTH(AX20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AX20,11),\"\")))))))","v":"2026-12-31"},{"$f":"IF(AY20=\"\",\"\",IF($Q$16=Lists!$I$16,AY20,IF($Q$16=Lists!$I$17,AY20+6,IF($Q$16=Lists!$I$18,IF(DAY(AY20)=21,EOMONTH(AY20,0),AY20+9),IF($Q$16=Lists!$I$19,EOMONTH(AY20,0),IF($Q$16=Lists!$I$20,EOMONTH(AY20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AY20,11),\"\")))))))","v":"2027-03-31"},{"$f":"IF(AZ20=\"\",\"\",IF($Q$16=Lists!$I$16,AZ20,IF($Q$16=Lists!$I$17,AZ20+6,IF($Q$16=Lists!$I$18,IF(DAY(AZ20)=21,EOMONTH(AZ20,0),AZ20+9),IF($Q$16=Lists!$I$19,EOMONTH(AZ20,0),IF($Q$16=Lists!$I$20,EOMONTH(AZ20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(AZ20,11),\"\")))))))","v":"2027-06-30"},{"$f":"IF(BA20=\"\",\"\",IF($Q$16=Lists!$I$16,BA20,IF($Q$16=Lists!$I$17,BA20+6,IF($Q$16=Lists!$I$18,IF(DAY(BA20)=21,EOMONTH(BA20,0),BA20+9),IF($Q$16=Lists!$I$19,EOMONTH(BA20,0),IF($Q$16=Lists!$I$20,EOMONTH(BA20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BA20,11),\"\")))))))","v":"2027-09-30"},{"$f":"IF(BB20=\"\",\"\",IF($Q$16=Lists!$I$16,BB20,IF($Q$16=Lists!$I$17,BB20+6,IF($Q$16=Lists!$I$18,IF(DAY(BB20)=21,EOMONTH(BB20,0),BB20+9),IF($Q$16=Lists!$I$19,EOMONTH(BB20,0),IF($Q$16=Lists!$I$20,EOMONTH(BB20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BB20,11),\"\")))))))","v":"2027-12-31"},{"$f":"IF(BC20=\"\",\"\",IF($Q$16=Lists!$I$16,BC20,IF($Q$16=Lists!$I$17,BC20+6,IF($Q$16=Lists!$I$18,IF(DAY(BC20)=21,EOMONTH(BC20,0),BC20+9),IF($Q$16=Lists!$I$19,EOMONTH(BC20,0),IF($Q$16=Lists!$I$20,EOMONTH(BC20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BC20,11),\"\")))))))","v":"2028-03-31"},{"$f":"IF(BD20=\"\",\"\",IF($Q$16=Lists!$I$16,BD20,IF($Q$16=Lists!$I$17,BD20+6,IF($Q$16=Lists!$I$18,IF(DAY(BD20)=21,EOMONTH(BD20,0),BD20+9),IF($Q$16=Lists!$I$19,EOMONTH(BD20,0),IF($Q$16=Lists!$I$20,EOMONTH(BD20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BD20,11),\"\")))))))","v":"2028-06-30"},{"$f":"IF(BE20=\"\",\"\",IF($Q$16=Lists!$I$16,BE20,IF($Q$16=Lists!$I$17,BE20+6,IF($Q$16=Lists!$I$18,IF(DAY(BE20)=21,EOMONTH(BE20,0),BE20+9),IF($Q$16=Lists!$I$19,EOMONTH(BE20,0),IF($Q$16=Lists!$I$20,EOMONTH(BE20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BE20,11),\"\")))))))","v":"2028-09-30"},{"$f":"IF(BF20=\"\",\"\",IF($Q$16=Lists!$I$16,BF20,IF($Q$16=Lists!$I$17,BF20+6,IF($Q$16=Lists!$I$18,IF(DAY(BF20)=21,EOMONTH(BF20,0),BF20+9),IF($Q$16=Lists!$I$19,EOMONTH(BF20,0),IF($Q$16=Lists!$I$20,EOMONTH(BF20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BF20,11),\"\")))))))","v":"2028-12-31"},{"$f":"IF(BG20=\"\",\"\",IF($Q$16=Lists!$I$16,BG20,IF($Q$16=Lists!$I$17,BG20+6,IF($Q$16=Lists!$I$18,IF(DAY(BG20)=21,EOMONTH(BG20,0),BG20+9),IF($Q$16=Lists!$I$19,EOMONTH(BG20,0),IF($Q$16=Lists!$I$20,EOMONTH(BG20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BG20,11),\"\")))))))","v":"2029-03-31"},{"$f":"IF(BH20=\"\",\"\",IF($Q$16=Lists!$I$16,BH20,IF($Q$16=Lists!$I$17,BH20+6,IF($Q$16=Lists!$I$18,IF(DAY(BH20)=21,EOMONTH(BH20,0),BH20+9),IF($Q$16=Lists!$I$19,EOMONTH(BH20,0),IF($Q$16=Lists!$I$20,EOMONTH(BH20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BH20,11),\"\")))))))","v":"2029-06-30"},{"$f":"IF(BI20=\"\",\"\",IF($Q$16=Lists!$I$16,BI20,IF($Q$16=Lists!$I$17,BI20+6,IF($Q$16=Lists!$I$18,IF(DAY(BI20)=21,EOMONTH(BI20,0),BI20+9),IF($Q$16=Lists!$I$19,EOMONTH(BI20,0),IF($Q$16=Lists!$I$20,EOMONTH(BI20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BI20,11),\"\")))))))","v":"2029-09-30"},{"$f":"IF(BJ20=\"\",\"\",IF($Q$16=Lists!$I$16,BJ20,IF($Q$16=Lists!$I$17,BJ20+6,IF($Q$16=Lists!$I$18,IF(DAY(BJ20)=21,EOMONTH(BJ20,0),BJ20+9),IF($Q$16=Lists!$I$19,EOMONTH(BJ20,0),IF($Q$16=Lists!$I$20,EOMONTH(BJ20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BJ20,11),\"\")))))))","v":"2029-12-31"},{"$f":"IF(BK20=\"\",\"\",IF($Q$16=Lists!$I$16,BK20,IF($Q$16=Lists!$I$17,BK20+6,IF($Q$16=Lists!$I$18,IF(DAY(BK20)=21,EOMONTH(BK20,0),BK20+9),IF($Q$16=Lists!$I$19,EOMONTH(BK20,0),IF($Q$16=Lists!$I$20,EOMONTH(BK20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BK20,11),\"\")))))))","v":"2030-03-31"},{"$f":"IF(BL20=\"\",\"\",IF($Q$16=Lists!$I$16,BL20,IF($Q$16=Lists!$I$17,BL20+6,IF($Q$16=Lists!$I$18,IF(DAY(BL20)=21,EOMONTH(BL20,0),BL20+9),IF($Q$16=Lists!$I$19,EOMONTH(BL20,0),IF($Q$16=Lists!$I$20,EOMONTH(BL20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BL20,11),\"\")))))))","v":"2030-06-30"},{"$f":"IF(BM20=\"\",\"\",IF($Q$16=Lists!$I$16,BM20,IF($Q$16=Lists!$I$17,BM20+6,IF($Q$16=Lists!$I$18,IF(DAY(BM20)=21,EOMONTH(BM20,0),BM20+9),IF($Q$16=Lists!$I$19,EOMONTH(BM20,0),IF($Q$16=Lists!$I$20,EOMONTH(BM20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BM20,11),\"\")))))))","v":"2030-09-30"},{"$f":"IF(BN20=\"\",\"\",IF($Q$16=Lists!$I$16,BN20,IF($Q$16=Lists!$I$17,BN20+6,IF($Q$16=Lists!$I$18,IF(DAY(BN20)=21,EOMONTH(BN20,0),BN20+9),IF($Q$16=Lists!$I$19,EOMONTH(BN20,0),IF($Q$16=Lists!$I$20,EOMONTH(BN20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BN20,11),\"\")))))))","v":"2030-12-31"},{"$f":"IF(BO20=\"\",\"\",IF($Q$16=Lists!$I$16,BO20,IF($Q$16=Lists!$I$17,BO20+6,IF($Q$16=Lists!$I$18,IF(DAY(BO20)=21,EOMONTH(BO20,0),BO20+9),IF($Q$16=Lists!$I$19,EOMONTH(BO20,0),IF($Q$16=Lists!$I$20,EOMONTH(BO20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BO20,11),\"\")))))))","v":"2031-03-31"},{"$f":"IF(BP20=\"\",\"\",IF($Q$16=Lists!$I$16,BP20,IF($Q$16=Lists!$I$17,BP20+6,IF($Q$16=Lists!$I$18,IF(DAY(BP20)=21,EOMONTH(BP20,0),BP20+9),IF($Q$16=Lists!$I$19,EOMONTH(BP20,0),IF($Q$16=Lists!$I$20,EOMONTH(BP20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BP20,11),\"\")))))))","v":"2031-06-30"},{"$f":"IF(BQ20=\"\",\"\",IF($Q$16=Lists!$I$16,BQ20,IF($Q$16=Lists!$I$17,BQ20+6,IF($Q$16=Lists!$I$18,IF(DAY(BQ20)=21,EOMONTH(BQ20,0),BQ20+9),IF($Q$16=Lists!$I$19,EOMONTH(BQ20,0),IF($Q$16=Lists!$I$20,EOMONTH(BQ20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BQ20,11),\"\")))))))","v":"2031-09-30"},{"$f":"IF(BR20=\"\",\"\",IF($Q$16=Lists!$I$16,BR20,IF($Q$16=Lists!$I$17,BR20+6,IF($Q$16=Lists!$I$18,IF(DAY(BR20)=21,EOMONTH(BR20,0),BR20+9),IF($Q$16=Lists!$I$19,EOMONTH(BR20,0),IF($Q$16=Lists!$I$20,EOMONTH(BR20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BR20,11),\"\")))))))","v":"2031-12-31"},{"$f":"IF(BS20=\"\",\"\",IF($Q$16=Lists!$I$16,BS20,IF($Q$16=Lists!$I$17,BS20+6,IF($Q$16=Lists!$I$18,IF(DAY(BS20)=21,EOMONTH(BS20,0),BS20+9),IF($Q$16=Lists!$I$19,EOMONTH(BS20,0),IF($Q$16=Lists!$I$20,EOMONTH(BS20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BS20,11),\"\")))))))","v":"2032-03-31"},{"$f":"IF(BT20=\"\",\"\",IF($Q$16=Lists!$I$16,BT20,IF($Q$16=Lists!$I$17,BT20+6,IF($Q$16=Lists!$I$18,IF(DAY(BT20)=21,EOMONTH(BT20,0),BT20+9),IF($Q$16=Lists!$I$19,EOMONTH(BT20,0),IF($Q$16=Lists!$I$20,EOMONTH(BT20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BT20,11),\"\")))))))","v":"2032-06-30"},{"$f":"IF(BU20=\"\",\"\",IF($Q$16=Lists!$I$16,BU20,IF($Q$16=Lists!$I$17,BU20+6,IF($Q$16=Lists!$I$18,IF(DAY(BU20)=21,EOMONTH(BU20,0),BU20+9),IF($Q$16=Lists!$I$19,EOMONTH(BU20,0),IF($Q$16=Lists!$I$20,EOMONTH(BU20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BU20,11),\"\")))))))","v":"2032-09-30"},{"$f":"IF(BV20=\"\",\"\",IF($Q$16=Lists!$I$16,BV20,IF($Q$16=Lists!$I$17,BV20+6,IF($Q$16=Lists!$I$18,IF(DAY(BV20)=21,EOMONTH(BV20,0),BV20+9),IF($Q$16=Lists!$I$19,EOMONTH(BV20,0),IF($Q$16=Lists!$I$20,EOMONTH(BV20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BV20,11),\"\")))))))","v":"2032-12-31"},{"$f":"IF(BW20=\"\",\"\",IF($Q$16=Lists!$I$16,BW20,IF($Q$16=Lists!$I$17,BW20+6,IF($Q$16=Lists!$I$18,IF(DAY(BW20)=21,EOMONTH(BW20,0),BW20+9),IF($Q$16=Lists!$I$19,EOMONTH(BW20,0),IF($Q$16=Lists!$I$20,EOMONTH(BW20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BW20,11),\"\")))))))","v":"2033-03-31"},{"$f":"IF(BX20=\"\",\"\",IF($Q$16=Lists!$I$16,BX20,IF($Q$16=Lists!$I$17,BX20+6,IF($Q$16=Lists!$I$18,IF(DAY(BX20)=21,EOMONTH(BX20,0),BX20+9),IF($Q$16=Lists!$I$19,EOMONTH(BX20,0),IF($Q$16=Lists!$I$20,EOMONTH(BX20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BX20,11),\"\")))))))","v":"2033-06-30"},{"$f":"IF(BY20=\"\",\"\",IF($Q$16=Lists!$I$16,BY20,IF($Q$16=Lists!$I$17,BY20+6,IF($Q$16=Lists!$I$18,IF(DAY(BY20)=21,EOMONTH(BY20,0),BY20+9),IF($Q$16=Lists!$I$19,EOMONTH(BY20,0),IF($Q$16=Lists!$I$20,EOMONTH(BY20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BY20,11),\"\")))))))","v":"2033-09-30"},{"$f":"IF(BZ20=\"\",\"\",IF($Q$16=Lists!$I$16,BZ20,IF($Q$16=Lists!$I$17,BZ20+6,IF($Q$16=Lists!$I$18,IF(DAY(BZ20)=21,EOMONTH(BZ20,0),BZ20+9),IF($Q$16=Lists!$I$19,EOMONTH(BZ20,0),IF($Q$16=Lists!$I$20,EOMONTH(BZ20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(BZ20,11),\"\")))))))","v":"2033-12-31"},{"$f":"IF(CA20=\"\",\"\",IF($Q$16=Lists!$I$16,CA20,IF($Q$16=Lists!$I$17,CA20+6,IF($Q$16=Lists!$I$18,IF(DAY(CA20)=21,EOMONTH(CA20,0),CA20+9),IF($Q$16=Lists!$I$19,EOMONTH(CA20,0),IF($Q$16=Lists!$I$20,EOMONTH(CA20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(CA20,11),\"\")))))))","v":"2034-03-31"},{"$f":"IF(CB20=\"\",\"\",IF($Q$16=Lists!$I$16,CB20,IF($Q$16=Lists!$I$17,CB20+6,IF($Q$16=Lists!$I$18,IF(DAY(CB20)=21,EOMONTH(CB20,0),CB20+9),IF($Q$16=Lists!$I$19,EOMONTH(CB20,0),IF($Q$16=Lists!$I$20,EOMONTH(CB20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(CB20,11),\"\")))))))","v":"2034-06-30"},{"$f":"IF(CC20=\"\",\"\",IF($Q$16=Lists!$I$16,CC20,IF($Q$16=Lists!$I$17,CC20+6,IF($Q$16=Lists!$I$18,IF(DAY(CC20)=21,EOMONTH(CC20,0),CC20+9),IF($Q$16=Lists!$I$19,EOMONTH(CC20,0),IF($Q$16=Lists!$I$20,EOMONTH(CC20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(CC20,11),\"\")))))))","v":"2034-09-30"},{"$f":"IF(CD20=\"\",\"\",IF($Q$16=Lists!$I$16,CD20,IF($Q$16=Lists!$I$17,CD20+6,IF($Q$16=Lists!$I$18,IF(DAY(CD20)=21,EOMONTH(CD20,0),CD20+9),IF($Q$16=Lists!$I$19,EOMONTH(CD20,0),IF($Q$16=Lists!$I$20,EOMONTH(CD20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(CD20,11),\"\")))))))","v":"2034-12-31"},{"$f":"IF(CE20=\"\",\"\",IF($Q$16=Lists!$I$16,CE20,IF($Q$16=Lists!$I$17,CE20+6,IF($Q$16=Lists!$I$18,IF(DAY(CE20)=21,EOMONTH(CE20,0),CE20+9),IF($Q$16=Lists!$I$19,EOMONTH(CE20,0),IF($Q$16=Lists!$I$20,EOMONTH(CE20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(CE20,11),\"\")))))))","v":"2035-03-31"},{"$f":"IF(CF20=\"\",\"\",IF($Q$16=Lists!$I$16,CF20,IF($Q$16=Lists!$I$17,CF20+6,IF($Q$16=Lists!$I$18,IF(DAY(CF20)=21,EOMONTH(CF20,0),CF20+9),IF($Q$16=Lists!$I$19,EOMONTH(CF20,0),IF($Q$16=Lists!$I$20,EOMONTH(CF20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(CF20,11),\"\")))))))","v":"2035-06-30"},{"$f":"IF(CG20=\"\",\"\",IF($Q$16=Lists!$I$16,CG20,IF($Q$16=Lists!$I$17,CG20+6,IF($Q$16=Lists!$I$18,IF(DAY(CG20)=21,EOMONTH(CG20,0),CG20+9),IF($Q$16=Lists!$I$19,EOMONTH(CG20,0),IF($Q$16=Lists!$I$20,EOMONTH(CG20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(CG20,11),\"\")))))))","v":"2035-09-30"},{"$f":"IF(CH20=\"\",\"\",IF($Q$16=Lists!$I$16,CH20,IF($Q$16=Lists!$I$17,CH20+6,IF($Q$16=Lists!$I$18,IF(DAY(CH20)=21,EOMONTH(CH20,0),CH20+9),IF($Q$16=Lists!$I$19,EOMONTH(CH20,0),IF($Q$16=Lists!$I$20,EOMONTH(CH20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(CH20,11),\"\")))))))","v":"2035-12-31"},{"$f":"IF(CI20=\"\",\"\",IF($Q$16=Lists!$I$16,CI20,IF($Q$16=Lists!$I$17,CI20+6,IF($Q$16=Lists!$I$18,IF(DAY(CI20)=21,EOMONTH(CI20,0),CI20+9),IF($Q$16=Lists!$I$19,EOMONTH(CI20,0),IF($Q$16=Lists!$I$20,EOMONTH(CI20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(CI20,11),\"\")))))))","v":""},{"$f":"IF(CJ20=\"\",\"\",IF($Q$16=Lists!$I$16,CJ20,IF($Q$16=Lists!$I$17,CJ20+6,IF($Q$16=Lists!$I$18,IF(DAY(CJ20)=21,EOMONTH(CJ20,0),CJ20+9),IF($Q$16=Lists!$I$19,EOMONTH(CJ20,0),IF($Q$16=Lists!$I$20,EOMONTH(CJ20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(CJ20,11),\"\")))))))","v":""},{"$f":"IF(CK20=\"\",\"\",IF($Q$16=Lists!$I$16,CK20,IF($Q$16=Lists!$I$17,CK20+6,IF($Q$16=Lists!$I$18,IF(DAY(CK20)=21,EOMONTH(CK20,0),CK20+9),IF($Q$16=Lists!$I$19,EOMONTH(CK20,0),IF($Q$16=Lists!$I$20,EOMONTH(CK20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(CK20,11),\"\")))))))","v":""},{"$f":"IF(CL20=\"\",\"\",IF($Q$16=Lists!$I$16,CL20,IF($Q$16=Lists!$I$17,CL20+6,IF($Q$16=Lists!$I$18,IF(DAY(CL20)=21,EOMONTH(CL20,0),CL20+9),IF($Q$16=Lists!$I$19,EOMONTH(CL20,0),IF($Q$16=Lists!$I$20,EOMONTH(CL20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(CL20,11),\"\")))))))","v":""},{"$f":"IF(CM20=\"\",\"\",IF($Q$16=Lists!$I$16,CM20,IF($Q$16=Lists!$I$17,CM20+6,IF($Q$16=Lists!$I$18,IF(DAY(CM20)=21,EOMONTH(CM20,0),CM20+9),IF($Q$16=Lists!$I$19,EOMONTH(CM20,0),IF($Q$16=Lists!$I$20,EOMONTH(CM20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(CM20,11),\"\")))))))","v":""},{"$f":"IF(CN20=\"\",\"\",IF($Q$16=Lists!$I$16,CN20,IF($Q$16=Lists!$I$17,CN20+6,IF($Q$16=Lists!$I$18,IF(DAY(CN20)=21,EOMONTH(CN20,0),CN20+9),IF($Q$16=Lists!$I$19,EOMONTH(CN20,0),IF($Q$16=Lists!$I$20,EOMONTH(CN20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(CN20,11),\"\")))))))","v":""},{"$f":"IF(CO20=\"\",\"\",IF($Q$16=Lists!$I$16,CO20,IF($Q$16=Lists!$I$17,CO20+6,IF($Q$16=Lists!$I$18,IF(DAY(CO20)=21,EOMONTH(CO20,0),CO20+9),IF($Q$16=Lists!$I$19,EOMONTH(CO20,0),IF($Q$16=Lists!$I$20,EOMONTH(CO20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(CO20,11),\"\")))))))","v":""},{"$f":"IF(CP20=\"\",\"\",IF($Q$16=Lists!$I$16,CP20,IF($Q$16=Lists!$I$17,CP20+6,IF($Q$16=Lists!$I$18,IF(DAY(CP20)=21,EOMONTH(CP20,0),CP20+9),IF($Q$16=Lists!$I$19,EOMONTH(CP20,0),IF($Q$16=Lists!$I$20,EOMONTH(CP20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(CP20,11),\"\")))))))","v":""},{"$f":"IF(CQ20=\"\",\"\",IF($Q$16=Lists!$I$16,CQ20,IF($Q$16=Lists!$I$17,CQ20+6,IF($Q$16=Lists!$I$18,IF(DAY(CQ20)=21,EOMONTH(CQ20,0),CQ20+9),IF($Q$16=Lists!$I$19,EOMONTH(CQ20,0),IF($Q$16=Lists!$I$20,EOMONTH(CQ20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(CQ20,11),\"\")))))))","v":""},{"$f":"IF(CR20=\"\",\"\",IF($Q$16=Lists!$I$16,CR20,IF($Q$16=Lists!$I$17,CR20+6,IF($Q$16=Lists!$I$18,IF(DAY(CR20)=21,EOMONTH(CR20,0),CR20+9),IF($Q$16=Lists!$I$19,EOMONTH(CR20,0),IF($Q$16=Lists!$I$20,EOMONTH(CR20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(CR20,11),\"\")))))))","v":""},{"$f":"IF(CS20=\"\",\"\",IF($Q$16=Lists!$I$16,CS20,IF($Q$16=Lists!$I$17,CS20+6,IF($Q$16=Lists!$I$18,IF(DAY(CS20)=21,EOMONTH(CS20,0),CS20+9),IF($Q$16=Lists!$I$19,EOMONTH(CS20,0),IF($Q$16=Lists!$I$20,EOMONTH(CS20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(CS20,11),\"\")))))))","v":""},{"$f":"IF(CT20=\"\",\"\",IF($Q$16=Lists!$I$16,CT20,IF($Q$16=Lists!$I$17,CT20+6,IF($Q$16=Lists!$I$18,IF(DAY(CT20)=21,EOMONTH(CT20,0),CT20+9),IF($Q$16=Lists!$I$19,EOMONTH(CT20,0),IF($Q$16=Lists!$I$20,EOMONTH(CT20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(CT20,11),\"\")))))))","v":""},{"$f":"IF(CU20=\"\",\"\",IF($Q$16=Lists!$I$16,CU20,IF($Q$16=Lists!$I$17,CU20+6,IF($Q$16=Lists!$I$18,IF(DAY(CU20)=21,EOMONTH(CU20,0),CU20+9),IF($Q$16=Lists!$I$19,EOMONTH(CU20,0),IF($Q$16=Lists!$I$20,EOMONTH(CU20,2),IF(OR($Q$16=Lists!$I$21,$Q$16=Lists!$I$22),EOMONTH(CU20,11),\"\")))))))","v":""}]
[{"$f":"ROW()","v":22},null,null,null,null,null,{"$f":"IF($R22=\"^\",IF(COUNTIF(Lists!$13:$13,H22)=1,0,1),0)","v":0},"названия периодов расчета",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AA20)=1,\"вс\",IF(WEEKDAY(AA20)=2,\"пн\",IF(WEEKDAY(AA20)=3,\"вт\",IF(WEEKDAY(AA20)=4,\"ср\",IF(WEEKDAY(AA20)=5,\"чт\",IF(WEEKDAY(AA20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AA17,MONTH(AA20),$Z18:AA18,YEAR(AA20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AA17=1,\"янв\",IF(AA17=2,\"фев\",IF(AA17=3,\"мар\",IF(AA17=4,\"апр\",IF(AA17=5,\"май\",IF(AA17=6,\"июн\",IF(AA17=7,\"июл\",IF(AA17=8,\"авг\",IF(AA17=9,\"сен\",IF(AA17=10,\"окт\",IF(AA17=11,\"ноя\",\"дек\")))))))))))&AA18,IF($Q$16=Lists!$I$19,AA20,IF($Q$16=Lists!$I$20,(INT((AA17-1)/3)+1)&\"кв\"&AA18&\"г\",IF($Q$16=Lists!$I$21,AA16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AA20)&\"г.\",\"\")))))))","v":"1кв21г"},{"$f":"IF(AB20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AB20)=1,\"вс\",IF(WEEKDAY(AB20)=2,\"пн\",IF(WEEKDAY(AB20)=3,\"вт\",IF(WEEKDAY(AB20)=4,\"ср\",IF(WEEKDAY(AB20)=5,\"чт\",IF(WEEKDAY(AB20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AB17,MONTH(AB20),$Z18:AB18,YEAR(AB20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AB17=1,\"янв\",IF(AB17=2,\"фев\",IF(AB17=3,\"мар\",IF(AB17=4,\"апр\",IF(AB17=5,\"май\",IF(AB17=6,\"июн\",IF(AB17=7,\"июл\",IF(AB17=8,\"авг\",IF(AB17=9,\"сен\",IF(AB17=10,\"окт\",IF(AB17=11,\"ноя\",\"дек\")))))))))))&AB18,IF($Q$16=Lists!$I$19,AB20,IF($Q$16=Lists!$I$20,(INT((AB17-1)/3)+1)&\"кв\"&AB18&\"г\",IF($Q$16=Lists!$I$21,AB16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AB20)&\"г.\",\"\")))))))","v":"2кв21г"},{"$f":"IF(AC20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AC20)=1,\"вс\",IF(WEEKDAY(AC20)=2,\"пн\",IF(WEEKDAY(AC20)=3,\"вт\",IF(WEEKDAY(AC20)=4,\"ср\",IF(WEEKDAY(AC20)=5,\"чт\",IF(WEEKDAY(AC20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AC17,MONTH(AC20),$Z18:AC18,YEAR(AC20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AC17=1,\"янв\",IF(AC17=2,\"фев\",IF(AC17=3,\"мар\",IF(AC17=4,\"апр\",IF(AC17=5,\"май\",IF(AC17=6,\"июн\",IF(AC17=7,\"июл\",IF(AC17=8,\"авг\",IF(AC17=9,\"сен\",IF(AC17=10,\"окт\",IF(AC17=11,\"ноя\",\"дек\")))))))))))&AC18,IF($Q$16=Lists!$I$19,AC20,IF($Q$16=Lists!$I$20,(INT((AC17-1)/3)+1)&\"кв\"&AC18&\"г\",IF($Q$16=Lists!$I$21,AC16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AC20)&\"г.\",\"\")))))))","v":"3кв21г"},{"$f":"IF(AD20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AD20)=1,\"вс\",IF(WEEKDAY(AD20)=2,\"пн\",IF(WEEKDAY(AD20)=3,\"вт\",IF(WEEKDAY(AD20)=4,\"ср\",IF(WEEKDAY(AD20)=5,\"чт\",IF(WEEKDAY(AD20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AD17,MONTH(AD20),$Z18:AD18,YEAR(AD20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AD17=1,\"янв\",IF(AD17=2,\"фев\",IF(AD17=3,\"мар\",IF(AD17=4,\"апр\",IF(AD17=5,\"май\",IF(AD17=6,\"июн\",IF(AD17=7,\"июл\",IF(AD17=8,\"авг\",IF(AD17=9,\"сен\",IF(AD17=10,\"окт\",IF(AD17=11,\"ноя\",\"дек\")))))))))))&AD18,IF($Q$16=Lists!$I$19,AD20,IF($Q$16=Lists!$I$20,(INT((AD17-1)/3)+1)&\"кв\"&AD18&\"г\",IF($Q$16=Lists!$I$21,AD16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AD20)&\"г.\",\"\")))))))","v":"4кв21г"},{"$f":"IF(AE20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AE20)=1,\"вс\",IF(WEEKDAY(AE20)=2,\"пн\",IF(WEEKDAY(AE20)=3,\"вт\",IF(WEEKDAY(AE20)=4,\"ср\",IF(WEEKDAY(AE20)=5,\"чт\",IF(WEEKDAY(AE20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AE17,MONTH(AE20),$Z18:AE18,YEAR(AE20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AE17=1,\"янв\",IF(AE17=2,\"фев\",IF(AE17=3,\"мар\",IF(AE17=4,\"апр\",IF(AE17=5,\"май\",IF(AE17=6,\"июн\",IF(AE17=7,\"июл\",IF(AE17=8,\"авг\",IF(AE17=9,\"сен\",IF(AE17=10,\"окт\",IF(AE17=11,\"ноя\",\"дек\")))))))))))&AE18,IF($Q$16=Lists!$I$19,AE20,IF($Q$16=Lists!$I$20,(INT((AE17-1)/3)+1)&\"кв\"&AE18&\"г\",IF($Q$16=Lists!$I$21,AE16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AE20)&\"г.\",\"\")))))))","v":"1кв22г"},{"$f":"IF(AF20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AF20)=1,\"вс\",IF(WEEKDAY(AF20)=2,\"пн\",IF(WEEKDAY(AF20)=3,\"вт\",IF(WEEKDAY(AF20)=4,\"ср\",IF(WEEKDAY(AF20)=5,\"чт\",IF(WEEKDAY(AF20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AF17,MONTH(AF20),$Z18:AF18,YEAR(AF20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AF17=1,\"янв\",IF(AF17=2,\"фев\",IF(AF17=3,\"мар\",IF(AF17=4,\"апр\",IF(AF17=5,\"май\",IF(AF17=6,\"июн\",IF(AF17=7,\"июл\",IF(AF17=8,\"авг\",IF(AF17=9,\"сен\",IF(AF17=10,\"окт\",IF(AF17=11,\"ноя\",\"дек\")))))))))))&AF18,IF($Q$16=Lists!$I$19,AF20,IF($Q$16=Lists!$I$20,(INT((AF17-1)/3)+1)&\"кв\"&AF18&\"г\",IF($Q$16=Lists!$I$21,AF16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AF20)&\"г.\",\"\")))))))","v":"2кв22г"},{"$f":"IF(AG20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AG20)=1,\"вс\",IF(WEEKDAY(AG20)=2,\"пн\",IF(WEEKDAY(AG20)=3,\"вт\",IF(WEEKDAY(AG20)=4,\"ср\",IF(WEEKDAY(AG20)=5,\"чт\",IF(WEEKDAY(AG20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AG17,MONTH(AG20),$Z18:AG18,YEAR(AG20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AG17=1,\"янв\",IF(AG17=2,\"фев\",IF(AG17=3,\"мар\",IF(AG17=4,\"апр\",IF(AG17=5,\"май\",IF(AG17=6,\"июн\",IF(AG17=7,\"июл\",IF(AG17=8,\"авг\",IF(AG17=9,\"сен\",IF(AG17=10,\"окт\",IF(AG17=11,\"ноя\",\"дек\")))))))))))&AG18,IF($Q$16=Lists!$I$19,AG20,IF($Q$16=Lists!$I$20,(INT((AG17-1)/3)+1)&\"кв\"&AG18&\"г\",IF($Q$16=Lists!$I$21,AG16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AG20)&\"г.\",\"\")))))))","v":"3кв22г"},{"$f":"IF(AH20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AH20)=1,\"вс\",IF(WEEKDAY(AH20)=2,\"пн\",IF(WEEKDAY(AH20)=3,\"вт\",IF(WEEKDAY(AH20)=4,\"ср\",IF(WEEKDAY(AH20)=5,\"чт\",IF(WEEKDAY(AH20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AH17,MONTH(AH20),$Z18:AH18,YEAR(AH20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AH17=1,\"янв\",IF(AH17=2,\"фев\",IF(AH17=3,\"мар\",IF(AH17=4,\"апр\",IF(AH17=5,\"май\",IF(AH17=6,\"июн\",IF(AH17=7,\"июл\",IF(AH17=8,\"авг\",IF(AH17=9,\"сен\",IF(AH17=10,\"окт\",IF(AH17=11,\"ноя\",\"дек\")))))))))))&AH18,IF($Q$16=Lists!$I$19,AH20,IF($Q$16=Lists!$I$20,(INT((AH17-1)/3)+1)&\"кв\"&AH18&\"г\",IF($Q$16=Lists!$I$21,AH16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AH20)&\"г.\",\"\")))))))","v":"4кв22г"},{"$f":"IF(AI20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AI20)=1,\"вс\",IF(WEEKDAY(AI20)=2,\"пн\",IF(WEEKDAY(AI20)=3,\"вт\",IF(WEEKDAY(AI20)=4,\"ср\",IF(WEEKDAY(AI20)=5,\"чт\",IF(WEEKDAY(AI20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AI17,MONTH(AI20),$Z18:AI18,YEAR(AI20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AI17=1,\"янв\",IF(AI17=2,\"фев\",IF(AI17=3,\"мар\",IF(AI17=4,\"апр\",IF(AI17=5,\"май\",IF(AI17=6,\"июн\",IF(AI17=7,\"июл\",IF(AI17=8,\"авг\",IF(AI17=9,\"сен\",IF(AI17=10,\"окт\",IF(AI17=11,\"ноя\",\"дек\")))))))))))&AI18,IF($Q$16=Lists!$I$19,AI20,IF($Q$16=Lists!$I$20,(INT((AI17-1)/3)+1)&\"кв\"&AI18&\"г\",IF($Q$16=Lists!$I$21,AI16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AI20)&\"г.\",\"\")))))))","v":"1кв23г"},{"$f":"IF(AJ20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AJ20)=1,\"вс\",IF(WEEKDAY(AJ20)=2,\"пн\",IF(WEEKDAY(AJ20)=3,\"вт\",IF(WEEKDAY(AJ20)=4,\"ср\",IF(WEEKDAY(AJ20)=5,\"чт\",IF(WEEKDAY(AJ20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AJ17,MONTH(AJ20),$Z18:AJ18,YEAR(AJ20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AJ17=1,\"янв\",IF(AJ17=2,\"фев\",IF(AJ17=3,\"мар\",IF(AJ17=4,\"апр\",IF(AJ17=5,\"май\",IF(AJ17=6,\"июн\",IF(AJ17=7,\"июл\",IF(AJ17=8,\"авг\",IF(AJ17=9,\"сен\",IF(AJ17=10,\"окт\",IF(AJ17=11,\"ноя\",\"дек\")))))))))))&AJ18,IF($Q$16=Lists!$I$19,AJ20,IF($Q$16=Lists!$I$20,(INT((AJ17-1)/3)+1)&\"кв\"&AJ18&\"г\",IF($Q$16=Lists!$I$21,AJ16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AJ20)&\"г.\",\"\")))))))","v":"2кв23г"},{"$f":"IF(AK20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AK20)=1,\"вс\",IF(WEEKDAY(AK20)=2,\"пн\",IF(WEEKDAY(AK20)=3,\"вт\",IF(WEEKDAY(AK20)=4,\"ср\",IF(WEEKDAY(AK20)=5,\"чт\",IF(WEEKDAY(AK20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AK17,MONTH(AK20),$Z18:AK18,YEAR(AK20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AK17=1,\"янв\",IF(AK17=2,\"фев\",IF(AK17=3,\"мар\",IF(AK17=4,\"апр\",IF(AK17=5,\"май\",IF(AK17=6,\"июн\",IF(AK17=7,\"июл\",IF(AK17=8,\"авг\",IF(AK17=9,\"сен\",IF(AK17=10,\"окт\",IF(AK17=11,\"ноя\",\"дек\")))))))))))&AK18,IF($Q$16=Lists!$I$19,AK20,IF($Q$16=Lists!$I$20,(INT((AK17-1)/3)+1)&\"кв\"&AK18&\"г\",IF($Q$16=Lists!$I$21,AK16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AK20)&\"г.\",\"\")))))))","v":"3кв23г"},{"$f":"IF(AL20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AL20)=1,\"вс\",IF(WEEKDAY(AL20)=2,\"пн\",IF(WEEKDAY(AL20)=3,\"вт\",IF(WEEKDAY(AL20)=4,\"ср\",IF(WEEKDAY(AL20)=5,\"чт\",IF(WEEKDAY(AL20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AL17,MONTH(AL20),$Z18:AL18,YEAR(AL20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AL17=1,\"янв\",IF(AL17=2,\"фев\",IF(AL17=3,\"мар\",IF(AL17=4,\"апр\",IF(AL17=5,\"май\",IF(AL17=6,\"июн\",IF(AL17=7,\"июл\",IF(AL17=8,\"авг\",IF(AL17=9,\"сен\",IF(AL17=10,\"окт\",IF(AL17=11,\"ноя\",\"дек\")))))))))))&AL18,IF($Q$16=Lists!$I$19,AL20,IF($Q$16=Lists!$I$20,(INT((AL17-1)/3)+1)&\"кв\"&AL18&\"г\",IF($Q$16=Lists!$I$21,AL16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AL20)&\"г.\",\"\")))))))","v":"4кв23г"},{"$f":"IF(AM20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AM20)=1,\"вс\",IF(WEEKDAY(AM20)=2,\"пн\",IF(WEEKDAY(AM20)=3,\"вт\",IF(WEEKDAY(AM20)=4,\"ср\",IF(WEEKDAY(AM20)=5,\"чт\",IF(WEEKDAY(AM20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AM17,MONTH(AM20),$Z18:AM18,YEAR(AM20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AM17=1,\"янв\",IF(AM17=2,\"фев\",IF(AM17=3,\"мар\",IF(AM17=4,\"апр\",IF(AM17=5,\"май\",IF(AM17=6,\"июн\",IF(AM17=7,\"июл\",IF(AM17=8,\"авг\",IF(AM17=9,\"сен\",IF(AM17=10,\"окт\",IF(AM17=11,\"ноя\",\"дек\")))))))))))&AM18,IF($Q$16=Lists!$I$19,AM20,IF($Q$16=Lists!$I$20,(INT((AM17-1)/3)+1)&\"кв\"&AM18&\"г\",IF($Q$16=Lists!$I$21,AM16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AM20)&\"г.\",\"\")))))))","v":"1кв24г"},{"$f":"IF(AN20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AN20)=1,\"вс\",IF(WEEKDAY(AN20)=2,\"пн\",IF(WEEKDAY(AN20)=3,\"вт\",IF(WEEKDAY(AN20)=4,\"ср\",IF(WEEKDAY(AN20)=5,\"чт\",IF(WEEKDAY(AN20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AN17,MONTH(AN20),$Z18:AN18,YEAR(AN20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AN17=1,\"янв\",IF(AN17=2,\"фев\",IF(AN17=3,\"мар\",IF(AN17=4,\"апр\",IF(AN17=5,\"май\",IF(AN17=6,\"июн\",IF(AN17=7,\"июл\",IF(AN17=8,\"авг\",IF(AN17=9,\"сен\",IF(AN17=10,\"окт\",IF(AN17=11,\"ноя\",\"дек\")))))))))))&AN18,IF($Q$16=Lists!$I$19,AN20,IF($Q$16=Lists!$I$20,(INT((AN17-1)/3)+1)&\"кв\"&AN18&\"г\",IF($Q$16=Lists!$I$21,AN16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AN20)&\"г.\",\"\")))))))","v":"2кв24г"},{"$f":"IF(AO20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AO20)=1,\"вс\",IF(WEEKDAY(AO20)=2,\"пн\",IF(WEEKDAY(AO20)=3,\"вт\",IF(WEEKDAY(AO20)=4,\"ср\",IF(WEEKDAY(AO20)=5,\"чт\",IF(WEEKDAY(AO20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AO17,MONTH(AO20),$Z18:AO18,YEAR(AO20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AO17=1,\"янв\",IF(AO17=2,\"фев\",IF(AO17=3,\"мар\",IF(AO17=4,\"апр\",IF(AO17=5,\"май\",IF(AO17=6,\"июн\",IF(AO17=7,\"июл\",IF(AO17=8,\"авг\",IF(AO17=9,\"сен\",IF(AO17=10,\"окт\",IF(AO17=11,\"ноя\",\"дек\")))))))))))&AO18,IF($Q$16=Lists!$I$19,AO20,IF($Q$16=Lists!$I$20,(INT((AO17-1)/3)+1)&\"кв\"&AO18&\"г\",IF($Q$16=Lists!$I$21,AO16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AO20)&\"г.\",\"\")))))))","v":"3кв24г"},{"$f":"IF(AP20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AP20)=1,\"вс\",IF(WEEKDAY(AP20)=2,\"пн\",IF(WEEKDAY(AP20)=3,\"вт\",IF(WEEKDAY(AP20)=4,\"ср\",IF(WEEKDAY(AP20)=5,\"чт\",IF(WEEKDAY(AP20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AP17,MONTH(AP20),$Z18:AP18,YEAR(AP20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AP17=1,\"янв\",IF(AP17=2,\"фев\",IF(AP17=3,\"мар\",IF(AP17=4,\"апр\",IF(AP17=5,\"май\",IF(AP17=6,\"июн\",IF(AP17=7,\"июл\",IF(AP17=8,\"авг\",IF(AP17=9,\"сен\",IF(AP17=10,\"окт\",IF(AP17=11,\"ноя\",\"дек\")))))))))))&AP18,IF($Q$16=Lists!$I$19,AP20,IF($Q$16=Lists!$I$20,(INT((AP17-1)/3)+1)&\"кв\"&AP18&\"г\",IF($Q$16=Lists!$I$21,AP16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AP20)&\"г.\",\"\")))))))","v":"4кв24г"},{"$f":"IF(AQ20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AQ20)=1,\"вс\",IF(WEEKDAY(AQ20)=2,\"пн\",IF(WEEKDAY(AQ20)=3,\"вт\",IF(WEEKDAY(AQ20)=4,\"ср\",IF(WEEKDAY(AQ20)=5,\"чт\",IF(WEEKDAY(AQ20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AQ17,MONTH(AQ20),$Z18:AQ18,YEAR(AQ20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AQ17=1,\"янв\",IF(AQ17=2,\"фев\",IF(AQ17=3,\"мар\",IF(AQ17=4,\"апр\",IF(AQ17=5,\"май\",IF(AQ17=6,\"июн\",IF(AQ17=7,\"июл\",IF(AQ17=8,\"авг\",IF(AQ17=9,\"сен\",IF(AQ17=10,\"окт\",IF(AQ17=11,\"ноя\",\"дек\")))))))))))&AQ18,IF($Q$16=Lists!$I$19,AQ20,IF($Q$16=Lists!$I$20,(INT((AQ17-1)/3)+1)&\"кв\"&AQ18&\"г\",IF($Q$16=Lists!$I$21,AQ16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AQ20)&\"г.\",\"\")))))))","v":"1кв25г"},{"$f":"IF(AR20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AR20)=1,\"вс\",IF(WEEKDAY(AR20)=2,\"пн\",IF(WEEKDAY(AR20)=3,\"вт\",IF(WEEKDAY(AR20)=4,\"ср\",IF(WEEKDAY(AR20)=5,\"чт\",IF(WEEKDAY(AR20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AR17,MONTH(AR20),$Z18:AR18,YEAR(AR20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AR17=1,\"янв\",IF(AR17=2,\"фев\",IF(AR17=3,\"мар\",IF(AR17=4,\"апр\",IF(AR17=5,\"май\",IF(AR17=6,\"июн\",IF(AR17=7,\"июл\",IF(AR17=8,\"авг\",IF(AR17=9,\"сен\",IF(AR17=10,\"окт\",IF(AR17=11,\"ноя\",\"дек\")))))))))))&AR18,IF($Q$16=Lists!$I$19,AR20,IF($Q$16=Lists!$I$20,(INT((AR17-1)/3)+1)&\"кв\"&AR18&\"г\",IF($Q$16=Lists!$I$21,AR16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AR20)&\"г.\",\"\")))))))","v":"2кв25г"},{"$f":"IF(AS20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AS20)=1,\"вс\",IF(WEEKDAY(AS20)=2,\"пн\",IF(WEEKDAY(AS20)=3,\"вт\",IF(WEEKDAY(AS20)=4,\"ср\",IF(WEEKDAY(AS20)=5,\"чт\",IF(WEEKDAY(AS20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AS17,MONTH(AS20),$Z18:AS18,YEAR(AS20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AS17=1,\"янв\",IF(AS17=2,\"фев\",IF(AS17=3,\"мар\",IF(AS17=4,\"апр\",IF(AS17=5,\"май\",IF(AS17=6,\"июн\",IF(AS17=7,\"июл\",IF(AS17=8,\"авг\",IF(AS17=9,\"сен\",IF(AS17=10,\"окт\",IF(AS17=11,\"ноя\",\"дек\")))))))))))&AS18,IF($Q$16=Lists!$I$19,AS20,IF($Q$16=Lists!$I$20,(INT((AS17-1)/3)+1)&\"кв\"&AS18&\"г\",IF($Q$16=Lists!$I$21,AS16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AS20)&\"г.\",\"\")))))))","v":"3кв25г"},{"$f":"IF(AT20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AT20)=1,\"вс\",IF(WEEKDAY(AT20)=2,\"пн\",IF(WEEKDAY(AT20)=3,\"вт\",IF(WEEKDAY(AT20)=4,\"ср\",IF(WEEKDAY(AT20)=5,\"чт\",IF(WEEKDAY(AT20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AT17,MONTH(AT20),$Z18:AT18,YEAR(AT20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AT17=1,\"янв\",IF(AT17=2,\"фев\",IF(AT17=3,\"мар\",IF(AT17=4,\"апр\",IF(AT17=5,\"май\",IF(AT17=6,\"июн\",IF(AT17=7,\"июл\",IF(AT17=8,\"авг\",IF(AT17=9,\"сен\",IF(AT17=10,\"окт\",IF(AT17=11,\"ноя\",\"дек\")))))))))))&AT18,IF($Q$16=Lists!$I$19,AT20,IF($Q$16=Lists!$I$20,(INT((AT17-1)/3)+1)&\"кв\"&AT18&\"г\",IF($Q$16=Lists!$I$21,AT16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AT20)&\"г.\",\"\")))))))","v":"4кв25г"},{"$f":"IF(AU20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AU20)=1,\"вс\",IF(WEEKDAY(AU20)=2,\"пн\",IF(WEEKDAY(AU20)=3,\"вт\",IF(WEEKDAY(AU20)=4,\"ср\",IF(WEEKDAY(AU20)=5,\"чт\",IF(WEEKDAY(AU20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AU17,MONTH(AU20),$Z18:AU18,YEAR(AU20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AU17=1,\"янв\",IF(AU17=2,\"фев\",IF(AU17=3,\"мар\",IF(AU17=4,\"апр\",IF(AU17=5,\"май\",IF(AU17=6,\"июн\",IF(AU17=7,\"июл\",IF(AU17=8,\"авг\",IF(AU17=9,\"сен\",IF(AU17=10,\"окт\",IF(AU17=11,\"ноя\",\"дек\")))))))))))&AU18,IF($Q$16=Lists!$I$19,AU20,IF($Q$16=Lists!$I$20,(INT((AU17-1)/3)+1)&\"кв\"&AU18&\"г\",IF($Q$16=Lists!$I$21,AU16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AU20)&\"г.\",\"\")))))))","v":"1кв26г"},{"$f":"IF(AV20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AV20)=1,\"вс\",IF(WEEKDAY(AV20)=2,\"пн\",IF(WEEKDAY(AV20)=3,\"вт\",IF(WEEKDAY(AV20)=4,\"ср\",IF(WEEKDAY(AV20)=5,\"чт\",IF(WEEKDAY(AV20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AV17,MONTH(AV20),$Z18:AV18,YEAR(AV20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AV17=1,\"янв\",IF(AV17=2,\"фев\",IF(AV17=3,\"мар\",IF(AV17=4,\"апр\",IF(AV17=5,\"май\",IF(AV17=6,\"июн\",IF(AV17=7,\"июл\",IF(AV17=8,\"авг\",IF(AV17=9,\"сен\",IF(AV17=10,\"окт\",IF(AV17=11,\"ноя\",\"дек\")))))))))))&AV18,IF($Q$16=Lists!$I$19,AV20,IF($Q$16=Lists!$I$20,(INT((AV17-1)/3)+1)&\"кв\"&AV18&\"г\",IF($Q$16=Lists!$I$21,AV16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AV20)&\"г.\",\"\")))))))","v":"2кв26г"},{"$f":"IF(AW20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AW20)=1,\"вс\",IF(WEEKDAY(AW20)=2,\"пн\",IF(WEEKDAY(AW20)=3,\"вт\",IF(WEEKDAY(AW20)=4,\"ср\",IF(WEEKDAY(AW20)=5,\"чт\",IF(WEEKDAY(AW20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AW17,MONTH(AW20),$Z18:AW18,YEAR(AW20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AW17=1,\"янв\",IF(AW17=2,\"фев\",IF(AW17=3,\"мар\",IF(AW17=4,\"апр\",IF(AW17=5,\"май\",IF(AW17=6,\"июн\",IF(AW17=7,\"июл\",IF(AW17=8,\"авг\",IF(AW17=9,\"сен\",IF(AW17=10,\"окт\",IF(AW17=11,\"ноя\",\"дек\")))))))))))&AW18,IF($Q$16=Lists!$I$19,AW20,IF($Q$16=Lists!$I$20,(INT((AW17-1)/3)+1)&\"кв\"&AW18&\"г\",IF($Q$16=Lists!$I$21,AW16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AW20)&\"г.\",\"\")))))))","v":"3кв26г"},{"$f":"IF(AX20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AX20)=1,\"вс\",IF(WEEKDAY(AX20)=2,\"пн\",IF(WEEKDAY(AX20)=3,\"вт\",IF(WEEKDAY(AX20)=4,\"ср\",IF(WEEKDAY(AX20)=5,\"чт\",IF(WEEKDAY(AX20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AX17,MONTH(AX20),$Z18:AX18,YEAR(AX20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AX17=1,\"янв\",IF(AX17=2,\"фев\",IF(AX17=3,\"мар\",IF(AX17=4,\"апр\",IF(AX17=5,\"май\",IF(AX17=6,\"июн\",IF(AX17=7,\"июл\",IF(AX17=8,\"авг\",IF(AX17=9,\"сен\",IF(AX17=10,\"окт\",IF(AX17=11,\"ноя\",\"дек\")))))))))))&AX18,IF($Q$16=Lists!$I$19,AX20,IF($Q$16=Lists!$I$20,(INT((AX17-1)/3)+1)&\"кв\"&AX18&\"г\",IF($Q$16=Lists!$I$21,AX16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AX20)&\"г.\",\"\")))))))","v":"4кв26г"},{"$f":"IF(AY20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AY20)=1,\"вс\",IF(WEEKDAY(AY20)=2,\"пн\",IF(WEEKDAY(AY20)=3,\"вт\",IF(WEEKDAY(AY20)=4,\"ср\",IF(WEEKDAY(AY20)=5,\"чт\",IF(WEEKDAY(AY20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AY17,MONTH(AY20),$Z18:AY18,YEAR(AY20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AY17=1,\"янв\",IF(AY17=2,\"фев\",IF(AY17=3,\"мар\",IF(AY17=4,\"апр\",IF(AY17=5,\"май\",IF(AY17=6,\"июн\",IF(AY17=7,\"июл\",IF(AY17=8,\"авг\",IF(AY17=9,\"сен\",IF(AY17=10,\"окт\",IF(AY17=11,\"ноя\",\"дек\")))))))))))&AY18,IF($Q$16=Lists!$I$19,AY20,IF($Q$16=Lists!$I$20,(INT((AY17-1)/3)+1)&\"кв\"&AY18&\"г\",IF($Q$16=Lists!$I$21,AY16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AY20)&\"г.\",\"\")))))))","v":"1кв27г"},{"$f":"IF(AZ20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(AZ20)=1,\"вс\",IF(WEEKDAY(AZ20)=2,\"пн\",IF(WEEKDAY(AZ20)=3,\"вт\",IF(WEEKDAY(AZ20)=4,\"ср\",IF(WEEKDAY(AZ20)=5,\"чт\",IF(WEEKDAY(AZ20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:AZ17,MONTH(AZ20),$Z18:AZ18,YEAR(AZ20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(AZ17=1,\"янв\",IF(AZ17=2,\"фев\",IF(AZ17=3,\"мар\",IF(AZ17=4,\"апр\",IF(AZ17=5,\"май\",IF(AZ17=6,\"июн\",IF(AZ17=7,\"июл\",IF(AZ17=8,\"авг\",IF(AZ17=9,\"сен\",IF(AZ17=10,\"окт\",IF(AZ17=11,\"ноя\",\"дек\")))))))))))&AZ18,IF($Q$16=Lists!$I$19,AZ20,IF($Q$16=Lists!$I$20,(INT((AZ17-1)/3)+1)&\"кв\"&AZ18&\"г\",IF($Q$16=Lists!$I$21,AZ16&\" год\",IF($Q$16=Lists!$I$22,YEAR(AZ20)&\"г.\",\"\")))))))","v":"2кв27г"},{"$f":"IF(BA20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BA20)=1,\"вс\",IF(WEEKDAY(BA20)=2,\"пн\",IF(WEEKDAY(BA20)=3,\"вт\",IF(WEEKDAY(BA20)=4,\"ср\",IF(WEEKDAY(BA20)=5,\"чт\",IF(WEEKDAY(BA20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BA17,MONTH(BA20),$Z18:BA18,YEAR(BA20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BA17=1,\"янв\",IF(BA17=2,\"фев\",IF(BA17=3,\"мар\",IF(BA17=4,\"апр\",IF(BA17=5,\"май\",IF(BA17=6,\"июн\",IF(BA17=7,\"июл\",IF(BA17=8,\"авг\",IF(BA17=9,\"сен\",IF(BA17=10,\"окт\",IF(BA17=11,\"ноя\",\"дек\")))))))))))&BA18,IF($Q$16=Lists!$I$19,BA20,IF($Q$16=Lists!$I$20,(INT((BA17-1)/3)+1)&\"кв\"&BA18&\"г\",IF($Q$16=Lists!$I$21,BA16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BA20)&\"г.\",\"\")))))))","v":"3кв27г"},{"$f":"IF(BB20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BB20)=1,\"вс\",IF(WEEKDAY(BB20)=2,\"пн\",IF(WEEKDAY(BB20)=3,\"вт\",IF(WEEKDAY(BB20)=4,\"ср\",IF(WEEKDAY(BB20)=5,\"чт\",IF(WEEKDAY(BB20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BB17,MONTH(BB20),$Z18:BB18,YEAR(BB20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BB17=1,\"янв\",IF(BB17=2,\"фев\",IF(BB17=3,\"мар\",IF(BB17=4,\"апр\",IF(BB17=5,\"май\",IF(BB17=6,\"июн\",IF(BB17=7,\"июл\",IF(BB17=8,\"авг\",IF(BB17=9,\"сен\",IF(BB17=10,\"окт\",IF(BB17=11,\"ноя\",\"дек\")))))))))))&BB18,IF($Q$16=Lists!$I$19,BB20,IF($Q$16=Lists!$I$20,(INT((BB17-1)/3)+1)&\"кв\"&BB18&\"г\",IF($Q$16=Lists!$I$21,BB16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BB20)&\"г.\",\"\")))))))","v":"4кв27г"},{"$f":"IF(BC20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BC20)=1,\"вс\",IF(WEEKDAY(BC20)=2,\"пн\",IF(WEEKDAY(BC20)=3,\"вт\",IF(WEEKDAY(BC20)=4,\"ср\",IF(WEEKDAY(BC20)=5,\"чт\",IF(WEEKDAY(BC20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BC17,MONTH(BC20),$Z18:BC18,YEAR(BC20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BC17=1,\"янв\",IF(BC17=2,\"фев\",IF(BC17=3,\"мар\",IF(BC17=4,\"апр\",IF(BC17=5,\"май\",IF(BC17=6,\"июн\",IF(BC17=7,\"июл\",IF(BC17=8,\"авг\",IF(BC17=9,\"сен\",IF(BC17=10,\"окт\",IF(BC17=11,\"ноя\",\"дек\")))))))))))&BC18,IF($Q$16=Lists!$I$19,BC20,IF($Q$16=Lists!$I$20,(INT((BC17-1)/3)+1)&\"кв\"&BC18&\"г\",IF($Q$16=Lists!$I$21,BC16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BC20)&\"г.\",\"\")))))))","v":"1кв28г"},{"$f":"IF(BD20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BD20)=1,\"вс\",IF(WEEKDAY(BD20)=2,\"пн\",IF(WEEKDAY(BD20)=3,\"вт\",IF(WEEKDAY(BD20)=4,\"ср\",IF(WEEKDAY(BD20)=5,\"чт\",IF(WEEKDAY(BD20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BD17,MONTH(BD20),$Z18:BD18,YEAR(BD20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BD17=1,\"янв\",IF(BD17=2,\"фев\",IF(BD17=3,\"мар\",IF(BD17=4,\"апр\",IF(BD17=5,\"май\",IF(BD17=6,\"июн\",IF(BD17=7,\"июл\",IF(BD17=8,\"авг\",IF(BD17=9,\"сен\",IF(BD17=10,\"окт\",IF(BD17=11,\"ноя\",\"дек\")))))))))))&BD18,IF($Q$16=Lists!$I$19,BD20,IF($Q$16=Lists!$I$20,(INT((BD17-1)/3)+1)&\"кв\"&BD18&\"г\",IF($Q$16=Lists!$I$21,BD16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BD20)&\"г.\",\"\")))))))","v":"2кв28г"},{"$f":"IF(BE20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BE20)=1,\"вс\",IF(WEEKDAY(BE20)=2,\"пн\",IF(WEEKDAY(BE20)=3,\"вт\",IF(WEEKDAY(BE20)=4,\"ср\",IF(WEEKDAY(BE20)=5,\"чт\",IF(WEEKDAY(BE20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BE17,MONTH(BE20),$Z18:BE18,YEAR(BE20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BE17=1,\"янв\",IF(BE17=2,\"фев\",IF(BE17=3,\"мар\",IF(BE17=4,\"апр\",IF(BE17=5,\"май\",IF(BE17=6,\"июн\",IF(BE17=7,\"июл\",IF(BE17=8,\"авг\",IF(BE17=9,\"сен\",IF(BE17=10,\"окт\",IF(BE17=11,\"ноя\",\"дек\")))))))))))&BE18,IF($Q$16=Lists!$I$19,BE20,IF($Q$16=Lists!$I$20,(INT((BE17-1)/3)+1)&\"кв\"&BE18&\"г\",IF($Q$16=Lists!$I$21,BE16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BE20)&\"г.\",\"\")))))))","v":"3кв28г"},{"$f":"IF(BF20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BF20)=1,\"вс\",IF(WEEKDAY(BF20)=2,\"пн\",IF(WEEKDAY(BF20)=3,\"вт\",IF(WEEKDAY(BF20)=4,\"ср\",IF(WEEKDAY(BF20)=5,\"чт\",IF(WEEKDAY(BF20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BF17,MONTH(BF20),$Z18:BF18,YEAR(BF20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BF17=1,\"янв\",IF(BF17=2,\"фев\",IF(BF17=3,\"мар\",IF(BF17=4,\"апр\",IF(BF17=5,\"май\",IF(BF17=6,\"июн\",IF(BF17=7,\"июл\",IF(BF17=8,\"авг\",IF(BF17=9,\"сен\",IF(BF17=10,\"окт\",IF(BF17=11,\"ноя\",\"дек\")))))))))))&BF18,IF($Q$16=Lists!$I$19,BF20,IF($Q$16=Lists!$I$20,(INT((BF17-1)/3)+1)&\"кв\"&BF18&\"г\",IF($Q$16=Lists!$I$21,BF16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BF20)&\"г.\",\"\")))))))","v":"4кв28г"},{"$f":"IF(BG20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BG20)=1,\"вс\",IF(WEEKDAY(BG20)=2,\"пн\",IF(WEEKDAY(BG20)=3,\"вт\",IF(WEEKDAY(BG20)=4,\"ср\",IF(WEEKDAY(BG20)=5,\"чт\",IF(WEEKDAY(BG20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BG17,MONTH(BG20),$Z18:BG18,YEAR(BG20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BG17=1,\"янв\",IF(BG17=2,\"фев\",IF(BG17=3,\"мар\",IF(BG17=4,\"апр\",IF(BG17=5,\"май\",IF(BG17=6,\"июн\",IF(BG17=7,\"июл\",IF(BG17=8,\"авг\",IF(BG17=9,\"сен\",IF(BG17=10,\"окт\",IF(BG17=11,\"ноя\",\"дек\")))))))))))&BG18,IF($Q$16=Lists!$I$19,BG20,IF($Q$16=Lists!$I$20,(INT((BG17-1)/3)+1)&\"кв\"&BG18&\"г\",IF($Q$16=Lists!$I$21,BG16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BG20)&\"г.\",\"\")))))))","v":"1кв29г"},{"$f":"IF(BH20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BH20)=1,\"вс\",IF(WEEKDAY(BH20)=2,\"пн\",IF(WEEKDAY(BH20)=3,\"вт\",IF(WEEKDAY(BH20)=4,\"ср\",IF(WEEKDAY(BH20)=5,\"чт\",IF(WEEKDAY(BH20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BH17,MONTH(BH20),$Z18:BH18,YEAR(BH20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BH17=1,\"янв\",IF(BH17=2,\"фев\",IF(BH17=3,\"мар\",IF(BH17=4,\"апр\",IF(BH17=5,\"май\",IF(BH17=6,\"июн\",IF(BH17=7,\"июл\",IF(BH17=8,\"авг\",IF(BH17=9,\"сен\",IF(BH17=10,\"окт\",IF(BH17=11,\"ноя\",\"дек\")))))))))))&BH18,IF($Q$16=Lists!$I$19,BH20,IF($Q$16=Lists!$I$20,(INT((BH17-1)/3)+1)&\"кв\"&BH18&\"г\",IF($Q$16=Lists!$I$21,BH16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BH20)&\"г.\",\"\")))))))","v":"2кв29г"},{"$f":"IF(BI20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BI20)=1,\"вс\",IF(WEEKDAY(BI20)=2,\"пн\",IF(WEEKDAY(BI20)=3,\"вт\",IF(WEEKDAY(BI20)=4,\"ср\",IF(WEEKDAY(BI20)=5,\"чт\",IF(WEEKDAY(BI20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BI17,MONTH(BI20),$Z18:BI18,YEAR(BI20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BI17=1,\"янв\",IF(BI17=2,\"фев\",IF(BI17=3,\"мар\",IF(BI17=4,\"апр\",IF(BI17=5,\"май\",IF(BI17=6,\"июн\",IF(BI17=7,\"июл\",IF(BI17=8,\"авг\",IF(BI17=9,\"сен\",IF(BI17=10,\"окт\",IF(BI17=11,\"ноя\",\"дек\")))))))))))&BI18,IF($Q$16=Lists!$I$19,BI20,IF($Q$16=Lists!$I$20,(INT((BI17-1)/3)+1)&\"кв\"&BI18&\"г\",IF($Q$16=Lists!$I$21,BI16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BI20)&\"г.\",\"\")))))))","v":"3кв29г"},{"$f":"IF(BJ20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BJ20)=1,\"вс\",IF(WEEKDAY(BJ20)=2,\"пн\",IF(WEEKDAY(BJ20)=3,\"вт\",IF(WEEKDAY(BJ20)=4,\"ср\",IF(WEEKDAY(BJ20)=5,\"чт\",IF(WEEKDAY(BJ20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BJ17,MONTH(BJ20),$Z18:BJ18,YEAR(BJ20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BJ17=1,\"янв\",IF(BJ17=2,\"фев\",IF(BJ17=3,\"мар\",IF(BJ17=4,\"апр\",IF(BJ17=5,\"май\",IF(BJ17=6,\"июн\",IF(BJ17=7,\"июл\",IF(BJ17=8,\"авг\",IF(BJ17=9,\"сен\",IF(BJ17=10,\"окт\",IF(BJ17=11,\"ноя\",\"дек\")))))))))))&BJ18,IF($Q$16=Lists!$I$19,BJ20,IF($Q$16=Lists!$I$20,(INT((BJ17-1)/3)+1)&\"кв\"&BJ18&\"г\",IF($Q$16=Lists!$I$21,BJ16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BJ20)&\"г.\",\"\")))))))","v":"4кв29г"},{"$f":"IF(BK20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BK20)=1,\"вс\",IF(WEEKDAY(BK20)=2,\"пн\",IF(WEEKDAY(BK20)=3,\"вт\",IF(WEEKDAY(BK20)=4,\"ср\",IF(WEEKDAY(BK20)=5,\"чт\",IF(WEEKDAY(BK20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BK17,MONTH(BK20),$Z18:BK18,YEAR(BK20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BK17=1,\"янв\",IF(BK17=2,\"фев\",IF(BK17=3,\"мар\",IF(BK17=4,\"апр\",IF(BK17=5,\"май\",IF(BK17=6,\"июн\",IF(BK17=7,\"июл\",IF(BK17=8,\"авг\",IF(BK17=9,\"сен\",IF(BK17=10,\"окт\",IF(BK17=11,\"ноя\",\"дек\")))))))))))&BK18,IF($Q$16=Lists!$I$19,BK20,IF($Q$16=Lists!$I$20,(INT((BK17-1)/3)+1)&\"кв\"&BK18&\"г\",IF($Q$16=Lists!$I$21,BK16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BK20)&\"г.\",\"\")))))))","v":"1кв30г"},{"$f":"IF(BL20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BL20)=1,\"вс\",IF(WEEKDAY(BL20)=2,\"пн\",IF(WEEKDAY(BL20)=3,\"вт\",IF(WEEKDAY(BL20)=4,\"ср\",IF(WEEKDAY(BL20)=5,\"чт\",IF(WEEKDAY(BL20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BL17,MONTH(BL20),$Z18:BL18,YEAR(BL20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BL17=1,\"янв\",IF(BL17=2,\"фев\",IF(BL17=3,\"мар\",IF(BL17=4,\"апр\",IF(BL17=5,\"май\",IF(BL17=6,\"июн\",IF(BL17=7,\"июл\",IF(BL17=8,\"авг\",IF(BL17=9,\"сен\",IF(BL17=10,\"окт\",IF(BL17=11,\"ноя\",\"дек\")))))))))))&BL18,IF($Q$16=Lists!$I$19,BL20,IF($Q$16=Lists!$I$20,(INT((BL17-1)/3)+1)&\"кв\"&BL18&\"г\",IF($Q$16=Lists!$I$21,BL16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BL20)&\"г.\",\"\")))))))","v":"2кв30г"},{"$f":"IF(BM20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BM20)=1,\"вс\",IF(WEEKDAY(BM20)=2,\"пн\",IF(WEEKDAY(BM20)=3,\"вт\",IF(WEEKDAY(BM20)=4,\"ср\",IF(WEEKDAY(BM20)=5,\"чт\",IF(WEEKDAY(BM20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BM17,MONTH(BM20),$Z18:BM18,YEAR(BM20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BM17=1,\"янв\",IF(BM17=2,\"фев\",IF(BM17=3,\"мар\",IF(BM17=4,\"апр\",IF(BM17=5,\"май\",IF(BM17=6,\"июн\",IF(BM17=7,\"июл\",IF(BM17=8,\"авг\",IF(BM17=9,\"сен\",IF(BM17=10,\"окт\",IF(BM17=11,\"ноя\",\"дек\")))))))))))&BM18,IF($Q$16=Lists!$I$19,BM20,IF($Q$16=Lists!$I$20,(INT((BM17-1)/3)+1)&\"кв\"&BM18&\"г\",IF($Q$16=Lists!$I$21,BM16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BM20)&\"г.\",\"\")))))))","v":"3кв30г"},{"$f":"IF(BN20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BN20)=1,\"вс\",IF(WEEKDAY(BN20)=2,\"пн\",IF(WEEKDAY(BN20)=3,\"вт\",IF(WEEKDAY(BN20)=4,\"ср\",IF(WEEKDAY(BN20)=5,\"чт\",IF(WEEKDAY(BN20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BN17,MONTH(BN20),$Z18:BN18,YEAR(BN20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BN17=1,\"янв\",IF(BN17=2,\"фев\",IF(BN17=3,\"мар\",IF(BN17=4,\"апр\",IF(BN17=5,\"май\",IF(BN17=6,\"июн\",IF(BN17=7,\"июл\",IF(BN17=8,\"авг\",IF(BN17=9,\"сен\",IF(BN17=10,\"окт\",IF(BN17=11,\"ноя\",\"дек\")))))))))))&BN18,IF($Q$16=Lists!$I$19,BN20,IF($Q$16=Lists!$I$20,(INT((BN17-1)/3)+1)&\"кв\"&BN18&\"г\",IF($Q$16=Lists!$I$21,BN16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BN20)&\"г.\",\"\")))))))","v":"4кв30г"},{"$f":"IF(BO20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BO20)=1,\"вс\",IF(WEEKDAY(BO20)=2,\"пн\",IF(WEEKDAY(BO20)=3,\"вт\",IF(WEEKDAY(BO20)=4,\"ср\",IF(WEEKDAY(BO20)=5,\"чт\",IF(WEEKDAY(BO20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BO17,MONTH(BO20),$Z18:BO18,YEAR(BO20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BO17=1,\"янв\",IF(BO17=2,\"фев\",IF(BO17=3,\"мар\",IF(BO17=4,\"апр\",IF(BO17=5,\"май\",IF(BO17=6,\"июн\",IF(BO17=7,\"июл\",IF(BO17=8,\"авг\",IF(BO17=9,\"сен\",IF(BO17=10,\"окт\",IF(BO17=11,\"ноя\",\"дек\")))))))))))&BO18,IF($Q$16=Lists!$I$19,BO20,IF($Q$16=Lists!$I$20,(INT((BO17-1)/3)+1)&\"кв\"&BO18&\"г\",IF($Q$16=Lists!$I$21,BO16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BO20)&\"г.\",\"\")))))))","v":"1кв31г"},{"$f":"IF(BP20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BP20)=1,\"вс\",IF(WEEKDAY(BP20)=2,\"пн\",IF(WEEKDAY(BP20)=3,\"вт\",IF(WEEKDAY(BP20)=4,\"ср\",IF(WEEKDAY(BP20)=5,\"чт\",IF(WEEKDAY(BP20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BP17,MONTH(BP20),$Z18:BP18,YEAR(BP20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BP17=1,\"янв\",IF(BP17=2,\"фев\",IF(BP17=3,\"мар\",IF(BP17=4,\"апр\",IF(BP17=5,\"май\",IF(BP17=6,\"июн\",IF(BP17=7,\"июл\",IF(BP17=8,\"авг\",IF(BP17=9,\"сен\",IF(BP17=10,\"окт\",IF(BP17=11,\"ноя\",\"дек\")))))))))))&BP18,IF($Q$16=Lists!$I$19,BP20,IF($Q$16=Lists!$I$20,(INT((BP17-1)/3)+1)&\"кв\"&BP18&\"г\",IF($Q$16=Lists!$I$21,BP16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BP20)&\"г.\",\"\")))))))","v":"2кв31г"},{"$f":"IF(BQ20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BQ20)=1,\"вс\",IF(WEEKDAY(BQ20)=2,\"пн\",IF(WEEKDAY(BQ20)=3,\"вт\",IF(WEEKDAY(BQ20)=4,\"ср\",IF(WEEKDAY(BQ20)=5,\"чт\",IF(WEEKDAY(BQ20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BQ17,MONTH(BQ20),$Z18:BQ18,YEAR(BQ20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BQ17=1,\"янв\",IF(BQ17=2,\"фев\",IF(BQ17=3,\"мар\",IF(BQ17=4,\"апр\",IF(BQ17=5,\"май\",IF(BQ17=6,\"июн\",IF(BQ17=7,\"июл\",IF(BQ17=8,\"авг\",IF(BQ17=9,\"сен\",IF(BQ17=10,\"окт\",IF(BQ17=11,\"ноя\",\"дек\")))))))))))&BQ18,IF($Q$16=Lists!$I$19,BQ20,IF($Q$16=Lists!$I$20,(INT((BQ17-1)/3)+1)&\"кв\"&BQ18&\"г\",IF($Q$16=Lists!$I$21,BQ16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BQ20)&\"г.\",\"\")))))))","v":"3кв31г"},{"$f":"IF(BR20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BR20)=1,\"вс\",IF(WEEKDAY(BR20)=2,\"пн\",IF(WEEKDAY(BR20)=3,\"вт\",IF(WEEKDAY(BR20)=4,\"ср\",IF(WEEKDAY(BR20)=5,\"чт\",IF(WEEKDAY(BR20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BR17,MONTH(BR20),$Z18:BR18,YEAR(BR20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BR17=1,\"янв\",IF(BR17=2,\"фев\",IF(BR17=3,\"мар\",IF(BR17=4,\"апр\",IF(BR17=5,\"май\",IF(BR17=6,\"июн\",IF(BR17=7,\"июл\",IF(BR17=8,\"авг\",IF(BR17=9,\"сен\",IF(BR17=10,\"окт\",IF(BR17=11,\"ноя\",\"дек\")))))))))))&BR18,IF($Q$16=Lists!$I$19,BR20,IF($Q$16=Lists!$I$20,(INT((BR17-1)/3)+1)&\"кв\"&BR18&\"г\",IF($Q$16=Lists!$I$21,BR16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BR20)&\"г.\",\"\")))))))","v":"4кв31г"},{"$f":"IF(BS20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BS20)=1,\"вс\",IF(WEEKDAY(BS20)=2,\"пн\",IF(WEEKDAY(BS20)=3,\"вт\",IF(WEEKDAY(BS20)=4,\"ср\",IF(WEEKDAY(BS20)=5,\"чт\",IF(WEEKDAY(BS20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BS17,MONTH(BS20),$Z18:BS18,YEAR(BS20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BS17=1,\"янв\",IF(BS17=2,\"фев\",IF(BS17=3,\"мар\",IF(BS17=4,\"апр\",IF(BS17=5,\"май\",IF(BS17=6,\"июн\",IF(BS17=7,\"июл\",IF(BS17=8,\"авг\",IF(BS17=9,\"сен\",IF(BS17=10,\"окт\",IF(BS17=11,\"ноя\",\"дек\")))))))))))&BS18,IF($Q$16=Lists!$I$19,BS20,IF($Q$16=Lists!$I$20,(INT((BS17-1)/3)+1)&\"кв\"&BS18&\"г\",IF($Q$16=Lists!$I$21,BS16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BS20)&\"г.\",\"\")))))))","v":"1кв32г"},{"$f":"IF(BT20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BT20)=1,\"вс\",IF(WEEKDAY(BT20)=2,\"пн\",IF(WEEKDAY(BT20)=3,\"вт\",IF(WEEKDAY(BT20)=4,\"ср\",IF(WEEKDAY(BT20)=5,\"чт\",IF(WEEKDAY(BT20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BT17,MONTH(BT20),$Z18:BT18,YEAR(BT20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BT17=1,\"янв\",IF(BT17=2,\"фев\",IF(BT17=3,\"мар\",IF(BT17=4,\"апр\",IF(BT17=5,\"май\",IF(BT17=6,\"июн\",IF(BT17=7,\"июл\",IF(BT17=8,\"авг\",IF(BT17=9,\"сен\",IF(BT17=10,\"окт\",IF(BT17=11,\"ноя\",\"дек\")))))))))))&BT18,IF($Q$16=Lists!$I$19,BT20,IF($Q$16=Lists!$I$20,(INT((BT17-1)/3)+1)&\"кв\"&BT18&\"г\",IF($Q$16=Lists!$I$21,BT16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BT20)&\"г.\",\"\")))))))","v":"2кв32г"},{"$f":"IF(BU20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BU20)=1,\"вс\",IF(WEEKDAY(BU20)=2,\"пн\",IF(WEEKDAY(BU20)=3,\"вт\",IF(WEEKDAY(BU20)=4,\"ср\",IF(WEEKDAY(BU20)=5,\"чт\",IF(WEEKDAY(BU20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BU17,MONTH(BU20),$Z18:BU18,YEAR(BU20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BU17=1,\"янв\",IF(BU17=2,\"фев\",IF(BU17=3,\"мар\",IF(BU17=4,\"апр\",IF(BU17=5,\"май\",IF(BU17=6,\"июн\",IF(BU17=7,\"июл\",IF(BU17=8,\"авг\",IF(BU17=9,\"сен\",IF(BU17=10,\"окт\",IF(BU17=11,\"ноя\",\"дек\")))))))))))&BU18,IF($Q$16=Lists!$I$19,BU20,IF($Q$16=Lists!$I$20,(INT((BU17-1)/3)+1)&\"кв\"&BU18&\"г\",IF($Q$16=Lists!$I$21,BU16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BU20)&\"г.\",\"\")))))))","v":"3кв32г"},{"$f":"IF(BV20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BV20)=1,\"вс\",IF(WEEKDAY(BV20)=2,\"пн\",IF(WEEKDAY(BV20)=3,\"вт\",IF(WEEKDAY(BV20)=4,\"ср\",IF(WEEKDAY(BV20)=5,\"чт\",IF(WEEKDAY(BV20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BV17,MONTH(BV20),$Z18:BV18,YEAR(BV20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BV17=1,\"янв\",IF(BV17=2,\"фев\",IF(BV17=3,\"мар\",IF(BV17=4,\"апр\",IF(BV17=5,\"май\",IF(BV17=6,\"июн\",IF(BV17=7,\"июл\",IF(BV17=8,\"авг\",IF(BV17=9,\"сен\",IF(BV17=10,\"окт\",IF(BV17=11,\"ноя\",\"дек\")))))))))))&BV18,IF($Q$16=Lists!$I$19,BV20,IF($Q$16=Lists!$I$20,(INT((BV17-1)/3)+1)&\"кв\"&BV18&\"г\",IF($Q$16=Lists!$I$21,BV16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BV20)&\"г.\",\"\")))))))","v":"4кв32г"},{"$f":"IF(BW20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BW20)=1,\"вс\",IF(WEEKDAY(BW20)=2,\"пн\",IF(WEEKDAY(BW20)=3,\"вт\",IF(WEEKDAY(BW20)=4,\"ср\",IF(WEEKDAY(BW20)=5,\"чт\",IF(WEEKDAY(BW20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BW17,MONTH(BW20),$Z18:BW18,YEAR(BW20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BW17=1,\"янв\",IF(BW17=2,\"фев\",IF(BW17=3,\"мар\",IF(BW17=4,\"апр\",IF(BW17=5,\"май\",IF(BW17=6,\"июн\",IF(BW17=7,\"июл\",IF(BW17=8,\"авг\",IF(BW17=9,\"сен\",IF(BW17=10,\"окт\",IF(BW17=11,\"ноя\",\"дек\")))))))))))&BW18,IF($Q$16=Lists!$I$19,BW20,IF($Q$16=Lists!$I$20,(INT((BW17-1)/3)+1)&\"кв\"&BW18&\"г\",IF($Q$16=Lists!$I$21,BW16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BW20)&\"г.\",\"\")))))))","v":"1кв33г"},{"$f":"IF(BX20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BX20)=1,\"вс\",IF(WEEKDAY(BX20)=2,\"пн\",IF(WEEKDAY(BX20)=3,\"вт\",IF(WEEKDAY(BX20)=4,\"ср\",IF(WEEKDAY(BX20)=5,\"чт\",IF(WEEKDAY(BX20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BX17,MONTH(BX20),$Z18:BX18,YEAR(BX20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BX17=1,\"янв\",IF(BX17=2,\"фев\",IF(BX17=3,\"мар\",IF(BX17=4,\"апр\",IF(BX17=5,\"май\",IF(BX17=6,\"июн\",IF(BX17=7,\"июл\",IF(BX17=8,\"авг\",IF(BX17=9,\"сен\",IF(BX17=10,\"окт\",IF(BX17=11,\"ноя\",\"дек\")))))))))))&BX18,IF($Q$16=Lists!$I$19,BX20,IF($Q$16=Lists!$I$20,(INT((BX17-1)/3)+1)&\"кв\"&BX18&\"г\",IF($Q$16=Lists!$I$21,BX16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BX20)&\"г.\",\"\")))))))","v":"2кв33г"},{"$f":"IF(BY20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BY20)=1,\"вс\",IF(WEEKDAY(BY20)=2,\"пн\",IF(WEEKDAY(BY20)=3,\"вт\",IF(WEEKDAY(BY20)=4,\"ср\",IF(WEEKDAY(BY20)=5,\"чт\",IF(WEEKDAY(BY20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BY17,MONTH(BY20),$Z18:BY18,YEAR(BY20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BY17=1,\"янв\",IF(BY17=2,\"фев\",IF(BY17=3,\"мар\",IF(BY17=4,\"апр\",IF(BY17=5,\"май\",IF(BY17=6,\"июн\",IF(BY17=7,\"июл\",IF(BY17=8,\"авг\",IF(BY17=9,\"сен\",IF(BY17=10,\"окт\",IF(BY17=11,\"ноя\",\"дек\")))))))))))&BY18,IF($Q$16=Lists!$I$19,BY20,IF($Q$16=Lists!$I$20,(INT((BY17-1)/3)+1)&\"кв\"&BY18&\"г\",IF($Q$16=Lists!$I$21,BY16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BY20)&\"г.\",\"\")))))))","v":"3кв33г"},{"$f":"IF(BZ20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(BZ20)=1,\"вс\",IF(WEEKDAY(BZ20)=2,\"пн\",IF(WEEKDAY(BZ20)=3,\"вт\",IF(WEEKDAY(BZ20)=4,\"ср\",IF(WEEKDAY(BZ20)=5,\"чт\",IF(WEEKDAY(BZ20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:BZ17,MONTH(BZ20),$Z18:BZ18,YEAR(BZ20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(BZ17=1,\"янв\",IF(BZ17=2,\"фев\",IF(BZ17=3,\"мар\",IF(BZ17=4,\"апр\",IF(BZ17=5,\"май\",IF(BZ17=6,\"июн\",IF(BZ17=7,\"июл\",IF(BZ17=8,\"авг\",IF(BZ17=9,\"сен\",IF(BZ17=10,\"окт\",IF(BZ17=11,\"ноя\",\"дек\")))))))))))&BZ18,IF($Q$16=Lists!$I$19,BZ20,IF($Q$16=Lists!$I$20,(INT((BZ17-1)/3)+1)&\"кв\"&BZ18&\"г\",IF($Q$16=Lists!$I$21,BZ16&\" год\",IF($Q$16=Lists!$I$22,YEAR(BZ20)&\"г.\",\"\")))))))","v":"4кв33г"},{"$f":"IF(CA20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(CA20)=1,\"вс\",IF(WEEKDAY(CA20)=2,\"пн\",IF(WEEKDAY(CA20)=3,\"вт\",IF(WEEKDAY(CA20)=4,\"ср\",IF(WEEKDAY(CA20)=5,\"чт\",IF(WEEKDAY(CA20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:CA17,MONTH(CA20),$Z18:CA18,YEAR(CA20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(CA17=1,\"янв\",IF(CA17=2,\"фев\",IF(CA17=3,\"мар\",IF(CA17=4,\"апр\",IF(CA17=5,\"май\",IF(CA17=6,\"июн\",IF(CA17=7,\"июл\",IF(CA17=8,\"авг\",IF(CA17=9,\"сен\",IF(CA17=10,\"окт\",IF(CA17=11,\"ноя\",\"дек\")))))))))))&CA18,IF($Q$16=Lists!$I$19,CA20,IF($Q$16=Lists!$I$20,(INT((CA17-1)/3)+1)&\"кв\"&CA18&\"г\",IF($Q$16=Lists!$I$21,CA16&\" год\",IF($Q$16=Lists!$I$22,YEAR(CA20)&\"г.\",\"\")))))))","v":"1кв34г"},{"$f":"IF(CB20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(CB20)=1,\"вс\",IF(WEEKDAY(CB20)=2,\"пн\",IF(WEEKDAY(CB20)=3,\"вт\",IF(WEEKDAY(CB20)=4,\"ср\",IF(WEEKDAY(CB20)=5,\"чт\",IF(WEEKDAY(CB20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:CB17,MONTH(CB20),$Z18:CB18,YEAR(CB20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(CB17=1,\"янв\",IF(CB17=2,\"фев\",IF(CB17=3,\"мар\",IF(CB17=4,\"апр\",IF(CB17=5,\"май\",IF(CB17=6,\"июн\",IF(CB17=7,\"июл\",IF(CB17=8,\"авг\",IF(CB17=9,\"сен\",IF(CB17=10,\"окт\",IF(CB17=11,\"ноя\",\"дек\")))))))))))&CB18,IF($Q$16=Lists!$I$19,CB20,IF($Q$16=Lists!$I$20,(INT((CB17-1)/3)+1)&\"кв\"&CB18&\"г\",IF($Q$16=Lists!$I$21,CB16&\" год\",IF($Q$16=Lists!$I$22,YEAR(CB20)&\"г.\",\"\")))))))","v":"2кв34г"},{"$f":"IF(CC20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(CC20)=1,\"вс\",IF(WEEKDAY(CC20)=2,\"пн\",IF(WEEKDAY(CC20)=3,\"вт\",IF(WEEKDAY(CC20)=4,\"ср\",IF(WEEKDAY(CC20)=5,\"чт\",IF(WEEKDAY(CC20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:CC17,MONTH(CC20),$Z18:CC18,YEAR(CC20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(CC17=1,\"янв\",IF(CC17=2,\"фев\",IF(CC17=3,\"мар\",IF(CC17=4,\"апр\",IF(CC17=5,\"май\",IF(CC17=6,\"июн\",IF(CC17=7,\"июл\",IF(CC17=8,\"авг\",IF(CC17=9,\"сен\",IF(CC17=10,\"окт\",IF(CC17=11,\"ноя\",\"дек\")))))))))))&CC18,IF($Q$16=Lists!$I$19,CC20,IF($Q$16=Lists!$I$20,(INT((CC17-1)/3)+1)&\"кв\"&CC18&\"г\",IF($Q$16=Lists!$I$21,CC16&\" год\",IF($Q$16=Lists!$I$22,YEAR(CC20)&\"г.\",\"\")))))))","v":"3кв34г"},{"$f":"IF(CD20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(CD20)=1,\"вс\",IF(WEEKDAY(CD20)=2,\"пн\",IF(WEEKDAY(CD20)=3,\"вт\",IF(WEEKDAY(CD20)=4,\"ср\",IF(WEEKDAY(CD20)=5,\"чт\",IF(WEEKDAY(CD20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:CD17,MONTH(CD20),$Z18:CD18,YEAR(CD20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(CD17=1,\"янв\",IF(CD17=2,\"фев\",IF(CD17=3,\"мар\",IF(CD17=4,\"апр\",IF(CD17=5,\"май\",IF(CD17=6,\"июн\",IF(CD17=7,\"июл\",IF(CD17=8,\"авг\",IF(CD17=9,\"сен\",IF(CD17=10,\"окт\",IF(CD17=11,\"ноя\",\"дек\")))))))))))&CD18,IF($Q$16=Lists!$I$19,CD20,IF($Q$16=Lists!$I$20,(INT((CD17-1)/3)+1)&\"кв\"&CD18&\"г\",IF($Q$16=Lists!$I$21,CD16&\" год\",IF($Q$16=Lists!$I$22,YEAR(CD20)&\"г.\",\"\")))))))","v":"4кв34г"},{"$f":"IF(CE20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(CE20)=1,\"вс\",IF(WEEKDAY(CE20)=2,\"пн\",IF(WEEKDAY(CE20)=3,\"вт\",IF(WEEKDAY(CE20)=4,\"ср\",IF(WEEKDAY(CE20)=5,\"чт\",IF(WEEKDAY(CE20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:CE17,MONTH(CE20),$Z18:CE18,YEAR(CE20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(CE17=1,\"янв\",IF(CE17=2,\"фев\",IF(CE17=3,\"мар\",IF(CE17=4,\"апр\",IF(CE17=5,\"май\",IF(CE17=6,\"июн\",IF(CE17=7,\"июл\",IF(CE17=8,\"авг\",IF(CE17=9,\"сен\",IF(CE17=10,\"окт\",IF(CE17=11,\"ноя\",\"дек\")))))))))))&CE18,IF($Q$16=Lists!$I$19,CE20,IF($Q$16=Lists!$I$20,(INT((CE17-1)/3)+1)&\"кв\"&CE18&\"г\",IF($Q$16=Lists!$I$21,CE16&\" год\",IF($Q$16=Lists!$I$22,YEAR(CE20)&\"г.\",\"\")))))))","v":"1кв35г"},{"$f":"IF(CF20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(CF20)=1,\"вс\",IF(WEEKDAY(CF20)=2,\"пн\",IF(WEEKDAY(CF20)=3,\"вт\",IF(WEEKDAY(CF20)=4,\"ср\",IF(WEEKDAY(CF20)=5,\"чт\",IF(WEEKDAY(CF20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:CF17,MONTH(CF20),$Z18:CF18,YEAR(CF20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(CF17=1,\"янв\",IF(CF17=2,\"фев\",IF(CF17=3,\"мар\",IF(CF17=4,\"апр\",IF(CF17=5,\"май\",IF(CF17=6,\"июн\",IF(CF17=7,\"июл\",IF(CF17=8,\"авг\",IF(CF17=9,\"сен\",IF(CF17=10,\"окт\",IF(CF17=11,\"ноя\",\"дек\")))))))))))&CF18,IF($Q$16=Lists!$I$19,CF20,IF($Q$16=Lists!$I$20,(INT((CF17-1)/3)+1)&\"кв\"&CF18&\"г\",IF($Q$16=Lists!$I$21,CF16&\" год\",IF($Q$16=Lists!$I$22,YEAR(CF20)&\"г.\",\"\")))))))","v":"2кв35г"},{"$f":"IF(CG20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(CG20)=1,\"вс\",IF(WEEKDAY(CG20)=2,\"пн\",IF(WEEKDAY(CG20)=3,\"вт\",IF(WEEKDAY(CG20)=4,\"ср\",IF(WEEKDAY(CG20)=5,\"чт\",IF(WEEKDAY(CG20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:CG17,MONTH(CG20),$Z18:CG18,YEAR(CG20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(CG17=1,\"янв\",IF(CG17=2,\"фев\",IF(CG17=3,\"мар\",IF(CG17=4,\"апр\",IF(CG17=5,\"май\",IF(CG17=6,\"июн\",IF(CG17=7,\"июл\",IF(CG17=8,\"авг\",IF(CG17=9,\"сен\",IF(CG17=10,\"окт\",IF(CG17=11,\"ноя\",\"дек\")))))))))))&CG18,IF($Q$16=Lists!$I$19,CG20,IF($Q$16=Lists!$I$20,(INT((CG17-1)/3)+1)&\"кв\"&CG18&\"г\",IF($Q$16=Lists!$I$21,CG16&\" год\",IF($Q$16=Lists!$I$22,YEAR(CG20)&\"г.\",\"\")))))))","v":"3кв35г"},{"$f":"IF(CH20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(CH20)=1,\"вс\",IF(WEEKDAY(CH20)=2,\"пн\",IF(WEEKDAY(CH20)=3,\"вт\",IF(WEEKDAY(CH20)=4,\"ср\",IF(WEEKDAY(CH20)=5,\"чт\",IF(WEEKDAY(CH20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:CH17,MONTH(CH20),$Z18:CH18,YEAR(CH20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(CH17=1,\"янв\",IF(CH17=2,\"фев\",IF(CH17=3,\"мар\",IF(CH17=4,\"апр\",IF(CH17=5,\"май\",IF(CH17=6,\"июн\",IF(CH17=7,\"июл\",IF(CH17=8,\"авг\",IF(CH17=9,\"сен\",IF(CH17=10,\"окт\",IF(CH17=11,\"ноя\",\"дек\")))))))))))&CH18,IF($Q$16=Lists!$I$19,CH20,IF($Q$16=Lists!$I$20,(INT((CH17-1)/3)+1)&\"кв\"&CH18&\"г\",IF($Q$16=Lists!$I$21,CH16&\" год\",IF($Q$16=Lists!$I$22,YEAR(CH20)&\"г.\",\"\")))))))","v":"4кв35г"},{"$f":"IF(CI20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(CI20)=1,\"вс\",IF(WEEKDAY(CI20)=2,\"пн\",IF(WEEKDAY(CI20)=3,\"вт\",IF(WEEKDAY(CI20)=4,\"ср\",IF(WEEKDAY(CI20)=5,\"чт\",IF(WEEKDAY(CI20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:CI17,MONTH(CI20),$Z18:CI18,YEAR(CI20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(CI17=1,\"янв\",IF(CI17=2,\"фев\",IF(CI17=3,\"мар\",IF(CI17=4,\"апр\",IF(CI17=5,\"май\",IF(CI17=6,\"июн\",IF(CI17=7,\"июл\",IF(CI17=8,\"авг\",IF(CI17=9,\"сен\",IF(CI17=10,\"окт\",IF(CI17=11,\"ноя\",\"дек\")))))))))))&CI18,IF($Q$16=Lists!$I$19,CI20,IF($Q$16=Lists!$I$20,(INT((CI17-1)/3)+1)&\"кв\"&CI18&\"г\",IF($Q$16=Lists!$I$21,CI16&\" год\",IF($Q$16=Lists!$I$22,YEAR(CI20)&\"г.\",\"\")))))))","v":""},{"$f":"IF(CJ20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(CJ20)=1,\"вс\",IF(WEEKDAY(CJ20)=2,\"пн\",IF(WEEKDAY(CJ20)=3,\"вт\",IF(WEEKDAY(CJ20)=4,\"ср\",IF(WEEKDAY(CJ20)=5,\"чт\",IF(WEEKDAY(CJ20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:CJ17,MONTH(CJ20),$Z18:CJ18,YEAR(CJ20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(CJ17=1,\"янв\",IF(CJ17=2,\"фев\",IF(CJ17=3,\"мар\",IF(CJ17=4,\"апр\",IF(CJ17=5,\"май\",IF(CJ17=6,\"июн\",IF(CJ17=7,\"июл\",IF(CJ17=8,\"авг\",IF(CJ17=9,\"сен\",IF(CJ17=10,\"окт\",IF(CJ17=11,\"ноя\",\"дек\")))))))))))&CJ18,IF($Q$16=Lists!$I$19,CJ20,IF($Q$16=Lists!$I$20,(INT((CJ17-1)/3)+1)&\"кв\"&CJ18&\"г\",IF($Q$16=Lists!$I$21,CJ16&\" год\",IF($Q$16=Lists!$I$22,YEAR(CJ20)&\"г.\",\"\")))))))","v":""},{"$f":"IF(CK20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(CK20)=1,\"вс\",IF(WEEKDAY(CK20)=2,\"пн\",IF(WEEKDAY(CK20)=3,\"вт\",IF(WEEKDAY(CK20)=4,\"ср\",IF(WEEKDAY(CK20)=5,\"чт\",IF(WEEKDAY(CK20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:CK17,MONTH(CK20),$Z18:CK18,YEAR(CK20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(CK17=1,\"янв\",IF(CK17=2,\"фев\",IF(CK17=3,\"мар\",IF(CK17=4,\"апр\",IF(CK17=5,\"май\",IF(CK17=6,\"июн\",IF(CK17=7,\"июл\",IF(CK17=8,\"авг\",IF(CK17=9,\"сен\",IF(CK17=10,\"окт\",IF(CK17=11,\"ноя\",\"дек\")))))))))))&CK18,IF($Q$16=Lists!$I$19,CK20,IF($Q$16=Lists!$I$20,(INT((CK17-1)/3)+1)&\"кв\"&CK18&\"г\",IF($Q$16=Lists!$I$21,CK16&\" год\",IF($Q$16=Lists!$I$22,YEAR(CK20)&\"г.\",\"\")))))))","v":""},{"$f":"IF(CL20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(CL20)=1,\"вс\",IF(WEEKDAY(CL20)=2,\"пн\",IF(WEEKDAY(CL20)=3,\"вт\",IF(WEEKDAY(CL20)=4,\"ср\",IF(WEEKDAY(CL20)=5,\"чт\",IF(WEEKDAY(CL20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:CL17,MONTH(CL20),$Z18:CL18,YEAR(CL20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(CL17=1,\"янв\",IF(CL17=2,\"фев\",IF(CL17=3,\"мар\",IF(CL17=4,\"апр\",IF(CL17=5,\"май\",IF(CL17=6,\"июн\",IF(CL17=7,\"июл\",IF(CL17=8,\"авг\",IF(CL17=9,\"сен\",IF(CL17=10,\"окт\",IF(CL17=11,\"ноя\",\"дек\")))))))))))&CL18,IF($Q$16=Lists!$I$19,CL20,IF($Q$16=Lists!$I$20,(INT((CL17-1)/3)+1)&\"кв\"&CL18&\"г\",IF($Q$16=Lists!$I$21,CL16&\" год\",IF($Q$16=Lists!$I$22,YEAR(CL20)&\"г.\",\"\")))))))","v":""},{"$f":"IF(CM20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(CM20)=1,\"вс\",IF(WEEKDAY(CM20)=2,\"пн\",IF(WEEKDAY(CM20)=3,\"вт\",IF(WEEKDAY(CM20)=4,\"ср\",IF(WEEKDAY(CM20)=5,\"чт\",IF(WEEKDAY(CM20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:CM17,MONTH(CM20),$Z18:CM18,YEAR(CM20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(CM17=1,\"янв\",IF(CM17=2,\"фев\",IF(CM17=3,\"мар\",IF(CM17=4,\"апр\",IF(CM17=5,\"май\",IF(CM17=6,\"июн\",IF(CM17=7,\"июл\",IF(CM17=8,\"авг\",IF(CM17=9,\"сен\",IF(CM17=10,\"окт\",IF(CM17=11,\"ноя\",\"дек\")))))))))))&CM18,IF($Q$16=Lists!$I$19,CM20,IF($Q$16=Lists!$I$20,(INT((CM17-1)/3)+1)&\"кв\"&CM18&\"г\",IF($Q$16=Lists!$I$21,CM16&\" год\",IF($Q$16=Lists!$I$22,YEAR(CM20)&\"г.\",\"\")))))))","v":""},{"$f":"IF(CN20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(CN20)=1,\"вс\",IF(WEEKDAY(CN20)=2,\"пн\",IF(WEEKDAY(CN20)=3,\"вт\",IF(WEEKDAY(CN20)=4,\"ср\",IF(WEEKDAY(CN20)=5,\"чт\",IF(WEEKDAY(CN20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:CN17,MONTH(CN20),$Z18:CN18,YEAR(CN20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(CN17=1,\"янв\",IF(CN17=2,\"фев\",IF(CN17=3,\"мар\",IF(CN17=4,\"апр\",IF(CN17=5,\"май\",IF(CN17=6,\"июн\",IF(CN17=7,\"июл\",IF(CN17=8,\"авг\",IF(CN17=9,\"сен\",IF(CN17=10,\"окт\",IF(CN17=11,\"ноя\",\"дек\")))))))))))&CN18,IF($Q$16=Lists!$I$19,CN20,IF($Q$16=Lists!$I$20,(INT((CN17-1)/3)+1)&\"кв\"&CN18&\"г\",IF($Q$16=Lists!$I$21,CN16&\" год\",IF($Q$16=Lists!$I$22,YEAR(CN20)&\"г.\",\"\")))))))","v":""},{"$f":"IF(CO20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(CO20)=1,\"вс\",IF(WEEKDAY(CO20)=2,\"пн\",IF(WEEKDAY(CO20)=3,\"вт\",IF(WEEKDAY(CO20)=4,\"ср\",IF(WEEKDAY(CO20)=5,\"чт\",IF(WEEKDAY(CO20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:CO17,MONTH(CO20),$Z18:CO18,YEAR(CO20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(CO17=1,\"янв\",IF(CO17=2,\"фев\",IF(CO17=3,\"мар\",IF(CO17=4,\"апр\",IF(CO17=5,\"май\",IF(CO17=6,\"июн\",IF(CO17=7,\"июл\",IF(CO17=8,\"авг\",IF(CO17=9,\"сен\",IF(CO17=10,\"окт\",IF(CO17=11,\"ноя\",\"дек\")))))))))))&CO18,IF($Q$16=Lists!$I$19,CO20,IF($Q$16=Lists!$I$20,(INT((CO17-1)/3)+1)&\"кв\"&CO18&\"г\",IF($Q$16=Lists!$I$21,CO16&\" год\",IF($Q$16=Lists!$I$22,YEAR(CO20)&\"г.\",\"\")))))))","v":""},{"$f":"IF(CP20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(CP20)=1,\"вс\",IF(WEEKDAY(CP20)=2,\"пн\",IF(WEEKDAY(CP20)=3,\"вт\",IF(WEEKDAY(CP20)=4,\"ср\",IF(WEEKDAY(CP20)=5,\"чт\",IF(WEEKDAY(CP20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:CP17,MONTH(CP20),$Z18:CP18,YEAR(CP20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(CP17=1,\"янв\",IF(CP17=2,\"фев\",IF(CP17=3,\"мар\",IF(CP17=4,\"апр\",IF(CP17=5,\"май\",IF(CP17=6,\"июн\",IF(CP17=7,\"июл\",IF(CP17=8,\"авг\",IF(CP17=9,\"сен\",IF(CP17=10,\"окт\",IF(CP17=11,\"ноя\",\"дек\")))))))))))&CP18,IF($Q$16=Lists!$I$19,CP20,IF($Q$16=Lists!$I$20,(INT((CP17-1)/3)+1)&\"кв\"&CP18&\"г\",IF($Q$16=Lists!$I$21,CP16&\" год\",IF($Q$16=Lists!$I$22,YEAR(CP20)&\"г.\",\"\")))))))","v":""},{"$f":"IF(CQ20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(CQ20)=1,\"вс\",IF(WEEKDAY(CQ20)=2,\"пн\",IF(WEEKDAY(CQ20)=3,\"вт\",IF(WEEKDAY(CQ20)=4,\"ср\",IF(WEEKDAY(CQ20)=5,\"чт\",IF(WEEKDAY(CQ20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:CQ17,MONTH(CQ20),$Z18:CQ18,YEAR(CQ20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(CQ17=1,\"янв\",IF(CQ17=2,\"фев\",IF(CQ17=3,\"мар\",IF(CQ17=4,\"апр\",IF(CQ17=5,\"май\",IF(CQ17=6,\"июн\",IF(CQ17=7,\"июл\",IF(CQ17=8,\"авг\",IF(CQ17=9,\"сен\",IF(CQ17=10,\"окт\",IF(CQ17=11,\"ноя\",\"дек\")))))))))))&CQ18,IF($Q$16=Lists!$I$19,CQ20,IF($Q$16=Lists!$I$20,(INT((CQ17-1)/3)+1)&\"кв\"&CQ18&\"г\",IF($Q$16=Lists!$I$21,CQ16&\" год\",IF($Q$16=Lists!$I$22,YEAR(CQ20)&\"г.\",\"\")))))))","v":""},{"$f":"IF(CR20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(CR20)=1,\"вс\",IF(WEEKDAY(CR20)=2,\"пн\",IF(WEEKDAY(CR20)=3,\"вт\",IF(WEEKDAY(CR20)=4,\"ср\",IF(WEEKDAY(CR20)=5,\"чт\",IF(WEEKDAY(CR20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:CR17,MONTH(CR20),$Z18:CR18,YEAR(CR20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(CR17=1,\"янв\",IF(CR17=2,\"фев\",IF(CR17=3,\"мар\",IF(CR17=4,\"апр\",IF(CR17=5,\"май\",IF(CR17=6,\"июн\",IF(CR17=7,\"июл\",IF(CR17=8,\"авг\",IF(CR17=9,\"сен\",IF(CR17=10,\"окт\",IF(CR17=11,\"ноя\",\"дек\")))))))))))&CR18,IF($Q$16=Lists!$I$19,CR20,IF($Q$16=Lists!$I$20,(INT((CR17-1)/3)+1)&\"кв\"&CR18&\"г\",IF($Q$16=Lists!$I$21,CR16&\" год\",IF($Q$16=Lists!$I$22,YEAR(CR20)&\"г.\",\"\")))))))","v":""},{"$f":"IF(CS20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(CS20)=1,\"вс\",IF(WEEKDAY(CS20)=2,\"пн\",IF(WEEKDAY(CS20)=3,\"вт\",IF(WEEKDAY(CS20)=4,\"ср\",IF(WEEKDAY(CS20)=5,\"чт\",IF(WEEKDAY(CS20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:CS17,MONTH(CS20),$Z18:CS18,YEAR(CS20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(CS17=1,\"янв\",IF(CS17=2,\"фев\",IF(CS17=3,\"мар\",IF(CS17=4,\"апр\",IF(CS17=5,\"май\",IF(CS17=6,\"июн\",IF(CS17=7,\"июл\",IF(CS17=8,\"авг\",IF(CS17=9,\"сен\",IF(CS17=10,\"окт\",IF(CS17=11,\"ноя\",\"дек\")))))))))))&CS18,IF($Q$16=Lists!$I$19,CS20,IF($Q$16=Lists!$I$20,(INT((CS17-1)/3)+1)&\"кв\"&CS18&\"г\",IF($Q$16=Lists!$I$21,CS16&\" год\",IF($Q$16=Lists!$I$22,YEAR(CS20)&\"г.\",\"\")))))))","v":""},{"$f":"IF(CT20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(CT20)=1,\"вс\",IF(WEEKDAY(CT20)=2,\"пн\",IF(WEEKDAY(CT20)=3,\"вт\",IF(WEEKDAY(CT20)=4,\"ср\",IF(WEEKDAY(CT20)=5,\"чт\",IF(WEEKDAY(CT20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:CT17,MONTH(CT20),$Z18:CT18,YEAR(CT20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(CT17=1,\"янв\",IF(CT17=2,\"фев\",IF(CT17=3,\"мар\",IF(CT17=4,\"апр\",IF(CT17=5,\"май\",IF(CT17=6,\"июн\",IF(CT17=7,\"июл\",IF(CT17=8,\"авг\",IF(CT17=9,\"сен\",IF(CT17=10,\"окт\",IF(CT17=11,\"ноя\",\"дек\")))))))))))&CT18,IF($Q$16=Lists!$I$19,CT20,IF($Q$16=Lists!$I$20,(INT((CT17-1)/3)+1)&\"кв\"&CT18&\"г\",IF($Q$16=Lists!$I$21,CT16&\" год\",IF($Q$16=Lists!$I$22,YEAR(CT20)&\"г.\",\"\")))))))","v":""},{"$f":"IF(CU20=\"\",\"\",IF($Q$16=Lists!$I$16,IF(WEEKDAY(CU20)=1,\"вс\",IF(WEEKDAY(CU20)=2,\"пн\",IF(WEEKDAY(CU20)=3,\"вт\",IF(WEEKDAY(CU20)=4,\"ср\",IF(WEEKDAY(CU20)=5,\"чт\",IF(WEEKDAY(CU20)=6,\"пт\",\"сб\")))))),IF(OR($Q$16=Lists!$I$17,$Q$16=Lists!$I$18),COUNTIFS($Z17:CU17,MONTH(CU20),$Z18:CU18,YEAR(CU20)-2000)&IF($Q$16=Lists!$I$17,\"нд-\",\"дк-\")&IF(CU17=1,\"янв\",IF(CU17=2,\"фев\",IF(CU17=3,\"мар\",IF(CU17=4,\"апр\",IF(CU17=5,\"май\",IF(CU17=6,\"июн\",IF(CU17=7,\"июл\",IF(CU17=8,\"авг\",IF(CU17=9,\"сен\",IF(CU17=10,\"окт\",IF(CU17=11,\"ноя\",\"дек\")))))))))))&CU18,IF($Q$16=Lists!$I$19,CU20,IF($Q$16=Lists!$I$20,(INT((CU17-1)/3)+1)&\"кв\"&CU18&\"г\",IF($Q$16=Lists!$I$21,CU16&\" год\",IF($Q$16=Lists!$I$22,YEAR(CU20)&\"г.\",\"\")))))))","v":""}]
[{"$f":"ROW()","v":23}]
[{"$f":"ROW()","v":24},null,null,null,null,null,{"$f":"IF($R24=\"^\",IF(COUNTIF(Lists!$13:$13,H24)=1,0,1),0)","v":0},{"$f":"Lists!$M$13","v":"ответ \"да/нет\""}]
[{"$f":"ROW()","v":25},null,null,null,null,null,{"$f":"IF($R25=\"^\",IF(COUNTIF(Lists!$13:$13,H25)=1,0,1),0)","v":0},{"$f":"Lists!$M$13","v":"ответ \"да/нет\""},"учесть фактические данные?",null,null,null,null,null,null,"M",{"$f":"MAIN!Q82","v":"да"},"^",{"$f":"IF(G25<>0,1,IF(OR($Q25=\"\",$Q25=0),0,IF($R25=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H25))),$Q25)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":26},null,null,null,null,null,{"$f":"IF($R26=\"^\",IF(COUNTIF(Lists!$13:$13,H26)=1,0,1),0)","v":0},{"$f":"Lists!$M$13","v":"ответ \"да/нет\""},"фактический период выбрать по умолчанию?",null,null,null,null,null,null,"M",{"$f":"MAIN!Q83","v":"нет"},"^",{"$f":"IF(G26<>0,1,IF(OR($Q26=\"\",$Q26=0),0,IF($R26=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H26))),$Q26)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":27}]
[{"$f":"ROW()","v":28},null,null,null,null,null,{"$f":"IF($R28=\"^\",IF(COUNTIF(Lists!$13:$13,H28)=1,0,1),0)","v":0},"дата начала фактического периода",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA28=\"\",\"\",MIN($Z28:$CV28))","v":"2021-01-01"},null,null,{"$f":"IF(AA29=\"\",\"\",AA20)","v":"2021-01-01"},{"$f":"IF(AB29=\"\",\"\",AB20)","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN29=\"\",\"\",CN20)","v":""},"","","","","","",""]
[{"$f":"ROW()","v":29},null,null,null,null,null,{"$f":"IF($R29=\"^\",IF(COUNTIF(Lists!$13:$13,H29)=1,0,1),0)","v":0},"дата окончания фактического периода",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA29=\"\",\"\",MAX($Z29:$CV29))","v":"2021-03-31"},null,null,{"$f":"IF($Q$25=Lists!$M$16,IF(AA21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AA21,\"\"),\"\")","v":"2021-03-31"},{"$f":"IF($Q$25=Lists!$M$16,IF(AB21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AB21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AC21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AC21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AD21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AD21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AE21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AE21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AF21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AF21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AG21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AG21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AH21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AH21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AI21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AI21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AJ21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AJ21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AK21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AK21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AL21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AL21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AM21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AM21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AN21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AN21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AO21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AO21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AP21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AP21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AQ21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AQ21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AR21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AR21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AS21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AS21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AT21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AT21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AU21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AU21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AV21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AV21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AW21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AW21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AX21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AX21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AY21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AY21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(AZ21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),AZ21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BA21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BA21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BB21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BB21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BC21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BC21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BD21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BD21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BE21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BE21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BF21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BF21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BG21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BG21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BH21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BH21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BI21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BI21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BJ21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BJ21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BK21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BK21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BL21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BL21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BM21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BM21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BN21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BN21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BO21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BO21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BP21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BP21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BQ21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BQ21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BR21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BR21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BS21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BS21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BT21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BT21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BU21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BU21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BV21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BV21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BW21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BW21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BX21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BX21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BY21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BY21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(BZ21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),BZ21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(CA21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),CA21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(CB21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),CB21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(CC21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),CC21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(CD21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),CD21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(CE21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),CE21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(CF21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),CF21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(CG21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),CG21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(CH21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),CH21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(CI21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),CI21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(CJ21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),CJ21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(CK21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),CK21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(CL21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),CL21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(CM21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),CM21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(CN21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),CN21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(CO21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),CO21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(CP21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),CP21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(CQ21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),CQ21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(CR21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),CR21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(CS21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),CS21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(CT21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),CT21,\"\"),\"\")","v":""},{"$f":"IF($Q$25=Lists!$M$16,IF(CU21<=IF($Q$26=Lists!$M$16,$Q$30,$Q$31),CU21,\"\"),\"\")","v":""}]
[{"$f":"ROW()","v":30},null,null,null,null,null,{"$f":"IF($R30=\"^\",IF(COUNTIF(Lists!$13:$13,H30)=1,0,1),0)","v":0},{"$f":"H29","v":"дата окончания фактического периода"},"по умолчанию - сегодняшний день",null,null,null,null,null,null,null,{"$f":"MAIN!Q86","v":"2022-02-11"}]
[{"$f":"ROW()","v":31},null,null,null,null,null,{"$f":"IF($R31=\"^\",IF(COUNTIF(Lists!$13:$13,H31)=1,0,1),0)","v":0},{"$f":"H29","v":"дата окончания фактического периода"},"задать вручную дату окончания периода",null,null,null,null,null,null,"M",{"$f":"MAIN!Q87","v":"2021-04-01"},null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер периода модели:"},null,{"$f":"MAX($Z31:Z31)+1","v":1},{"$f":"MAX($Z31:AA31)+1","v":2},{"$f":"MAX($Z31:AB31)+1","v":3},{"$f":"MAX($Z31:AC31)+1","v":4},{"$f":"MAX($Z31:AD31)+1","v":5},{"$f":"MAX($Z31:AE31)+1","v":6},{"$f":"MAX($Z31:AF31)+1","v":7},{"$f":"MAX($Z31:AG31)+1","v":8},{"$f":"MAX($Z31:AH31)+1","v":9},{"$f":"MAX($Z31:AI31)+1","v":10},{"$f":"MAX($Z31:AJ31)+1","v":11},{"$f":"MAX($Z31:AK31)+1","v":12},{"$f":"MAX($Z31:AL31)+1","v":13},{"$f":"MAX($Z31:AM31)+1","v":14},{"$f":"MAX($Z31:AN31)+1","v":15},{"$f":"MAX($Z31:AO31)+1","v":16},{"$f":"MAX($Z31:AP31)+1","v":17},{"$f":"MAX($Z31:AQ31)+1","v":18},{"$f":"MAX($Z31:AR31)+1","v":19},{"$f":"MAX($Z31:AS31)+1","v":20},{"$f":"MAX($Z31:AT31)+1","v":21},{"$f":"MAX($Z31:AU31)+1","v":22},{"$f":"MAX($Z31:AV31)+1","v":23},{"$f":"MAX($Z31:AW31)+1","v":24},{"$f":"MAX($Z31:AX31)+1","v":25},{"$f":"MAX($Z31:AY31)+1","v":26},{"$f":"MAX($Z31:AZ31)+1","v":27},{"$f":"MAX($Z31:BA31)+1","v":28},{"$f":"MAX($Z31:BB31)+1","v":29},{"$f":"MAX($Z31:BC31)+1","v":30},{"$f":"MAX($Z31:BD31)+1","v":31},{"$f":"MAX($Z31:BE31)+1","v":32},{"$f":"MAX($Z31:BF31)+1","v":33},{"$f":"MAX($Z31:BG31)+1","v":34},{"$f":"MAX($Z31:BH31)+1","v":35},{"$f":"MAX($Z31:BI31)+1","v":36},{"$f":"MAX($Z31:BJ31)+1","v":37},{"$f":"MAX($Z31:BK31)+1","v":38},{"$f":"MAX($Z31:BL31)+1","v":39},{"$f":"MAX($Z31:BM31)+1","v":40},{"$f":"MAX($Z31:BN31)+1","v":41},{"$f":"MAX($Z31:BO31)+1","v":42},{"$f":"MAX($Z31:BP31)+1","v":43},{"$f":"MAX($Z31:BQ31)+1","v":44},{"$f":"MAX($Z31:BR31)+1","v":45},{"$f":"MAX($Z31:BS31)+1","v":46},{"$f":"MAX($Z31:BT31)+1","v":47},{"$f":"MAX($Z31:BU31)+1","v":48},{"$f":"MAX($Z31:BV31)+1","v":49},{"$f":"MAX($Z31:BW31)+1","v":50},{"$f":"MAX($Z31:BX31)+1","v":51},{"$f":"MAX($Z31:BY31)+1","v":52},{"$f":"MAX($Z31:BZ31)+1","v":53},{"$f":"MAX($Z31:CA31)+1","v":54},{"$f":"MAX($Z31:CB31)+1","v":55},{"$f":"MAX($Z31:CC31)+1","v":56},{"$f":"MAX($Z31:CD31)+1","v":57},{"$f":"MAX($Z31:CE31)+1","v":58},{"$f":"MAX($Z31:CF31)+1","v":59},{"$f":"MAX($Z31:CG31)+1","v":60},{"$f":"MAX($Z31:CH31)+1","v":61},{"$f":"MAX($Z31:CI31)+1","v":62},{"$f":"MAX($Z31:CJ31)+1","v":63},{"$f":"MAX($Z31:CK31)+1","v":64},{"$f":"MAX($Z31:CL31)+1","v":65},{"$f":"MAX($Z31:CM31)+1","v":66},{"$f":"MAX($Z31:CN31)+1","v":67},{"$f":"MAX($Z31:CO31)+1","v":68},{"$f":"MAX($Z31:CP31)+1","v":69},{"$f":"MAX($Z31:CQ31)+1","v":70},{"$f":"MAX($Z31:CR31)+1","v":71},{"$f":"MAX($Z31:CS31)+1","v":72},{"$f":"MAX($Z31:CT31)+1","v":73}]
[{"$f":"ROW()","v":32},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"номер месяца даты начала:"},null,{"$f":"IF(AA35=\"\",\"\",MONTH(AA35))","v":1},{"$f":"IF(AB35=\"\",\"\",MONTH(AB35))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN35=\"\",\"\",MONTH(CN35))","v":""},"","","","","","",""]
[{"$f":"ROW()","v":33},null,null,null,null,null,{"$f":"IF($R33=\"^\",IF(COUNTIF(Lists!$13:$13,H33)=1,0,1),0)","v":0},{"$f":"Lists!$Q$13","v":"период отчетности"},null,null,null,null,null,null,null,"M",{"$f":"MAIN!Q89","v":"год текущий"},"^",{"$f":"IF(G33<>0,1,IF(OR($Q33=\"\",$Q33=0),0,IF($R33=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H33))),$Q33)=1,0,1),0)))","v":0},null,null,null,null,null,{"$f":"START!$K$140","v":"год даты начала:"},null,{"$f":"IF(AA35=\"\",\"\",YEAR(AA35)-2000)","v":21},{"$f":"IF(AB35=\"\",\"\",YEAR(AB35)-2000)","v":22},23,24,25,26,27,28,29,30,31,32,33,34,35,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN35=\"\",\"\",YEAR(CN35)-2000)","v":""},"","","","","","",""]
[{"$f":"ROW()","v":34}]
[{"$f":"ROW()","v":35},null,null,null,null,null,{"$f":"IF($R35=\"^\",IF(COUNTIF(Lists!$13:$13,H35)=1,0,1),0)","v":0},"дата старта отчетности модели",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($Q$17=\"\",$Q$17=0),\"\",IF($Q$33=Lists!$I$17,$Q$17-IF(WEEKDAY($Q$17)=1,7,WEEKDAY($Q$17))+2,IF($Q$33=Lists!$I$18,EOMONTH($Q$17,-1)+INT((IF(DAY($Q$17)=31,30,DAY($Q$17))-1)/10)*10+1,IF(OR($Q$33=Lists!$I$19,$Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),EOMONTH($Q$17,-1)+1,IF($Q$33=Lists!$I$20,EOMONTH($Q$17,-(MONTH($Q$17)-3*INT((MONTH($Q$17)-1)/3)))+1,IF($Q$33=Lists!$I$22,EOMONTH($Q$17,-MONTH($Q$17))+1,\"\"))))))","v":"2021-01-01"},null,null,{"$f":"IF(AA$31=1,IF(AA$20=\"\",\"\",IF($X35=\"\",\"\",$X35)),IF(Z36=\"\",\"\",IF(Z36+1>$X$21,\"\",Z36+1)))","v":"2021-01-01"},{"$f":"IF(AB$31=1,IF(AB$20=\"\",\"\",IF($X35=\"\",\"\",$X35)),IF(AA36=\"\",\"\",IF(AA36+1>$X$21,\"\",AA36+1)))","v":"2022-01-01"},"2023-01-01","2024-01-01","2025-01-01","2026-01-01","2027-01-01","2028-01-01","2029-01-01","2030-01-01","2031-01-01","2032-01-01","2033-01-01","2034-01-01","2035-01-01","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN$31=1,IF(CN$20=\"\",\"\",IF($X35=\"\",\"\",$X35)),IF(CM36=\"\",\"\",IF(CM36+1>$X$21,\"\",CM36+1)))","v":""},"","","","","","",""]
[{"$f":"ROW()","v":36},null,null,null,null,null,{"$f":"IF($R36=\"^\",IF(COUNTIF(Lists!$13:$13,H36)=1,0,1),0)","v":0},"дата завершения отчетности модели",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(X35=\"\",AA36=\"\"),\"\",MAX($Z36:$CV36))","v":"2035-12-31"},null,null,{"$f":"IF(AA35=\"\",\"\",IF($Q$33=Lists!$I$17,AA35+6,IF($Q$33=Lists!$I$18,IF(DAY(AA35)=21,EOMONTH(AA35,0),AA35+9),IF($Q$33=Lists!$I$19,EOMONTH(AA35,0),IF($Q$33=Lists!$I$20,EOMONTH(AA35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AA35,11),\"\"))))))","v":"2021-12-31"},{"$f":"IF(AB35=\"\",\"\",IF($Q$33=Lists!$I$17,AB35+6,IF($Q$33=Lists!$I$18,IF(DAY(AB35)=21,EOMONTH(AB35,0),AB35+9),IF($Q$33=Lists!$I$19,EOMONTH(AB35,0),IF($Q$33=Lists!$I$20,EOMONTH(AB35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AB35,11),\"\"))))))","v":"2022-12-31"},{"$f":"IF(AC35=\"\",\"\",IF($Q$33=Lists!$I$17,AC35+6,IF($Q$33=Lists!$I$18,IF(DAY(AC35)=21,EOMONTH(AC35,0),AC35+9),IF($Q$33=Lists!$I$19,EOMONTH(AC35,0),IF($Q$33=Lists!$I$20,EOMONTH(AC35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AC35,11),\"\"))))))","v":"2023-12-31"},{"$f":"IF(AD35=\"\",\"\",IF($Q$33=Lists!$I$17,AD35+6,IF($Q$33=Lists!$I$18,IF(DAY(AD35)=21,EOMONTH(AD35,0),AD35+9),IF($Q$33=Lists!$I$19,EOMONTH(AD35,0),IF($Q$33=Lists!$I$20,EOMONTH(AD35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AD35,11),\"\"))))))","v":"2024-12-31"},{"$f":"IF(AE35=\"\",\"\",IF($Q$33=Lists!$I$17,AE35+6,IF($Q$33=Lists!$I$18,IF(DAY(AE35)=21,EOMONTH(AE35,0),AE35+9),IF($Q$33=Lists!$I$19,EOMONTH(AE35,0),IF($Q$33=Lists!$I$20,EOMONTH(AE35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AE35,11),\"\"))))))","v":"2025-12-31"},{"$f":"IF(AF35=\"\",\"\",IF($Q$33=Lists!$I$17,AF35+6,IF($Q$33=Lists!$I$18,IF(DAY(AF35)=21,EOMONTH(AF35,0),AF35+9),IF($Q$33=Lists!$I$19,EOMONTH(AF35,0),IF($Q$33=Lists!$I$20,EOMONTH(AF35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AF35,11),\"\"))))))","v":"2026-12-31"},{"$f":"IF(AG35=\"\",\"\",IF($Q$33=Lists!$I$17,AG35+6,IF($Q$33=Lists!$I$18,IF(DAY(AG35)=21,EOMONTH(AG35,0),AG35+9),IF($Q$33=Lists!$I$19,EOMONTH(AG35,0),IF($Q$33=Lists!$I$20,EOMONTH(AG35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AG35,11),\"\"))))))","v":"2027-12-31"},{"$f":"IF(AH35=\"\",\"\",IF($Q$33=Lists!$I$17,AH35+6,IF($Q$33=Lists!$I$18,IF(DAY(AH35)=21,EOMONTH(AH35,0),AH35+9),IF($Q$33=Lists!$I$19,EOMONTH(AH35,0),IF($Q$33=Lists!$I$20,EOMONTH(AH35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AH35,11),\"\"))))))","v":"2028-12-31"},{"$f":"IF(AI35=\"\",\"\",IF($Q$33=Lists!$I$17,AI35+6,IF($Q$33=Lists!$I$18,IF(DAY(AI35)=21,EOMONTH(AI35,0),AI35+9),IF($Q$33=Lists!$I$19,EOMONTH(AI35,0),IF($Q$33=Lists!$I$20,EOMONTH(AI35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AI35,11),\"\"))))))","v":"2029-12-31"},{"$f":"IF(AJ35=\"\",\"\",IF($Q$33=Lists!$I$17,AJ35+6,IF($Q$33=Lists!$I$18,IF(DAY(AJ35)=21,EOMONTH(AJ35,0),AJ35+9),IF($Q$33=Lists!$I$19,EOMONTH(AJ35,0),IF($Q$33=Lists!$I$20,EOMONTH(AJ35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AJ35,11),\"\"))))))","v":"2030-12-31"},{"$f":"IF(AK35=\"\",\"\",IF($Q$33=Lists!$I$17,AK35+6,IF($Q$33=Lists!$I$18,IF(DAY(AK35)=21,EOMONTH(AK35,0),AK35+9),IF($Q$33=Lists!$I$19,EOMONTH(AK35,0),IF($Q$33=Lists!$I$20,EOMONTH(AK35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AK35,11),\"\"))))))","v":"2031-12-31"},{"$f":"IF(AL35=\"\",\"\",IF($Q$33=Lists!$I$17,AL35+6,IF($Q$33=Lists!$I$18,IF(DAY(AL35)=21,EOMONTH(AL35,0),AL35+9),IF($Q$33=Lists!$I$19,EOMONTH(AL35,0),IF($Q$33=Lists!$I$20,EOMONTH(AL35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AL35,11),\"\"))))))","v":"2032-12-31"},{"$f":"IF(AM35=\"\",\"\",IF($Q$33=Lists!$I$17,AM35+6,IF($Q$33=Lists!$I$18,IF(DAY(AM35)=21,EOMONTH(AM35,0),AM35+9),IF($Q$33=Lists!$I$19,EOMONTH(AM35,0),IF($Q$33=Lists!$I$20,EOMONTH(AM35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AM35,11),\"\"))))))","v":"2033-12-31"},{"$f":"IF(AN35=\"\",\"\",IF($Q$33=Lists!$I$17,AN35+6,IF($Q$33=Lists!$I$18,IF(DAY(AN35)=21,EOMONTH(AN35,0),AN35+9),IF($Q$33=Lists!$I$19,EOMONTH(AN35,0),IF($Q$33=Lists!$I$20,EOMONTH(AN35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AN35,11),\"\"))))))","v":"2034-12-31"},{"$f":"IF(AO35=\"\",\"\",IF($Q$33=Lists!$I$17,AO35+6,IF($Q$33=Lists!$I$18,IF(DAY(AO35)=21,EOMONTH(AO35,0),AO35+9),IF($Q$33=Lists!$I$19,EOMONTH(AO35,0),IF($Q$33=Lists!$I$20,EOMONTH(AO35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AO35,11),\"\"))))))","v":"2035-12-31"},{"$f":"IF(AP35=\"\",\"\",IF($Q$33=Lists!$I$17,AP35+6,IF($Q$33=Lists!$I$18,IF(DAY(AP35)=21,EOMONTH(AP35,0),AP35+9),IF($Q$33=Lists!$I$19,EOMONTH(AP35,0),IF($Q$33=Lists!$I$20,EOMONTH(AP35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AP35,11),\"\"))))))","v":""},{"$f":"IF(AQ35=\"\",\"\",IF($Q$33=Lists!$I$17,AQ35+6,IF($Q$33=Lists!$I$18,IF(DAY(AQ35)=21,EOMONTH(AQ35,0),AQ35+9),IF($Q$33=Lists!$I$19,EOMONTH(AQ35,0),IF($Q$33=Lists!$I$20,EOMONTH(AQ35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AQ35,11),\"\"))))))","v":""},{"$f":"IF(AR35=\"\",\"\",IF($Q$33=Lists!$I$17,AR35+6,IF($Q$33=Lists!$I$18,IF(DAY(AR35)=21,EOMONTH(AR35,0),AR35+9),IF($Q$33=Lists!$I$19,EOMONTH(AR35,0),IF($Q$33=Lists!$I$20,EOMONTH(AR35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AR35,11),\"\"))))))","v":""},{"$f":"IF(AS35=\"\",\"\",IF($Q$33=Lists!$I$17,AS35+6,IF($Q$33=Lists!$I$18,IF(DAY(AS35)=21,EOMONTH(AS35,0),AS35+9),IF($Q$33=Lists!$I$19,EOMONTH(AS35,0),IF($Q$33=Lists!$I$20,EOMONTH(AS35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AS35,11),\"\"))))))","v":""},{"$f":"IF(AT35=\"\",\"\",IF($Q$33=Lists!$I$17,AT35+6,IF($Q$33=Lists!$I$18,IF(DAY(AT35)=21,EOMONTH(AT35,0),AT35+9),IF($Q$33=Lists!$I$19,EOMONTH(AT35,0),IF($Q$33=Lists!$I$20,EOMONTH(AT35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AT35,11),\"\"))))))","v":""},{"$f":"IF(AU35=\"\",\"\",IF($Q$33=Lists!$I$17,AU35+6,IF($Q$33=Lists!$I$18,IF(DAY(AU35)=21,EOMONTH(AU35,0),AU35+9),IF($Q$33=Lists!$I$19,EOMONTH(AU35,0),IF($Q$33=Lists!$I$20,EOMONTH(AU35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AU35,11),\"\"))))))","v":""},{"$f":"IF(AV35=\"\",\"\",IF($Q$33=Lists!$I$17,AV35+6,IF($Q$33=Lists!$I$18,IF(DAY(AV35)=21,EOMONTH(AV35,0),AV35+9),IF($Q$33=Lists!$I$19,EOMONTH(AV35,0),IF($Q$33=Lists!$I$20,EOMONTH(AV35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AV35,11),\"\"))))))","v":""},{"$f":"IF(AW35=\"\",\"\",IF($Q$33=Lists!$I$17,AW35+6,IF($Q$33=Lists!$I$18,IF(DAY(AW35)=21,EOMONTH(AW35,0),AW35+9),IF($Q$33=Lists!$I$19,EOMONTH(AW35,0),IF($Q$33=Lists!$I$20,EOMONTH(AW35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AW35,11),\"\"))))))","v":""},{"$f":"IF(AX35=\"\",\"\",IF($Q$33=Lists!$I$17,AX35+6,IF($Q$33=Lists!$I$18,IF(DAY(AX35)=21,EOMONTH(AX35,0),AX35+9),IF($Q$33=Lists!$I$19,EOMONTH(AX35,0),IF($Q$33=Lists!$I$20,EOMONTH(AX35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AX35,11),\"\"))))))","v":""},{"$f":"IF(AY35=\"\",\"\",IF($Q$33=Lists!$I$17,AY35+6,IF($Q$33=Lists!$I$18,IF(DAY(AY35)=21,EOMONTH(AY35,0),AY35+9),IF($Q$33=Lists!$I$19,EOMONTH(AY35,0),IF($Q$33=Lists!$I$20,EOMONTH(AY35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AY35,11),\"\"))))))","v":""},{"$f":"IF(AZ35=\"\",\"\",IF($Q$33=Lists!$I$17,AZ35+6,IF($Q$33=Lists!$I$18,IF(DAY(AZ35)=21,EOMONTH(AZ35,0),AZ35+9),IF($Q$33=Lists!$I$19,EOMONTH(AZ35,0),IF($Q$33=Lists!$I$20,EOMONTH(AZ35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(AZ35,11),\"\"))))))","v":""},{"$f":"IF(BA35=\"\",\"\",IF($Q$33=Lists!$I$17,BA35+6,IF($Q$33=Lists!$I$18,IF(DAY(BA35)=21,EOMONTH(BA35,0),BA35+9),IF($Q$33=Lists!$I$19,EOMONTH(BA35,0),IF($Q$33=Lists!$I$20,EOMONTH(BA35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BA35,11),\"\"))))))","v":""},{"$f":"IF(BB35=\"\",\"\",IF($Q$33=Lists!$I$17,BB35+6,IF($Q$33=Lists!$I$18,IF(DAY(BB35)=21,EOMONTH(BB35,0),BB35+9),IF($Q$33=Lists!$I$19,EOMONTH(BB35,0),IF($Q$33=Lists!$I$20,EOMONTH(BB35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BB35,11),\"\"))))))","v":""},{"$f":"IF(BC35=\"\",\"\",IF($Q$33=Lists!$I$17,BC35+6,IF($Q$33=Lists!$I$18,IF(DAY(BC35)=21,EOMONTH(BC35,0),BC35+9),IF($Q$33=Lists!$I$19,EOMONTH(BC35,0),IF($Q$33=Lists!$I$20,EOMONTH(BC35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BC35,11),\"\"))))))","v":""},{"$f":"IF(BD35=\"\",\"\",IF($Q$33=Lists!$I$17,BD35+6,IF($Q$33=Lists!$I$18,IF(DAY(BD35)=21,EOMONTH(BD35,0),BD35+9),IF($Q$33=Lists!$I$19,EOMONTH(BD35,0),IF($Q$33=Lists!$I$20,EOMONTH(BD35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BD35,11),\"\"))))))","v":""},{"$f":"IF(BE35=\"\",\"\",IF($Q$33=Lists!$I$17,BE35+6,IF($Q$33=Lists!$I$18,IF(DAY(BE35)=21,EOMONTH(BE35,0),BE35+9),IF($Q$33=Lists!$I$19,EOMONTH(BE35,0),IF($Q$33=Lists!$I$20,EOMONTH(BE35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BE35,11),\"\"))))))","v":""},{"$f":"IF(BF35=\"\",\"\",IF($Q$33=Lists!$I$17,BF35+6,IF($Q$33=Lists!$I$18,IF(DAY(BF35)=21,EOMONTH(BF35,0),BF35+9),IF($Q$33=Lists!$I$19,EOMONTH(BF35,0),IF($Q$33=Lists!$I$20,EOMONTH(BF35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BF35,11),\"\"))))))","v":""},{"$f":"IF(BG35=\"\",\"\",IF($Q$33=Lists!$I$17,BG35+6,IF($Q$33=Lists!$I$18,IF(DAY(BG35)=21,EOMONTH(BG35,0),BG35+9),IF($Q$33=Lists!$I$19,EOMONTH(BG35,0),IF($Q$33=Lists!$I$20,EOMONTH(BG35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BG35,11),\"\"))))))","v":""},{"$f":"IF(BH35=\"\",\"\",IF($Q$33=Lists!$I$17,BH35+6,IF($Q$33=Lists!$I$18,IF(DAY(BH35)=21,EOMONTH(BH35,0),BH35+9),IF($Q$33=Lists!$I$19,EOMONTH(BH35,0),IF($Q$33=Lists!$I$20,EOMONTH(BH35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BH35,11),\"\"))))))","v":""},{"$f":"IF(BI35=\"\",\"\",IF($Q$33=Lists!$I$17,BI35+6,IF($Q$33=Lists!$I$18,IF(DAY(BI35)=21,EOMONTH(BI35,0),BI35+9),IF($Q$33=Lists!$I$19,EOMONTH(BI35,0),IF($Q$33=Lists!$I$20,EOMONTH(BI35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BI35,11),\"\"))))))","v":""},{"$f":"IF(BJ35=\"\",\"\",IF($Q$33=Lists!$I$17,BJ35+6,IF($Q$33=Lists!$I$18,IF(DAY(BJ35)=21,EOMONTH(BJ35,0),BJ35+9),IF($Q$33=Lists!$I$19,EOMONTH(BJ35,0),IF($Q$33=Lists!$I$20,EOMONTH(BJ35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BJ35,11),\"\"))))))","v":""},{"$f":"IF(BK35=\"\",\"\",IF($Q$33=Lists!$I$17,BK35+6,IF($Q$33=Lists!$I$18,IF(DAY(BK35)=21,EOMONTH(BK35,0),BK35+9),IF($Q$33=Lists!$I$19,EOMONTH(BK35,0),IF($Q$33=Lists!$I$20,EOMONTH(BK35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BK35,11),\"\"))))))","v":""},{"$f":"IF(BL35=\"\",\"\",IF($Q$33=Lists!$I$17,BL35+6,IF($Q$33=Lists!$I$18,IF(DAY(BL35)=21,EOMONTH(BL35,0),BL35+9),IF($Q$33=Lists!$I$19,EOMONTH(BL35,0),IF($Q$33=Lists!$I$20,EOMONTH(BL35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BL35,11),\"\"))))))","v":""},{"$f":"IF(BM35=\"\",\"\",IF($Q$33=Lists!$I$17,BM35+6,IF($Q$33=Lists!$I$18,IF(DAY(BM35)=21,EOMONTH(BM35,0),BM35+9),IF($Q$33=Lists!$I$19,EOMONTH(BM35,0),IF($Q$33=Lists!$I$20,EOMONTH(BM35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BM35,11),\"\"))))))","v":""},{"$f":"IF(BN35=\"\",\"\",IF($Q$33=Lists!$I$17,BN35+6,IF($Q$33=Lists!$I$18,IF(DAY(BN35)=21,EOMONTH(BN35,0),BN35+9),IF($Q$33=Lists!$I$19,EOMONTH(BN35,0),IF($Q$33=Lists!$I$20,EOMONTH(BN35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BN35,11),\"\"))))))","v":""},{"$f":"IF(BO35=\"\",\"\",IF($Q$33=Lists!$I$17,BO35+6,IF($Q$33=Lists!$I$18,IF(DAY(BO35)=21,EOMONTH(BO35,0),BO35+9),IF($Q$33=Lists!$I$19,EOMONTH(BO35,0),IF($Q$33=Lists!$I$20,EOMONTH(BO35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BO35,11),\"\"))))))","v":""},{"$f":"IF(BP35=\"\",\"\",IF($Q$33=Lists!$I$17,BP35+6,IF($Q$33=Lists!$I$18,IF(DAY(BP35)=21,EOMONTH(BP35,0),BP35+9),IF($Q$33=Lists!$I$19,EOMONTH(BP35,0),IF($Q$33=Lists!$I$20,EOMONTH(BP35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BP35,11),\"\"))))))","v":""},{"$f":"IF(BQ35=\"\",\"\",IF($Q$33=Lists!$I$17,BQ35+6,IF($Q$33=Lists!$I$18,IF(DAY(BQ35)=21,EOMONTH(BQ35,0),BQ35+9),IF($Q$33=Lists!$I$19,EOMONTH(BQ35,0),IF($Q$33=Lists!$I$20,EOMONTH(BQ35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BQ35,11),\"\"))))))","v":""},{"$f":"IF(BR35=\"\",\"\",IF($Q$33=Lists!$I$17,BR35+6,IF($Q$33=Lists!$I$18,IF(DAY(BR35)=21,EOMONTH(BR35,0),BR35+9),IF($Q$33=Lists!$I$19,EOMONTH(BR35,0),IF($Q$33=Lists!$I$20,EOMONTH(BR35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BR35,11),\"\"))))))","v":""},{"$f":"IF(BS35=\"\",\"\",IF($Q$33=Lists!$I$17,BS35+6,IF($Q$33=Lists!$I$18,IF(DAY(BS35)=21,EOMONTH(BS35,0),BS35+9),IF($Q$33=Lists!$I$19,EOMONTH(BS35,0),IF($Q$33=Lists!$I$20,EOMONTH(BS35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BS35,11),\"\"))))))","v":""},{"$f":"IF(BT35=\"\",\"\",IF($Q$33=Lists!$I$17,BT35+6,IF($Q$33=Lists!$I$18,IF(DAY(BT35)=21,EOMONTH(BT35,0),BT35+9),IF($Q$33=Lists!$I$19,EOMONTH(BT35,0),IF($Q$33=Lists!$I$20,EOMONTH(BT35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BT35,11),\"\"))))))","v":""},{"$f":"IF(BU35=\"\",\"\",IF($Q$33=Lists!$I$17,BU35+6,IF($Q$33=Lists!$I$18,IF(DAY(BU35)=21,EOMONTH(BU35,0),BU35+9),IF($Q$33=Lists!$I$19,EOMONTH(BU35,0),IF($Q$33=Lists!$I$20,EOMONTH(BU35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BU35,11),\"\"))))))","v":""},{"$f":"IF(BV35=\"\",\"\",IF($Q$33=Lists!$I$17,BV35+6,IF($Q$33=Lists!$I$18,IF(DAY(BV35)=21,EOMONTH(BV35,0),BV35+9),IF($Q$33=Lists!$I$19,EOMONTH(BV35,0),IF($Q$33=Lists!$I$20,EOMONTH(BV35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BV35,11),\"\"))))))","v":""},{"$f":"IF(BW35=\"\",\"\",IF($Q$33=Lists!$I$17,BW35+6,IF($Q$33=Lists!$I$18,IF(DAY(BW35)=21,EOMONTH(BW35,0),BW35+9),IF($Q$33=Lists!$I$19,EOMONTH(BW35,0),IF($Q$33=Lists!$I$20,EOMONTH(BW35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BW35,11),\"\"))))))","v":""},{"$f":"IF(BX35=\"\",\"\",IF($Q$33=Lists!$I$17,BX35+6,IF($Q$33=Lists!$I$18,IF(DAY(BX35)=21,EOMONTH(BX35,0),BX35+9),IF($Q$33=Lists!$I$19,EOMONTH(BX35,0),IF($Q$33=Lists!$I$20,EOMONTH(BX35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BX35,11),\"\"))))))","v":""},{"$f":"IF(BY35=\"\",\"\",IF($Q$33=Lists!$I$17,BY35+6,IF($Q$33=Lists!$I$18,IF(DAY(BY35)=21,EOMONTH(BY35,0),BY35+9),IF($Q$33=Lists!$I$19,EOMONTH(BY35,0),IF($Q$33=Lists!$I$20,EOMONTH(BY35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BY35,11),\"\"))))))","v":""},{"$f":"IF(BZ35=\"\",\"\",IF($Q$33=Lists!$I$17,BZ35+6,IF($Q$33=Lists!$I$18,IF(DAY(BZ35)=21,EOMONTH(BZ35,0),BZ35+9),IF($Q$33=Lists!$I$19,EOMONTH(BZ35,0),IF($Q$33=Lists!$I$20,EOMONTH(BZ35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(BZ35,11),\"\"))))))","v":""},{"$f":"IF(CA35=\"\",\"\",IF($Q$33=Lists!$I$17,CA35+6,IF($Q$33=Lists!$I$18,IF(DAY(CA35)=21,EOMONTH(CA35,0),CA35+9),IF($Q$33=Lists!$I$19,EOMONTH(CA35,0),IF($Q$33=Lists!$I$20,EOMONTH(CA35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(CA35,11),\"\"))))))","v":""},{"$f":"IF(CB35=\"\",\"\",IF($Q$33=Lists!$I$17,CB35+6,IF($Q$33=Lists!$I$18,IF(DAY(CB35)=21,EOMONTH(CB35,0),CB35+9),IF($Q$33=Lists!$I$19,EOMONTH(CB35,0),IF($Q$33=Lists!$I$20,EOMONTH(CB35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(CB35,11),\"\"))))))","v":""},{"$f":"IF(CC35=\"\",\"\",IF($Q$33=Lists!$I$17,CC35+6,IF($Q$33=Lists!$I$18,IF(DAY(CC35)=21,EOMONTH(CC35,0),CC35+9),IF($Q$33=Lists!$I$19,EOMONTH(CC35,0),IF($Q$33=Lists!$I$20,EOMONTH(CC35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(CC35,11),\"\"))))))","v":""},{"$f":"IF(CD35=\"\",\"\",IF($Q$33=Lists!$I$17,CD35+6,IF($Q$33=Lists!$I$18,IF(DAY(CD35)=21,EOMONTH(CD35,0),CD35+9),IF($Q$33=Lists!$I$19,EOMONTH(CD35,0),IF($Q$33=Lists!$I$20,EOMONTH(CD35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(CD35,11),\"\"))))))","v":""},{"$f":"IF(CE35=\"\",\"\",IF($Q$33=Lists!$I$17,CE35+6,IF($Q$33=Lists!$I$18,IF(DAY(CE35)=21,EOMONTH(CE35,0),CE35+9),IF($Q$33=Lists!$I$19,EOMONTH(CE35,0),IF($Q$33=Lists!$I$20,EOMONTH(CE35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(CE35,11),\"\"))))))","v":""},{"$f":"IF(CF35=\"\",\"\",IF($Q$33=Lists!$I$17,CF35+6,IF($Q$33=Lists!$I$18,IF(DAY(CF35)=21,EOMONTH(CF35,0),CF35+9),IF($Q$33=Lists!$I$19,EOMONTH(CF35,0),IF($Q$33=Lists!$I$20,EOMONTH(CF35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(CF35,11),\"\"))))))","v":""},{"$f":"IF(CG35=\"\",\"\",IF($Q$33=Lists!$I$17,CG35+6,IF($Q$33=Lists!$I$18,IF(DAY(CG35)=21,EOMONTH(CG35,0),CG35+9),IF($Q$33=Lists!$I$19,EOMONTH(CG35,0),IF($Q$33=Lists!$I$20,EOMONTH(CG35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(CG35,11),\"\"))))))","v":""},{"$f":"IF(CH35=\"\",\"\",IF($Q$33=Lists!$I$17,CH35+6,IF($Q$33=Lists!$I$18,IF(DAY(CH35)=21,EOMONTH(CH35,0),CH35+9),IF($Q$33=Lists!$I$19,EOMONTH(CH35,0),IF($Q$33=Lists!$I$20,EOMONTH(CH35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(CH35,11),\"\"))))))","v":""},{"$f":"IF(CI35=\"\",\"\",IF($Q$33=Lists!$I$17,CI35+6,IF($Q$33=Lists!$I$18,IF(DAY(CI35)=21,EOMONTH(CI35,0),CI35+9),IF($Q$33=Lists!$I$19,EOMONTH(CI35,0),IF($Q$33=Lists!$I$20,EOMONTH(CI35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(CI35,11),\"\"))))))","v":""},{"$f":"IF(CJ35=\"\",\"\",IF($Q$33=Lists!$I$17,CJ35+6,IF($Q$33=Lists!$I$18,IF(DAY(CJ35)=21,EOMONTH(CJ35,0),CJ35+9),IF($Q$33=Lists!$I$19,EOMONTH(CJ35,0),IF($Q$33=Lists!$I$20,EOMONTH(CJ35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(CJ35,11),\"\"))))))","v":""},{"$f":"IF(CK35=\"\",\"\",IF($Q$33=Lists!$I$17,CK35+6,IF($Q$33=Lists!$I$18,IF(DAY(CK35)=21,EOMONTH(CK35,0),CK35+9),IF($Q$33=Lists!$I$19,EOMONTH(CK35,0),IF($Q$33=Lists!$I$20,EOMONTH(CK35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(CK35,11),\"\"))))))","v":""},{"$f":"IF(CL35=\"\",\"\",IF($Q$33=Lists!$I$17,CL35+6,IF($Q$33=Lists!$I$18,IF(DAY(CL35)=21,EOMONTH(CL35,0),CL35+9),IF($Q$33=Lists!$I$19,EOMONTH(CL35,0),IF($Q$33=Lists!$I$20,EOMONTH(CL35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(CL35,11),\"\"))))))","v":""},{"$f":"IF(CM35=\"\",\"\",IF($Q$33=Lists!$I$17,CM35+6,IF($Q$33=Lists!$I$18,IF(DAY(CM35)=21,EOMONTH(CM35,0),CM35+9),IF($Q$33=Lists!$I$19,EOMONTH(CM35,0),IF($Q$33=Lists!$I$20,EOMONTH(CM35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(CM35,11),\"\"))))))","v":""},{"$f":"IF(CN35=\"\",\"\",IF($Q$33=Lists!$I$17,CN35+6,IF($Q$33=Lists!$I$18,IF(DAY(CN35)=21,EOMONTH(CN35,0),CN35+9),IF($Q$33=Lists!$I$19,EOMONTH(CN35,0),IF($Q$33=Lists!$I$20,EOMONTH(CN35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(CN35,11),\"\"))))))","v":""},{"$f":"IF(CO35=\"\",\"\",IF($Q$33=Lists!$I$17,CO35+6,IF($Q$33=Lists!$I$18,IF(DAY(CO35)=21,EOMONTH(CO35,0),CO35+9),IF($Q$33=Lists!$I$19,EOMONTH(CO35,0),IF($Q$33=Lists!$I$20,EOMONTH(CO35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(CO35,11),\"\"))))))","v":""},{"$f":"IF(CP35=\"\",\"\",IF($Q$33=Lists!$I$17,CP35+6,IF($Q$33=Lists!$I$18,IF(DAY(CP35)=21,EOMONTH(CP35,0),CP35+9),IF($Q$33=Lists!$I$19,EOMONTH(CP35,0),IF($Q$33=Lists!$I$20,EOMONTH(CP35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(CP35,11),\"\"))))))","v":""},{"$f":"IF(CQ35=\"\",\"\",IF($Q$33=Lists!$I$17,CQ35+6,IF($Q$33=Lists!$I$18,IF(DAY(CQ35)=21,EOMONTH(CQ35,0),CQ35+9),IF($Q$33=Lists!$I$19,EOMONTH(CQ35,0),IF($Q$33=Lists!$I$20,EOMONTH(CQ35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(CQ35,11),\"\"))))))","v":""},{"$f":"IF(CR35=\"\",\"\",IF($Q$33=Lists!$I$17,CR35+6,IF($Q$33=Lists!$I$18,IF(DAY(CR35)=21,EOMONTH(CR35,0),CR35+9),IF($Q$33=Lists!$I$19,EOMONTH(CR35,0),IF($Q$33=Lists!$I$20,EOMONTH(CR35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(CR35,11),\"\"))))))","v":""},{"$f":"IF(CS35=\"\",\"\",IF($Q$33=Lists!$I$17,CS35+6,IF($Q$33=Lists!$I$18,IF(DAY(CS35)=21,EOMONTH(CS35,0),CS35+9),IF($Q$33=Lists!$I$19,EOMONTH(CS35,0),IF($Q$33=Lists!$I$20,EOMONTH(CS35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(CS35,11),\"\"))))))","v":""},{"$f":"IF(CT35=\"\",\"\",IF($Q$33=Lists!$I$17,CT35+6,IF($Q$33=Lists!$I$18,IF(DAY(CT35)=21,EOMONTH(CT35,0),CT35+9),IF($Q$33=Lists!$I$19,EOMONTH(CT35,0),IF($Q$33=Lists!$I$20,EOMONTH(CT35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(CT35,11),\"\"))))))","v":""},{"$f":"IF(CU35=\"\",\"\",IF($Q$33=Lists!$I$17,CU35+6,IF($Q$33=Lists!$I$18,IF(DAY(CU35)=21,EOMONTH(CU35,0),CU35+9),IF($Q$33=Lists!$I$19,EOMONTH(CU35,0),IF($Q$33=Lists!$I$20,EOMONTH(CU35,2),IF(OR($Q$33=Lists!$I$21,$Q$33=Lists!$I$22,$Q$33=\"\",$Q$33=0),EOMONTH(CU35,11),\"\"))))))","v":""}]
[{"$f":"ROW()","v":37},null,null,null,null,null,{"$f":"IF($R37=\"^\",IF(COUNTIF(Lists!$13:$13,H37)=1,0,1),0)","v":0},"названия периодов отчетности",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AA32,MONTH(AA35),$Z33:AA33,YEAR(AA35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AA32=1,\"янв\",IF(AA32=2,\"фев\",IF(AA32=3,\"мар\",IF(AA32=4,\"апр\",IF(AA32=5,\"май\",IF(AA32=6,\"июн\",IF(AA32=7,\"июл\",IF(AA32=8,\"авг\",IF(AA32=9,\"сен\",IF(AA32=10,\"окт\",IF(AA32=11,\"ноя\",\"дек\")))))))))))&AA33,IF($Q$33=Lists!$I$19,AA35,IF($Q$33=Lists!$I$20,(INT((AA32-1)/3)+1)&\"кв\"&AA33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AA31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AA35)&\"г.\",\"\"))))))","v":"1 год"},{"$f":"IF(AB35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AB32,MONTH(AB35),$Z33:AB33,YEAR(AB35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AB32=1,\"янв\",IF(AB32=2,\"фев\",IF(AB32=3,\"мар\",IF(AB32=4,\"апр\",IF(AB32=5,\"май\",IF(AB32=6,\"июн\",IF(AB32=7,\"июл\",IF(AB32=8,\"авг\",IF(AB32=9,\"сен\",IF(AB32=10,\"окт\",IF(AB32=11,\"ноя\",\"дек\")))))))))))&AB33,IF($Q$33=Lists!$I$19,AB35,IF($Q$33=Lists!$I$20,(INT((AB32-1)/3)+1)&\"кв\"&AB33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AB31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AB35)&\"г.\",\"\"))))))","v":"2 год"},{"$f":"IF(AC35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AC32,MONTH(AC35),$Z33:AC33,YEAR(AC35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AC32=1,\"янв\",IF(AC32=2,\"фев\",IF(AC32=3,\"мар\",IF(AC32=4,\"апр\",IF(AC32=5,\"май\",IF(AC32=6,\"июн\",IF(AC32=7,\"июл\",IF(AC32=8,\"авг\",IF(AC32=9,\"сен\",IF(AC32=10,\"окт\",IF(AC32=11,\"ноя\",\"дек\")))))))))))&AC33,IF($Q$33=Lists!$I$19,AC35,IF($Q$33=Lists!$I$20,(INT((AC32-1)/3)+1)&\"кв\"&AC33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AC31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AC35)&\"г.\",\"\"))))))","v":"3 год"},{"$f":"IF(AD35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AD32,MONTH(AD35),$Z33:AD33,YEAR(AD35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AD32=1,\"янв\",IF(AD32=2,\"фев\",IF(AD32=3,\"мар\",IF(AD32=4,\"апр\",IF(AD32=5,\"май\",IF(AD32=6,\"июн\",IF(AD32=7,\"июл\",IF(AD32=8,\"авг\",IF(AD32=9,\"сен\",IF(AD32=10,\"окт\",IF(AD32=11,\"ноя\",\"дек\")))))))))))&AD33,IF($Q$33=Lists!$I$19,AD35,IF($Q$33=Lists!$I$20,(INT((AD32-1)/3)+1)&\"кв\"&AD33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AD31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AD35)&\"г.\",\"\"))))))","v":"4 год"},{"$f":"IF(AE35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AE32,MONTH(AE35),$Z33:AE33,YEAR(AE35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AE32=1,\"янв\",IF(AE32=2,\"фев\",IF(AE32=3,\"мар\",IF(AE32=4,\"апр\",IF(AE32=5,\"май\",IF(AE32=6,\"июн\",IF(AE32=7,\"июл\",IF(AE32=8,\"авг\",IF(AE32=9,\"сен\",IF(AE32=10,\"окт\",IF(AE32=11,\"ноя\",\"дек\")))))))))))&AE33,IF($Q$33=Lists!$I$19,AE35,IF($Q$33=Lists!$I$20,(INT((AE32-1)/3)+1)&\"кв\"&AE33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AE31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AE35)&\"г.\",\"\"))))))","v":"5 год"},{"$f":"IF(AF35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AF32,MONTH(AF35),$Z33:AF33,YEAR(AF35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AF32=1,\"янв\",IF(AF32=2,\"фев\",IF(AF32=3,\"мар\",IF(AF32=4,\"апр\",IF(AF32=5,\"май\",IF(AF32=6,\"июн\",IF(AF32=7,\"июл\",IF(AF32=8,\"авг\",IF(AF32=9,\"сен\",IF(AF32=10,\"окт\",IF(AF32=11,\"ноя\",\"дек\")))))))))))&AF33,IF($Q$33=Lists!$I$19,AF35,IF($Q$33=Lists!$I$20,(INT((AF32-1)/3)+1)&\"кв\"&AF33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AF31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AF35)&\"г.\",\"\"))))))","v":"6 год"},{"$f":"IF(AG35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AG32,MONTH(AG35),$Z33:AG33,YEAR(AG35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AG32=1,\"янв\",IF(AG32=2,\"фев\",IF(AG32=3,\"мар\",IF(AG32=4,\"апр\",IF(AG32=5,\"май\",IF(AG32=6,\"июн\",IF(AG32=7,\"июл\",IF(AG32=8,\"авг\",IF(AG32=9,\"сен\",IF(AG32=10,\"окт\",IF(AG32=11,\"ноя\",\"дек\")))))))))))&AG33,IF($Q$33=Lists!$I$19,AG35,IF($Q$33=Lists!$I$20,(INT((AG32-1)/3)+1)&\"кв\"&AG33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AG31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AG35)&\"г.\",\"\"))))))","v":"7 год"},{"$f":"IF(AH35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AH32,MONTH(AH35),$Z33:AH33,YEAR(AH35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AH32=1,\"янв\",IF(AH32=2,\"фев\",IF(AH32=3,\"мар\",IF(AH32=4,\"апр\",IF(AH32=5,\"май\",IF(AH32=6,\"июн\",IF(AH32=7,\"июл\",IF(AH32=8,\"авг\",IF(AH32=9,\"сен\",IF(AH32=10,\"окт\",IF(AH32=11,\"ноя\",\"дек\")))))))))))&AH33,IF($Q$33=Lists!$I$19,AH35,IF($Q$33=Lists!$I$20,(INT((AH32-1)/3)+1)&\"кв\"&AH33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AH31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AH35)&\"г.\",\"\"))))))","v":"8 год"},{"$f":"IF(AI35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AI32,MONTH(AI35),$Z33:AI33,YEAR(AI35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AI32=1,\"янв\",IF(AI32=2,\"фев\",IF(AI32=3,\"мар\",IF(AI32=4,\"апр\",IF(AI32=5,\"май\",IF(AI32=6,\"июн\",IF(AI32=7,\"июл\",IF(AI32=8,\"авг\",IF(AI32=9,\"сен\",IF(AI32=10,\"окт\",IF(AI32=11,\"ноя\",\"дек\")))))))))))&AI33,IF($Q$33=Lists!$I$19,AI35,IF($Q$33=Lists!$I$20,(INT((AI32-1)/3)+1)&\"кв\"&AI33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AI31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AI35)&\"г.\",\"\"))))))","v":"9 год"},{"$f":"IF(AJ35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AJ32,MONTH(AJ35),$Z33:AJ33,YEAR(AJ35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AJ32=1,\"янв\",IF(AJ32=2,\"фев\",IF(AJ32=3,\"мар\",IF(AJ32=4,\"апр\",IF(AJ32=5,\"май\",IF(AJ32=6,\"июн\",IF(AJ32=7,\"июл\",IF(AJ32=8,\"авг\",IF(AJ32=9,\"сен\",IF(AJ32=10,\"окт\",IF(AJ32=11,\"ноя\",\"дек\")))))))))))&AJ33,IF($Q$33=Lists!$I$19,AJ35,IF($Q$33=Lists!$I$20,(INT((AJ32-1)/3)+1)&\"кв\"&AJ33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AJ31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AJ35)&\"г.\",\"\"))))))","v":"10 год"},{"$f":"IF(AK35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AK32,MONTH(AK35),$Z33:AK33,YEAR(AK35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AK32=1,\"янв\",IF(AK32=2,\"фев\",IF(AK32=3,\"мар\",IF(AK32=4,\"апр\",IF(AK32=5,\"май\",IF(AK32=6,\"июн\",IF(AK32=7,\"июл\",IF(AK32=8,\"авг\",IF(AK32=9,\"сен\",IF(AK32=10,\"окт\",IF(AK32=11,\"ноя\",\"дек\")))))))))))&AK33,IF($Q$33=Lists!$I$19,AK35,IF($Q$33=Lists!$I$20,(INT((AK32-1)/3)+1)&\"кв\"&AK33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AK31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AK35)&\"г.\",\"\"))))))","v":"11 год"},{"$f":"IF(AL35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AL32,MONTH(AL35),$Z33:AL33,YEAR(AL35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AL32=1,\"янв\",IF(AL32=2,\"фев\",IF(AL32=3,\"мар\",IF(AL32=4,\"апр\",IF(AL32=5,\"май\",IF(AL32=6,\"июн\",IF(AL32=7,\"июл\",IF(AL32=8,\"авг\",IF(AL32=9,\"сен\",IF(AL32=10,\"окт\",IF(AL32=11,\"ноя\",\"дек\")))))))))))&AL33,IF($Q$33=Lists!$I$19,AL35,IF($Q$33=Lists!$I$20,(INT((AL32-1)/3)+1)&\"кв\"&AL33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AL31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AL35)&\"г.\",\"\"))))))","v":"12 год"},{"$f":"IF(AM35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AM32,MONTH(AM35),$Z33:AM33,YEAR(AM35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AM32=1,\"янв\",IF(AM32=2,\"фев\",IF(AM32=3,\"мар\",IF(AM32=4,\"апр\",IF(AM32=5,\"май\",IF(AM32=6,\"июн\",IF(AM32=7,\"июл\",IF(AM32=8,\"авг\",IF(AM32=9,\"сен\",IF(AM32=10,\"окт\",IF(AM32=11,\"ноя\",\"дек\")))))))))))&AM33,IF($Q$33=Lists!$I$19,AM35,IF($Q$33=Lists!$I$20,(INT((AM32-1)/3)+1)&\"кв\"&AM33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AM31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AM35)&\"г.\",\"\"))))))","v":"13 год"},{"$f":"IF(AN35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AN32,MONTH(AN35),$Z33:AN33,YEAR(AN35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AN32=1,\"янв\",IF(AN32=2,\"фев\",IF(AN32=3,\"мар\",IF(AN32=4,\"апр\",IF(AN32=5,\"май\",IF(AN32=6,\"июн\",IF(AN32=7,\"июл\",IF(AN32=8,\"авг\",IF(AN32=9,\"сен\",IF(AN32=10,\"окт\",IF(AN32=11,\"ноя\",\"дек\")))))))))))&AN33,IF($Q$33=Lists!$I$19,AN35,IF($Q$33=Lists!$I$20,(INT((AN32-1)/3)+1)&\"кв\"&AN33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AN31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AN35)&\"г.\",\"\"))))))","v":"14 год"},{"$f":"IF(AO35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AO32,MONTH(AO35),$Z33:AO33,YEAR(AO35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AO32=1,\"янв\",IF(AO32=2,\"фев\",IF(AO32=3,\"мар\",IF(AO32=4,\"апр\",IF(AO32=5,\"май\",IF(AO32=6,\"июн\",IF(AO32=7,\"июл\",IF(AO32=8,\"авг\",IF(AO32=9,\"сен\",IF(AO32=10,\"окт\",IF(AO32=11,\"ноя\",\"дек\")))))))))))&AO33,IF($Q$33=Lists!$I$19,AO35,IF($Q$33=Lists!$I$20,(INT((AO32-1)/3)+1)&\"кв\"&AO33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AO31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AO35)&\"г.\",\"\"))))))","v":"15 год"},{"$f":"IF(AP35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AP32,MONTH(AP35),$Z33:AP33,YEAR(AP35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AP32=1,\"янв\",IF(AP32=2,\"фев\",IF(AP32=3,\"мар\",IF(AP32=4,\"апр\",IF(AP32=5,\"май\",IF(AP32=6,\"июн\",IF(AP32=7,\"июл\",IF(AP32=8,\"авг\",IF(AP32=9,\"сен\",IF(AP32=10,\"окт\",IF(AP32=11,\"ноя\",\"дек\")))))))))))&AP33,IF($Q$33=Lists!$I$19,AP35,IF($Q$33=Lists!$I$20,(INT((AP32-1)/3)+1)&\"кв\"&AP33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AP31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AP35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(AQ35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AQ32,MONTH(AQ35),$Z33:AQ33,YEAR(AQ35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AQ32=1,\"янв\",IF(AQ32=2,\"фев\",IF(AQ32=3,\"мар\",IF(AQ32=4,\"апр\",IF(AQ32=5,\"май\",IF(AQ32=6,\"июн\",IF(AQ32=7,\"июл\",IF(AQ32=8,\"авг\",IF(AQ32=9,\"сен\",IF(AQ32=10,\"окт\",IF(AQ32=11,\"ноя\",\"дек\")))))))))))&AQ33,IF($Q$33=Lists!$I$19,AQ35,IF($Q$33=Lists!$I$20,(INT((AQ32-1)/3)+1)&\"кв\"&AQ33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AQ31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AQ35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(AR35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AR32,MONTH(AR35),$Z33:AR33,YEAR(AR35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AR32=1,\"янв\",IF(AR32=2,\"фев\",IF(AR32=3,\"мар\",IF(AR32=4,\"апр\",IF(AR32=5,\"май\",IF(AR32=6,\"июн\",IF(AR32=7,\"июл\",IF(AR32=8,\"авг\",IF(AR32=9,\"сен\",IF(AR32=10,\"окт\",IF(AR32=11,\"ноя\",\"дек\")))))))))))&AR33,IF($Q$33=Lists!$I$19,AR35,IF($Q$33=Lists!$I$20,(INT((AR32-1)/3)+1)&\"кв\"&AR33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AR31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AR35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(AS35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AS32,MONTH(AS35),$Z33:AS33,YEAR(AS35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AS32=1,\"янв\",IF(AS32=2,\"фев\",IF(AS32=3,\"мар\",IF(AS32=4,\"апр\",IF(AS32=5,\"май\",IF(AS32=6,\"июн\",IF(AS32=7,\"июл\",IF(AS32=8,\"авг\",IF(AS32=9,\"сен\",IF(AS32=10,\"окт\",IF(AS32=11,\"ноя\",\"дек\")))))))))))&AS33,IF($Q$33=Lists!$I$19,AS35,IF($Q$33=Lists!$I$20,(INT((AS32-1)/3)+1)&\"кв\"&AS33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AS31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AS35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(AT35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AT32,MONTH(AT35),$Z33:AT33,YEAR(AT35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AT32=1,\"янв\",IF(AT32=2,\"фев\",IF(AT32=3,\"мар\",IF(AT32=4,\"апр\",IF(AT32=5,\"май\",IF(AT32=6,\"июн\",IF(AT32=7,\"июл\",IF(AT32=8,\"авг\",IF(AT32=9,\"сен\",IF(AT32=10,\"окт\",IF(AT32=11,\"ноя\",\"дек\")))))))))))&AT33,IF($Q$33=Lists!$I$19,AT35,IF($Q$33=Lists!$I$20,(INT((AT32-1)/3)+1)&\"кв\"&AT33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AT31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AT35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(AU35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AU32,MONTH(AU35),$Z33:AU33,YEAR(AU35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AU32=1,\"янв\",IF(AU32=2,\"фев\",IF(AU32=3,\"мар\",IF(AU32=4,\"апр\",IF(AU32=5,\"май\",IF(AU32=6,\"июн\",IF(AU32=7,\"июл\",IF(AU32=8,\"авг\",IF(AU32=9,\"сен\",IF(AU32=10,\"окт\",IF(AU32=11,\"ноя\",\"дек\")))))))))))&AU33,IF($Q$33=Lists!$I$19,AU35,IF($Q$33=Lists!$I$20,(INT((AU32-1)/3)+1)&\"кв\"&AU33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AU31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AU35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(AV35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AV32,MONTH(AV35),$Z33:AV33,YEAR(AV35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AV32=1,\"янв\",IF(AV32=2,\"фев\",IF(AV32=3,\"мар\",IF(AV32=4,\"апр\",IF(AV32=5,\"май\",IF(AV32=6,\"июн\",IF(AV32=7,\"июл\",IF(AV32=8,\"авг\",IF(AV32=9,\"сен\",IF(AV32=10,\"окт\",IF(AV32=11,\"ноя\",\"дек\")))))))))))&AV33,IF($Q$33=Lists!$I$19,AV35,IF($Q$33=Lists!$I$20,(INT((AV32-1)/3)+1)&\"кв\"&AV33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AV31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AV35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(AW35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AW32,MONTH(AW35),$Z33:AW33,YEAR(AW35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AW32=1,\"янв\",IF(AW32=2,\"фев\",IF(AW32=3,\"мар\",IF(AW32=4,\"апр\",IF(AW32=5,\"май\",IF(AW32=6,\"июн\",IF(AW32=7,\"июл\",IF(AW32=8,\"авг\",IF(AW32=9,\"сен\",IF(AW32=10,\"окт\",IF(AW32=11,\"ноя\",\"дек\")))))))))))&AW33,IF($Q$33=Lists!$I$19,AW35,IF($Q$33=Lists!$I$20,(INT((AW32-1)/3)+1)&\"кв\"&AW33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AW31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AW35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(AX35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AX32,MONTH(AX35),$Z33:AX33,YEAR(AX35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AX32=1,\"янв\",IF(AX32=2,\"фев\",IF(AX32=3,\"мар\",IF(AX32=4,\"апр\",IF(AX32=5,\"май\",IF(AX32=6,\"июн\",IF(AX32=7,\"июл\",IF(AX32=8,\"авг\",IF(AX32=9,\"сен\",IF(AX32=10,\"окт\",IF(AX32=11,\"ноя\",\"дек\")))))))))))&AX33,IF($Q$33=Lists!$I$19,AX35,IF($Q$33=Lists!$I$20,(INT((AX32-1)/3)+1)&\"кв\"&AX33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AX31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AX35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(AY35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AY32,MONTH(AY35),$Z33:AY33,YEAR(AY35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AY32=1,\"янв\",IF(AY32=2,\"фев\",IF(AY32=3,\"мар\",IF(AY32=4,\"апр\",IF(AY32=5,\"май\",IF(AY32=6,\"июн\",IF(AY32=7,\"июл\",IF(AY32=8,\"авг\",IF(AY32=9,\"сен\",IF(AY32=10,\"окт\",IF(AY32=11,\"ноя\",\"дек\")))))))))))&AY33,IF($Q$33=Lists!$I$19,AY35,IF($Q$33=Lists!$I$20,(INT((AY32-1)/3)+1)&\"кв\"&AY33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AY31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AY35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(AZ35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:AZ32,MONTH(AZ35),$Z33:AZ33,YEAR(AZ35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(AZ32=1,\"янв\",IF(AZ32=2,\"фев\",IF(AZ32=3,\"мар\",IF(AZ32=4,\"апр\",IF(AZ32=5,\"май\",IF(AZ32=6,\"июн\",IF(AZ32=7,\"июл\",IF(AZ32=8,\"авг\",IF(AZ32=9,\"сен\",IF(AZ32=10,\"окт\",IF(AZ32=11,\"ноя\",\"дек\")))))))))))&AZ33,IF($Q$33=Lists!$I$19,AZ35,IF($Q$33=Lists!$I$20,(INT((AZ32-1)/3)+1)&\"кв\"&AZ33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),AZ31&\" год\",IF($Q$33=Lists!$I$22,YEAR(AZ35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BA35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BA32,MONTH(BA35),$Z33:BA33,YEAR(BA35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BA32=1,\"янв\",IF(BA32=2,\"фев\",IF(BA32=3,\"мар\",IF(BA32=4,\"апр\",IF(BA32=5,\"май\",IF(BA32=6,\"июн\",IF(BA32=7,\"июл\",IF(BA32=8,\"авг\",IF(BA32=9,\"сен\",IF(BA32=10,\"окт\",IF(BA32=11,\"ноя\",\"дек\")))))))))))&BA33,IF($Q$33=Lists!$I$19,BA35,IF($Q$33=Lists!$I$20,(INT((BA32-1)/3)+1)&\"кв\"&BA33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BA31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BA35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BB35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BB32,MONTH(BB35),$Z33:BB33,YEAR(BB35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BB32=1,\"янв\",IF(BB32=2,\"фев\",IF(BB32=3,\"мар\",IF(BB32=4,\"апр\",IF(BB32=5,\"май\",IF(BB32=6,\"июн\",IF(BB32=7,\"июл\",IF(BB32=8,\"авг\",IF(BB32=9,\"сен\",IF(BB32=10,\"окт\",IF(BB32=11,\"ноя\",\"дек\")))))))))))&BB33,IF($Q$33=Lists!$I$19,BB35,IF($Q$33=Lists!$I$20,(INT((BB32-1)/3)+1)&\"кв\"&BB33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BB31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BB35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BC35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BC32,MONTH(BC35),$Z33:BC33,YEAR(BC35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BC32=1,\"янв\",IF(BC32=2,\"фев\",IF(BC32=3,\"мар\",IF(BC32=4,\"апр\",IF(BC32=5,\"май\",IF(BC32=6,\"июн\",IF(BC32=7,\"июл\",IF(BC32=8,\"авг\",IF(BC32=9,\"сен\",IF(BC32=10,\"окт\",IF(BC32=11,\"ноя\",\"дек\")))))))))))&BC33,IF($Q$33=Lists!$I$19,BC35,IF($Q$33=Lists!$I$20,(INT((BC32-1)/3)+1)&\"кв\"&BC33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BC31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BC35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BD35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BD32,MONTH(BD35),$Z33:BD33,YEAR(BD35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BD32=1,\"янв\",IF(BD32=2,\"фев\",IF(BD32=3,\"мар\",IF(BD32=4,\"апр\",IF(BD32=5,\"май\",IF(BD32=6,\"июн\",IF(BD32=7,\"июл\",IF(BD32=8,\"авг\",IF(BD32=9,\"сен\",IF(BD32=10,\"окт\",IF(BD32=11,\"ноя\",\"дек\")))))))))))&BD33,IF($Q$33=Lists!$I$19,BD35,IF($Q$33=Lists!$I$20,(INT((BD32-1)/3)+1)&\"кв\"&BD33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BD31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BD35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BE35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BE32,MONTH(BE35),$Z33:BE33,YEAR(BE35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BE32=1,\"янв\",IF(BE32=2,\"фев\",IF(BE32=3,\"мар\",IF(BE32=4,\"апр\",IF(BE32=5,\"май\",IF(BE32=6,\"июн\",IF(BE32=7,\"июл\",IF(BE32=8,\"авг\",IF(BE32=9,\"сен\",IF(BE32=10,\"окт\",IF(BE32=11,\"ноя\",\"дек\")))))))))))&BE33,IF($Q$33=Lists!$I$19,BE35,IF($Q$33=Lists!$I$20,(INT((BE32-1)/3)+1)&\"кв\"&BE33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BE31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BE35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BF35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BF32,MONTH(BF35),$Z33:BF33,YEAR(BF35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BF32=1,\"янв\",IF(BF32=2,\"фев\",IF(BF32=3,\"мар\",IF(BF32=4,\"апр\",IF(BF32=5,\"май\",IF(BF32=6,\"июн\",IF(BF32=7,\"июл\",IF(BF32=8,\"авг\",IF(BF32=9,\"сен\",IF(BF32=10,\"окт\",IF(BF32=11,\"ноя\",\"дек\")))))))))))&BF33,IF($Q$33=Lists!$I$19,BF35,IF($Q$33=Lists!$I$20,(INT((BF32-1)/3)+1)&\"кв\"&BF33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BF31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BF35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BG35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BG32,MONTH(BG35),$Z33:BG33,YEAR(BG35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BG32=1,\"янв\",IF(BG32=2,\"фев\",IF(BG32=3,\"мар\",IF(BG32=4,\"апр\",IF(BG32=5,\"май\",IF(BG32=6,\"июн\",IF(BG32=7,\"июл\",IF(BG32=8,\"авг\",IF(BG32=9,\"сен\",IF(BG32=10,\"окт\",IF(BG32=11,\"ноя\",\"дек\")))))))))))&BG33,IF($Q$33=Lists!$I$19,BG35,IF($Q$33=Lists!$I$20,(INT((BG32-1)/3)+1)&\"кв\"&BG33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BG31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BG35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BH35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BH32,MONTH(BH35),$Z33:BH33,YEAR(BH35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BH32=1,\"янв\",IF(BH32=2,\"фев\",IF(BH32=3,\"мар\",IF(BH32=4,\"апр\",IF(BH32=5,\"май\",IF(BH32=6,\"июн\",IF(BH32=7,\"июл\",IF(BH32=8,\"авг\",IF(BH32=9,\"сен\",IF(BH32=10,\"окт\",IF(BH32=11,\"ноя\",\"дек\")))))))))))&BH33,IF($Q$33=Lists!$I$19,BH35,IF($Q$33=Lists!$I$20,(INT((BH32-1)/3)+1)&\"кв\"&BH33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BH31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BH35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BI35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BI32,MONTH(BI35),$Z33:BI33,YEAR(BI35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BI32=1,\"янв\",IF(BI32=2,\"фев\",IF(BI32=3,\"мар\",IF(BI32=4,\"апр\",IF(BI32=5,\"май\",IF(BI32=6,\"июн\",IF(BI32=7,\"июл\",IF(BI32=8,\"авг\",IF(BI32=9,\"сен\",IF(BI32=10,\"окт\",IF(BI32=11,\"ноя\",\"дек\")))))))))))&BI33,IF($Q$33=Lists!$I$19,BI35,IF($Q$33=Lists!$I$20,(INT((BI32-1)/3)+1)&\"кв\"&BI33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BI31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BI35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BJ35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BJ32,MONTH(BJ35),$Z33:BJ33,YEAR(BJ35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BJ32=1,\"янв\",IF(BJ32=2,\"фев\",IF(BJ32=3,\"мар\",IF(BJ32=4,\"апр\",IF(BJ32=5,\"май\",IF(BJ32=6,\"июн\",IF(BJ32=7,\"июл\",IF(BJ32=8,\"авг\",IF(BJ32=9,\"сен\",IF(BJ32=10,\"окт\",IF(BJ32=11,\"ноя\",\"дек\")))))))))))&BJ33,IF($Q$33=Lists!$I$19,BJ35,IF($Q$33=Lists!$I$20,(INT((BJ32-1)/3)+1)&\"кв\"&BJ33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BJ31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BJ35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BK35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BK32,MONTH(BK35),$Z33:BK33,YEAR(BK35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BK32=1,\"янв\",IF(BK32=2,\"фев\",IF(BK32=3,\"мар\",IF(BK32=4,\"апр\",IF(BK32=5,\"май\",IF(BK32=6,\"июн\",IF(BK32=7,\"июл\",IF(BK32=8,\"авг\",IF(BK32=9,\"сен\",IF(BK32=10,\"окт\",IF(BK32=11,\"ноя\",\"дек\")))))))))))&BK33,IF($Q$33=Lists!$I$19,BK35,IF($Q$33=Lists!$I$20,(INT((BK32-1)/3)+1)&\"кв\"&BK33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BK31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BK35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BL35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BL32,MONTH(BL35),$Z33:BL33,YEAR(BL35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BL32=1,\"янв\",IF(BL32=2,\"фев\",IF(BL32=3,\"мар\",IF(BL32=4,\"апр\",IF(BL32=5,\"май\",IF(BL32=6,\"июн\",IF(BL32=7,\"июл\",IF(BL32=8,\"авг\",IF(BL32=9,\"сен\",IF(BL32=10,\"окт\",IF(BL32=11,\"ноя\",\"дек\")))))))))))&BL33,IF($Q$33=Lists!$I$19,BL35,IF($Q$33=Lists!$I$20,(INT((BL32-1)/3)+1)&\"кв\"&BL33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BL31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BL35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BM35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BM32,MONTH(BM35),$Z33:BM33,YEAR(BM35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BM32=1,\"янв\",IF(BM32=2,\"фев\",IF(BM32=3,\"мар\",IF(BM32=4,\"апр\",IF(BM32=5,\"май\",IF(BM32=6,\"июн\",IF(BM32=7,\"июл\",IF(BM32=8,\"авг\",IF(BM32=9,\"сен\",IF(BM32=10,\"окт\",IF(BM32=11,\"ноя\",\"дек\")))))))))))&BM33,IF($Q$33=Lists!$I$19,BM35,IF($Q$33=Lists!$I$20,(INT((BM32-1)/3)+1)&\"кв\"&BM33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BM31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BM35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BN35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BN32,MONTH(BN35),$Z33:BN33,YEAR(BN35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BN32=1,\"янв\",IF(BN32=2,\"фев\",IF(BN32=3,\"мар\",IF(BN32=4,\"апр\",IF(BN32=5,\"май\",IF(BN32=6,\"июн\",IF(BN32=7,\"июл\",IF(BN32=8,\"авг\",IF(BN32=9,\"сен\",IF(BN32=10,\"окт\",IF(BN32=11,\"ноя\",\"дек\")))))))))))&BN33,IF($Q$33=Lists!$I$19,BN35,IF($Q$33=Lists!$I$20,(INT((BN32-1)/3)+1)&\"кв\"&BN33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BN31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BN35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BO35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BO32,MONTH(BO35),$Z33:BO33,YEAR(BO35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BO32=1,\"янв\",IF(BO32=2,\"фев\",IF(BO32=3,\"мар\",IF(BO32=4,\"апр\",IF(BO32=5,\"май\",IF(BO32=6,\"июн\",IF(BO32=7,\"июл\",IF(BO32=8,\"авг\",IF(BO32=9,\"сен\",IF(BO32=10,\"окт\",IF(BO32=11,\"ноя\",\"дек\")))))))))))&BO33,IF($Q$33=Lists!$I$19,BO35,IF($Q$33=Lists!$I$20,(INT((BO32-1)/3)+1)&\"кв\"&BO33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BO31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BO35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BP35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BP32,MONTH(BP35),$Z33:BP33,YEAR(BP35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BP32=1,\"янв\",IF(BP32=2,\"фев\",IF(BP32=3,\"мар\",IF(BP32=4,\"апр\",IF(BP32=5,\"май\",IF(BP32=6,\"июн\",IF(BP32=7,\"июл\",IF(BP32=8,\"авг\",IF(BP32=9,\"сен\",IF(BP32=10,\"окт\",IF(BP32=11,\"ноя\",\"дек\")))))))))))&BP33,IF($Q$33=Lists!$I$19,BP35,IF($Q$33=Lists!$I$20,(INT((BP32-1)/3)+1)&\"кв\"&BP33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BP31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BP35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BQ35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BQ32,MONTH(BQ35),$Z33:BQ33,YEAR(BQ35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BQ32=1,\"янв\",IF(BQ32=2,\"фев\",IF(BQ32=3,\"мар\",IF(BQ32=4,\"апр\",IF(BQ32=5,\"май\",IF(BQ32=6,\"июн\",IF(BQ32=7,\"июл\",IF(BQ32=8,\"авг\",IF(BQ32=9,\"сен\",IF(BQ32=10,\"окт\",IF(BQ32=11,\"ноя\",\"дек\")))))))))))&BQ33,IF($Q$33=Lists!$I$19,BQ35,IF($Q$33=Lists!$I$20,(INT((BQ32-1)/3)+1)&\"кв\"&BQ33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BQ31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BQ35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BR35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BR32,MONTH(BR35),$Z33:BR33,YEAR(BR35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BR32=1,\"янв\",IF(BR32=2,\"фев\",IF(BR32=3,\"мар\",IF(BR32=4,\"апр\",IF(BR32=5,\"май\",IF(BR32=6,\"июн\",IF(BR32=7,\"июл\",IF(BR32=8,\"авг\",IF(BR32=9,\"сен\",IF(BR32=10,\"окт\",IF(BR32=11,\"ноя\",\"дек\")))))))))))&BR33,IF($Q$33=Lists!$I$19,BR35,IF($Q$33=Lists!$I$20,(INT((BR32-1)/3)+1)&\"кв\"&BR33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BR31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BR35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BS35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BS32,MONTH(BS35),$Z33:BS33,YEAR(BS35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BS32=1,\"янв\",IF(BS32=2,\"фев\",IF(BS32=3,\"мар\",IF(BS32=4,\"апр\",IF(BS32=5,\"май\",IF(BS32=6,\"июн\",IF(BS32=7,\"июл\",IF(BS32=8,\"авг\",IF(BS32=9,\"сен\",IF(BS32=10,\"окт\",IF(BS32=11,\"ноя\",\"дек\")))))))))))&BS33,IF($Q$33=Lists!$I$19,BS35,IF($Q$33=Lists!$I$20,(INT((BS32-1)/3)+1)&\"кв\"&BS33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BS31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BS35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BT35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BT32,MONTH(BT35),$Z33:BT33,YEAR(BT35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BT32=1,\"янв\",IF(BT32=2,\"фев\",IF(BT32=3,\"мар\",IF(BT32=4,\"апр\",IF(BT32=5,\"май\",IF(BT32=6,\"июн\",IF(BT32=7,\"июл\",IF(BT32=8,\"авг\",IF(BT32=9,\"сен\",IF(BT32=10,\"окт\",IF(BT32=11,\"ноя\",\"дек\")))))))))))&BT33,IF($Q$33=Lists!$I$19,BT35,IF($Q$33=Lists!$I$20,(INT((BT32-1)/3)+1)&\"кв\"&BT33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BT31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BT35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BU35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BU32,MONTH(BU35),$Z33:BU33,YEAR(BU35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BU32=1,\"янв\",IF(BU32=2,\"фев\",IF(BU32=3,\"мар\",IF(BU32=4,\"апр\",IF(BU32=5,\"май\",IF(BU32=6,\"июн\",IF(BU32=7,\"июл\",IF(BU32=8,\"авг\",IF(BU32=9,\"сен\",IF(BU32=10,\"окт\",IF(BU32=11,\"ноя\",\"дек\")))))))))))&BU33,IF($Q$33=Lists!$I$19,BU35,IF($Q$33=Lists!$I$20,(INT((BU32-1)/3)+1)&\"кв\"&BU33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BU31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BU35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BV35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BV32,MONTH(BV35),$Z33:BV33,YEAR(BV35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BV32=1,\"янв\",IF(BV32=2,\"фев\",IF(BV32=3,\"мар\",IF(BV32=4,\"апр\",IF(BV32=5,\"май\",IF(BV32=6,\"июн\",IF(BV32=7,\"июл\",IF(BV32=8,\"авг\",IF(BV32=9,\"сен\",IF(BV32=10,\"окт\",IF(BV32=11,\"ноя\",\"дек\")))))))))))&BV33,IF($Q$33=Lists!$I$19,BV35,IF($Q$33=Lists!$I$20,(INT((BV32-1)/3)+1)&\"кв\"&BV33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BV31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BV35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BW35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BW32,MONTH(BW35),$Z33:BW33,YEAR(BW35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BW32=1,\"янв\",IF(BW32=2,\"фев\",IF(BW32=3,\"мар\",IF(BW32=4,\"апр\",IF(BW32=5,\"май\",IF(BW32=6,\"июн\",IF(BW32=7,\"июл\",IF(BW32=8,\"авг\",IF(BW32=9,\"сен\",IF(BW32=10,\"окт\",IF(BW32=11,\"ноя\",\"дек\")))))))))))&BW33,IF($Q$33=Lists!$I$19,BW35,IF($Q$33=Lists!$I$20,(INT((BW32-1)/3)+1)&\"кв\"&BW33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BW31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BW35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BX35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BX32,MONTH(BX35),$Z33:BX33,YEAR(BX35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BX32=1,\"янв\",IF(BX32=2,\"фев\",IF(BX32=3,\"мар\",IF(BX32=4,\"апр\",IF(BX32=5,\"май\",IF(BX32=6,\"июн\",IF(BX32=7,\"июл\",IF(BX32=8,\"авг\",IF(BX32=9,\"сен\",IF(BX32=10,\"окт\",IF(BX32=11,\"ноя\",\"дек\")))))))))))&BX33,IF($Q$33=Lists!$I$19,BX35,IF($Q$33=Lists!$I$20,(INT((BX32-1)/3)+1)&\"кв\"&BX33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BX31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BX35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BY35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BY32,MONTH(BY35),$Z33:BY33,YEAR(BY35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BY32=1,\"янв\",IF(BY32=2,\"фев\",IF(BY32=3,\"мар\",IF(BY32=4,\"апр\",IF(BY32=5,\"май\",IF(BY32=6,\"июн\",IF(BY32=7,\"июл\",IF(BY32=8,\"авг\",IF(BY32=9,\"сен\",IF(BY32=10,\"окт\",IF(BY32=11,\"ноя\",\"дек\")))))))))))&BY33,IF($Q$33=Lists!$I$19,BY35,IF($Q$33=Lists!$I$20,(INT((BY32-1)/3)+1)&\"кв\"&BY33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BY31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BY35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(BZ35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:BZ32,MONTH(BZ35),$Z33:BZ33,YEAR(BZ35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(BZ32=1,\"янв\",IF(BZ32=2,\"фев\",IF(BZ32=3,\"мар\",IF(BZ32=4,\"апр\",IF(BZ32=5,\"май\",IF(BZ32=6,\"июн\",IF(BZ32=7,\"июл\",IF(BZ32=8,\"авг\",IF(BZ32=9,\"сен\",IF(BZ32=10,\"окт\",IF(BZ32=11,\"ноя\",\"дек\")))))))))))&BZ33,IF($Q$33=Lists!$I$19,BZ35,IF($Q$33=Lists!$I$20,(INT((BZ32-1)/3)+1)&\"кв\"&BZ33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),BZ31&\" год\",IF($Q$33=Lists!$I$22,YEAR(BZ35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(CA35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:CA32,MONTH(CA35),$Z33:CA33,YEAR(CA35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(CA32=1,\"янв\",IF(CA32=2,\"фев\",IF(CA32=3,\"мар\",IF(CA32=4,\"апр\",IF(CA32=5,\"май\",IF(CA32=6,\"июн\",IF(CA32=7,\"июл\",IF(CA32=8,\"авг\",IF(CA32=9,\"сен\",IF(CA32=10,\"окт\",IF(CA32=11,\"ноя\",\"дек\")))))))))))&CA33,IF($Q$33=Lists!$I$19,CA35,IF($Q$33=Lists!$I$20,(INT((CA32-1)/3)+1)&\"кв\"&CA33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),CA31&\" год\",IF($Q$33=Lists!$I$22,YEAR(CA35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(CB35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:CB32,MONTH(CB35),$Z33:CB33,YEAR(CB35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(CB32=1,\"янв\",IF(CB32=2,\"фев\",IF(CB32=3,\"мар\",IF(CB32=4,\"апр\",IF(CB32=5,\"май\",IF(CB32=6,\"июн\",IF(CB32=7,\"июл\",IF(CB32=8,\"авг\",IF(CB32=9,\"сен\",IF(CB32=10,\"окт\",IF(CB32=11,\"ноя\",\"дек\")))))))))))&CB33,IF($Q$33=Lists!$I$19,CB35,IF($Q$33=Lists!$I$20,(INT((CB32-1)/3)+1)&\"кв\"&CB33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),CB31&\" год\",IF($Q$33=Lists!$I$22,YEAR(CB35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(CC35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:CC32,MONTH(CC35),$Z33:CC33,YEAR(CC35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(CC32=1,\"янв\",IF(CC32=2,\"фев\",IF(CC32=3,\"мар\",IF(CC32=4,\"апр\",IF(CC32=5,\"май\",IF(CC32=6,\"июн\",IF(CC32=7,\"июл\",IF(CC32=8,\"авг\",IF(CC32=9,\"сен\",IF(CC32=10,\"окт\",IF(CC32=11,\"ноя\",\"дек\")))))))))))&CC33,IF($Q$33=Lists!$I$19,CC35,IF($Q$33=Lists!$I$20,(INT((CC32-1)/3)+1)&\"кв\"&CC33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),CC31&\" год\",IF($Q$33=Lists!$I$22,YEAR(CC35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(CD35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:CD32,MONTH(CD35),$Z33:CD33,YEAR(CD35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(CD32=1,\"янв\",IF(CD32=2,\"фев\",IF(CD32=3,\"мар\",IF(CD32=4,\"апр\",IF(CD32=5,\"май\",IF(CD32=6,\"июн\",IF(CD32=7,\"июл\",IF(CD32=8,\"авг\",IF(CD32=9,\"сен\",IF(CD32=10,\"окт\",IF(CD32=11,\"ноя\",\"дек\")))))))))))&CD33,IF($Q$33=Lists!$I$19,CD35,IF($Q$33=Lists!$I$20,(INT((CD32-1)/3)+1)&\"кв\"&CD33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),CD31&\" год\",IF($Q$33=Lists!$I$22,YEAR(CD35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(CE35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:CE32,MONTH(CE35),$Z33:CE33,YEAR(CE35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(CE32=1,\"янв\",IF(CE32=2,\"фев\",IF(CE32=3,\"мар\",IF(CE32=4,\"апр\",IF(CE32=5,\"май\",IF(CE32=6,\"июн\",IF(CE32=7,\"июл\",IF(CE32=8,\"авг\",IF(CE32=9,\"сен\",IF(CE32=10,\"окт\",IF(CE32=11,\"ноя\",\"дек\")))))))))))&CE33,IF($Q$33=Lists!$I$19,CE35,IF($Q$33=Lists!$I$20,(INT((CE32-1)/3)+1)&\"кв\"&CE33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),CE31&\" год\",IF($Q$33=Lists!$I$22,YEAR(CE35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(CF35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:CF32,MONTH(CF35),$Z33:CF33,YEAR(CF35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(CF32=1,\"янв\",IF(CF32=2,\"фев\",IF(CF32=3,\"мар\",IF(CF32=4,\"апр\",IF(CF32=5,\"май\",IF(CF32=6,\"июн\",IF(CF32=7,\"июл\",IF(CF32=8,\"авг\",IF(CF32=9,\"сен\",IF(CF32=10,\"окт\",IF(CF32=11,\"ноя\",\"дек\")))))))))))&CF33,IF($Q$33=Lists!$I$19,CF35,IF($Q$33=Lists!$I$20,(INT((CF32-1)/3)+1)&\"кв\"&CF33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),CF31&\" год\",IF($Q$33=Lists!$I$22,YEAR(CF35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(CG35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:CG32,MONTH(CG35),$Z33:CG33,YEAR(CG35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(CG32=1,\"янв\",IF(CG32=2,\"фев\",IF(CG32=3,\"мар\",IF(CG32=4,\"апр\",IF(CG32=5,\"май\",IF(CG32=6,\"июн\",IF(CG32=7,\"июл\",IF(CG32=8,\"авг\",IF(CG32=9,\"сен\",IF(CG32=10,\"окт\",IF(CG32=11,\"ноя\",\"дек\")))))))))))&CG33,IF($Q$33=Lists!$I$19,CG35,IF($Q$33=Lists!$I$20,(INT((CG32-1)/3)+1)&\"кв\"&CG33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),CG31&\" год\",IF($Q$33=Lists!$I$22,YEAR(CG35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(CH35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:CH32,MONTH(CH35),$Z33:CH33,YEAR(CH35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(CH32=1,\"янв\",IF(CH32=2,\"фев\",IF(CH32=3,\"мар\",IF(CH32=4,\"апр\",IF(CH32=5,\"май\",IF(CH32=6,\"июн\",IF(CH32=7,\"июл\",IF(CH32=8,\"авг\",IF(CH32=9,\"сен\",IF(CH32=10,\"окт\",IF(CH32=11,\"ноя\",\"дек\")))))))))))&CH33,IF($Q$33=Lists!$I$19,CH35,IF($Q$33=Lists!$I$20,(INT((CH32-1)/3)+1)&\"кв\"&CH33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),CH31&\" год\",IF($Q$33=Lists!$I$22,YEAR(CH35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(CI35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:CI32,MONTH(CI35),$Z33:CI33,YEAR(CI35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(CI32=1,\"янв\",IF(CI32=2,\"фев\",IF(CI32=3,\"мар\",IF(CI32=4,\"апр\",IF(CI32=5,\"май\",IF(CI32=6,\"июн\",IF(CI32=7,\"июл\",IF(CI32=8,\"авг\",IF(CI32=9,\"сен\",IF(CI32=10,\"окт\",IF(CI32=11,\"ноя\",\"дек\")))))))))))&CI33,IF($Q$33=Lists!$I$19,CI35,IF($Q$33=Lists!$I$20,(INT((CI32-1)/3)+1)&\"кв\"&CI33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),CI31&\" год\",IF($Q$33=Lists!$I$22,YEAR(CI35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(CJ35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:CJ32,MONTH(CJ35),$Z33:CJ33,YEAR(CJ35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(CJ32=1,\"янв\",IF(CJ32=2,\"фев\",IF(CJ32=3,\"мар\",IF(CJ32=4,\"апр\",IF(CJ32=5,\"май\",IF(CJ32=6,\"июн\",IF(CJ32=7,\"июл\",IF(CJ32=8,\"авг\",IF(CJ32=9,\"сен\",IF(CJ32=10,\"окт\",IF(CJ32=11,\"ноя\",\"дек\")))))))))))&CJ33,IF($Q$33=Lists!$I$19,CJ35,IF($Q$33=Lists!$I$20,(INT((CJ32-1)/3)+1)&\"кв\"&CJ33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),CJ31&\" год\",IF($Q$33=Lists!$I$22,YEAR(CJ35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(CK35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:CK32,MONTH(CK35),$Z33:CK33,YEAR(CK35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(CK32=1,\"янв\",IF(CK32=2,\"фев\",IF(CK32=3,\"мар\",IF(CK32=4,\"апр\",IF(CK32=5,\"май\",IF(CK32=6,\"июн\",IF(CK32=7,\"июл\",IF(CK32=8,\"авг\",IF(CK32=9,\"сен\",IF(CK32=10,\"окт\",IF(CK32=11,\"ноя\",\"дек\")))))))))))&CK33,IF($Q$33=Lists!$I$19,CK35,IF($Q$33=Lists!$I$20,(INT((CK32-1)/3)+1)&\"кв\"&CK33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),CK31&\" год\",IF($Q$33=Lists!$I$22,YEAR(CK35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(CL35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:CL32,MONTH(CL35),$Z33:CL33,YEAR(CL35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(CL32=1,\"янв\",IF(CL32=2,\"фев\",IF(CL32=3,\"мар\",IF(CL32=4,\"апр\",IF(CL32=5,\"май\",IF(CL32=6,\"июн\",IF(CL32=7,\"июл\",IF(CL32=8,\"авг\",IF(CL32=9,\"сен\",IF(CL32=10,\"окт\",IF(CL32=11,\"ноя\",\"дек\")))))))))))&CL33,IF($Q$33=Lists!$I$19,CL35,IF($Q$33=Lists!$I$20,(INT((CL32-1)/3)+1)&\"кв\"&CL33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),CL31&\" год\",IF($Q$33=Lists!$I$22,YEAR(CL35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(CM35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:CM32,MONTH(CM35),$Z33:CM33,YEAR(CM35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(CM32=1,\"янв\",IF(CM32=2,\"фев\",IF(CM32=3,\"мар\",IF(CM32=4,\"апр\",IF(CM32=5,\"май\",IF(CM32=6,\"июн\",IF(CM32=7,\"июл\",IF(CM32=8,\"авг\",IF(CM32=9,\"сен\",IF(CM32=10,\"окт\",IF(CM32=11,\"ноя\",\"дек\")))))))))))&CM33,IF($Q$33=Lists!$I$19,CM35,IF($Q$33=Lists!$I$20,(INT((CM32-1)/3)+1)&\"кв\"&CM33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),CM31&\" год\",IF($Q$33=Lists!$I$22,YEAR(CM35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(CN35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:CN32,MONTH(CN35),$Z33:CN33,YEAR(CN35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(CN32=1,\"янв\",IF(CN32=2,\"фев\",IF(CN32=3,\"мар\",IF(CN32=4,\"апр\",IF(CN32=5,\"май\",IF(CN32=6,\"июн\",IF(CN32=7,\"июл\",IF(CN32=8,\"авг\",IF(CN32=9,\"сен\",IF(CN32=10,\"окт\",IF(CN32=11,\"ноя\",\"дек\")))))))))))&CN33,IF($Q$33=Lists!$I$19,CN35,IF($Q$33=Lists!$I$20,(INT((CN32-1)/3)+1)&\"кв\"&CN33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),CN31&\" год\",IF($Q$33=Lists!$I$22,YEAR(CN35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(CO35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:CO32,MONTH(CO35),$Z33:CO33,YEAR(CO35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(CO32=1,\"янв\",IF(CO32=2,\"фев\",IF(CO32=3,\"мар\",IF(CO32=4,\"апр\",IF(CO32=5,\"май\",IF(CO32=6,\"июн\",IF(CO32=7,\"июл\",IF(CO32=8,\"авг\",IF(CO32=9,\"сен\",IF(CO32=10,\"окт\",IF(CO32=11,\"ноя\",\"дек\")))))))))))&CO33,IF($Q$33=Lists!$I$19,CO35,IF($Q$33=Lists!$I$20,(INT((CO32-1)/3)+1)&\"кв\"&CO33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),CO31&\" год\",IF($Q$33=Lists!$I$22,YEAR(CO35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(CP35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:CP32,MONTH(CP35),$Z33:CP33,YEAR(CP35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(CP32=1,\"янв\",IF(CP32=2,\"фев\",IF(CP32=3,\"мар\",IF(CP32=4,\"апр\",IF(CP32=5,\"май\",IF(CP32=6,\"июн\",IF(CP32=7,\"июл\",IF(CP32=8,\"авг\",IF(CP32=9,\"сен\",IF(CP32=10,\"окт\",IF(CP32=11,\"ноя\",\"дек\")))))))))))&CP33,IF($Q$33=Lists!$I$19,CP35,IF($Q$33=Lists!$I$20,(INT((CP32-1)/3)+1)&\"кв\"&CP33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),CP31&\" год\",IF($Q$33=Lists!$I$22,YEAR(CP35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(CQ35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:CQ32,MONTH(CQ35),$Z33:CQ33,YEAR(CQ35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(CQ32=1,\"янв\",IF(CQ32=2,\"фев\",IF(CQ32=3,\"мар\",IF(CQ32=4,\"апр\",IF(CQ32=5,\"май\",IF(CQ32=6,\"июн\",IF(CQ32=7,\"июл\",IF(CQ32=8,\"авг\",IF(CQ32=9,\"сен\",IF(CQ32=10,\"окт\",IF(CQ32=11,\"ноя\",\"дек\")))))))))))&CQ33,IF($Q$33=Lists!$I$19,CQ35,IF($Q$33=Lists!$I$20,(INT((CQ32-1)/3)+1)&\"кв\"&CQ33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),CQ31&\" год\",IF($Q$33=Lists!$I$22,YEAR(CQ35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(CR35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:CR32,MONTH(CR35),$Z33:CR33,YEAR(CR35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(CR32=1,\"янв\",IF(CR32=2,\"фев\",IF(CR32=3,\"мар\",IF(CR32=4,\"апр\",IF(CR32=5,\"май\",IF(CR32=6,\"июн\",IF(CR32=7,\"июл\",IF(CR32=8,\"авг\",IF(CR32=9,\"сен\",IF(CR32=10,\"окт\",IF(CR32=11,\"ноя\",\"дек\")))))))))))&CR33,IF($Q$33=Lists!$I$19,CR35,IF($Q$33=Lists!$I$20,(INT((CR32-1)/3)+1)&\"кв\"&CR33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),CR31&\" год\",IF($Q$33=Lists!$I$22,YEAR(CR35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(CS35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:CS32,MONTH(CS35),$Z33:CS33,YEAR(CS35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(CS32=1,\"янв\",IF(CS32=2,\"фев\",IF(CS32=3,\"мар\",IF(CS32=4,\"апр\",IF(CS32=5,\"май\",IF(CS32=6,\"июн\",IF(CS32=7,\"июл\",IF(CS32=8,\"авг\",IF(CS32=9,\"сен\",IF(CS32=10,\"окт\",IF(CS32=11,\"ноя\",\"дек\")))))))))))&CS33,IF($Q$33=Lists!$I$19,CS35,IF($Q$33=Lists!$I$20,(INT((CS32-1)/3)+1)&\"кв\"&CS33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),CS31&\" год\",IF($Q$33=Lists!$I$22,YEAR(CS35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(CT35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:CT32,MONTH(CT35),$Z33:CT33,YEAR(CT35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(CT32=1,\"янв\",IF(CT32=2,\"фев\",IF(CT32=3,\"мар\",IF(CT32=4,\"апр\",IF(CT32=5,\"май\",IF(CT32=6,\"июн\",IF(CT32=7,\"июл\",IF(CT32=8,\"авг\",IF(CT32=9,\"сен\",IF(CT32=10,\"окт\",IF(CT32=11,\"ноя\",\"дек\")))))))))))&CT33,IF($Q$33=Lists!$I$19,CT35,IF($Q$33=Lists!$I$20,(INT((CT32-1)/3)+1)&\"кв\"&CT33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),CT31&\" год\",IF($Q$33=Lists!$I$22,YEAR(CT35)&\"г.\",\"\"))))))","v":""},{"$f":"IF(CU35=\"\",\"\",IF(OR($Q$33=Lists!$I$17,$Q$33=Lists!$I$18),COUNTIFS($Z32:CU32,MONTH(CU35),$Z33:CU33,YEAR(CU35)-2000)&IF($Q$33=Lists!$I$17,\"нд-\",\"дк-\")&IF(CU32=1,\"янв\",IF(CU32=2,\"фев\",IF(CU32=3,\"мар\",IF(CU32=4,\"апр\",IF(CU32=5,\"май\",IF(CU32=6,\"июн\",IF(CU32=7,\"июл\",IF(CU32=8,\"авг\",IF(CU32=9,\"сен\",IF(CU32=10,\"окт\",IF(CU32=11,\"ноя\",\"дек\")))))))))))&CU33,IF($Q$33=Lists!$I$19,CU35,IF($Q$33=Lists!$I$20,(INT((CU32-1)/3)+1)&\"кв\"&CU33&\"г\",IF(OR($Q$33=Lists!$I$21,$Q$33=\"\",$Q$33=0),CU31&\" год\",IF($Q$33=Lists!$I$22,YEAR(CU35)&\"г.\",\"\"))))))","v":""}]
[{"$f":"ROW()","v":38}]
[{"$f":"ROW()","v":39},null,null,null,null,null,{"$f":"IF($R39=\"^\",IF(COUNTIF(Lists!$13:$13,H39)=1,0,1),0)","v":0},{"$f":"Lists!$CY$13","v":"Режим расчетов"},null,null,null,null,null,null,null,"M",{"$f":"MAIN!Q91","v":"Модель"},"^",{"$f":"IF(G39<>0,1,IF(OR($Q39=\"\",$Q39=0),0,IF($R39=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H39))),$Q39)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":40}]
[{"$f":"ROW()","v":41}]
[{"$f":"ROW()","v":42},null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[{"$f":"ROW()","v":43}]
[{"$f":"ROW()","v":44}]
[{"$f":"ROW()","v":45}]
[{"$f":"ROW()","v":46}]
[{"$f":"ROW()","v":47}]
[{"$f":"ROW()","v":48}]
[{"$f":"ROW()","v":49}]
[{"$f":"ROW()","v":50}]
[{"$f":"ROW()","v":51}]
[{"$f":"ROW()","v":52}]
[{"$f":"ROW()","v":53}]
[{"$f":"ROW()","v":54}]
[{"$f":"ROW()","v":55}]
[{"$f":"ROW()","v":56}]
[{"$f":"ROW()","v":57}]
[{"$f":"ROW()","v":58}]
[{"$f":"ROW()","v":59}]
[{"$f":"ROW()","v":60}]
[{"$f":"ROW()","v":61}]
[{"$f":"ROW()","v":62}]
[{"$f":"ROW()","v":63}]
[{"$f":"ROW()","v":64}]
[{"$f":"ROW()","v":65}]
[{"$f":"ROW()","v":66}]
[{"$f":"ROW()","v":67}]
[{"$f":"ROW()","v":68}]
[{"$f":"ROW()","v":69}]
[{"$f":"ROW()","v":70}]

{"sheet":"Lists","index":3,"n_rows":415,"n_cols":105,"rows_kept":139,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[null,null,null,null,null,null,null,null,{"$f":"COLUMN()","v":9},null,null,null,{"$f":"COLUMN()","v":13},null,null,null,{"$f":"COLUMN()","v":17},null,null,null,{"$f":"COLUMN()","v":21},null,null,null,null,null,null,{"$f":"COLUMN()","v":28},null,null,null,{"$f":"COLUMN()","v":32},null,null,{"$f":"COLUMN()","v":35},null,null,null,{"$f":"COLUMN()","v":39},null,null,null,{"$f":"COLUMN()","v":43},null,null,null,{"$f":"COLUMN()","v":47},null,null,null,{"$f":"COLUMN()","v":51},null,null,null,{"$f":"COLUMN()","v":55},null,null,null,{"$f":"COLUMN()","v":59},null,null,null,{"$f":"COLUMN()","v":63},null,null,null,{"$f":"COLUMN()","v":67},null,null,null,{"$f":"COLUMN()","v":71},null,null,null,{"$f":"COLUMN()","v":75},null,null,null,{"$f":"COLUMN()","v":79},null,null,null,{"$f":"COLUMN()","v":83},null,null,null,{"$f":"COLUMN()","v":87},null,null,null,{"$f":"COLUMN()","v":91},null,null,null,{"$f":"COLUMN()","v":95},null,null,null,{"$f":"COLUMN()","v":99},null,null,null,{"$f":"COLUMN()","v":103}]
[null,null,null,null,null,null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"I"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"M"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"Q"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"U"},null,null,null,null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AB"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AF"},null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AI"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AM"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AQ"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AU"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AY"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"BC"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"BG"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"BK"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"BO"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"BS"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"BW"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"CA"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"CE"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"CI"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"CM"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"CQ"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"CU"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"CY"}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I28\")","v":"Lists"},null,null,{"$f":"INDIRECT(\"START!K28\")","v":"Выпадающие списки финансовой модели"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$I$32","v":"Mrkting"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$I$32","v":"Mrkting"},null,null,null,{"$f":"START!$I$32","v":"Mrkting"},null,null,null,null,null,null,null,{"$f":"START!$I$34","v":"Sales"},null,null,null,{"$f":"START!$I$35","v":"Prdction"},null,null,null,{"$f":"START!$I$33","v":"CapEx"},null,null,null,{"$f":"START!$I$33","v":"CapEx"},null,null,null,{"$f":"START!$I$36","v":"HR"},null,null,null,null,null,null,null,{"$f":"START!$I$36","v":"HR"},null,null,null,{"$f":"START!$I$29","v":"Macro"},null,null,null,{"$f":"START!$I$29","v":"Macro"},null,null,null,{"$f":"START!$I$54","v":"Calc"}]
[null,null,null,null,null,null,null,null,"минимальный период расчетов",null,null,null,"ответ \"да/нет\"",null,null,null,"период отчетности",null,null,null,"тип листа",null,null,null,null,null,null,"тип прогрессии",null,null,null,"кол-во дней в периоде",null,null,"каналы привлечения клиентов",null,null,null,"продукция",null,null,null,"дата старта",null,null,null,"тип учета",null,null,null,"натуральные факторы переменных расходов маркетинга",null,null,null,"денежные факторы переменных расходов маркетинга",null,null,null,"тип зависимости переменных расходов",null,null,null,"типы деятельности сотрудников отдела продаж",null,null,null,"типы деятельности производственных сотрудников",null,null,null,"Ввод в эксплуатацию",null,null,null,"Налоги на внеоборотные активы",null,null,null,"Типы и должности персонала",null,null,null,"Типы оплаты",null,null,null,"Потребность в офисе",null,null,null,"Система налогообложения",null,null,null,"Налоги и сборы",null,null,null,"Метки расчетов",null,null,null,"Режим расчетов"]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$PH14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},null,null,{"$f":"IF(OR(I13=0,I13=\"\"),1,IF(COUNTIF(13:13,I13)=1,0,1))","v":0},null,{"$f":"SUM(K$15:K$100000)","v":0},null,{"$f":"IF(OR(M13=0,M13=\"\"),1,IF(COUNTIF(13:13,M13)=1,0,1))","v":0},null,{"$f":"SUM(O$15:O$100000)","v":0},null,{"$f":"IF(OR(Q13=0,Q13=\"\"),1,IF(COUNTIF(13:13,Q13)=1,0,1))","v":0},null,{"$f":"SUM(S$15:S$100000)","v":0},null,{"$f":"IF(OR(U13=0,U13=\"\"),1,IF(COUNTIF(13:13,U13)=1,0,1))","v":0},null,{"$f":"SUM(W$15:W$100000)","v":0},null,null,null,null,null,null,{"$f":"SUM(AD$15:AD$100000)","v":0},null,{"$f":"IF(OR(AF13=0,AF13=\"\"),1,IF(COUNTIF(13:13,AF13)=1,0,1))","v":0},null,null,{"$f":"IF(OR(AI13=0,AI13=\"\"),1,IF(COUNTIF(13:13,AI13)=1,0,1))","v":0},null,{"$f":"SUM(AK$15:AK$100000)","v":0},null,{"$f":"IF(OR(AM13=0,AM13=\"\"),1,IF(COUNTIF(13:13,AM13)=1,0,1))","v":0},null,{"$f":"SUM(AO$15:AO$100000)","v":0},null,{"$f":"IF(OR(AQ13=0,AQ13=\"\"),1,IF(COUNTIF(13:13,AQ13)=1,0,1))","v":0},null,{"$f":"SUM(AS$15:AS$100000)","v":0},null,{"$f":"IF(OR(AU13=0,AU13=\"\"),1,IF(COUNTIF(13:13,AU13)=1,0,1))","v":0},null,{"$f":"SUM(AW$15:AW$100000)","v":0},null,{"$f":"IF(OR(AY13=0,AY13=\"\"),1,IF(COUNTIF(13:13,AY13)=1,0,1))","v":0},null,{"$f":"SUM(BA$15:BA$100000)","v":0},null,{"$f":"IF(OR(BC13=0,BC13=\"\"),1,IF(COUNTIF(13:13,BC13)=1,0,1))","v":0},null,{"$f":"SUM(BE$15:BE$100000)","v":0},null,{"$f":"IF(OR(BG13=0,BG13=\"\"),1,IF(COUNTIF(13:13,BG13)=1,0,1))","v":0},null,{"$f":"SUM(BI$15:BI$100000)","v":0},null,{"$f":"IF(OR(BK13=0,BK13=\"\"),1,IF(COUNTIF(13:13,BK13)=1,0,1))","v":0},null,{"$f":"SUM(BM$15:BM$100000)","v":0},null,{"$f":"IF(OR(BO13=0,BO13=\"\"),1,IF(COUNTIF(13:13,BO13)=1,0,1))","v":0},null,{"$f":"SUM(BQ$15:BQ$100000)","v":0},null,{"$f":"IF(OR(BS13=0,BS13=\"\"),1,IF(COUNTIF(13:13,BS13)=1,0,1))","v":0},null,{"$f":"SUM(BU$15:BU$100000)","v":0},null,{"$f":"IF(OR(BW13=0,BW13=\"\"),1,IF(COUNTIF(13:13,BW13)=1,0,1))","v":0},null,{"$f":"SUM(BY$15:BY$100000)","v":0},null,{"$f":"IF(OR(CA13=0,CA13=\"\"),1,IF(COUNTIF(13:13,CA13)=1,0,1))","v":0},null,{"$f":"SUM(CC$15:CC$100000)","v":0},null,{"$f":"IF(OR(CE13=0,CE13=\"\"),1,IF(COUNTIF(13:13,CE13)=1,0,1))","v":0},null,{"$f":"SUM(CG$15:CG$100000)","v":0},null,{"$f":"IF(OR(CI13=0,CI13=\"\"),1,IF(COUNTIF(13:13,CI13)=1,0,1))","v":0},null,{"$f":"SUM(CK$15:CK$100000)","v":0},null,{"$f":"IF(OR(CM13=0,CM13=\"\"),1,IF(COUNTIF(13:13,CM13)=1,0,1))","v":0},null,{"$f":"SUM(CO$15:CO$100000)","v":0},null,{"$f":"IF(OR(CQ13=0,CQ13=\"\"),1,IF(COUNTIF(13:13,CQ13)=1,0,1))","v":0},null,{"$f":"SUM(CS$15:CS$100000)","v":0},null,{"$f":"IF(OR(CU13=0,CU13=\"\"),1,IF(COUNTIF(13:13,CU13)=1,0,1))","v":0},null,{"$f":"SUM(CW$15:CW$100000)","v":0},null,{"$f":"IF(OR(CY13=0,CY13=\"\"),1,IF(COUNTIF(13:13,CY13)=1,0,1))","v":0},null,{"$f":"SUM(DA$15:DA$100000)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,null,{"$f":"$F$11&\"!\"&I$2&$A16&\":\"&I$2&($A15+MAX(J$15:J$100000))","v":"Lists!I16:I22"},null,null,null,{"$f":"$F$11&\"!\"&M$2&$A16&\":\"&M$2&($A15+MAX(N$15:N$100000))","v":"Lists!M16:M17"},null,null,null,{"$f":"$F$11&\"!\"&Q$2&$A16&\":\"&Q$2&($A15+MAX(R$15:R$100000))","v":"Lists!Q16:Q17"},null,null,null,{"$f":"$F$11&\"!\"&U$2&$A16&\":\"&U$2&($A15+MAX(V$15:V$100000))","v":"Lists!U16:U18"},null,null,null,null,null,null,{"$f":"$F$11&\"!\"&AB$2&$A16&\":\"&AB$2&($A15+MAX(AC$15:AC$100000))","v":"Lists!AB16:AB17"},null,null,null,{"$f":"$F$11&\"!\"&AF$2&$A16&\":\"&AF$2&($A15+MAX(AG$15:AG$100000))","v":"Lists!AF16:AF22"},null,null,{"$f":"$F$11&\"!\"&AI$2&$A16&\":\"&AI$2&($A15+MAX(AJ$15:AJ$100000))","v":"Lists!AI16:AI16"},null,null,null,{"$f":"$F$11&\"!\"&AM$2&$A16&\":\"&AM$2&($A15+MAX(AN$15:AN$100000))","v":"Lists!AM16:AM18"},null,null,null,{"$f":"$F$11&\"!\"&AQ$2&$A16&\":\"&AQ$2&($A15+MAX(AR$15:AR$100000))","v":"Lists!AQ16:AQ75"},null,null,null,{"$f":"$F$11&\"!\"&AU$2&$A16&\":\"&AU$2&($A15+MAX(AV$15:AV$100000))","v":"Lists!AU16:AU20"},null,null,null,{"$f":"$F$11&\"!\"&AY$2&$A16&\":\"&AY$2&($A15+MAX(AZ$15:AZ$100000))","v":"Lists!AY16:AY19"},null,null,null,{"$f":"$F$11&\"!\"&BC$2&$A16&\":\"&BC$2&($A15+MAX(BD$15:BD$100000))","v":"Lists!BC16:BC17"},null,null,null,{"$f":"$F$11&\"!\"&BG$2&$A16&\":\"&BG$2&($A15+MAX(BH$15:BH$100000))","v":"Lists!BG16:BG17"},null,null,null,{"$f":"$F$11&\"!\"&BK$2&$A16&\":\"&BK$2&($A15+MAX(BL$15:BL$100000))","v":"Lists!BK16:BK18"},null,null,null,{"$f":"$F$11&\"!\"&BO$2&$A16&\":\"&BO$2&($A15+MAX(BP$15:BP$100000))","v":"Lists!BO16:BO18"},null,null,null,{"$f":"$F$11&\"!\"&BS$2&$A16&\":\"&BS$2&($A15+MAX(BT$15:BT$100000))","v":"Lists!BS16:BS17"},null,null,null,{"$f":"$F$11&\"!\"&BW$2&$A16&\":\"&BW$2&($A15+MAX(BX$15:BX$100000))","v":"Lists!BW16:BW18"},null,null,null,{"$f":"$F$11&\"!\"&CA$2&$A16&\":\"&CA$2&($A15+MAX(CB$15:CB$100000))","v":"Lists!CA16:CA25"},null,null,null,{"$f":"$F$11&\"!\"&CE$2&$A16&\":\"&CE$2&($A15+MAX(CF$15:CF$100000))","v":"Lists!CE16:CE18"},null,null,null,{"$f":"$F$11&\"!\"&CI$2&$A16&\":\"&CI$2&($A15+MAX(CJ$15:CJ$100000))","v":"Lists!CI16:CI17"},null,null,null,{"$f":"$F$11&\"!\"&CM$2&$A16&\":\"&CM$2&($A15+MAX(CN$15:CN$100000))","v":"Lists!CM16:CM19"},null,null,null,{"$f":"$F$11&\"!\"&CQ$2&$A16&\":\"&CQ$2&($A15+MAX(CR$15:CR$100000))","v":"Lists!CQ16:CQ19"},null,null,null,{"$f":"$F$11&\"!\"&CU$2&$A16&\":\"&CU$2&($A15+MAX(CV$15:CV$100000))","v":"Lists!CU16:CU29"},null,null,null,{"$f":"$F$11&\"!\"&CY$2&$A16&\":\"&CY$2&($A15+MAX(CZ$15:CZ$100000))","v":"Lists!CY16:CY18"}]
[{"$f":"ROW()","v":16},null,null,null,null,null,null,null,"день",{"$f":"MAX(J$15:J15)+1","v":1},{"$f":"IF(OR(I16=0,I16=\"\"),0,IF(COUNTIF(I$15:I$100000,I16)=1,0,1))","v":0},null,"да",{"$f":"MAX(N$15:N15)+1","v":1},{"$f":"IF(OR(M16=0,M16=\"\"),0,IF(COUNTIF(M$15:M$100000,M16)=1,0,1))","v":0},null,{"$f":"IF(Periods!$Q$16=$I$16,$I17,IF(OR(Periods!$Q$16=$I$17,Periods!$Q$16=$I$18),$I19,IF(Periods!$Q$16=$I$19,$I20,IF(Periods!$Q$16=$I$20,$I21,IF(Periods!$Q$16=$I$21,$I22,\"\")))))","v":"год текущий"},{"$f":"IF(OR(Q16=\"\",Q16=0),\"\",MAX(R$15:R15)+1)","v":1},{"$f":"IF(OR(Q16=0,Q16=\"\"),0,IF(COUNTIF(Q$15:Q$100000,Q16)=1,0,1))","v":0},null,"расчетный",{"$f":"MAX(V$15:V15)+1","v":1},{"$f":"IF(OR(U16=0,U16=\"\"),0,IF(COUNTIF(U$15:U$100000,U16)=1,0,1))","v":0},null,null,null,null,"линейная",{"$f":"MAX(AC$15:AC15)+1","v":1},{"$f":"IF(OR(AB16=0,AB16=\"\"),0,IF(COUNTIF(AB$15:AB$100000,AB16)=1,0,1))","v":0},null,1,{"$f":"MAX(AG$15:AG15)+1","v":1},{"$f":"MAX(AH$15:AH15)+1","v":1},{"$f":"IF(SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH16)=0,\"\",INDEX(Mrkting!$L:$L,SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH16)))","v":"Канал привлечения клиентов"},{"$f":"IF(OR(AI16=\"\",AI16=0),\"\",MAX(AJ$15:AJ15)+1)","v":1},{"$f":"IF(OR(AI16=0,AI16=\"\"),0,IF(COUNTIF(AI$15:AI$100000,AI16)=1,0,1))","v":0},"*","Продукт-1",{"$f":"MAX(AN$15:AN15)+1","v":1},{"$f":"IF(OR(AM16=0,AM16=\"\"),0,IF(COUNTIF(AM$15:AM$100000,AM16)=1,0,1))","v":0},{"$f":"MAX(AP$15:AP15)+1","v":1},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP16)","v":"2021-01-01"},{"$f":"IF(OR(AQ16=\"\",AQ16=0),\"\",MAX(AR$15:AR15)+1)","v":1},{"$f":"IF(OR(AQ16=0,AQ16=\"\"),0,IF(COUNTIF(AQ$15:AQ$100000,AQ16)=1,0,1))","v":0},null,"начисление",{"$f":"MAX(AV$15:AV15)+1","v":1},{"$f":"IF(OR(AU16=0,AU16=\"\"),0,IF(COUNTIF(AU$15:AU$100000,AU16)=1,0,1))","v":0},null,{"$f":"Mrkting!$H$19","v":"Поток запусков событий"},{"$f":"MAX(AZ$15:AZ15)+1","v":1},{"$f":"IF(OR(AY16=0,AY16=\"\"),0,IF(COUNTIF(AY$15:AY$100000,AY16)=1,0,1))","v":0},null,{"$f":"Mrkting!$H$86","v":"Общий оборот (GMV)"},{"$f":"MAX(BD$15:BD15)+1","v":1},{"$f":"IF(OR(BC16=0,BC16=\"\"),0,IF(COUNTIF(BC$15:BC$100000,BC16)=1,0,1))","v":0},null,"натуральные факторы",{"$f":"MAX(BH$15:BH15)+1","v":1},{"$f":"IF(OR(BG16=0,BG16=\"\"),0,IF(COUNTIF(BG$15:BG$100000,BG16)=1,0,1))","v":0},"*","информирование об услугах",{"$f":"MAX(BL$15:BL15)+1","v":1},{"$f":"IF(OR(BK16=0,BK16=\"\"),0,IF(COUNTIF(BK$15:BK$100000,BK16)=1,0,1))","v":0},"*","Работы - 1",{"$f":"MAX(BP$15:BP15)+1","v":1},{"$f":"IF(OR(BO16=0,BO16=\"\"),0,IF(COUNTIF(BO$15:BO$100000,BO16)=1,0,1))","v":0},null,"в последний период всех капзатрат",{"$f":"MAX(BT$15:BT15)+1","v":1},{"$f":"IF(OR(BS16=0,BS16=\"\"),0,IF(COUNTIF(BS$15:BS$100000,BS16)=1,0,1))","v":0},null,"земельный налог",{"$f":"MAX(BX$15:BX15)+1","v":1},{"$f":"IF(OR(BW16=0,BW16=\"\"),0,IF(COUNTIF(BW$15:BW$100000,BW16)=1,0,1))","v":0},null,"Сотрудники маркетинга",{"$f":"MAX(CB$15:CB15)+1","v":1},{"$f":"IF(OR(CA16=0,CA16=\"\"),0,IF(COUNTIF(CA$15:CA$100000,CA16)=1,0,1))","v":0},null,"аванс-доплата",{"$f":"MAX(CF$15:CF15)+1","v":1},{"$f":"IF(OR(CE16=0,CE16=\"\"),0,IF(COUNTIF(CE$15:CE$100000,CE16)=1,0,1))","v":0},null,"нужен офис",{"$f":"MAX(CJ$15:CJ15)+1","v":1},{"$f":"IF(OR(CI16=0,CI16=\"\"),0,IF(COUNTIF(CI$15:CI$100000,CI16)=1,0,1))","v":0},null,"ОСНО",{"$f":"MAX(CN$15:CN15)+1","v":1},{"$f":"IF(OR(CM16=0,CM16=\"\"),0,IF(COUNTIF(CM$15:CM$100000,CM16)=1,0,1))","v":0},null,"НДС",{"$f":"MAX(CR$15:CR15)+1","v":1},{"$f":"IF(OR(CQ16=0,CQ16=\"\"),0,IF(COUNTIF(CQ$15:CQ$100000,CQ16)=1,0,1))","v":0},null,"ндс(+)",{"$f":"MAX(CV$15:CV15)+1","v":1},{"$f":"IF(OR(CU16=0,CU16=\"\"),0,IF(COUNTIF(CU$15:CU$100000,CU16)=1,0,1))","v":0},null,"Модель",{"$f":"MAX(CZ$15:CZ15)+1","v":1},{"$f":"IF(OR(CY16=0,CY16=\"\"),0,IF(COUNTIF(CY$15:CY$100000,CY16)=1,0,1))","v":0}]
[{"$f":"ROW()","v":17},null,null,null,null,null,null,null,"неделя",{"$f":"MAX(J$15:J16)+1","v":2},{"$f":"IF(OR(I17=0,I17=\"\"),0,IF(COUNTIF(I$15:I$100000,I17)=1,0,1))","v":0},null,"нет",{"$f":"MAX(N$15:N16)+1","v":2},{"$f":"IF(OR(M17=0,M17=\"\"),0,IF(COUNTIF(M$15:M$100000,M17)=1,0,1))","v":0},null,{"$f":"IF(Periods!$Q$16=$I$16,$I18,IF(OR(Periods!$Q$16=$I$17,Periods!$Q$16=$I$18),$I20,IF(Periods!$Q$16=$I$19,$I21,IF(Periods!$Q$16=$I$20,$I22,IF(Periods!$Q$16=$I$21,$I23,\"\")))))","v":"год календ."},{"$f":"IF(OR(Q17=\"\",Q17=0),\"\",MAX(R$15:R16)+1)","v":2},{"$f":"IF(OR(Q17=0,Q17=\"\"),0,IF(COUNTIF(Q$15:Q$100000,Q17)=1,0,1))","v":0},null,"отчетный",{"$f":"MAX(V$15:V16)+1","v":2},{"$f":"IF(OR(U17=0,U17=\"\"),0,IF(COUNTIF(U$15:U$100000,U17)=1,0,1))","v":0},null,null,null,null,"геометрическая",{"$f":"MAX(AC$15:AC16)+1","v":2},{"$f":"IF(OR(AB17=0,AB17=\"\"),0,IF(COUNTIF(AB$15:AB$100000,AB17)=1,0,1))","v":0},null,7,{"$f":"MAX(AG$15:AG16)+1","v":2},{"$f":"MAX(AH$15:AH16)+1","v":2},{"$f":"IF(SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH17)=0,\"\",INDEX(Mrkting!$L:$L,SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH17)))","v":""},{"$f":"IF(OR(AI17=\"\",AI17=0),\"\",MAX(AJ$15:AJ16)+1)","v":""},{"$f":"IF(OR(AI17=0,AI17=\"\"),0,IF(COUNTIF(AI$15:AI$100000,AI17)=1,0,1))","v":0},"*","Продукт-2",{"$f":"MAX(AN$15:AN16)+1","v":2},{"$f":"IF(OR(AM17=0,AM17=\"\"),0,IF(COUNTIF(AM$15:AM$100000,AM17)=1,0,1))","v":0},{"$f":"MAX(AP$15:AP16)+1","v":2},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP17)","v":"2021-04-01"},{"$f":"IF(OR(AQ17=\"\",AQ17=0),\"\",MAX(AR$15:AR16)+1)","v":2},{"$f":"IF(OR(AQ17=0,AQ17=\"\"),0,IF(COUNTIF(AQ$15:AQ$100000,AQ17)=1,0,1))","v":0},null,"учет",{"$f":"MAX(AV$15:AV16)+1","v":2},{"$f":"IF(OR(AU17=0,AU17=\"\"),0,IF(COUNTIF(AU$15:AU$100000,AU17)=1,0,1))","v":0},null,{"$f":"Mrkting!$H$54","v":"Прогноз трафика"},{"$f":"MAX(AZ$15:AZ16)+1","v":2},{"$f":"IF(OR(AY17=0,AY17=\"\"),0,IF(COUNTIF(AY$15:AY$100000,AY17)=1,0,1))","v":0},null,{"$f":"Mrkting!$H$120","v":"Общий оборот (GMV) с учетом скидок"},{"$f":"MAX(BD$15:BD16)+1","v":2},{"$f":"IF(OR(BC17=0,BC17=\"\"),0,IF(COUNTIF(BC$15:BC$100000,BC17)=1,0,1))","v":0},null,"денежные факторы",{"$f":"MAX(BH$15:BH16)+1","v":2},{"$f":"IF(OR(BG17=0,BG17=\"\"),0,IF(COUNTIF(BG$15:BG$100000,BG17)=1,0,1))","v":0},"*","информирование о ценах и условиях",{"$f":"MAX(BL$15:BL16)+1","v":2},{"$f":"IF(OR(BK17=0,BK17=\"\"),0,IF(COUNTIF(BK$15:BK$100000,BK17)=1,0,1))","v":0},"*","Работы - 2",{"$f":"MAX(BP$15:BP16)+1","v":2},{"$f":"IF(OR(BO17=0,BO17=\"\"),0,IF(COUNTIF(BO$15:BO$100000,BO17)=1,0,1))","v":0},null,"в последний период данной статьи",{"$f":"MAX(BT$15:BT16)+1","v":2},{"$f":"IF(OR(BS17=0,BS17=\"\"),0,IF(COUNTIF(BS$15:BS$100000,BS17)=1,0,1))","v":0},null,"транспортный налог",{"$f":"MAX(BX$15:BX16)+1","v":2},{"$f":"IF(OR(BW17=0,BW17=\"\"),0,IF(COUNTIF(BW$15:BW$100000,BW17)=1,0,1))","v":0},null,"Менеджеры по продажам",{"$f":"MAX(CB$15:CB16)+1","v":2},{"$f":"IF(OR(CA17=0,CA17=\"\"),0,IF(COUNTIF(CA$15:CA$100000,CA17)=1,0,1))","v":0},null,"аванс-платеж",{"$f":"MAX(CF$15:CF16)+1","v":2},{"$f":"IF(OR(CE17=0,CE17=\"\"),0,IF(COUNTIF(CE$15:CE$100000,CE17)=1,0,1))","v":0},null,"не нужен офис",{"$f":"MAX(CJ$15:CJ16)+1","v":2},{"$f":"IF(OR(CI17=0,CI17=\"\"),0,IF(COUNTIF(CI$15:CI$100000,CI17)=1,0,1))","v":0},null,"УСН(6%)",{"$f":"MAX(CN$15:CN16)+1","v":2},{"$f":"IF(OR(CM17=0,CM17=\"\"),0,IF(COUNTIF(CM$15:CM$100000,CM17)=1,0,1))","v":0},null,"Соцсборы",{"$f":"MAX(CR$15:CR16)+1","v":2},{"$f":"IF(OR(CQ17=0,CQ17=\"\"),0,IF(COUNTIF(CQ$15:CQ$100000,CQ17)=1,0,1))","v":0},null,"ндс(-)",{"$f":"MAX(CV$15:CV16)+1","v":2},0,null,"План",{"$f":"MAX(CZ$15:CZ16)+1","v":2},{"$f":"IF(OR(CY17=0,CY17=\"\"),0,IF(COUNTIF(CY$15:CY$100000,CY17)=1,0,1))","v":0}]
[{"$f":"ROW()","v":18},null,null,null,null,null,null,null,"декада",{"$f":"MAX(J$15:J17)+1","v":3},0,null,null,null,null,null,{"$f":"IF(Periods!$Q$16=$I$16,$I19,IF(OR(Periods!$Q$16=$I$17,Periods!$Q$16=$I$18),$I21,IF(Periods!$Q$16=$I$19,$I22,IF(Periods!$Q$16=$I$20,$I23,IF(Periods!$Q$16=$I$21,$I24,\"\")))))","v":0},{"$f":"IF(OR(Q18=\"\",Q18=0),\"\",MAX(R$15:R17)+1)","v":""},0,null,"технический",{"$f":"MAX(V$15:V17)+1","v":3},{"$f":"IF(OR(U18=0,U18=\"\"),0,IF(COUNTIF(U$15:U$100000,U18)=1,0,1))","v":0},null,null,null,null,null,null,null,null,10,{"$f":"MAX(AG$15:AG17)+1","v":3},{"$f":"MAX(AH$15:AH17)+1","v":3},{"$f":"IF(SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH18)=0,\"\",INDEX(Mrkting!$L:$L,SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH18)))","v":""},{"$f":"IF(OR(AI18=\"\",AI18=0),\"\",MAX(AJ$15:AJ17)+1)","v":""},0,"*","Продукт-3",{"$f":"MAX(AN$15:AN17)+1","v":3},{"$f":"IF(OR(AM18=0,AM18=\"\"),0,IF(COUNTIF(AM$15:AM$100000,AM18)=1,0,1))","v":0},{"$f":"MAX(AP$15:AP17)+1","v":3},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP18)","v":"2021-07-01"},{"$f":"IF(OR(AQ18=\"\",AQ18=0),\"\",MAX(AR$15:AR17)+1)","v":3},0,null,"оплата",{"$f":"MAX(AV$15:AV17)+1","v":3},{"$f":"IF(OR(AU18=0,AU18=\"\"),0,IF(COUNTIF(AU$15:AU$100000,AU18)=1,0,1))","v":0},null,{"$f":"Mrkting!$H$56","v":"Конверсия в контакт"},{"$f":"MAX(AZ$15:AZ17)+1","v":3},{"$f":"IF(OR(AY18=0,AY18=\"\"),0,IF(COUNTIF(AY$15:AY$100000,AY18)=1,0,1))","v":0},null,null,null,null,null,null,null,null,"*","представительская деятельность",{"$f":"MAX(BL$15:BL17)+1","v":3},{"$f":"IF(OR(BK18=0,BK18=\"\"),0,IF(COUNTIF(BK$15:BK$100000,BK18)=1,0,1))","v":0},"*","Работы - 3",{"$f":"MAX(BP$15:BP17)+1","v":3},{"$f":"IF(OR(BO18=0,BO18=\"\"),0,IF(COUNTIF(BO$15:BO$100000,BO18)=1,0,1))","v":0},null,null,null,null,null,"налог на имущество организаций",{"$f":"MAX(BX$15:BX17)+1","v":3},{"$f":"IF(OR(BW18=0,BW18=\"\"),0,IF(COUNTIF(BW$15:BW$100000,BW18)=1,0,1))","v":0},null,"Производственные рабочие",{"$f":"MAX(CB$15:CB17)+1","v":3},{"$f":"IF(OR(CA18=0,CA18=\"\"),0,IF(COUNTIF(CA$15:CA$100000,CA18)=1,0,1))","v":0},null,"ретро-платеж",{"$f":"MAX(CF$15:CF17)+1","v":3},{"$f":"IF(OR(CE18=0,CE18=\"\"),0,IF(COUNTIF(CE$15:CE$100000,CE18)=1,0,1))","v":0},null,null,null,null,null,"УСН(15%)",{"$f":"MAX(CN$15:CN17)+1","v":3},{"$f":"IF(OR(CM18=0,CM18=\"\"),0,IF(COUNTIF(CM$15:CM$100000,CM18)=1,0,1))","v":0},null,"Налог на прибыль",{"$f":"MAX(CR$15:CR17)+1","v":3},{"$f":"IF(OR(CQ18=0,CQ18=\"\"),0,IF(COUNTIF(CQ$15:CQ$100000,CQ18)=1,0,1))","v":0},null,"PL(+)",{"$f":"MAX(CV$15:CV17)+1","v":3},0,null,"Факт",{"$f":"MAX(CZ$15:CZ17)+1","v":3},{"$f":"IF(OR(CY18=0,CY18=\"\"),0,IF(COUNTIF(CY$15:CY$100000,CY18)=1,0,1))","v":0}]
[{"$f":"ROW()","v":19},null,null,null,null,null,null,null,"месяц",{"$f":"MAX(J$15:J18)+1","v":4},0,null,null,null,null,null,{"$f":"IF(Periods!$Q$16=$I$16,$I20,IF(OR(Periods!$Q$16=$I$17,Periods!$Q$16=$I$18),$I22,IF(Periods!$Q$16=$I$19,$I23,IF(Periods!$Q$16=$I$20,$I24,IF(Periods!$Q$16=$I$21,$I25,\"\")))))","v":0},{"$f":"IF(OR(Q19=\"\",Q19=0),\"\",MAX(R$15:R18)+1)","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,30,{"$f":"MAX(AG$15:AG18)+1","v":4},{"$f":"MAX(AH$15:AH18)+1","v":4},{"$f":"IF(SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH19)=0,\"\",INDEX(Mrkting!$L:$L,SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH19)))","v":""},{"$f":"IF(OR(AI19=\"\",AI19=0),\"\",MAX(AJ$15:AJ18)+1)","v":""},0,null,null,null,null,{"$f":"MAX(AP$15:AP18)+1","v":4},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP19)","v":"2021-10-01"},{"$f":"IF(OR(AQ19=\"\",AQ19=0),\"\",MAX(AR$15:AR18)+1)","v":4},0,null,"списание",{"$f":"MAX(AV$15:AV18)+1","v":4},{"$f":"IF(OR(AU19=0,AU19=\"\"),0,IF(COUNTIF(AU$15:AU$100000,AU19)=1,0,1))","v":0},null,{"$f":"Mrkting!$H$65","v":"Валовой поток контактов"},{"$f":"MAX(AZ$15:AZ18)+1","v":4},{"$f":"IF(OR(AY19=0,AY19=\"\"),0,IF(COUNTIF(AY$15:AY$100000,AY19)=1,0,1))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Генеральный директор",{"$f":"MAX(CB$15:CB18)+1","v":4},{"$f":"IF(OR(CA19=0,CA19=\"\"),0,IF(COUNTIF(CA$15:CA$100000,CA19)=1,0,1))","v":0},null,null,null,null,null,null,null,null,null,"ТОСЭР",{"$f":"MAX(CN$15:CN18)+1","v":4},{"$f":"IF(OR(CM19=0,CM19=\"\"),0,IF(COUNTIF(CM$15:CM$100000,CM19)=1,0,1))","v":0},null,"ТОСЭР",{"$f":"MAX(CR$15:CR18)+1","v":4},{"$f":"IF(OR(CQ19=0,CQ19=\"\"),0,IF(COUNTIF(CQ$15:CQ$100000,CQ19)=1,0,1))","v":0},null,"PL(-)",{"$f":"MAX(CV$15:CV18)+1","v":4},0]
[{"$f":"ROW()","v":20},null,null,null,null,null,null,null,"квартал",{"$f":"MAX(J$15:J19)+1","v":5},0,null,null,null,null,null,{"$f":"IF(Periods!$Q$16=$I$16,$I21,IF(OR(Periods!$Q$16=$I$17,Periods!$Q$16=$I$18),$I23,IF(Periods!$Q$16=$I$19,$I24,IF(Periods!$Q$16=$I$20,$I25,IF(Periods!$Q$16=$I$21,$I26,\"\")))))","v":0},{"$f":"IF(OR(Q20=\"\",Q20=0),\"\",MAX(R$15:R19)+1)","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,90,{"$f":"MAX(AG$15:AG19)+1","v":5},{"$f":"MAX(AH$15:AH19)+1","v":5},{"$f":"IF(SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH20)=0,\"\",INDEX(Mrkting!$L:$L,SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH20)))","v":""},{"$f":"IF(OR(AI20=\"\",AI20=0),\"\",MAX(AJ$15:AJ19)+1)","v":""},0,null,null,null,null,{"$f":"MAX(AP$15:AP19)+1","v":5},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP20)","v":"2022-01-01"},{"$f":"IF(OR(AQ20=\"\",AQ20=0),\"\",MAX(AR$15:AR19)+1)","v":5},0,null,"калькуляция",{"$f":"MAX(AV$15:AV19)+1","v":5},{"$f":"IF(OR(AU20=0,AU20=\"\"),0,IF(COUNTIF(AU$15:AU$100000,AU20)=1,0,1))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Заместитель ГД",{"$f":"MAX(CB$15:CB19)+1","v":5},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PL",{"$f":"MAX(CV$15:CV19)+1","v":5},0]
[{"$f":"ROW()","v":21},null,null,null,null,null,null,null,"год текущий",{"$f":"MAX(J$15:J20)+1","v":6},0,null,null,null,null,null,{"$f":"IF(Periods!$Q$16=$I$16,$I22,IF(OR(Periods!$Q$16=$I$17,Periods!$Q$16=$I$18),$I24,IF(Periods!$Q$16=$I$19,$I25,IF(Periods!$Q$16=$I$20,$I26,IF(Periods!$Q$16=$I$21,$I27,\"\")))))","v":0},{"$f":"IF(OR(Q21=\"\",Q21=0),\"\",MAX(R$15:R20)+1)","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,360,{"$f":"MAX(AG$15:AG20)+1","v":6},{"$f":"MAX(AH$15:AH20)+1","v":6},{"$f":"IF(SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH21)=0,\"\",INDEX(Mrkting!$L:$L,SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH21)))","v":""},{"$f":"IF(OR(AI21=\"\",AI21=0),\"\",MAX(AJ$15:AJ20)+1)","v":""},0,null,null,null,null,{"$f":"MAX(AP$15:AP20)+1","v":6},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP21)","v":"2022-04-01"},{"$f":"IF(OR(AQ21=\"\",AQ21=0),\"\",MAX(AR$15:AR20)+1)","v":6},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Главный бухгалтер",{"$f":"MAX(CB$15:CB20)+1","v":6},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CF(+)",{"$f":"MAX(CV$15:CV20)+1","v":6},0]
[{"$f":"ROW()","v":22},null,null,null,null,null,null,null,"год календ.",{"$f":"MAX(J$15:J21)+1","v":7},0,null,null,null,null,null,{"$f":"IF(Periods!$Q$16=$I$16,$I23,IF(OR(Periods!$Q$16=$I$17,Periods!$Q$16=$I$18),$I25,IF(Periods!$Q$16=$I$19,$I26,IF(Periods!$Q$16=$I$20,$I27,IF(Periods!$Q$16=$I$21,$I28,\"\")))))","v":0},{"$f":"IF(OR(Q22=\"\",Q22=0),\"\",MAX(R$15:R21)+1)","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,360,{"$f":"MAX(AG$15:AG21)+1","v":7},{"$f":"MAX(AH$15:AH21)+1","v":7},{"$f":"IF(SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH22)=0,\"\",INDEX(Mrkting!$L:$L,SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH22)))","v":""},{"$f":"IF(OR(AI22=\"\",AI22=0),\"\",MAX(AJ$15:AJ21)+1)","v":""},0,null,null,null,null,{"$f":"MAX(AP$15:AP21)+1","v":7},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP22)","v":"2022-07-01"},{"$f":"IF(OR(AQ22=\"\",AQ22=0),\"\",MAX(AR$15:AR21)+1)","v":7},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Сотрудники категории - 1",{"$f":"MAX(CB$15:CB21)+1","v":7},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CF(-)",{"$f":"MAX(CV$15:CV21)+1","v":7},0]
[{"$f":"ROW()","v":23},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AH$15:AH22)+1","v":8},{"$f":"IF(SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH23)=0,\"\",INDEX(Mrkting!$L:$L,SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH23)))","v":""},{"$f":"IF(OR(AI23=\"\",AI23=0),\"\",MAX(AJ$15:AJ22)+1)","v":""},{"$f":"IF(OR(AI23=0,AI23=\"\"),0,IF(COUNTIF(AI$15:AI$100000,AI23)=1,0,1))","v":0},null,null,null,null,{"$f":"MAX(AP$15:AP22)+1","v":8},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP23)","v":"2022-10-01"},{"$f":"IF(OR(AQ23=\"\",AQ23=0),\"\",MAX(AR$15:AR22)+1)","v":8},{"$f":"IF(OR(AQ23=0,AQ23=\"\"),0,IF(COUNTIF(AQ$15:AQ$100000,AQ23)=1,0,1))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Сотрудники категории - 2",{"$f":"MAX(CB$15:CB22)+1","v":8},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CF",{"$f":"MAX(CV$15:CV22)+1","v":8},0]
[{"$f":"ROW()","v":24},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AH$15:AH23)+1","v":9},{"$f":"IF(SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH24)=0,\"\",INDEX(Mrkting!$L:$L,SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH24)))","v":""},{"$f":"IF(OR(AI24=\"\",AI24=0),\"\",MAX(AJ$15:AJ23)+1)","v":""},0,null,null,null,null,{"$f":"MAX(AP$15:AP23)+1","v":9},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP24)","v":"2023-01-01"},{"$f":"IF(OR(AQ24=\"\",AQ24=0),\"\",MAX(AR$15:AR23)+1)","v":9},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Сотрудники категории - 3",{"$f":"MAX(CB$15:CB23)+1","v":9},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BS",{"$f":"MAX(CV$15:CV23)+1","v":9},0]
[{"$f":"ROW()","v":25},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AH$15:AH24)+1","v":10},{"$f":"IF(SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH25)=0,\"\",INDEX(Mrkting!$L:$L,SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH25)))","v":""},{"$f":"IF(OR(AI25=\"\",AI25=0),\"\",MAX(AJ$15:AJ24)+1)","v":""},0,null,null,null,null,{"$f":"MAX(AP$15:AP24)+1","v":10},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP25)","v":"2023-04-01"},{"$f":"IF(OR(AQ25=\"\",AQ25=0),\"\",MAX(AR$15:AR24)+1)","v":10},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Прочие сотрудники",{"$f":"MAX(CB$15:CB24)+1","v":10},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BS(+)",{"$f":"MAX(CV$15:CV24)+1","v":10},0]
[{"$f":"ROW()","v":26},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AH$15:AH25)+1","v":11},{"$f":"IF(SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH26)=0,\"\",INDEX(Mrkting!$L:$L,SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH26)))","v":""},{"$f":"IF(OR(AI26=\"\",AI26=0),\"\",MAX(AJ$15:AJ25)+1)","v":""},0,null,null,null,null,{"$f":"MAX(AP$15:AP25)+1","v":11},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP26)","v":"2023-07-01"},{"$f":"IF(OR(AQ26=\"\",AQ26=0),\"\",MAX(AR$15:AR25)+1)","v":11},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BS(-)",{"$f":"MAX(CV$15:CV25)+1","v":11},0]
[{"$f":"ROW()","v":27},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AH$15:AH26)+1","v":12},{"$f":"IF(SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH27)=0,\"\",INDEX(Mrkting!$L:$L,SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH27)))","v":""},{"$f":"IF(OR(AI27=\"\",AI27=0),\"\",MAX(AJ$15:AJ26)+1)","v":""},0,null,null,null,null,{"$f":"MAX(AP$15:AP26)+1","v":12},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP27)","v":"2023-10-01"},{"$f":"IF(OR(AQ27=\"\",AQ27=0),\"\",MAX(AR$15:AR26)+1)","v":12},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SF(+)",{"$f":"MAX(CV$15:CV26)+1","v":12},0]
[{"$f":"ROW()","v":28},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AH$15:AH27)+1","v":13},{"$f":"IF(SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH28)=0,\"\",INDEX(Mrkting!$L:$L,SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH28)))","v":""},{"$f":"IF(OR(AI28=\"\",AI28=0),\"\",MAX(AJ$15:AJ27)+1)","v":""},0,null,null,null,null,{"$f":"MAX(AP$15:AP27)+1","v":13},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP28)","v":"2024-01-01"},{"$f":"IF(OR(AQ28=\"\",AQ28=0),\"\",MAX(AR$15:AR27)+1)","v":13},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SF(-)",{"$f":"MAX(CV$15:CV27)+1","v":13},0]
[{"$f":"ROW()","v":29},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AH$15:AH28)+1","v":14},{"$f":"IF(SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH29)=0,\"\",INDEX(Mrkting!$L:$L,SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH29)))","v":""},{"$f":"IF(OR(AI29=\"\",AI29=0),\"\",MAX(AJ$15:AJ28)+1)","v":""},{"$f":"IF(OR(AI29=0,AI29=\"\"),0,IF(COUNTIF(AI$15:AI$100000,AI29)=1,0,1))","v":0},null,null,null,null,{"$f":"MAX(AP$15:AP28)+1","v":14},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP29)","v":"2024-04-01"},{"$f":"IF(OR(AQ29=\"\",AQ29=0),\"\",MAX(AR$15:AR28)+1)","v":14},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SF",{"$f":"MAX(CV$15:CV28)+1","v":14},0]
[{"$f":"ROW()","v":30},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AH$15:AH29)+1","v":15},{"$f":"IF(SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH30)=0,\"\",INDEX(Mrkting!$L:$L,SUMIFS(Mrkting!$A:$A,Mrkting!$K:$K,AH30)))","v":""},{"$f":"IF(OR(AI30=\"\",AI30=0),\"\",MAX(AJ$15:AJ29)+1)","v":""},{"$f":"IF(OR(AI30=0,AI30=\"\"),0,IF(COUNTIF(AI$15:AI$100000,AI30)=1,0,1))","v":0},null,null,null,null,{"$f":"MAX(AP$15:AP29)+1","v":15},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP30)","v":"2024-07-01"},{"$f":"IF(OR(AQ30=\"\",AQ30=0),\"\",MAX(AR$15:AR29)+1)","v":15},0]
[{"$f":"ROW()","v":31},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP30)+1","v":16},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP31)","v":"2024-10-01"},{"$f":"IF(OR(AQ31=\"\",AQ31=0),\"\",MAX(AR$15:AR30)+1)","v":16},{"$f":"IF(OR(AQ31=0,AQ31=\"\"),0,IF(COUNTIF(AQ$15:AQ$100000,AQ31)=1,0,1))","v":0}]
[{"$f":"ROW()","v":32},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP31)+1","v":17},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP32)","v":"2025-01-01"},{"$f":"IF(OR(AQ32=\"\",AQ32=0),\"\",MAX(AR$15:AR31)+1)","v":17},0]
[{"$f":"ROW()","v":33},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP32)+1","v":18},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP33)","v":"2025-04-01"},{"$f":"IF(OR(AQ33=\"\",AQ33=0),\"\",MAX(AR$15:AR32)+1)","v":18},0]
[{"$f":"ROW()","v":34},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP33)+1","v":19},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP34)","v":"2025-07-01"},{"$f":"IF(OR(AQ34=\"\",AQ34=0),\"\",MAX(AR$15:AR33)+1)","v":19},0]
[{"$f":"ROW()","v":35},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP34)+1","v":20},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP35)","v":"2025-10-01"},{"$f":"IF(OR(AQ35=\"\",AQ35=0),\"\",MAX(AR$15:AR34)+1)","v":20},0]
[{"$f":"ROW()","v":36},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP35)+1","v":21},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP36)","v":"2026-01-01"},{"$f":"IF(OR(AQ36=\"\",AQ36=0),\"\",MAX(AR$15:AR35)+1)","v":21},0]
[{"$f":"ROW()","v":37},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP36)+1","v":22},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP37)","v":"2026-04-01"},{"$f":"IF(OR(AQ37=\"\",AQ37=0),\"\",MAX(AR$15:AR36)+1)","v":22},0]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP37)+1","v":23},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP38)","v":"2026-07-01"},{"$f":"IF(OR(AQ38=\"\",AQ38=0),\"\",MAX(AR$15:AR37)+1)","v":23},0]
[{"$f":"ROW()","v":39},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP38)+1","v":24},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP39)","v":"2026-10-01"},{"$f":"IF(OR(AQ39=\"\",AQ39=0),\"\",MAX(AR$15:AR38)+1)","v":24},0]
[{"$f":"ROW()","v":40},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP39)+1","v":25},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP40)","v":"2027-01-01"},{"$f":"IF(OR(AQ40=\"\",AQ40=0),\"\",MAX(AR$15:AR39)+1)","v":25},0]
[{"$f":"ROW()","v":41},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP40)+1","v":26},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP41)","v":"2027-04-01"},{"$f":"IF(OR(AQ41=\"\",AQ41=0),\"\",MAX(AR$15:AR40)+1)","v":26},0]
[{"$f":"ROW()","v":42},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP41)+1","v":27},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP42)","v":"2027-07-01"},{"$f":"IF(OR(AQ42=\"\",AQ42=0),\"\",MAX(AR$15:AR41)+1)","v":27},0]
[{"$f":"ROW()","v":43},null,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP42)+1","v":28},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP43)","v":"2027-10-01"},{"$f":"IF(OR(AQ43=\"\",AQ43=0),\"\",MAX(AR$15:AR42)+1)","v":28},0]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP43)+1","v":29},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP44)","v":"2028-01-01"},{"$f":"IF(OR(AQ44=\"\",AQ44=0),\"\",MAX(AR$15:AR43)+1)","v":29},0]
[{"$f":"ROW()","v":45},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP44)+1","v":30},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP45)","v":"2028-04-01"},{"$f":"IF(OR(AQ45=\"\",AQ45=0),\"\",MAX(AR$15:AR44)+1)","v":30},0]
[{"$f":"ROW()","v":46},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP45)+1","v":31},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP46)","v":"2028-07-01"},{"$f":"IF(OR(AQ46=\"\",AQ46=0),\"\",MAX(AR$15:AR45)+1)","v":31},0]
[{"$f":"ROW()","v":47},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP46)+1","v":32},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP47)","v":"2028-10-01"},{"$f":"IF(OR(AQ47=\"\",AQ47=0),\"\",MAX(AR$15:AR46)+1)","v":32},0]
[{"$f":"ROW()","v":48},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP47)+1","v":33},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP48)","v":"2029-01-01"},{"$f":"IF(OR(AQ48=\"\",AQ48=0),\"\",MAX(AR$15:AR47)+1)","v":33},0]
[{"$f":"ROW()","v":49},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP48)+1","v":34},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP49)","v":"2029-04-01"},{"$f":"IF(OR(AQ49=\"\",AQ49=0),\"\",MAX(AR$15:AR48)+1)","v":34},0]
[{"$f":"ROW()","v":50},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP49)+1","v":35},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP50)","v":"2029-07-01"},{"$f":"IF(OR(AQ50=\"\",AQ50=0),\"\",MAX(AR$15:AR49)+1)","v":35},0]
[{"$f":"ROW()","v":51},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP50)+1","v":36},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP51)","v":"2029-10-01"},{"$f":"IF(OR(AQ51=\"\",AQ51=0),\"\",MAX(AR$15:AR50)+1)","v":36},0]
[{"$f":"ROW()","v":52},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP51)+1","v":37},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP52)","v":"2030-01-01"},{"$f":"IF(OR(AQ52=\"\",AQ52=0),\"\",MAX(AR$15:AR51)+1)","v":37},0]
[{"$f":"ROW()","v":53},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP52)+1","v":38},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP53)","v":"2030-04-01"},{"$f":"IF(OR(AQ53=\"\",AQ53=0),\"\",MAX(AR$15:AR52)+1)","v":38},0]
[{"$f":"ROW()","v":54},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP53)+1","v":39},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP54)","v":"2030-07-01"},{"$f":"IF(OR(AQ54=\"\",AQ54=0),\"\",MAX(AR$15:AR53)+1)","v":39},0]
[{"$f":"ROW()","v":55},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP54)+1","v":40},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP55)","v":"2030-10-01"},{"$f":"IF(OR(AQ55=\"\",AQ55=0),\"\",MAX(AR$15:AR54)+1)","v":40},0]
[{"$f":"ROW()","v":56},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP55)+1","v":41},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP56)","v":"2031-01-01"},{"$f":"IF(OR(AQ56=\"\",AQ56=0),\"\",MAX(AR$15:AR55)+1)","v":41},0]
[{"$f":"ROW()","v":57},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP56)+1","v":42},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP57)","v":"2031-04-01"},{"$f":"IF(OR(AQ57=\"\",AQ57=0),\"\",MAX(AR$15:AR56)+1)","v":42},0]
[{"$f":"ROW()","v":58},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP57)+1","v":43},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP58)","v":"2031-07-01"},{"$f":"IF(OR(AQ58=\"\",AQ58=0),\"\",MAX(AR$15:AR57)+1)","v":43},0]
[{"$f":"ROW()","v":59},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP58)+1","v":44},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP59)","v":"2031-10-01"},{"$f":"IF(OR(AQ59=\"\",AQ59=0),\"\",MAX(AR$15:AR58)+1)","v":44},0]
[{"$f":"ROW()","v":60},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP59)+1","v":45},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP60)","v":"2032-01-01"},{"$f":"IF(OR(AQ60=\"\",AQ60=0),\"\",MAX(AR$15:AR59)+1)","v":45},0]
[{"$f":"ROW()","v":61},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP60)+1","v":46},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP61)","v":"2032-04-01"},{"$f":"IF(OR(AQ61=\"\",AQ61=0),\"\",MAX(AR$15:AR60)+1)","v":46},0]
[{"$f":"ROW()","v":62},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP61)+1","v":47},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP62)","v":"2032-07-01"},{"$f":"IF(OR(AQ62=\"\",AQ62=0),\"\",MAX(AR$15:AR61)+1)","v":47},0]
[{"$f":"ROW()","v":63},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP62)+1","v":48},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP63)","v":"2032-10-01"},{"$f":"IF(OR(AQ63=\"\",AQ63=0),\"\",MAX(AR$15:AR62)+1)","v":48},0]
[{"$f":"ROW()","v":69},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP68)+1","v":54},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP69)","v":"2034-04-01"},{"$f":"IF(OR(AQ69=\"\",AQ69=0),\"\",MAX(AR$15:AR68)+1)","v":54},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP73)+1","v":59},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP74)","v":"2035-07-01"},{"$f":"IF(OR(AQ74=\"\",AQ74=0),\"\",MAX(AR$15:AR73)+1)","v":59},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP80)+1","v":66},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP81)","v":"00:00:00"},{"$f":"IF(OR(AQ81=\"\",AQ81=0),\"\",MAX(AR$15:AR80)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP88)+1","v":74},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP89)","v":"00:00:00"},{"$f":"IF(OR(AQ89=\"\",AQ89=0),\"\",MAX(AR$15:AR88)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP91)+1","v":77},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP92)","v":"00:00:00"},{"$f":"IF(OR(AQ92=\"\",AQ92=0),\"\",MAX(AR$15:AR91)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP97)+1","v":83},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP98)","v":"00:00:00"},{"$f":"IF(OR(AQ98=\"\",AQ98=0),\"\",MAX(AR$15:AR97)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP103)+1","v":89},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP104)","v":"00:00:00"},{"$f":"IF(OR(AQ104=\"\",AQ104=0),\"\",MAX(AR$15:AR103)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP106)+1","v":92},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP107)","v":"00:00:00"},{"$f":"IF(OR(AQ107=\"\",AQ107=0),\"\",MAX(AR$15:AR106)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP115)+1","v":101},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP116)","v":"00:00:00"},{"$f":"IF(OR(AQ116=\"\",AQ116=0),\"\",MAX(AR$15:AR115)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP120)+1","v":106},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP121)","v":"00:00:00"},{"$f":"IF(OR(AQ121=\"\",AQ121=0),\"\",MAX(AR$15:AR120)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP123)+1","v":109},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP124)","v":"00:00:00"},{"$f":"IF(OR(AQ124=\"\",AQ124=0),\"\",MAX(AR$15:AR123)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP127)+1","v":113},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP128)","v":"00:00:00"},{"$f":"IF(OR(AQ128=\"\",AQ128=0),\"\",MAX(AR$15:AR127)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP134)+1","v":120},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP135)","v":"00:00:00"},{"$f":"IF(OR(AQ135=\"\",AQ135=0),\"\",MAX(AR$15:AR134)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP139)+1","v":125},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP140)","v":"00:00:00"},{"$f":"IF(OR(AQ140=\"\",AQ140=0),\"\",MAX(AR$15:AR139)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP143)+1","v":129},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP144)","v":"00:00:00"},{"$f":"IF(OR(AQ144=\"\",AQ144=0),\"\",MAX(AR$15:AR143)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP151)+1","v":137},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP152)","v":"00:00:00"},{"$f":"IF(OR(AQ152=\"\",AQ152=0),\"\",MAX(AR$15:AR151)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP158)+1","v":144},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP159)","v":"00:00:00"},{"$f":"IF(OR(AQ159=\"\",AQ159=0),\"\",MAX(AR$15:AR158)+1)","v":""},{"$f":"IF(OR(AQ159=0,AQ159=\"\"),0,IF(COUNTIF(AQ$15:AQ$100000,AQ159)=1,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP162)+1","v":148},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP163)","v":"00:00:00"},{"$f":"IF(OR(AQ163=\"\",AQ163=0),\"\",MAX(AR$15:AR162)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP167)+1","v":153},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP168)","v":"00:00:00"},{"$f":"IF(OR(AQ168=\"\",AQ168=0),\"\",MAX(AR$15:AR167)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP174)+1","v":160},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP175)","v":"00:00:00"},{"$f":"IF(OR(AQ175=\"\",AQ175=0),\"\",MAX(AR$15:AR174)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP180)+1","v":166},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP181)","v":"00:00:00"},{"$f":"IF(OR(AQ181=\"\",AQ181=0),\"\",MAX(AR$15:AR180)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP184)+1","v":170},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP185)","v":"00:00:00"},{"$f":"IF(OR(AQ185=\"\",AQ185=0),\"\",MAX(AR$15:AR184)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP191)+1","v":177},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP192)","v":"00:00:00"},{"$f":"IF(OR(AQ192=\"\",AQ192=0),\"\",MAX(AR$15:AR191)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP193)+1","v":179},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP194)","v":"00:00:00"},{"$f":"IF(OR(AQ194=\"\",AQ194=0),\"\",MAX(AR$15:AR193)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP198)+1","v":184},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP199)","v":"00:00:00"},{"$f":"IF(OR(AQ199=\"\",AQ199=0),\"\",MAX(AR$15:AR198)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP204)+1","v":190},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP205)","v":"00:00:00"},{"$f":"IF(OR(AQ205=\"\",AQ205=0),\"\",MAX(AR$15:AR204)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP210)+1","v":196},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP211)","v":"00:00:00"},{"$f":"IF(OR(AQ211=\"\",AQ211=0),\"\",MAX(AR$15:AR210)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP219)+1","v":205},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP220)","v":"00:00:00"},{"$f":"IF(OR(AQ220=\"\",AQ220=0),\"\",MAX(AR$15:AR219)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP222)+1","v":208},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP223)","v":"00:00:00"},{"$f":"IF(OR(AQ223=\"\",AQ223=0),\"\",MAX(AR$15:AR222)+1)","v":""},{"$f":"IF(OR(AQ223=0,AQ223=\"\"),0,IF(COUNTIF(AQ$15:AQ$100000,AQ223)=1,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP228)+1","v":214},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP229)","v":"00:00:00"},{"$f":"IF(OR(AQ229=\"\",AQ229=0),\"\",MAX(AR$15:AR228)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP233)+1","v":219},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP234)","v":"00:00:00"},{"$f":"IF(OR(AQ234=\"\",AQ234=0),\"\",MAX(AR$15:AR233)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP239)+1","v":225},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP240)","v":"00:00:00"},{"$f":"IF(OR(AQ240=\"\",AQ240=0),\"\",MAX(AR$15:AR239)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP245)+1","v":231},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP246)","v":"00:00:00"},{"$f":"IF(OR(AQ246=\"\",AQ246=0),\"\",MAX(AR$15:AR245)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP250)+1","v":236},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP251)","v":"00:00:00"},{"$f":"IF(OR(AQ251=\"\",AQ251=0),\"\",MAX(AR$15:AR250)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP254)+1","v":240},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP255)","v":"00:00:00"},{"$f":"IF(OR(AQ255=\"\",AQ255=0),\"\",MAX(AR$15:AR254)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP262)+1","v":248},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP263)","v":"00:00:00"},{"$f":"IF(OR(AQ263=\"\",AQ263=0),\"\",MAX(AR$15:AR262)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP263)+1","v":249},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP264)","v":"00:00:00"},{"$f":"IF(OR(AQ264=\"\",AQ264=0),\"\",MAX(AR$15:AR263)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP269)+1","v":255},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP270)","v":"00:00:00"},{"$f":"IF(OR(AQ270=\"\",AQ270=0),\"\",MAX(AR$15:AR269)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP274)+1","v":260},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP275)","v":"00:00:00"},{"$f":"IF(OR(AQ275=\"\",AQ275=0),\"\",MAX(AR$15:AR274)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP281)+1","v":267},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP282)","v":"00:00:00"},{"$f":"IF(OR(AQ282=\"\",AQ282=0),\"\",MAX(AR$15:AR281)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP286)+1","v":272},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP287)","v":"00:00:00"},{"$f":"IF(OR(AQ287=\"\",AQ287=0),\"\",MAX(AR$15:AR286)+1)","v":""},{"$f":"IF(OR(AQ287=0,AQ287=\"\"),0,IF(COUNTIF(AQ$15:AQ$100000,AQ287)=1,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP295)+1","v":281},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP296)","v":"00:00:00"},{"$f":"IF(OR(AQ296=\"\",AQ296=0),\"\",MAX(AR$15:AR295)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP298)+1","v":284},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP299)","v":"00:00:00"},{"$f":"IF(OR(AQ299=\"\",AQ299=0),\"\",MAX(AR$15:AR298)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP306)+1","v":292},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP307)","v":"00:00:00"},{"$f":"IF(OR(AQ307=\"\",AQ307=0),\"\",MAX(AR$15:AR306)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP310)+1","v":296},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP311)","v":"00:00:00"},{"$f":"IF(OR(AQ311=\"\",AQ311=0),\"\",MAX(AR$15:AR310)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP315)+1","v":301},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP316)","v":"00:00:00"},{"$f":"IF(OR(AQ316=\"\",AQ316=0),\"\",MAX(AR$15:AR315)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP321)+1","v":307},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP322)","v":"00:00:00"},{"$f":"IF(OR(AQ322=\"\",AQ322=0),\"\",MAX(AR$15:AR321)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP324)+1","v":310},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP325)","v":"00:00:00"},{"$f":"IF(OR(AQ325=\"\",AQ325=0),\"\",MAX(AR$15:AR324)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP333)+1","v":319},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP334)","v":"00:00:00"},{"$f":"IF(OR(AQ334=\"\",AQ334=0),\"\",MAX(AR$15:AR333)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP339)+1","v":325},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP340)","v":"00:00:00"},{"$f":"IF(OR(AQ340=\"\",AQ340=0),\"\",MAX(AR$15:AR339)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP340)+1","v":326},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP341)","v":"00:00:00"},{"$f":"IF(OR(AQ341=\"\",AQ341=0),\"\",MAX(AR$15:AR340)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP345)+1","v":331},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP346)","v":"00:00:00"},{"$f":"IF(OR(AQ346=\"\",AQ346=0),\"\",MAX(AR$15:AR345)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP350)+1","v":336},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP351)","v":"00:00:00"},{"$f":"IF(OR(AQ351=\"\",AQ351=0),\"\",MAX(AR$15:AR350)+1)","v":""},{"$f":"IF(OR(AQ351=0,AQ351=\"\"),0,IF(COUNTIF(AQ$15:AQ$100000,AQ351)=1,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP357)+1","v":343},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP358)","v":"00:00:00"},{"$f":"IF(OR(AQ358=\"\",AQ358=0),\"\",MAX(AR$15:AR357)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP365)+1","v":351},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP366)","v":"00:00:00"},{"$f":"IF(OR(AQ366=\"\",AQ366=0),\"\",MAX(AR$15:AR365)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP369)+1","v":355},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP370)","v":"00:00:00"},{"$f":"IF(OR(AQ370=\"\",AQ370=0),\"\",MAX(AR$15:AR369)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP376)+1","v":362},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP377)","v":"00:00:00"},{"$f":"IF(OR(AQ377=\"\",AQ377=0),\"\",MAX(AR$15:AR376)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP381)+1","v":367},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP382)","v":"00:00:00"},{"$f":"IF(OR(AQ382=\"\",AQ382=0),\"\",MAX(AR$15:AR381)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP385)+1","v":371},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP386)","v":"00:00:00"},{"$f":"IF(OR(AQ386=\"\",AQ386=0),\"\",MAX(AR$15:AR385)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP392)+1","v":378},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP393)","v":"00:00:00"},{"$f":"IF(OR(AQ393=\"\",AQ393=0),\"\",MAX(AR$15:AR392)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP394)+1","v":380},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP395)","v":"00:00:00"},{"$f":"IF(OR(AQ395=\"\",AQ395=0),\"\",MAX(AR$15:AR394)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP400)+1","v":386},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP401)","v":"00:00:00"},{"$f":"IF(OR(AQ401=\"\",AQ401=0),\"\",MAX(AR$15:AR400)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP401)+1","v":387},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP402)","v":"00:00:00"},{"$f":"IF(OR(AQ402=\"\",AQ402=0),\"\",MAX(AR$15:AR401)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP402)+1","v":388},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP403)","v":"00:00:00"},{"$f":"IF(OR(AQ403=\"\",AQ403=0),\"\",MAX(AR$15:AR402)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP403)+1","v":389},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP404)","v":"00:00:00"},{"$f":"IF(OR(AQ404=\"\",AQ404=0),\"\",MAX(AR$15:AR403)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP404)+1","v":390},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP405)","v":"00:00:00"},{"$f":"IF(OR(AQ405=\"\",AQ405=0),\"\",MAX(AR$15:AR404)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP405)+1","v":391},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP406)","v":"00:00:00"},{"$f":"IF(OR(AQ406=\"\",AQ406=0),\"\",MAX(AR$15:AR405)+1)","v":""},{"$f":"IF(OR(AQ406=0,AQ406=\"\"),0,IF(COUNTIF(AQ$15:AQ$100000,AQ406)=1,0,1))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP406)+1","v":392},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP407)","v":"00:00:00"},{"$f":"IF(OR(AQ407=\"\",AQ407=0),\"\",MAX(AR$15:AR406)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP407)+1","v":393},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP408)","v":"00:00:00"},{"$f":"IF(OR(AQ408=\"\",AQ408=0),\"\",MAX(AR$15:AR407)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP408)+1","v":394},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP409)","v":"00:00:00"},{"$f":"IF(OR(AQ409=\"\",AQ409=0),\"\",MAX(AR$15:AR408)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP409)+1","v":395},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP410)","v":"00:00:00"},{"$f":"IF(OR(AQ410=\"\",AQ410=0),\"\",MAX(AR$15:AR409)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP410)+1","v":396},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP411)","v":"00:00:00"},{"$f":"IF(OR(AQ411=\"\",AQ411=0),\"\",MAX(AR$15:AR410)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP411)+1","v":397},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP412)","v":"00:00:00"},{"$f":"IF(OR(AQ412=\"\",AQ412=0),\"\",MAX(AR$15:AR411)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP412)+1","v":398},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP413)","v":"00:00:00"},{"$f":"IF(OR(AQ413=\"\",AQ413=0),\"\",MAX(AR$15:AR412)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP413)+1","v":399},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP414)","v":"00:00:00"},{"$f":"IF(OR(AQ414=\"\",AQ414=0),\"\",MAX(AR$15:AR413)+1)","v":""},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(AP$15:AP414)+1","v":400},{"$f":"SUMIFS(Periods!$11:$11,Periods!$2:$2,AP415)","v":"00:00:00"},{"$f":"IF(OR(AQ415=\"\",AQ415=0),\"\",MAX(AR$15:AR414)+1)","v":""},{"$f":"IF(OR(AQ415=0,AQ415=\"\"),0,IF(COUNTIF(AQ$15:AQ$100000,AQ415)=1,0,1))","v":0}]

{"sheet":"Macro","index":4,"n_rows":91,"n_cols":99,"rows_kept":91,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87},{"$f":"COLUMN()","v":88},{"$f":"COLUMN()","v":89},{"$f":"COLUMN()","v":90},{"$f":"COLUMN()","v":91},{"$f":"COLUMN()","v":92},{"$f":"COLUMN()","v":93},{"$f":"COLUMN()","v":94},{"$f":"COLUMN()","v":95},{"$f":"COLUMN()","v":96},{"$f":"COLUMN()","v":97},{"$f":"COLUMN()","v":98},{"$f":"COLUMN()","v":99}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16},{"$f":"MAX($Z2:AP2)+1","v":17},{"$f":"MAX($Z2:AQ2)+1","v":18},{"$f":"MAX($Z2:AR2)+1","v":19},{"$f":"MAX($Z2:AS2)+1","v":20},{"$f":"MAX($Z2:AT2)+1","v":21},{"$f":"MAX($Z2:AU2)+1","v":22},{"$f":"MAX($Z2:AV2)+1","v":23},{"$f":"MAX($Z2:AW2)+1","v":24},{"$f":"MAX($Z2:AX2)+1","v":25},{"$f":"MAX($Z2:AY2)+1","v":26},{"$f":"MAX($Z2:AZ2)+1","v":27},{"$f":"MAX($Z2:BA2)+1","v":28},{"$f":"MAX($Z2:BB2)+1","v":29},{"$f":"MAX($Z2:BC2)+1","v":30},{"$f":"MAX($Z2:BD2)+1","v":31},{"$f":"MAX($Z2:BE2)+1","v":32},{"$f":"MAX($Z2:BF2)+1","v":33},{"$f":"MAX($Z2:BG2)+1","v":34},{"$f":"MAX($Z2:BH2)+1","v":35},{"$f":"MAX($Z2:BI2)+1","v":36},{"$f":"MAX($Z2:BJ2)+1","v":37},{"$f":"MAX($Z2:BK2)+1","v":38},{"$f":"MAX($Z2:BL2)+1","v":39},{"$f":"MAX($Z2:BM2)+1","v":40},{"$f":"MAX($Z2:BN2)+1","v":41},{"$f":"MAX($Z2:BO2)+1","v":42},{"$f":"MAX($Z2:BP2)+1","v":43},{"$f":"MAX($Z2:BQ2)+1","v":44},{"$f":"MAX($Z2:BR2)+1","v":45},{"$f":"MAX($Z2:BS2)+1","v":46},{"$f":"MAX($Z2:BT2)+1","v":47},{"$f":"MAX($Z2:BU2)+1","v":48},{"$f":"MAX($Z2:BV2)+1","v":49},{"$f":"MAX($Z2:BW2)+1","v":50},{"$f":"MAX($Z2:BX2)+1","v":51},{"$f":"MAX($Z2:BY2)+1","v":52},{"$f":"MAX($Z2:BZ2)+1","v":53},{"$f":"MAX($Z2:CA2)+1","v":54},{"$f":"MAX($Z2:CB2)+1","v":55},{"$f":"MAX($Z2:CC2)+1","v":56},{"$f":"MAX($Z2:CD2)+1","v":57},{"$f":"MAX($Z2:CE2)+1","v":58},{"$f":"MAX($Z2:CF2)+1","v":59},{"$f":"MAX($Z2:CG2)+1","v":60},{"$f":"MAX($Z2:CH2)+1","v":61},{"$f":"MAX($Z2:CI2)+1","v":62},{"$f":"MAX($Z2:CJ2)+1","v":63},{"$f":"MAX($Z2:CK2)+1","v":64},{"$f":"MAX($Z2:CL2)+1","v":65},{"$f":"MAX($Z2:CM2)+1","v":66},{"$f":"MAX($Z2:CN2)+1","v":67},{"$f":"MAX($Z2:CO2)+1","v":68},{"$f":"MAX($Z2:CP2)+1","v":69},{"$f":"MAX($Z2:CQ2)+1","v":70},{"$f":"MAX($Z2:CR2)+1","v":71},{"$f":"MAX($Z2:CS2)+1","v":72},{"$f":"MAX($Z2:CT2)+1","v":73}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":1},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ28=\"\",\"\",MAX($Z3:AP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR28=\"\",\"\",MAX($Z3:AQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS28=\"\",\"\",MAX($Z3:AR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT28=\"\",\"\",MAX($Z3:AS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU28=\"\",\"\",MAX($Z3:AT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV28=\"\",\"\",MAX($Z3:AU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW28=\"\",\"\",MAX($Z3:AV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX28=\"\",\"\",MAX($Z3:AW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY28=\"\",\"\",MAX($Z3:AX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ28=\"\",\"\",MAX($Z3:AY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA28=\"\",\"\",MAX($Z3:AZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB28=\"\",\"\",MAX($Z3:BA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC28=\"\",\"\",MAX($Z3:BB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD28=\"\",\"\",MAX($Z3:BC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE28=\"\",\"\",MAX($Z3:BD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF28=\"\",\"\",MAX($Z3:BE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG28=\"\",\"\",MAX($Z3:BF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH28=\"\",\"\",MAX($Z3:BG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI28=\"\",\"\",MAX($Z3:BH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ28=\"\",\"\",MAX($Z3:BI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK28=\"\",\"\",MAX($Z3:BJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL28=\"\",\"\",MAX($Z3:BK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM28=\"\",\"\",MAX($Z3:BL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN28=\"\",\"\",MAX($Z3:BM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO28=\"\",\"\",MAX($Z3:BN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP28=\"\",\"\",MAX($Z3:BO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ28=\"\",\"\",MAX($Z3:BP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR28=\"\",\"\",MAX($Z3:BQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS28=\"\",\"\",MAX($Z3:BR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT28=\"\",\"\",MAX($Z3:BS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU28=\"\",\"\",MAX($Z3:BT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV28=\"\",\"\",MAX($Z3:BU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW28=\"\",\"\",MAX($Z3:BV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX28=\"\",\"\",MAX($Z3:BW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY28=\"\",\"\",MAX($Z3:BX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ28=\"\",\"\",MAX($Z3:BY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA28=\"\",\"\",MAX($Z3:BZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB28=\"\",\"\",MAX($Z3:CA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC28=\"\",\"\",MAX($Z3:CB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD28=\"\",\"\",MAX($Z3:CC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE28=\"\",\"\",MAX($Z3:CD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF28=\"\",\"\",MAX($Z3:CE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG28=\"\",\"\",MAX($Z3:CF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH28=\"\",\"\",MAX($Z3:CG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI28=\"\",\"\",MAX($Z3:CH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ28=\"\",\"\",MAX($Z3:CI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK28=\"\",\"\",MAX($Z3:CJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL28=\"\",\"\",MAX($Z3:CK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM28=\"\",\"\",MAX($Z3:CL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN28=\"\",\"\",MAX($Z3:CM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO28=\"\",\"\",MAX($Z3:CN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP28=\"\",\"\",MAX($Z3:CO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ28=\"\",\"\",MAX($Z3:CP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR28=\"\",\"\",MAX($Z3:CQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS28=\"\",\"\",MAX($Z3:CR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT28=\"\",\"\",MAX($Z3:CS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU28=\"\",\"\",MAX($Z3:CT3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":""},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":1},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":2},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":3},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":4},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":5},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":6},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":7},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":8},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":9},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":10},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":11},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":12},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":13},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":14},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":15},{"$f":"IF(OR(AQ3<>\"\",AQ11=\"\"),\"\",MAX($Z4:AP4)+1)","v":16},{"$f":"IF(OR(AR3<>\"\",AR11=\"\"),\"\",MAX($Z4:AQ4)+1)","v":17},{"$f":"IF(OR(AS3<>\"\",AS11=\"\"),\"\",MAX($Z4:AR4)+1)","v":18},{"$f":"IF(OR(AT3<>\"\",AT11=\"\"),\"\",MAX($Z4:AS4)+1)","v":19},{"$f":"IF(OR(AU3<>\"\",AU11=\"\"),\"\",MAX($Z4:AT4)+1)","v":20},{"$f":"IF(OR(AV3<>\"\",AV11=\"\"),\"\",MAX($Z4:AU4)+1)","v":21},{"$f":"IF(OR(AW3<>\"\",AW11=\"\"),\"\",MAX($Z4:AV4)+1)","v":22},{"$f":"IF(OR(AX3<>\"\",AX11=\"\"),\"\",MAX($Z4:AW4)+1)","v":23},{"$f":"IF(OR(AY3<>\"\",AY11=\"\"),\"\",MAX($Z4:AX4)+1)","v":24},{"$f":"IF(OR(AZ3<>\"\",AZ11=\"\"),\"\",MAX($Z4:AY4)+1)","v":25},{"$f":"IF(OR(BA3<>\"\",BA11=\"\"),\"\",MAX($Z4:AZ4)+1)","v":26},{"$f":"IF(OR(BB3<>\"\",BB11=\"\"),\"\",MAX($Z4:BA4)+1)","v":27},{"$f":"IF(OR(BC3<>\"\",BC11=\"\"),\"\",MAX($Z4:BB4)+1)","v":28},{"$f":"IF(OR(BD3<>\"\",BD11=\"\"),\"\",MAX($Z4:BC4)+1)","v":29},{"$f":"IF(OR(BE3<>\"\",BE11=\"\"),\"\",MAX($Z4:BD4)+1)","v":30},{"$f":"IF(OR(BF3<>\"\",BF11=\"\"),\"\",MAX($Z4:BE4)+1)","v":31},{"$f":"IF(OR(BG3<>\"\",BG11=\"\"),\"\",MAX($Z4:BF4)+1)","v":32},{"$f":"IF(OR(BH3<>\"\",BH11=\"\"),\"\",MAX($Z4:BG4)+1)","v":33},{"$f":"IF(OR(BI3<>\"\",BI11=\"\"),\"\",MAX($Z4:BH4)+1)","v":34},{"$f":"IF(OR(BJ3<>\"\",BJ11=\"\"),\"\",MAX($Z4:BI4)+1)","v":35},{"$f":"IF(OR(BK3<>\"\",BK11=\"\"),\"\",MAX($Z4:BJ4)+1)","v":36},{"$f":"IF(OR(BL3<>\"\",BL11=\"\"),\"\",MAX($Z4:BK4)+1)","v":37},{"$f":"IF(OR(BM3<>\"\",BM11=\"\"),\"\",MAX($Z4:BL4)+1)","v":38},{"$f":"IF(OR(BN3<>\"\",BN11=\"\"),\"\",MAX($Z4:BM4)+1)","v":39},{"$f":"IF(OR(BO3<>\"\",BO11=\"\"),\"\",MAX($Z4:BN4)+1)","v":40},{"$f":"IF(OR(BP3<>\"\",BP11=\"\"),\"\",MAX($Z4:BO4)+1)","v":41},{"$f":"IF(OR(BQ3<>\"\",BQ11=\"\"),\"\",MAX($Z4:BP4)+1)","v":42},{"$f":"IF(OR(BR3<>\"\",BR11=\"\"),\"\",MAX($Z4:BQ4)+1)","v":43},{"$f":"IF(OR(BS3<>\"\",BS11=\"\"),\"\",MAX($Z4:BR4)+1)","v":44},{"$f":"IF(OR(BT3<>\"\",BT11=\"\"),\"\",MAX($Z4:BS4)+1)","v":45},{"$f":"IF(OR(BU3<>\"\",BU11=\"\"),\"\",MAX($Z4:BT4)+1)","v":46},{"$f":"IF(OR(BV3<>\"\",BV11=\"\"),\"\",MAX($Z4:BU4)+1)","v":47},{"$f":"IF(OR(BW3<>\"\",BW11=\"\"),\"\",MAX($Z4:BV4)+1)","v":48},{"$f":"IF(OR(BX3<>\"\",BX11=\"\"),\"\",MAX($Z4:BW4)+1)","v":49},{"$f":"IF(OR(BY3<>\"\",BY11=\"\"),\"\",MAX($Z4:BX4)+1)","v":50},{"$f":"IF(OR(BZ3<>\"\",BZ11=\"\"),\"\",MAX($Z4:BY4)+1)","v":51},{"$f":"IF(OR(CA3<>\"\",CA11=\"\"),\"\",MAX($Z4:BZ4)+1)","v":52},{"$f":"IF(OR(CB3<>\"\",CB11=\"\"),\"\",MAX($Z4:CA4)+1)","v":53},{"$f":"IF(OR(CC3<>\"\",CC11=\"\"),\"\",MAX($Z4:CB4)+1)","v":54},{"$f":"IF(OR(CD3<>\"\",CD11=\"\"),\"\",MAX($Z4:CC4)+1)","v":55},{"$f":"IF(OR(CE3<>\"\",CE11=\"\"),\"\",MAX($Z4:CD4)+1)","v":56},{"$f":"IF(OR(CF3<>\"\",CF11=\"\"),\"\",MAX($Z4:CE4)+1)","v":57},{"$f":"IF(OR(CG3<>\"\",CG11=\"\"),\"\",MAX($Z4:CF4)+1)","v":58},{"$f":"IF(OR(CH3<>\"\",CH11=\"\"),\"\",MAX($Z4:CG4)+1)","v":59},{"$f":"IF(OR(CI3<>\"\",CI11=\"\"),\"\",MAX($Z4:CH4)+1)","v":""},{"$f":"IF(OR(CJ3<>\"\",CJ11=\"\"),\"\",MAX($Z4:CI4)+1)","v":""},{"$f":"IF(OR(CK3<>\"\",CK11=\"\"),\"\",MAX($Z4:CJ4)+1)","v":""},{"$f":"IF(OR(CL3<>\"\",CL11=\"\"),\"\",MAX($Z4:CK4)+1)","v":""},{"$f":"IF(OR(CM3<>\"\",CM11=\"\"),\"\",MAX($Z4:CL4)+1)","v":""},{"$f":"IF(OR(CN3<>\"\",CN11=\"\"),\"\",MAX($Z4:CM4)+1)","v":""},{"$f":"IF(OR(CO3<>\"\",CO11=\"\"),\"\",MAX($Z4:CN4)+1)","v":""},{"$f":"IF(OR(CP3<>\"\",CP11=\"\"),\"\",MAX($Z4:CO4)+1)","v":""},{"$f":"IF(OR(CQ3<>\"\",CQ11=\"\"),\"\",MAX($Z4:CP4)+1)","v":""},{"$f":"IF(OR(CR3<>\"\",CR11=\"\"),\"\",MAX($Z4:CQ4)+1)","v":""},{"$f":"IF(OR(CS3<>\"\",CS11=\"\"),\"\",MAX($Z4:CR4)+1)","v":""},{"$f":"IF(OR(CT3<>\"\",CT11=\"\"),\"\",MAX($Z4:CS4)+1)","v":""},{"$f":"IF(OR(CU3<>\"\",CU11=\"\"),\"\",MAX($Z4:CT4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","",{"$f":"IF(CN11=\"\",\"\",DAY(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":4},7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,"","","","","",{"$f":"IF(CN11=\"\",\"\",MONTH(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$140","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":21},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":21},21,21,22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,30,30,30,31,31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,35,35,35,35,"","","","","",{"$f":"IF(CN11=\"\",\"\",YEAR(CN11)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$141","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":31},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":30},30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,"","","","","",{"$f":"IF(CN12=\"\",\"\",DAY(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$142","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":3},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":6},9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,"","","","","",{"$f":"IF(CN12=\"\",\"\",MONTH(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$143","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":21},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":21},21,21,22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,30,30,30,31,31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,35,35,35,35,"","","","","",{"$f":"IF(CN12=\"\",\"\",YEAR(CN12)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I29\")","v":"Macro"},null,null,{"$f":"INDIRECT(\"START!K29\")","v":"Макропоказатели внешней среды"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2021-01-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2021-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2021-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2021-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2021-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2022-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2022-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ20=\"\",\"\",Periods!AQ20),IF($Q$12=Lists!$U$17,IF(Periods!AQ35=\"\",\"\",Periods!AQ35),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR20=\"\",\"\",Periods!AR20),IF($Q$12=Lists!$U$17,IF(Periods!AR35=\"\",\"\",Periods!AR35),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS20=\"\",\"\",Periods!AS20),IF($Q$12=Lists!$U$17,IF(Periods!AS35=\"\",\"\",Periods!AS35),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT20=\"\",\"\",Periods!AT20),IF($Q$12=Lists!$U$17,IF(Periods!AT35=\"\",\"\",Periods!AT35),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU20=\"\",\"\",Periods!AU20),IF($Q$12=Lists!$U$17,IF(Periods!AU35=\"\",\"\",Periods!AU35),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV20=\"\",\"\",Periods!AV20),IF($Q$12=Lists!$U$17,IF(Periods!AV35=\"\",\"\",Periods!AV35),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW20=\"\",\"\",Periods!AW20),IF($Q$12=Lists!$U$17,IF(Periods!AW35=\"\",\"\",Periods!AW35),\"\"))","v":"2026-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX20=\"\",\"\",Periods!AX20),IF($Q$12=Lists!$U$17,IF(Periods!AX35=\"\",\"\",Periods!AX35),\"\"))","v":"2026-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY20=\"\",\"\",Periods!AY20),IF($Q$12=Lists!$U$17,IF(Periods!AY35=\"\",\"\",Periods!AY35),\"\"))","v":"2027-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ20=\"\",\"\",Periods!AZ20),IF($Q$12=Lists!$U$17,IF(Periods!AZ35=\"\",\"\",Periods!AZ35),\"\"))","v":"2027-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA20=\"\",\"\",Periods!BA20),IF($Q$12=Lists!$U$17,IF(Periods!BA35=\"\",\"\",Periods!BA35),\"\"))","v":"2027-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB20=\"\",\"\",Periods!BB20),IF($Q$12=Lists!$U$17,IF(Periods!BB35=\"\",\"\",Periods!BB35),\"\"))","v":"2027-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC20=\"\",\"\",Periods!BC20),IF($Q$12=Lists!$U$17,IF(Periods!BC35=\"\",\"\",Periods!BC35),\"\"))","v":"2028-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD20=\"\",\"\",Periods!BD20),IF($Q$12=Lists!$U$17,IF(Periods!BD35=\"\",\"\",Periods!BD35),\"\"))","v":"2028-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE20=\"\",\"\",Periods!BE20),IF($Q$12=Lists!$U$17,IF(Periods!BE35=\"\",\"\",Periods!BE35),\"\"))","v":"2028-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF20=\"\",\"\",Periods!BF20),IF($Q$12=Lists!$U$17,IF(Periods!BF35=\"\",\"\",Periods!BF35),\"\"))","v":"2028-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG20=\"\",\"\",Periods!BG20),IF($Q$12=Lists!$U$17,IF(Periods!BG35=\"\",\"\",Periods!BG35),\"\"))","v":"2029-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH20=\"\",\"\",Periods!BH20),IF($Q$12=Lists!$U$17,IF(Periods!BH35=\"\",\"\",Periods!BH35),\"\"))","v":"2029-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI20=\"\",\"\",Periods!BI20),IF($Q$12=Lists!$U$17,IF(Periods!BI35=\"\",\"\",Periods!BI35),\"\"))","v":"2029-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ20=\"\",\"\",Periods!BJ20),IF($Q$12=Lists!$U$17,IF(Periods!BJ35=\"\",\"\",Periods!BJ35),\"\"))","v":"2029-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK20=\"\",\"\",Periods!BK20),IF($Q$12=Lists!$U$17,IF(Periods!BK35=\"\",\"\",Periods!BK35),\"\"))","v":"2030-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL20=\"\",\"\",Periods!BL20),IF($Q$12=Lists!$U$17,IF(Periods!BL35=\"\",\"\",Periods!BL35),\"\"))","v":"2030-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM20=\"\",\"\",Periods!BM20),IF($Q$12=Lists!$U$17,IF(Periods!BM35=\"\",\"\",Periods!BM35),\"\"))","v":"2030-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN20=\"\",\"\",Periods!BN20),IF($Q$12=Lists!$U$17,IF(Periods!BN35=\"\",\"\",Periods!BN35),\"\"))","v":"2030-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO20=\"\",\"\",Periods!BO20),IF($Q$12=Lists!$U$17,IF(Periods!BO35=\"\",\"\",Periods!BO35),\"\"))","v":"2031-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP20=\"\",\"\",Periods!BP20),IF($Q$12=Lists!$U$17,IF(Periods!BP35=\"\",\"\",Periods!BP35),\"\"))","v":"2031-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ20=\"\",\"\",Periods!BQ20),IF($Q$12=Lists!$U$17,IF(Periods!BQ35=\"\",\"\",Periods!BQ35),\"\"))","v":"2031-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR20=\"\",\"\",Periods!BR20),IF($Q$12=Lists!$U$17,IF(Periods!BR35=\"\",\"\",Periods!BR35),\"\"))","v":"2031-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS20=\"\",\"\",Periods!BS20),IF($Q$12=Lists!$U$17,IF(Periods!BS35=\"\",\"\",Periods!BS35),\"\"))","v":"2032-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT20=\"\",\"\",Periods!BT20),IF($Q$12=Lists!$U$17,IF(Periods!BT35=\"\",\"\",Periods!BT35),\"\"))","v":"2032-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU20=\"\",\"\",Periods!BU20),IF($Q$12=Lists!$U$17,IF(Periods!BU35=\"\",\"\",Periods!BU35),\"\"))","v":"2032-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV20=\"\",\"\",Periods!BV20),IF($Q$12=Lists!$U$17,IF(Periods!BV35=\"\",\"\",Periods!BV35),\"\"))","v":"2032-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW20=\"\",\"\",Periods!BW20),IF($Q$12=Lists!$U$17,IF(Periods!BW35=\"\",\"\",Periods!BW35),\"\"))","v":"2033-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX20=\"\",\"\",Periods!BX20),IF($Q$12=Lists!$U$17,IF(Periods!BX35=\"\",\"\",Periods!BX35),\"\"))","v":"2033-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY20=\"\",\"\",Periods!BY20),IF($Q$12=Lists!$U$17,IF(Periods!BY35=\"\",\"\",Periods!BY35),\"\"))","v":"2033-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ20=\"\",\"\",Periods!BZ20),IF($Q$12=Lists!$U$17,IF(Periods!BZ35=\"\",\"\",Periods!BZ35),\"\"))","v":"2033-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA20=\"\",\"\",Periods!CA20),IF($Q$12=Lists!$U$17,IF(Periods!CA35=\"\",\"\",Periods!CA35),\"\"))","v":"2034-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB20=\"\",\"\",Periods!CB20),IF($Q$12=Lists!$U$17,IF(Periods!CB35=\"\",\"\",Periods!CB35),\"\"))","v":"2034-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC20=\"\",\"\",Periods!CC20),IF($Q$12=Lists!$U$17,IF(Periods!CC35=\"\",\"\",Periods!CC35),\"\"))","v":"2034-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD20=\"\",\"\",Periods!CD20),IF($Q$12=Lists!$U$17,IF(Periods!CD35=\"\",\"\",Periods!CD35),\"\"))","v":"2034-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE20=\"\",\"\",Periods!CE20),IF($Q$12=Lists!$U$17,IF(Periods!CE35=\"\",\"\",Periods!CE35),\"\"))","v":"2035-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF20=\"\",\"\",Periods!CF20),IF($Q$12=Lists!$U$17,IF(Periods!CF35=\"\",\"\",Periods!CF35),\"\"))","v":"2035-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG20=\"\",\"\",Periods!CG20),IF($Q$12=Lists!$U$17,IF(Periods!CG35=\"\",\"\",Periods!CG35),\"\"))","v":"2035-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH20=\"\",\"\",Periods!CH20),IF($Q$12=Lists!$U$17,IF(Periods!CH35=\"\",\"\",Periods!CH35),\"\"))","v":"2035-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI20=\"\",\"\",Periods!CI20),IF($Q$12=Lists!$U$17,IF(Periods!CI35=\"\",\"\",Periods!CI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ20=\"\",\"\",Periods!CJ20),IF($Q$12=Lists!$U$17,IF(Periods!CJ35=\"\",\"\",Periods!CJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK20=\"\",\"\",Periods!CK20),IF($Q$12=Lists!$U$17,IF(Periods!CK35=\"\",\"\",Periods!CK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL20=\"\",\"\",Periods!CL20),IF($Q$12=Lists!$U$17,IF(Periods!CL35=\"\",\"\",Periods!CL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM20=\"\",\"\",Periods!CM20),IF($Q$12=Lists!$U$17,IF(Periods!CM35=\"\",\"\",Periods!CM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN20=\"\",\"\",Periods!CN20),IF($Q$12=Lists!$U$17,IF(Periods!CN35=\"\",\"\",Periods!CN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO20=\"\",\"\",Periods!CO20),IF($Q$12=Lists!$U$17,IF(Periods!CO35=\"\",\"\",Periods!CO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP20=\"\",\"\",Periods!CP20),IF($Q$12=Lists!$U$17,IF(Periods!CP35=\"\",\"\",Periods!CP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ20=\"\",\"\",Periods!CQ20),IF($Q$12=Lists!$U$17,IF(Periods!CQ35=\"\",\"\",Periods!CQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR20=\"\",\"\",Periods!CR20),IF($Q$12=Lists!$U$17,IF(Periods!CR35=\"\",\"\",Periods!CR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS20=\"\",\"\",Periods!CS20),IF($Q$12=Lists!$U$17,IF(Periods!CS35=\"\",\"\",Periods!CS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT20=\"\",\"\",Periods!CT20),IF($Q$12=Lists!$U$17,IF(Periods!CT35=\"\",\"\",Periods!CT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU20=\"\",\"\",Periods!CU20),IF($Q$12=Lists!$U$17,IF(Periods!CU35=\"\",\"\",Periods!CU35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"расчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2035-12-31"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2021-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2021-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2021-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2021-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2022-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2022-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":"2022-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":"2022-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":"2023-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":"2023-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":"2023-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":"2023-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":"2024-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":"2024-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":"2024-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":"2024-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ21=\"\",\"\",Periods!AQ21),IF($Q$12=Lists!$U$17,IF(Periods!AQ36=\"\",\"\",Periods!AQ36),\"\"))","v":"2025-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR21=\"\",\"\",Periods!AR21),IF($Q$12=Lists!$U$17,IF(Periods!AR36=\"\",\"\",Periods!AR36),\"\"))","v":"2025-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS21=\"\",\"\",Periods!AS21),IF($Q$12=Lists!$U$17,IF(Periods!AS36=\"\",\"\",Periods!AS36),\"\"))","v":"2025-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT21=\"\",\"\",Periods!AT21),IF($Q$12=Lists!$U$17,IF(Periods!AT36=\"\",\"\",Periods!AT36),\"\"))","v":"2025-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU21=\"\",\"\",Periods!AU21),IF($Q$12=Lists!$U$17,IF(Periods!AU36=\"\",\"\",Periods!AU36),\"\"))","v":"2026-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV21=\"\",\"\",Periods!AV21),IF($Q$12=Lists!$U$17,IF(Periods!AV36=\"\",\"\",Periods!AV36),\"\"))","v":"2026-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW21=\"\",\"\",Periods!AW21),IF($Q$12=Lists!$U$17,IF(Periods!AW36=\"\",\"\",Periods!AW36),\"\"))","v":"2026-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX21=\"\",\"\",Periods!AX21),IF($Q$12=Lists!$U$17,IF(Periods!AX36=\"\",\"\",Periods!AX36),\"\"))","v":"2026-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY21=\"\",\"\",Periods!AY21),IF($Q$12=Lists!$U$17,IF(Periods!AY36=\"\",\"\",Periods!AY36),\"\"))","v":"2027-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ21=\"\",\"\",Periods!AZ21),IF($Q$12=Lists!$U$17,IF(Periods!AZ36=\"\",\"\",Periods!AZ36),\"\"))","v":"2027-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA21=\"\",\"\",Periods!BA21),IF($Q$12=Lists!$U$17,IF(Periods!BA36=\"\",\"\",Periods!BA36),\"\"))","v":"2027-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB21=\"\",\"\",Periods!BB21),IF($Q$12=Lists!$U$17,IF(Periods!BB36=\"\",\"\",Periods!BB36),\"\"))","v":"2027-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC21=\"\",\"\",Periods!BC21),IF($Q$12=Lists!$U$17,IF(Periods!BC36=\"\",\"\",Periods!BC36),\"\"))","v":"2028-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD21=\"\",\"\",Periods!BD21),IF($Q$12=Lists!$U$17,IF(Periods!BD36=\"\",\"\",Periods!BD36),\"\"))","v":"2028-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE21=\"\",\"\",Periods!BE21),IF($Q$12=Lists!$U$17,IF(Periods!BE36=\"\",\"\",Periods!BE36),\"\"))","v":"2028-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF21=\"\",\"\",Periods!BF21),IF($Q$12=Lists!$U$17,IF(Periods!BF36=\"\",\"\",Periods!BF36),\"\"))","v":"2028-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG21=\"\",\"\",Periods!BG21),IF($Q$12=Lists!$U$17,IF(Periods!BG36=\"\",\"\",Periods!BG36),\"\"))","v":"2029-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH21=\"\",\"\",Periods!BH21),IF($Q$12=Lists!$U$17,IF(Periods!BH36=\"\",\"\",Periods!BH36),\"\"))","v":"2029-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI21=\"\",\"\",Periods!BI21),IF($Q$12=Lists!$U$17,IF(Periods!BI36=\"\",\"\",Periods!BI36),\"\"))","v":"2029-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ21=\"\",\"\",Periods!BJ21),IF($Q$12=Lists!$U$17,IF(Periods!BJ36=\"\",\"\",Periods!BJ36),\"\"))","v":"2029-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK21=\"\",\"\",Periods!BK21),IF($Q$12=Lists!$U$17,IF(Periods!BK36=\"\",\"\",Periods!BK36),\"\"))","v":"2030-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL21=\"\",\"\",Periods!BL21),IF($Q$12=Lists!$U$17,IF(Periods!BL36=\"\",\"\",Periods!BL36),\"\"))","v":"2030-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM21=\"\",\"\",Periods!BM21),IF($Q$12=Lists!$U$17,IF(Periods!BM36=\"\",\"\",Periods!BM36),\"\"))","v":"2030-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN21=\"\",\"\",Periods!BN21),IF($Q$12=Lists!$U$17,IF(Periods!BN36=\"\",\"\",Periods!BN36),\"\"))","v":"2030-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO21=\"\",\"\",Periods!BO21),IF($Q$12=Lists!$U$17,IF(Periods!BO36=\"\",\"\",Periods!BO36),\"\"))","v":"2031-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP21=\"\",\"\",Periods!BP21),IF($Q$12=Lists!$U$17,IF(Periods!BP36=\"\",\"\",Periods!BP36),\"\"))","v":"2031-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ21=\"\",\"\",Periods!BQ21),IF($Q$12=Lists!$U$17,IF(Periods!BQ36=\"\",\"\",Periods!BQ36),\"\"))","v":"2031-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR21=\"\",\"\",Periods!BR21),IF($Q$12=Lists!$U$17,IF(Periods!BR36=\"\",\"\",Periods!BR36),\"\"))","v":"2031-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS21=\"\",\"\",Periods!BS21),IF($Q$12=Lists!$U$17,IF(Periods!BS36=\"\",\"\",Periods!BS36),\"\"))","v":"2032-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT21=\"\",\"\",Periods!BT21),IF($Q$12=Lists!$U$17,IF(Periods!BT36=\"\",\"\",Periods!BT36),\"\"))","v":"2032-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU21=\"\",\"\",Periods!BU21),IF($Q$12=Lists!$U$17,IF(Periods!BU36=\"\",\"\",Periods!BU36),\"\"))","v":"2032-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV21=\"\",\"\",Periods!BV21),IF($Q$12=Lists!$U$17,IF(Periods!BV36=\"\",\"\",Periods!BV36),\"\"))","v":"2032-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW21=\"\",\"\",Periods!BW21),IF($Q$12=Lists!$U$17,IF(Periods!BW36=\"\",\"\",Periods!BW36),\"\"))","v":"2033-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX21=\"\",\"\",Periods!BX21),IF($Q$12=Lists!$U$17,IF(Periods!BX36=\"\",\"\",Periods!BX36),\"\"))","v":"2033-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY21=\"\",\"\",Periods!BY21),IF($Q$12=Lists!$U$17,IF(Periods!BY36=\"\",\"\",Periods!BY36),\"\"))","v":"2033-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ21=\"\",\"\",Periods!BZ21),IF($Q$12=Lists!$U$17,IF(Periods!BZ36=\"\",\"\",Periods!BZ36),\"\"))","v":"2033-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA21=\"\",\"\",Periods!CA21),IF($Q$12=Lists!$U$17,IF(Periods!CA36=\"\",\"\",Periods!CA36),\"\"))","v":"2034-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB21=\"\",\"\",Periods!CB21),IF($Q$12=Lists!$U$17,IF(Periods!CB36=\"\",\"\",Periods!CB36),\"\"))","v":"2034-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC21=\"\",\"\",Periods!CC21),IF($Q$12=Lists!$U$17,IF(Periods!CC36=\"\",\"\",Periods!CC36),\"\"))","v":"2034-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD21=\"\",\"\",Periods!CD21),IF($Q$12=Lists!$U$17,IF(Periods!CD36=\"\",\"\",Periods!CD36),\"\"))","v":"2034-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE21=\"\",\"\",Periods!CE21),IF($Q$12=Lists!$U$17,IF(Periods!CE36=\"\",\"\",Periods!CE36),\"\"))","v":"2035-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF21=\"\",\"\",Periods!CF21),IF($Q$12=Lists!$U$17,IF(Periods!CF36=\"\",\"\",Periods!CF36),\"\"))","v":"2035-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG21=\"\",\"\",Periods!CG21),IF($Q$12=Lists!$U$17,IF(Periods!CG36=\"\",\"\",Periods!CG36),\"\"))","v":"2035-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH21=\"\",\"\",Periods!CH21),IF($Q$12=Lists!$U$17,IF(Periods!CH36=\"\",\"\",Periods!CH36),\"\"))","v":"2035-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI21=\"\",\"\",Periods!CI21),IF($Q$12=Lists!$U$17,IF(Periods!CI36=\"\",\"\",Periods!CI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ21=\"\",\"\",Periods!CJ21),IF($Q$12=Lists!$U$17,IF(Periods!CJ36=\"\",\"\",Periods!CJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK21=\"\",\"\",Periods!CK21),IF($Q$12=Lists!$U$17,IF(Periods!CK36=\"\",\"\",Periods!CK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL21=\"\",\"\",Periods!CL21),IF($Q$12=Lists!$U$17,IF(Periods!CL36=\"\",\"\",Periods!CL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM21=\"\",\"\",Periods!CM21),IF($Q$12=Lists!$U$17,IF(Periods!CM36=\"\",\"\",Periods!CM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN21=\"\",\"\",Periods!CN21),IF($Q$12=Lists!$U$17,IF(Periods!CN36=\"\",\"\",Periods!CN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO21=\"\",\"\",Periods!CO21),IF($Q$12=Lists!$U$17,IF(Periods!CO36=\"\",\"\",Periods!CO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP21=\"\",\"\",Periods!CP21),IF($Q$12=Lists!$U$17,IF(Periods!CP36=\"\",\"\",Periods!CP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ21=\"\",\"\",Periods!CQ21),IF($Q$12=Lists!$U$17,IF(Periods!CQ36=\"\",\"\",Periods!CQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR21=\"\",\"\",Periods!CR21),IF($Q$12=Lists!$U$17,IF(Periods!CR36=\"\",\"\",Periods!CR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS21=\"\",\"\",Periods!CS21),IF($Q$12=Lists!$U$17,IF(Periods!CS36=\"\",\"\",Periods!CS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT21=\"\",\"\",Periods!CT21),IF($Q$12=Lists!$U$17,IF(Periods!CT36=\"\",\"\",Periods!CT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU21=\"\",\"\",Periods!CU21),IF($Q$12=Lists!$U$17,IF(Periods!CU36=\"\",\"\",Periods!CU36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,"значение",null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"1кв21г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2кв21г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"3кв21г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"4кв21г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"1кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"2кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":"3кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":"4кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":"1кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":"2кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":"3кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":"4кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":"1кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":"2кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":"3кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":"4кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ22=\"\",\"\",Periods!AQ22),IF($Q$12=Lists!$U$17,IF(Periods!AQ37=\"\",\"\",Periods!AQ37),\"\"))","v":"1кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR22=\"\",\"\",Periods!AR22),IF($Q$12=Lists!$U$17,IF(Periods!AR37=\"\",\"\",Periods!AR37),\"\"))","v":"2кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS22=\"\",\"\",Periods!AS22),IF($Q$12=Lists!$U$17,IF(Periods!AS37=\"\",\"\",Periods!AS37),\"\"))","v":"3кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT22=\"\",\"\",Periods!AT22),IF($Q$12=Lists!$U$17,IF(Periods!AT37=\"\",\"\",Periods!AT37),\"\"))","v":"4кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU22=\"\",\"\",Periods!AU22),IF($Q$12=Lists!$U$17,IF(Periods!AU37=\"\",\"\",Periods!AU37),\"\"))","v":"1кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV22=\"\",\"\",Periods!AV22),IF($Q$12=Lists!$U$17,IF(Periods!AV37=\"\",\"\",Periods!AV37),\"\"))","v":"2кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW22=\"\",\"\",Periods!AW22),IF($Q$12=Lists!$U$17,IF(Periods!AW37=\"\",\"\",Periods!AW37),\"\"))","v":"3кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX22=\"\",\"\",Periods!AX22),IF($Q$12=Lists!$U$17,IF(Periods!AX37=\"\",\"\",Periods!AX37),\"\"))","v":"4кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY22=\"\",\"\",Periods!AY22),IF($Q$12=Lists!$U$17,IF(Periods!AY37=\"\",\"\",Periods!AY37),\"\"))","v":"1кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ22=\"\",\"\",Periods!AZ22),IF($Q$12=Lists!$U$17,IF(Periods!AZ37=\"\",\"\",Periods!AZ37),\"\"))","v":"2кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA22=\"\",\"\",Periods!BA22),IF($Q$12=Lists!$U$17,IF(Periods!BA37=\"\",\"\",Periods!BA37),\"\"))","v":"3кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB22=\"\",\"\",Periods!BB22),IF($Q$12=Lists!$U$17,IF(Periods!BB37=\"\",\"\",Periods!BB37),\"\"))","v":"4кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC22=\"\",\"\",Periods!BC22),IF($Q$12=Lists!$U$17,IF(Periods!BC37=\"\",\"\",Periods!BC37),\"\"))","v":"1кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD22=\"\",\"\",Periods!BD22),IF($Q$12=Lists!$U$17,IF(Periods!BD37=\"\",\"\",Periods!BD37),\"\"))","v":"2кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE22=\"\",\"\",Periods!BE22),IF($Q$12=Lists!$U$17,IF(Periods!BE37=\"\",\"\",Periods!BE37),\"\"))","v":"3кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF22=\"\",\"\",Periods!BF22),IF($Q$12=Lists!$U$17,IF(Periods!BF37=\"\",\"\",Periods!BF37),\"\"))","v":"4кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG22=\"\",\"\",Periods!BG22),IF($Q$12=Lists!$U$17,IF(Periods!BG37=\"\",\"\",Periods!BG37),\"\"))","v":"1кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH22=\"\",\"\",Periods!BH22),IF($Q$12=Lists!$U$17,IF(Periods!BH37=\"\",\"\",Periods!BH37),\"\"))","v":"2кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI22=\"\",\"\",Periods!BI22),IF($Q$12=Lists!$U$17,IF(Periods!BI37=\"\",\"\",Periods!BI37),\"\"))","v":"3кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ22=\"\",\"\",Periods!BJ22),IF($Q$12=Lists!$U$17,IF(Periods!BJ37=\"\",\"\",Periods!BJ37),\"\"))","v":"4кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK22=\"\",\"\",Periods!BK22),IF($Q$12=Lists!$U$17,IF(Periods!BK37=\"\",\"\",Periods!BK37),\"\"))","v":"1кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL22=\"\",\"\",Periods!BL22),IF($Q$12=Lists!$U$17,IF(Periods!BL37=\"\",\"\",Periods!BL37),\"\"))","v":"2кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM22=\"\",\"\",Periods!BM22),IF($Q$12=Lists!$U$17,IF(Periods!BM37=\"\",\"\",Periods!BM37),\"\"))","v":"3кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN22=\"\",\"\",Periods!BN22),IF($Q$12=Lists!$U$17,IF(Periods!BN37=\"\",\"\",Periods!BN37),\"\"))","v":"4кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO22=\"\",\"\",Periods!BO22),IF($Q$12=Lists!$U$17,IF(Periods!BO37=\"\",\"\",Periods!BO37),\"\"))","v":"1кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP22=\"\",\"\",Periods!BP22),IF($Q$12=Lists!$U$17,IF(Periods!BP37=\"\",\"\",Periods!BP37),\"\"))","v":"2кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ22=\"\",\"\",Periods!BQ22),IF($Q$12=Lists!$U$17,IF(Periods!BQ37=\"\",\"\",Periods!BQ37),\"\"))","v":"3кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR22=\"\",\"\",Periods!BR22),IF($Q$12=Lists!$U$17,IF(Periods!BR37=\"\",\"\",Periods!BR37),\"\"))","v":"4кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS22=\"\",\"\",Periods!BS22),IF($Q$12=Lists!$U$17,IF(Periods!BS37=\"\",\"\",Periods!BS37),\"\"))","v":"1кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT22=\"\",\"\",Periods!BT22),IF($Q$12=Lists!$U$17,IF(Periods!BT37=\"\",\"\",Periods!BT37),\"\"))","v":"2кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU22=\"\",\"\",Periods!BU22),IF($Q$12=Lists!$U$17,IF(Periods!BU37=\"\",\"\",Periods!BU37),\"\"))","v":"3кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV22=\"\",\"\",Periods!BV22),IF($Q$12=Lists!$U$17,IF(Periods!BV37=\"\",\"\",Periods!BV37),\"\"))","v":"4кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW22=\"\",\"\",Periods!BW22),IF($Q$12=Lists!$U$17,IF(Periods!BW37=\"\",\"\",Periods!BW37),\"\"))","v":"1кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX22=\"\",\"\",Periods!BX22),IF($Q$12=Lists!$U$17,IF(Periods!BX37=\"\",\"\",Periods!BX37),\"\"))","v":"2кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY22=\"\",\"\",Periods!BY22),IF($Q$12=Lists!$U$17,IF(Periods!BY37=\"\",\"\",Periods!BY37),\"\"))","v":"3кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ22=\"\",\"\",Periods!BZ22),IF($Q$12=Lists!$U$17,IF(Periods!BZ37=\"\",\"\",Periods!BZ37),\"\"))","v":"4кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA22=\"\",\"\",Periods!CA22),IF($Q$12=Lists!$U$17,IF(Periods!CA37=\"\",\"\",Periods!CA37),\"\"))","v":"1кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB22=\"\",\"\",Periods!CB22),IF($Q$12=Lists!$U$17,IF(Periods!CB37=\"\",\"\",Periods!CB37),\"\"))","v":"2кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC22=\"\",\"\",Periods!CC22),IF($Q$12=Lists!$U$17,IF(Periods!CC37=\"\",\"\",Periods!CC37),\"\"))","v":"3кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD22=\"\",\"\",Periods!CD22),IF($Q$12=Lists!$U$17,IF(Periods!CD37=\"\",\"\",Periods!CD37),\"\"))","v":"4кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE22=\"\",\"\",Periods!CE22),IF($Q$12=Lists!$U$17,IF(Periods!CE37=\"\",\"\",Periods!CE37),\"\"))","v":"1кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF22=\"\",\"\",Periods!CF22),IF($Q$12=Lists!$U$17,IF(Periods!CF37=\"\",\"\",Periods!CF37),\"\"))","v":"2кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG22=\"\",\"\",Periods!CG22),IF($Q$12=Lists!$U$17,IF(Periods!CG37=\"\",\"\",Periods!CG37),\"\"))","v":"3кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH22=\"\",\"\",Periods!CH22),IF($Q$12=Lists!$U$17,IF(Periods!CH37=\"\",\"\",Periods!CH37),\"\"))","v":"4кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI22=\"\",\"\",Periods!CI22),IF($Q$12=Lists!$U$17,IF(Periods!CI37=\"\",\"\",Periods!CI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ22=\"\",\"\",Periods!CJ22),IF($Q$12=Lists!$U$17,IF(Periods!CJ37=\"\",\"\",Periods!CJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK22=\"\",\"\",Periods!CK22),IF($Q$12=Lists!$U$17,IF(Periods!CK37=\"\",\"\",Periods!CK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL22=\"\",\"\",Periods!CL22),IF($Q$12=Lists!$U$17,IF(Periods!CL37=\"\",\"\",Periods!CL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM22=\"\",\"\",Periods!CM22),IF($Q$12=Lists!$U$17,IF(Periods!CM37=\"\",\"\",Periods!CM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN22=\"\",\"\",Periods!CN22),IF($Q$12=Lists!$U$17,IF(Periods!CN37=\"\",\"\",Periods!CN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO22=\"\",\"\",Periods!CO22),IF($Q$12=Lists!$U$17,IF(Periods!CO37=\"\",\"\",Periods!CO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP22=\"\",\"\",Periods!CP22),IF($Q$12=Lists!$U$17,IF(Periods!CP37=\"\",\"\",Periods!CP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ22=\"\",\"\",Periods!CQ22),IF($Q$12=Lists!$U$17,IF(Periods!CQ37=\"\",\"\",Periods!CQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR22=\"\",\"\",Periods!CR22),IF($Q$12=Lists!$U$17,IF(Periods!CR37=\"\",\"\",Periods!CR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS22=\"\",\"\",Periods!CS22),IF($Q$12=Lists!$U$17,IF(Periods!CS37=\"\",\"\",Periods!CS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT22=\"\",\"\",Periods!CT22),IF($Q$12=Lists!$U$17,IF(Periods!CT37=\"\",\"\",Periods!CT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU22=\"\",\"\",Periods!CU22),IF($Q$12=Lists!$U$17,IF(Periods!CU37=\"\",\"\",Periods!CU37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$CW14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99368)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99368)","v":0},{"$f":"SUM(T$15:T$99368)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[{"$f":"ROW()","v":16},null,null,null,null,null,{"$f":"IF($R16=\"^\",IF(COUNTIF(Lists!$13:$13,H16)=1,0,1),0)","v":0},"Параметры рабочего дня сотрудника"]
[{"$f":"ROW()","v":17},null,null,null,null,null,{"$f":"IF($R17=\"^\",IF(COUNTIF(Lists!$13:$13,H17)=1,0,1),0)","v":0},{"$f":"H16","v":"Параметры рабочего дня сотрудника"},"Время одной смены рабочего дня",null,null,null,"кол-во часов",null,null,"M",{"$f":"MAIN!Q94","v":8},null,{"$f":"IF(G17<>0,1,IF(OR($Q17=\"\",$Q17=0),0,IF($R17=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H17))),$Q17)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":18},null,null,null,null,null,{"$f":"IF($R18=\"^\",IF(COUNTIF(Lists!$13:$13,H18)=1,0,1),0)","v":0},{"$f":"H16","v":"Параметры рабочего дня сотрудника"},"Количество рабочих дней в месяце",null,null,null,"р.дней/мес.",null,null,"M",{"$f":"MAIN!Q95","v":20},null,{"$f":"IF(G18<>0,1,IF(OR($Q18=\"\",$Q18=0),0,IF($R18=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H18))),$Q18)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":19},null,null,null,null,null,{"$f":"IF($R19=\"^\",IF(COUNTIF(Lists!$13:$13,H19)=1,0,1),0)","v":0},{"$f":"H16","v":"Параметры рабочего дня сотрудника"},"Количество рабочих дней в расчетном периоде",null,null,null,"р.дней/расч.пер.",null,null,null,{"$f":"Q18*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30","v":60},null,{"$f":"IF(G19<>0,1,IF(OR($Q19=\"\",$Q19=0),0,IF($R19=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H19))),$Q19)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":20},null,null,null,null,null,{"$f":"IF($R20=\"^\",IF(COUNTIF(Lists!$13:$13,H20)=1,0,1),0)","v":0},{"$f":"H16","v":"Параметры рабочего дня сотрудника"},"Количество рабочих часов в расчетном периоде",null,null,null,"р.часов/расч.пер.",null,null,null,{"$f":"Q17*Q19","v":480},null,{"$f":"IF(G20<>0,1,IF(OR($Q20=\"\",$Q20=0),0,IF($R20=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H20))),$Q20)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":21}]
[{"$f":"ROW()","v":22},null,null,null,null,null,{"$f":"IF($R22=\"^\",IF(COUNTIF(Lists!$13:$13,H22)=1,0,1),0)","v":0},{"$f":"Lists!$CM$13","v":"Система налогообложения"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$11=\"\",\"\",IF(AA$7<>Z$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AA24<>\"\",AA24<>0),AA24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AA$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AA$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AA$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AA$7+2000)),Lists!$CM$16),Lists!$CM$16))),Z22))","v":"ОСНО"},{"$f":"IF(AB$11=\"\",\"\",IF(AB$7<>AA$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AB24<>\"\",AB24<>0),AB24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AB$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AB$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AB$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AB$7+2000)),Lists!$CM$16),Lists!$CM$16))),AA22))","v":"ОСНО"},{"$f":"IF(AC$11=\"\",\"\",IF(AC$7<>AB$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AC24<>\"\",AC24<>0),AC24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AC$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AC$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AC$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AC$7+2000)),Lists!$CM$16),Lists!$CM$16))),AB22))","v":"ОСНО"},{"$f":"IF(AD$11=\"\",\"\",IF(AD$7<>AC$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AD24<>\"\",AD24<>0),AD24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AD$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AD$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AD$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AD$7+2000)),Lists!$CM$16),Lists!$CM$16))),AC22))","v":"ОСНО"},{"$f":"IF(AE$11=\"\",\"\",IF(AE$7<>AD$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AE24<>\"\",AE24<>0),AE24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AE$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AE$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AE$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AE$7+2000)),Lists!$CM$16),Lists!$CM$16))),AD22))","v":"ОСНО"},{"$f":"IF(AF$11=\"\",\"\",IF(AF$7<>AE$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AF24<>\"\",AF24<>0),AF24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AF$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AF$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AF$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AF$7+2000)),Lists!$CM$16),Lists!$CM$16))),AE22))","v":"ОСНО"},{"$f":"IF(AG$11=\"\",\"\",IF(AG$7<>AF$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AG24<>\"\",AG24<>0),AG24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AG$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AG$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AG$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AG$7+2000)),Lists!$CM$16),Lists!$CM$16))),AF22))","v":"ОСНО"},{"$f":"IF(AH$11=\"\",\"\",IF(AH$7<>AG$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AH24<>\"\",AH24<>0),AH24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AH$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AH$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AH$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AH$7+2000)),Lists!$CM$16),Lists!$CM$16))),AG22))","v":"ОСНО"},{"$f":"IF(AI$11=\"\",\"\",IF(AI$7<>AH$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AI24<>\"\",AI24<>0),AI24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AI$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AI$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AI$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AI$7+2000)),Lists!$CM$16),Lists!$CM$16))),AH22))","v":"ОСНО"},{"$f":"IF(AJ$11=\"\",\"\",IF(AJ$7<>AI$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AJ24<>\"\",AJ24<>0),AJ24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AJ$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AJ$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AJ$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AJ$7+2000)),Lists!$CM$16),Lists!$CM$16))),AI22))","v":"ОСНО"},{"$f":"IF(AK$11=\"\",\"\",IF(AK$7<>AJ$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AK24<>\"\",AK24<>0),AK24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AK$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AK$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AK$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AK$7+2000)),Lists!$CM$16),Lists!$CM$16))),AJ22))","v":"ОСНО"},{"$f":"IF(AL$11=\"\",\"\",IF(AL$7<>AK$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AL24<>\"\",AL24<>0),AL24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AL$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AL$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AL$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AL$7+2000)),Lists!$CM$16),Lists!$CM$16))),AK22))","v":"ОСНО"},{"$f":"IF(AM$11=\"\",\"\",IF(AM$7<>AL$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AM24<>\"\",AM24<>0),AM24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AM$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AM$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AM$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AM$7+2000)),Lists!$CM$16),Lists!$CM$16))),AL22))","v":"ОСНО"},{"$f":"IF(AN$11=\"\",\"\",IF(AN$7<>AM$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AN24<>\"\",AN24<>0),AN24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AN$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AN$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AN$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AN$7+2000)),Lists!$CM$16),Lists!$CM$16))),AM22))","v":"ОСНО"},{"$f":"IF(AO$11=\"\",\"\",IF(AO$7<>AN$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AO24<>\"\",AO24<>0),AO24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AO$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AO$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AO$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AO$7+2000)),Lists!$CM$16),Lists!$CM$16))),AN22))","v":"ОСНО"},{"$f":"IF(AP$11=\"\",\"\",IF(AP$7<>AO$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AP24<>\"\",AP24<>0),AP24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AP$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AP$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AP$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AP$7+2000)),Lists!$CM$16),Lists!$CM$16))),AO22))","v":"ОСНО"},{"$f":"IF(AQ$11=\"\",\"\",IF(AQ$7<>AP$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AQ24<>\"\",AQ24<>0),AQ24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AQ$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AQ$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AQ$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AQ$7+2000)),Lists!$CM$16),Lists!$CM$16))),AP22))","v":"ОСНО"},{"$f":"IF(AR$11=\"\",\"\",IF(AR$7<>AQ$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AR24<>\"\",AR24<>0),AR24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AR$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AR$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AR$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AR$7+2000)),Lists!$CM$16),Lists!$CM$16))),AQ22))","v":"ОСНО"},{"$f":"IF(AS$11=\"\",\"\",IF(AS$7<>AR$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AS24<>\"\",AS24<>0),AS24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AS$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AS$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AS$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AS$7+2000)),Lists!$CM$16),Lists!$CM$16))),AR22))","v":"ОСНО"},{"$f":"IF(AT$11=\"\",\"\",IF(AT$7<>AS$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AT24<>\"\",AT24<>0),AT24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AT$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AT$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AT$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AT$7+2000)),Lists!$CM$16),Lists!$CM$16))),AS22))","v":"ОСНО"},{"$f":"IF(AU$11=\"\",\"\",IF(AU$7<>AT$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AU24<>\"\",AU24<>0),AU24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AU$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AU$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AU$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AU$7+2000)),Lists!$CM$16),Lists!$CM$16))),AT22))","v":"ОСНО"},{"$f":"IF(AV$11=\"\",\"\",IF(AV$7<>AU$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AV24<>\"\",AV24<>0),AV24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AV$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AV$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AV$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AV$7+2000)),Lists!$CM$16),Lists!$CM$16))),AU22))","v":"ОСНО"},{"$f":"IF(AW$11=\"\",\"\",IF(AW$7<>AV$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AW24<>\"\",AW24<>0),AW24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AW$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AW$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AW$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AW$7+2000)),Lists!$CM$16),Lists!$CM$16))),AV22))","v":"ОСНО"},{"$f":"IF(AX$11=\"\",\"\",IF(AX$7<>AW$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AX24<>\"\",AX24<>0),AX24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AX$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AX$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AX$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AX$7+2000)),Lists!$CM$16),Lists!$CM$16))),AW22))","v":"ОСНО"},{"$f":"IF(AY$11=\"\",\"\",IF(AY$7<>AX$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AY24<>\"\",AY24<>0),AY24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AY$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AY$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AY$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AY$7+2000)),Lists!$CM$16),Lists!$CM$16))),AX22))","v":"ОСНО"},{"$f":"IF(AZ$11=\"\",\"\",IF(AZ$7<>AY$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(AZ24<>\"\",AZ24<>0),AZ24,IF(SUMIFS($A$25:$A29,$J$25:$J29,AZ$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AZ$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AZ$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,AZ$7+2000)),Lists!$CM$16),Lists!$CM$16))),AY22))","v":"ОСНО"},{"$f":"IF(BA$11=\"\",\"\",IF(BA$7<>AZ$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BA24<>\"\",BA24<>0),BA24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BA$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BA$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BA$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BA$7+2000)),Lists!$CM$16),Lists!$CM$16))),AZ22))","v":"ОСНО"},{"$f":"IF(BB$11=\"\",\"\",IF(BB$7<>BA$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BB24<>\"\",BB24<>0),BB24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BB$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BB$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BB$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BB$7+2000)),Lists!$CM$16),Lists!$CM$16))),BA22))","v":"ОСНО"},{"$f":"IF(BC$11=\"\",\"\",IF(BC$7<>BB$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BC24<>\"\",BC24<>0),BC24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BC$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BC$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BC$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BC$7+2000)),Lists!$CM$16),Lists!$CM$16))),BB22))","v":"ОСНО"},{"$f":"IF(BD$11=\"\",\"\",IF(BD$7<>BC$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BD24<>\"\",BD24<>0),BD24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BD$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BD$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BD$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BD$7+2000)),Lists!$CM$16),Lists!$CM$16))),BC22))","v":"ОСНО"},{"$f":"IF(BE$11=\"\",\"\",IF(BE$7<>BD$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BE24<>\"\",BE24<>0),BE24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BE$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BE$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BE$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BE$7+2000)),Lists!$CM$16),Lists!$CM$16))),BD22))","v":"ОСНО"},{"$f":"IF(BF$11=\"\",\"\",IF(BF$7<>BE$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BF24<>\"\",BF24<>0),BF24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BF$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BF$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BF$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BF$7+2000)),Lists!$CM$16),Lists!$CM$16))),BE22))","v":"ОСНО"},{"$f":"IF(BG$11=\"\",\"\",IF(BG$7<>BF$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BG24<>\"\",BG24<>0),BG24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BG$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BG$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BG$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BG$7+2000)),Lists!$CM$16),Lists!$CM$16))),BF22))","v":"ОСНО"},{"$f":"IF(BH$11=\"\",\"\",IF(BH$7<>BG$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BH24<>\"\",BH24<>0),BH24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BH$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BH$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BH$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BH$7+2000)),Lists!$CM$16),Lists!$CM$16))),BG22))","v":"ОСНО"},{"$f":"IF(BI$11=\"\",\"\",IF(BI$7<>BH$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BI24<>\"\",BI24<>0),BI24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BI$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BI$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BI$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BI$7+2000)),Lists!$CM$16),Lists!$CM$16))),BH22))","v":"ОСНО"},{"$f":"IF(BJ$11=\"\",\"\",IF(BJ$7<>BI$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BJ24<>\"\",BJ24<>0),BJ24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BJ$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BJ$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BJ$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BJ$7+2000)),Lists!$CM$16),Lists!$CM$16))),BI22))","v":"ОСНО"},{"$f":"IF(BK$11=\"\",\"\",IF(BK$7<>BJ$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BK24<>\"\",BK24<>0),BK24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BK$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BK$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BK$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BK$7+2000)),Lists!$CM$16),Lists!$CM$16))),BJ22))","v":"ОСНО"},{"$f":"IF(BL$11=\"\",\"\",IF(BL$7<>BK$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BL24<>\"\",BL24<>0),BL24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BL$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BL$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BL$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BL$7+2000)),Lists!$CM$16),Lists!$CM$16))),BK22))","v":"ОСНО"},{"$f":"IF(BM$11=\"\",\"\",IF(BM$7<>BL$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BM24<>\"\",BM24<>0),BM24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BM$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BM$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BM$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BM$7+2000)),Lists!$CM$16),Lists!$CM$16))),BL22))","v":"ОСНО"},{"$f":"IF(BN$11=\"\",\"\",IF(BN$7<>BM$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BN24<>\"\",BN24<>0),BN24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BN$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BN$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BN$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BN$7+2000)),Lists!$CM$16),Lists!$CM$16))),BM22))","v":"ОСНО"},{"$f":"IF(BO$11=\"\",\"\",IF(BO$7<>BN$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BO24<>\"\",BO24<>0),BO24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BO$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BO$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BO$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BO$7+2000)),Lists!$CM$16),Lists!$CM$16))),BN22))","v":"ОСНО"},{"$f":"IF(BP$11=\"\",\"\",IF(BP$7<>BO$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BP24<>\"\",BP24<>0),BP24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BP$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BP$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BP$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BP$7+2000)),Lists!$CM$16),Lists!$CM$16))),BO22))","v":"ОСНО"},{"$f":"IF(BQ$11=\"\",\"\",IF(BQ$7<>BP$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BQ24<>\"\",BQ24<>0),BQ24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BQ$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BQ$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BQ$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BQ$7+2000)),Lists!$CM$16),Lists!$CM$16))),BP22))","v":"ОСНО"},{"$f":"IF(BR$11=\"\",\"\",IF(BR$7<>BQ$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BR24<>\"\",BR24<>0),BR24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BR$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BR$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BR$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BR$7+2000)),Lists!$CM$16),Lists!$CM$16))),BQ22))","v":"ОСНО"},{"$f":"IF(BS$11=\"\",\"\",IF(BS$7<>BR$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BS24<>\"\",BS24<>0),BS24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BS$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BS$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BS$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BS$7+2000)),Lists!$CM$16),Lists!$CM$16))),BR22))","v":"ОСНО"},{"$f":"IF(BT$11=\"\",\"\",IF(BT$7<>BS$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BT24<>\"\",BT24<>0),BT24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BT$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BT$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BT$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BT$7+2000)),Lists!$CM$16),Lists!$CM$16))),BS22))","v":"ОСНО"},{"$f":"IF(BU$11=\"\",\"\",IF(BU$7<>BT$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BU24<>\"\",BU24<>0),BU24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BU$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BU$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BU$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BU$7+2000)),Lists!$CM$16),Lists!$CM$16))),BT22))","v":"ОСНО"},{"$f":"IF(BV$11=\"\",\"\",IF(BV$7<>BU$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BV24<>\"\",BV24<>0),BV24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BV$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BV$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BV$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BV$7+2000)),Lists!$CM$16),Lists!$CM$16))),BU22))","v":"ОСНО"},{"$f":"IF(BW$11=\"\",\"\",IF(BW$7<>BV$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BW24<>\"\",BW24<>0),BW24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BW$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BW$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BW$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BW$7+2000)),Lists!$CM$16),Lists!$CM$16))),BV22))","v":"ОСНО"},{"$f":"IF(BX$11=\"\",\"\",IF(BX$7<>BW$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BX24<>\"\",BX24<>0),BX24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BX$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BX$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BX$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BX$7+2000)),Lists!$CM$16),Lists!$CM$16))),BW22))","v":"ОСНО"},{"$f":"IF(BY$11=\"\",\"\",IF(BY$7<>BX$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BY24<>\"\",BY24<>0),BY24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BY$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BY$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BY$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BY$7+2000)),Lists!$CM$16),Lists!$CM$16))),BX22))","v":"ОСНО"},{"$f":"IF(BZ$11=\"\",\"\",IF(BZ$7<>BY$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(BZ24<>\"\",BZ24<>0),BZ24,IF(SUMIFS($A$25:$A29,$J$25:$J29,BZ$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BZ$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BZ$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,BZ$7+2000)),Lists!$CM$16),Lists!$CM$16))),BY22))","v":"ОСНО"},{"$f":"IF(CA$11=\"\",\"\",IF(CA$7<>BZ$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CA24<>\"\",CA24<>0),CA24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CA$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CA$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CA$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CA$7+2000)),Lists!$CM$16),Lists!$CM$16))),BZ22))","v":"ОСНО"},{"$f":"IF(CB$11=\"\",\"\",IF(CB$7<>CA$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CB24<>\"\",CB24<>0),CB24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CB$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CB$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CB$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CB$7+2000)),Lists!$CM$16),Lists!$CM$16))),CA22))","v":"ОСНО"},{"$f":"IF(CC$11=\"\",\"\",IF(CC$7<>CB$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CC24<>\"\",CC24<>0),CC24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CC$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CC$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CC$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CC$7+2000)),Lists!$CM$16),Lists!$CM$16))),CB22))","v":"ОСНО"},{"$f":"IF(CD$11=\"\",\"\",IF(CD$7<>CC$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CD24<>\"\",CD24<>0),CD24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CD$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CD$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CD$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CD$7+2000)),Lists!$CM$16),Lists!$CM$16))),CC22))","v":"ОСНО"},{"$f":"IF(CE$11=\"\",\"\",IF(CE$7<>CD$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CE24<>\"\",CE24<>0),CE24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CE$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CE$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CE$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CE$7+2000)),Lists!$CM$16),Lists!$CM$16))),CD22))","v":"ОСНО"},{"$f":"IF(CF$11=\"\",\"\",IF(CF$7<>CE$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CF24<>\"\",CF24<>0),CF24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CF$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CF$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CF$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CF$7+2000)),Lists!$CM$16),Lists!$CM$16))),CE22))","v":"ОСНО"},{"$f":"IF(CG$11=\"\",\"\",IF(CG$7<>CF$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CG24<>\"\",CG24<>0),CG24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CG$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CG$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CG$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CG$7+2000)),Lists!$CM$16),Lists!$CM$16))),CF22))","v":"ОСНО"},{"$f":"IF(CH$11=\"\",\"\",IF(CH$7<>CG$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CH24<>\"\",CH24<>0),CH24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CH$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CH$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CH$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CH$7+2000)),Lists!$CM$16),Lists!$CM$16))),CG22))","v":"ОСНО"},{"$f":"IF(CI$11=\"\",\"\",IF(CI$7<>CH$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CI24<>\"\",CI24<>0),CI24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CI$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CI$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CI$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CI$7+2000)),Lists!$CM$16),Lists!$CM$16))),CH22))","v":""},{"$f":"IF(CJ$11=\"\",\"\",IF(CJ$7<>CI$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CJ24<>\"\",CJ24<>0),CJ24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CJ$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CJ$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CJ$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CJ$7+2000)),Lists!$CM$16),Lists!$CM$16))),CI22))","v":""},{"$f":"IF(CK$11=\"\",\"\",IF(CK$7<>CJ$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CK24<>\"\",CK24<>0),CK24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CK$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CK$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CK$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CK$7+2000)),Lists!$CM$16),Lists!$CM$16))),CJ22))","v":""},{"$f":"IF(CL$11=\"\",\"\",IF(CL$7<>CK$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CL24<>\"\",CL24<>0),CL24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CL$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CL$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CL$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CL$7+2000)),Lists!$CM$16),Lists!$CM$16))),CK22))","v":""},{"$f":"IF(CM$11=\"\",\"\",IF(CM$7<>CL$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CM24<>\"\",CM24<>0),CM24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CM$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CM$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CM$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CM$7+2000)),Lists!$CM$16),Lists!$CM$16))),CL22))","v":""},{"$f":"IF(CN$11=\"\",\"\",IF(CN$7<>CM$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CN24<>\"\",CN24<>0),CN24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CN$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CN$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CN$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CN$7+2000)),Lists!$CM$16),Lists!$CM$16))),CM22))","v":""},{"$f":"IF(CO$11=\"\",\"\",IF(CO$7<>CN$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CO24<>\"\",CO24<>0),CO24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CO$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CO$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CO$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CO$7+2000)),Lists!$CM$16),Lists!$CM$16))),CN22))","v":""},{"$f":"IF(CP$11=\"\",\"\",IF(CP$7<>CO$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CP24<>\"\",CP24<>0),CP24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CP$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CP$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CP$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CP$7+2000)),Lists!$CM$16),Lists!$CM$16))),CO22))","v":""},{"$f":"IF(CQ$11=\"\",\"\",IF(CQ$7<>CP$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CQ24<>\"\",CQ24<>0),CQ24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CQ$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CQ$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CQ$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CQ$7+2000)),Lists!$CM$16),Lists!$CM$16))),CP22))","v":""},{"$f":"IF(CR$11=\"\",\"\",IF(CR$7<>CQ$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CR24<>\"\",CR24<>0),CR24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CR$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CR$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CR$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CR$7+2000)),Lists!$CM$16),Lists!$CM$16))),CQ22))","v":""},{"$f":"IF(CS$11=\"\",\"\",IF(CS$7<>CR$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CS24<>\"\",CS24<>0),CS24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CS$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CS$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CS$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CS$7+2000)),Lists!$CM$16),Lists!$CM$16))),CR22))","v":""},{"$f":"IF(CT$11=\"\",\"\",IF(CT$7<>CS$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CT24<>\"\",CT24<>0),CT24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CT$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CT$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CT$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CT$7+2000)),Lists!$CM$16),Lists!$CM$16))),CS22))","v":""},{"$f":"IF(CU$11=\"\",\"\",IF(CU$7<>CT$7,IF(AND($Q23<>\"\",$Q23<>0),$Q23,IF(AND(CU24<>\"\",CU24<>0),CU24,IF(SUMIFS($A$25:$A29,$J$25:$J29,CU$7+2000)>0,IF(AND(INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CU$7+2000))<>0,INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CU$7+2000))<>\"\"),INDEX($Q:$Q,SUMIFS($A$25:$A29,$J$25:$J29,CU$7+2000)),Lists!$CM$16),Lists!$CM$16))),CT22))","v":""}]
[{"$f":"ROW()","v":23},null,null,null,null,null,{"$f":"IF($R23=\"^\",IF(COUNTIF(Lists!$13:$13,H23)=1,0,1),0)","v":0},{"$f":"H22","v":"Система налогообложения"},"Единое значение для всех периодов расчета",null,null,null,"вып.список",null,null,"M",{"$f":"MAIN!Q98","v":"ОСНО"},"^",{"$f":"IF(G23<>0,1,IF(OR($Q23=\"\",$Q23=0),0,IF($R23=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H23))),$Q23)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":24},null,null,null,null,null,{"$f":"IF($R24=\"^\",IF(COUNTIF(Lists!$13:$13,H24)=1,0,1),0)","v":0},{"$f":"H22","v":"Система налогообложения"},"Вручную для каждого периода расчетов",null,null,null,"вып.список",null,null,null,null,null,null,null,null,null,null,null,"*"]
[{"$f":"ROW()","v":25},null,null,null,null,null,{"$f":"IF($R25=\"^\",IF(COUNTIF(Lists!$13:$13,H25)=1,0,1),0)","v":0},{"$f":"H22","v":"Система налогообложения"},"г",{"$f":"YEAR(Periods!$Q$17)","v":2021},null,null,"вып.список",null,null,"M",{"$f":"MAIN!Q100","v":0},"^",{"$f":"IF(G25<>0,1,IF(OR($Q25=\"\",$Q25=0),0,IF($R25=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H25))),$Q25)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":26},null,null,null,null,null,{"$f":"IF($R26=\"^\",IF(COUNTIF(Lists!$13:$13,H26)=1,0,1),0)","v":0},{"$f":"H22","v":"Система налогообложения"},{"$f":"I25","v":"г"},{"$f":"J25+1","v":2022},null,null,"вып.список",null,null,"M",{"$f":"MAIN!Q101","v":0},"^",{"$f":"IF(G26<>0,1,IF(OR($Q26=\"\",$Q26=0),0,IF($R26=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H26))),$Q26)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":27},null,null,null,null,null,{"$f":"IF($R27=\"^\",IF(COUNTIF(Lists!$13:$13,H27)=1,0,1),0)","v":0},{"$f":"H22","v":"Система налогообложения"},{"$f":"I25","v":"г"},{"$f":"J26+1","v":2023},null,null,"вып.список",null,null,"M",{"$f":"MAIN!Q102","v":0},"^",{"$f":"IF(G27<>0,1,IF(OR($Q27=\"\",$Q27=0),0,IF($R27=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H27))),$Q27)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":28},null,null,null,null,null,{"$f":"IF($R28=\"^\",IF(COUNTIF(Lists!$13:$13,H28)=1,0,1),0)","v":0},{"$f":"H22","v":"Система налогообложения"},{"$f":"I25","v":"г"},{"$f":"J27+1","v":2024},null,null,"вып.список",null,null,"M",{"$f":"MAIN!Q103","v":0},"^",{"$f":"IF(G28<>0,1,IF(OR($Q28=\"\",$Q28=0),0,IF($R28=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H28))),$Q28)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":29},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":30}]
[{"$f":"ROW()","v":31},null,null,null,null,null,{"$f":"IF($R31=\"^\",IF(COUNTIF(Lists!$13:$13,H31)=1,0,1),0)","v":0},"Ставки налога на прибыль"]
[{"$f":"ROW()","v":32},null,null,null,null,null,{"$f":"IF($R32=\"^\",IF(COUNTIF(Lists!$13:$13,H32)=1,0,1),0)","v":0},{"$f":"H31","v":"Ставки налога на прибыль"},{"$f":"Lists!$CM$16","v":"ОСНО"},null,null,null,"%",null,null,"M",{"$f":"MAIN!Q107","v":0.2},null,{"$f":"IF(G32<>0,1,IF(OR($Q32=\"\",$Q32=0),0,IF($R32=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H32))),$Q32)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":33},null,null,null,null,null,{"$f":"IF($R33=\"^\",IF(COUNTIF(Lists!$13:$13,H33)=1,0,1),0)","v":0},{"$f":"H32","v":"Ставки налога на прибыль"},{"$f":"Lists!$CM$17","v":"УСН(6%)"},null,null,null,"%",null,null,"M",{"$f":"MAIN!Q108","v":0.06},null,{"$f":"IF(G33<>0,1,IF(OR($Q33=\"\",$Q33=0),0,IF($R33=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H33))),$Q33)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":34},null,null,null,null,null,{"$f":"IF($R34=\"^\",IF(COUNTIF(Lists!$13:$13,H34)=1,0,1),0)","v":0},{"$f":"H33","v":"Ставки налога на прибыль"},{"$f":"I33","v":"УСН(6%)"},"ограничения суммы НП на вычет соцсборов",null,null,"%",null,null,"M",{"$f":"MAIN!Q109","v":0.5},null,{"$f":"IF(G34<>0,1,IF(OR($Q34=\"\",$Q34=0),0,IF($R34=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H34))),$Q34)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":35},null,null,null,null,null,{"$f":"IF($R35=\"^\",IF(COUNTIF(Lists!$13:$13,H35)=1,0,1),0)","v":0},{"$f":"H34","v":"Ставки налога на прибыль"},{"$f":"Lists!$CM$18","v":"УСН(15%)"},null,null,null,"%",null,null,"M",{"$f":"MAIN!Q110","v":0.15},null,{"$f":"IF(G35<>0,1,IF(OR($Q35=\"\",$Q35=0),0,IF($R35=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H35))),$Q35)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":36},null,null,null,null,null,{"$f":"IF($R36=\"^\",IF(COUNTIF(Lists!$13:$13,H36)=1,0,1),0)","v":0},{"$f":"H35","v":"Ставки налога на прибыль"},{"$f":"I35","v":"УСН(15%)"},"минимальный процент от дохода",null,null,"%",null,null,"M",{"$f":"MAIN!Q111","v":0.01},null,{"$f":"IF(G36<>0,1,IF(OR($Q36=\"\",$Q36=0),0,IF($R36=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H36))),$Q36)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":37},null,null,null,null,null,{"$f":"IF($R37=\"^\",IF(COUNTIF(Lists!$13:$13,H37)=1,0,1),0)","v":0},{"$f":"H31","v":"Ставки налога на прибыль"},{"$f":"Lists!$CM$19","v":"ТОСЭР"},null,null,null,"%"]
[{"$f":"ROW()","v":38},null,null,null,null,null,{"$f":"IF($R38=\"^\",IF(COUNTIF(Lists!$13:$13,H38)=1,0,1),0)","v":0},{"$f":"H31","v":"Ставки налога на прибыль"},"г",5,null,null,"%",null,null,"M",{"$f":"MAIN!Q113","v":0},null,{"$f":"IF(G38<>0,1,IF(OR($Q38=\"\",$Q38=0),0,IF($R38=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H38))),$Q38)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":39},null,null,null,null,null,{"$f":"IF($R39=\"^\",IF(COUNTIF(Lists!$13:$13,H39)=1,0,1),0)","v":0},{"$f":"H31","v":"Ставки налога на прибыль"},{"$f":"I38","v":"г"},10,null,null,"%",null,null,"M",{"$f":"MAIN!Q114","v":0.12},null,{"$f":"IF(G39<>0,1,IF(OR($Q39=\"\",$Q39=0),0,IF($R39=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H39))),$Q39)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":40},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":41}]
[{"$f":"ROW()","v":42},null,null,null,null,null,{"$f":"IF($R42=\"^\",IF(COUNTIF(Lists!$13:$13,H42)=1,0,1),0)","v":0},"Ставки НДС"]
[{"$f":"ROW()","v":43},null,null,null,null,null,{"$f":"IF($R43=\"^\",IF(COUNTIF(Lists!$13:$13,H43)=1,0,1),0)","v":0},{"$f":"H42","v":"Ставки НДС"},{"$f":"Lists!$CM$16","v":"ОСНО"},null,null,null,"%",null,null,"M",{"$f":"MAIN!Q118","v":0.2},null,{"$f":"IF(G43<>0,1,IF(OR($Q43=\"\",$Q43=0),0,IF($R43=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H43))),$Q43)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":44},null,null,null,null,null,{"$f":"IF($R44=\"^\",IF(COUNTIF(Lists!$13:$13,H44)=1,0,1),0)","v":0},{"$f":"H43","v":"Ставки НДС"},{"$f":"Lists!$CM$17","v":"УСН(6%)"},null,null,null,"%",null,null,"M",{"$f":"MAIN!Q119","v":0},null,{"$f":"IF(G44<>0,1,IF(OR($Q44=\"\",$Q44=0),0,IF($R44=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H44))),$Q44)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":45},null,null,null,null,null,{"$f":"IF($R45=\"^\",IF(COUNTIF(Lists!$13:$13,H45)=1,0,1),0)","v":0},{"$f":"H42","v":"Ставки НДС"},{"$f":"Lists!$CM$18","v":"УСН(15%)"},null,null,null,"%",null,null,"M",{"$f":"MAIN!Q120","v":0},null,{"$f":"IF(G45<>0,1,IF(OR($Q45=\"\",$Q45=0),0,IF($R45=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H45))),$Q45)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":46},null,null,null,null,null,{"$f":"IF($R46=\"^\",IF(COUNTIF(Lists!$13:$13,H46)=1,0,1),0)","v":0},{"$f":"H42","v":"Ставки НДС"},{"$f":"Lists!$CM$19","v":"ТОСЭР"},null,null,null,"%"]
[{"$f":"ROW()","v":47},null,null,null,null,null,{"$f":"IF($R47=\"^\",IF(COUNTIF(Lists!$13:$13,H47)=1,0,1),0)","v":0},{"$f":"H42","v":"Ставки НДС"},"г",5,null,null,"%",null,null,"M",{"$f":"MAIN!Q122","v":0.2},null,{"$f":"IF(G47<>0,1,IF(OR($Q47=\"\",$Q47=0),0,IF($R47=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H47))),$Q47)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":48},null,null,null,null,null,{"$f":"IF($R48=\"^\",IF(COUNTIF(Lists!$13:$13,H48)=1,0,1),0)","v":0},{"$f":"H42","v":"Ставки НДС"},{"$f":"I47","v":"г"},10,null,null,"%",null,null,"M",{"$f":"MAIN!Q123","v":0.2},null,{"$f":"IF(G48<>0,1,IF(OR($Q48=\"\",$Q48=0),0,IF($R48=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H48))),$Q48)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":49},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":50}]
[{"$f":"ROW()","v":51},null,null,null,null,null,{"$f":"IF($R51=\"^\",IF(COUNTIF(Lists!$13:$13,H51)=1,0,1),0)","v":0},"Ставки соцсборов"]
[{"$f":"ROW()","v":52},null,null,null,null,null,{"$f":"IF($R52=\"^\",IF(COUNTIF(Lists!$13:$13,H52)=1,0,1),0)","v":0},{"$f":"H51","v":"Ставки соцсборов"},{"$f":"Lists!$CM$16","v":"ОСНО"},null,null,null,"%",null,null,"M",{"$f":"MAIN!Q127","v":0.3},null,{"$f":"IF(G52<>0,1,IF(OR($Q52=\"\",$Q52=0),0,IF($R52=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H52))),$Q52)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":53},null,null,null,null,null,{"$f":"IF($R53=\"^\",IF(COUNTIF(Lists!$13:$13,H53)=1,0,1),0)","v":0},{"$f":"H52","v":"Ставки соцсборов"},{"$f":"Lists!$CM$17","v":"УСН(6%)"},null,null,null,"%",null,null,"M",{"$f":"MAIN!Q128","v":0.3},null,{"$f":"IF(G53<>0,1,IF(OR($Q53=\"\",$Q53=0),0,IF($R53=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H53))),$Q53)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":54},null,null,null,null,null,{"$f":"IF($R54=\"^\",IF(COUNTIF(Lists!$13:$13,H54)=1,0,1),0)","v":0},{"$f":"H51","v":"Ставки соцсборов"},{"$f":"Lists!$CM$18","v":"УСН(15%)"},null,null,null,"%",null,null,"M",{"$f":"MAIN!Q129","v":0.3},null,{"$f":"IF(G54<>0,1,IF(OR($Q54=\"\",$Q54=0),0,IF($R54=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H54))),$Q54)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":55},null,null,null,null,null,{"$f":"IF($R55=\"^\",IF(COUNTIF(Lists!$13:$13,H55)=1,0,1),0)","v":0},{"$f":"H51","v":"Ставки соцсборов"},{"$f":"Lists!$CM$19","v":"ТОСЭР"},null,null,null,"%"]
[{"$f":"ROW()","v":56},null,null,null,null,null,{"$f":"IF($R56=\"^\",IF(COUNTIF(Lists!$13:$13,H56)=1,0,1),0)","v":0},{"$f":"H51","v":"Ставки соцсборов"},"г",5,null,null,"%",null,null,"M",{"$f":"MAIN!Q131","v":7.5999999999999998E-2},null,{"$f":"IF(G56<>0,1,IF(OR($Q56=\"\",$Q56=0),0,IF($R56=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H56))),$Q56)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":57},null,null,null,null,null,{"$f":"IF($R57=\"^\",IF(COUNTIF(Lists!$13:$13,H57)=1,0,1),0)","v":0},{"$f":"H51","v":"Ставки соцсборов"},{"$f":"I56","v":"г"},10,null,null,"%",null,null,"M",{"$f":"MAIN!Q132","v":7.5999999999999998E-2},null,{"$f":"IF(G57<>0,1,IF(OR($Q57=\"\",$Q57=0),0,IF($R57=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H57))),$Q57)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":58},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":59}]
[{"$f":"ROW()","v":60},null,null,null,null,null,{"$f":"IF($R60=\"^\",IF(COUNTIF(Lists!$13:$13,H60)=1,0,1),0)","v":0},"Ставки земельного налога",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$22=$I62,$Q62,IF(AA$22=$I63,$Q63,IF(AA$22=$I64,IF(AA$7-$AA$7<$J65,$Q65,IF(AA$7-$AA$7<$J66,$Q66,$Q61)),$Q61)))","v":1.4999999999999999E-2},{"$f":"IF(AB$22=$I62,$Q62,IF(AB$22=$I63,$Q63,IF(AB$22=$I64,IF(AB$7-$AA$7<$J65,$Q65,IF(AB$7-$AA$7<$J66,$Q66,$Q61)),$Q61)))","v":1.4999999999999999E-2},1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,{"$f":"IF(CN$22=$I62,$Q62,IF(CN$22=$I63,$Q63,IF(CN$22=$I64,IF(CN$7-$AA$7<$J65,$Q65,IF(CN$7-$AA$7<$J66,$Q66,$Q61)),$Q61)))","v":1.4999999999999999E-2},1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2]
[{"$f":"ROW()","v":61},null,null,null,null,null,{"$f":"IF($R61=\"^\",IF(COUNTIF(Lists!$13:$13,H61)=1,0,1),0)","v":0},{"$f":"H60","v":"Ставки земельного налога"},{"$f":"Lists!$CM$16","v":"ОСНО"},null,null,null,"%",null,null,"M",{"$f":"MAIN!Q136","v":1.4999999999999999E-2},null,{"$f":"IF(G61<>0,1,IF(OR($Q61=\"\",$Q61=0),0,IF($R61=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H61))),$Q61)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":62},null,null,null,null,null,{"$f":"IF($R62=\"^\",IF(COUNTIF(Lists!$13:$13,H62)=1,0,1),0)","v":0},{"$f":"H61","v":"Ставки земельного налога"},{"$f":"Lists!$CM$17","v":"УСН(6%)"},null,null,null,"%",null,null,"M",{"$f":"MAIN!Q137","v":1.4999999999999999E-2},null,{"$f":"IF(G62<>0,1,IF(OR($Q62=\"\",$Q62=0),0,IF($R62=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H62))),$Q62)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":63},null,null,null,null,null,{"$f":"IF($R63=\"^\",IF(COUNTIF(Lists!$13:$13,H63)=1,0,1),0)","v":0},{"$f":"H60","v":"Ставки земельного налога"},{"$f":"Lists!$CM$18","v":"УСН(15%)"},null,null,null,"%",null,null,"M",{"$f":"MAIN!Q138","v":1.4999999999999999E-2},null,{"$f":"IF(G63<>0,1,IF(OR($Q63=\"\",$Q63=0),0,IF($R63=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H63))),$Q63)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":64},null,null,null,null,null,{"$f":"IF($R64=\"^\",IF(COUNTIF(Lists!$13:$13,H64)=1,0,1),0)","v":0},{"$f":"H60","v":"Ставки земельного налога"},{"$f":"Lists!$CM$19","v":"ТОСЭР"},null,null,null,"%"]
[{"$f":"ROW()","v":65},null,null,null,null,null,{"$f":"IF($R65=\"^\",IF(COUNTIF(Lists!$13:$13,H65)=1,0,1),0)","v":0},{"$f":"H60","v":"Ставки земельного налога"},"г",5,null,null,"%",null,null,"M",{"$f":"MAIN!Q140","v":0},null,{"$f":"IF(G65<>0,1,IF(OR($Q65=\"\",$Q65=0),0,IF($R65=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H65))),$Q65)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":66},null,null,null,null,null,{"$f":"IF($R66=\"^\",IF(COUNTIF(Lists!$13:$13,H66)=1,0,1),0)","v":0},{"$f":"H60","v":"Ставки земельного налога"},{"$f":"I65","v":"г"},20,null,null,"%",null,null,"M",{"$f":"MAIN!Q141","v":0},null,{"$f":"IF(G66<>0,1,IF(OR($Q66=\"\",$Q66=0),0,IF($R66=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H66))),$Q66)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":67},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":68}]
[{"$f":"ROW()","v":69},null,null,null,null,null,{"$f":"IF($R69=\"^\",IF(COUNTIF(Lists!$13:$13,H69)=1,0,1),0)","v":0},"Ставки налога на имущество",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$22=$I71,$Q71,IF(AA$22=$I72,$Q72,IF(AA$22=$I73,IF(AA$7-$AA$7<$J74,$Q74,IF(AA$7-$AA$7<$J75,$Q75,$Q70)),$Q70)))","v":2.1999999999999999E-2},2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,{"$f":"IF(BG$22=$I71,$Q71,IF(BG$22=$I72,$Q72,IF(BG$22=$I73,IF(BG$7-$AA$7<$J74,$Q74,IF(BG$7-$AA$7<$J75,$Q75,$Q70)),$Q70)))","v":2.1999999999999999E-2},2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,{"$f":"IF(CM$22=$I71,$Q71,IF(CM$22=$I72,$Q72,IF(CM$22=$I73,IF(CM$7-$AA$7<$J74,$Q74,IF(CM$7-$AA$7<$J75,$Q75,$Q70)),$Q70)))","v":2.1999999999999999E-2},2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2,2.1999999999999999E-2]
[{"$f":"ROW()","v":70},null,null,null,null,null,{"$f":"IF($R70=\"^\",IF(COUNTIF(Lists!$13:$13,H70)=1,0,1),0)","v":0},{"$f":"H69","v":"Ставки налога на имущество"},{"$f":"Lists!$CM$16","v":"ОСНО"},null,null,null,"%",null,null,"M",{"$f":"MAIN!Q145","v":2.1999999999999999E-2},null,{"$f":"IF(G70<>0,1,IF(OR($Q70=\"\",$Q70=0),0,IF($R70=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H70))),$Q70)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":71},null,null,null,null,null,{"$f":"IF($R71=\"^\",IF(COUNTIF(Lists!$13:$13,H71)=1,0,1),0)","v":0},{"$f":"H70","v":"Ставки налога на имущество"},{"$f":"Lists!$CM$17","v":"УСН(6%)"},null,null,null,"%",null,null,"M",{"$f":"MAIN!Q146","v":2.1999999999999999E-2},null,{"$f":"IF(G71<>0,1,IF(OR($Q71=\"\",$Q71=0),0,IF($R71=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H71))),$Q71)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":72},null,null,null,null,null,{"$f":"IF($R72=\"^\",IF(COUNTIF(Lists!$13:$13,H72)=1,0,1),0)","v":0},{"$f":"H69","v":"Ставки налога на имущество"},{"$f":"Lists!$CM$18","v":"УСН(15%)"},null,null,null,"%",null,null,"M",{"$f":"MAIN!Q147","v":2.1999999999999999E-2},null,{"$f":"IF(G72<>0,1,IF(OR($Q72=\"\",$Q72=0),0,IF($R72=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H72))),$Q72)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":73},null,null,null,null,null,{"$f":"IF($R73=\"^\",IF(COUNTIF(Lists!$13:$13,H73)=1,0,1),0)","v":0},{"$f":"H69","v":"Ставки налога на имущество"},{"$f":"Lists!$CM$19","v":"ТОСЭР"},null,null,null,"%"]
[{"$f":"ROW()","v":74},null,null,null,null,null,{"$f":"IF($R74=\"^\",IF(COUNTIF(Lists!$13:$13,H74)=1,0,1),0)","v":0},{"$f":"H69","v":"Ставки налога на имущество"},"г",5,null,null,"%",null,null,"M",{"$f":"MAIN!Q149","v":0},null,{"$f":"IF(G74<>0,1,IF(OR($Q74=\"\",$Q74=0),0,IF($R74=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H74))),$Q74)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":75},null,null,null,null,null,{"$f":"IF($R75=\"^\",IF(COUNTIF(Lists!$13:$13,H75)=1,0,1),0)","v":0},{"$f":"H69","v":"Ставки налога на имущество"},{"$f":"I74","v":"г"},20,null,null,"%",null,null,"M",{"$f":"MAIN!Q150","v":0},null,{"$f":"IF(G75<>0,1,IF(OR($Q75=\"\",$Q75=0),0,IF($R75=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H75))),$Q75)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":76},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":77}]
[{"$f":"ROW()","v":78},null,null,null,null,null,{"$f":"IF($R78=\"^\",IF(COUNTIF(Lists!$13:$13,H78)=1,0,1),0)","v":0},"Ставки транспортного налога",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$22=$I80,$Q80,IF(AA$22=$I81,$Q81,IF(AA$22=$I82,IF(AA$7-$AA$7<$J83,$Q83,IF(AA$7-$AA$7<$J84,$Q84,$Q79)),$Q79)))","v":4.4999999999999997E-3},4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,{"$f":"IF(BG$22=$I80,$Q80,IF(BG$22=$I81,$Q81,IF(BG$22=$I82,IF(BG$7-$AA$7<$J83,$Q83,IF(BG$7-$AA$7<$J84,$Q84,$Q79)),$Q79)))","v":4.4999999999999997E-3},4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,{"$f":"IF(CM$22=$I80,$Q80,IF(CM$22=$I81,$Q81,IF(CM$22=$I82,IF(CM$7-$AA$7<$J83,$Q83,IF(CM$7-$AA$7<$J84,$Q84,$Q79)),$Q79)))","v":4.4999999999999997E-3},4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3,4.4999999999999997E-3]
[{"$f":"ROW()","v":79},null,null,null,null,null,{"$f":"IF($R79=\"^\",IF(COUNTIF(Lists!$13:$13,H79)=1,0,1),0)","v":0},{"$f":"H78","v":"Ставки транспортного налога"},{"$f":"Lists!$CM$16","v":"ОСНО"},null,null,null,"%",null,null,"M",{"$f":"MAIN!Q154","v":4.4999999999999997E-3},null,{"$f":"IF(G79<>0,1,IF(OR($Q79=\"\",$Q79=0),0,IF($R79=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H79))),$Q79)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":80},null,null,null,null,null,{"$f":"IF($R80=\"^\",IF(COUNTIF(Lists!$13:$13,H80)=1,0,1),0)","v":0},{"$f":"H79","v":"Ставки транспортного налога"},{"$f":"Lists!$CM$17","v":"УСН(6%)"},null,null,null,"%",null,null,"M",{"$f":"MAIN!Q155","v":4.4999999999999997E-3},null,{"$f":"IF(G80<>0,1,IF(OR($Q80=\"\",$Q80=0),0,IF($R80=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H80))),$Q80)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":81},null,null,null,null,null,{"$f":"IF($R81=\"^\",IF(COUNTIF(Lists!$13:$13,H81)=1,0,1),0)","v":0},{"$f":"H78","v":"Ставки транспортного налога"},{"$f":"Lists!$CM$18","v":"УСН(15%)"},null,null,null,"%",null,null,"M",{"$f":"MAIN!Q156","v":4.4999999999999997E-3},null,{"$f":"IF(G81<>0,1,IF(OR($Q81=\"\",$Q81=0),0,IF($R81=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H81))),$Q81)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":82},null,null,null,null,null,{"$f":"IF($R82=\"^\",IF(COUNTIF(Lists!$13:$13,H82)=1,0,1),0)","v":0},{"$f":"H78","v":"Ставки транспортного налога"},{"$f":"Lists!$CM$19","v":"ТОСЭР"},null,null,null,"%"]
[{"$f":"ROW()","v":83},null,null,null,null,null,{"$f":"IF($R83=\"^\",IF(COUNTIF(Lists!$13:$13,H83)=1,0,1),0)","v":0},{"$f":"H78","v":"Ставки транспортного налога"},"г",5,null,null,"%",null,null,"M",{"$f":"MAIN!Q158","v":0},null,{"$f":"IF(G83<>0,1,IF(OR($Q83=\"\",$Q83=0),0,IF($R83=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H83))),$Q83)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":84},null,null,null,null,null,{"$f":"IF($R84=\"^\",IF(COUNTIF(Lists!$13:$13,H84)=1,0,1),0)","v":0},{"$f":"H78","v":"Ставки транспортного налога"},{"$f":"I83","v":"г"},20,null,null,"%",null,null,"M",{"$f":"MAIN!Q159","v":0},null,{"$f":"IF(G84<>0,1,IF(OR($Q84=\"\",$Q84=0),0,IF($R84=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H84))),$Q84)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":85},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":86}]
[{"$f":"ROW()","v":87},null,null,null,null,null,{"$f":"IF($R87=\"^\",IF(COUNTIF(Lists!$13:$13,H87)=1,0,1),0)","v":0},{"$f":"Items!$BO$27","v":"НДС к возмещению по капзатратам"}]
[{"$f":"ROW()","v":88},null,null,null,null,null,{"$f":"IF($R88=\"^\",IF(COUNTIF(Lists!$13:$13,H88)=1,0,1),0)","v":0},{"$f":"H87","v":"НДС к возмещению по капзатратам"},"кол-во месяцев на возмещение НДС",null,null,null,"кол-во мес.",null,null,"M",{"$f":"MAIN!Q163","v":7},null,{"$f":"IF(G88<>0,1,IF(OR($Q88=\"\",$Q88=0),0,IF($R88=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H88))),$Q88)=1,0,1),0)))","v":0}]
[]
[]
[null,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]

{"sheet":"Items","index":5,"n_rows":70,"n_cols":73,"rows_kept":70,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,{"$f":"COLUMN()","v":9},null,null,null,{"$f":"COLUMN()","v":13},null,null,null,{"$f":"COLUMN()","v":17},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COLUMN()","v":30},null,null,null,{"$f":"COLUMN()","v":34},null,null,null,{"$f":"COLUMN()","v":38},null,{"$f":"COLUMN()","v":40},null,null,{"$f":"COLUMN()","v":43},null,null,null,{"$f":"COLUMN()","v":47},null,null,null,null,null,null,null,{"$f":"COLUMN()","v":55},null,null,null,{"$f":"COLUMN()","v":59},null,null,null,{"$f":"COLUMN()","v":63},null,null,null,{"$f":"COLUMN()","v":67},null,null,null,{"$f":"COLUMN()","v":71}]
[null,null,null,null,null,null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"I"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"M"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"Q"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AD"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AH"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AL"},null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AN"},null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AQ"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AU"},null,null,null,null,null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"BC"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"BG"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"BK"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"BO"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"BS"}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I30\")","v":"Items"},null,null,{"$f":"INDIRECT(\"START!K30\")","v":"Справочники статей доходов и расходов и т.д."}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$I$32","v":"Mrkting"},null,null,null,{"$f":"START!$I$32","v":"Mrkting"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$I$34","v":"Sales"},null,null,null,{"$f":"START!$I$34","v":"Sales"},null,null,null,{"$f":"START!$I$35","v":"Prdction"},null,{"$f":"START!$I$35","v":"Prdction"},null,null,{"$f":"START!$I$35","v":"Prdction"},null,null,null,{"$f":"START!$I$33","v":"CapEx"},null,null,null,null,null,null,null,{"$f":"START!$I$37","v":"Exp"},null,null,null,{"$f":"START!$I$36","v":"HR"},null,null,null,{"$f":"START!$I$54","v":"Calc"},null,null,null,{"$f":"START!$I$54","v":"Calc"},null,null,null,{"$f":"START!$I$54","v":"Calc"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Прямые переменные расходы маркетинга",null,null,null,"Прямые постоянные расходы маркетинга",null,null,null,null,null,null,null,null,null,null,null,null,"Прямые переменные коммерческие расходы",null,null,null,"Прямые постоянные расходы отдела продаж",null,null,null,"Прямые производственные расходы",null,"ед.изм.",null,null,"Постоянные производственные расходы",null,null,null,"Капзатраты разовые амортизируемые",null,null,null,null,null,null,null,"Постоянные расходы",null,null,null,"Расходы на персонал",null,null,null,"Статьи Баланса",null,null,null,"Статьи отчета о прибылях и убытках",null,null,null,"Статьи отчета о ДДС"]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$PM14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},null,null,null,null,null,null,{"$f":"IF(OR(M13=0,M13=\"\"),1,IF(COUNTIF(13:13,M13)=1,0,1))","v":0},null,{"$f":"SUM(O$15:O$100000)","v":0},null,{"$f":"IF(OR(Q13=0,Q13=\"\"),1,IF(COUNTIF(13:13,Q13)=1,0,1))","v":0},null,{"$f":"SUM(S$15:S$100000)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AD13=0,AD13=\"\"),1,IF(COUNTIF(13:13,AD13)=1,0,1))","v":0},null,{"$f":"SUM(AF$15:AF$100000)","v":0},null,{"$f":"IF(OR(AH13=0,AH13=\"\"),1,IF(COUNTIF(13:13,AH13)=1,0,1))","v":0},null,{"$f":"SUM(AJ$15:AJ$100000)","v":0},null,{"$f":"IF(OR(AL13=0,AL13=\"\"),1,IF(COUNTIF(13:13,AL13)=1,0,1))","v":0},null,{"$f":"IF(OR(AN13=0,AN13=\"\"),1,IF(COUNTIF(13:13,AN13)=1,0,1))","v":0},{"$f":"SUM(AO$15:AO$100000)","v":0},null,{"$f":"IF(OR(AQ13=0,AQ13=\"\"),1,IF(COUNTIF(13:13,AQ13)=1,0,1))","v":0},null,{"$f":"SUM(AS$15:AS$100000)","v":0},null,{"$f":"IF(OR(AU13=0,AU13=\"\"),1,IF(COUNTIF(13:13,AU13)=1,0,1))","v":0},null,{"$f":"SUM(AW$15:AW$100000)","v":0},null,null,null,null,null,{"$f":"IF(OR(BC13=0,BC13=\"\"),1,IF(COUNTIF(13:13,BC13)=1,0,1))","v":0},null,{"$f":"SUM(BE$15:BE$100000)","v":0},null,{"$f":"IF(OR(BG13=0,BG13=\"\"),1,IF(COUNTIF(13:13,BG13)=1,0,1))","v":0},null,{"$f":"SUM(BI$15:BI$100000)","v":0},null,{"$f":"IF(OR(BK13=0,BK13=\"\"),1,IF(COUNTIF(13:13,BK13)=1,0,1))","v":0},null,{"$f":"SUM(BM$15:BM$100000)","v":0},null,{"$f":"IF(OR(BO13=0,BO13=\"\"),1,IF(COUNTIF(13:13,BO13)=1,0,1))","v":0},null,{"$f":"SUM(BQ$15:BQ$100000)","v":0},null,{"$f":"IF(OR(BS13=0,BS13=\"\"),1,IF(COUNTIF(13:13,BS13)=1,0,1))","v":0},null,{"$f":"SUM(BU$15:BU$100000)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F$11&\"!\"&M$2&$A16&\":\"&M$2&($A15+MAX(N$15:N$100000))","v":"Items!M16:M18"},null,null,null,{"$f":"$F$11&\"!\"&Q$2&$A16&\":\"&Q$2&($A15+MAX(R$15:R$100000))","v":"Items!Q16:Q17"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$F$11&\"!\"&AD$2&$A16&\":\"&AD$2&($A15+MAX(AE$15:AE$100000))","v":"Items!AD16:AD18"},null,null,null,{"$f":"$F$11&\"!\"&AH$2&$A16&\":\"&AH$2&($A15+MAX(AI$15:AI$100000))","v":"Items!AH16:AH17"},null,null,null,{"$f":"$F$11&\"!\"&AL$2&$A16&\":\"&AL$2&($A15+MAX(AM$15:AM$100000))","v":"Items!AL16:AL18"},null,{"$f":"$F$11&\"!\"&AN$2&$A16&\":\"&AN$2&($A15+MAX(AO$15:AO$100000))","v":"Items!AN16:AN15"},null,null,{"$f":"$F$11&\"!\"&AQ$2&$A16&\":\"&AQ$2&($A15+MAX(AR$15:AR$100000))","v":"Items!AQ16:AQ17"},null,null,null,{"$f":"$F$11&\"!\"&AU$2&$A16&\":\"&AU$2&($A15+MAX(AV$15:AV$100000))","v":"Items!AU16:AU22"},null,null,null,null,null,null,null,{"$f":"$F$11&\"!\"&BC$2&$A16&\":\"&BC$2&($A15+MAX(BD$15:BD$100000))","v":"Items!BC16:BC22"},null,null,null,{"$f":"$F$11&\"!\"&BG$2&$A16&\":\"&BG$2&($A15+MAX(BH$15:BH$100000))","v":"Items!BG16:BG20"},null,null,null,{"$f":"$F$11&\"!\"&BK$2&$A16&\":\"&BK$2&($A15+MAX(BL$15:BL$100000))","v":"Items!BK16:BK46"},null,null,null,{"$f":"$F$11&\"!\"&BO$2&$A16&\":\"&BO$2&($A15+MAX(BP$15:BP$100000))","v":"Items!BO16:BO35"},null,null,null,{"$f":"$F$11&\"!\"&BS$2&$A16&\":\"&BS$2&($A15+MAX(BT$15:BT$100000))","v":"Items!BS16:BS42"}]
[{"$f":"ROW()","v":16},null,null,null,null,null,null,null,null,null,null,"*","Расходы на платный трафик",{"$f":"MAX(N$15:N15)+1","v":1},{"$f":"IF(OR(M16=0,M16=\"\"),0,IF(COUNTIF(M$15:M$100000,M16)=1,0,1))","v":0},null,"ФОТ сотрудников маркетинга",{"$f":"MAX(R$15:R15)+1","v":1},{"$f":"IF(OR(Q16=0,Q16=\"\"),0,IF(COUNTIF(Q$15:Q$100000,Q16)=1,0,1))","v":0},null,null,null,null,null,null,null,null,null,"*","Представительские расходы",{"$f":"MAX(AE$15:AE15)+1","v":1},{"$f":"IF(OR(AD16=0,AD16=\"\"),0,IF(COUNTIF(AD$15:AD$100000,AD16)=1,0,1))","v":0},null,"ФОТ менеджеров по продаже",{"$f":"MAX(AI$15:AI15)+1","v":1},{"$f":"IF(OR(AH16=0,AH16=\"\"),0,IF(COUNTIF(AH$15:AH$100000,AH16)=1,0,1))","v":0},"*","с/ст ингрединент - 1",{"$f":"MAX(AM$15:AM15)+1","v":1},"е.и.-1",{"$f":"IF(OR(AL16=0,AL16=\"\"),0,IF(COUNTIF(AL$15:AL$100000,AL16)=1,0,1))","v":0},null,"ФОТ производственных рабочих",{"$f":"MAX(AR$15:AR15)+1","v":1},{"$f":"IF(OR(AQ16=0,AQ16=\"\"),0,IF(COUNTIF(AQ$15:AQ$100000,AQ16)=1,0,1))","v":0},"*","Учреждение юр.лица",{"$f":"MAX(AV$15:AV15)+1","v":1},{"$f":"IF(OR(AU16=0,AU16=\"\"),0,IF(COUNTIF(AU$15:AU$100000,AU16)=1,0,1))","v":0},null,null,null,null,"*","Постоянные расходы - 1",{"$f":"MAX(BD$15:BD15)+1","v":1},{"$f":"IF(OR(BC16=0,BC16=\"\"),0,IF(COUNTIF(BC$15:BC$100000,BC16)=1,0,1))","v":0},"*","Аренда офиса",{"$f":"MAX(BH$15:BH15)+1","v":1},{"$f":"IF(OR(BG16=0,BG16=\"\"),0,IF(COUNTIF(BG$15:BG$100000,BG16)=1,0,1))","v":0},"*","Дебиторская задолженность",{"$f":"MAX(BL$15:BL15)+1","v":1},{"$f":"IF(OR(BK16=0,BK16=\"\"),0,IF(COUNTIF(BK$15:BK$100000,BK16)=1,0,1))","v":0},"*","Выручка",{"$f":"MAX(BP$15:BP15)+1","v":1},{"$f":"IF(OR(BO16=0,BO16=\"\"),0,IF(COUNTIF(BO$15:BO$100000,BO16)=1,0,1))","v":0},"*","Финпоток проекта без финансирования (CF)",{"$f":"MAX(BT$15:BT15)+1","v":1},{"$f":"IF(OR(BS16=0,BS16=\"\"),0,IF(COUNTIF(BS$15:BS$100000,BS16)=1,0,1))","v":0}]
[{"$f":"ROW()","v":17},null,null,null,null,null,null,null,null,null,null,"*","Представительские расходы",{"$f":"MAX(N$15:N16)+1","v":2},{"$f":"IF(OR(M17=0,M17=\"\"),0,IF(COUNTIF(M$15:M$100000,M17)=1,0,1))","v":0},"*","Прочие расходы маркетинга",{"$f":"MAX(R$15:R16)+1","v":2},{"$f":"IF(OR(Q17=0,Q17=\"\"),0,IF(COUNTIF(Q$15:Q$100000,Q17)=1,0,1))","v":0},null,null,null,null,null,null,null,null,null,"*","Консультационные расходы",{"$f":"MAX(AE$15:AE16)+1","v":2},{"$f":"IF(OR(AD17=0,AD17=\"\"),0,IF(COUNTIF(AD$15:AD$100000,AD17)=1,0,1))","v":0},"*","Прочие расходы отдела продаж",{"$f":"MAX(AI$15:AI16)+1","v":2},{"$f":"IF(OR(AH17=0,AH17=\"\"),0,IF(COUNTIF(AH$15:AH$100000,AH17)=1,0,1))","v":0},"*","с/ст ингрединент - 2",{"$f":"MAX(AM$15:AM16)+1","v":2},"е.и.-2",{"$f":"IF(OR(AL17=0,AL17=\"\"),0,IF(COUNTIF(AL$15:AL$100000,AL17)=1,0,1))","v":0},"*","Прочие производственные расходы",{"$f":"MAX(AR$15:AR16)+1","v":2},{"$f":"IF(OR(AQ17=0,AQ17=\"\"),0,IF(COUNTIF(AQ$15:AQ$100000,AQ17)=1,0,1))","v":0},"*","Получение документов",{"$f":"MAX(AV$15:AV16)+1","v":2},0,null,null,null,null,"*","Постоянные расходы - 2",{"$f":"MAX(BD$15:BD16)+1","v":2},0,"*","Расходы на организацию рабочего места",{"$f":"MAX(BH$15:BH16)+1","v":2},{"$f":"IF(OR(BG17=0,BG17=\"\"),0,IF(COUNTIF(BG$15:BG$100000,BG17)=1,0,1))","v":0},"*","Авансы полученные",{"$f":"MAX(BL$15:BL16)+1","v":2},0,"*","Себестоимость",{"$f":"MAX(BP$15:BP16)+1","v":2},0,"*","Финпоток проекта нарастающим итогом",{"$f":"MAX(BT$15:BT16)+1","v":2},0]
[{"$f":"ROW()","v":18},null,null,null,null,null,null,null,null,null,null,"*","Расходы на поддержание конверсии",{"$f":"MAX(N$15:N17)+1","v":3},{"$f":"IF(OR(M18=0,M18=\"\"),0,IF(COUNTIF(M$15:M$100000,M18)=1,0,1))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Прочие расходники",{"$f":"MAX(AE$15:AE17)+1","v":3},{"$f":"IF(OR(AD18=0,AD18=\"\"),0,IF(COUNTIF(AD$15:AD$100000,AD18)=1,0,1))","v":0},null,null,null,null,"*","с/ст ингрединент - 3",{"$f":"MAX(AM$15:AM17)+1","v":3},"е.и.-3",{"$f":"IF(OR(AL18=0,AL18=\"\"),0,IF(COUNTIF(AL$15:AL$100000,AL18)=1,0,1))","v":0},null,null,null,null,"*","Строительство цеха",{"$f":"MAX(AV$15:AV17)+1","v":3},0,null,null,null,null,"*","Постоянные расходы - 3",{"$f":"MAX(BD$15:BD17)+1","v":3},0,"*","Расходы на оргтехнику",{"$f":"MAX(BH$15:BH17)+1","v":3},{"$f":"IF(OR(BG18=0,BG18=\"\"),0,IF(COUNTIF(BG$15:BG$100000,BG18)=1,0,1))","v":0},"*","Поступление запасов",{"$f":"MAX(BL$15:BL17)+1","v":3},0,"*","Валовая прибыль",{"$f":"MAX(BP$15:BP17)+1","v":3},0,"*","Свободный положительный финпоток проекта",{"$f":"MAX(BT$15:BT17)+1","v":3},0]
[{"$f":"ROW()","v":19},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Закупка и монтаж оборудования",{"$f":"MAX(AV$15:AV18)+1","v":4},0,null,null,null,null,"*","Постоянные расходы - 4",{"$f":"MAX(BD$15:BD18)+1","v":4},0,"*","Канцелярские расходы",{"$f":"MAX(BH$15:BH18)+1","v":4},{"$f":"IF(OR(BG19=0,BG19=\"\"),0,IF(COUNTIF(BG$15:BG$100000,BG19)=1,0,1))","v":0},"*","Списание запасов на незавершенное пр-во",{"$f":"MAX(BL$15:BL18)+1","v":4},0,"*","НДС начисленный",{"$f":"MAX(BP$15:BP18)+1","v":4},0,"*","Свободный отрицательный финпоток проекта",{"$f":"MAX(BT$15:BT18)+1","v":4},0]
[{"$f":"ROW()","v":20},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Технологические инструкции",{"$f":"MAX(AV$15:AV19)+1","v":5},0,null,null,null,null,"*","Постоянные расходы - 5",{"$f":"MAX(BD$15:BD19)+1","v":5},0,"*","Прочие расходы на персонал",{"$f":"MAX(BH$15:BH19)+1","v":5},{"$f":"IF(OR(BG20=0,BG20=\"\"),0,IF(COUNTIF(BG$15:BG$100000,BG20)=1,0,1))","v":0},"*","Запасы",{"$f":"MAX(BL$15:BL19)+1","v":5},0,"*","НДС к возмещению",{"$f":"MAX(BP$15:BP19)+1","v":5},0,"*","Свободный финпоток (FCF)",{"$f":"MAX(BT$15:BT19)+1","v":5},0]
[{"$f":"ROW()","v":21},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*",{"$f":"\"Разовые капзатраты - \"&AV21","v":"Разовые капзатраты - 6"},{"$f":"MAX(AV$15:AV20)+1","v":6},0,null,null,null,null,"*","Постоянные расходы - 6",{"$f":"MAX(BD$15:BD20)+1","v":6},0,null,null,null,null,"*","Незавершенное производство",{"$f":"MAX(BL$15:BL20)+1","v":6},0,"*","Прямые расходы",{"$f":"MAX(BP$15:BP20)+1","v":6},0,"*","Кассовый разрыв",{"$f":"MAX(BT$15:BT20)+1","v":6},0]
[{"$f":"ROW()","v":22},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*",{"$f":"\"Разовые капзатраты - \"&AV22","v":"Разовые капзатраты - 7"},{"$f":"MAX(AV$15:AV21)+1","v":7},0,null,null,null,null,"*","Постоянные расходы - 7",{"$f":"MAX(BD$15:BD21)+1","v":7},0,null,null,null,null,"*","Авансы выданные",{"$f":"MAX(BL$15:BL21)+1","v":7},0,"*","Маржинальная прибыль",{"$f":"MAX(BP$15:BP21)+1","v":7},0,"*","Поступление финансирования от Учредителей",{"$f":"MAX(BT$15:BT21)+1","v":7},0]
[{"$f":"ROW()","v":23},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Кредиторская задолженность",{"$f":"MAX(BL$15:BL22)+1","v":8},0,"*","Управленческие расходы",{"$f":"MAX(BP$15:BP22)+1","v":8},0,"*","Финпоток проекта для кредиторов",{"$f":"MAX(BT$15:BT22)+1","v":8},0]
[{"$f":"ROW()","v":24},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Задолженность перед персоналом",{"$f":"MAX(BL$15:BL23)+1","v":9},0,"*","ФОТ управленческого персонала",{"$f":"MAX(BP$15:BP23)+1","v":9},0,"*","Финпоток проекта для кредиторов нараст. итогом",{"$f":"MAX(BT$15:BT23)+1","v":9},0]
[{"$f":"ROW()","v":25},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Задолженность по соцсборам",{"$f":"MAX(BL$15:BL24)+1","v":10},0,"*","EBITDA",{"$f":"MAX(BP$15:BP24)+1","v":10},0,"*","Свободный полож. финпоток для кредиторов",{"$f":"MAX(BT$15:BT24)+1","v":10},0]
[{"$f":"ROW()","v":26},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","АКТИВЫ",{"$f":"MAX(BL$15:BL25)+1","v":11},{"$f":"IF(OR(BK26=0,BK26=\"\"),0,IF(COUNTIF(BK$15:BK$100000,BK26)=1,0,1))","v":0},"*","Капзатраты",{"$f":"MAX(BP$15:BP25)+1","v":11},{"$f":"IF(OR(BO26=0,BO26=\"\"),0,IF(COUNTIF(BO$15:BO$100000,BO26)=1,0,1))","v":0},"*","Свободный отриц. финпоток для кредиторов",{"$f":"MAX(BT$15:BT25)+1","v":11},0]
[{"$f":"ROW()","v":27},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","ПАССИВЫ",{"$f":"MAX(BL$15:BL26)+1","v":12},0,"*","НДС к возмещению по капзатратам",{"$f":"MAX(BP$15:BP26)+1","v":12},0,"*","Свободный финпоток для кредиторов",{"$f":"MAX(BT$15:BT26)+1","v":12},0]
[{"$f":"ROW()","v":28},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Денежные средства",{"$f":"MAX(BL$15:BL27)+1","v":13},0,"*","Амортизация",{"$f":"MAX(BP$15:BP27)+1","v":13},0,"*","Кассовый разрыв проекта для кредиторов",{"$f":"MAX(BT$15:BT27)+1","v":13},0]
[{"$f":"ROW()","v":29},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Собственный капитал",{"$f":"MAX(BL$15:BL28)+1","v":14},0,"*","EBIT",{"$f":"MAX(BP$15:BP28)+1","v":14},0,"*","Поступление кредита",{"$f":"MAX(BT$15:BT28)+1","v":14},0]
[{"$f":"ROW()","v":30},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Промежуточный баланс-контроль",{"$f":"MAX(BL$15:BL29)+1","v":15},0,"*","Прочие доходы",{"$f":"MAX(BP$15:BP29)+1","v":15},0,"*","Возврат кредита",{"$f":"MAX(BT$15:BT29)+1","v":15},0]
[{"$f":"ROW()","v":31},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Задолженность по прямым расходам",{"$f":"MAX(BL$15:BL30)+1","v":16},0,"*","Проценты начисленные",{"$f":"MAX(BP$15:BP30)+1","v":16},0,"*","Оплата процентов по кредиту",{"$f":"MAX(BT$15:BT30)+1","v":16},0]
[{"$f":"ROW()","v":32},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Задолженность по управленческим расходам",{"$f":"MAX(BL$15:BL31)+1","v":17},{"$f":"IF(OR(BK32=0,BK32=\"\"),0,IF(COUNTIF(BK$15:BK$100000,BK32)=1,0,1))","v":0},"*","Прибыль до налога на прибыль",{"$f":"MAX(BP$15:BP31)+1","v":17},0,"*","Финпоток проекта с учетом финансирования",{"$f":"MAX(BT$15:BT31)+1","v":17},0]
[{"$f":"ROW()","v":33},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Задолженность по капзатратам",{"$f":"MAX(BL$15:BL32)+1","v":18},0,"*","Налог на прибыль",{"$f":"MAX(BP$15:BP32)+1","v":18},0,"*","Финпоток проекта с уч. финансир. нараст. итогом",{"$f":"MAX(BT$15:BT32)+1","v":18},0]
[{"$f":"ROW()","v":34},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Внеоборотные активы",{"$f":"MAX(BL$15:BL33)+1","v":19},0,"*","Чистая прибыль",{"$f":"MAX(BP$15:BP33)+1","v":19},0,"*","Осаточный кассовый разрыв",{"$f":"MAX(BT$15:BT33)+1","v":19},0]
[{"$f":"ROW()","v":35},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","ДЗ по возмещению НДС с капзатрат",{"$f":"MAX(BL$15:BL34)+1","v":20},0,"*","Проценты начисленные по кредиту",{"$f":"MAX(BP$15:BP34)+1","v":20},0,"*","Итоговый финпоток",{"$f":"MAX(BT$15:BT34)+1","v":20},{"$f":"IF(OR(BS35=0,BS35=\"\"),0,IF(COUNTIF(BS$15:BS$100000,BS35)=1,0,1))","v":0}]
[{"$f":"ROW()","v":36},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Задолженность по налогам",{"$f":"MAX(BL$15:BL35)+1","v":21},0,null,null,null,null,"*","Итоговый финпоток нараст. итогом",{"$f":"MAX(BT$15:BT35)+1","v":21},0]
[{"$f":"ROW()","v":37},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Задолженность по НДС",{"$f":"MAX(BL$15:BL36)+1","v":22},0,null,null,null,null,"*","Итоговый кассовый разрыв",{"$f":"MAX(BT$15:BT36)+1","v":22},0]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Задолженность по НП",{"$f":"MAX(BL$15:BL37)+1","v":23},0,null,null,null,null,"*","Финпоток по операционной деятельности",{"$f":"MAX(BT$15:BT37)+1","v":23},0]
[{"$f":"ROW()","v":39},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Остаток долга по кредиту",{"$f":"MAX(BL$15:BL38)+1","v":24},0,null,null,null,null,"*","Финпоток по основной деятельности",{"$f":"MAX(BT$15:BT38)+1","v":24},0]
[{"$f":"ROW()","v":40},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Задолженность по выплате %% по кредиту",{"$f":"MAX(BL$15:BL39)+1","v":25},0,null,null,null,null,"*","Финпоток по финансовой деятельности",{"$f":"MAX(BT$15:BT39)+1","v":25},0]
[{"$f":"ROW()","v":41},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","Вложения Учредителей в капитал",{"$f":"MAX(BL$15:BL40)+1","v":26},0,null,null,null,null,"*","Поступление ДС",{"$f":"MAX(BT$15:BT40)+1","v":26},0]
[{"$f":"ROW()","v":42},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","БАЛАНС",{"$f":"MAX(BL$15:BL41)+1","v":27},0,null,null,null,null,"*","Итоговый свободный финпоток (Total FCF)",{"$f":"MAX(BT$15:BT41)+1","v":27},0]
[{"$f":"ROW()","v":43},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*",null,{"$f":"MAX(BL$15:BL42)+1","v":28},0]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*",null,{"$f":"MAX(BL$15:BL43)+1","v":29},0]
[{"$f":"ROW()","v":45},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*",null,{"$f":"MAX(BL$15:BL44)+1","v":30},0]
[{"$f":"ROW()","v":46},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*",null,{"$f":"MAX(BL$15:BL45)+1","v":31},0]
[{"$f":"ROW()","v":47}]
[{"$f":"ROW()","v":48}]
[{"$f":"ROW()","v":49}]
[{"$f":"ROW()","v":50}]
[{"$f":"ROW()","v":51}]
[{"$f":"ROW()","v":52}]
[{"$f":"ROW()","v":53}]
[{"$f":"ROW()","v":54}]
[{"$f":"ROW()","v":55}]
[{"$f":"ROW()","v":56}]
[{"$f":"ROW()","v":57}]
[{"$f":"ROW()","v":58}]
[{"$f":"ROW()","v":59}]
[{"$f":"ROW()","v":60}]
[{"$f":"ROW()","v":61}]
[{"$f":"ROW()","v":62}]
[{"$f":"ROW()","v":63}]
[{"$f":"ROW()","v":64}]
[{"$f":"ROW()","v":65}]
[{"$f":"ROW()","v":66}]
[{"$f":"ROW()","v":67}]
[{"$f":"ROW()","v":68}]
[{"$f":"ROW()","v":69}]
[{"$f":"ROW()","v":70}]

{"sheet":"KPI","index":6,"n_rows":92,"n_cols":17,"rows_kept":92,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,{"$f":"COLUMN()","v":9}]
[null,null,null,null,null,null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"I"}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I31\")","v":"KPI"},null,null,{"$f":"INDIRECT(\"START!K31\")","v":"Справочники ключевых показателей эффективности"}]
[]
[null,null,null,null,null,null,null,null,"Список показателей эффективности",null,null,null,null,null,null,null,"Формулы расчета показателей"]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$ML14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},null,null,{"$f":"IF(OR(I13=0,I13=\"\"),1,IF(COUNTIF(13:13,I13)=1,0,1))","v":0},null,{"$f":"SUM(K$15:K$100000)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,null,{"$f":"$F$11&\"!\"&I$2&$A16&\":\"&I$2&($A15+MAX(J$15:J$100000))","v":"KPI!I16:I92"}]
[{"$f":"ROW()","v":16},null,null,null,null,null,null,null,"Срок окупаемости по чистой прибыли",{"$f":"MAX(J$15:J15)+1","v":1},{"$f":"IF(OR(I16=0,I16=\"\"),0,IF(COUNTIF(I$15:I$100000,I16)=1,0,1))","v":0}]
[{"$f":"ROW()","v":17},null,null,null,null,null,null,null,"Точка безубыточности по чистой прибыли",{"$f":"MAX(J$15:J16)+1","v":2},{"$f":"IF(OR(I17=0,I17=\"\"),0,IF(COUNTIF(I$15:I$100000,I17)=1,0,1))","v":0}]
[{"$f":"ROW()","v":18},null,null,null,null,null,null,null,"Срок окупаемости по финпотоку (PBP)",{"$f":"MAX(J$15:J17)+1","v":3},0]
[{"$f":"ROW()","v":19},null,null,null,null,null,null,null,"Точка безубыточности по финпотоку",{"$f":"MAX(J$15:J18)+1","v":4},0]
[{"$f":"ROW()","v":20},null,null,null,null,null,null,null,"IRR проекта",{"$f":"MAX(J$15:J19)+1","v":5},0]
[{"$f":"ROW()","v":21},null,null,null,null,null,null,null,"NPV(Учредителя)",{"$f":"MAX(J$15:J20)+1","v":6},0]
[{"$f":"ROW()","v":22},null,null,null,null,null,null,null,"IRR для кредиторов",{"$f":"MAX(J$15:J21)+1","v":7},0]
[{"$f":"ROW()","v":23},null,null,null,null,null,null,null,"NPV(Кредиторов)",{"$f":"MAX(J$15:J22)+1","v":8},{"$f":"IF(OR(I23=0,I23=\"\"),0,IF(COUNTIF(I$15:I$100000,I23)=1,0,1))","v":0}]
[{"$f":"ROW()","v":24},null,null,null,null,null,null,null,"Рентабельность",{"$f":"MAX(J$15:J23)+1","v":9},0]
[{"$f":"ROW()","v":25},null,null,null,null,null,null,null,"WACC",{"$f":"MAX(J$15:J24)+1","v":10},0]
[{"$f":"ROW()","v":26},null,null,null,null,null,null,null,"NPV(WACC)",{"$f":"MAX(J$15:J25)+1","v":11},0]
[{"$f":"ROW()","v":27},null,null,null,null,null,null,null,"ROI",{"$f":"MAX(J$15:J26)+1","v":12},0]
[{"$f":"ROW()","v":28},null,null,null,null,null,null,null,"Дисконтированный срок окупаемости (DPBP)",{"$f":"MAX(J$15:J27)+1","v":13},0]
[{"$f":"ROW()","v":29},null,null,null,null,null,null,null,"Коэффициент текущей ликвидности (L1)",{"$f":"MAX(J$15:J28)+1","v":14},0,null,null,null,null,null,"Отношение оборотных активов к краткосрочным обязательствам"]
[{"$f":"ROW()","v":30},null,null,null,null,null,null,null,"Коэффициент промежуточного покрытия (L2)",{"$f":"MAX(J$15:J29)+1","v":15},0,null,null,null,null,null,"Отношение суммы активов А1 и А2 к краткосрочным обязательствам"]
[{"$f":"ROW()","v":31},null,null,null,null,null,null,null,"Коэффициент абсолютной ликвидности (L3)",{"$f":"MAX(J$15:J30)+1","v":16},{"$f":"IF(OR(I31=0,I31=\"\"),0,IF(COUNTIF(I$15:I$100000,I31)=1,0,1))","v":0},null,null,null,null,null,"Отношение суммы активов А1 к краткосрочным обязательствам"]
[{"$f":"ROW()","v":32},null,null,null,null,null,null,null,"Коэффициент общей платежеспособности (L4)",{"$f":"MAX(J$15:J31)+1","v":17},0,null,null,null,null,null,"Отношение всех активов ко всем обязательствам"]
[{"$f":"ROW()","v":33},null,null,null,null,null,null,null,"Коэфф. платежеспособности по тек. обяз. (L5)",{"$f":"MAX(J$15:J32)+1","v":18},0,null,null,null,null,null,"Отношение среднемесячной выручки к краткосрочным обязательствам"]
[{"$f":"ROW()","v":34},null,null,null,null,null,null,null,null,{"$f":"MAX(J$15:J33)+1","v":19},0]
[{"$f":"ROW()","v":35},null,null,null,null,null,null,null,"Оценка стоимости бизнеса/компании",{"$f":"MAX(J$15:J34)+1","v":20},0]
[{"$f":"ROW()","v":36},null,null,null,null,null,null,null,null,{"$f":"MAX(J$15:J35)+1","v":21},0]
[{"$f":"ROW()","v":37},null,null,null,null,null,null,null,null,{"$f":"MAX(J$15:J36)+1","v":22},0]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,null,null,{"$f":"MAX(J$15:J37)+1","v":23},0]
[{"$f":"ROW()","v":39},null,null,null,null,null,null,null,"Терминальная стоимость (TV)",{"$f":"MAX(J$15:J38)+1","v":24},0]
[{"$f":"ROW()","v":40},null,null,null,null,null,null,null,"NPV(TV)",{"$f":"MAX(J$15:J39)+1","v":25},{"$f":"IF(OR(I40=0,I40=\"\"),0,IF(COUNTIF(I$15:I$100000,I40)=1,0,1))","v":0}]
[{"$f":"ROW()","v":41},null,null,null,null,null,null,null,"CFADS",{"$f":"MAX(J$15:J40)+1","v":26},0]
[{"$f":"ROW()","v":42},null,null,null,null,null,null,null,"Выплаты долга [Debt (Principals+Interests)]",{"$f":"MAX(J$15:J41)+1","v":27},0]
[{"$f":"ROW()","v":43},null,null,null,null,null,null,null,"Выплаты тела кредитов (Principals)",{"$f":"MAX(J$15:J42)+1","v":28},0]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,null,"Выплаты %% (Interests)",{"$f":"MAX(J$15:J43)+1","v":29},0]
[{"$f":"ROW()","v":45},null,null,null,null,null,null,null,"Коэф. покрытия выплат долга (DSCR)",{"$f":"MAX(J$15:J44)+1","v":30},0]
[{"$f":"ROW()","v":46},null,null,null,null,null,null,null,"Коэф. покрытия процентов (ICR)",{"$f":"MAX(J$15:J45)+1","v":31},{"$f":"IF(OR(I46=0,I46=\"\"),0,IF(COUNTIF(I$15:I$100000,I46)=1,0,1))","v":0}]
[{"$f":"ROW()","v":47},null,null,null,null,null,null,null,"CF(EBIT)",{"$f":"MAX(J$15:J46)+1","v":32},0]
[{"$f":"ROW()","v":48},null,null,null,null,null,null,null,"Наиболее ликвидные активы (А1)",{"$f":"MAX(J$15:J47)+1","v":33},0]
[{"$f":"ROW()","v":49},null,null,null,null,null,null,null,"Денежные средства",{"$f":"MAX(J$15:J48)+1","v":34},0]
[{"$f":"ROW()","v":50},null,null,null,null,null,null,null,"Финансовые вложения",{"$f":"MAX(J$15:J49)+1","v":35},0]
[{"$f":"ROW()","v":51},null,null,null,null,null,null,null,"Быстро реализуемые активы (А2)",{"$f":"MAX(J$15:J50)+1","v":36},0]
[{"$f":"ROW()","v":52},null,null,null,null,null,null,null,"Незавершенное производство",{"$f":"MAX(J$15:J51)+1","v":37},0]
[{"$f":"ROW()","v":53},null,null,null,null,null,null,null,"Дебиторская задолженность",{"$f":"MAX(J$15:J52)+1","v":38},{"$f":"IF(OR(I53=0,I53=\"\"),0,IF(COUNTIF(I$15:I$100000,I53)=1,0,1))","v":0}]
[{"$f":"ROW()","v":54},null,null,null,null,null,null,null,"Авансы выданные",{"$f":"MAX(J$15:J53)+1","v":39},0]
[{"$f":"ROW()","v":55},null,null,null,null,null,null,null,"Медленно реализуемые активы (А3)",{"$f":"MAX(J$15:J54)+1","v":40},0]
[{"$f":"ROW()","v":56},null,null,null,null,null,null,null,"Запасы",{"$f":"MAX(J$15:J55)+1","v":41},0]
[{"$f":"ROW()","v":57},null,null,null,null,null,null,null,"Трудно реализуемые активы (А4)",{"$f":"MAX(J$15:J56)+1","v":42},0]
[{"$f":"ROW()","v":58},null,null,null,null,null,null,null,"Внеоборотные активы",{"$f":"MAX(J$15:J57)+1","v":43},0]
[{"$f":"ROW()","v":59},null,null,null,null,null,null,null,"Наиболее срочные обязательства (П1)",{"$f":"MAX(J$15:J58)+1","v":44},0]
[{"$f":"ROW()","v":60},null,null,null,null,null,null,null,"Овердрафт",{"$f":"MAX(J$15:J59)+1","v":45},0]
[{"$f":"ROW()","v":61},null,null,null,null,null,null,null,"Кредиторская задолженность",{"$f":"MAX(J$15:J60)+1","v":46},0]
[{"$f":"ROW()","v":62},null,null,null,null,null,null,null,"Краткосрочные обязательства (П2)",{"$f":"MAX(J$15:J61)+1","v":47},0]
[{"$f":"ROW()","v":63},null,null,null,null,null,null,null,"Прочие краткосрочные обязательства",{"$f":"MAX(J$15:J62)+1","v":48},0]
[{"$f":"ROW()","v":64},null,null,null,null,null,null,null,"Долгосрочные обязательства (П3)",{"$f":"MAX(J$15:J63)+1","v":49},0]
[{"$f":"ROW()","v":65},null,null,null,null,null,null,null,"Долгосрочные кредиты",{"$f":"MAX(J$15:J64)+1","v":50},0]
[{"$f":"ROW()","v":66},null,null,null,null,null,null,null,"Постоянные пассивы (П4)",{"$f":"MAX(J$15:J65)+1","v":51},0]
[{"$f":"ROW()","v":67},null,null,null,null,null,null,null,"Собственный капитал",{"$f":"MAX(J$15:J66)+1","v":52},{"$f":"IF(OR(I67=0,I67=\"\"),0,IF(COUNTIF(I$15:I$100000,I67)=1,0,1))","v":0}]
[{"$f":"ROW()","v":68},null,null,null,null,null,null,null,"Собственные оборотные средства (СОС)",{"$f":"MAX(J$15:J67)+1","v":53},0,null,null,null,null,null,"Разность собственного капитала и внеоборотных активов"]
[{"$f":"ROW()","v":69},null,null,null,null,null,null,null,"Коэффициент финансовой устойчивости (S1)",{"$f":"MAX(J$15:J68)+1","v":54},0,null,null,null,null,null,"Отношение суммы собственного капитала и долгосрочных обязательств к активам"]
[{"$f":"ROW()","v":70},null,null,null,null,null,null,null,"Коэффициент автономии (независимости) (S2)",{"$f":"MAX(J$15:J69)+1","v":55},0,null,null,null,null,null,"Отношение собственного капитала к активам"]
[null,null,null,null,null,null,null,null,"Коэфф. обеспеч-ти собств. об. средствами (S3)",{"$f":"MAX(J$15:J70)+1","v":56},0,null,null,null,null,null,"Отношение объема СОС к оборотным активам"]
[null,null,null,null,null,null,null,null,"Коэффициент финансового рычага (S4)",{"$f":"MAX(J$15:J71)+1","v":57},0,null,null,null,null,null,"Отношение собственного капитала к заемному капиталу"]
[null,null,null,null,null,null,null,null,"Рентабельность продаж (Return On Sales) (R1)",{"$f":"MAX(J$15:J72)+1","v":58},0,null,null,null,null,null,"Отношение валовой прибыли к выручке"]
[null,null,null,null,null,null,null,null,"Рентабельность активов (Return On Assets) (R2)",{"$f":"MAX(J$15:J73)+1","v":59},0,null,null,null,null,null,"Отношение среднемесячной чистой прибыли за период к уровню активов на конец периода"]
[null,null,null,null,null,null,null,null,"Рентаб-сть собств. капитала (Return On Equity) (R3)",{"$f":"MAX(J$15:J74)+1","v":60},0,null,null,null,null,null,"Отношение среднемесячной чистой прибыли за период к уровню собственного капитала на конец периода"]
[null,null,null,null,null,null,null,null,"Рент. инвестиций (Return On Invested Capital) (R4)",{"$f":"MAX(J$15:J75)+1","v":61},0,null,null,null,null,null,"Отношение среднемес. EBITDA за период к уровню инвестиций (собств.+долгосроч.) на конец периода"]
[null,null,null,null,null,null,null,null,"Рент. об. капитала (Return On Working Capital) (R5)",{"$f":"MAX(J$15:J76)+1","v":62},0,null,null,null,null,null,"Отношение среднемес. марж. прибыли за период к уровню оборотного капитала на конец периода"]
[null,null,null,null,null,null,null,null,"Оборачиваемость запасов и незавершенки",{"$f":"MAX(J$15:J77)+1","v":63},0]
[null,null,null,null,null,null,null,null,"Период оборач-сти запасов и незавершенки (P1)",{"$f":"MAX(J$15:J78)+1","v":64},{"$f":"IF(OR(I79=0,I79=\"\"),0,IF(COUNTIF(I$15:I$100000,I79)=1,0,1))","v":0}]
[null,null,null,null,null,null,null,null,"Оборачиваемость дебиторской задолженности",{"$f":"MAX(J$15:J79)+1","v":65},{"$f":"IF(OR(I80=0,I80=\"\"),0,IF(COUNTIF(I$15:I$100000,I80)=1,0,1))","v":0}]
[null,null,null,null,null,null,null,null,"Период оборач-ти дебит. задолженности (P2)",{"$f":"MAX(J$15:J80)+1","v":66},{"$f":"IF(OR(I81=0,I81=\"\"),0,IF(COUNTIF(I$15:I$100000,I81)=1,0,1))","v":0}]
[null,null,null,null,null,null,null,null,"Оборачиваемость кредиторской задолженности",{"$f":"MAX(J$15:J81)+1","v":67},{"$f":"IF(OR(I82=0,I82=\"\"),0,IF(COUNTIF(I$15:I$100000,I82)=1,0,1))","v":0}]
[null,null,null,null,null,null,null,null,"Период оборач-ти кредит. задолженности (P3)",{"$f":"MAX(J$15:J82)+1","v":68},{"$f":"IF(OR(I83=0,I83=\"\"),0,IF(COUNTIF(I$15:I$100000,I83)=1,0,1))","v":0}]
[null,null,null,null,null,null,null,null,"Финансовый цикл (P4)",{"$f":"MAX(J$15:J83)+1","v":69},{"$f":"IF(OR(I84=0,I84=\"\"),0,IF(COUNTIF(I$15:I$100000,I84)=1,0,1))","v":0}]
[null,null,null,null,null,null,null,null,"ТЕМПЫ РОСТА АКТИВОВ [T(A)]",{"$f":"MAX(J$15:J84)+1","v":70},0]
[null,null,null,null,null,null,null,null,"ТЕМПЫ РОСТА ВЫРУЧКИ [T(R)]",{"$f":"MAX(J$15:J85)+1","v":71},0]
[null,null,null,null,null,null,null,null,"ТЕМПЫ РОСТА ЧИСТОЙ ПРИБЫЛИ [T(E)]",{"$f":"MAX(J$15:J86)+1","v":72},0]
[null,null,null,null,null,null,null,null,null,{"$f":"MAX(J$15:J87)+1","v":73},0]
[null,null,null,null,null,null,null,null,null,{"$f":"MAX(J$15:J88)+1","v":74},0]
[null,null,null,null,null,null,null,null,null,{"$f":"MAX(J$15:J89)+1","v":75},0]
[null,null,null,null,null,null,null,null,null,{"$f":"MAX(J$15:J90)+1","v":76},0]
[null,null,null,null,null,null,null,null,null,{"$f":"MAX(J$15:J91)+1","v":77},0]

{"sheet":"Mrkting","index":7,"n_rows":226,"n_cols":99,"rows_kept":139,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87},{"$f":"COLUMN()","v":88},{"$f":"COLUMN()","v":89},{"$f":"COLUMN()","v":90},{"$f":"COLUMN()","v":91},{"$f":"COLUMN()","v":92},{"$f":"COLUMN()","v":93},{"$f":"COLUMN()","v":94},{"$f":"COLUMN()","v":95},{"$f":"COLUMN()","v":96},{"$f":"COLUMN()","v":97},{"$f":"COLUMN()","v":98},{"$f":"COLUMN()","v":99}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16},{"$f":"MAX($Z2:AP2)+1","v":17},{"$f":"MAX($Z2:AQ2)+1","v":18},{"$f":"MAX($Z2:AR2)+1","v":19},{"$f":"MAX($Z2:AS2)+1","v":20},{"$f":"MAX($Z2:AT2)+1","v":21},{"$f":"MAX($Z2:AU2)+1","v":22},{"$f":"MAX($Z2:AV2)+1","v":23},{"$f":"MAX($Z2:AW2)+1","v":24},{"$f":"MAX($Z2:AX2)+1","v":25},{"$f":"MAX($Z2:AY2)+1","v":26},{"$f":"MAX($Z2:AZ2)+1","v":27},{"$f":"MAX($Z2:BA2)+1","v":28},{"$f":"MAX($Z2:BB2)+1","v":29},{"$f":"MAX($Z2:BC2)+1","v":30},{"$f":"MAX($Z2:BD2)+1","v":31},{"$f":"MAX($Z2:BE2)+1","v":32},{"$f":"MAX($Z2:BF2)+1","v":33},{"$f":"MAX($Z2:BG2)+1","v":34},{"$f":"MAX($Z2:BH2)+1","v":35},{"$f":"MAX($Z2:BI2)+1","v":36},{"$f":"MAX($Z2:BJ2)+1","v":37},{"$f":"MAX($Z2:BK2)+1","v":38},{"$f":"MAX($Z2:BL2)+1","v":39},{"$f":"MAX($Z2:BM2)+1","v":40},{"$f":"MAX($Z2:BN2)+1","v":41},{"$f":"MAX($Z2:BO2)+1","v":42},{"$f":"MAX($Z2:BP2)+1","v":43},{"$f":"MAX($Z2:BQ2)+1","v":44},{"$f":"MAX($Z2:BR2)+1","v":45},{"$f":"MAX($Z2:BS2)+1","v":46},{"$f":"MAX($Z2:BT2)+1","v":47},{"$f":"MAX($Z2:BU2)+1","v":48},{"$f":"MAX($Z2:BV2)+1","v":49},{"$f":"MAX($Z2:BW2)+1","v":50},{"$f":"MAX($Z2:BX2)+1","v":51},{"$f":"MAX($Z2:BY2)+1","v":52},{"$f":"MAX($Z2:BZ2)+1","v":53},{"$f":"MAX($Z2:CA2)+1","v":54},{"$f":"MAX($Z2:CB2)+1","v":55},{"$f":"MAX($Z2:CC2)+1","v":56},{"$f":"MAX($Z2:CD2)+1","v":57},{"$f":"MAX($Z2:CE2)+1","v":58},{"$f":"MAX($Z2:CF2)+1","v":59},{"$f":"MAX($Z2:CG2)+1","v":60},{"$f":"MAX($Z2:CH2)+1","v":61},{"$f":"MAX($Z2:CI2)+1","v":62},{"$f":"MAX($Z2:CJ2)+1","v":63},{"$f":"MAX($Z2:CK2)+1","v":64},{"$f":"MAX($Z2:CL2)+1","v":65},{"$f":"MAX($Z2:CM2)+1","v":66},{"$f":"MAX($Z2:CN2)+1","v":67},{"$f":"MAX($Z2:CO2)+1","v":68},{"$f":"MAX($Z2:CP2)+1","v":69},{"$f":"MAX($Z2:CQ2)+1","v":70},{"$f":"MAX($Z2:CR2)+1","v":71},{"$f":"MAX($Z2:CS2)+1","v":72},{"$f":"MAX($Z2:CT2)+1","v":73}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":1},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ28=\"\",\"\",MAX($Z3:AP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR28=\"\",\"\",MAX($Z3:AQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS28=\"\",\"\",MAX($Z3:AR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT28=\"\",\"\",MAX($Z3:AS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU28=\"\",\"\",MAX($Z3:AT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV28=\"\",\"\",MAX($Z3:AU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW28=\"\",\"\",MAX($Z3:AV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX28=\"\",\"\",MAX($Z3:AW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY28=\"\",\"\",MAX($Z3:AX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ28=\"\",\"\",MAX($Z3:AY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA28=\"\",\"\",MAX($Z3:AZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB28=\"\",\"\",MAX($Z3:BA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC28=\"\",\"\",MAX($Z3:BB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD28=\"\",\"\",MAX($Z3:BC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE28=\"\",\"\",MAX($Z3:BD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF28=\"\",\"\",MAX($Z3:BE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG28=\"\",\"\",MAX($Z3:BF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH28=\"\",\"\",MAX($Z3:BG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI28=\"\",\"\",MAX($Z3:BH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ28=\"\",\"\",MAX($Z3:BI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK28=\"\",\"\",MAX($Z3:BJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL28=\"\",\"\",MAX($Z3:BK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM28=\"\",\"\",MAX($Z3:BL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN28=\"\",\"\",MAX($Z3:BM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO28=\"\",\"\",MAX($Z3:BN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP28=\"\",\"\",MAX($Z3:BO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ28=\"\",\"\",MAX($Z3:BP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR28=\"\",\"\",MAX($Z3:BQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS28=\"\",\"\",MAX($Z3:BR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT28=\"\",\"\",MAX($Z3:BS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU28=\"\",\"\",MAX($Z3:BT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV28=\"\",\"\",MAX($Z3:BU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW28=\"\",\"\",MAX($Z3:BV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX28=\"\",\"\",MAX($Z3:BW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY28=\"\",\"\",MAX($Z3:BX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ28=\"\",\"\",MAX($Z3:BY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA28=\"\",\"\",MAX($Z3:BZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB28=\"\",\"\",MAX($Z3:CA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC28=\"\",\"\",MAX($Z3:CB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD28=\"\",\"\",MAX($Z3:CC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE28=\"\",\"\",MAX($Z3:CD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF28=\"\",\"\",MAX($Z3:CE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG28=\"\",\"\",MAX($Z3:CF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH28=\"\",\"\",MAX($Z3:CG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI28=\"\",\"\",MAX($Z3:CH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ28=\"\",\"\",MAX($Z3:CI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK28=\"\",\"\",MAX($Z3:CJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL28=\"\",\"\",MAX($Z3:CK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM28=\"\",\"\",MAX($Z3:CL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN28=\"\",\"\",MAX($Z3:CM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO28=\"\",\"\",MAX($Z3:CN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP28=\"\",\"\",MAX($Z3:CO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ28=\"\",\"\",MAX($Z3:CP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR28=\"\",\"\",MAX($Z3:CQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS28=\"\",\"\",MAX($Z3:CR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT28=\"\",\"\",MAX($Z3:CS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU28=\"\",\"\",MAX($Z3:CT3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":""},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":1},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":2},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":3},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":4},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":5},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":6},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":7},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":8},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":9},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":10},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":11},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":12},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":13},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":14},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":15},{"$f":"IF(OR(AQ3<>\"\",AQ11=\"\"),\"\",MAX($Z4:AP4)+1)","v":16},{"$f":"IF(OR(AR3<>\"\",AR11=\"\"),\"\",MAX($Z4:AQ4)+1)","v":17},{"$f":"IF(OR(AS3<>\"\",AS11=\"\"),\"\",MAX($Z4:AR4)+1)","v":18},{"$f":"IF(OR(AT3<>\"\",AT11=\"\"),\"\",MAX($Z4:AS4)+1)","v":19},{"$f":"IF(OR(AU3<>\"\",AU11=\"\"),\"\",MAX($Z4:AT4)+1)","v":20},{"$f":"IF(OR(AV3<>\"\",AV11=\"\"),\"\",MAX($Z4:AU4)+1)","v":21},{"$f":"IF(OR(AW3<>\"\",AW11=\"\"),\"\",MAX($Z4:AV4)+1)","v":22},{"$f":"IF(OR(AX3<>\"\",AX11=\"\"),\"\",MAX($Z4:AW4)+1)","v":23},{"$f":"IF(OR(AY3<>\"\",AY11=\"\"),\"\",MAX($Z4:AX4)+1)","v":24},{"$f":"IF(OR(AZ3<>\"\",AZ11=\"\"),\"\",MAX($Z4:AY4)+1)","v":25},{"$f":"IF(OR(BA3<>\"\",BA11=\"\"),\"\",MAX($Z4:AZ4)+1)","v":26},{"$f":"IF(OR(BB3<>\"\",BB11=\"\"),\"\",MAX($Z4:BA4)+1)","v":27},{"$f":"IF(OR(BC3<>\"\",BC11=\"\"),\"\",MAX($Z4:BB4)+1)","v":28},{"$f":"IF(OR(BD3<>\"\",BD11=\"\"),\"\",MAX($Z4:BC4)+1)","v":29},{"$f":"IF(OR(BE3<>\"\",BE11=\"\"),\"\",MAX($Z4:BD4)+1)","v":30},{"$f":"IF(OR(BF3<>\"\",BF11=\"\"),\"\",MAX($Z4:BE4)+1)","v":31},{"$f":"IF(OR(BG3<>\"\",BG11=\"\"),\"\",MAX($Z4:BF4)+1)","v":32},{"$f":"IF(OR(BH3<>\"\",BH11=\"\"),\"\",MAX($Z4:BG4)+1)","v":33},{"$f":"IF(OR(BI3<>\"\",BI11=\"\"),\"\",MAX($Z4:BH4)+1)","v":34},{"$f":"IF(OR(BJ3<>\"\",BJ11=\"\"),\"\",MAX($Z4:BI4)+1)","v":35},{"$f":"IF(OR(BK3<>\"\",BK11=\"\"),\"\",MAX($Z4:BJ4)+1)","v":36},{"$f":"IF(OR(BL3<>\"\",BL11=\"\"),\"\",MAX($Z4:BK4)+1)","v":37},{"$f":"IF(OR(BM3<>\"\",BM11=\"\"),\"\",MAX($Z4:BL4)+1)","v":38},{"$f":"IF(OR(BN3<>\"\",BN11=\"\"),\"\",MAX($Z4:BM4)+1)","v":39},{"$f":"IF(OR(BO3<>\"\",BO11=\"\"),\"\",MAX($Z4:BN4)+1)","v":40},{"$f":"IF(OR(BP3<>\"\",BP11=\"\"),\"\",MAX($Z4:BO4)+1)","v":41},{"$f":"IF(OR(BQ3<>\"\",BQ11=\"\"),\"\",MAX($Z4:BP4)+1)","v":42},{"$f":"IF(OR(BR3<>\"\",BR11=\"\"),\"\",MAX($Z4:BQ4)+1)","v":43},{"$f":"IF(OR(BS3<>\"\",BS11=\"\"),\"\",MAX($Z4:BR4)+1)","v":44},{"$f":"IF(OR(BT3<>\"\",BT11=\"\"),\"\",MAX($Z4:BS4)+1)","v":45},{"$f":"IF(OR(BU3<>\"\",BU11=\"\"),\"\",MAX($Z4:BT4)+1)","v":46},{"$f":"IF(OR(BV3<>\"\",BV11=\"\"),\"\",MAX($Z4:BU4)+1)","v":47},{"$f":"IF(OR(BW3<>\"\",BW11=\"\"),\"\",MAX($Z4:BV4)+1)","v":48},{"$f":"IF(OR(BX3<>\"\",BX11=\"\"),\"\",MAX($Z4:BW4)+1)","v":49},{"$f":"IF(OR(BY3<>\"\",BY11=\"\"),\"\",MAX($Z4:BX4)+1)","v":50},{"$f":"IF(OR(BZ3<>\"\",BZ11=\"\"),\"\",MAX($Z4:BY4)+1)","v":51},{"$f":"IF(OR(CA3<>\"\",CA11=\"\"),\"\",MAX($Z4:BZ4)+1)","v":52},{"$f":"IF(OR(CB3<>\"\",CB11=\"\"),\"\",MAX($Z4:CA4)+1)","v":53},{"$f":"IF(OR(CC3<>\"\",CC11=\"\"),\"\",MAX($Z4:CB4)+1)","v":54},{"$f":"IF(OR(CD3<>\"\",CD11=\"\"),\"\",MAX($Z4:CC4)+1)","v":55},{"$f":"IF(OR(CE3<>\"\",CE11=\"\"),\"\",MAX($Z4:CD4)+1)","v":56},{"$f":"IF(OR(CF3<>\"\",CF11=\"\"),\"\",MAX($Z4:CE4)+1)","v":57},{"$f":"IF(OR(CG3<>\"\",CG11=\"\"),\"\",MAX($Z4:CF4)+1)","v":58},{"$f":"IF(OR(CH3<>\"\",CH11=\"\"),\"\",MAX($Z4:CG4)+1)","v":59},{"$f":"IF(OR(CI3<>\"\",CI11=\"\"),\"\",MAX($Z4:CH4)+1)","v":""},{"$f":"IF(OR(CJ3<>\"\",CJ11=\"\"),\"\",MAX($Z4:CI4)+1)","v":""},{"$f":"IF(OR(CK3<>\"\",CK11=\"\"),\"\",MAX($Z4:CJ4)+1)","v":""},{"$f":"IF(OR(CL3<>\"\",CL11=\"\"),\"\",MAX($Z4:CK4)+1)","v":""},{"$f":"IF(OR(CM3<>\"\",CM11=\"\"),\"\",MAX($Z4:CL4)+1)","v":""},{"$f":"IF(OR(CN3<>\"\",CN11=\"\"),\"\",MAX($Z4:CM4)+1)","v":""},{"$f":"IF(OR(CO3<>\"\",CO11=\"\"),\"\",MAX($Z4:CN4)+1)","v":""},{"$f":"IF(OR(CP3<>\"\",CP11=\"\"),\"\",MAX($Z4:CO4)+1)","v":""},{"$f":"IF(OR(CQ3<>\"\",CQ11=\"\"),\"\",MAX($Z4:CP4)+1)","v":""},{"$f":"IF(OR(CR3<>\"\",CR11=\"\"),\"\",MAX($Z4:CQ4)+1)","v":""},{"$f":"IF(OR(CS3<>\"\",CS11=\"\"),\"\",MAX($Z4:CR4)+1)","v":""},{"$f":"IF(OR(CT3<>\"\",CT11=\"\"),\"\",MAX($Z4:CS4)+1)","v":""},{"$f":"IF(OR(CU3<>\"\",CU11=\"\"),\"\",MAX($Z4:CT4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","",{"$f":"IF(CN11=\"\",\"\",DAY(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":4},7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,"","","","","",{"$f":"IF(CN11=\"\",\"\",MONTH(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$140","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":21},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":21},21,21,22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,30,30,30,31,31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,35,35,35,35,"","","","","",{"$f":"IF(CN11=\"\",\"\",YEAR(CN11)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$141","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":31},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":30},30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,"","","","","",{"$f":"IF(CN12=\"\",\"\",DAY(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$142","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":3},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":6},9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,"","","","","",{"$f":"IF(CN12=\"\",\"\",MONTH(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$143","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":21},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":21},21,21,22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,30,30,30,31,31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,35,35,35,35,"","","","","",{"$f":"IF(CN12=\"\",\"\",YEAR(CN12)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I32\")","v":"Mrkting"},null,null,{"$f":"INDIRECT(\"START!K32\")","v":"Маркетинг. Параметры рынков сбыта и каналов привлечения клиентов"},null,null,null,null,null,null,null,"все включает НДС",null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2021-01-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2021-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2021-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2021-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2021-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2022-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2022-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ20=\"\",\"\",Periods!AQ20),IF($Q$12=Lists!$U$17,IF(Periods!AQ35=\"\",\"\",Periods!AQ35),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR20=\"\",\"\",Periods!AR20),IF($Q$12=Lists!$U$17,IF(Periods!AR35=\"\",\"\",Periods!AR35),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS20=\"\",\"\",Periods!AS20),IF($Q$12=Lists!$U$17,IF(Periods!AS35=\"\",\"\",Periods!AS35),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT20=\"\",\"\",Periods!AT20),IF($Q$12=Lists!$U$17,IF(Periods!AT35=\"\",\"\",Periods!AT35),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU20=\"\",\"\",Periods!AU20),IF($Q$12=Lists!$U$17,IF(Periods!AU35=\"\",\"\",Periods!AU35),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV20=\"\",\"\",Periods!AV20),IF($Q$12=Lists!$U$17,IF(Periods!AV35=\"\",\"\",Periods!AV35),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW20=\"\",\"\",Periods!AW20),IF($Q$12=Lists!$U$17,IF(Periods!AW35=\"\",\"\",Periods!AW35),\"\"))","v":"2026-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX20=\"\",\"\",Periods!AX20),IF($Q$12=Lists!$U$17,IF(Periods!AX35=\"\",\"\",Periods!AX35),\"\"))","v":"2026-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY20=\"\",\"\",Periods!AY20),IF($Q$12=Lists!$U$17,IF(Periods!AY35=\"\",\"\",Periods!AY35),\"\"))","v":"2027-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ20=\"\",\"\",Periods!AZ20),IF($Q$12=Lists!$U$17,IF(Periods!AZ35=\"\",\"\",Periods!AZ35),\"\"))","v":"2027-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA20=\"\",\"\",Periods!BA20),IF($Q$12=Lists!$U$17,IF(Periods!BA35=\"\",\"\",Periods!BA35),\"\"))","v":"2027-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB20=\"\",\"\",Periods!BB20),IF($Q$12=Lists!$U$17,IF(Periods!BB35=\"\",\"\",Periods!BB35),\"\"))","v":"2027-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC20=\"\",\"\",Periods!BC20),IF($Q$12=Lists!$U$17,IF(Periods!BC35=\"\",\"\",Periods!BC35),\"\"))","v":"2028-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD20=\"\",\"\",Periods!BD20),IF($Q$12=Lists!$U$17,IF(Periods!BD35=\"\",\"\",Periods!BD35),\"\"))","v":"2028-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE20=\"\",\"\",Periods!BE20),IF($Q$12=Lists!$U$17,IF(Periods!BE35=\"\",\"\",Periods!BE35),\"\"))","v":"2028-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF20=\"\",\"\",Periods!BF20),IF($Q$12=Lists!$U$17,IF(Periods!BF35=\"\",\"\",Periods!BF35),\"\"))","v":"2028-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG20=\"\",\"\",Periods!BG20),IF($Q$12=Lists!$U$17,IF(Periods!BG35=\"\",\"\",Periods!BG35),\"\"))","v":"2029-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH20=\"\",\"\",Periods!BH20),IF($Q$12=Lists!$U$17,IF(Periods!BH35=\"\",\"\",Periods!BH35),\"\"))","v":"2029-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI20=\"\",\"\",Periods!BI20),IF($Q$12=Lists!$U$17,IF(Periods!BI35=\"\",\"\",Periods!BI35),\"\"))","v":"2029-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ20=\"\",\"\",Periods!BJ20),IF($Q$12=Lists!$U$17,IF(Periods!BJ35=\"\",\"\",Periods!BJ35),\"\"))","v":"2029-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK20=\"\",\"\",Periods!BK20),IF($Q$12=Lists!$U$17,IF(Periods!BK35=\"\",\"\",Periods!BK35),\"\"))","v":"2030-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL20=\"\",\"\",Periods!BL20),IF($Q$12=Lists!$U$17,IF(Periods!BL35=\"\",\"\",Periods!BL35),\"\"))","v":"2030-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM20=\"\",\"\",Periods!BM20),IF($Q$12=Lists!$U$17,IF(Periods!BM35=\"\",\"\",Periods!BM35),\"\"))","v":"2030-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN20=\"\",\"\",Periods!BN20),IF($Q$12=Lists!$U$17,IF(Periods!BN35=\"\",\"\",Periods!BN35),\"\"))","v":"2030-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO20=\"\",\"\",Periods!BO20),IF($Q$12=Lists!$U$17,IF(Periods!BO35=\"\",\"\",Periods!BO35),\"\"))","v":"2031-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP20=\"\",\"\",Periods!BP20),IF($Q$12=Lists!$U$17,IF(Periods!BP35=\"\",\"\",Periods!BP35),\"\"))","v":"2031-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ20=\"\",\"\",Periods!BQ20),IF($Q$12=Lists!$U$17,IF(Periods!BQ35=\"\",\"\",Periods!BQ35),\"\"))","v":"2031-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR20=\"\",\"\",Periods!BR20),IF($Q$12=Lists!$U$17,IF(Periods!BR35=\"\",\"\",Periods!BR35),\"\"))","v":"2031-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS20=\"\",\"\",Periods!BS20),IF($Q$12=Lists!$U$17,IF(Periods!BS35=\"\",\"\",Periods!BS35),\"\"))","v":"2032-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT20=\"\",\"\",Periods!BT20),IF($Q$12=Lists!$U$17,IF(Periods!BT35=\"\",\"\",Periods!BT35),\"\"))","v":"2032-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU20=\"\",\"\",Periods!BU20),IF($Q$12=Lists!$U$17,IF(Periods!BU35=\"\",\"\",Periods!BU35),\"\"))","v":"2032-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV20=\"\",\"\",Periods!BV20),IF($Q$12=Lists!$U$17,IF(Periods!BV35=\"\",\"\",Periods!BV35),\"\"))","v":"2032-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW20=\"\",\"\",Periods!BW20),IF($Q$12=Lists!$U$17,IF(Periods!BW35=\"\",\"\",Periods!BW35),\"\"))","v":"2033-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX20=\"\",\"\",Periods!BX20),IF($Q$12=Lists!$U$17,IF(Periods!BX35=\"\",\"\",Periods!BX35),\"\"))","v":"2033-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY20=\"\",\"\",Periods!BY20),IF($Q$12=Lists!$U$17,IF(Periods!BY35=\"\",\"\",Periods!BY35),\"\"))","v":"2033-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ20=\"\",\"\",Periods!BZ20),IF($Q$12=Lists!$U$17,IF(Periods!BZ35=\"\",\"\",Periods!BZ35),\"\"))","v":"2033-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA20=\"\",\"\",Periods!CA20),IF($Q$12=Lists!$U$17,IF(Periods!CA35=\"\",\"\",Periods!CA35),\"\"))","v":"2034-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB20=\"\",\"\",Periods!CB20),IF($Q$12=Lists!$U$17,IF(Periods!CB35=\"\",\"\",Periods!CB35),\"\"))","v":"2034-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC20=\"\",\"\",Periods!CC20),IF($Q$12=Lists!$U$17,IF(Periods!CC35=\"\",\"\",Periods!CC35),\"\"))","v":"2034-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD20=\"\",\"\",Periods!CD20),IF($Q$12=Lists!$U$17,IF(Periods!CD35=\"\",\"\",Periods!CD35),\"\"))","v":"2034-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE20=\"\",\"\",Periods!CE20),IF($Q$12=Lists!$U$17,IF(Periods!CE35=\"\",\"\",Periods!CE35),\"\"))","v":"2035-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF20=\"\",\"\",Periods!CF20),IF($Q$12=Lists!$U$17,IF(Periods!CF35=\"\",\"\",Periods!CF35),\"\"))","v":"2035-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG20=\"\",\"\",Periods!CG20),IF($Q$12=Lists!$U$17,IF(Periods!CG35=\"\",\"\",Periods!CG35),\"\"))","v":"2035-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH20=\"\",\"\",Periods!CH20),IF($Q$12=Lists!$U$17,IF(Periods!CH35=\"\",\"\",Periods!CH35),\"\"))","v":"2035-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI20=\"\",\"\",Periods!CI20),IF($Q$12=Lists!$U$17,IF(Periods!CI35=\"\",\"\",Periods!CI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ20=\"\",\"\",Periods!CJ20),IF($Q$12=Lists!$U$17,IF(Periods!CJ35=\"\",\"\",Periods!CJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK20=\"\",\"\",Periods!CK20),IF($Q$12=Lists!$U$17,IF(Periods!CK35=\"\",\"\",Periods!CK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL20=\"\",\"\",Periods!CL20),IF($Q$12=Lists!$U$17,IF(Periods!CL35=\"\",\"\",Periods!CL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM20=\"\",\"\",Periods!CM20),IF($Q$12=Lists!$U$17,IF(Periods!CM35=\"\",\"\",Periods!CM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN20=\"\",\"\",Periods!CN20),IF($Q$12=Lists!$U$17,IF(Periods!CN35=\"\",\"\",Periods!CN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO20=\"\",\"\",Periods!CO20),IF($Q$12=Lists!$U$17,IF(Periods!CO35=\"\",\"\",Periods!CO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP20=\"\",\"\",Periods!CP20),IF($Q$12=Lists!$U$17,IF(Periods!CP35=\"\",\"\",Periods!CP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ20=\"\",\"\",Periods!CQ20),IF($Q$12=Lists!$U$17,IF(Periods!CQ35=\"\",\"\",Periods!CQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR20=\"\",\"\",Periods!CR20),IF($Q$12=Lists!$U$17,IF(Periods!CR35=\"\",\"\",Periods!CR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS20=\"\",\"\",Periods!CS20),IF($Q$12=Lists!$U$17,IF(Periods!CS35=\"\",\"\",Periods!CS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT20=\"\",\"\",Periods!CT20),IF($Q$12=Lists!$U$17,IF(Periods!CT35=\"\",\"\",Periods!CT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU20=\"\",\"\",Periods!CU20),IF($Q$12=Lists!$U$17,IF(Periods!CU35=\"\",\"\",Periods!CU35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"расчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2035-12-31"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2021-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2021-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2021-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2021-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2022-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2022-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":"2022-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":"2022-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":"2023-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":"2023-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":"2023-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":"2023-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":"2024-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":"2024-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":"2024-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":"2024-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ21=\"\",\"\",Periods!AQ21),IF($Q$12=Lists!$U$17,IF(Periods!AQ36=\"\",\"\",Periods!AQ36),\"\"))","v":"2025-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR21=\"\",\"\",Periods!AR21),IF($Q$12=Lists!$U$17,IF(Periods!AR36=\"\",\"\",Periods!AR36),\"\"))","v":"2025-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS21=\"\",\"\",Periods!AS21),IF($Q$12=Lists!$U$17,IF(Periods!AS36=\"\",\"\",Periods!AS36),\"\"))","v":"2025-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT21=\"\",\"\",Periods!AT21),IF($Q$12=Lists!$U$17,IF(Periods!AT36=\"\",\"\",Periods!AT36),\"\"))","v":"2025-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU21=\"\",\"\",Periods!AU21),IF($Q$12=Lists!$U$17,IF(Periods!AU36=\"\",\"\",Periods!AU36),\"\"))","v":"2026-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV21=\"\",\"\",Periods!AV21),IF($Q$12=Lists!$U$17,IF(Periods!AV36=\"\",\"\",Periods!AV36),\"\"))","v":"2026-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW21=\"\",\"\",Periods!AW21),IF($Q$12=Lists!$U$17,IF(Periods!AW36=\"\",\"\",Periods!AW36),\"\"))","v":"2026-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX21=\"\",\"\",Periods!AX21),IF($Q$12=Lists!$U$17,IF(Periods!AX36=\"\",\"\",Periods!AX36),\"\"))","v":"2026-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY21=\"\",\"\",Periods!AY21),IF($Q$12=Lists!$U$17,IF(Periods!AY36=\"\",\"\",Periods!AY36),\"\"))","v":"2027-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ21=\"\",\"\",Periods!AZ21),IF($Q$12=Lists!$U$17,IF(Periods!AZ36=\"\",\"\",Periods!AZ36),\"\"))","v":"2027-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA21=\"\",\"\",Periods!BA21),IF($Q$12=Lists!$U$17,IF(Periods!BA36=\"\",\"\",Periods!BA36),\"\"))","v":"2027-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB21=\"\",\"\",Periods!BB21),IF($Q$12=Lists!$U$17,IF(Periods!BB36=\"\",\"\",Periods!BB36),\"\"))","v":"2027-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC21=\"\",\"\",Periods!BC21),IF($Q$12=Lists!$U$17,IF(Periods!BC36=\"\",\"\",Periods!BC36),\"\"))","v":"2028-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD21=\"\",\"\",Periods!BD21),IF($Q$12=Lists!$U$17,IF(Periods!BD36=\"\",\"\",Periods!BD36),\"\"))","v":"2028-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE21=\"\",\"\",Periods!BE21),IF($Q$12=Lists!$U$17,IF(Periods!BE36=\"\",\"\",Periods!BE36),\"\"))","v":"2028-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF21=\"\",\"\",Periods!BF21),IF($Q$12=Lists!$U$17,IF(Periods!BF36=\"\",\"\",Periods!BF36),\"\"))","v":"2028-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG21=\"\",\"\",Periods!BG21),IF($Q$12=Lists!$U$17,IF(Periods!BG36=\"\",\"\",Periods!BG36),\"\"))","v":"2029-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH21=\"\",\"\",Periods!BH21),IF($Q$12=Lists!$U$17,IF(Periods!BH36=\"\",\"\",Periods!BH36),\"\"))","v":"2029-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI21=\"\",\"\",Periods!BI21),IF($Q$12=Lists!$U$17,IF(Periods!BI36=\"\",\"\",Periods!BI36),\"\"))","v":"2029-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ21=\"\",\"\",Periods!BJ21),IF($Q$12=Lists!$U$17,IF(Periods!BJ36=\"\",\"\",Periods!BJ36),\"\"))","v":"2029-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK21=\"\",\"\",Periods!BK21),IF($Q$12=Lists!$U$17,IF(Periods!BK36=\"\",\"\",Periods!BK36),\"\"))","v":"2030-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL21=\"\",\"\",Periods!BL21),IF($Q$12=Lists!$U$17,IF(Periods!BL36=\"\",\"\",Periods!BL36),\"\"))","v":"2030-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM21=\"\",\"\",Periods!BM21),IF($Q$12=Lists!$U$17,IF(Periods!BM36=\"\",\"\",Periods!BM36),\"\"))","v":"2030-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN21=\"\",\"\",Periods!BN21),IF($Q$12=Lists!$U$17,IF(Periods!BN36=\"\",\"\",Periods!BN36),\"\"))","v":"2030-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO21=\"\",\"\",Periods!BO21),IF($Q$12=Lists!$U$17,IF(Periods!BO36=\"\",\"\",Periods!BO36),\"\"))","v":"2031-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP21=\"\",\"\",Periods!BP21),IF($Q$12=Lists!$U$17,IF(Periods!BP36=\"\",\"\",Periods!BP36),\"\"))","v":"2031-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ21=\"\",\"\",Periods!BQ21),IF($Q$12=Lists!$U$17,IF(Periods!BQ36=\"\",\"\",Periods!BQ36),\"\"))","v":"2031-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR21=\"\",\"\",Periods!BR21),IF($Q$12=Lists!$U$17,IF(Periods!BR36=\"\",\"\",Periods!BR36),\"\"))","v":"2031-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS21=\"\",\"\",Periods!BS21),IF($Q$12=Lists!$U$17,IF(Periods!BS36=\"\",\"\",Periods!BS36),\"\"))","v":"2032-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT21=\"\",\"\",Periods!BT21),IF($Q$12=Lists!$U$17,IF(Periods!BT36=\"\",\"\",Periods!BT36),\"\"))","v":"2032-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU21=\"\",\"\",Periods!BU21),IF($Q$12=Lists!$U$17,IF(Periods!BU36=\"\",\"\",Periods!BU36),\"\"))","v":"2032-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV21=\"\",\"\",Periods!BV21),IF($Q$12=Lists!$U$17,IF(Periods!BV36=\"\",\"\",Periods!BV36),\"\"))","v":"2032-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW21=\"\",\"\",Periods!BW21),IF($Q$12=Lists!$U$17,IF(Periods!BW36=\"\",\"\",Periods!BW36),\"\"))","v":"2033-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX21=\"\",\"\",Periods!BX21),IF($Q$12=Lists!$U$17,IF(Periods!BX36=\"\",\"\",Periods!BX36),\"\"))","v":"2033-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY21=\"\",\"\",Periods!BY21),IF($Q$12=Lists!$U$17,IF(Periods!BY36=\"\",\"\",Periods!BY36),\"\"))","v":"2033-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ21=\"\",\"\",Periods!BZ21),IF($Q$12=Lists!$U$17,IF(Periods!BZ36=\"\",\"\",Periods!BZ36),\"\"))","v":"2033-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA21=\"\",\"\",Periods!CA21),IF($Q$12=Lists!$U$17,IF(Periods!CA36=\"\",\"\",Periods!CA36),\"\"))","v":"2034-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB21=\"\",\"\",Periods!CB21),IF($Q$12=Lists!$U$17,IF(Periods!CB36=\"\",\"\",Periods!CB36),\"\"))","v":"2034-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC21=\"\",\"\",Periods!CC21),IF($Q$12=Lists!$U$17,IF(Periods!CC36=\"\",\"\",Periods!CC36),\"\"))","v":"2034-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD21=\"\",\"\",Periods!CD21),IF($Q$12=Lists!$U$17,IF(Periods!CD36=\"\",\"\",Periods!CD36),\"\"))","v":"2034-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE21=\"\",\"\",Periods!CE21),IF($Q$12=Lists!$U$17,IF(Periods!CE36=\"\",\"\",Periods!CE36),\"\"))","v":"2035-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF21=\"\",\"\",Periods!CF21),IF($Q$12=Lists!$U$17,IF(Periods!CF36=\"\",\"\",Periods!CF36),\"\"))","v":"2035-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG21=\"\",\"\",Periods!CG21),IF($Q$12=Lists!$U$17,IF(Periods!CG36=\"\",\"\",Periods!CG36),\"\"))","v":"2035-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH21=\"\",\"\",Periods!CH21),IF($Q$12=Lists!$U$17,IF(Periods!CH36=\"\",\"\",Periods!CH36),\"\"))","v":"2035-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI21=\"\",\"\",Periods!CI21),IF($Q$12=Lists!$U$17,IF(Periods!CI36=\"\",\"\",Periods!CI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ21=\"\",\"\",Periods!CJ21),IF($Q$12=Lists!$U$17,IF(Periods!CJ36=\"\",\"\",Periods!CJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK21=\"\",\"\",Periods!CK21),IF($Q$12=Lists!$U$17,IF(Periods!CK36=\"\",\"\",Periods!CK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL21=\"\",\"\",Periods!CL21),IF($Q$12=Lists!$U$17,IF(Periods!CL36=\"\",\"\",Periods!CL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM21=\"\",\"\",Periods!CM21),IF($Q$12=Lists!$U$17,IF(Periods!CM36=\"\",\"\",Periods!CM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN21=\"\",\"\",Periods!CN21),IF($Q$12=Lists!$U$17,IF(Periods!CN36=\"\",\"\",Periods!CN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO21=\"\",\"\",Periods!CO21),IF($Q$12=Lists!$U$17,IF(Periods!CO36=\"\",\"\",Periods!CO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP21=\"\",\"\",Periods!CP21),IF($Q$12=Lists!$U$17,IF(Periods!CP36=\"\",\"\",Periods!CP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ21=\"\",\"\",Periods!CQ21),IF($Q$12=Lists!$U$17,IF(Periods!CQ36=\"\",\"\",Periods!CQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR21=\"\",\"\",Periods!CR21),IF($Q$12=Lists!$U$17,IF(Periods!CR36=\"\",\"\",Periods!CR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS21=\"\",\"\",Periods!CS21),IF($Q$12=Lists!$U$17,IF(Periods!CS36=\"\",\"\",Periods!CS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT21=\"\",\"\",Periods!CT21),IF($Q$12=Lists!$U$17,IF(Periods!CT36=\"\",\"\",Periods!CT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU21=\"\",\"\",Periods!CU21),IF($Q$12=Lists!$U$17,IF(Periods!CU36=\"\",\"\",Periods!CU36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,"значение",null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"1кв21г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2кв21г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"3кв21г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"4кв21г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"1кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"2кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":"3кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":"4кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":"1кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":"2кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":"3кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":"4кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":"1кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":"2кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":"3кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":"4кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ22=\"\",\"\",Periods!AQ22),IF($Q$12=Lists!$U$17,IF(Periods!AQ37=\"\",\"\",Periods!AQ37),\"\"))","v":"1кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR22=\"\",\"\",Periods!AR22),IF($Q$12=Lists!$U$17,IF(Periods!AR37=\"\",\"\",Periods!AR37),\"\"))","v":"2кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS22=\"\",\"\",Periods!AS22),IF($Q$12=Lists!$U$17,IF(Periods!AS37=\"\",\"\",Periods!AS37),\"\"))","v":"3кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT22=\"\",\"\",Periods!AT22),IF($Q$12=Lists!$U$17,IF(Periods!AT37=\"\",\"\",Periods!AT37),\"\"))","v":"4кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU22=\"\",\"\",Periods!AU22),IF($Q$12=Lists!$U$17,IF(Periods!AU37=\"\",\"\",Periods!AU37),\"\"))","v":"1кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV22=\"\",\"\",Periods!AV22),IF($Q$12=Lists!$U$17,IF(Periods!AV37=\"\",\"\",Periods!AV37),\"\"))","v":"2кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW22=\"\",\"\",Periods!AW22),IF($Q$12=Lists!$U$17,IF(Periods!AW37=\"\",\"\",Periods!AW37),\"\"))","v":"3кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX22=\"\",\"\",Periods!AX22),IF($Q$12=Lists!$U$17,IF(Periods!AX37=\"\",\"\",Periods!AX37),\"\"))","v":"4кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY22=\"\",\"\",Periods!AY22),IF($Q$12=Lists!$U$17,IF(Periods!AY37=\"\",\"\",Periods!AY37),\"\"))","v":"1кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ22=\"\",\"\",Periods!AZ22),IF($Q$12=Lists!$U$17,IF(Periods!AZ37=\"\",\"\",Periods!AZ37),\"\"))","v":"2кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA22=\"\",\"\",Periods!BA22),IF($Q$12=Lists!$U$17,IF(Periods!BA37=\"\",\"\",Periods!BA37),\"\"))","v":"3кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB22=\"\",\"\",Periods!BB22),IF($Q$12=Lists!$U$17,IF(Periods!BB37=\"\",\"\",Periods!BB37),\"\"))","v":"4кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC22=\"\",\"\",Periods!BC22),IF($Q$12=Lists!$U$17,IF(Periods!BC37=\"\",\"\",Periods!BC37),\"\"))","v":"1кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD22=\"\",\"\",Periods!BD22),IF($Q$12=Lists!$U$17,IF(Periods!BD37=\"\",\"\",Periods!BD37),\"\"))","v":"2кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE22=\"\",\"\",Periods!BE22),IF($Q$12=Lists!$U$17,IF(Periods!BE37=\"\",\"\",Periods!BE37),\"\"))","v":"3кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF22=\"\",\"\",Periods!BF22),IF($Q$12=Lists!$U$17,IF(Periods!BF37=\"\",\"\",Periods!BF37),\"\"))","v":"4кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG22=\"\",\"\",Periods!BG22),IF($Q$12=Lists!$U$17,IF(Periods!BG37=\"\",\"\",Periods!BG37),\"\"))","v":"1кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH22=\"\",\"\",Periods!BH22),IF($Q$12=Lists!$U$17,IF(Periods!BH37=\"\",\"\",Periods!BH37),\"\"))","v":"2кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI22=\"\",\"\",Periods!BI22),IF($Q$12=Lists!$U$17,IF(Periods!BI37=\"\",\"\",Periods!BI37),\"\"))","v":"3кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ22=\"\",\"\",Periods!BJ22),IF($Q$12=Lists!$U$17,IF(Periods!BJ37=\"\",\"\",Periods!BJ37),\"\"))","v":"4кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK22=\"\",\"\",Periods!BK22),IF($Q$12=Lists!$U$17,IF(Periods!BK37=\"\",\"\",Periods!BK37),\"\"))","v":"1кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL22=\"\",\"\",Periods!BL22),IF($Q$12=Lists!$U$17,IF(Periods!BL37=\"\",\"\",Periods!BL37),\"\"))","v":"2кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM22=\"\",\"\",Periods!BM22),IF($Q$12=Lists!$U$17,IF(Periods!BM37=\"\",\"\",Periods!BM37),\"\"))","v":"3кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN22=\"\",\"\",Periods!BN22),IF($Q$12=Lists!$U$17,IF(Periods!BN37=\"\",\"\",Periods!BN37),\"\"))","v":"4кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO22=\"\",\"\",Periods!BO22),IF($Q$12=Lists!$U$17,IF(Periods!BO37=\"\",\"\",Periods!BO37),\"\"))","v":"1кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP22=\"\",\"\",Periods!BP22),IF($Q$12=Lists!$U$17,IF(Periods!BP37=\"\",\"\",Periods!BP37),\"\"))","v":"2кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ22=\"\",\"\",Periods!BQ22),IF($Q$12=Lists!$U$17,IF(Periods!BQ37=\"\",\"\",Periods!BQ37),\"\"))","v":"3кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR22=\"\",\"\",Periods!BR22),IF($Q$12=Lists!$U$17,IF(Periods!BR37=\"\",\"\",Periods!BR37),\"\"))","v":"4кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS22=\"\",\"\",Periods!BS22),IF($Q$12=Lists!$U$17,IF(Periods!BS37=\"\",\"\",Periods!BS37),\"\"))","v":"1кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT22=\"\",\"\",Periods!BT22),IF($Q$12=Lists!$U$17,IF(Periods!BT37=\"\",\"\",Periods!BT37),\"\"))","v":"2кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU22=\"\",\"\",Periods!BU22),IF($Q$12=Lists!$U$17,IF(Periods!BU37=\"\",\"\",Periods!BU37),\"\"))","v":"3кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV22=\"\",\"\",Periods!BV22),IF($Q$12=Lists!$U$17,IF(Periods!BV37=\"\",\"\",Periods!BV37),\"\"))","v":"4кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW22=\"\",\"\",Periods!BW22),IF($Q$12=Lists!$U$17,IF(Periods!BW37=\"\",\"\",Periods!BW37),\"\"))","v":"1кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX22=\"\",\"\",Periods!BX22),IF($Q$12=Lists!$U$17,IF(Periods!BX37=\"\",\"\",Periods!BX37),\"\"))","v":"2кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY22=\"\",\"\",Periods!BY22),IF($Q$12=Lists!$U$17,IF(Periods!BY37=\"\",\"\",Periods!BY37),\"\"))","v":"3кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ22=\"\",\"\",Periods!BZ22),IF($Q$12=Lists!$U$17,IF(Periods!BZ37=\"\",\"\",Periods!BZ37),\"\"))","v":"4кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA22=\"\",\"\",Periods!CA22),IF($Q$12=Lists!$U$17,IF(Periods!CA37=\"\",\"\",Periods!CA37),\"\"))","v":"1кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB22=\"\",\"\",Periods!CB22),IF($Q$12=Lists!$U$17,IF(Periods!CB37=\"\",\"\",Periods!CB37),\"\"))","v":"2кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC22=\"\",\"\",Periods!CC22),IF($Q$12=Lists!$U$17,IF(Periods!CC37=\"\",\"\",Periods!CC37),\"\"))","v":"3кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD22=\"\",\"\",Periods!CD22),IF($Q$12=Lists!$U$17,IF(Periods!CD37=\"\",\"\",Periods!CD37),\"\"))","v":"4кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE22=\"\",\"\",Periods!CE22),IF($Q$12=Lists!$U$17,IF(Periods!CE37=\"\",\"\",Periods!CE37),\"\"))","v":"1кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF22=\"\",\"\",Periods!CF22),IF($Q$12=Lists!$U$17,IF(Periods!CF37=\"\",\"\",Periods!CF37),\"\"))","v":"2кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG22=\"\",\"\",Periods!CG22),IF($Q$12=Lists!$U$17,IF(Periods!CG37=\"\",\"\",Periods!CG37),\"\"))","v":"3кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH22=\"\",\"\",Periods!CH22),IF($Q$12=Lists!$U$17,IF(Periods!CH37=\"\",\"\",Periods!CH37),\"\"))","v":"4кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI22=\"\",\"\",Periods!CI22),IF($Q$12=Lists!$U$17,IF(Periods!CI37=\"\",\"\",Periods!CI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ22=\"\",\"\",Periods!CJ22),IF($Q$12=Lists!$U$17,IF(Periods!CJ37=\"\",\"\",Periods!CJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK22=\"\",\"\",Periods!CK22),IF($Q$12=Lists!$U$17,IF(Periods!CK37=\"\",\"\",Periods!CK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL22=\"\",\"\",Periods!CL22),IF($Q$12=Lists!$U$17,IF(Periods!CL37=\"\",\"\",Periods!CL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM22=\"\",\"\",Periods!CM22),IF($Q$12=Lists!$U$17,IF(Periods!CM37=\"\",\"\",Periods!CM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN22=\"\",\"\",Periods!CN22),IF($Q$12=Lists!$U$17,IF(Periods!CN37=\"\",\"\",Periods!CN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO22=\"\",\"\",Periods!CO22),IF($Q$12=Lists!$U$17,IF(Periods!CO37=\"\",\"\",Periods!CO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP22=\"\",\"\",Periods!CP22),IF($Q$12=Lists!$U$17,IF(Periods!CP37=\"\",\"\",Periods!CP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ22=\"\",\"\",Periods!CQ22),IF($Q$12=Lists!$U$17,IF(Periods!CQ37=\"\",\"\",Periods!CQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR22=\"\",\"\",Periods!CR22),IF($Q$12=Lists!$U$17,IF(Periods!CR37=\"\",\"\",Periods!CR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS22=\"\",\"\",Periods!CS22),IF($Q$12=Lists!$U$17,IF(Periods!CS37=\"\",\"\",Periods!CS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT22=\"\",\"\",Periods!CT22),IF($Q$12=Lists!$U$17,IF(Periods!CT37=\"\",\"\",Periods!CT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU22=\"\",\"\",Periods!CU22),IF($Q$12=Lists!$U$17,IF(Periods!CU37=\"\",\"\",Periods!CU37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$CW14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99304)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99304)","v":0},{"$f":"SUM(T$15:T$99304)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[{"$f":"ROW()","v":16},null,null,null,null,null,{"$f":"IF($R16=\"^\",IF(COUNTIF(Lists!$13:$13,H16)=1,0,1),0)","v":0},"Маркетинговая функция",null,null,{"$f":"IF(X19=0,0,MAX(K$15:K15)+1)","v":1},"Канал привлечения клиентов"]
[{"$f":"ROW()","v":17},null,null,null,null,null,{"$f":"IF($R17=\"^\",IF(COUNTIF(Lists!$13:$13,H17)=1,0,1),0)","v":0},{"$f":"H16","v":"Маркетинговая функция"},"Поток событий - трафик - коверсия - клиенты",null,null,{"$f":"\"начало \"&K16&\" маркетингового блока\"","v":"начало 1 маркетингового блока"}]
[{"$f":"ROW()","v":18}]
[{"$f":"ROW()","v":19},null,null,null,null,null,{"$f":"IF($R19=\"^\",IF(COUNTIF(Lists!$13:$13,H19)=1,0,1),0)","v":0},"Поток запусков событий",null,null,null,{"$f":"K16","v":1},"кол-во событий",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z19:$CV19)","v":64},null,null,{"$f":"IF(OR(AA$11=\"\",AA$2<$Q21,AA$2>$Q23),0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&AA$11,BDCRM!$AF:$AF,\"<=\"&AA$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AA$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AH:$AH,\">=\"&AA$11,BDCRM!$AH:$AH,\"<=\"&AA$12),SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&AA$11,BDCRM!$AF:$AF,\"<=\"&AA$12)),IF($X24>0,AA24,IF(IF(AA20=1,$Q28+$Q29*(SUM($Z20:AA20)-1),0)<0,0,IF(IF(AA20=1,$Q28+$Q29*(SUM($Z20:AA20)-1),0)>$Q30,$Q30,IF(AA20=1,$Q28+$Q29*(SUM($Z20:AA20)-1),0)))))))","v":2},{"$f":"IF(OR(AB$11=\"\",AB$2<$Q21,AB$2>$Q23),0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&AB$11,BDCRM!$AF:$AF,\"<=\"&AB$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AB$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AH:$AH,\">=\"&AB$11,BDCRM!$AH:$AH,\"<=\"&AB$12),SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&AB$11,BDCRM!$AF:$AF,\"<=\"&AB$12)),IF($X24>0,AB24,IF(IF(AB20=1,$Q28+$Q29*(SUM($Z20:AB20)-1),0)<0,0,IF(IF(AB20=1,$Q28+$Q29*(SUM($Z20:AB20)-1),0)>$Q30,$Q30,IF(AB20=1,$Q28+$Q29*(SUM($Z20:AB20)-1),0)))))))","v":0},{"$f":"IF(OR(AC$11=\"\",AC$2<$Q21,AC$2>$Q23),0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&AC$11,BDCRM!$AF:$AF,\"<=\"&AC$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AC$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AH:$AH,\">=\"&AC$11,BDCRM!$AH:$AH,\"<=\"&AC$12),SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&AC$11,BDCRM!$AF:$AF,\"<=\"&AC$12)),IF($X24>0,AC24,IF(IF(AC20=1,$Q28+$Q29*(SUM($Z20:AC20)-1),0)<0,0,IF(IF(AC20=1,$Q28+$Q29*(SUM($Z20:AC20)-1),0)>$Q30,$Q30,IF(AC20=1,$Q28+$Q29*(SUM($Z20:AC20)-1),0)))))))","v":3},{"$f":"IF(OR(AD$11=\"\",AD$2<$Q21,AD$2>$Q23),0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&AD$11,BDCRM!$AF:$AF,\"<=\"&AD$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AD$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AH:$AH,\">=\"&AD$11,BDCRM!$AH:$AH,\"<=\"&AD$12),SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&AD$11,BDCRM!$AF:$AF,\"<=\"&AD$12)),IF($X24>0,AD24,IF(IF(AD20=1,$Q28+$Q29*(SUM($Z20:AD20)-1),0)<0,0,IF(IF(AD20=1,$Q28+$Q29*(SUM($Z20:AD20)-1),0)>$Q30,$Q30,IF(AD20=1,$Q28+$Q29*(SUM($Z20:AD20)-1),0)))))))","v":0},{"$f":"IF(OR(AE$11=\"\",AE$2<$Q21,AE$2>$Q23),0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&AE$11,BDCRM!$AF:$AF,\"<=\"&AE$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AE$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AH:$AH,\">=\"&AE$11,BDCRM!$AH:$AH,\"<=\"&AE$12),SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&AE$11,BDCRM!$AF:$AF,\"<=\"&AE$12)),IF($X24>0,AE24,IF(IF(AE20=1,$Q28+$Q29*(SUM($Z20:AE20)-1),0)<0,0,IF(IF(AE20=1,$Q28+$Q29*(SUM($Z20:AE20)-1),0)>$Q30,$Q30,IF(AE20=1,$Q28+$Q29*(SUM($Z20:AE20)-1),0)))))))","v":0},{"$f":"IF(OR(AF$11=\"\",AF$2<$Q21,AF$2>$Q23),0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&AF$11,BDCRM!$AF:$AF,\"<=\"&AF$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AF$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AH:$AH,\">=\"&AF$11,BDCRM!$AH:$AH,\"<=\"&AF$12),SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&AF$11,BDCRM!$AF:$AF,\"<=\"&AF$12)),IF($X24>0,AF24,IF(IF(AF20=1,$Q28+$Q29*(SUM($Z20:AF20)-1),0)<0,0,IF(IF(AF20=1,$Q28+$Q29*(SUM($Z20:AF20)-1),0)>$Q30,$Q30,IF(AF20=1,$Q28+$Q29*(SUM($Z20:AF20)-1),0)))))))","v":4},{"$f":"IF(OR(AG$11=\"\",AG$2<$Q21,AG$2>$Q23),0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&AG$11,BDCRM!$AF:$AF,\"<=\"&AG$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AG$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AH:$AH,\">=\"&AG$11,BDCRM!$AH:$AH,\"<=\"&AG$12),SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&AG$11,BDCRM!$AF:$AF,\"<=\"&AG$12)),IF($X24>0,AG24,IF(IF(AG20=1,$Q28+$Q29*(SUM($Z20:AG20)-1),0)<0,0,IF(IF(AG20=1,$Q28+$Q29*(SUM($Z20:AG20)-1),0)>$Q30,$Q30,IF(AG20=1,$Q28+$Q29*(SUM($Z20:AG20)-1),0)))))))","v":0},{"$f":"IF(OR(AH$11=\"\",AH$2<$Q21,AH$2>$Q23),0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&AH$11,BDCRM!$AF:$AF,\"<=\"&AH$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AH$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AH:$AH,\">=\"&AH$11,BDCRM!$AH:$AH,\"<=\"&AH$12),SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&AH$11,BDCRM!$AF:$AF,\"<=\"&AH$12)),IF($X24>0,AH24,IF(IF(AH20=1,$Q28+$Q29*(SUM($Z20:AH20)-1),0)<0,0,IF(IF(AH20=1,$Q28+$Q29*(SUM($Z20:AH20)-1),0)>$Q30,$Q30,IF(AH20=1,$Q28+$Q29*(SUM($Z20:AH20)-1),0)))))))","v":0},{"$f":"IF(OR(AI$11=\"\",AI$2<$Q21,AI$2>$Q23),0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&AI$11,BDCRM!$AF:$AF,\"<=\"&AI$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AI$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AH:$AH,\">=\"&AI$11,BDCRM!$AH:$AH,\"<=\"&AI$12),SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&AI$11,BDCRM!$AF:$AF,\"<=\"&AI$12)),IF($X24>0,AI24,IF(IF(AI20=1,$Q28+$Q29*(SUM($Z20:AI20)-1),0)<0,0,IF(IF(AI20=1,$Q28+$Q29*(SUM($Z20:AI20)-1),0)>$Q30,$Q30,IF(AI20=1,$Q28+$Q29*(SUM($Z20:AI20)-1),0)))))))","v":0},{"$f":"IF(OR(AJ$11=\"\",AJ$2<$Q21,AJ$2>$Q23),0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&AJ$11,BDCRM!$AF:$AF,\"<=\"&AJ$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AJ$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AH:$AH,\">=\"&AJ$11,BDCRM!$AH:$AH,\"<=\"&AJ$12),SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&AJ$11,BDCRM!$AF:$AF,\"<=\"&AJ$12)),IF($X24>0,AJ24,IF(IF(AJ20=1,$Q28+$Q29*(SUM($Z20:AJ20)-1),0)<0,0,IF(IF(AJ20=1,$Q28+$Q29*(SUM($Z20:AJ20)-1),0)>$Q30,$Q30,IF(AJ20=1,$Q28+$Q29*(SUM($Z20:AJ20)-1),0)))))))","v":5},{"$f":"IF(OR(AK$11=\"\",AK$2<$Q21,AK$2>$Q23),0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&AK$11,BDCRM!$AF:$AF,\"<=\"&AK$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AK$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AH:$AH,\">=\"&AK$11,BDCRM!$AH:$AH,\"<=\"&AK$12),SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&AK$11,BDCRM!$AF:$AF,\"<=\"&AK$12)),IF($X24>0,AK24,IF(IF(AK20=1,$Q28+$Q29*(SUM($Z20:AK20)-1),0)<0,0,IF(IF(AK20=1,$Q28+$Q29*(SUM($Z20:AK20)-1),0)>$Q30,$Q30,IF(AK20=1,$Q28+$Q29*(SUM($Z20:AK20)-1),0)))))))","v":0},{"$f":"IF(OR(AL$11=\"\",AL$2<$Q21,AL$2>$Q23),0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&AL$11,BDCRM!$AF:$AF,\"<=\"&AL$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AL$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AH:$AH,\">=\"&AL$11,BDCRM!$AH:$AH,\"<=\"&AL$12),SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&AL$11,BDCRM!$AF:$AF,\"<=\"&AL$12)),IF($X24>0,AL24,IF(IF(AL20=1,$Q28+$Q29*(SUM($Z20:AL20)-1),0)<0,0,IF(IF(AL20=1,$Q28+$Q29*(SUM($Z20:AL20)-1),0)>$Q30,$Q30,IF(AL20=1,$Q28+$Q29*(SUM($Z20:AL20)-1),0)))))))","v":0},{"$f":"IF(OR(AM$11=\"\",AM$2<$Q21,AM$2>$Q23),0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&AM$11,BDCRM!$AF:$AF,\"<=\"&AM$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AM$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AH:$AH,\">=\"&AM$11,BDCRM!$AH:$AH,\"<=\"&AM$12),SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&AM$11,BDCRM!$AF:$AF,\"<=\"&AM$12)),IF($X24>0,AM24,IF(IF(AM20=1,$Q28+$Q29*(SUM($Z20:AM20)-1),0)<0,0,IF(IF(AM20=1,$Q28+$Q29*(SUM($Z20:AM20)-1),0)>$Q30,$Q30,IF(AM20=1,$Q28+$Q29*(SUM($Z20:AM20)-1),0)))))))","v":0},{"$f":"IF(OR(AN$11=\"\",AN$2<$Q21,AN$2>$Q23),0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&AN$11,BDCRM!$AF:$AF,\"<=\"&AN$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AN$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AH:$AH,\">=\"&AN$11,BDCRM!$AH:$AH,\"<=\"&AN$12),SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&AN$11,BDCRM!$AF:$AF,\"<=\"&AN$12)),IF($X24>0,AN24,IF(IF(AN20=1,$Q28+$Q29*(SUM($Z20:AN20)-1),0)<0,0,IF(IF(AN20=1,$Q28+$Q29*(SUM($Z20:AN20)-1),0)>$Q30,$Q30,IF(AN20=1,$Q28+$Q29*(SUM($Z20:AN20)-1),0)))))))","v":0},{"$f":"IF(OR(AO$11=\"\",AO$2<$Q21,AO$2>$Q23),0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&AO$11,BDCRM!$AF:$AF,\"<=\"&AO$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AO$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AH:$AH,\">=\"&AO$11,BDCRM!$AH:$AH,\"<=\"&AO$12),SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&AO$11,BDCRM!$AF:$AF,\"<=\"&AO$12)),IF($X24>0,AO24,IF(IF(AO20=1,$Q28+$Q29*(SUM($Z20:AO20)-1),0)<0,0,IF(IF(AO20=1,$Q28+$Q29*(SUM($Z20:AO20)-1),0)>$Q30,$Q30,IF(AO20=1,$Q28+$Q29*(SUM($Z20:AO20)-1),0)))))))","v":6},{"$f":"IF(OR(AP$11=\"\",AP$2<$Q21,AP$2>$Q23),0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&AP$11,BDCRM!$AF:$AF,\"<=\"&AP$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AP$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AH:$AH,\">=\"&AP$11,BDCRM!$AH:$AH,\"<=\"&AP$12),SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&AP$11,BDCRM!$AF:$AF,\"<=\"&AP$12)),IF($X24>0,AP24,IF(IF(AP20=1,$Q28+$Q29*(SUM($Z20:AP20)-1),0)<0,0,IF(IF(AP20=1,$Q28+$Q29*(SUM($Z20:AP20)-1),0)>$Q30,$Q30,IF(AP20=1,$Q28+$Q29*(SUM($Z20:AP20)-1),0)))))))","v":0},{"$f":"IF(OR(AQ$11=\"\",AQ$2<$Q21,AQ$2>$Q23),0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&AQ$11,BDCRM!$AF:$AF,\"<=\"&AQ$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AQ$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AH:$AH,\">=\"&AQ$11,BDCRM!$AH:$AH,\"<=\"&AQ$12),SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&AQ$11,BDCRM!$AF:$AF,\"<=\"&AQ$12)),IF($X24>0,AQ24,IF(IF(AQ20=1,$Q28+$Q29*(SUM($Z20:AQ20)-1),0)<0,0,IF(IF(AQ20=1,$Q28+$Q29*(SUM($Z20:AQ20)-1),0)>$Q30,$Q30,IF(AQ20=1,$Q28+$Q29*(SUM($Z20:AQ20)-1),0)))))))","v":0},{"$f":"IF(OR(AR$11=\"\",AR$2<$Q21,AR$2>$Q23),0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&AR$11,BDCRM!$AF:$AF,\"<=\"&AR$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AR$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AH:$AH,\">=\"&AR$11,BDCRM!$AH:$AH,\"<=\"&AR$12),SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&AR$11,BDCRM!$AF:$AF,\"<=\"&AR$12)),IF($X24>0,AR24,IF(IF(AR20=1,$Q28+$Q29*(SUM($Z20:AR20)-1),0)<0,0,IF(IF(AR20=1,$Q28+$Q29*(SUM($Z20:AR20)-1),0)>$Q30,$Q30,IF(AR20=1,$Q28+$Q29*(SUM($Z20:AR20)-1),0)))))))","v":0},{"$f":"IF(OR(AS$11=\"\",AS$2<$Q21,AS$2>$Q23),0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&AS$11,BDCRM!$AF:$AF,\"<=\"&AS$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AS$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AH:$AH,\">=\"&AS$11,BDCRM!$AH:$AH,\"<=\"&AS$12),SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&AS$11,BDCRM!$AF:$AF,\"<=\"&AS$12)),IF($X24>0,AS24,IF(IF(AS20=1,$Q28+$Q29*(SUM($Z20:AS20)-1),0)<0,0,IF(IF(AS20=1,$Q28+$Q29*(SUM($Z20:AS20)-1),0)>$Q30,$Q30,IF(AS20=1,$Q28+$Q29*(SUM($Z20:AS20)-1),0)))))))","v":0},{"$f":"IF(OR(AT$11=\"\",AT$2<$Q21,AT$2>$Q23),0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&AT$11,BDCRM!$AF:$AF,\"<=\"&AT$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AT$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AH:$AH,\">=\"&AT$11,BDCRM!$AH:$AH,\"<=\"&AT$12),SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&AT$11,BDCRM!$AF:$AF,\"<=\"&AT$12)),IF($X24>0,AT24,IF(IF(AT20=1,$Q28+$Q29*(SUM($Z20:AT20)-1),0)<0,0,IF(IF(AT20=1,$Q28+$Q29*(SUM($Z20:AT20)-1),0)>$Q30,$Q30,IF(AT20=1,$Q28+$Q29*(SUM($Z20:AT20)-1),0)))))))","v":0},{"$f":"IF(OR(AU$11=\"\",AU$2<$Q21,AU$2>$Q23),0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&AU$11,BDCRM!$AF:$AF,\"<=\"&AU$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AU$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AH:$AH,\">=\"&AU$11,BDCRM!$AH:$AH,\"<=\"&AU$12),SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&AU$11,BDCRM!$AF:$AF,\"<=\"&AU$12)),IF($X24>0,AU24,IF(IF(AU20=1,$Q28+$Q29*(SUM($Z20:AU20)-1),0)<0,0,IF(IF(AU20=1,$Q28+$Q29*(SUM($Z20:AU20)-1),0)>$Q30,$Q30,IF(AU20=1,$Q28+$Q29*(SUM($Z20:AU20)-1),0)))))))","v":7},{"$f":"IF(OR(AV$11=\"\",AV$2<$Q21,AV$2>$Q23),0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&AV$11,BDCRM!$AF:$AF,\"<=\"&AV$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AV$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AH:$AH,\">=\"&AV$11,BDCRM!$AH:$AH,\"<=\"&AV$12),SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&AV$11,BDCRM!$AF:$AF,\"<=\"&AV$12)),IF($X24>0,AV24,IF(IF(AV20=1,$Q28+$Q29*(SUM($Z20:AV20)-1),0)<0,0,IF(IF(AV20=1,$Q28+$Q29*(SUM($Z20:AV20)-1),0)>$Q30,$Q30,IF(AV20=1,$Q28+$Q29*(SUM($Z20:AV20)-1),0)))))))","v":0},{"$f":"IF(OR(AW$11=\"\",AW$2<$Q21,AW$2>$Q23),0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&AW$11,BDCRM!$AF:$AF,\"<=\"&AW$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AW$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AH:$AH,\">=\"&AW$11,BDCRM!$AH:$AH,\"<=\"&AW$12),SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&AW$11,BDCRM!$AF:$AF,\"<=\"&AW$12)),IF($X24>0,AW24,IF(IF(AW20=1,$Q28+$Q29*(SUM($Z20:AW20)-1),0)<0,0,IF(IF(AW20=1,$Q28+$Q29*(SUM($Z20:AW20)-1),0)>$Q30,$Q30,IF(AW20=1,$Q28+$Q29*(SUM($Z20:AW20)-1),0)))))))","v":0},{"$f":"IF(OR(AX$11=\"\",AX$2<$Q21,AX$2>$Q23),0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&AX$11,BDCRM!$AF:$AF,\"<=\"&AX$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AX$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AH:$AH,\">=\"&AX$11,BDCRM!$AH:$AH,\"<=\"&AX$12),SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&AX$11,BDCRM!$AF:$AF,\"<=\"&AX$12)),IF($X24>0,AX24,IF(IF(AX20=1,$Q28+$Q29*(SUM($Z20:AX20)-1),0)<0,0,IF(IF(AX20=1,$Q28+$Q29*(SUM($Z20:AX20)-1),0)>$Q30,$Q30,IF(AX20=1,$Q28+$Q29*(SUM($Z20:AX20)-1),0)))))))","v":0},{"$f":"IF(OR(AY$11=\"\",AY$2<$Q21,AY$2>$Q23),0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&AY$11,BDCRM!$AF:$AF,\"<=\"&AY$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AY$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AH:$AH,\">=\"&AY$11,BDCRM!$AH:$AH,\"<=\"&AY$12),SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&AY$11,BDCRM!$AF:$AF,\"<=\"&AY$12)),IF($X24>0,AY24,IF(IF(AY20=1,$Q28+$Q29*(SUM($Z20:AY20)-1),0)<0,0,IF(IF(AY20=1,$Q28+$Q29*(SUM($Z20:AY20)-1),0)>$Q30,$Q30,IF(AY20=1,$Q28+$Q29*(SUM($Z20:AY20)-1),0)))))))","v":0},{"$f":"IF(OR(AZ$11=\"\",AZ$2<$Q21,AZ$2>$Q23),0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&AZ$11,BDCRM!$AF:$AF,\"<=\"&AZ$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AZ$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AH:$AH,\">=\"&AZ$11,BDCRM!$AH:$AH,\"<=\"&AZ$12),SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&AZ$11,BDCRM!$AF:$AF,\"<=\"&AZ$12)),IF($X24>0,AZ24,IF(IF(AZ20=1,$Q28+$Q29*(SUM($Z20:AZ20)-1),0)<0,0,IF(IF(AZ20=1,$Q28+$Q29*(SUM($Z20:AZ20)-1),0)>$Q30,$Q30,IF(AZ20=1,$Q28+$Q29*(SUM($Z20:AZ20)-1),0)))))))","v":0},{"$f":"IF(OR(BA$11=\"\",BA$2<$Q21,BA$2>$Q23),0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&BA$11,BDCRM!$AF:$AF,\"<=\"&BA$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BA$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AH:$AH,\">=\"&BA$11,BDCRM!$AH:$AH,\"<=\"&BA$12),SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&BA$11,BDCRM!$AF:$AF,\"<=\"&BA$12)),IF($X24>0,BA24,IF(IF(BA20=1,$Q28+$Q29*(SUM($Z20:BA20)-1),0)<0,0,IF(IF(BA20=1,$Q28+$Q29*(SUM($Z20:BA20)-1),0)>$Q30,$Q30,IF(BA20=1,$Q28+$Q29*(SUM($Z20:BA20)-1),0)))))))","v":0},{"$f":"IF(OR(BB$11=\"\",BB$2<$Q21,BB$2>$Q23),0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&BB$11,BDCRM!$AF:$AF,\"<=\"&BB$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BB$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AH:$AH,\">=\"&BB$11,BDCRM!$AH:$AH,\"<=\"&BB$12),SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&BB$11,BDCRM!$AF:$AF,\"<=\"&BB$12)),IF($X24>0,BB24,IF(IF(BB20=1,$Q28+$Q29*(SUM($Z20:BB20)-1),0)<0,0,IF(IF(BB20=1,$Q28+$Q29*(SUM($Z20:BB20)-1),0)>$Q30,$Q30,IF(BB20=1,$Q28+$Q29*(SUM($Z20:BB20)-1),0)))))))","v":8},{"$f":"IF(OR(BC$11=\"\",BC$2<$Q21,BC$2>$Q23),0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&BC$11,BDCRM!$AF:$AF,\"<=\"&BC$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BC$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AH:$AH,\">=\"&BC$11,BDCRM!$AH:$AH,\"<=\"&BC$12),SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&BC$11,BDCRM!$AF:$AF,\"<=\"&BC$12)),IF($X24>0,BC24,IF(IF(BC20=1,$Q28+$Q29*(SUM($Z20:BC20)-1),0)<0,0,IF(IF(BC20=1,$Q28+$Q29*(SUM($Z20:BC20)-1),0)>$Q30,$Q30,IF(BC20=1,$Q28+$Q29*(SUM($Z20:BC20)-1),0)))))))","v":0},{"$f":"IF(OR(BD$11=\"\",BD$2<$Q21,BD$2>$Q23),0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&BD$11,BDCRM!$AF:$AF,\"<=\"&BD$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BD$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AH:$AH,\">=\"&BD$11,BDCRM!$AH:$AH,\"<=\"&BD$12),SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&BD$11,BDCRM!$AF:$AF,\"<=\"&BD$12)),IF($X24>0,BD24,IF(IF(BD20=1,$Q28+$Q29*(SUM($Z20:BD20)-1),0)<0,0,IF(IF(BD20=1,$Q28+$Q29*(SUM($Z20:BD20)-1),0)>$Q30,$Q30,IF(BD20=1,$Q28+$Q29*(SUM($Z20:BD20)-1),0)))))))","v":0},{"$f":"IF(OR(BE$11=\"\",BE$2<$Q21,BE$2>$Q23),0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&BE$11,BDCRM!$AF:$AF,\"<=\"&BE$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BE$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AH:$AH,\">=\"&BE$11,BDCRM!$AH:$AH,\"<=\"&BE$12),SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&BE$11,BDCRM!$AF:$AF,\"<=\"&BE$12)),IF($X24>0,BE24,IF(IF(BE20=1,$Q28+$Q29*(SUM($Z20:BE20)-1),0)<0,0,IF(IF(BE20=1,$Q28+$Q29*(SUM($Z20:BE20)-1),0)>$Q30,$Q30,IF(BE20=1,$Q28+$Q29*(SUM($Z20:BE20)-1),0)))))))","v":0},{"$f":"IF(OR(BF$11=\"\",BF$2<$Q21,BF$2>$Q23),0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&BF$11,BDCRM!$AF:$AF,\"<=\"&BF$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BF$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AH:$AH,\">=\"&BF$11,BDCRM!$AH:$AH,\"<=\"&BF$12),SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&BF$11,BDCRM!$AF:$AF,\"<=\"&BF$12)),IF($X24>0,BF24,IF(IF(BF20=1,$Q28+$Q29*(SUM($Z20:BF20)-1),0)<0,0,IF(IF(BF20=1,$Q28+$Q29*(SUM($Z20:BF20)-1),0)>$Q30,$Q30,IF(BF20=1,$Q28+$Q29*(SUM($Z20:BF20)-1),0)))))))","v":0},{"$f":"IF(OR(BG$11=\"\",BG$2<$Q21,BG$2>$Q23),0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&BG$11,BDCRM!$AF:$AF,\"<=\"&BG$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BG$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AH:$AH,\">=\"&BG$11,BDCRM!$AH:$AH,\"<=\"&BG$12),SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&BG$11,BDCRM!$AF:$AF,\"<=\"&BG$12)),IF($X24>0,BG24,IF(IF(BG20=1,$Q28+$Q29*(SUM($Z20:BG20)-1),0)<0,0,IF(IF(BG20=1,$Q28+$Q29*(SUM($Z20:BG20)-1),0)>$Q30,$Q30,IF(BG20=1,$Q28+$Q29*(SUM($Z20:BG20)-1),0)))))))","v":0},{"$f":"IF(OR(BH$11=\"\",BH$2<$Q21,BH$2>$Q23),0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&BH$11,BDCRM!$AF:$AF,\"<=\"&BH$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BH$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AH:$AH,\">=\"&BH$11,BDCRM!$AH:$AH,\"<=\"&BH$12),SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&BH$11,BDCRM!$AF:$AF,\"<=\"&BH$12)),IF($X24>0,BH24,IF(IF(BH20=1,$Q28+$Q29*(SUM($Z20:BH20)-1),0)<0,0,IF(IF(BH20=1,$Q28+$Q29*(SUM($Z20:BH20)-1),0)>$Q30,$Q30,IF(BH20=1,$Q28+$Q29*(SUM($Z20:BH20)-1),0)))))))","v":0},{"$f":"IF(OR(BI$11=\"\",BI$2<$Q21,BI$2>$Q23),0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&BI$11,BDCRM!$AF:$AF,\"<=\"&BI$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BI$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AH:$AH,\">=\"&BI$11,BDCRM!$AH:$AH,\"<=\"&BI$12),SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&BI$11,BDCRM!$AF:$AF,\"<=\"&BI$12)),IF($X24>0,BI24,IF(IF(BI20=1,$Q28+$Q29*(SUM($Z20:BI20)-1),0)<0,0,IF(IF(BI20=1,$Q28+$Q29*(SUM($Z20:BI20)-1),0)>$Q30,$Q30,IF(BI20=1,$Q28+$Q29*(SUM($Z20:BI20)-1),0)))))))","v":0},{"$f":"IF(OR(BJ$11=\"\",BJ$2<$Q21,BJ$2>$Q23),0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&BJ$11,BDCRM!$AF:$AF,\"<=\"&BJ$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BJ$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AH:$AH,\">=\"&BJ$11,BDCRM!$AH:$AH,\"<=\"&BJ$12),SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&BJ$11,BDCRM!$AF:$AF,\"<=\"&BJ$12)),IF($X24>0,BJ24,IF(IF(BJ20=1,$Q28+$Q29*(SUM($Z20:BJ20)-1),0)<0,0,IF(IF(BJ20=1,$Q28+$Q29*(SUM($Z20:BJ20)-1),0)>$Q30,$Q30,IF(BJ20=1,$Q28+$Q29*(SUM($Z20:BJ20)-1),0)))))))","v":9},{"$f":"IF(OR(BK$11=\"\",BK$2<$Q21,BK$2>$Q23),0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&BK$11,BDCRM!$AF:$AF,\"<=\"&BK$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BK$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AH:$AH,\">=\"&BK$11,BDCRM!$AH:$AH,\"<=\"&BK$12),SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&BK$11,BDCRM!$AF:$AF,\"<=\"&BK$12)),IF($X24>0,BK24,IF(IF(BK20=1,$Q28+$Q29*(SUM($Z20:BK20)-1),0)<0,0,IF(IF(BK20=1,$Q28+$Q29*(SUM($Z20:BK20)-1),0)>$Q30,$Q30,IF(BK20=1,$Q28+$Q29*(SUM($Z20:BK20)-1),0)))))))","v":0},{"$f":"IF(OR(BL$11=\"\",BL$2<$Q21,BL$2>$Q23),0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&BL$11,BDCRM!$AF:$AF,\"<=\"&BL$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BL$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AH:$AH,\">=\"&BL$11,BDCRM!$AH:$AH,\"<=\"&BL$12),SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&BL$11,BDCRM!$AF:$AF,\"<=\"&BL$12)),IF($X24>0,BL24,IF(IF(BL20=1,$Q28+$Q29*(SUM($Z20:BL20)-1),0)<0,0,IF(IF(BL20=1,$Q28+$Q29*(SUM($Z20:BL20)-1),0)>$Q30,$Q30,IF(BL20=1,$Q28+$Q29*(SUM($Z20:BL20)-1),0)))))))","v":0},{"$f":"IF(OR(BM$11=\"\",BM$2<$Q21,BM$2>$Q23),0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&BM$11,BDCRM!$AF:$AF,\"<=\"&BM$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BM$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AH:$AH,\">=\"&BM$11,BDCRM!$AH:$AH,\"<=\"&BM$12),SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&BM$11,BDCRM!$AF:$AF,\"<=\"&BM$12)),IF($X24>0,BM24,IF(IF(BM20=1,$Q28+$Q29*(SUM($Z20:BM20)-1),0)<0,0,IF(IF(BM20=1,$Q28+$Q29*(SUM($Z20:BM20)-1),0)>$Q30,$Q30,IF(BM20=1,$Q28+$Q29*(SUM($Z20:BM20)-1),0)))))))","v":0},{"$f":"IF(OR(BN$11=\"\",BN$2<$Q21,BN$2>$Q23),0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&BN$11,BDCRM!$AF:$AF,\"<=\"&BN$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BN$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AH:$AH,\">=\"&BN$11,BDCRM!$AH:$AH,\"<=\"&BN$12),SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&BN$11,BDCRM!$AF:$AF,\"<=\"&BN$12)),IF($X24>0,BN24,IF(IF(BN20=1,$Q28+$Q29*(SUM($Z20:BN20)-1),0)<0,0,IF(IF(BN20=1,$Q28+$Q29*(SUM($Z20:BN20)-1),0)>$Q30,$Q30,IF(BN20=1,$Q28+$Q29*(SUM($Z20:BN20)-1),0)))))))","v":0},{"$f":"IF(OR(BO$11=\"\",BO$2<$Q21,BO$2>$Q23),0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&BO$11,BDCRM!$AF:$AF,\"<=\"&BO$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BO$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AH:$AH,\">=\"&BO$11,BDCRM!$AH:$AH,\"<=\"&BO$12),SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&BO$11,BDCRM!$AF:$AF,\"<=\"&BO$12)),IF($X24>0,BO24,IF(IF(BO20=1,$Q28+$Q29*(SUM($Z20:BO20)-1),0)<0,0,IF(IF(BO20=1,$Q28+$Q29*(SUM($Z20:BO20)-1),0)>$Q30,$Q30,IF(BO20=1,$Q28+$Q29*(SUM($Z20:BO20)-1),0)))))))","v":0},{"$f":"IF(OR(BP$11=\"\",BP$2<$Q21,BP$2>$Q23),0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&BP$11,BDCRM!$AF:$AF,\"<=\"&BP$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BP$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AH:$AH,\">=\"&BP$11,BDCRM!$AH:$AH,\"<=\"&BP$12),SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&BP$11,BDCRM!$AF:$AF,\"<=\"&BP$12)),IF($X24>0,BP24,IF(IF(BP20=1,$Q28+$Q29*(SUM($Z20:BP20)-1),0)<0,0,IF(IF(BP20=1,$Q28+$Q29*(SUM($Z20:BP20)-1),0)>$Q30,$Q30,IF(BP20=1,$Q28+$Q29*(SUM($Z20:BP20)-1),0)))))))","v":0},{"$f":"IF(OR(BQ$11=\"\",BQ$2<$Q21,BQ$2>$Q23),0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&BQ$11,BDCRM!$AF:$AF,\"<=\"&BQ$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BQ$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AH:$AH,\">=\"&BQ$11,BDCRM!$AH:$AH,\"<=\"&BQ$12),SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&BQ$11,BDCRM!$AF:$AF,\"<=\"&BQ$12)),IF($X24>0,BQ24,IF(IF(BQ20=1,$Q28+$Q29*(SUM($Z20:BQ20)-1),0)<0,0,IF(IF(BQ20=1,$Q28+$Q29*(SUM($Z20:BQ20)-1),0)>$Q30,$Q30,IF(BQ20=1,$Q28+$Q29*(SUM($Z20:BQ20)-1),0)))))))","v":0},{"$f":"IF(OR(BR$11=\"\",BR$2<$Q21,BR$2>$Q23),0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&BR$11,BDCRM!$AF:$AF,\"<=\"&BR$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BR$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AH:$AH,\">=\"&BR$11,BDCRM!$AH:$AH,\"<=\"&BR$12),SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&BR$11,BDCRM!$AF:$AF,\"<=\"&BR$12)),IF($X24>0,BR24,IF(IF(BR20=1,$Q28+$Q29*(SUM($Z20:BR20)-1),0)<0,0,IF(IF(BR20=1,$Q28+$Q29*(SUM($Z20:BR20)-1),0)>$Q30,$Q30,IF(BR20=1,$Q28+$Q29*(SUM($Z20:BR20)-1),0)))))))","v":0},{"$f":"IF(OR(BS$11=\"\",BS$2<$Q21,BS$2>$Q23),0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&BS$11,BDCRM!$AF:$AF,\"<=\"&BS$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BS$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AH:$AH,\">=\"&BS$11,BDCRM!$AH:$AH,\"<=\"&BS$12),SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&BS$11,BDCRM!$AF:$AF,\"<=\"&BS$12)),IF($X24>0,BS24,IF(IF(BS20=1,$Q28+$Q29*(SUM($Z20:BS20)-1),0)<0,0,IF(IF(BS20=1,$Q28+$Q29*(SUM($Z20:BS20)-1),0)>$Q30,$Q30,IF(BS20=1,$Q28+$Q29*(SUM($Z20:BS20)-1),0)))))))","v":10},{"$f":"IF(OR(BT$11=\"\",BT$2<$Q21,BT$2>$Q23),0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&BT$11,BDCRM!$AF:$AF,\"<=\"&BT$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BT$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AH:$AH,\">=\"&BT$11,BDCRM!$AH:$AH,\"<=\"&BT$12),SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&BT$11,BDCRM!$AF:$AF,\"<=\"&BT$12)),IF($X24>0,BT24,IF(IF(BT20=1,$Q28+$Q29*(SUM($Z20:BT20)-1),0)<0,0,IF(IF(BT20=1,$Q28+$Q29*(SUM($Z20:BT20)-1),0)>$Q30,$Q30,IF(BT20=1,$Q28+$Q29*(SUM($Z20:BT20)-1),0)))))))","v":0},{"$f":"IF(OR(BU$11=\"\",BU$2<$Q21,BU$2>$Q23),0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&BU$11,BDCRM!$AF:$AF,\"<=\"&BU$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BU$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AH:$AH,\">=\"&BU$11,BDCRM!$AH:$AH,\"<=\"&BU$12),SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&BU$11,BDCRM!$AF:$AF,\"<=\"&BU$12)),IF($X24>0,BU24,IF(IF(BU20=1,$Q28+$Q29*(SUM($Z20:BU20)-1),0)<0,0,IF(IF(BU20=1,$Q28+$Q29*(SUM($Z20:BU20)-1),0)>$Q30,$Q30,IF(BU20=1,$Q28+$Q29*(SUM($Z20:BU20)-1),0)))))))","v":0},{"$f":"IF(OR(BV$11=\"\",BV$2<$Q21,BV$2>$Q23),0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&BV$11,BDCRM!$AF:$AF,\"<=\"&BV$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BV$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AH:$AH,\">=\"&BV$11,BDCRM!$AH:$AH,\"<=\"&BV$12),SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&BV$11,BDCRM!$AF:$AF,\"<=\"&BV$12)),IF($X24>0,BV24,IF(IF(BV20=1,$Q28+$Q29*(SUM($Z20:BV20)-1),0)<0,0,IF(IF(BV20=1,$Q28+$Q29*(SUM($Z20:BV20)-1),0)>$Q30,$Q30,IF(BV20=1,$Q28+$Q29*(SUM($Z20:BV20)-1),0)))))))","v":0},{"$f":"IF(OR(BW$11=\"\",BW$2<$Q21,BW$2>$Q23),0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&BW$11,BDCRM!$AF:$AF,\"<=\"&BW$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BW$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AH:$AH,\">=\"&BW$11,BDCRM!$AH:$AH,\"<=\"&BW$12),SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&BW$11,BDCRM!$AF:$AF,\"<=\"&BW$12)),IF($X24>0,BW24,IF(IF(BW20=1,$Q28+$Q29*(SUM($Z20:BW20)-1),0)<0,0,IF(IF(BW20=1,$Q28+$Q29*(SUM($Z20:BW20)-1),0)>$Q30,$Q30,IF(BW20=1,$Q28+$Q29*(SUM($Z20:BW20)-1),0)))))))","v":0},{"$f":"IF(OR(BX$11=\"\",BX$2<$Q21,BX$2>$Q23),0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&BX$11,BDCRM!$AF:$AF,\"<=\"&BX$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BX$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AH:$AH,\">=\"&BX$11,BDCRM!$AH:$AH,\"<=\"&BX$12),SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&BX$11,BDCRM!$AF:$AF,\"<=\"&BX$12)),IF($X24>0,BX24,IF(IF(BX20=1,$Q28+$Q29*(SUM($Z20:BX20)-1),0)<0,0,IF(IF(BX20=1,$Q28+$Q29*(SUM($Z20:BX20)-1),0)>$Q30,$Q30,IF(BX20=1,$Q28+$Q29*(SUM($Z20:BX20)-1),0)))))))","v":0},{"$f":"IF(OR(BY$11=\"\",BY$2<$Q21,BY$2>$Q23),0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&BY$11,BDCRM!$AF:$AF,\"<=\"&BY$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BY$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AH:$AH,\">=\"&BY$11,BDCRM!$AH:$AH,\"<=\"&BY$12),SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&BY$11,BDCRM!$AF:$AF,\"<=\"&BY$12)),IF($X24>0,BY24,IF(IF(BY20=1,$Q28+$Q29*(SUM($Z20:BY20)-1),0)<0,0,IF(IF(BY20=1,$Q28+$Q29*(SUM($Z20:BY20)-1),0)>$Q30,$Q30,IF(BY20=1,$Q28+$Q29*(SUM($Z20:BY20)-1),0)))))))","v":0},{"$f":"IF(OR(BZ$11=\"\",BZ$2<$Q21,BZ$2>$Q23),0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&BZ$11,BDCRM!$AF:$AF,\"<=\"&BZ$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BZ$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AH:$AH,\">=\"&BZ$11,BDCRM!$AH:$AH,\"<=\"&BZ$12),SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&BZ$11,BDCRM!$AF:$AF,\"<=\"&BZ$12)),IF($X24>0,BZ24,IF(IF(BZ20=1,$Q28+$Q29*(SUM($Z20:BZ20)-1),0)<0,0,IF(IF(BZ20=1,$Q28+$Q29*(SUM($Z20:BZ20)-1),0)>$Q30,$Q30,IF(BZ20=1,$Q28+$Q29*(SUM($Z20:BZ20)-1),0)))))))","v":0},{"$f":"IF(OR(CA$11=\"\",CA$2<$Q21,CA$2>$Q23),0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&CA$11,BDCRM!$AF:$AF,\"<=\"&CA$12),IF(Periods!$Q$39=Lists!$CY$18,IF(CA$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AH:$AH,\">=\"&CA$11,BDCRM!$AH:$AH,\"<=\"&CA$12),SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&CA$11,BDCRM!$AF:$AF,\"<=\"&CA$12)),IF($X24>0,CA24,IF(IF(CA20=1,$Q28+$Q29*(SUM($Z20:CA20)-1),0)<0,0,IF(IF(CA20=1,$Q28+$Q29*(SUM($Z20:CA20)-1),0)>$Q30,$Q30,IF(CA20=1,$Q28+$Q29*(SUM($Z20:CA20)-1),0)))))))","v":0},{"$f":"IF(OR(CB$11=\"\",CB$2<$Q21,CB$2>$Q23),0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&CB$11,BDCRM!$AF:$AF,\"<=\"&CB$12),IF(Periods!$Q$39=Lists!$CY$18,IF(CB$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AH:$AH,\">=\"&CB$11,BDCRM!$AH:$AH,\"<=\"&CB$12),SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&CB$11,BDCRM!$AF:$AF,\"<=\"&CB$12)),IF($X24>0,CB24,IF(IF(CB20=1,$Q28+$Q29*(SUM($Z20:CB20)-1),0)<0,0,IF(IF(CB20=1,$Q28+$Q29*(SUM($Z20:CB20)-1),0)>$Q30,$Q30,IF(CB20=1,$Q28+$Q29*(SUM($Z20:CB20)-1),0)))))))","v":0},{"$f":"IF(OR(CC$11=\"\",CC$2<$Q21,CC$2>$Q23),0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&CC$11,BDCRM!$AF:$AF,\"<=\"&CC$12),IF(Periods!$Q$39=Lists!$CY$18,IF(CC$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AH:$AH,\">=\"&CC$11,BDCRM!$AH:$AH,\"<=\"&CC$12),SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&CC$11,BDCRM!$AF:$AF,\"<=\"&CC$12)),IF($X24>0,CC24,IF(IF(CC20=1,$Q28+$Q29*(SUM($Z20:CC20)-1),0)<0,0,IF(IF(CC20=1,$Q28+$Q29*(SUM($Z20:CC20)-1),0)>$Q30,$Q30,IF(CC20=1,$Q28+$Q29*(SUM($Z20:CC20)-1),0)))))))","v":10},{"$f":"IF(OR(CD$11=\"\",CD$2<$Q21,CD$2>$Q23),0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&CD$11,BDCRM!$AF:$AF,\"<=\"&CD$12),IF(Periods!$Q$39=Lists!$CY$18,IF(CD$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AH:$AH,\">=\"&CD$11,BDCRM!$AH:$AH,\"<=\"&CD$12),SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&CD$11,BDCRM!$AF:$AF,\"<=\"&CD$12)),IF($X24>0,CD24,IF(IF(CD20=1,$Q28+$Q29*(SUM($Z20:CD20)-1),0)<0,0,IF(IF(CD20=1,$Q28+$Q29*(SUM($Z20:CD20)-1),0)>$Q30,$Q30,IF(CD20=1,$Q28+$Q29*(SUM($Z20:CD20)-1),0)))))))","v":0},{"$f":"IF(OR(CE$11=\"\",CE$2<$Q21,CE$2>$Q23),0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&CE$11,BDCRM!$AF:$AF,\"<=\"&CE$12),IF(Periods!$Q$39=Lists!$CY$18,IF(CE$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AH:$AH,\">=\"&CE$11,BDCRM!$AH:$AH,\"<=\"&CE$12),SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&CE$11,BDCRM!$AF:$AF,\"<=\"&CE$12)),IF($X24>0,CE24,IF(IF(CE20=1,$Q28+$Q29*(SUM($Z20:CE20)-1),0)<0,0,IF(IF(CE20=1,$Q28+$Q29*(SUM($Z20:CE20)-1),0)>$Q30,$Q30,IF(CE20=1,$Q28+$Q29*(SUM($Z20:CE20)-1),0)))))))","v":0},{"$f":"IF(OR(CF$11=\"\",CF$2<$Q21,CF$2>$Q23),0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&CF$11,BDCRM!$AF:$AF,\"<=\"&CF$12),IF(Periods!$Q$39=Lists!$CY$18,IF(CF$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AH:$AH,\">=\"&CF$11,BDCRM!$AH:$AH,\"<=\"&CF$12),SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&CF$11,BDCRM!$AF:$AF,\"<=\"&CF$12)),IF($X24>0,CF24,IF(IF(CF20=1,$Q28+$Q29*(SUM($Z20:CF20)-1),0)<0,0,IF(IF(CF20=1,$Q28+$Q29*(SUM($Z20:CF20)-1),0)>$Q30,$Q30,IF(CF20=1,$Q28+$Q29*(SUM($Z20:CF20)-1),0)))))))","v":0},{"$f":"IF(OR(CG$11=\"\",CG$2<$Q21,CG$2>$Q23),0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&CG$11,BDCRM!$AF:$AF,\"<=\"&CG$12),IF(Periods!$Q$39=Lists!$CY$18,IF(CG$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AH:$AH,\">=\"&CG$11,BDCRM!$AH:$AH,\"<=\"&CG$12),SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&CG$11,BDCRM!$AF:$AF,\"<=\"&CG$12)),IF($X24>0,CG24,IF(IF(CG20=1,$Q28+$Q29*(SUM($Z20:CG20)-1),0)<0,0,IF(IF(CG20=1,$Q28+$Q29*(SUM($Z20:CG20)-1),0)>$Q30,$Q30,IF(CG20=1,$Q28+$Q29*(SUM($Z20:CG20)-1),0)))))))","v":0},{"$f":"IF(OR(CH$11=\"\",CH$2<$Q21,CH$2>$Q23),0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&CH$11,BDCRM!$AF:$AF,\"<=\"&CH$12),IF(Periods!$Q$39=Lists!$CY$18,IF(CH$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AH:$AH,\">=\"&CH$11,BDCRM!$AH:$AH,\"<=\"&CH$12),SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&CH$11,BDCRM!$AF:$AF,\"<=\"&CH$12)),IF($X24>0,CH24,IF(IF(CH20=1,$Q28+$Q29*(SUM($Z20:CH20)-1),0)<0,0,IF(IF(CH20=1,$Q28+$Q29*(SUM($Z20:CH20)-1),0)>$Q30,$Q30,IF(CH20=1,$Q28+$Q29*(SUM($Z20:CH20)-1),0)))))))","v":0},{"$f":"IF(OR(CI$11=\"\",CI$2<$Q21,CI$2>$Q23),0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&CI$11,BDCRM!$AF:$AF,\"<=\"&CI$12),IF(Periods!$Q$39=Lists!$CY$18,IF(CI$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AH:$AH,\">=\"&CI$11,BDCRM!$AH:$AH,\"<=\"&CI$12),SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&CI$11,BDCRM!$AF:$AF,\"<=\"&CI$12)),IF($X24>0,CI24,IF(IF(CI20=1,$Q28+$Q29*(SUM($Z20:CI20)-1),0)<0,0,IF(IF(CI20=1,$Q28+$Q29*(SUM($Z20:CI20)-1),0)>$Q30,$Q30,IF(CI20=1,$Q28+$Q29*(SUM($Z20:CI20)-1),0)))))))","v":0},{"$f":"IF(OR(CJ$11=\"\",CJ$2<$Q21,CJ$2>$Q23),0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&CJ$11,BDCRM!$AF:$AF,\"<=\"&CJ$12),IF(Periods!$Q$39=Lists!$CY$18,IF(CJ$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AH:$AH,\">=\"&CJ$11,BDCRM!$AH:$AH,\"<=\"&CJ$12),SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&CJ$11,BDCRM!$AF:$AF,\"<=\"&CJ$12)),IF($X24>0,CJ24,IF(IF(CJ20=1,$Q28+$Q29*(SUM($Z20:CJ20)-1),0)<0,0,IF(IF(CJ20=1,$Q28+$Q29*(SUM($Z20:CJ20)-1),0)>$Q30,$Q30,IF(CJ20=1,$Q28+$Q29*(SUM($Z20:CJ20)-1),0)))))))","v":0},{"$f":"IF(OR(CK$11=\"\",CK$2<$Q21,CK$2>$Q23),0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&CK$11,BDCRM!$AF:$AF,\"<=\"&CK$12),IF(Periods!$Q$39=Lists!$CY$18,IF(CK$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AH:$AH,\">=\"&CK$11,BDCRM!$AH:$AH,\"<=\"&CK$12),SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&CK$11,BDCRM!$AF:$AF,\"<=\"&CK$12)),IF($X24>0,CK24,IF(IF(CK20=1,$Q28+$Q29*(SUM($Z20:CK20)-1),0)<0,0,IF(IF(CK20=1,$Q28+$Q29*(SUM($Z20:CK20)-1),0)>$Q30,$Q30,IF(CK20=1,$Q28+$Q29*(SUM($Z20:CK20)-1),0)))))))","v":0},{"$f":"IF(OR(CL$11=\"\",CL$2<$Q21,CL$2>$Q23),0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&CL$11,BDCRM!$AF:$AF,\"<=\"&CL$12),IF(Periods!$Q$39=Lists!$CY$18,IF(CL$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AH:$AH,\">=\"&CL$11,BDCRM!$AH:$AH,\"<=\"&CL$12),SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&CL$11,BDCRM!$AF:$AF,\"<=\"&CL$12)),IF($X24>0,CL24,IF(IF(CL20=1,$Q28+$Q29*(SUM($Z20:CL20)-1),0)<0,0,IF(IF(CL20=1,$Q28+$Q29*(SUM($Z20:CL20)-1),0)>$Q30,$Q30,IF(CL20=1,$Q28+$Q29*(SUM($Z20:CL20)-1),0)))))))","v":0},{"$f":"IF(OR(CM$11=\"\",CM$2<$Q21,CM$2>$Q23),0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&CM$11,BDCRM!$AF:$AF,\"<=\"&CM$12),IF(Periods!$Q$39=Lists!$CY$18,IF(CM$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AH:$AH,\">=\"&CM$11,BDCRM!$AH:$AH,\"<=\"&CM$12),SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&CM$11,BDCRM!$AF:$AF,\"<=\"&CM$12)),IF($X24>0,CM24,IF(IF(CM20=1,$Q28+$Q29*(SUM($Z20:CM20)-1),0)<0,0,IF(IF(CM20=1,$Q28+$Q29*(SUM($Z20:CM20)-1),0)>$Q30,$Q30,IF(CM20=1,$Q28+$Q29*(SUM($Z20:CM20)-1),0)))))))","v":0},{"$f":"IF(OR(CN$11=\"\",CN$2<$Q21,CN$2>$Q23),0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&CN$11,BDCRM!$AF:$AF,\"<=\"&CN$12),IF(Periods!$Q$39=Lists!$CY$18,IF(CN$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AH:$AH,\">=\"&CN$11,BDCRM!$AH:$AH,\"<=\"&CN$12),SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&CN$11,BDCRM!$AF:$AF,\"<=\"&CN$12)),IF($X24>0,CN24,IF(IF(CN20=1,$Q28+$Q29*(SUM($Z20:CN20)-1),0)<0,0,IF(IF(CN20=1,$Q28+$Q29*(SUM($Z20:CN20)-1),0)>$Q30,$Q30,IF(CN20=1,$Q28+$Q29*(SUM($Z20:CN20)-1),0)))))))","v":0},{"$f":"IF(OR(CO$11=\"\",CO$2<$Q21,CO$2>$Q23),0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&CO$11,BDCRM!$AF:$AF,\"<=\"&CO$12),IF(Periods!$Q$39=Lists!$CY$18,IF(CO$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AH:$AH,\">=\"&CO$11,BDCRM!$AH:$AH,\"<=\"&CO$12),SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&CO$11,BDCRM!$AF:$AF,\"<=\"&CO$12)),IF($X24>0,CO24,IF(IF(CO20=1,$Q28+$Q29*(SUM($Z20:CO20)-1),0)<0,0,IF(IF(CO20=1,$Q28+$Q29*(SUM($Z20:CO20)-1),0)>$Q30,$Q30,IF(CO20=1,$Q28+$Q29*(SUM($Z20:CO20)-1),0)))))))","v":0},{"$f":"IF(OR(CP$11=\"\",CP$2<$Q21,CP$2>$Q23),0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&CP$11,BDCRM!$AF:$AF,\"<=\"&CP$12),IF(Periods!$Q$39=Lists!$CY$18,IF(CP$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AH:$AH,\">=\"&CP$11,BDCRM!$AH:$AH,\"<=\"&CP$12),SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&CP$11,BDCRM!$AF:$AF,\"<=\"&CP$12)),IF($X24>0,CP24,IF(IF(CP20=1,$Q28+$Q29*(SUM($Z20:CP20)-1),0)<0,0,IF(IF(CP20=1,$Q28+$Q29*(SUM($Z20:CP20)-1),0)>$Q30,$Q30,IF(CP20=1,$Q28+$Q29*(SUM($Z20:CP20)-1),0)))))))","v":0},{"$f":"IF(OR(CQ$11=\"\",CQ$2<$Q21,CQ$2>$Q23),0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&CQ$11,BDCRM!$AF:$AF,\"<=\"&CQ$12),IF(Periods!$Q$39=Lists!$CY$18,IF(CQ$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AH:$AH,\">=\"&CQ$11,BDCRM!$AH:$AH,\"<=\"&CQ$12),SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&CQ$11,BDCRM!$AF:$AF,\"<=\"&CQ$12)),IF($X24>0,CQ24,IF(IF(CQ20=1,$Q28+$Q29*(SUM($Z20:CQ20)-1),0)<0,0,IF(IF(CQ20=1,$Q28+$Q29*(SUM($Z20:CQ20)-1),0)>$Q30,$Q30,IF(CQ20=1,$Q28+$Q29*(SUM($Z20:CQ20)-1),0)))))))","v":0},{"$f":"IF(OR(CR$11=\"\",CR$2<$Q21,CR$2>$Q23),0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&CR$11,BDCRM!$AF:$AF,\"<=\"&CR$12),IF(Periods!$Q$39=Lists!$CY$18,IF(CR$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AH:$AH,\">=\"&CR$11,BDCRM!$AH:$AH,\"<=\"&CR$12),SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&CR$11,BDCRM!$AF:$AF,\"<=\"&CR$12)),IF($X24>0,CR24,IF(IF(CR20=1,$Q28+$Q29*(SUM($Z20:CR20)-1),0)<0,0,IF(IF(CR20=1,$Q28+$Q29*(SUM($Z20:CR20)-1),0)>$Q30,$Q30,IF(CR20=1,$Q28+$Q29*(SUM($Z20:CR20)-1),0)))))))","v":0},{"$f":"IF(OR(CS$11=\"\",CS$2<$Q21,CS$2>$Q23),0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&CS$11,BDCRM!$AF:$AF,\"<=\"&CS$12),IF(Periods!$Q$39=Lists!$CY$18,IF(CS$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AH:$AH,\">=\"&CS$11,BDCRM!$AH:$AH,\"<=\"&CS$12),SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&CS$11,BDCRM!$AF:$AF,\"<=\"&CS$12)),IF($X24>0,CS24,IF(IF(CS20=1,$Q28+$Q29*(SUM($Z20:CS20)-1),0)<0,0,IF(IF(CS20=1,$Q28+$Q29*(SUM($Z20:CS20)-1),0)>$Q30,$Q30,IF(CS20=1,$Q28+$Q29*(SUM($Z20:CS20)-1),0)))))))","v":0},{"$f":"IF(OR(CT$11=\"\",CT$2<$Q21,CT$2>$Q23),0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&CT$11,BDCRM!$AF:$AF,\"<=\"&CT$12),IF(Periods!$Q$39=Lists!$CY$18,IF(CT$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AH:$AH,\">=\"&CT$11,BDCRM!$AH:$AH,\"<=\"&CT$12),SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&CT$11,BDCRM!$AF:$AF,\"<=\"&CT$12)),IF($X24>0,CT24,IF(IF(CT20=1,$Q28+$Q29*(SUM($Z20:CT20)-1),0)<0,0,IF(IF(CT20=1,$Q28+$Q29*(SUM($Z20:CT20)-1),0)>$Q30,$Q30,IF(CT20=1,$Q28+$Q29*(SUM($Z20:CT20)-1),0)))))))","v":0},{"$f":"IF(OR(CU$11=\"\",CU$2<$Q21,CU$2>$Q23),0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&CU$11,BDCRM!$AF:$AF,\"<=\"&CU$12),IF(Periods!$Q$39=Lists!$CY$18,IF(CU$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AH:$AH,\">=\"&CU$11,BDCRM!$AH:$AH,\"<=\"&CU$12),SUMIFS(BDCRM!$B:$B,BDCRM!$F:$F,1,BDCRM!$AF:$AF,\">=\"&CU$11,BDCRM!$AF:$AF,\"<=\"&CU$12)),IF($X24>0,CU24,IF(IF(CU20=1,$Q28+$Q29*(SUM($Z20:CU20)-1),0)<0,0,IF(IF(CU20=1,$Q28+$Q29*(SUM($Z20:CU20)-1),0)>$Q30,$Q30,IF(CU20=1,$Q28+$Q29*(SUM($Z20:CU20)-1),0)))))))","v":0}]
[{"$f":"ROW()","v":20},null,null,null,null,null,{"$f":"IF($R20=\"^\",IF(COUNTIF(Lists!$13:$13,H20)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},"Начальная дата старта запусков событий",null,null,null,"дата из списка",null,null,"M",{"$f":"MAIN!Q166","v":"2021-01-01"},"^",{"$f":"IF(G20<>0,1,IF(OR($Q20=\"\",$Q20=0),0,IF($R20=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H20))),$Q20)=1,0,1),0)))","v":0},null,null,null,null,null,"идентификаторы запуска",null,{"$f":"IF(OR(AA$11=\"\",AA$2<$Q21,AA$2>$Q23),0,IF(AA$2=$Q21,1,IF(AA$2-$Q21=$Q26*SUM($Z20:Z20)+$Q27*SUM($Z20:Z20)*(SUM($Z20:Z20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(AB$11=\"\",AB$2<$Q21,AB$2>$Q23),0,IF(AB$2=$Q21,1,IF(AB$2-$Q21=$Q26*SUM($Z20:AA20)+$Q27*SUM($Z20:AA20)*(SUM($Z20:AA20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(AC$11=\"\",AC$2<$Q21,AC$2>$Q23),0,IF(AC$2=$Q21,1,IF(AC$2-$Q21=$Q26*SUM($Z20:AB20)+$Q27*SUM($Z20:AB20)*(SUM($Z20:AB20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(AD$11=\"\",AD$2<$Q21,AD$2>$Q23),0,IF(AD$2=$Q21,1,IF(AD$2-$Q21=$Q26*SUM($Z20:AC20)+$Q27*SUM($Z20:AC20)*(SUM($Z20:AC20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(AE$11=\"\",AE$2<$Q21,AE$2>$Q23),0,IF(AE$2=$Q21,1,IF(AE$2-$Q21=$Q26*SUM($Z20:AD20)+$Q27*SUM($Z20:AD20)*(SUM($Z20:AD20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(AF$11=\"\",AF$2<$Q21,AF$2>$Q23),0,IF(AF$2=$Q21,1,IF(AF$2-$Q21=$Q26*SUM($Z20:AE20)+$Q27*SUM($Z20:AE20)*(SUM($Z20:AE20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(AG$11=\"\",AG$2<$Q21,AG$2>$Q23),0,IF(AG$2=$Q21,1,IF(AG$2-$Q21=$Q26*SUM($Z20:AF20)+$Q27*SUM($Z20:AF20)*(SUM($Z20:AF20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(AH$11=\"\",AH$2<$Q21,AH$2>$Q23),0,IF(AH$2=$Q21,1,IF(AH$2-$Q21=$Q26*SUM($Z20:AG20)+$Q27*SUM($Z20:AG20)*(SUM($Z20:AG20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(AI$11=\"\",AI$2<$Q21,AI$2>$Q23),0,IF(AI$2=$Q21,1,IF(AI$2-$Q21=$Q26*SUM($Z20:AH20)+$Q27*SUM($Z20:AH20)*(SUM($Z20:AH20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(AJ$11=\"\",AJ$2<$Q21,AJ$2>$Q23),0,IF(AJ$2=$Q21,1,IF(AJ$2-$Q21=$Q26*SUM($Z20:AI20)+$Q27*SUM($Z20:AI20)*(SUM($Z20:AI20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(AK$11=\"\",AK$2<$Q21,AK$2>$Q23),0,IF(AK$2=$Q21,1,IF(AK$2-$Q21=$Q26*SUM($Z20:AJ20)+$Q27*SUM($Z20:AJ20)*(SUM($Z20:AJ20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(AL$11=\"\",AL$2<$Q21,AL$2>$Q23),0,IF(AL$2=$Q21,1,IF(AL$2-$Q21=$Q26*SUM($Z20:AK20)+$Q27*SUM($Z20:AK20)*(SUM($Z20:AK20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(AM$11=\"\",AM$2<$Q21,AM$2>$Q23),0,IF(AM$2=$Q21,1,IF(AM$2-$Q21=$Q26*SUM($Z20:AL20)+$Q27*SUM($Z20:AL20)*(SUM($Z20:AL20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(AN$11=\"\",AN$2<$Q21,AN$2>$Q23),0,IF(AN$2=$Q21,1,IF(AN$2-$Q21=$Q26*SUM($Z20:AM20)+$Q27*SUM($Z20:AM20)*(SUM($Z20:AM20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(AO$11=\"\",AO$2<$Q21,AO$2>$Q23),0,IF(AO$2=$Q21,1,IF(AO$2-$Q21=$Q26*SUM($Z20:AN20)+$Q27*SUM($Z20:AN20)*(SUM($Z20:AN20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(AP$11=\"\",AP$2<$Q21,AP$2>$Q23),0,IF(AP$2=$Q21,1,IF(AP$2-$Q21=$Q26*SUM($Z20:AO20)+$Q27*SUM($Z20:AO20)*(SUM($Z20:AO20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(AQ$11=\"\",AQ$2<$Q21,AQ$2>$Q23),0,IF(AQ$2=$Q21,1,IF(AQ$2-$Q21=$Q26*SUM($Z20:AP20)+$Q27*SUM($Z20:AP20)*(SUM($Z20:AP20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(AR$11=\"\",AR$2<$Q21,AR$2>$Q23),0,IF(AR$2=$Q21,1,IF(AR$2-$Q21=$Q26*SUM($Z20:AQ20)+$Q27*SUM($Z20:AQ20)*(SUM($Z20:AQ20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(AS$11=\"\",AS$2<$Q21,AS$2>$Q23),0,IF(AS$2=$Q21,1,IF(AS$2-$Q21=$Q26*SUM($Z20:AR20)+$Q27*SUM($Z20:AR20)*(SUM($Z20:AR20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(AT$11=\"\",AT$2<$Q21,AT$2>$Q23),0,IF(AT$2=$Q21,1,IF(AT$2-$Q21=$Q26*SUM($Z20:AS20)+$Q27*SUM($Z20:AS20)*(SUM($Z20:AS20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(AU$11=\"\",AU$2<$Q21,AU$2>$Q23),0,IF(AU$2=$Q21,1,IF(AU$2-$Q21=$Q26*SUM($Z20:AT20)+$Q27*SUM($Z20:AT20)*(SUM($Z20:AT20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(AV$11=\"\",AV$2<$Q21,AV$2>$Q23),0,IF(AV$2=$Q21,1,IF(AV$2-$Q21=$Q26*SUM($Z20:AU20)+$Q27*SUM($Z20:AU20)*(SUM($Z20:AU20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(AW$11=\"\",AW$2<$Q21,AW$2>$Q23),0,IF(AW$2=$Q21,1,IF(AW$2-$Q21=$Q26*SUM($Z20:AV20)+$Q27*SUM($Z20:AV20)*(SUM($Z20:AV20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(AX$11=\"\",AX$2<$Q21,AX$2>$Q23),0,IF(AX$2=$Q21,1,IF(AX$2-$Q21=$Q26*SUM($Z20:AW20)+$Q27*SUM($Z20:AW20)*(SUM($Z20:AW20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(AY$11=\"\",AY$2<$Q21,AY$2>$Q23),0,IF(AY$2=$Q21,1,IF(AY$2-$Q21=$Q26*SUM($Z20:AX20)+$Q27*SUM($Z20:AX20)*(SUM($Z20:AX20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(AZ$11=\"\",AZ$2<$Q21,AZ$2>$Q23),0,IF(AZ$2=$Q21,1,IF(AZ$2-$Q21=$Q26*SUM($Z20:AY20)+$Q27*SUM($Z20:AY20)*(SUM($Z20:AY20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(BA$11=\"\",BA$2<$Q21,BA$2>$Q23),0,IF(BA$2=$Q21,1,IF(BA$2-$Q21=$Q26*SUM($Z20:AZ20)+$Q27*SUM($Z20:AZ20)*(SUM($Z20:AZ20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(BB$11=\"\",BB$2<$Q21,BB$2>$Q23),0,IF(BB$2=$Q21,1,IF(BB$2-$Q21=$Q26*SUM($Z20:BA20)+$Q27*SUM($Z20:BA20)*(SUM($Z20:BA20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(BC$11=\"\",BC$2<$Q21,BC$2>$Q23),0,IF(BC$2=$Q21,1,IF(BC$2-$Q21=$Q26*SUM($Z20:BB20)+$Q27*SUM($Z20:BB20)*(SUM($Z20:BB20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(BD$11=\"\",BD$2<$Q21,BD$2>$Q23),0,IF(BD$2=$Q21,1,IF(BD$2-$Q21=$Q26*SUM($Z20:BC20)+$Q27*SUM($Z20:BC20)*(SUM($Z20:BC20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(BE$11=\"\",BE$2<$Q21,BE$2>$Q23),0,IF(BE$2=$Q21,1,IF(BE$2-$Q21=$Q26*SUM($Z20:BD20)+$Q27*SUM($Z20:BD20)*(SUM($Z20:BD20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(BF$11=\"\",BF$2<$Q21,BF$2>$Q23),0,IF(BF$2=$Q21,1,IF(BF$2-$Q21=$Q26*SUM($Z20:BE20)+$Q27*SUM($Z20:BE20)*(SUM($Z20:BE20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(BG$11=\"\",BG$2<$Q21,BG$2>$Q23),0,IF(BG$2=$Q21,1,IF(BG$2-$Q21=$Q26*SUM($Z20:BF20)+$Q27*SUM($Z20:BF20)*(SUM($Z20:BF20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(BH$11=\"\",BH$2<$Q21,BH$2>$Q23),0,IF(BH$2=$Q21,1,IF(BH$2-$Q21=$Q26*SUM($Z20:BG20)+$Q27*SUM($Z20:BG20)*(SUM($Z20:BG20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(BI$11=\"\",BI$2<$Q21,BI$2>$Q23),0,IF(BI$2=$Q21,1,IF(BI$2-$Q21=$Q26*SUM($Z20:BH20)+$Q27*SUM($Z20:BH20)*(SUM($Z20:BH20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(BJ$11=\"\",BJ$2<$Q21,BJ$2>$Q23),0,IF(BJ$2=$Q21,1,IF(BJ$2-$Q21=$Q26*SUM($Z20:BI20)+$Q27*SUM($Z20:BI20)*(SUM($Z20:BI20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(BK$11=\"\",BK$2<$Q21,BK$2>$Q23),0,IF(BK$2=$Q21,1,IF(BK$2-$Q21=$Q26*SUM($Z20:BJ20)+$Q27*SUM($Z20:BJ20)*(SUM($Z20:BJ20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(BL$11=\"\",BL$2<$Q21,BL$2>$Q23),0,IF(BL$2=$Q21,1,IF(BL$2-$Q21=$Q26*SUM($Z20:BK20)+$Q27*SUM($Z20:BK20)*(SUM($Z20:BK20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(BM$11=\"\",BM$2<$Q21,BM$2>$Q23),0,IF(BM$2=$Q21,1,IF(BM$2-$Q21=$Q26*SUM($Z20:BL20)+$Q27*SUM($Z20:BL20)*(SUM($Z20:BL20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(BN$11=\"\",BN$2<$Q21,BN$2>$Q23),0,IF(BN$2=$Q21,1,IF(BN$2-$Q21=$Q26*SUM($Z20:BM20)+$Q27*SUM($Z20:BM20)*(SUM($Z20:BM20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(BO$11=\"\",BO$2<$Q21,BO$2>$Q23),0,IF(BO$2=$Q21,1,IF(BO$2-$Q21=$Q26*SUM($Z20:BN20)+$Q27*SUM($Z20:BN20)*(SUM($Z20:BN20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(BP$11=\"\",BP$2<$Q21,BP$2>$Q23),0,IF(BP$2=$Q21,1,IF(BP$2-$Q21=$Q26*SUM($Z20:BO20)+$Q27*SUM($Z20:BO20)*(SUM($Z20:BO20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(BQ$11=\"\",BQ$2<$Q21,BQ$2>$Q23),0,IF(BQ$2=$Q21,1,IF(BQ$2-$Q21=$Q26*SUM($Z20:BP20)+$Q27*SUM($Z20:BP20)*(SUM($Z20:BP20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(BR$11=\"\",BR$2<$Q21,BR$2>$Q23),0,IF(BR$2=$Q21,1,IF(BR$2-$Q21=$Q26*SUM($Z20:BQ20)+$Q27*SUM($Z20:BQ20)*(SUM($Z20:BQ20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(BS$11=\"\",BS$2<$Q21,BS$2>$Q23),0,IF(BS$2=$Q21,1,IF(BS$2-$Q21=$Q26*SUM($Z20:BR20)+$Q27*SUM($Z20:BR20)*(SUM($Z20:BR20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(BT$11=\"\",BT$2<$Q21,BT$2>$Q23),0,IF(BT$2=$Q21,1,IF(BT$2-$Q21=$Q26*SUM($Z20:BS20)+$Q27*SUM($Z20:BS20)*(SUM($Z20:BS20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(BU$11=\"\",BU$2<$Q21,BU$2>$Q23),0,IF(BU$2=$Q21,1,IF(BU$2-$Q21=$Q26*SUM($Z20:BT20)+$Q27*SUM($Z20:BT20)*(SUM($Z20:BT20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(BV$11=\"\",BV$2<$Q21,BV$2>$Q23),0,IF(BV$2=$Q21,1,IF(BV$2-$Q21=$Q26*SUM($Z20:BU20)+$Q27*SUM($Z20:BU20)*(SUM($Z20:BU20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(BW$11=\"\",BW$2<$Q21,BW$2>$Q23),0,IF(BW$2=$Q21,1,IF(BW$2-$Q21=$Q26*SUM($Z20:BV20)+$Q27*SUM($Z20:BV20)*(SUM($Z20:BV20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(BX$11=\"\",BX$2<$Q21,BX$2>$Q23),0,IF(BX$2=$Q21,1,IF(BX$2-$Q21=$Q26*SUM($Z20:BW20)+$Q27*SUM($Z20:BW20)*(SUM($Z20:BW20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(BY$11=\"\",BY$2<$Q21,BY$2>$Q23),0,IF(BY$2=$Q21,1,IF(BY$2-$Q21=$Q26*SUM($Z20:BX20)+$Q27*SUM($Z20:BX20)*(SUM($Z20:BX20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(BZ$11=\"\",BZ$2<$Q21,BZ$2>$Q23),0,IF(BZ$2=$Q21,1,IF(BZ$2-$Q21=$Q26*SUM($Z20:BY20)+$Q27*SUM($Z20:BY20)*(SUM($Z20:BY20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(CA$11=\"\",CA$2<$Q21,CA$2>$Q23),0,IF(CA$2=$Q21,1,IF(CA$2-$Q21=$Q26*SUM($Z20:BZ20)+$Q27*SUM($Z20:BZ20)*(SUM($Z20:BZ20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(CB$11=\"\",CB$2<$Q21,CB$2>$Q23),0,IF(CB$2=$Q21,1,IF(CB$2-$Q21=$Q26*SUM($Z20:CA20)+$Q27*SUM($Z20:CA20)*(SUM($Z20:CA20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(CC$11=\"\",CC$2<$Q21,CC$2>$Q23),0,IF(CC$2=$Q21,1,IF(CC$2-$Q21=$Q26*SUM($Z20:CB20)+$Q27*SUM($Z20:CB20)*(SUM($Z20:CB20)-1)/2,1,0)))","v":1},{"$f":"IF(OR(CD$11=\"\",CD$2<$Q21,CD$2>$Q23),0,IF(CD$2=$Q21,1,IF(CD$2-$Q21=$Q26*SUM($Z20:CC20)+$Q27*SUM($Z20:CC20)*(SUM($Z20:CC20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(CE$11=\"\",CE$2<$Q21,CE$2>$Q23),0,IF(CE$2=$Q21,1,IF(CE$2-$Q21=$Q26*SUM($Z20:CD20)+$Q27*SUM($Z20:CD20)*(SUM($Z20:CD20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(CF$11=\"\",CF$2<$Q21,CF$2>$Q23),0,IF(CF$2=$Q21,1,IF(CF$2-$Q21=$Q26*SUM($Z20:CE20)+$Q27*SUM($Z20:CE20)*(SUM($Z20:CE20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(CG$11=\"\",CG$2<$Q21,CG$2>$Q23),0,IF(CG$2=$Q21,1,IF(CG$2-$Q21=$Q26*SUM($Z20:CF20)+$Q27*SUM($Z20:CF20)*(SUM($Z20:CF20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(CH$11=\"\",CH$2<$Q21,CH$2>$Q23),0,IF(CH$2=$Q21,1,IF(CH$2-$Q21=$Q26*SUM($Z20:CG20)+$Q27*SUM($Z20:CG20)*(SUM($Z20:CG20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(CI$11=\"\",CI$2<$Q21,CI$2>$Q23),0,IF(CI$2=$Q21,1,IF(CI$2-$Q21=$Q26*SUM($Z20:CH20)+$Q27*SUM($Z20:CH20)*(SUM($Z20:CH20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(CJ$11=\"\",CJ$2<$Q21,CJ$2>$Q23),0,IF(CJ$2=$Q21,1,IF(CJ$2-$Q21=$Q26*SUM($Z20:CI20)+$Q27*SUM($Z20:CI20)*(SUM($Z20:CI20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(CK$11=\"\",CK$2<$Q21,CK$2>$Q23),0,IF(CK$2=$Q21,1,IF(CK$2-$Q21=$Q26*SUM($Z20:CJ20)+$Q27*SUM($Z20:CJ20)*(SUM($Z20:CJ20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(CL$11=\"\",CL$2<$Q21,CL$2>$Q23),0,IF(CL$2=$Q21,1,IF(CL$2-$Q21=$Q26*SUM($Z20:CK20)+$Q27*SUM($Z20:CK20)*(SUM($Z20:CK20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(CM$11=\"\",CM$2<$Q21,CM$2>$Q23),0,IF(CM$2=$Q21,1,IF(CM$2-$Q21=$Q26*SUM($Z20:CL20)+$Q27*SUM($Z20:CL20)*(SUM($Z20:CL20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(CN$11=\"\",CN$2<$Q21,CN$2>$Q23),0,IF(CN$2=$Q21,1,IF(CN$2-$Q21=$Q26*SUM($Z20:CM20)+$Q27*SUM($Z20:CM20)*(SUM($Z20:CM20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(CO$11=\"\",CO$2<$Q21,CO$2>$Q23),0,IF(CO$2=$Q21,1,IF(CO$2-$Q21=$Q26*SUM($Z20:CN20)+$Q27*SUM($Z20:CN20)*(SUM($Z20:CN20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(CP$11=\"\",CP$2<$Q21,CP$2>$Q23),0,IF(CP$2=$Q21,1,IF(CP$2-$Q21=$Q26*SUM($Z20:CO20)+$Q27*SUM($Z20:CO20)*(SUM($Z20:CO20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(CQ$11=\"\",CQ$2<$Q21,CQ$2>$Q23),0,IF(CQ$2=$Q21,1,IF(CQ$2-$Q21=$Q26*SUM($Z20:CP20)+$Q27*SUM($Z20:CP20)*(SUM($Z20:CP20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(CR$11=\"\",CR$2<$Q21,CR$2>$Q23),0,IF(CR$2=$Q21,1,IF(CR$2-$Q21=$Q26*SUM($Z20:CQ20)+$Q27*SUM($Z20:CQ20)*(SUM($Z20:CQ20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(CS$11=\"\",CS$2<$Q21,CS$2>$Q23),0,IF(CS$2=$Q21,1,IF(CS$2-$Q21=$Q26*SUM($Z20:CR20)+$Q27*SUM($Z20:CR20)*(SUM($Z20:CR20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(CT$11=\"\",CT$2<$Q21,CT$2>$Q23),0,IF(CT$2=$Q21,1,IF(CT$2-$Q21=$Q26*SUM($Z20:CS20)+$Q27*SUM($Z20:CS20)*(SUM($Z20:CS20)-1)/2,1,0)))","v":0},{"$f":"IF(OR(CU$11=\"\",CU$2<$Q21,CU$2>$Q23),0,IF(CU$2=$Q21,1,IF(CU$2-$Q21=$Q26*SUM($Z20:CT20)+$Q27*SUM($Z20:CT20)*(SUM($Z20:CT20)-1)/2,1,0)))","v":0}]
[{"$f":"ROW()","v":21},null,null,null,null,null,{"$f":"IF($R21=\"^\",IF(COUNTIF(Lists!$13:$13,H21)=1,0,1),0)","v":0},{"$f":"H19","v":"Поток запусков событий"},"номер соответствующего периода расчетов",null,null,null,"номер периода",null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q20)=0,Q20=0,Q20=\"\"),1,SUMIFS($2:$2,$11:$11,Q20))","v":1},null,{"$f":"IF(G21<>0,1,IF(OR($Q21=\"\",$Q21=0),0,IF($R21=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H21))),$Q21)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q21-IF(OR(SUMIFS($2:$2,$11:$11,Q20)=0,Q20=0,Q20=\"\"),1,SUMIFS($2:$2,$11:$11,Q20)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":22},null,null,null,null,null,{"$f":"IF($R22=\"^\",IF(COUNTIF(Lists!$13:$13,H22)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},"Конечная дата активности по запуску событий",null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"M",{"$f":"MAIN!Q167","v":"00:00:00"},"^",{"$f":"IF(G22<>0,1,IF(OR($Q22=\"\",$Q22=0),0,IF($R22=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H22))),$Q22)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":23},null,null,null,null,null,{"$f":"IF($R23=\"^\",IF(COUNTIF(Lists!$13:$13,H23)=1,0,1),0)","v":0},{"$f":"H19","v":"Поток запусков событий"},"номер соответствующего периода расчетов",null,null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q22)=0,Q22=0,Q22=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q22))","v":60},null,{"$f":"IF(G23<>0,1,IF(OR($Q23=\"\",$Q23=0),0,IF($R23=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H23))),$Q23)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q23-IF(OR(SUMIFS($2:$2,$11:$11,Q22)=0,Q22=0,Q22=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q22)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":24},null,null,null,null,null,{"$f":"IF($R24=\"^\",IF(COUNTIF(Lists!$13:$13,H24)=1,0,1),0)","v":0},{"$f":"H19","v":"Поток запусков событий"},"Задание потока запусков событий вручную",null,null,null,{"$f":"Mrkting!$M$19","v":"кол-во событий"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z24:$CV24)","v":0},"*"]
[{"$f":"ROW()","v":25},null,null,null,null,null,{"$f":"IF($R25=\"^\",IF(COUNTIF(Lists!$13:$13,H25)=1,0,1),0)","v":0},{"$f":"H19","v":"Поток запусков событий"},"Задание потока запусков событий через прогрессии"]
[{"$f":"ROW()","v":26},null,null,null,null,null,{"$f":"IF($R26=\"^\",IF(COUNTIF(Lists!$13:$13,H26)=1,0,1),0)","v":0},{"$f":"H19","v":"Поток запусков событий"},{"$f":"I25","v":"Задание потока запусков событий через прогрессии"},"Начальная частота запусков событий",null,null,"кол-во периодов",null,null,"M",{"$f":"MAIN!Q170","v":2},null,{"$f":"IF(G26<>0,1,IF(OR($Q26=\"\",$Q26=0),0,IF($R26=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H26))),$Q26)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":27},null,null,null,null,null,{"$f":"IF($R27=\"^\",IF(COUNTIF(Lists!$13:$13,H27)=1,0,1),0)","v":0},{"$f":"H19","v":"Поток запусков событий"},{"$f":"I25","v":"Задание потока запусков событий через прогрессии"},"Лин. коэфф. изменения частоты событий",null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,"M",{"$f":"MAIN!Q171","v":1},null,{"$f":"IF(G27<>0,1,IF(OR($Q27=\"\",$Q27=0),0,IF($R27=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H27))),$Q27)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":28},null,null,null,null,null,{"$f":"IF($R28=\"^\",IF(COUNTIF(Lists!$13:$13,H28)=1,0,1),0)","v":0},{"$f":"H20","v":"дата старта"},{"$f":"I26","v":"Задание потока запусков событий через прогрессии"},"Кол-во запусков событий в 1-ый период",null,null,{"$f":"Mrkting!$M$19","v":"кол-во событий"},null,null,"M",{"$f":"MAIN!Q172","v":2},null,{"$f":"IF(G28<>0,1,IF(OR($Q28=\"\",$Q28=0),0,IF($R28=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H28))),$Q28)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":29},null,null,null,null,null,{"$f":"IF($R29=\"^\",IF(COUNTIF(Lists!$13:$13,H29)=1,0,1),0)","v":0},{"$f":"H21","v":"Поток запусков событий"},{"$f":"I27","v":"Задание потока запусков событий через прогрессии"},"Лин. коэфф. изменения кол-ва запусков событий",null,null,{"$f":"Mrkting!$M$19","v":"кол-во событий"},null,null,"M",{"$f":"MAIN!Q173","v":1},null,{"$f":"IF(G29<>0,1,IF(OR($Q29=\"\",$Q29=0),0,IF($R29=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H29))),$Q29)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":30},null,null,null,null,null,{"$f":"IF($R30=\"^\",IF(COUNTIF(Lists!$13:$13,H30)=1,0,1),0)","v":0},{"$f":"H22","v":"дата старта"},{"$f":"I28","v":"Задание потока запусков событий через прогрессии"},"Максимальное кол-во новых запусков за период",null,null,{"$f":"Mrkting!$M$19","v":"кол-во событий"},null,null,"M",{"$f":"MAIN!Q174","v":10},null,{"$f":"IF(G30<>0,1,IF(OR($Q30=\"\",$Q30=0),0,IF($R30=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H30))),$Q30)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":31}]
[{"$f":"ROW()","v":32},null,null,null,null,null,{"$f":"IF($R32=\"^\",IF(COUNTIF(Lists!$13:$13,H32)=1,0,1),0)","v":0},"Оценка целевого трафика за пер. для 1 события",null,null,null,null,"трафик/период",null,null,null,{"$f":"PRODUCT(Q33:Q35)","v":40000},null,null,{"$f":"IF(ABS($Q32-PRODUCT(Q33:Q35))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":33},null,null,null,null,null,{"$f":"IF($R33=\"^\",IF(COUNTIF(Lists!$13:$13,H33)=1,0,1),0)","v":0},{"$f":"H32","v":"Оценка целевого трафика за пер. для 1 события"},"Кол-во дней в периоде",null,null,null,"дней/период",null,null,"M",{"$f":"MAIN!Q177","v":80},null,{"$f":"IF(G33<>0,1,IF(OR($Q33=\"\",$Q33=0),0,IF($R33=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H33))),$Q33)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":34},null,null,null,null,null,{"$f":"IF($R34=\"^\",IF(COUNTIF(Lists!$13:$13,H34)=1,0,1),0)","v":0},{"$f":"H32","v":"Оценка целевого трафика за пер. для 1 события"},"Поправка на конкурентов и нелояльность",null,null,null,"%",null,null,"M",{"$f":"MAIN!$Q$19","v":0.5},null,{"$f":"IF(G34<>0,1,IF(OR($Q34=\"\",$Q34=0),0,IF($R34=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H34))),$Q34)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":35},null,null,null,null,null,{"$f":"IF($R35=\"^\",IF(COUNTIF(Lists!$13:$13,H35)=1,0,1),0)","v":0},{"$f":"H32","v":"Оценка целевого трафика за пер. для 1 события"},"Оценка ежедневного трафика",null,null,null,"трафик/день",null,null,"M",{"$f":"MAIN!$Q$18*(1+Sens!$Q$20)","v":1000},null,{"$f":"IF(G35<>0,1,IF(OR($Q35=\"\",$Q35=0),0,IF($R35=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H35))),$Q35)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":36}]
[{"$f":"ROW()","v":37},null,null,null,null,null,{"$f":"IF($R37=\"^\",IF(COUNTIF(Lists!$13:$13,H37)=1,0,1),0)","v":0},"Целевой трафик на потоке запусков событий",null,null,null,null,"трафик",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z37:$CV37)","v":81360000},null,null,{"$f":"IF(AA$11=\"\",0,$Q32*SUM($Z19:AA19))","v":80000},{"$f":"IF(AB$11=\"\",0,$Q32*SUM($Z19:AB19))","v":80000},{"$f":"IF(AC$11=\"\",0,$Q32*SUM($Z19:AC19))","v":200000},{"$f":"IF(AD$11=\"\",0,$Q32*SUM($Z19:AD19))","v":200000},{"$f":"IF(AE$11=\"\",0,$Q32*SUM($Z19:AE19))","v":200000},{"$f":"IF(AF$11=\"\",0,$Q32*SUM($Z19:AF19))","v":360000},{"$f":"IF(AG$11=\"\",0,$Q32*SUM($Z19:AG19))","v":360000},{"$f":"IF(AH$11=\"\",0,$Q32*SUM($Z19:AH19))","v":360000},{"$f":"IF(AI$11=\"\",0,$Q32*SUM($Z19:AI19))","v":360000},{"$f":"IF(AJ$11=\"\",0,$Q32*SUM($Z19:AJ19))","v":560000},{"$f":"IF(AK$11=\"\",0,$Q32*SUM($Z19:AK19))","v":560000},{"$f":"IF(AL$11=\"\",0,$Q32*SUM($Z19:AL19))","v":560000},{"$f":"IF(AM$11=\"\",0,$Q32*SUM($Z19:AM19))","v":560000},{"$f":"IF(AN$11=\"\",0,$Q32*SUM($Z19:AN19))","v":560000},{"$f":"IF(AO$11=\"\",0,$Q32*SUM($Z19:AO19))","v":800000},{"$f":"IF(AP$11=\"\",0,$Q32*SUM($Z19:AP19))","v":800000},{"$f":"IF(AQ$11=\"\",0,$Q32*SUM($Z19:AQ19))","v":800000},{"$f":"IF(AR$11=\"\",0,$Q32*SUM($Z19:AR19))","v":800000},{"$f":"IF(AS$11=\"\",0,$Q32*SUM($Z19:AS19))","v":800000},{"$f":"IF(AT$11=\"\",0,$Q32*SUM($Z19:AT19))","v":800000},{"$f":"IF(AU$11=\"\",0,$Q32*SUM($Z19:AU19))","v":1080000},{"$f":"IF(AV$11=\"\",0,$Q32*SUM($Z19:AV19))","v":1080000},{"$f":"IF(AW$11=\"\",0,$Q32*SUM($Z19:AW19))","v":1080000},{"$f":"IF(AX$11=\"\",0,$Q32*SUM($Z19:AX19))","v":1080000},{"$f":"IF(AY$11=\"\",0,$Q32*SUM($Z19:AY19))","v":1080000},{"$f":"IF(AZ$11=\"\",0,$Q32*SUM($Z19:AZ19))","v":1080000},{"$f":"IF(BA$11=\"\",0,$Q32*SUM($Z19:BA19))","v":1080000},{"$f":"IF(BB$11=\"\",0,$Q32*SUM($Z19:BB19))","v":1400000},{"$f":"IF(BC$11=\"\",0,$Q32*SUM($Z19:BC19))","v":1400000},{"$f":"IF(BD$11=\"\",0,$Q32*SUM($Z19:BD19))","v":1400000},{"$f":"IF(BE$11=\"\",0,$Q32*SUM($Z19:BE19))","v":1400000},{"$f":"IF(BF$11=\"\",0,$Q32*SUM($Z19:BF19))","v":1400000},{"$f":"IF(BG$11=\"\",0,$Q32*SUM($Z19:BG19))","v":1400000},{"$f":"IF(BH$11=\"\",0,$Q32*SUM($Z19:BH19))","v":1400000},{"$f":"IF(BI$11=\"\",0,$Q32*SUM($Z19:BI19))","v":1400000},{"$f":"IF(BJ$11=\"\",0,$Q32*SUM($Z19:BJ19))","v":1760000},{"$f":"IF(BK$11=\"\",0,$Q32*SUM($Z19:BK19))","v":1760000},{"$f":"IF(BL$11=\"\",0,$Q32*SUM($Z19:BL19))","v":1760000},{"$f":"IF(BM$11=\"\",0,$Q32*SUM($Z19:BM19))","v":1760000},{"$f":"IF(BN$11=\"\",0,$Q32*SUM($Z19:BN19))","v":1760000},{"$f":"IF(BO$11=\"\",0,$Q32*SUM($Z19:BO19))","v":1760000},{"$f":"IF(BP$11=\"\",0,$Q32*SUM($Z19:BP19))","v":1760000},{"$f":"IF(BQ$11=\"\",0,$Q32*SUM($Z19:BQ19))","v":1760000},{"$f":"IF(BR$11=\"\",0,$Q32*SUM($Z19:BR19))","v":1760000},{"$f":"IF(BS$11=\"\",0,$Q32*SUM($Z19:BS19))","v":2160000},{"$f":"IF(BT$11=\"\",0,$Q32*SUM($Z19:BT19))","v":2160000},{"$f":"IF(BU$11=\"\",0,$Q32*SUM($Z19:BU19))","v":2160000},{"$f":"IF(BV$11=\"\",0,$Q32*SUM($Z19:BV19))","v":2160000},{"$f":"IF(BW$11=\"\",0,$Q32*SUM($Z19:BW19))","v":2160000},{"$f":"IF(BX$11=\"\",0,$Q32*SUM($Z19:BX19))","v":2160000},{"$f":"IF(BY$11=\"\",0,$Q32*SUM($Z19:BY19))","v":2160000},{"$f":"IF(BZ$11=\"\",0,$Q32*SUM($Z19:BZ19))","v":2160000},{"$f":"IF(CA$11=\"\",0,$Q32*SUM($Z19:CA19))","v":2160000},{"$f":"IF(CB$11=\"\",0,$Q32*SUM($Z19:CB19))","v":2160000},{"$f":"IF(CC$11=\"\",0,$Q32*SUM($Z19:CC19))","v":2560000},{"$f":"IF(CD$11=\"\",0,$Q32*SUM($Z19:CD19))","v":2560000},{"$f":"IF(CE$11=\"\",0,$Q32*SUM($Z19:CE19))","v":2560000},{"$f":"IF(CF$11=\"\",0,$Q32*SUM($Z19:CF19))","v":2560000},{"$f":"IF(CG$11=\"\",0,$Q32*SUM($Z19:CG19))","v":2560000},{"$f":"IF(CH$11=\"\",0,$Q32*SUM($Z19:CH19))","v":2560000},{"$f":"IF(CI$11=\"\",0,$Q32*SUM($Z19:CI19))","v":0},{"$f":"IF(CJ$11=\"\",0,$Q32*SUM($Z19:CJ19))","v":0},{"$f":"IF(CK$11=\"\",0,$Q32*SUM($Z19:CK19))","v":0},{"$f":"IF(CL$11=\"\",0,$Q32*SUM($Z19:CL19))","v":0},{"$f":"IF(CM$11=\"\",0,$Q32*SUM($Z19:CM19))","v":0},{"$f":"IF(CN$11=\"\",0,$Q32*SUM($Z19:CN19))","v":0},{"$f":"IF(CO$11=\"\",0,$Q32*SUM($Z19:CO19))","v":0},{"$f":"IF(CP$11=\"\",0,$Q32*SUM($Z19:CP19))","v":0},{"$f":"IF(CQ$11=\"\",0,$Q32*SUM($Z19:CQ19))","v":0},{"$f":"IF(CR$11=\"\",0,$Q32*SUM($Z19:CR19))","v":0},{"$f":"IF(CS$11=\"\",0,$Q32*SUM($Z19:CS19))","v":0},{"$f":"IF(CT$11=\"\",0,$Q32*SUM($Z19:CT19))","v":0},{"$f":"IF(CU$11=\"\",0,$Q32*SUM($Z19:CU19))","v":0}]
[{"$f":"ROW()","v":38}]
[{"$f":"ROW()","v":39},null,null,null,null,null,{"$f":"IF($R39=\"^\",IF(COUNTIF(Lists!$13:$13,H39)=1,0,1),0)","v":0},"Учет влияния сезонности на трафик",null,null,null,null,"за 100% берется целевой трафик за период"]
[{"$f":"ROW()","v":40},null,null,null,null,null,{"$f":"IF($R40=\"^\",IF(COUNTIF(Lists!$13:$13,H40)=1,0,1),0)","v":0},{"$f":"H39","v":"Учет влияния сезонности на трафик"},"Номера месяцев года"]
[{"$f":"ROW()","v":41},null,null,null,null,null,{"$f":"IF($R41=\"^\",IF(COUNTIF(Lists!$13:$13,H41)=1,0,1),0)","v":0},{"$f":"H39","v":"Учет влияния сезонности на трафик"},{"$f":"I40","v":"Номера месяцев года"},1,null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,"M",{"$f":"MAIN!Q180","v":0.5},null,{"$f":"IF(G41<>0,1,IF(OR($Q41=\"\",$Q41=0),0,IF($R41=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H41))),$Q41)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":42},null,null,null,null,null,{"$f":"IF($R42=\"^\",IF(COUNTIF(Lists!$13:$13,H42)=1,0,1),0)","v":0},{"$f":"H39","v":"Учет влияния сезонности на трафик"},{"$f":"I40","v":"Номера месяцев года"},{"$f":"J41+1","v":2},null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,"M",{"$f":"MAIN!Q181","v":0.85},null,{"$f":"IF(G42<>0,1,IF(OR($Q42=\"\",$Q42=0),0,IF($R42=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H42))),$Q42)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":43},null,null,null,null,null,{"$f":"IF($R43=\"^\",IF(COUNTIF(Lists!$13:$13,H43)=1,0,1),0)","v":0},{"$f":"H39","v":"Учет влияния сезонности на трафик"},{"$f":"I40","v":"Номера месяцев года"},3,null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,"M",{"$f":"MAIN!Q182","v":1},null,{"$f":"IF(G43<>0,1,IF(OR($Q43=\"\",$Q43=0),0,IF($R43=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H43))),$Q43)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":44},null,null,null,null,null,{"$f":"IF($R44=\"^\",IF(COUNTIF(Lists!$13:$13,H44)=1,0,1),0)","v":0},{"$f":"H39","v":"Учет влияния сезонности на трафик"},{"$f":"I40","v":"Номера месяцев года"},4,null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,"M",{"$f":"MAIN!Q183","v":0.95},null,{"$f":"IF(G44<>0,1,IF(OR($Q44=\"\",$Q44=0),0,IF($R44=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H44))),$Q44)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":45},null,null,null,null,null,{"$f":"IF($R45=\"^\",IF(COUNTIF(Lists!$13:$13,H45)=1,0,1),0)","v":0},{"$f":"H42","v":"Учет влияния сезонности на трафик"},{"$f":"I43","v":"Номера месяцев года"},5,null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,"M",{"$f":"MAIN!Q184","v":0.75},null,{"$f":"IF(G45<>0,1,IF(OR($Q45=\"\",$Q45=0),0,IF($R45=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H45))),$Q45)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":46},null,null,null,null,null,{"$f":"IF($R46=\"^\",IF(COUNTIF(Lists!$13:$13,H46)=1,0,1),0)","v":0},{"$f":"H42","v":"Учет влияния сезонности на трафик"},{"$f":"I43","v":"Номера месяцев года"},6,null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,"M",{"$f":"MAIN!Q185","v":0.87},null,{"$f":"IF(G46<>0,1,IF(OR($Q46=\"\",$Q46=0),0,IF($R46=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H46))),$Q46)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":47},null,null,null,null,null,{"$f":"IF($R47=\"^\",IF(COUNTIF(Lists!$13:$13,H47)=1,0,1),0)","v":0},{"$f":"H42","v":"Учет влияния сезонности на трафик"},{"$f":"I43","v":"Номера месяцев года"},7,null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,"M",{"$f":"MAIN!Q186","v":1},null,{"$f":"IF(G47<>0,1,IF(OR($Q47=\"\",$Q47=0),0,IF($R47=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H47))),$Q47)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":48},null,null,null,null,null,{"$f":"IF($R48=\"^\",IF(COUNTIF(Lists!$13:$13,H48)=1,0,1),0)","v":0},{"$f":"H44","v":"Учет влияния сезонности на трафик"},{"$f":"I45","v":"Номера месяцев года"},8,null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,"M",{"$f":"MAIN!Q187","v":1},null,{"$f":"IF(G48<>0,1,IF(OR($Q48=\"\",$Q48=0),0,IF($R48=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H48))),$Q48)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":49},null,null,null,null,null,{"$f":"IF($R49=\"^\",IF(COUNTIF(Lists!$13:$13,H49)=1,0,1),0)","v":0},{"$f":"H44","v":"Учет влияния сезонности на трафик"},{"$f":"I45","v":"Номера месяцев года"},9,null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,"M",{"$f":"MAIN!Q188","v":1},null,{"$f":"IF(G49<>0,1,IF(OR($Q49=\"\",$Q49=0),0,IF($R49=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H49))),$Q49)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":50},null,null,null,null,null,{"$f":"IF($R50=\"^\",IF(COUNTIF(Lists!$13:$13,H50)=1,0,1),0)","v":0},{"$f":"H47","v":"Учет влияния сезонности на трафик"},{"$f":"I48","v":"Номера месяцев года"},10,null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,"M",{"$f":"MAIN!Q189","v":0.9},null,{"$f":"IF(G50<>0,1,IF(OR($Q50=\"\",$Q50=0),0,IF($R50=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H50))),$Q50)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":51},null,null,null,null,null,{"$f":"IF($R51=\"^\",IF(COUNTIF(Lists!$13:$13,H51)=1,0,1),0)","v":0},{"$f":"H47","v":"Учет влияния сезонности на трафик"},{"$f":"I48","v":"Номера месяцев года"},11,null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,"M",{"$f":"MAIN!Q190","v":0.85},null,{"$f":"IF(G51<>0,1,IF(OR($Q51=\"\",$Q51=0),0,IF($R51=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H51))),$Q51)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":52},null,null,null,null,null,{"$f":"IF($R52=\"^\",IF(COUNTIF(Lists!$13:$13,H52)=1,0,1),0)","v":0},{"$f":"H47","v":"Учет влияния сезонности на трафик"},{"$f":"I48","v":"Номера месяцев года"},12,null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,"M",{"$f":"MAIN!Q191","v":1},null,{"$f":"IF(G52<>0,1,IF(OR($Q52=\"\",$Q52=0),0,IF($R52=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H52))),$Q52)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":53}]
[{"$f":"ROW()","v":54},null,null,null,null,null,{"$f":"IF($R54=\"^\",IF(COUNTIF(Lists!$13:$13,H54)=1,0,1),0)","v":0},"Прогноз трафика",null,null,null,{"$f":"K16","v":1},"трафик",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z54:$CV54)","v":68474000},null,null,{"$f":"IF(AA$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AA$11,BDCRM!$AP:$AP,\"<=\"&AA$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AA$3<>\"\",SUMIFS(BDCRM!$AW:$AW,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AA$11,BDCRM!$AP:$AP,\"<=\"&AA$12),SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AA$11,BDCRM!$AP:$AP,\"<=\"&AA$12)),SUMIFS($Q41:$Q52,$J41:$J52,AA$6)*AA37)))","v":40000},{"$f":"IF(AB$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AB$11,BDCRM!$AP:$AP,\"<=\"&AB$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AB$3<>\"\",SUMIFS(BDCRM!$AW:$AW,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AB$11,BDCRM!$AP:$AP,\"<=\"&AB$12),SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AB$11,BDCRM!$AP:$AP,\"<=\"&AB$12)),SUMIFS($Q41:$Q52,$J41:$J52,AB$6)*AB37)))","v":76000},{"$f":"IF(AC$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AC$11,BDCRM!$AP:$AP,\"<=\"&AC$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AC$3<>\"\",SUMIFS(BDCRM!$AW:$AW,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AC$11,BDCRM!$AP:$AP,\"<=\"&AC$12),SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AC$11,BDCRM!$AP:$AP,\"<=\"&AC$12)),SUMIFS($Q41:$Q52,$J41:$J52,AC$6)*AC37)))","v":200000},{"$f":"IF(AD$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AD$11,BDCRM!$AP:$AP,\"<=\"&AD$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AD$3<>\"\",SUMIFS(BDCRM!$AW:$AW,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AD$11,BDCRM!$AP:$AP,\"<=\"&AD$12),SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AD$11,BDCRM!$AP:$AP,\"<=\"&AD$12)),SUMIFS($Q41:$Q52,$J41:$J52,AD$6)*AD37)))","v":180000},{"$f":"IF(AE$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AE$11,BDCRM!$AP:$AP,\"<=\"&AE$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AE$3<>\"\",SUMIFS(BDCRM!$AW:$AW,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AE$11,BDCRM!$AP:$AP,\"<=\"&AE$12),SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AE$11,BDCRM!$AP:$AP,\"<=\"&AE$12)),SUMIFS($Q41:$Q52,$J41:$J52,AE$6)*AE37)))","v":100000},{"$f":"IF(AF$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AF$11,BDCRM!$AP:$AP,\"<=\"&AF$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AF$3<>\"\",SUMIFS(BDCRM!$AW:$AW,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AF$11,BDCRM!$AP:$AP,\"<=\"&AF$12),SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AF$11,BDCRM!$AP:$AP,\"<=\"&AF$12)),SUMIFS($Q41:$Q52,$J41:$J52,AF$6)*AF37)))","v":342000},{"$f":"IF(AG$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AG$11,BDCRM!$AP:$AP,\"<=\"&AG$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AG$3<>\"\",SUMIFS(BDCRM!$AW:$AW,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AG$11,BDCRM!$AP:$AP,\"<=\"&AG$12),SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AG$11,BDCRM!$AP:$AP,\"<=\"&AG$12)),SUMIFS($Q41:$Q52,$J41:$J52,AG$6)*AG37)))","v":360000},{"$f":"IF(AH$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AH$11,BDCRM!$AP:$AP,\"<=\"&AH$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AH$3<>\"\",SUMIFS(BDCRM!$AW:$AW,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AH$11,BDCRM!$AP:$AP,\"<=\"&AH$12),SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AH$11,BDCRM!$AP:$AP,\"<=\"&AH$12)),SUMIFS($Q41:$Q52,$J41:$J52,AH$6)*AH37)))","v":324000},{"$f":"IF(AI$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AI$11,BDCRM!$AP:$AP,\"<=\"&AI$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AI$3<>\"\",SUMIFS(BDCRM!$AW:$AW,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AI$11,BDCRM!$AP:$AP,\"<=\"&AI$12),SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AI$11,BDCRM!$AP:$AP,\"<=\"&AI$12)),SUMIFS($Q41:$Q52,$J41:$J52,AI$6)*AI37)))","v":180000},{"$f":"IF(AJ$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AJ$11,BDCRM!$AP:$AP,\"<=\"&AJ$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AJ$3<>\"\",SUMIFS(BDCRM!$AW:$AW,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AJ$11,BDCRM!$AP:$AP,\"<=\"&AJ$12),SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AJ$11,BDCRM!$AP:$AP,\"<=\"&AJ$12)),SUMIFS($Q41:$Q52,$J41:$J52,AJ$6)*AJ37)))","v":532000},{"$f":"IF(AK$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AK$11,BDCRM!$AP:$AP,\"<=\"&AK$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AK$3<>\"\",SUMIFS(BDCRM!$AW:$AW,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AK$11,BDCRM!$AP:$AP,\"<=\"&AK$12),SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AK$11,BDCRM!$AP:$AP,\"<=\"&AK$12)),SUMIFS($Q41:$Q52,$J41:$J52,AK$6)*AK37)))","v":560000},{"$f":"IF(AL$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AL$11,BDCRM!$AP:$AP,\"<=\"&AL$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AL$3<>\"\",SUMIFS(BDCRM!$AW:$AW,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AL$11,BDCRM!$AP:$AP,\"<=\"&AL$12),SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AL$11,BDCRM!$AP:$AP,\"<=\"&AL$12)),SUMIFS($Q41:$Q52,$J41:$J52,AL$6)*AL37)))","v":504000},{"$f":"IF(AM$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AM$11,BDCRM!$AP:$AP,\"<=\"&AM$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AM$3<>\"\",SUMIFS(BDCRM!$AW:$AW,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AM$11,BDCRM!$AP:$AP,\"<=\"&AM$12),SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AM$11,BDCRM!$AP:$AP,\"<=\"&AM$12)),SUMIFS($Q41:$Q52,$J41:$J52,AM$6)*AM37)))","v":280000},{"$f":"IF(AN$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AN$11,BDCRM!$AP:$AP,\"<=\"&AN$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AN$3<>\"\",SUMIFS(BDCRM!$AW:$AW,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AN$11,BDCRM!$AP:$AP,\"<=\"&AN$12),SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AN$11,BDCRM!$AP:$AP,\"<=\"&AN$12)),SUMIFS($Q41:$Q52,$J41:$J52,AN$6)*AN37)))","v":532000},{"$f":"IF(AO$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AO$11,BDCRM!$AP:$AP,\"<=\"&AO$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AO$3<>\"\",SUMIFS(BDCRM!$AW:$AW,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AO$11,BDCRM!$AP:$AP,\"<=\"&AO$12),SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AO$11,BDCRM!$AP:$AP,\"<=\"&AO$12)),SUMIFS($Q41:$Q52,$J41:$J52,AO$6)*AO37)))","v":800000},{"$f":"IF(AP$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AP$11,BDCRM!$AP:$AP,\"<=\"&AP$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AP$3<>\"\",SUMIFS(BDCRM!$AW:$AW,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AP$11,BDCRM!$AP:$AP,\"<=\"&AP$12),SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AP$11,BDCRM!$AP:$AP,\"<=\"&AP$12)),SUMIFS($Q41:$Q52,$J41:$J52,AP$6)*AP37)))","v":720000},{"$f":"IF(AQ$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AQ$11,BDCRM!$AP:$AP,\"<=\"&AQ$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AQ$3<>\"\",SUMIFS(BDCRM!$AW:$AW,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AQ$11,BDCRM!$AP:$AP,\"<=\"&AQ$12),SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AQ$11,BDCRM!$AP:$AP,\"<=\"&AQ$12)),SUMIFS($Q41:$Q52,$J41:$J52,AQ$6)*AQ37)))","v":400000},{"$f":"IF(AR$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AR$11,BDCRM!$AP:$AP,\"<=\"&AR$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AR$3<>\"\",SUMIFS(BDCRM!$AW:$AW,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AR$11,BDCRM!$AP:$AP,\"<=\"&AR$12),SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AR$11,BDCRM!$AP:$AP,\"<=\"&AR$12)),SUMIFS($Q41:$Q52,$J41:$J52,AR$6)*AR37)))","v":760000},{"$f":"IF(AS$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AS$11,BDCRM!$AP:$AP,\"<=\"&AS$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AS$3<>\"\",SUMIFS(BDCRM!$AW:$AW,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AS$11,BDCRM!$AP:$AP,\"<=\"&AS$12),SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AS$11,BDCRM!$AP:$AP,\"<=\"&AS$12)),SUMIFS($Q41:$Q52,$J41:$J52,AS$6)*AS37)))","v":800000},{"$f":"IF(AT$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AT$11,BDCRM!$AP:$AP,\"<=\"&AT$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AT$3<>\"\",SUMIFS(BDCRM!$AW:$AW,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AT$11,BDCRM!$AP:$AP,\"<=\"&AT$12),SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AT$11,BDCRM!$AP:$AP,\"<=\"&AT$12)),SUMIFS($Q41:$Q52,$J41:$J52,AT$6)*AT37)))","v":720000},{"$f":"IF(AU$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AU$11,BDCRM!$AP:$AP,\"<=\"&AU$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AU$3<>\"\",SUMIFS(BDCRM!$AW:$AW,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AU$11,BDCRM!$AP:$AP,\"<=\"&AU$12),SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AU$11,BDCRM!$AP:$AP,\"<=\"&AU$12)),SUMIFS($Q41:$Q52,$J41:$J52,AU$6)*AU37)))","v":540000},{"$f":"IF(AV$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AV$11,BDCRM!$AP:$AP,\"<=\"&AV$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AV$3<>\"\",SUMIFS(BDCRM!$AW:$AW,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AV$11,BDCRM!$AP:$AP,\"<=\"&AV$12),SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AV$11,BDCRM!$AP:$AP,\"<=\"&AV$12)),SUMIFS($Q41:$Q52,$J41:$J52,AV$6)*AV37)))","v":1026000},{"$f":"IF(AW$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AW$11,BDCRM!$AP:$AP,\"<=\"&AW$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AW$3<>\"\",SUMIFS(BDCRM!$AW:$AW,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AW$11,BDCRM!$AP:$AP,\"<=\"&AW$12),SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AW$11,BDCRM!$AP:$AP,\"<=\"&AW$12)),SUMIFS($Q41:$Q52,$J41:$J52,AW$6)*AW37)))","v":1080000},{"$f":"IF(AX$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AX$11,BDCRM!$AP:$AP,\"<=\"&AX$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AX$3<>\"\",SUMIFS(BDCRM!$AW:$AW,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AX$11,BDCRM!$AP:$AP,\"<=\"&AX$12),SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AX$11,BDCRM!$AP:$AP,\"<=\"&AX$12)),SUMIFS($Q41:$Q52,$J41:$J52,AX$6)*AX37)))","v":972000},{"$f":"IF(AY$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AY$11,BDCRM!$AP:$AP,\"<=\"&AY$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AY$3<>\"\",SUMIFS(BDCRM!$AW:$AW,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AY$11,BDCRM!$AP:$AP,\"<=\"&AY$12),SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AY$11,BDCRM!$AP:$AP,\"<=\"&AY$12)),SUMIFS($Q41:$Q52,$J41:$J52,AY$6)*AY37)))","v":540000},{"$f":"IF(AZ$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AZ$11,BDCRM!$AP:$AP,\"<=\"&AZ$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AZ$3<>\"\",SUMIFS(BDCRM!$AW:$AW,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AZ$11,BDCRM!$AP:$AP,\"<=\"&AZ$12),SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AZ$11,BDCRM!$AP:$AP,\"<=\"&AZ$12)),SUMIFS($Q41:$Q52,$J41:$J52,AZ$6)*AZ37)))","v":1026000},{"$f":"IF(BA$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BA$11,BDCRM!$AP:$AP,\"<=\"&BA$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BA$3<>\"\",SUMIFS(BDCRM!$AW:$AW,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BA$11,BDCRM!$AP:$AP,\"<=\"&BA$12),SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BA$11,BDCRM!$AP:$AP,\"<=\"&BA$12)),SUMIFS($Q41:$Q52,$J41:$J52,BA$6)*BA37)))","v":1080000},{"$f":"IF(BB$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BB$11,BDCRM!$AP:$AP,\"<=\"&BB$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BB$3<>\"\",SUMIFS(BDCRM!$AW:$AW,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BB$11,BDCRM!$AP:$AP,\"<=\"&BB$12),SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BB$11,BDCRM!$AP:$AP,\"<=\"&BB$12)),SUMIFS($Q41:$Q52,$J41:$J52,BB$6)*BB37)))","v":1260000},{"$f":"IF(BC$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BC$11,BDCRM!$AP:$AP,\"<=\"&BC$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BC$3<>\"\",SUMIFS(BDCRM!$AW:$AW,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BC$11,BDCRM!$AP:$AP,\"<=\"&BC$12),SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BC$11,BDCRM!$AP:$AP,\"<=\"&BC$12)),SUMIFS($Q41:$Q52,$J41:$J52,BC$6)*BC37)))","v":700000},{"$f":"IF(BD$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BD$11,BDCRM!$AP:$AP,\"<=\"&BD$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BD$3<>\"\",SUMIFS(BDCRM!$AW:$AW,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BD$11,BDCRM!$AP:$AP,\"<=\"&BD$12),SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BD$11,BDCRM!$AP:$AP,\"<=\"&BD$12)),SUMIFS($Q41:$Q52,$J41:$J52,BD$6)*BD37)))","v":1330000},{"$f":"IF(BE$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BE$11,BDCRM!$AP:$AP,\"<=\"&BE$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BE$3<>\"\",SUMIFS(BDCRM!$AW:$AW,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BE$11,BDCRM!$AP:$AP,\"<=\"&BE$12),SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BE$11,BDCRM!$AP:$AP,\"<=\"&BE$12)),SUMIFS($Q41:$Q52,$J41:$J52,BE$6)*BE37)))","v":1400000},{"$f":"IF(BF$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BF$11,BDCRM!$AP:$AP,\"<=\"&BF$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BF$3<>\"\",SUMIFS(BDCRM!$AW:$AW,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BF$11,BDCRM!$AP:$AP,\"<=\"&BF$12),SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BF$11,BDCRM!$AP:$AP,\"<=\"&BF$12)),SUMIFS($Q41:$Q52,$J41:$J52,BF$6)*BF37)))","v":1260000},{"$f":"IF(BG$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BG$11,BDCRM!$AP:$AP,\"<=\"&BG$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BG$3<>\"\",SUMIFS(BDCRM!$AW:$AW,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BG$11,BDCRM!$AP:$AP,\"<=\"&BG$12),SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BG$11,BDCRM!$AP:$AP,\"<=\"&BG$12)),SUMIFS($Q41:$Q52,$J41:$J52,BG$6)*BG37)))","v":700000},{"$f":"IF(BH$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BH$11,BDCRM!$AP:$AP,\"<=\"&BH$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BH$3<>\"\",SUMIFS(BDCRM!$AW:$AW,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BH$11,BDCRM!$AP:$AP,\"<=\"&BH$12),SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BH$11,BDCRM!$AP:$AP,\"<=\"&BH$12)),SUMIFS($Q41:$Q52,$J41:$J52,BH$6)*BH37)))","v":1330000},{"$f":"IF(BI$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BI$11,BDCRM!$AP:$AP,\"<=\"&BI$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BI$3<>\"\",SUMIFS(BDCRM!$AW:$AW,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BI$11,BDCRM!$AP:$AP,\"<=\"&BI$12),SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BI$11,BDCRM!$AP:$AP,\"<=\"&BI$12)),SUMIFS($Q41:$Q52,$J41:$J52,BI$6)*BI37)))","v":1400000},{"$f":"IF(BJ$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BJ$11,BDCRM!$AP:$AP,\"<=\"&BJ$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BJ$3<>\"\",SUMIFS(BDCRM!$AW:$AW,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BJ$11,BDCRM!$AP:$AP,\"<=\"&BJ$12),SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BJ$11,BDCRM!$AP:$AP,\"<=\"&BJ$12)),SUMIFS($Q41:$Q52,$J41:$J52,BJ$6)*BJ37)))","v":1584000},{"$f":"IF(BK$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BK$11,BDCRM!$AP:$AP,\"<=\"&BK$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BK$3<>\"\",SUMIFS(BDCRM!$AW:$AW,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BK$11,BDCRM!$AP:$AP,\"<=\"&BK$12),SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BK$11,BDCRM!$AP:$AP,\"<=\"&BK$12)),SUMIFS($Q41:$Q52,$J41:$J52,BK$6)*BK37)))","v":880000},{"$f":"IF(BL$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BL$11,BDCRM!$AP:$AP,\"<=\"&BL$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BL$3<>\"\",SUMIFS(BDCRM!$AW:$AW,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BL$11,BDCRM!$AP:$AP,\"<=\"&BL$12),SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BL$11,BDCRM!$AP:$AP,\"<=\"&BL$12)),SUMIFS($Q41:$Q52,$J41:$J52,BL$6)*BL37)))","v":1672000},{"$f":"IF(BM$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BM$11,BDCRM!$AP:$AP,\"<=\"&BM$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BM$3<>\"\",SUMIFS(BDCRM!$AW:$AW,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BM$11,BDCRM!$AP:$AP,\"<=\"&BM$12),SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BM$11,BDCRM!$AP:$AP,\"<=\"&BM$12)),SUMIFS($Q41:$Q52,$J41:$J52,BM$6)*BM37)))","v":1760000},{"$f":"IF(BN$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BN$11,BDCRM!$AP:$AP,\"<=\"&BN$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BN$3<>\"\",SUMIFS(BDCRM!$AW:$AW,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BN$11,BDCRM!$AP:$AP,\"<=\"&BN$12),SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BN$11,BDCRM!$AP:$AP,\"<=\"&BN$12)),SUMIFS($Q41:$Q52,$J41:$J52,BN$6)*BN37)))","v":1584000},{"$f":"IF(BO$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BO$11,BDCRM!$AP:$AP,\"<=\"&BO$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BO$3<>\"\",SUMIFS(BDCRM!$AW:$AW,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BO$11,BDCRM!$AP:$AP,\"<=\"&BO$12),SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BO$11,BDCRM!$AP:$AP,\"<=\"&BO$12)),SUMIFS($Q41:$Q52,$J41:$J52,BO$6)*BO37)))","v":880000},{"$f":"IF(BP$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BP$11,BDCRM!$AP:$AP,\"<=\"&BP$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BP$3<>\"\",SUMIFS(BDCRM!$AW:$AW,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BP$11,BDCRM!$AP:$AP,\"<=\"&BP$12),SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BP$11,BDCRM!$AP:$AP,\"<=\"&BP$12)),SUMIFS($Q41:$Q52,$J41:$J52,BP$6)*BP37)))","v":1672000},{"$f":"IF(BQ$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BQ$11,BDCRM!$AP:$AP,\"<=\"&BQ$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BQ$3<>\"\",SUMIFS(BDCRM!$AW:$AW,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BQ$11,BDCRM!$AP:$AP,\"<=\"&BQ$12),SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BQ$11,BDCRM!$AP:$AP,\"<=\"&BQ$12)),SUMIFS($Q41:$Q52,$J41:$J52,BQ$6)*BQ37)))","v":1760000},{"$f":"IF(BR$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BR$11,BDCRM!$AP:$AP,\"<=\"&BR$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BR$3<>\"\",SUMIFS(BDCRM!$AW:$AW,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BR$11,BDCRM!$AP:$AP,\"<=\"&BR$12),SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BR$11,BDCRM!$AP:$AP,\"<=\"&BR$12)),SUMIFS($Q41:$Q52,$J41:$J52,BR$6)*BR37)))","v":1584000},{"$f":"IF(BS$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BS$11,BDCRM!$AP:$AP,\"<=\"&BS$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BS$3<>\"\",SUMIFS(BDCRM!$AW:$AW,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BS$11,BDCRM!$AP:$AP,\"<=\"&BS$12),SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BS$11,BDCRM!$AP:$AP,\"<=\"&BS$12)),SUMIFS($Q41:$Q52,$J41:$J52,BS$6)*BS37)))","v":1080000},{"$f":"IF(BT$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BT$11,BDCRM!$AP:$AP,\"<=\"&BT$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BT$3<>\"\",SUMIFS(BDCRM!$AW:$AW,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BT$11,BDCRM!$AP:$AP,\"<=\"&BT$12),SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BT$11,BDCRM!$AP:$AP,\"<=\"&BT$12)),SUMIFS($Q41:$Q52,$J41:$J52,BT$6)*BT37)))","v":2052000},{"$f":"IF(BU$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BU$11,BDCRM!$AP:$AP,\"<=\"&BU$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BU$3<>\"\",SUMIFS(BDCRM!$AW:$AW,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BU$11,BDCRM!$AP:$AP,\"<=\"&BU$12),SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BU$11,BDCRM!$AP:$AP,\"<=\"&BU$12)),SUMIFS($Q41:$Q52,$J41:$J52,BU$6)*BU37)))","v":2160000},{"$f":"IF(BV$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BV$11,BDCRM!$AP:$AP,\"<=\"&BV$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BV$3<>\"\",SUMIFS(BDCRM!$AW:$AW,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BV$11,BDCRM!$AP:$AP,\"<=\"&BV$12),SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BV$11,BDCRM!$AP:$AP,\"<=\"&BV$12)),SUMIFS($Q41:$Q52,$J41:$J52,BV$6)*BV37)))","v":1944000},{"$f":"IF(BW$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BW$11,BDCRM!$AP:$AP,\"<=\"&BW$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BW$3<>\"\",SUMIFS(BDCRM!$AW:$AW,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BW$11,BDCRM!$AP:$AP,\"<=\"&BW$12),SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BW$11,BDCRM!$AP:$AP,\"<=\"&BW$12)),SUMIFS($Q41:$Q52,$J41:$J52,BW$6)*BW37)))","v":1080000},{"$f":"IF(BX$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BX$11,BDCRM!$AP:$AP,\"<=\"&BX$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BX$3<>\"\",SUMIFS(BDCRM!$AW:$AW,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BX$11,BDCRM!$AP:$AP,\"<=\"&BX$12),SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BX$11,BDCRM!$AP:$AP,\"<=\"&BX$12)),SUMIFS($Q41:$Q52,$J41:$J52,BX$6)*BX37)))","v":2052000},{"$f":"IF(BY$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BY$11,BDCRM!$AP:$AP,\"<=\"&BY$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BY$3<>\"\",SUMIFS(BDCRM!$AW:$AW,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BY$11,BDCRM!$AP:$AP,\"<=\"&BY$12),SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BY$11,BDCRM!$AP:$AP,\"<=\"&BY$12)),SUMIFS($Q41:$Q52,$J41:$J52,BY$6)*BY37)))","v":2160000},{"$f":"IF(BZ$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BZ$11,BDCRM!$AP:$AP,\"<=\"&BZ$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BZ$3<>\"\",SUMIFS(BDCRM!$AW:$AW,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BZ$11,BDCRM!$AP:$AP,\"<=\"&BZ$12),SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BZ$11,BDCRM!$AP:$AP,\"<=\"&BZ$12)),SUMIFS($Q41:$Q52,$J41:$J52,BZ$6)*BZ37)))","v":1944000},{"$f":"IF(CA$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CA$11,BDCRM!$AP:$AP,\"<=\"&CA$12),IF(Periods!$Q$39=Lists!$CY$18,IF(CA$3<>\"\",SUMIFS(BDCRM!$AW:$AW,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CA$11,BDCRM!$AP:$AP,\"<=\"&CA$12),SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CA$11,BDCRM!$AP:$AP,\"<=\"&CA$12)),SUMIFS($Q41:$Q52,$J41:$J52,CA$6)*CA37)))","v":1080000},{"$f":"IF(CB$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CB$11,BDCRM!$AP:$AP,\"<=\"&CB$12),IF(Periods!$Q$39=Lists!$CY$18,IF(CB$3<>\"\",SUMIFS(BDCRM!$AW:$AW,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CB$11,BDCRM!$AP:$AP,\"<=\"&CB$12),SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CB$11,BDCRM!$AP:$AP,\"<=\"&CB$12)),SUMIFS($Q41:$Q52,$J41:$J52,CB$6)*CB37)))","v":2052000},{"$f":"IF(CC$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CC$11,BDCRM!$AP:$AP,\"<=\"&CC$12),IF(Periods!$Q$39=Lists!$CY$18,IF(CC$3<>\"\",SUMIFS(BDCRM!$AW:$AW,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CC$11,BDCRM!$AP:$AP,\"<=\"&CC$12),SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CC$11,BDCRM!$AP:$AP,\"<=\"&CC$12)),SUMIFS($Q41:$Q52,$J41:$J52,CC$6)*CC37)))","v":2560000},{"$f":"IF(CD$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CD$11,BDCRM!$AP:$AP,\"<=\"&CD$12),IF(Periods!$Q$39=Lists!$CY$18,IF(CD$3<>\"\",SUMIFS(BDCRM!$AW:$AW,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CD$11,BDCRM!$AP:$AP,\"<=\"&CD$12),SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CD$11,BDCRM!$AP:$AP,\"<=\"&CD$12)),SUMIFS($Q41:$Q52,$J41:$J52,CD$6)*CD37)))","v":2304000},{"$f":"IF(CE$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CE$11,BDCRM!$AP:$AP,\"<=\"&CE$12),IF(Periods!$Q$39=Lists!$CY$18,IF(CE$3<>\"\",SUMIFS(BDCRM!$AW:$AW,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CE$11,BDCRM!$AP:$AP,\"<=\"&CE$12),SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CE$11,BDCRM!$AP:$AP,\"<=\"&CE$12)),SUMIFS($Q41:$Q52,$J41:$J52,CE$6)*CE37)))","v":1280000},{"$f":"IF(CF$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CF$11,BDCRM!$AP:$AP,\"<=\"&CF$12),IF(Periods!$Q$39=Lists!$CY$18,IF(CF$3<>\"\",SUMIFS(BDCRM!$AW:$AW,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CF$11,BDCRM!$AP:$AP,\"<=\"&CF$12),SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CF$11,BDCRM!$AP:$AP,\"<=\"&CF$12)),SUMIFS($Q41:$Q52,$J41:$J52,CF$6)*CF37)))","v":2432000},{"$f":"IF(CG$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CG$11,BDCRM!$AP:$AP,\"<=\"&CG$12),IF(Periods!$Q$39=Lists!$CY$18,IF(CG$3<>\"\",SUMIFS(BDCRM!$AW:$AW,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CG$11,BDCRM!$AP:$AP,\"<=\"&CG$12),SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CG$11,BDCRM!$AP:$AP,\"<=\"&CG$12)),SUMIFS($Q41:$Q52,$J41:$J52,CG$6)*CG37)))","v":2560000},{"$f":"IF(CH$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CH$11,BDCRM!$AP:$AP,\"<=\"&CH$12),IF(Periods!$Q$39=Lists!$CY$18,IF(CH$3<>\"\",SUMIFS(BDCRM!$AW:$AW,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CH$11,BDCRM!$AP:$AP,\"<=\"&CH$12),SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CH$11,BDCRM!$AP:$AP,\"<=\"&CH$12)),SUMIFS($Q41:$Q52,$J41:$J52,CH$6)*CH37)))","v":2304000},{"$f":"IF(CI$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CI$11,BDCRM!$AP:$AP,\"<=\"&CI$12),IF(Periods!$Q$39=Lists!$CY$18,IF(CI$3<>\"\",SUMIFS(BDCRM!$AW:$AW,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CI$11,BDCRM!$AP:$AP,\"<=\"&CI$12),SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CI$11,BDCRM!$AP:$AP,\"<=\"&CI$12)),SUMIFS($Q41:$Q52,$J41:$J52,CI$6)*CI37)))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CJ$11,BDCRM!$AP:$AP,\"<=\"&CJ$12),IF(Periods!$Q$39=Lists!$CY$18,IF(CJ$3<>\"\",SUMIFS(BDCRM!$AW:$AW,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CJ$11,BDCRM!$AP:$AP,\"<=\"&CJ$12),SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CJ$11,BDCRM!$AP:$AP,\"<=\"&CJ$12)),SUMIFS($Q41:$Q52,$J41:$J52,CJ$6)*CJ37)))","v":0},{"$f":"IF(CK$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CK$11,BDCRM!$AP:$AP,\"<=\"&CK$12),IF(Periods!$Q$39=Lists!$CY$18,IF(CK$3<>\"\",SUMIFS(BDCRM!$AW:$AW,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CK$11,BDCRM!$AP:$AP,\"<=\"&CK$12),SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CK$11,BDCRM!$AP:$AP,\"<=\"&CK$12)),SUMIFS($Q41:$Q52,$J41:$J52,CK$6)*CK37)))","v":0},{"$f":"IF(CL$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CL$11,BDCRM!$AP:$AP,\"<=\"&CL$12),IF(Periods!$Q$39=Lists!$CY$18,IF(CL$3<>\"\",SUMIFS(BDCRM!$AW:$AW,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CL$11,BDCRM!$AP:$AP,\"<=\"&CL$12),SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CL$11,BDCRM!$AP:$AP,\"<=\"&CL$12)),SUMIFS($Q41:$Q52,$J41:$J52,CL$6)*CL37)))","v":0},{"$f":"IF(CM$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CM$11,BDCRM!$AP:$AP,\"<=\"&CM$12),IF(Periods!$Q$39=Lists!$CY$18,IF(CM$3<>\"\",SUMIFS(BDCRM!$AW:$AW,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CM$11,BDCRM!$AP:$AP,\"<=\"&CM$12),SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CM$11,BDCRM!$AP:$AP,\"<=\"&CM$12)),SUMIFS($Q41:$Q52,$J41:$J52,CM$6)*CM37)))","v":0},{"$f":"IF(CN$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CN$11,BDCRM!$AP:$AP,\"<=\"&CN$12),IF(Periods!$Q$39=Lists!$CY$18,IF(CN$3<>\"\",SUMIFS(BDCRM!$AW:$AW,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CN$11,BDCRM!$AP:$AP,\"<=\"&CN$12),SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CN$11,BDCRM!$AP:$AP,\"<=\"&CN$12)),SUMIFS($Q41:$Q52,$J41:$J52,CN$6)*CN37)))","v":0},{"$f":"IF(CO$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CO$11,BDCRM!$AP:$AP,\"<=\"&CO$12),IF(Periods!$Q$39=Lists!$CY$18,IF(CO$3<>\"\",SUMIFS(BDCRM!$AW:$AW,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CO$11,BDCRM!$AP:$AP,\"<=\"&CO$12),SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CO$11,BDCRM!$AP:$AP,\"<=\"&CO$12)),SUMIFS($Q41:$Q52,$J41:$J52,CO$6)*CO37)))","v":0},{"$f":"IF(CP$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CP$11,BDCRM!$AP:$AP,\"<=\"&CP$12),IF(Periods!$Q$39=Lists!$CY$18,IF(CP$3<>\"\",SUMIFS(BDCRM!$AW:$AW,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CP$11,BDCRM!$AP:$AP,\"<=\"&CP$12),SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CP$11,BDCRM!$AP:$AP,\"<=\"&CP$12)),SUMIFS($Q41:$Q52,$J41:$J52,CP$6)*CP37)))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CQ$11,BDCRM!$AP:$AP,\"<=\"&CQ$12),IF(Periods!$Q$39=Lists!$CY$18,IF(CQ$3<>\"\",SUMIFS(BDCRM!$AW:$AW,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CQ$11,BDCRM!$AP:$AP,\"<=\"&CQ$12),SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CQ$11,BDCRM!$AP:$AP,\"<=\"&CQ$12)),SUMIFS($Q41:$Q52,$J41:$J52,CQ$6)*CQ37)))","v":0},{"$f":"IF(CR$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CR$11,BDCRM!$AP:$AP,\"<=\"&CR$12),IF(Periods!$Q$39=Lists!$CY$18,IF(CR$3<>\"\",SUMIFS(BDCRM!$AW:$AW,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CR$11,BDCRM!$AP:$AP,\"<=\"&CR$12),SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CR$11,BDCRM!$AP:$AP,\"<=\"&CR$12)),SUMIFS($Q41:$Q52,$J41:$J52,CR$6)*CR37)))","v":0},{"$f":"IF(CS$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CS$11,BDCRM!$AP:$AP,\"<=\"&CS$12),IF(Periods!$Q$39=Lists!$CY$18,IF(CS$3<>\"\",SUMIFS(BDCRM!$AW:$AW,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CS$11,BDCRM!$AP:$AP,\"<=\"&CS$12),SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CS$11,BDCRM!$AP:$AP,\"<=\"&CS$12)),SUMIFS($Q41:$Q52,$J41:$J52,CS$6)*CS37)))","v":0},{"$f":"IF(CT$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CT$11,BDCRM!$AP:$AP,\"<=\"&CT$12),IF(Periods!$Q$39=Lists!$CY$18,IF(CT$3<>\"\",SUMIFS(BDCRM!$AW:$AW,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CT$11,BDCRM!$AP:$AP,\"<=\"&CT$12),SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CT$11,BDCRM!$AP:$AP,\"<=\"&CT$12)),SUMIFS($Q41:$Q52,$J41:$J52,CT$6)*CT37)))","v":0},{"$f":"IF(CU$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CU$11,BDCRM!$AP:$AP,\"<=\"&CU$12),IF(Periods!$Q$39=Lists!$CY$18,IF(CU$3<>\"\",SUMIFS(BDCRM!$AW:$AW,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CU$11,BDCRM!$AP:$AP,\"<=\"&CU$12),SUMIFS(BDCRM!$AR:$AR,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CU$11,BDCRM!$AP:$AP,\"<=\"&CU$12)),SUMIFS($Q41:$Q52,$J41:$J52,CU$6)*CU37)))","v":0}]
[{"$f":"ROW()","v":55}]
[{"$f":"ROW()","v":56},null,null,null,null,null,{"$f":"IF($R56=\"^\",IF(COUNTIF(Lists!$13:$13,H56)=1,0,1),0)","v":0},"Конверсия в контакт",null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$34","v":"%"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X54=0,0,X65/X54)","v":2.3620615123988668E-2},null,null,{"$f":"IF(OR(AA$11=\"\",AA$11<$Q20),0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(AA54=0,0,AA65/AA54),IF($Q57>0,$Q57,IF($X58>0,AA58,IF($Q59=Lists!$AB$16,IF(AND($Q63>0,$Q60+$Q61*INT((AA$2-$Q21)/IF($Q62=0,1,$Q62))>$Q63),$Q63,$Q60+$Q61*INT((AA$2-$Q21)/IF($Q62=0,1,$Q62))),IF($Q59=Lists!$AB$17,IF(AND($Q63>0,$Q60*POWER($Q61,INT((AA$2-$Q21)/IF($Q62=0,1,$Q62)))>$Q63),$Q63,$Q60*POWER($Q61,INT((AA$2-$Q21)/IF($Q62=0,1,$Q62)))),0))))))","v":5.0000000000000001E-3},{"$f":"IF(OR(AB$11=\"\",AB$11<$Q20),0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(AB54=0,0,AB65/AB54),IF($Q57>0,$Q57,IF($X58>0,AB58,IF($Q59=Lists!$AB$16,IF(AND($Q63>0,$Q60+$Q61*INT((AB$2-$Q21)/IF($Q62=0,1,$Q62))>$Q63),$Q63,$Q60+$Q61*INT((AB$2-$Q21)/IF($Q62=0,1,$Q62))),IF($Q59=Lists!$AB$17,IF(AND($Q63>0,$Q60*POWER($Q61,INT((AB$2-$Q21)/IF($Q62=0,1,$Q62)))>$Q63),$Q63,$Q60*POWER($Q61,INT((AB$2-$Q21)/IF($Q62=0,1,$Q62)))),0))))))","v":5.0000000000000001E-3},{"$f":"IF(OR(AC$11=\"\",AC$11<$Q20),0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(AC54=0,0,AC65/AC54),IF($Q57>0,$Q57,IF($X58>0,AC58,IF($Q59=Lists!$AB$16,IF(AND($Q63>0,$Q60+$Q61*INT((AC$2-$Q21)/IF($Q62=0,1,$Q62))>$Q63),$Q63,$Q60+$Q61*INT((AC$2-$Q21)/IF($Q62=0,1,$Q62))),IF($Q59=Lists!$AB$17,IF(AND($Q63>0,$Q60*POWER($Q61,INT((AC$2-$Q21)/IF($Q62=0,1,$Q62)))>$Q63),$Q63,$Q60*POWER($Q61,INT((AC$2-$Q21)/IF($Q62=0,1,$Q62)))),0))))))","v":6.0000000000000001E-3},{"$f":"IF(OR(AD$11=\"\",AD$11<$Q20),0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(AD54=0,0,AD65/AD54),IF($Q57>0,$Q57,IF($X58>0,AD58,IF($Q59=Lists!$AB$16,IF(AND($Q63>0,$Q60+$Q61*INT((AD$2-$Q21)/IF($Q62=0,1,$Q62))>$Q63),$Q63,$Q60+$Q61*INT((AD$2-$Q21)/IF($Q62=0,1,$Q62))),IF($Q59=Lists!$AB$17,IF(AND($Q63>0,$Q60*POWER($Q61,INT((AD$2-$Q21)/IF($Q62=0,1,$Q62)))>$Q63),$Q63,$Q60*POWER($Q61,INT((AD$2-$Q21)/IF($Q62=0,1,$Q62)))),0))))))","v":6.0000000000000001E-3},{"$f":"IF(OR(AE$11=\"\",AE$11<$Q20),0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(AE54=0,0,AE65/AE54),IF($Q57>0,$Q57,IF($X58>0,AE58,IF($Q59=Lists!$AB$16,IF(AND($Q63>0,$Q60+$Q61*INT((AE$2-$Q21)/IF($Q62=0,1,$Q62))>$Q63),$Q63,$Q60+$Q61*INT((AE$2-$Q21)/IF($Q62=0,1,$Q62))),IF($Q59=Lists!$AB$17,IF(AND($Q63>0,$Q60*POWER($Q61,INT((AE$2-$Q21)/IF($Q62=0,1,$Q62)))>$Q63),$Q63,$Q60*POWER($Q61,INT((AE$2-$Q21)/IF($Q62=0,1,$Q62)))),0))))))","v":7.0000000000000001E-3},{"$f":"IF(OR(AF$11=\"\",AF$11<$Q20),0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(AF54=0,0,AF65/AF54),IF($Q57>0,$Q57,IF($X58>0,AF58,IF($Q59=Lists!$AB$16,IF(AND($Q63>0,$Q60+$Q61*INT((AF$2-$Q21)/IF($Q62=0,1,$Q62))>$Q63),$Q63,$Q60+$Q61*INT((AF$2-$Q21)/IF($Q62=0,1,$Q62))),IF($Q59=Lists!$AB$17,IF(AND($Q63>0,$Q60*POWER($Q61,INT((AF$2-$Q21)/IF($Q62=0,1,$Q62)))>$Q63),$Q63,$Q60*POWER($Q61,INT((AF$2-$Q21)/IF($Q62=0,1,$Q62)))),0))))))","v":7.0000000000000001E-3},{"$f":"IF(OR(AG$11=\"\",AG$11<$Q20),0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(AG54=0,0,AG65/AG54),IF($Q57>0,$Q57,IF($X58>0,AG58,IF($Q59=Lists!$AB$16,IF(AND($Q63>0,$Q60+$Q61*INT((AG$2-$Q21)/IF($Q62=0,1,$Q62))>$Q63),$Q63,$Q60+$Q61*INT((AG$2-$Q21)/IF($Q62=0,1,$Q62))),IF($Q59=Lists!$AB$17,IF(AND($Q63>0,$Q60*POWER($Q61,INT((AG$2-$Q21)/IF($Q62=0,1,$Q62)))>$Q63),$Q63,$Q60*POWER($Q61,INT((AG$2-$Q21)/IF($Q62=0,1,$Q62)))),0))))))","v":8.0000000000000002E-3},{"$f":"IF(OR(AH$11=\"\",AH$11<$Q20),0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(AH54=0,0,AH65/AH54),IF($Q57>0,$Q57,IF($X58>0,AH58,IF($Q59=Lists!$AB$16,IF(AND($Q63>0,$Q60+$Q61*INT((AH$2-$Q21)/IF($Q62=0,1,$Q62))>$Q63),$Q63,$Q60+$Q61*INT((AH$2-$Q21)/IF($Q62=0,1,$Q62))),IF($Q59=Lists!$AB$17,IF(AND($Q63>0,$Q60*POWER($Q61,INT((AH$2-$Q21)/IF($Q62=0,1,$Q62)))>$Q63),$Q63,$Q60*POWER($Q61,INT((AH$2-$Q21)/IF($Q62=0,1,$Q62)))),0))))))","v":8.0000000000000002E-3},{"$f":"IF(OR(AI$11=\"\",AI$11<$Q20),0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(AI54=0,0,AI65/AI54),IF($Q57>0,$Q57,IF($X58>0,AI58,IF($Q59=Lists!$AB$16,IF(AND($Q63>0,$Q60+$Q61*INT((AI$2-$Q21)/IF($Q62=0,1,$Q62))>$Q63),$Q63,$Q60+$Q61*INT((AI$2-$Q21)/IF($Q62=0,1,$Q62))),IF($Q59=Lists!$AB$17,IF(AND($Q63>0,$Q60*POWER($Q61,INT((AI$2-$Q21)/IF($Q62=0,1,$Q62)))>$Q63),$Q63,$Q60*POWER($Q61,INT((AI$2-$Q21)/IF($Q62=0,1,$Q62)))),0))))))","v":9.0000000000000011E-3},{"$f":"IF(OR(AJ$11=\"\",AJ$11<$Q20),0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(AJ54=0,0,AJ65/AJ54),IF($Q57>0,$Q57,IF($X58>0,AJ58,IF($Q59=Lists!$AB$16,IF(AND($Q63>0,$Q60+$Q61*INT((AJ$2-$Q21)/IF($Q62=0,1,$Q62))>$Q63),$Q63,$Q60+$Q61*INT((AJ$2-$Q21)/IF($Q62=0,1,$Q62))),IF($Q59=Lists!$AB$17,IF(AND($Q63>0,$Q60*POWER($Q61,INT((AJ$2-$Q21)/IF($Q62=0,1,$Q62)))>$Q63),$Q63,$Q60*POWER($Q61,INT((AJ$2-$Q21)/IF($Q62=0,1,$Q62)))),0))))))","v":9.0000000000000011E-3},{"$f":"IF(OR(AK$11=\"\",AK$11<$Q20),0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(AK54=0,0,AK65/AK54),IF($Q57>0,$Q57,IF($X58>0,AK58,IF($Q59=Lists!$AB$16,IF(AND($Q63>0,$Q60+$Q61*INT((AK$2-$Q21)/IF($Q62=0,1,$Q62))>$Q63),$Q63,$Q60+$Q61*INT((AK$2-$Q21)/IF($Q62=0,1,$Q62))),IF($Q59=Lists!$AB$17,IF(AND($Q63>0,$Q60*POWER($Q61,INT((AK$2-$Q21)/IF($Q62=0,1,$Q62)))>$Q63),$Q63,$Q60*POWER($Q61,INT((AK$2-$Q21)/IF($Q62=0,1,$Q62)))),0))))))","v":0.01},{"$f":"IF(OR(AL$11=\"\",AL$11<$Q20),0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(AL54=0,0,AL65/AL54),IF($Q57>0,$Q57,IF($X58>0,AL58,IF($Q59=Lists!$AB$16,IF(AND($Q63>0,$Q60+$Q61*INT((AL$2-$Q21)/IF($Q62=0,1,$Q62))>$Q63),$Q63,$Q60+$Q61*INT((AL$2-$Q21)/IF($Q62=0,1,$Q62))),IF($Q59=Lists!$AB$17,IF(AND($Q63>0,$Q60*POWER($Q61,INT((AL$2-$Q21)/IF($Q62=0,1,$Q62)))>$Q63),$Q63,$Q60*POWER($Q61,INT((AL$2-$Q21)/IF($Q62=0,1,$Q62)))),0))))))","v":0.01},{"$f":"IF(OR(AM$11=\"\",AM$11<$Q20),0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(AM54=0,0,AM65/AM54),IF($Q57>0,$Q57,IF($X58>0,AM58,IF($Q59=Lists!$AB$16,IF(AND($Q63>0,$Q60+$Q61*INT((AM$2-$Q21)/IF($Q62=0,1,$Q62))>$Q63),$Q63,$Q60+$Q61*INT((AM$2-$Q21)/IF($Q62=0,1,$Q62))),IF($Q59=Lists!$AB$17,IF(AND($Q63>0,$Q60*POWER($Q61,INT((AM$2-$Q21)/IF($Q62=0,1,$Q62)))>$Q63),$Q63,$Q60*POWER($Q61,INT((AM$2-$Q21)/IF($Q62=0,1,$Q62)))),0))))))","v":1.0999999999999999E-2},{"$f":"IF(OR(AN$11=\"\",AN$11<$Q20),0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(AN54=0,0,AN65/AN54),IF($Q57>0,$Q57,IF($X58>0,AN58,IF($Q59=Lists!$AB$16,IF(AND($Q63>0,$Q60+$Q61*INT((AN$2-$Q21)/IF($Q62=0,1,$Q62))>$Q63),$Q63,$Q60+$Q61*INT((AN$2-$Q21)/IF($Q62=0,1,$Q62))),IF($Q59=Lists!$AB$17,IF(AND($Q63>0,$Q60*POWER($Q61,INT((AN$2-$Q21)/IF($Q62=0,1,$Q62)))>$Q63),$Q63,$Q60*POWER($Q61,INT((AN$2-$Q21)/IF($Q62=0,1,$Q62)))),0))))))","v":1.0999999999999999E-2},{"$f":"IF(OR(AO$11=\"\",AO$11<$Q20),0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(AO54=0,0,AO65/AO54),IF($Q57>0,$Q57,IF($X58>0,AO58,IF($Q59=Lists!$AB$16,IF(AND($Q63>0,$Q60+$Q61*INT((AO$2-$Q21)/IF($Q62=0,1,$Q62))>$Q63),$Q63,$Q60+$Q61*INT((AO$2-$Q21)/IF($Q62=0,1,$Q62))),IF($Q59=Lists!$AB$17,IF(AND($Q63>0,$Q60*POWER($Q61,INT((AO$2-$Q21)/IF($Q62=0,1,$Q62)))>$Q63),$Q63,$Q60*POWER($Q61,INT((AO$2-$Q21)/IF($Q62=0,1,$Q62)))),0))))))","v":1.2E-2},{"$f":"IF(OR(AP$11=\"\",AP$11<$Q20),0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(AP54=0,0,AP65/AP54),IF($Q57>0,$Q57,IF($X58>0,AP58,IF($Q59=Lists!$AB$16,IF(AND($Q63>0,$Q60+$Q61*INT((AP$2-$Q21)/IF($Q62=0,1,$Q62))>$Q63),$Q63,$Q60+$Q61*INT((AP$2-$Q21)/IF($Q62=0,1,$Q62))),IF($Q59=Lists!$AB$17,IF(AND($Q63>0,$Q60*POWER($Q61,INT((AP$2-$Q21)/IF($Q62=0,1,$Q62)))>$Q63),$Q63,$Q60*POWER($Q61,INT((AP$2-$Q21)/IF($Q62=0,1,$Q62)))),0))))))","v":1.2E-2},{"$f":"IF(OR(AQ$11=\"\",AQ$11<$Q20),0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(AQ54=0,0,AQ65/AQ54),IF($Q57>0,$Q57,IF($X58>0,AQ58,IF($Q59=Lists!$AB$16,IF(AND($Q63>0,$Q60+$Q61*INT((AQ$2-$Q21)/IF($Q62=0,1,$Q62))>$Q63),$Q63,$Q60+$Q61*INT((AQ$2-$Q21)/IF($Q62=0,1,$Q62))),IF($Q59=Lists!$AB$17,IF(AND($Q63>0,$Q60*POWER($Q61,INT((AQ$2-$Q21)/IF($Q62=0,1,$Q62)))>$Q63),$Q63,$Q60*POWER($Q61,INT((AQ$2-$Q21)/IF($Q62=0,1,$Q62)))),0))))))","v":1.3000000000000001E-2},{"$f":"IF(OR(AR$11=\"\",AR$11<$Q20),0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(AR54=0,0,AR65/AR54),IF($Q57>0,$Q57,IF($X58>0,AR58,IF($Q59=Lists!$AB$16,IF(AND($Q63>0,$Q60+$Q61*INT((AR$2-$Q21)/IF($Q62=0,1,$Q62))>$Q63),$Q63,$Q60+$Q61*INT((AR$2-$Q21)/IF($Q62=0,1,$Q62))),IF($Q59=Lists!$AB$17,IF(AND($Q63>0,$Q60*POWER($Q61,INT((AR$2-$Q21)/IF($Q62=0,1,$Q62)))>$Q63),$Q63,$Q60*POWER($Q61,INT((AR$2-$Q21)/IF($Q62=0,1,$Q62)))),0))))))","v":1.3000000000000001E-2},{"$f":"IF(OR(AS$11=\"\",AS$11<$Q20),0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(AS54=0,0,AS65/AS54),IF($Q57>0,$Q57,IF($X58>0,AS58,IF($Q59=Lists!$AB$16,IF(AND($Q63>0,$Q60+$Q61*INT((AS$2-$Q21)/IF($Q62=0,1,$Q62))>$Q63),$Q63,$Q60+$Q61*INT((AS$2-$Q21)/IF($Q62=0,1,$Q62))),IF($Q59=Lists!$AB$17,IF(AND($Q63>0,$Q60*POWER($Q61,INT((AS$2-$Q21)/IF($Q62=0,1,$Q62)))>$Q63),$Q63,$Q60*POWER($Q61,INT((AS$2-$Q21)/IF($Q62=0,1,$Q62)))),0))))))","v":1.4000000000000002E-2},{"$f":"IF(OR(AT$11=\"\",AT$11<$Q20),0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(AT54=0,0,AT65/AT54),IF($Q57>0,$Q57,IF($X58>0,AT58,IF($Q59=Lists!$AB$16,IF(AND($Q63>0,$Q60+$Q61*INT((AT$2-$Q21)/IF($Q62=0,1,$Q62))>$Q63),$Q63,$Q60+$Q61*INT((AT$2-$Q21)/IF($Q62=0,1,$Q62))),IF($Q59=Lists!$AB$17,IF(AND($Q63>0,$Q60*POWER($Q61,INT((AT$2-$Q21)/IF($Q62=0,1,$Q62)))>$Q63),$Q63,$Q60*POWER($Q61,INT((AT$2-$Q21)/IF($Q62=0,1,$Q62)))),0))))))","v":1.4000000000000002E-2},{"$f":"IF(OR(AU$11=\"\",AU$11<$Q20),0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(AU54=0,0,AU65/AU54),IF($Q57>0,$Q57,IF($X58>0,AU58,IF($Q59=Lists!$AB$16,IF(AND($Q63>0,$Q60+$Q61*INT((AU$2-$Q21)/IF($Q62=0,1,$Q62))>$Q63),$Q63,$Q60+$Q61*INT((AU$2-$Q21)/IF($Q62=0,1,$Q62))),IF($Q59=Lists!$AB$17,IF(AND($Q63>0,$Q60*POWER($Q61,INT((AU$2-$Q21)/IF($Q62=0,1,$Q62)))>$Q63),$Q63,$Q60*POWER($Q61,INT((AU$2-$Q21)/IF($Q62=0,1,$Q62)))),0))))))","v":1.4999999999999999E-2},{"$f":"IF(OR(AV$11=\"\",AV$11<$Q20),0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(AV54=0,0,AV65/AV54),IF($Q57>0,$Q57,IF($X58>0,AV58,IF($Q59=Lists!$AB$16,IF(AND($Q63>0,$Q60+$Q61*INT((AV$2-$Q21)/IF($Q62=0,1,$Q62))>$Q63),$Q63,$Q60+$Q61*INT((AV$2-$Q21)/IF($Q62=0,1,$Q62))),IF($Q59=Lists!$AB$17,IF(AND($Q63>0,$Q60*POWER($Q61,INT((AV$2-$Q21)/IF($Q62=0,1,$Q62)))>$Q63),$Q63,$Q60*POWER($Q61,INT((AV$2-$Q21)/IF($Q62=0,1,$Q62)))),0))))))","v":1.4999999999999999E-2},{"$f":"IF(OR(AW$11=\"\",AW$11<$Q20),0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(AW54=0,0,AW65/AW54),IF($Q57>0,$Q57,IF($X58>0,AW58,IF($Q59=Lists!$AB$16,IF(AND($Q63>0,$Q60+$Q61*INT((AW$2-$Q21)/IF($Q62=0,1,$Q62))>$Q63),$Q63,$Q60+$Q61*INT((AW$2-$Q21)/IF($Q62=0,1,$Q62))),IF($Q59=Lists!$AB$17,IF(AND($Q63>0,$Q60*POWER($Q61,INT((AW$2-$Q21)/IF($Q62=0,1,$Q62)))>$Q63),$Q63,$Q60*POWER($Q61,INT((AW$2-$Q21)/IF($Q62=0,1,$Q62)))),0))))))","v":1.6E-2},{"$f":"IF(OR(AX$11=\"\",AX$11<$Q20),0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(AX54=0,0,AX65/AX54),IF($Q57>0,$Q57,IF($X58>0,AX58,IF($Q59=Lists!$AB$16,IF(AND($Q63>0,$Q60+$Q61*INT((AX$2-$Q21)/IF($Q62=0,1,$Q62))>$Q63),$Q63,$Q60+$Q61*INT((AX$2-$Q21)/IF($Q62=0,1,$Q62))),IF($Q59=Lists!$AB$17,IF(AND($Q63>0,$Q60*POWER($Q61,INT((AX$2-$Q21)/IF($Q62=0,1,$Q62)))>$Q63),$Q63,$Q60*POWER($Q61,INT((AX$2-$Q21)/IF($Q62=0,1,$Q62)))),0))))))","v":1.6E-2},{"$f":"IF(OR(AY$11=\"\",AY$11<$Q20),0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(AY54=0,0,AY65/AY54),IF($Q57>0,$Q57,IF($X58>0,AY58,IF($Q59=Lists!$AB$16,IF(AND($Q63>0,$Q60+$Q61*INT((AY$2-$Q21)/IF($Q62=0,1,$Q62))>$Q63),$Q63,$Q60+$Q61*INT((AY$2-$Q21)/IF($Q62=0,1,$Q62))),IF($Q59=Lists!$AB$17,IF(AND($Q63>0,$Q60*POWER($Q61,INT((AY$2-$Q21)/IF($Q62=0,1,$Q62)))>$Q63),$Q63,$Q60*POWER($Q61,INT((AY$2-$Q21)/IF($Q62=0,1,$Q62)))),0))))))","v":1.7000000000000001E-2},{"$f":"IF(OR(AZ$11=\"\",AZ$11<$Q20),0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(AZ54=0,0,AZ65/AZ54),IF($Q57>0,$Q57,IF($X58>0,AZ58,IF($Q59=Lists!$AB$16,IF(AND($Q63>0,$Q60+$Q61*INT((AZ$2-$Q21)/IF($Q62=0,1,$Q62))>$Q63),$Q63,$Q60+$Q61*INT((AZ$2-$Q21)/IF($Q62=0,1,$Q62))),IF($Q59=Lists!$AB$17,IF(AND($Q63>0,$Q60*POWER($Q61,INT((AZ$2-$Q21)/IF($Q62=0,1,$Q62)))>$Q63),$Q63,$Q60*POWER($Q61,INT((AZ$2-$Q21)/IF($Q62=0,1,$Q62)))),0))))))","v":1.7000000000000001E-2},{"$f":"IF(OR(BA$11=\"\",BA$11<$Q20),0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(BA54=0,0,BA65/BA54),IF($Q57>0,$Q57,IF($X58>0,BA58,IF($Q59=Lists!$AB$16,IF(AND($Q63>0,$Q60+$Q61*INT((BA$2-$Q21)/IF($Q62=0,1,$Q62))>$Q63),$Q63,$Q60+$Q61*INT((BA$2-$Q21)/IF($Q62=0,1,$Q62))),IF($Q59=Lists!$AB$17,IF(AND($Q63>0,$Q60*POWER($Q61,INT((BA$2-$Q21)/IF($Q62=0,1,$Q62)))>$Q63),$Q63,$Q60*POWER($Q61,INT((BA$2-$Q21)/IF($Q62=0,1,$Q62)))),0))))))","v":1.8000000000000002E-2},{"$f":"IF(OR(BB$11=\"\",BB$11<$Q20),0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(BB54=0,0,BB65/BB54),IF($Q57>0,$Q57,IF($X58>0,BB58,IF($Q59=Lists!$AB$16,IF(AND($Q63>0,$Q60+$Q61*INT((BB$2-$Q21)/IF($Q62=0,1,$Q62))>$Q63),$Q63,$Q60+$Q61*INT((BB$2-$Q21)/IF($Q62=0,1,$Q62))),IF($Q59=Lists!$AB$17,IF(AND($Q63>0,$Q60*POWER($Q61,INT((BB$2-$Q21)/IF($Q62=0,1,$Q62)))>$Q63),$Q63,$Q60*POWER($Q61,INT((BB$2-$Q21)/IF($Q62=0,1,$Q62)))),0))))))","v":1.8000000000000002E-2},{"$f":"IF(OR(BC$11=\"\",BC$11<$Q20),0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(BC54=0,0,BC65/BC54),IF($Q57>0,$Q57,IF($X58>0,BC58,IF($Q59=Lists!$AB$16,IF(AND($Q63>0,$Q60+$Q61*INT((BC$2-$Q21)/IF($Q62=0,1,$Q62))>$Q63),$Q63,$Q60+$Q61*INT((BC$2-$Q21)/IF($Q62=0,1,$Q62))),IF($Q59=Lists!$AB$17,IF(AND($Q63>0,$Q60*POWER($Q61,INT((BC$2-$Q21)/IF($Q62=0,1,$Q62)))>$Q63),$Q63,$Q60*POWER($Q61,INT((BC$2-$Q21)/IF($Q62=0,1,$Q62)))),0))))))","v":1.9E-2},{"$f":"IF(OR(BD$11=\"\",BD$11<$Q20),0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(BD54=0,0,BD65/BD54),IF($Q57>0,$Q57,IF($X58>0,BD58,IF($Q59=Lists!$AB$16,IF(AND($Q63>0,$Q60+$Q61*INT((BD$2-$Q21)/IF($Q62=0,1,$Q62))>$Q63),$Q63,$Q60+$Q61*INT((BD$2-$Q21)/IF($Q62=0,1,$Q62))),IF($Q59=Lists!$AB$17,IF(AND($Q63>0,$Q60*POWER($Q61,INT((BD$2-$Q21)/IF($Q62=0,1,$Q62)))>$Q63),$Q63,$Q60*POWER($Q61,INT((BD$2-$Q21)/IF($Q62=0,1,$Q62)))),0))))))","v":1.9E-2},{"$f":"IF(OR(BE$11=\"\",BE$11<$Q20),0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(BE54=0,0,BE65/BE54),IF($Q57>0,$Q57,IF($X58>0,BE58,IF($Q59=Lists!$AB$16,IF(AND($Q63>0,$Q60+$Q61*INT((BE$2-$Q21)/IF($Q62=0,1,$Q62))>$Q63),$Q63,$Q60+$Q61*INT((BE$2-$Q21)/IF($Q62=0,1,$Q62))),IF($Q59=Lists!$AB$17,IF(AND($Q63>0,$Q60*POWER($Q61,INT((BE$2-$Q21)/IF($Q62=0,1,$Q62)))>$Q63),$Q63,$Q60*POWER($Q61,INT((BE$2-$Q21)/IF($Q62=0,1,$Q62)))),0))))))","v":0.02},{"$f":"IF(OR(BF$11=\"\",BF$11<$Q20),0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(BF54=0,0,BF65/BF54),IF($Q57>0,$Q57,IF($X58>0,BF58,IF($Q59=Lists!$AB$16,IF(AND($Q63>0,$Q60+$Q61*INT((BF$2-$Q21)/IF($Q62=0,1,$Q62))>$Q63),$Q63,$Q60+$Q61*INT((BF$2-$Q21)/IF($Q62=0,1,$Q62))),IF($Q59=Lists!$AB$17,IF(AND($Q63>0,$Q60*POWER($Q61,INT((BF$2-$Q21)/IF($Q62=0,1,$Q62)))>$Q63),$Q63,$Q60*POWER($Q61,INT((BF$2-$Q21)/IF($Q62=0,1,$Q62)))),0))))))","v":0.02},{"$f":"IF(OR(BG$11=\"\",BG$11<$Q20),0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(BG54=0,0,BG65/BG54),IF($Q57>0,$Q57,IF($X58>0,BG58,IF($Q59=Lists!$AB$16,IF(AND($Q63>0,$Q60+$Q61*INT((BG$2-$Q21)/IF($Q62=0,1,$Q62))>$Q63),$Q63,$Q60+$Q61*INT((BG$2-$Q21)/IF($Q62=0,1,$Q62))),IF($Q59=Lists!$AB$17,IF(AND($Q63>0,$Q60*POWER($Q61,INT((BG$2-$Q21)/IF($Q62=0,1,$Q62)))>$Q63),$Q63,$Q60*POWER($Q61,INT((BG$2-$Q21)/IF($Q62=0,1,$Q62)))),0))))))","v":2.1000000000000001E-2},{"$f":"IF(OR(BH$11=\"\",BH$11<$Q20),0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(BH54=0,0,BH65/BH54),IF($Q57>0,$Q57,IF($X58>0,BH58,IF($Q59=Lists!$AB$16,IF(AND($Q63>0,$Q60+$Q61*INT((BH$2-$Q21)/IF($Q62=0,1,$Q62))>$Q63),$Q63,$Q60+$Q61*INT((BH$2-$Q21)/IF($Q62=0,1,$Q62))),IF($Q59=Lists!$AB$17,IF(AND($Q63>0,$Q60*POWER($Q61,INT((BH$2-$Q21)/IF($Q62=0,1,$Q62)))>$Q63),$Q63,$Q60*POWER($Q61,INT((BH$2-$Q21)/IF($Q62=0,1,$Q62)))),0))))))","v":2.1000000000000001E-2},{"$f":"IF(OR(BI$11=\"\",BI$11<$Q20),0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(BI54=0,0,BI65/BI54),IF($Q57>0,$Q57,IF($X58>0,BI58,IF($Q59=Lists!$AB$16,IF(AND($Q63>0,$Q60+$Q61*INT((BI$2-$Q21)/IF($Q62=0,1,$Q62))>$Q63),$Q63,$Q60+$Q61*INT((BI$2-$Q21)/IF($Q62=0,1,$Q62))),IF($Q59=Lists!$AB$17,IF(AND($Q63>0,$Q60*POWER($Q61,INT((BI$2-$Q21)/IF($Q62=0,1,$Q62)))>$Q63),$Q63,$Q60*POWER($Q61,INT((BI$2-$Q21)/IF($Q62=0,1,$Q62)))),0))))))","v":2.2000000000000002E-2},{"$f":"IF(OR(BJ$11=\"\",BJ$11<$Q20),0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(BJ54=0,0,BJ65/BJ54),IF($Q57>0,$Q57,IF($X58>0,BJ58,IF($Q59=Lists!$AB$16,IF(AND($Q63>0,$Q60+$Q61*INT((BJ$2-$Q21)/IF($Q62=0,1,$Q62))>$Q63),$Q63,$Q60+$Q61*INT((BJ$2-$Q21)/IF($Q62=0,1,$Q62))),IF($Q59=Lists!$AB$17,IF(AND($Q63>0,$Q60*POWER($Q61,INT((BJ$2-$Q21)/IF($Q62=0,1,$Q62)))>$Q63),$Q63,$Q60*POWER($Q61,INT((BJ$2-$Q21)/IF($Q62=0,1,$Q62)))),0))))))","v":2.2000000000000002E-2},{"$f":"IF(OR(BK$11=\"\",BK$11<$Q20),0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(BK54=0,0,BK65/BK54),IF($Q57>0,$Q57,IF($X58>0,BK58,IF($Q59=Lists!$AB$16,IF(AND($Q63>0,$Q60+$Q61*INT((BK$2-$Q21)/IF($Q62=0,1,$Q62))>$Q63),$Q63,$Q60+$Q61*INT((BK$2-$Q21)/IF($Q62=0,1,$Q62))),IF($Q59=Lists!$AB$17,IF(AND($Q63>0,$Q60*POWER($Q61,INT((BK$2-$Q21)/IF($Q62=0,1,$Q62)))>$Q63),$Q63,$Q60*POWER($Q61,INT((BK$2-$Q21)/IF($Q62=0,1,$Q62)))),0))))))","v":2.3000000000000003E-2},{"$f":"IF(OR(BL$11=\"\",BL$11<$Q20),0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(BL54=0,0,BL65/BL54),IF($Q57>0,$Q57,IF($X58>0,BL58,IF($Q59=Lists!$AB$16,IF(AND($Q63>0,$Q60+$Q61*INT((BL$2-$Q21)/IF($Q62=0,1,$Q62))>$Q63),$Q63,$Q60+$Q61*INT((BL$2-$Q21)/IF($Q62=0,1,$Q62))),IF($Q59=Lists!$AB$17,IF(AND($Q63>0,$Q60*POWER($Q61,INT((BL$2-$Q21)/IF($Q62=0,1,$Q62)))>$Q63),$Q63,$Q60*POWER($Q61,INT((BL$2-$Q21)/IF($Q62=0,1,$Q62)))),0))))))","v":2.3000000000000003E-2},{"$f":"IF(OR(BM$11=\"\",BM$11<$Q20),0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(BM54=0,0,BM65/BM54),IF($Q57>0,$Q57,IF($X58>0,BM58,IF($Q59=Lists!$AB$16,IF(AND($Q63>0,$Q60+$Q61*INT((BM$2-$Q21)/IF($Q62=0,1,$Q62))>$Q63),$Q63,$Q60+$Q61*INT((BM$2-$Q21)/IF($Q62=0,1,$Q62))),IF($Q59=Lists!$AB$17,IF(AND($Q63>0,$Q60*POWER($Q61,INT((BM$2-$Q21)/IF($Q62=0,1,$Q62)))>$Q63),$Q63,$Q60*POWER($Q61,INT((BM$2-$Q21)/IF($Q62=0,1,$Q62)))),0))))))","v":2.4E-2},{"$f":"IF(OR(BN$11=\"\",BN$11<$Q20),0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(BN54=0,0,BN65/BN54),IF($Q57>0,$Q57,IF($X58>0,BN58,IF($Q59=Lists!$AB$16,IF(AND($Q63>0,$Q60+$Q61*INT((BN$2-$Q21)/IF($Q62=0,1,$Q62))>$Q63),$Q63,$Q60+$Q61*INT((BN$2-$Q21)/IF($Q62=0,1,$Q62))),IF($Q59=Lists!$AB$17,IF(AND($Q63>0,$Q60*POWER($Q61,INT((BN$2-$Q21)/IF($Q62=0,1,$Q62)))>$Q63),$Q63,$Q60*POWER($Q61,INT((BN$2-$Q21)/IF($Q62=0,1,$Q62)))),0))))))","v":2.4E-2},{"$f":"IF(OR(BO$11=\"\",BO$11<$Q20),0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(BO54=0,0,BO65/BO54),IF($Q57>0,$Q57,IF($X58>0,BO58,IF($Q59=Lists!$AB$16,IF(AND($Q63>0,$Q60+$Q61*INT((BO$2-$Q21)/IF($Q62=0,1,$Q62))>$Q63),$Q63,$Q60+$Q61*INT((BO$2-$Q21)/IF($Q62=0,1,$Q62))),IF($Q59=Lists!$AB$17,IF(AND($Q63>0,$Q60*POWER($Q61,INT((BO$2-$Q21)/IF($Q62=0,1,$Q62)))>$Q63),$Q63,$Q60*POWER($Q61,INT((BO$2-$Q21)/IF($Q62=0,1,$Q62)))),0))))))","v":2.5000000000000001E-2},{"$f":"IF(OR(BP$11=\"\",BP$11<$Q20),0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(BP54=0,0,BP65/BP54),IF($Q57>0,$Q57,IF($X58>0,BP58,IF($Q59=Lists!$AB$16,IF(AND($Q63>0,$Q60+$Q61*INT((BP$2-$Q21)/IF($Q62=0,1,$Q62))>$Q63),$Q63,$Q60+$Q61*INT((BP$2-$Q21)/IF($Q62=0,1,$Q62))),IF($Q59=Lists!$AB$17,IF(AND($Q63>0,$Q60*POWER($Q61,INT((BP$2-$Q21)/IF($Q62=0,1,$Q62)))>$Q63),$Q63,$Q60*POWER($Q61,INT((BP$2-$Q21)/IF($Q62=0,1,$Q62)))),0))))))","v":2.5000000000000001E-2},{"$f":"IF(OR(BQ$11=\"\",BQ$11<$Q20),0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(BQ54=0,0,BQ65/BQ54),IF($Q57>0,$Q57,IF($X58>0,BQ58,IF($Q59=Lists!$AB$16,IF(AND($Q63>0,$Q60+$Q61*INT((BQ$2-$Q21)/IF($Q62=0,1,$Q62))>$Q63),$Q63,$Q60+$Q61*INT((BQ$2-$Q21)/IF($Q62=0,1,$Q62))),IF($Q59=Lists!$AB$17,IF(AND($Q63>0,$Q60*POWER($Q61,INT((BQ$2-$Q21)/IF($Q62=0,1,$Q62)))>$Q63),$Q63,$Q60*POWER($Q61,INT((BQ$2-$Q21)/IF($Q62=0,1,$Q62)))),0))))))","v":2.6000000000000002E-2},{"$f":"IF(OR(BR$11=\"\",BR$11<$Q20),0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(BR54=0,0,BR65/BR54),IF($Q57>0,$Q57,IF($X58>0,BR58,IF($Q59=Lists!$AB$16,IF(AND($Q63>0,$Q60+$Q61*INT((BR$2-$Q21)/IF($Q62=0,1,$Q62))>$Q63),$Q63,$Q60+$Q61*INT((BR$2-$Q21)/IF($Q62=0,1,$Q62))),IF($Q59=Lists!$AB$17,IF(AND($Q63>0,$Q60*POWER($Q61,INT((BR$2-$Q21)/IF($Q62=0,1,$Q62)))>$Q63),$Q63,$Q60*POWER($Q61,INT((BR$2-$Q21)/IF($Q62=0,1,$Q62)))),0))))))","v":2.6000000000000002E-2},{"$f":"IF(OR(BS$11=\"\",BS$11<$Q20),0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(BS54=0,0,BS65/BS54),IF($Q57>0,$Q57,IF($X58>0,BS58,IF($Q59=Lists!$AB$16,IF(AND($Q63>0,$Q60+$Q61*INT((BS$2-$Q21)/IF($Q62=0,1,$Q62))>$Q63),$Q63,$Q60+$Q61*INT((BS$2-$Q21)/IF($Q62=0,1,$Q62))),IF($Q59=Lists!$AB$17,IF(AND($Q63>0,$Q60*POWER($Q61,INT((BS$2-$Q21)/IF($Q62=0,1,$Q62)))>$Q63),$Q63,$Q60*POWER($Q61,INT((BS$2-$Q21)/IF($Q62=0,1,$Q62)))),0))))))","v":2.7E-2},{"$f":"IF(OR(BT$11=\"\",BT$11<$Q20),0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(BT54=0,0,BT65/BT54),IF($Q57>0,$Q57,IF($X58>0,BT58,IF($Q59=Lists!$AB$16,IF(AND($Q63>0,$Q60+$Q61*INT((BT$2-$Q21)/IF($Q62=0,1,$Q62))>$Q63),$Q63,$Q60+$Q61*INT((BT$2-$Q21)/IF($Q62=0,1,$Q62))),IF($Q59=Lists!$AB$17,IF(AND($Q63>0,$Q60*POWER($Q61,INT((BT$2-$Q21)/IF($Q62=0,1,$Q62)))>$Q63),$Q63,$Q60*POWER($Q61,INT((BT$2-$Q21)/IF($Q62=0,1,$Q62)))),0))))))","v":2.7E-2},{"$f":"IF(OR(BU$11=\"\",BU$11<$Q20),0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(BU54=0,0,BU65/BU54),IF($Q57>0,$Q57,IF($X58>0,BU58,IF($Q59=Lists!$AB$16,IF(AND($Q63>0,$Q60+$Q61*INT((BU$2-$Q21)/IF($Q62=0,1,$Q62))>$Q63),$Q63,$Q60+$Q61*INT((BU$2-$Q21)/IF($Q62=0,1,$Q62))),IF($Q59=Lists!$AB$17,IF(AND($Q63>0,$Q60*POWER($Q61,INT((BU$2-$Q21)/IF($Q62=0,1,$Q62)))>$Q63),$Q63,$Q60*POWER($Q61,INT((BU$2-$Q21)/IF($Q62=0,1,$Q62)))),0))))))","v":2.8000000000000001E-2},{"$f":"IF(OR(BV$11=\"\",BV$11<$Q20),0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(BV54=0,0,BV65/BV54),IF($Q57>0,$Q57,IF($X58>0,BV58,IF($Q59=Lists!$AB$16,IF(AND($Q63>0,$Q60+$Q61*INT((BV$2-$Q21)/IF($Q62=0,1,$Q62))>$Q63),$Q63,$Q60+$Q61*INT((BV$2-$Q21)/IF($Q62=0,1,$Q62))),IF($Q59=Lists!$AB$17,IF(AND($Q63>0,$Q60*POWER($Q61,INT((BV$2-$Q21)/IF($Q62=0,1,$Q62)))>$Q63),$Q63,$Q60*POWER($Q61,INT((BV$2-$Q21)/IF($Q62=0,1,$Q62)))),0))))))","v":2.8000000000000001E-2},{"$f":"IF(OR(BW$11=\"\",BW$11<$Q20),0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(BW54=0,0,BW65/BW54),IF($Q57>0,$Q57,IF($X58>0,BW58,IF($Q59=Lists!$AB$16,IF(AND($Q63>0,$Q60+$Q61*INT((BW$2-$Q21)/IF($Q62=0,1,$Q62))>$Q63),$Q63,$Q60+$Q61*INT((BW$2-$Q21)/IF($Q62=0,1,$Q62))),IF($Q59=Lists!$AB$17,IF(AND($Q63>0,$Q60*POWER($Q61,INT((BW$2-$Q21)/IF($Q62=0,1,$Q62)))>$Q63),$Q63,$Q60*POWER($Q61,INT((BW$2-$Q21)/IF($Q62=0,1,$Q62)))),0))))))","v":2.9000000000000001E-2},{"$f":"IF(OR(BX$11=\"\",BX$11<$Q20),0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(BX54=0,0,BX65/BX54),IF($Q57>0,$Q57,IF($X58>0,BX58,IF($Q59=Lists!$AB$16,IF(AND($Q63>0,$Q60+$Q61*INT((BX$2-$Q21)/IF($Q62=0,1,$Q62))>$Q63),$Q63,$Q60+$Q61*INT((BX$2-$Q21)/IF($Q62=0,1,$Q62))),IF($Q59=Lists!$AB$17,IF(AND($Q63>0,$Q60*POWER($Q61,INT((BX$2-$Q21)/IF($Q62=0,1,$Q62)))>$Q63),$Q63,$Q60*POWER($Q61,INT((BX$2-$Q21)/IF($Q62=0,1,$Q62)))),0))))))","v":2.9000000000000001E-2},{"$f":"IF(OR(BY$11=\"\",BY$11<$Q20),0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(BY54=0,0,BY65/BY54),IF($Q57>0,$Q57,IF($X58>0,BY58,IF($Q59=Lists!$AB$16,IF(AND($Q63>0,$Q60+$Q61*INT((BY$2-$Q21)/IF($Q62=0,1,$Q62))>$Q63),$Q63,$Q60+$Q61*INT((BY$2-$Q21)/IF($Q62=0,1,$Q62))),IF($Q59=Lists!$AB$17,IF(AND($Q63>0,$Q60*POWER($Q61,INT((BY$2-$Q21)/IF($Q62=0,1,$Q62)))>$Q63),$Q63,$Q60*POWER($Q61,INT((BY$2-$Q21)/IF($Q62=0,1,$Q62)))),0))))))","v":3.0000000000000002E-2},{"$f":"IF(OR(BZ$11=\"\",BZ$11<$Q20),0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(BZ54=0,0,BZ65/BZ54),IF($Q57>0,$Q57,IF($X58>0,BZ58,IF($Q59=Lists!$AB$16,IF(AND($Q63>0,$Q60+$Q61*INT((BZ$2-$Q21)/IF($Q62=0,1,$Q62))>$Q63),$Q63,$Q60+$Q61*INT((BZ$2-$Q21)/IF($Q62=0,1,$Q62))),IF($Q59=Lists!$AB$17,IF(AND($Q63>0,$Q60*POWER($Q61,INT((BZ$2-$Q21)/IF($Q62=0,1,$Q62)))>$Q63),$Q63,$Q60*POWER($Q61,INT((BZ$2-$Q21)/IF($Q62=0,1,$Q62)))),0))))))","v":3.0000000000000002E-2},{"$f":"IF(OR(CA$11=\"\",CA$11<$Q20),0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(CA54=0,0,CA65/CA54),IF($Q57>0,$Q57,IF($X58>0,CA58,IF($Q59=Lists!$AB$16,IF(AND($Q63>0,$Q60+$Q61*INT((CA$2-$Q21)/IF($Q62=0,1,$Q62))>$Q63),$Q63,$Q60+$Q61*INT((CA$2-$Q21)/IF($Q62=0,1,$Q62))),IF($Q59=Lists!$AB$17,IF(AND($Q63>0,$Q60*POWER($Q61,INT((CA$2-$Q21)/IF($Q62=0,1,$Q62)))>$Q63),$Q63,$Q60*POWER($Q61,INT((CA$2-$Q21)/IF($Q62=0,1,$Q62)))),0))))))","v":0.03},{"$f":"IF(OR(CB$11=\"\",CB$11<$Q20),0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(CB54=0,0,CB65/CB54),IF($Q57>0,$Q57,IF($X58>0,CB58,IF($Q59=Lists!$AB$16,IF(AND($Q63>0,$Q60+$Q61*INT((CB$2-$Q21)/IF($Q62=0,1,$Q62))>$Q63),$Q63,$Q60+$Q61*INT((CB$2-$Q21)/IF($Q62=0,1,$Q62))),IF($Q59=Lists!$AB$17,IF(AND($Q63>0,$Q60*POWER($Q61,INT((CB$2-$Q21)/IF($Q62=0,1,$Q62)))>$Q63),$Q63,$Q60*POWER($Q61,INT((CB$2-$Q21)/IF($Q62=0,1,$Q62)))),0))))))","v":0.03},{"$f":"IF(OR(CC$11=\"\",CC$11<$Q20),0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(CC54=0,0,CC65/CC54),IF($Q57>0,$Q57,IF($X58>0,CC58,IF($Q59=Lists!$AB$16,IF(AND($Q63>0,$Q60+$Q61*INT((CC$2-$Q21)/IF($Q62=0,1,$Q62))>$Q63),$Q63,$Q60+$Q61*INT((CC$2-$Q21)/IF($Q62=0,1,$Q62))),IF($Q59=Lists!$AB$17,IF(AND($Q63>0,$Q60*POWER($Q61,INT((CC$2-$Q21)/IF($Q62=0,1,$Q62)))>$Q63),$Q63,$Q60*POWER($Q61,INT((CC$2-$Q21)/IF($Q62=0,1,$Q62)))),0))))))","v":0.03},{"$f":"IF(OR(CD$11=\"\",CD$11<$Q20),0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(CD54=0,0,CD65/CD54),IF($Q57>0,$Q57,IF($X58>0,CD58,IF($Q59=Lists!$AB$16,IF(AND($Q63>0,$Q60+$Q61*INT((CD$2-$Q21)/IF($Q62=0,1,$Q62))>$Q63),$Q63,$Q60+$Q61*INT((CD$2-$Q21)/IF($Q62=0,1,$Q62))),IF($Q59=Lists!$AB$17,IF(AND($Q63>0,$Q60*POWER($Q61,INT((CD$2-$Q21)/IF($Q62=0,1,$Q62)))>$Q63),$Q63,$Q60*POWER($Q61,INT((CD$2-$Q21)/IF($Q62=0,1,$Q62)))),0))))))","v":0.03},{"$f":"IF(OR(CE$11=\"\",CE$11<$Q20),0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(CE54=0,0,CE65/CE54),IF($Q57>0,$Q57,IF($X58>0,CE58,IF($Q59=Lists!$AB$16,IF(AND($Q63>0,$Q60+$Q61*INT((CE$2-$Q21)/IF($Q62=0,1,$Q62))>$Q63),$Q63,$Q60+$Q61*INT((CE$2-$Q21)/IF($Q62=0,1,$Q62))),IF($Q59=Lists!$AB$17,IF(AND($Q63>0,$Q60*POWER($Q61,INT((CE$2-$Q21)/IF($Q62=0,1,$Q62)))>$Q63),$Q63,$Q60*POWER($Q61,INT((CE$2-$Q21)/IF($Q62=0,1,$Q62)))),0))))))","v":0.03},{"$f":"IF(OR(CF$11=\"\",CF$11<$Q20),0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(CF54=0,0,CF65/CF54),IF($Q57>0,$Q57,IF($X58>0,CF58,IF($Q59=Lists!$AB$16,IF(AND($Q63>0,$Q60+$Q61*INT((CF$2-$Q21)/IF($Q62=0,1,$Q62))>$Q63),$Q63,$Q60+$Q61*INT((CF$2-$Q21)/IF($Q62=0,1,$Q62))),IF($Q59=Lists!$AB$17,IF(AND($Q63>0,$Q60*POWER($Q61,INT((CF$2-$Q21)/IF($Q62=0,1,$Q62)))>$Q63),$Q63,$Q60*POWER($Q61,INT((CF$2-$Q21)/IF($Q62=0,1,$Q62)))),0))))))","v":0.03},{"$f":"IF(OR(CG$11=\"\",CG$11<$Q20),0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(CG54=0,0,CG65/CG54),IF($Q57>0,$Q57,IF($X58>0,CG58,IF($Q59=Lists!$AB$16,IF(AND($Q63>0,$Q60+$Q61*INT((CG$2-$Q21)/IF($Q62=0,1,$Q62))>$Q63),$Q63,$Q60+$Q61*INT((CG$2-$Q21)/IF($Q62=0,1,$Q62))),IF($Q59=Lists!$AB$17,IF(AND($Q63>0,$Q60*POWER($Q61,INT((CG$2-$Q21)/IF($Q62=0,1,$Q62)))>$Q63),$Q63,$Q60*POWER($Q61,INT((CG$2-$Q21)/IF($Q62=0,1,$Q62)))),0))))))","v":0.03},{"$f":"IF(OR(CH$11=\"\",CH$11<$Q20),0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(CH54=0,0,CH65/CH54),IF($Q57>0,$Q57,IF($X58>0,CH58,IF($Q59=Lists!$AB$16,IF(AND($Q63>0,$Q60+$Q61*INT((CH$2-$Q21)/IF($Q62=0,1,$Q62))>$Q63),$Q63,$Q60+$Q61*INT((CH$2-$Q21)/IF($Q62=0,1,$Q62))),IF($Q59=Lists!$AB$17,IF(AND($Q63>0,$Q60*POWER($Q61,INT((CH$2-$Q21)/IF($Q62=0,1,$Q62)))>$Q63),$Q63,$Q60*POWER($Q61,INT((CH$2-$Q21)/IF($Q62=0,1,$Q62)))),0))))))","v":0.03},{"$f":"IF(OR(CI$11=\"\",CI$11<$Q20),0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(CI54=0,0,CI65/CI54),IF($Q57>0,$Q57,IF($X58>0,CI58,IF($Q59=Lists!$AB$16,IF(AND($Q63>0,$Q60+$Q61*INT((CI$2-$Q21)/IF($Q62=0,1,$Q62))>$Q63),$Q63,$Q60+$Q61*INT((CI$2-$Q21)/IF($Q62=0,1,$Q62))),IF($Q59=Lists!$AB$17,IF(AND($Q63>0,$Q60*POWER($Q61,INT((CI$2-$Q21)/IF($Q62=0,1,$Q62)))>$Q63),$Q63,$Q60*POWER($Q61,INT((CI$2-$Q21)/IF($Q62=0,1,$Q62)))),0))))))","v":0},{"$f":"IF(OR(CJ$11=\"\",CJ$11<$Q20),0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(CJ54=0,0,CJ65/CJ54),IF($Q57>0,$Q57,IF($X58>0,CJ58,IF($Q59=Lists!$AB$16,IF(AND($Q63>0,$Q60+$Q61*INT((CJ$2-$Q21)/IF($Q62=0,1,$Q62))>$Q63),$Q63,$Q60+$Q61*INT((CJ$2-$Q21)/IF($Q62=0,1,$Q62))),IF($Q59=Lists!$AB$17,IF(AND($Q63>0,$Q60*POWER($Q61,INT((CJ$2-$Q21)/IF($Q62=0,1,$Q62)))>$Q63),$Q63,$Q60*POWER($Q61,INT((CJ$2-$Q21)/IF($Q62=0,1,$Q62)))),0))))))","v":0},{"$f":"IF(OR(CK$11=\"\",CK$11<$Q20),0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(CK54=0,0,CK65/CK54),IF($Q57>0,$Q57,IF($X58>0,CK58,IF($Q59=Lists!$AB$16,IF(AND($Q63>0,$Q60+$Q61*INT((CK$2-$Q21)/IF($Q62=0,1,$Q62))>$Q63),$Q63,$Q60+$Q61*INT((CK$2-$Q21)/IF($Q62=0,1,$Q62))),IF($Q59=Lists!$AB$17,IF(AND($Q63>0,$Q60*POWER($Q61,INT((CK$2-$Q21)/IF($Q62=0,1,$Q62)))>$Q63),$Q63,$Q60*POWER($Q61,INT((CK$2-$Q21)/IF($Q62=0,1,$Q62)))),0))))))","v":0},{"$f":"IF(OR(CL$11=\"\",CL$11<$Q20),0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(CL54=0,0,CL65/CL54),IF($Q57>0,$Q57,IF($X58>0,CL58,IF($Q59=Lists!$AB$16,IF(AND($Q63>0,$Q60+$Q61*INT((CL$2-$Q21)/IF($Q62=0,1,$Q62))>$Q63),$Q63,$Q60+$Q61*INT((CL$2-$Q21)/IF($Q62=0,1,$Q62))),IF($Q59=Lists!$AB$17,IF(AND($Q63>0,$Q60*POWER($Q61,INT((CL$2-$Q21)/IF($Q62=0,1,$Q62)))>$Q63),$Q63,$Q60*POWER($Q61,INT((CL$2-$Q21)/IF($Q62=0,1,$Q62)))),0))))))","v":0},{"$f":"IF(OR(CM$11=\"\",CM$11<$Q20),0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(CM54=0,0,CM65/CM54),IF($Q57>0,$Q57,IF($X58>0,CM58,IF($Q59=Lists!$AB$16,IF(AND($Q63>0,$Q60+$Q61*INT((CM$2-$Q21)/IF($Q62=0,1,$Q62))>$Q63),$Q63,$Q60+$Q61*INT((CM$2-$Q21)/IF($Q62=0,1,$Q62))),IF($Q59=Lists!$AB$17,IF(AND($Q63>0,$Q60*POWER($Q61,INT((CM$2-$Q21)/IF($Q62=0,1,$Q62)))>$Q63),$Q63,$Q60*POWER($Q61,INT((CM$2-$Q21)/IF($Q62=0,1,$Q62)))),0))))))","v":0},{"$f":"IF(OR(CN$11=\"\",CN$11<$Q20),0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(CN54=0,0,CN65/CN54),IF($Q57>0,$Q57,IF($X58>0,CN58,IF($Q59=Lists!$AB$16,IF(AND($Q63>0,$Q60+$Q61*INT((CN$2-$Q21)/IF($Q62=0,1,$Q62))>$Q63),$Q63,$Q60+$Q61*INT((CN$2-$Q21)/IF($Q62=0,1,$Q62))),IF($Q59=Lists!$AB$17,IF(AND($Q63>0,$Q60*POWER($Q61,INT((CN$2-$Q21)/IF($Q62=0,1,$Q62)))>$Q63),$Q63,$Q60*POWER($Q61,INT((CN$2-$Q21)/IF($Q62=0,1,$Q62)))),0))))))","v":0},{"$f":"IF(OR(CO$11=\"\",CO$11<$Q20),0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(CO54=0,0,CO65/CO54),IF($Q57>0,$Q57,IF($X58>0,CO58,IF($Q59=Lists!$AB$16,IF(AND($Q63>0,$Q60+$Q61*INT((CO$2-$Q21)/IF($Q62=0,1,$Q62))>$Q63),$Q63,$Q60+$Q61*INT((CO$2-$Q21)/IF($Q62=0,1,$Q62))),IF($Q59=Lists!$AB$17,IF(AND($Q63>0,$Q60*POWER($Q61,INT((CO$2-$Q21)/IF($Q62=0,1,$Q62)))>$Q63),$Q63,$Q60*POWER($Q61,INT((CO$2-$Q21)/IF($Q62=0,1,$Q62)))),0))))))","v":0},{"$f":"IF(OR(CP$11=\"\",CP$11<$Q20),0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(CP54=0,0,CP65/CP54),IF($Q57>0,$Q57,IF($X58>0,CP58,IF($Q59=Lists!$AB$16,IF(AND($Q63>0,$Q60+$Q61*INT((CP$2-$Q21)/IF($Q62=0,1,$Q62))>$Q63),$Q63,$Q60+$Q61*INT((CP$2-$Q21)/IF($Q62=0,1,$Q62))),IF($Q59=Lists!$AB$17,IF(AND($Q63>0,$Q60*POWER($Q61,INT((CP$2-$Q21)/IF($Q62=0,1,$Q62)))>$Q63),$Q63,$Q60*POWER($Q61,INT((CP$2-$Q21)/IF($Q62=0,1,$Q62)))),0))))))","v":0},{"$f":"IF(OR(CQ$11=\"\",CQ$11<$Q20),0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(CQ54=0,0,CQ65/CQ54),IF($Q57>0,$Q57,IF($X58>0,CQ58,IF($Q59=Lists!$AB$16,IF(AND($Q63>0,$Q60+$Q61*INT((CQ$2-$Q21)/IF($Q62=0,1,$Q62))>$Q63),$Q63,$Q60+$Q61*INT((CQ$2-$Q21)/IF($Q62=0,1,$Q62))),IF($Q59=Lists!$AB$17,IF(AND($Q63>0,$Q60*POWER($Q61,INT((CQ$2-$Q21)/IF($Q62=0,1,$Q62)))>$Q63),$Q63,$Q60*POWER($Q61,INT((CQ$2-$Q21)/IF($Q62=0,1,$Q62)))),0))))))","v":0},{"$f":"IF(OR(CR$11=\"\",CR$11<$Q20),0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(CR54=0,0,CR65/CR54),IF($Q57>0,$Q57,IF($X58>0,CR58,IF($Q59=Lists!$AB$16,IF(AND($Q63>0,$Q60+$Q61*INT((CR$2-$Q21)/IF($Q62=0,1,$Q62))>$Q63),$Q63,$Q60+$Q61*INT((CR$2-$Q21)/IF($Q62=0,1,$Q62))),IF($Q59=Lists!$AB$17,IF(AND($Q63>0,$Q60*POWER($Q61,INT((CR$2-$Q21)/IF($Q62=0,1,$Q62)))>$Q63),$Q63,$Q60*POWER($Q61,INT((CR$2-$Q21)/IF($Q62=0,1,$Q62)))),0))))))","v":0},{"$f":"IF(OR(CS$11=\"\",CS$11<$Q20),0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(CS54=0,0,CS65/CS54),IF($Q57>0,$Q57,IF($X58>0,CS58,IF($Q59=Lists!$AB$16,IF(AND($Q63>0,$Q60+$Q61*INT((CS$2-$Q21)/IF($Q62=0,1,$Q62))>$Q63),$Q63,$Q60+$Q61*INT((CS$2-$Q21)/IF($Q62=0,1,$Q62))),IF($Q59=Lists!$AB$17,IF(AND($Q63>0,$Q60*POWER($Q61,INT((CS$2-$Q21)/IF($Q62=0,1,$Q62)))>$Q63),$Q63,$Q60*POWER($Q61,INT((CS$2-$Q21)/IF($Q62=0,1,$Q62)))),0))))))","v":0},{"$f":"IF(OR(CT$11=\"\",CT$11<$Q20),0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(CT54=0,0,CT65/CT54),IF($Q57>0,$Q57,IF($X58>0,CT58,IF($Q59=Lists!$AB$16,IF(AND($Q63>0,$Q60+$Q61*INT((CT$2-$Q21)/IF($Q62=0,1,$Q62))>$Q63),$Q63,$Q60+$Q61*INT((CT$2-$Q21)/IF($Q62=0,1,$Q62))),IF($Q59=Lists!$AB$17,IF(AND($Q63>0,$Q60*POWER($Q61,INT((CT$2-$Q21)/IF($Q62=0,1,$Q62)))>$Q63),$Q63,$Q60*POWER($Q61,INT((CT$2-$Q21)/IF($Q62=0,1,$Q62)))),0))))))","v":0},{"$f":"IF(OR(CU$11=\"\",CU$11<$Q20),0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(CU54=0,0,CU65/CU54),IF($Q57>0,$Q57,IF($X58>0,CU58,IF($Q59=Lists!$AB$16,IF(AND($Q63>0,$Q60+$Q61*INT((CU$2-$Q21)/IF($Q62=0,1,$Q62))>$Q63),$Q63,$Q60+$Q61*INT((CU$2-$Q21)/IF($Q62=0,1,$Q62))),IF($Q59=Lists!$AB$17,IF(AND($Q63>0,$Q60*POWER($Q61,INT((CU$2-$Q21)/IF($Q62=0,1,$Q62)))>$Q63),$Q63,$Q60*POWER($Q61,INT((CU$2-$Q21)/IF($Q62=0,1,$Q62)))),0))))))","v":0}]
[{"$f":"ROW()","v":57},null,null,null,null,null,{"$f":"IF($R57=\"^\",IF(COUNTIF(Lists!$13:$13,H57)=1,0,1),0)","v":0},{"$f":"H56","v":"Конверсия в контакт"},"Единое значение для всех периодов расчета",null,null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,"M",{"$f":"MAIN!Q194","v":0},null,{"$f":"IF(G57<>0,1,IF(OR($Q57=\"\",$Q57=0),0,IF($R57=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H57))),$Q57)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":58},null,null,null,null,null,{"$f":"IF($R58=\"^\",IF(COUNTIF(Lists!$13:$13,H58)=1,0,1),0)","v":0},{"$f":"H56","v":"Конверсия в контакт"},"Вручную для каждого периода расчетов",null,null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMIFS($Z58:$CV58,$Z58:$CV58,\">\"&0)=0,0,AVERAGEIFS($Z58:$CV58,$Z58:$CV58,\">\"&0))","v":0},"*"]
[{"$f":"ROW()","v":59},null,null,null,null,null,{"$f":"IF($R59=\"^\",IF(COUNTIF(Lists!$13:$13,H59)=1,0,1),0)","v":0},{"$f":"Lists!$AB$13","v":"тип прогрессии"},"Через прогрессию",null,null,null,null,null,null,"M",{"$f":"MAIN!Q196","v":"линейная"},"^",{"$f":"IF(G59<>0,1,IF(OR($Q59=\"\",$Q59=0),0,IF($R59=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H59))),$Q59)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":60},null,null,null,null,null,{"$f":"IF($R60=\"^\",IF(COUNTIF(Lists!$13:$13,H60)=1,0,1),0)","v":0},{"$f":"H56","v":"Конверсия в контакт"},"Значение в стартовый период",null,null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,"M",{"$f":"MAIN!$Q$20","v":5.0000000000000001E-3},null,{"$f":"IF(G60<>0,1,IF(OR($Q60=\"\",$Q60=0),0,IF($R60=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H60))),$Q60)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":61},null,null,null,null,null,{"$f":"IF($R61=\"^\",IF(COUNTIF(Lists!$13:$13,H61)=1,0,1),0)","v":0},{"$f":"H56","v":"Конверсия в контакт"},"Коэффициент прироста",null,null,null,{"$f":"IF(Q59=Lists!$AB$16,Mrkting!$M$56,IF(Q59=Lists!$AB$17,\"мультипликатор\",\"\"))","v":"%"},null,null,"M",{"$f":"MAIN!$Q$21","v":1E-3},null,{"$f":"IF(G61<>0,1,IF(OR($Q61=\"\",$Q61=0),0,IF($R61=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H61))),$Q61)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":62},null,null,null,null,null,{"$f":"IF($R62=\"^\",IF(COUNTIF(Lists!$13:$13,H62)=1,0,1),0)","v":0},{"$f":"H56","v":"Конверсия в контакт"},"Частота приростов",null,null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,"M",{"$f":"MAIN!Q197","v":2},null,{"$f":"IF(G62<>0,1,IF(OR($Q62=\"\",$Q62=0),0,IF($R62=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H62))),$Q62)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":64}]
[{"$f":"ROW()","v":65},null,null,null,null,null,{"$f":"IF($R65=\"^\",IF(COUNTIF(Lists!$13:$13,H65)=1,0,1),0)","v":0},"Валовой поток контактов",null,null,null,{"$f":"K16","v":1},"кол-во контактов",null,null,null,null,null,null,{"$f":"IF(ABS(X65-SUM(X66:X69))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUM($Z65:$CV65)","v":1617398},null,null,{"$f":"IF(AA$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AA$11,BDCRM!$AP:$AP,\"<=\"&AA$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AA$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$AP:$AP,\">=\"&AA$11,BDCRM!$AP:$AP,\"<=\"&AA$12),SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AA$11,BDCRM!$AP:$AP,\"<=\"&AA$12)),AA54*AA56)))","v":200},{"$f":"IF(AB$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AB$11,BDCRM!$AP:$AP,\"<=\"&AB$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AB$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&AB$11,BDCRM!$AP:$AP,\"<=\"&AB$12),SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AB$11,BDCRM!$AP:$AP,\"<=\"&AB$12)),AB54*AB56)))","v":380},{"$f":"IF(AC$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AC$11,BDCRM!$AP:$AP,\"<=\"&AC$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AC$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&AC$11,BDCRM!$AP:$AP,\"<=\"&AC$12),SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AC$11,BDCRM!$AP:$AP,\"<=\"&AC$12)),AC54*AC56)))","v":1200},{"$f":"IF(AD$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AD$11,BDCRM!$AP:$AP,\"<=\"&AD$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AD$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&AD$11,BDCRM!$AP:$AP,\"<=\"&AD$12),SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AD$11,BDCRM!$AP:$AP,\"<=\"&AD$12)),AD54*AD56)))","v":1080},{"$f":"IF(AE$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AE$11,BDCRM!$AP:$AP,\"<=\"&AE$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AE$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&AE$11,BDCRM!$AP:$AP,\"<=\"&AE$12),SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AE$11,BDCRM!$AP:$AP,\"<=\"&AE$12)),AE54*AE56)))","v":700},{"$f":"IF(AF$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AF$11,BDCRM!$AP:$AP,\"<=\"&AF$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AF$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&AF$11,BDCRM!$AP:$AP,\"<=\"&AF$12),SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AF$11,BDCRM!$AP:$AP,\"<=\"&AF$12)),AF54*AF56)))","v":2394},{"$f":"IF(AG$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AG$11,BDCRM!$AP:$AP,\"<=\"&AG$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AG$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&AG$11,BDCRM!$AP:$AP,\"<=\"&AG$12),SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AG$11,BDCRM!$AP:$AP,\"<=\"&AG$12)),AG54*AG56)))","v":2880},{"$f":"IF(AH$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AH$11,BDCRM!$AP:$AP,\"<=\"&AH$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AH$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&AH$11,BDCRM!$AP:$AP,\"<=\"&AH$12),SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AH$11,BDCRM!$AP:$AP,\"<=\"&AH$12)),AH54*AH56)))","v":2592},{"$f":"IF(AI$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AI$11,BDCRM!$AP:$AP,\"<=\"&AI$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AI$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&AI$11,BDCRM!$AP:$AP,\"<=\"&AI$12),SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AI$11,BDCRM!$AP:$AP,\"<=\"&AI$12)),AI54*AI56)))","v":1620.0000000000002},{"$f":"IF(AJ$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AJ$11,BDCRM!$AP:$AP,\"<=\"&AJ$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AJ$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&AJ$11,BDCRM!$AP:$AP,\"<=\"&AJ$12),SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AJ$11,BDCRM!$AP:$AP,\"<=\"&AJ$12)),AJ54*AJ56)))","v":4788.0000000000009},{"$f":"IF(AK$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AK$11,BDCRM!$AP:$AP,\"<=\"&AK$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AK$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&AK$11,BDCRM!$AP:$AP,\"<=\"&AK$12),SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AK$11,BDCRM!$AP:$AP,\"<=\"&AK$12)),AK54*AK56)))","v":5600},{"$f":"IF(AL$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AL$11,BDCRM!$AP:$AP,\"<=\"&AL$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AL$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&AL$11,BDCRM!$AP:$AP,\"<=\"&AL$12),SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AL$11,BDCRM!$AP:$AP,\"<=\"&AL$12)),AL54*AL56)))","v":5040},{"$f":"IF(AM$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AM$11,BDCRM!$AP:$AP,\"<=\"&AM$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AM$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&AM$11,BDCRM!$AP:$AP,\"<=\"&AM$12),SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AM$11,BDCRM!$AP:$AP,\"<=\"&AM$12)),AM54*AM56)))","v":3080},{"$f":"IF(AN$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AN$11,BDCRM!$AP:$AP,\"<=\"&AN$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AN$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&AN$11,BDCRM!$AP:$AP,\"<=\"&AN$12),SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AN$11,BDCRM!$AP:$AP,\"<=\"&AN$12)),AN54*AN56)))","v":5852},{"$f":"IF(AO$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AO$11,BDCRM!$AP:$AP,\"<=\"&AO$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AO$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&AO$11,BDCRM!$AP:$AP,\"<=\"&AO$12),SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AO$11,BDCRM!$AP:$AP,\"<=\"&AO$12)),AO54*AO56)))","v":9600},{"$f":"IF(AP$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AP$11,BDCRM!$AP:$AP,\"<=\"&AP$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AP$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&AP$11,BDCRM!$AP:$AP,\"<=\"&AP$12),SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AP$11,BDCRM!$AP:$AP,\"<=\"&AP$12)),AP54*AP56)))","v":8640},{"$f":"IF(AQ$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AQ$11,BDCRM!$AP:$AP,\"<=\"&AQ$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AQ$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&AQ$11,BDCRM!$AP:$AP,\"<=\"&AQ$12),SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AQ$11,BDCRM!$AP:$AP,\"<=\"&AQ$12)),AQ54*AQ56)))","v":5200.0000000000009},{"$f":"IF(AR$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AR$11,BDCRM!$AP:$AP,\"<=\"&AR$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AR$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&AR$11,BDCRM!$AP:$AP,\"<=\"&AR$12),SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AR$11,BDCRM!$AP:$AP,\"<=\"&AR$12)),AR54*AR56)))","v":9880},{"$f":"IF(AS$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AS$11,BDCRM!$AP:$AP,\"<=\"&AS$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AS$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&AS$11,BDCRM!$AP:$AP,\"<=\"&AS$12),SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AS$11,BDCRM!$AP:$AP,\"<=\"&AS$12)),AS54*AS56)))","v":11200.000000000002},{"$f":"IF(AT$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AT$11,BDCRM!$AP:$AP,\"<=\"&AT$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AT$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&AT$11,BDCRM!$AP:$AP,\"<=\"&AT$12),SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AT$11,BDCRM!$AP:$AP,\"<=\"&AT$12)),AT54*AT56)))","v":10080.000000000002},{"$f":"IF(AU$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AU$11,BDCRM!$AP:$AP,\"<=\"&AU$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AU$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&AU$11,BDCRM!$AP:$AP,\"<=\"&AU$12),SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AU$11,BDCRM!$AP:$AP,\"<=\"&AU$12)),AU54*AU56)))","v":8100},{"$f":"IF(AV$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AV$11,BDCRM!$AP:$AP,\"<=\"&AV$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AV$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&AV$11,BDCRM!$AP:$AP,\"<=\"&AV$12),SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AV$11,BDCRM!$AP:$AP,\"<=\"&AV$12)),AV54*AV56)))","v":15390},{"$f":"IF(AW$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AW$11,BDCRM!$AP:$AP,\"<=\"&AW$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AW$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&AW$11,BDCRM!$AP:$AP,\"<=\"&AW$12),SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AW$11,BDCRM!$AP:$AP,\"<=\"&AW$12)),AW54*AW56)))","v":17280},{"$f":"IF(AX$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AX$11,BDCRM!$AP:$AP,\"<=\"&AX$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AX$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&AX$11,BDCRM!$AP:$AP,\"<=\"&AX$12),SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AX$11,BDCRM!$AP:$AP,\"<=\"&AX$12)),AX54*AX56)))","v":15552},{"$f":"IF(AY$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AY$11,BDCRM!$AP:$AP,\"<=\"&AY$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AY$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&AY$11,BDCRM!$AP:$AP,\"<=\"&AY$12),SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AY$11,BDCRM!$AP:$AP,\"<=\"&AY$12)),AY54*AY56)))","v":9180},{"$f":"IF(AZ$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AZ$11,BDCRM!$AP:$AP,\"<=\"&AZ$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AZ$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&AZ$11,BDCRM!$AP:$AP,\"<=\"&AZ$12),SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AZ$11,BDCRM!$AP:$AP,\"<=\"&AZ$12)),AZ54*AZ56)))","v":17442},{"$f":"IF(BA$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BA$11,BDCRM!$AP:$AP,\"<=\"&BA$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BA$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&BA$11,BDCRM!$AP:$AP,\"<=\"&BA$12),SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BA$11,BDCRM!$AP:$AP,\"<=\"&BA$12)),BA54*BA56)))","v":19440.000000000004},{"$f":"IF(BB$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BB$11,BDCRM!$AP:$AP,\"<=\"&BB$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BB$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&BB$11,BDCRM!$AP:$AP,\"<=\"&BB$12),SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BB$11,BDCRM!$AP:$AP,\"<=\"&BB$12)),BB54*BB56)))","v":22680.000000000004},{"$f":"IF(BC$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BC$11,BDCRM!$AP:$AP,\"<=\"&BC$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BC$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&BC$11,BDCRM!$AP:$AP,\"<=\"&BC$12),SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BC$11,BDCRM!$AP:$AP,\"<=\"&BC$12)),BC54*BC56)))","v":13300},{"$f":"IF(BD$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BD$11,BDCRM!$AP:$AP,\"<=\"&BD$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BD$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&BD$11,BDCRM!$AP:$AP,\"<=\"&BD$12),SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BD$11,BDCRM!$AP:$AP,\"<=\"&BD$12)),BD54*BD56)))","v":25270},{"$f":"IF(BE$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BE$11,BDCRM!$AP:$AP,\"<=\"&BE$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BE$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&BE$11,BDCRM!$AP:$AP,\"<=\"&BE$12),SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BE$11,BDCRM!$AP:$AP,\"<=\"&BE$12)),BE54*BE56)))","v":28000},{"$f":"IF(BF$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BF$11,BDCRM!$AP:$AP,\"<=\"&BF$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BF$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&BF$11,BDCRM!$AP:$AP,\"<=\"&BF$12),SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BF$11,BDCRM!$AP:$AP,\"<=\"&BF$12)),BF54*BF56)))","v":25200},{"$f":"IF(BG$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BG$11,BDCRM!$AP:$AP,\"<=\"&BG$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BG$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&BG$11,BDCRM!$AP:$AP,\"<=\"&BG$12),SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BG$11,BDCRM!$AP:$AP,\"<=\"&BG$12)),BG54*BG56)))","v":14700.000000000002},{"$f":"IF(BH$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BH$11,BDCRM!$AP:$AP,\"<=\"&BH$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BH$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&BH$11,BDCRM!$AP:$AP,\"<=\"&BH$12),SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BH$11,BDCRM!$AP:$AP,\"<=\"&BH$12)),BH54*BH56)))","v":27930},{"$f":"IF(BI$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BI$11,BDCRM!$AP:$AP,\"<=\"&BI$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BI$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&BI$11,BDCRM!$AP:$AP,\"<=\"&BI$12),SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BI$11,BDCRM!$AP:$AP,\"<=\"&BI$12)),BI54*BI56)))","v":30800.000000000004},{"$f":"IF(BJ$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BJ$11,BDCRM!$AP:$AP,\"<=\"&BJ$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BJ$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&BJ$11,BDCRM!$AP:$AP,\"<=\"&BJ$12),SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BJ$11,BDCRM!$AP:$AP,\"<=\"&BJ$12)),BJ54*BJ56)))","v":34848},{"$f":"IF(BK$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BK$11,BDCRM!$AP:$AP,\"<=\"&BK$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BK$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&BK$11,BDCRM!$AP:$AP,\"<=\"&BK$12),SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BK$11,BDCRM!$AP:$AP,\"<=\"&BK$12)),BK54*BK56)))","v":20240.000000000004},{"$f":"IF(BL$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BL$11,BDCRM!$AP:$AP,\"<=\"&BL$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BL$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&BL$11,BDCRM!$AP:$AP,\"<=\"&BL$12),SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BL$11,BDCRM!$AP:$AP,\"<=\"&BL$12)),BL54*BL56)))","v":38456.000000000007},{"$f":"IF(BM$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BM$11,BDCRM!$AP:$AP,\"<=\"&BM$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BM$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&BM$11,BDCRM!$AP:$AP,\"<=\"&BM$12),SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BM$11,BDCRM!$AP:$AP,\"<=\"&BM$12)),BM54*BM56)))","v":42240},{"$f":"IF(BN$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BN$11,BDCRM!$AP:$AP,\"<=\"&BN$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BN$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&BN$11,BDCRM!$AP:$AP,\"<=\"&BN$12),SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BN$11,BDCRM!$AP:$AP,\"<=\"&BN$12)),BN54*BN56)))","v":38016},{"$f":"IF(BO$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BO$11,BDCRM!$AP:$AP,\"<=\"&BO$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BO$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&BO$11,BDCRM!$AP:$AP,\"<=\"&BO$12),SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BO$11,BDCRM!$AP:$AP,\"<=\"&BO$12)),BO54*BO56)))","v":22000},{"$f":"IF(BP$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BP$11,BDCRM!$AP:$AP,\"<=\"&BP$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BP$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&BP$11,BDCRM!$AP:$AP,\"<=\"&BP$12),SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BP$11,BDCRM!$AP:$AP,\"<=\"&BP$12)),BP54*BP56)))","v":41800},{"$f":"IF(BQ$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BQ$11,BDCRM!$AP:$AP,\"<=\"&BQ$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BQ$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&BQ$11,BDCRM!$AP:$AP,\"<=\"&BQ$12),SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BQ$11,BDCRM!$AP:$AP,\"<=\"&BQ$12)),BQ54*BQ56)))","v":45760.000000000007},{"$f":"IF(BR$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BR$11,BDCRM!$AP:$AP,\"<=\"&BR$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BR$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&BR$11,BDCRM!$AP:$AP,\"<=\"&BR$12),SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BR$11,BDCRM!$AP:$AP,\"<=\"&BR$12)),BR54*BR56)))","v":41184},{"$f":"IF(BS$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BS$11,BDCRM!$AP:$AP,\"<=\"&BS$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BS$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&BS$11,BDCRM!$AP:$AP,\"<=\"&BS$12),SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BS$11,BDCRM!$AP:$AP,\"<=\"&BS$12)),BS54*BS56)))","v":29160},{"$f":"IF(BT$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BT$11,BDCRM!$AP:$AP,\"<=\"&BT$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BT$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&BT$11,BDCRM!$AP:$AP,\"<=\"&BT$12),SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BT$11,BDCRM!$AP:$AP,\"<=\"&BT$12)),BT54*BT56)))","v":55404},{"$f":"IF(BU$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BU$11,BDCRM!$AP:$AP,\"<=\"&BU$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BU$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&BU$11,BDCRM!$AP:$AP,\"<=\"&BU$12),SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BU$11,BDCRM!$AP:$AP,\"<=\"&BU$12)),BU54*BU56)))","v":60480},{"$f":"IF(BV$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BV$11,BDCRM!$AP:$AP,\"<=\"&BV$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BV$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&BV$11,BDCRM!$AP:$AP,\"<=\"&BV$12),SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BV$11,BDCRM!$AP:$AP,\"<=\"&BV$12)),BV54*BV56)))","v":54432},{"$f":"IF(BW$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BW$11,BDCRM!$AP:$AP,\"<=\"&BW$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BW$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&BW$11,BDCRM!$AP:$AP,\"<=\"&BW$12),SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BW$11,BDCRM!$AP:$AP,\"<=\"&BW$12)),BW54*BW56)))","v":31320},{"$f":"IF(BX$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BX$11,BDCRM!$AP:$AP,\"<=\"&BX$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BX$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&BX$11,BDCRM!$AP:$AP,\"<=\"&BX$12),SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BX$11,BDCRM!$AP:$AP,\"<=\"&BX$12)),BX54*BX56)))","v":59508},{"$f":"IF(BY$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BY$11,BDCRM!$AP:$AP,\"<=\"&BY$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BY$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&BY$11,BDCRM!$AP:$AP,\"<=\"&BY$12),SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BY$11,BDCRM!$AP:$AP,\"<=\"&BY$12)),BY54*BY56)))","v":64800.000000000007},{"$f":"IF(BZ$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BZ$11,BDCRM!$AP:$AP,\"<=\"&BZ$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BZ$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&BZ$11,BDCRM!$AP:$AP,\"<=\"&BZ$12),SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BZ$11,BDCRM!$AP:$AP,\"<=\"&BZ$12)),BZ54*BZ56)))","v":58320.000000000007},{"$f":"IF(CA$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CA$11,BDCRM!$AP:$AP,\"<=\"&CA$12),IF(Periods!$Q$39=Lists!$CY$18,IF(CA$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&CA$11,BDCRM!$AP:$AP,\"<=\"&CA$12),SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CA$11,BDCRM!$AP:$AP,\"<=\"&CA$12)),CA54*CA56)))","v":32400},{"$f":"IF(CB$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CB$11,BDCRM!$AP:$AP,\"<=\"&CB$12),IF(Periods!$Q$39=Lists!$CY$18,IF(CB$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&CB$11,BDCRM!$AP:$AP,\"<=\"&CB$12),SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CB$11,BDCRM!$AP:$AP,\"<=\"&CB$12)),CB54*CB56)))","v":61560},{"$f":"IF(CC$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CC$11,BDCRM!$AP:$AP,\"<=\"&CC$12),IF(Periods!$Q$39=Lists!$CY$18,IF(CC$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&CC$11,BDCRM!$AP:$AP,\"<=\"&CC$12),SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CC$11,BDCRM!$AP:$AP,\"<=\"&CC$12)),CC54*CC56)))","v":76800},{"$f":"IF(CD$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CD$11,BDCRM!$AP:$AP,\"<=\"&CD$12),IF(Periods!$Q$39=Lists!$CY$18,IF(CD$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&CD$11,BDCRM!$AP:$AP,\"<=\"&CD$12),SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CD$11,BDCRM!$AP:$AP,\"<=\"&CD$12)),CD54*CD56)))","v":69120},{"$f":"IF(CE$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CE$11,BDCRM!$AP:$AP,\"<=\"&CE$12),IF(Periods!$Q$39=Lists!$CY$18,IF(CE$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&CE$11,BDCRM!$AP:$AP,\"<=\"&CE$12),SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CE$11,BDCRM!$AP:$AP,\"<=\"&CE$12)),CE54*CE56)))","v":38400},{"$f":"IF(CF$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CF$11,BDCRM!$AP:$AP,\"<=\"&CF$12),IF(Periods!$Q$39=Lists!$CY$18,IF(CF$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&CF$11,BDCRM!$AP:$AP,\"<=\"&CF$12),SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CF$11,BDCRM!$AP:$AP,\"<=\"&CF$12)),CF54*CF56)))","v":72960},{"$f":"IF(CG$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CG$11,BDCRM!$AP:$AP,\"<=\"&CG$12),IF(Periods!$Q$39=Lists!$CY$18,IF(CG$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&CG$11,BDCRM!$AP:$AP,\"<=\"&CG$12),SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CG$11,BDCRM!$AP:$AP,\"<=\"&CG$12)),CG54*CG56)))","v":76800},{"$f":"IF(CH$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CH$11,BDCRM!$AP:$AP,\"<=\"&CH$12),IF(Periods!$Q$39=Lists!$CY$18,IF(CH$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&CH$11,BDCRM!$AP:$AP,\"<=\"&CH$12),SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CH$11,BDCRM!$AP:$AP,\"<=\"&CH$12)),CH54*CH56)))","v":69120},{"$f":"IF(CI$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CI$11,BDCRM!$AP:$AP,\"<=\"&CI$12),IF(Periods!$Q$39=Lists!$CY$18,IF(CI$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&CI$11,BDCRM!$AP:$AP,\"<=\"&CI$12),SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CI$11,BDCRM!$AP:$AP,\"<=\"&CI$12)),CI54*CI56)))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CJ$11,BDCRM!$AP:$AP,\"<=\"&CJ$12),IF(Periods!$Q$39=Lists!$CY$18,IF(CJ$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&CJ$11,BDCRM!$AP:$AP,\"<=\"&CJ$12),SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CJ$11,BDCRM!$AP:$AP,\"<=\"&CJ$12)),CJ54*CJ56)))","v":0},{"$f":"IF(CK$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CK$11,BDCRM!$AP:$AP,\"<=\"&CK$12),IF(Periods!$Q$39=Lists!$CY$18,IF(CK$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&CK$11,BDCRM!$AP:$AP,\"<=\"&CK$12),SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CK$11,BDCRM!$AP:$AP,\"<=\"&CK$12)),CK54*CK56)))","v":0},{"$f":"IF(CL$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CL$11,BDCRM!$AP:$AP,\"<=\"&CL$12),IF(Periods!$Q$39=Lists!$CY$18,IF(CL$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&CL$11,BDCRM!$AP:$AP,\"<=\"&CL$12),SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CL$11,BDCRM!$AP:$AP,\"<=\"&CL$12)),CL54*CL56)))","v":0},{"$f":"IF(CM$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CM$11,BDCRM!$AP:$AP,\"<=\"&CM$12),IF(Periods!$Q$39=Lists!$CY$18,IF(CM$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&CM$11,BDCRM!$AP:$AP,\"<=\"&CM$12),SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CM$11,BDCRM!$AP:$AP,\"<=\"&CM$12)),CM54*CM56)))","v":0},{"$f":"IF(CN$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CN$11,BDCRM!$AP:$AP,\"<=\"&CN$12),IF(Periods!$Q$39=Lists!$CY$18,IF(CN$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&CN$11,BDCRM!$AP:$AP,\"<=\"&CN$12),SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CN$11,BDCRM!$AP:$AP,\"<=\"&CN$12)),CN54*CN56)))","v":0},{"$f":"IF(CO$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CO$11,BDCRM!$AP:$AP,\"<=\"&CO$12),IF(Periods!$Q$39=Lists!$CY$18,IF(CO$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&CO$11,BDCRM!$AP:$AP,\"<=\"&CO$12),SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CO$11,BDCRM!$AP:$AP,\"<=\"&CO$12)),CO54*CO56)))","v":0},{"$f":"IF(CP$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CP$11,BDCRM!$AP:$AP,\"<=\"&CP$12),IF(Periods!$Q$39=Lists!$CY$18,IF(CP$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&CP$11,BDCRM!$AP:$AP,\"<=\"&CP$12),SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CP$11,BDCRM!$AP:$AP,\"<=\"&CP$12)),CP54*CP56)))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CQ$11,BDCRM!$AP:$AP,\"<=\"&CQ$12),IF(Periods!$Q$39=Lists!$CY$18,IF(CQ$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&CQ$11,BDCRM!$AP:$AP,\"<=\"&CQ$12),SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CQ$11,BDCRM!$AP:$AP,\"<=\"&CQ$12)),CQ54*CQ56)))","v":0},{"$f":"IF(CR$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CR$11,BDCRM!$AP:$AP,\"<=\"&CR$12),IF(Periods!$Q$39=Lists!$CY$18,IF(CR$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&CR$11,BDCRM!$AP:$AP,\"<=\"&CR$12),SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CR$11,BDCRM!$AP:$AP,\"<=\"&CR$12)),CR54*CR56)))","v":0},{"$f":"IF(CS$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CS$11,BDCRM!$AP:$AP,\"<=\"&CS$12),IF(Periods!$Q$39=Lists!$CY$18,IF(CS$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&CS$11,BDCRM!$AP:$AP,\"<=\"&CS$12),SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CS$11,BDCRM!$AP:$AP,\"<=\"&CS$12)),CS54*CS56)))","v":0},{"$f":"IF(CT$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CT$11,BDCRM!$AP:$AP,\"<=\"&CT$12),IF(Periods!$Q$39=Lists!$CY$18,IF(CT$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&CT$11,BDCRM!$AP:$AP,\"<=\"&CT$12),SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CT$11,BDCRM!$AP:$AP,\"<=\"&CT$12)),CT54*CT56)))","v":0},{"$f":"IF(CU$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CU$11,BDCRM!$AP:$AP,\"<=\"&CU$12),IF(Periods!$Q$39=Lists!$CY$18,IF(CU$3<>\"\",SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&CU$11,BDCRM!$AP:$AP,\"<=\"&CU$12),SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CU$11,BDCRM!$AP:$AP,\"<=\"&CU$12)),CU54*CU56)))","v":0}]
[{"$f":"ROW()","v":68},null,null,null,null,null,{"$f":"IF($R68=\"^\",IF(COUNTIF(Lists!$13:$13,H68)=1,0,1),0)","v":0},{"$f":"H65","v":"Валовой поток контактов"},{"$f":"Q74","v":"Продукт-3"},null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$66","v":"кол-во заказов"},null,null,null,null,null,null,{"$f":"IF(COUNTIFS($H:$H,$H68,$I:$I,$I68,$J:$J,\"\",$L:$L,$L68)=1,0,1)","v":0},null,null,null,{"$f":"SUM($Z68:$CV68)","v":242609.7},null,null,{"$f":"AA65*AA74","v":30},{"$f":"AB65*AB74","v":57},180,162,105,359.09999999999997,432,388.8,243.00000000000003,718.20000000000016,840,756,462,877.8,1440,1296,780.00000000000011,1482,1680.0000000000002,1512.0000000000002,1215,2308.5,2592,2332.7999999999997,1377,2616.2999999999997,2916.0000000000005,3402.0000000000005,1995,3790.5,4200,3780,2205,4189.5,4620,5227.2,3036.0000000000005,5768.4000000000005,6336,5702.4,3300,6270,6864.0000000000009,6177.5999999999995,4374,8310.6,9072,8164.7999999999993,4698,8926.1999999999989,9720,8748,4860,9234,11520,10368,5760,10944,11520,10368,0,0,0,0,0,{"$f":"CN65*CN74","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":70}]
[{"$f":"ROW()","v":74},null,null,null,null,null,{"$f":"IF($R74=\"^\",IF(COUNTIF(Lists!$13:$13,H74)=1,0,1),0)","v":0},{"$f":"Lists!$AM$13","v":"продукция"},{"$f":"Mrkting!$I$58","v":"Вручную для каждого периода расчетов"},null,null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,"M",{"$f":"MAIN!Q203","v":"Продукт-3"},"^",{"$f":"IF(G74<>0,1,IF(OR($Q74=\"\",$Q74=0),0,IF($R74=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H74))),$Q74)=1,0,1),0)))","v":0},{"$f":"IF(OR(Q74=\"\",Q74=0),0,IF(COUNTIF(Q71:Q75,Q74)=1,0,1))","v":0},null,null,null,{"$f":"IF(SUMIFS($Z74:$CV74,$Z74:$CV74,\">\"&0)=0,0,AVERAGEIFS($Z74:$CV74,$Z74:$CV74,\">\"&0))","v":0.15000000000000022},"*",null,0.15,{"$f":"AA74","v":0.15},0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,{"$f":"CM74","v":0.15},0.15,0.15,0.15,0.15,0.15,0.15,0.15]
[{"$f":"ROW()","v":75},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":78},null,null,null,null,null,{"$f":"IF($R78=\"^\",IF(COUNTIF(Lists!$13:$13,H78)=1,0,1),0)","v":0},{"$f":"H77","v":"Базовый прайс-лист продукции"},{"$f":"Q72","v":"Продукт-1"},null,null,null,"руб./заказ",null,null,"M",{"$f":"MAIN!$Q$38*(1+Sens!$Q$45)","v":4000},null,{"$f":"IF(G78<>0,1,IF(OR($Q78=\"\",$Q78=0),0,IF($R78=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H78))),$Q78)=1,0,1),0)))","v":0},null,null,null,null,{"$f":"IF(SUMIFS($Z78:$CV78,$Z78:$CV78,\">\"&0)=0,0,AVERAGEIFS($Z78:$CV78,$Z78:$CV78,\">\"&0))","v":4379.8883998951451},null,null,{"$f":"IF(AA$11=\"\",0,$Q78*POWER((1+$Q83),INT((AA$2-1)/IF($Q84=0,1,$Q84))))","v":4000},{"$f":"IF(AB$11=\"\",0,$Q78*POWER((1+$Q83),INT((AB$2-1)/IF($Q84=0,1,$Q84))))","v":4000},4000,4000,4000,4000,4080,4080,4080,4080,4080,4080,4161.6000000000004,4161.6000000000004,4161.6000000000004,4161.6000000000004,4161.6000000000004,4161.6000000000004,4244.8319999999994,4244.8319999999994,4244.8319999999994,4244.8319999999994,4244.8319999999994,4244.8319999999994,4329.7286400000003,4329.7286400000003,4329.7286400000003,4329.7286400000003,4329.7286400000003,4329.7286400000003,4416.3232128,4416.3232128,4416.3232128,4416.3232128,4416.3232128,4416.3232128,4504.6496770560007,4504.6496770560007,4504.6496770560007,4504.6496770560007,4504.6496770560007,4504.6496770560007,4594.7426705971193,4594.7426705971193,4594.7426705971193,4594.7426705971193,4594.7426705971193,4594.7426705971193,4686.637524009062,4686.637524009062,4686.637524009062,4686.637524009062,4686.637524009062,4686.637524009062,4780.3702744892435,4780.3702744892435,4780.3702744892435,4780.3702744892435,4780.3702744892435,4780.3702744892435,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,$Q78*POWER((1+$Q83),INT((CN$2-1)/IF($Q84=0,1,$Q84))))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":79},null,null,null,null,null,{"$f":"IF($R79=\"^\",IF(COUNTIF(Lists!$13:$13,H79)=1,0,1),0)","v":0},{"$f":"H77","v":"Базовый прайс-лист продукции"},{"$f":"Q73","v":"Продукт-2"},null,null,null,{"$f":"Mrkting!$M$78","v":"руб./заказ"},null,null,"M",{"$f":"MAIN!$Q$39*(1+Sens!$Q$45)","v":3000},null,{"$f":"IF(G79<>0,1,IF(OR($Q79=\"\",$Q79=0),0,IF($R79=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H79))),$Q79)=1,0,1),0)))","v":0},null,null,null,null,{"$f":"IF(SUMIFS($Z79:$CV79,$Z79:$CV79,\">\"&0)=0,0,AVERAGEIFS($Z79:$CV79,$Z79:$CV79,\">\"&0))","v":3284.9162999213572},null,null,{"$f":"IF(AA$11=\"\",0,$Q79*POWER((1+$Q83),INT((AA$2-1)/IF($Q84=0,1,$Q84))))","v":3000},{"$f":"IF(AB$11=\"\",0,$Q79*POWER((1+$Q83),INT((AB$2-1)/IF($Q84=0,1,$Q84))))","v":3000},3000,3000,3000,3000,3060,3060,3060,3060,3060,3060,3121.2,3121.2,3121.2,3121.2,3121.2,3121.2,3183.6239999999998,3183.6239999999998,3183.6239999999998,3183.6239999999998,3183.6239999999998,3183.6239999999998,3247.29648,3247.29648,3247.29648,3247.29648,3247.29648,3247.29648,3312.2424096,3312.2424096,3312.2424096,3312.2424096,3312.2424096,3312.2424096,3378.487257792,3378.487257792,3378.487257792,3378.487257792,3378.487257792,3378.487257792,3446.0570029478395,3446.0570029478395,3446.0570029478395,3446.0570029478395,3446.0570029478395,3446.0570029478395,3514.9781430067965,3514.9781430067965,3514.9781430067965,3514.9781430067965,3514.9781430067965,3514.9781430067965,3585.2777058669326,3585.2777058669326,3585.2777058669326,3585.2777058669326,3585.2777058669326,3585.2777058669326,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,$Q79*POWER((1+$Q83),INT((CN$2-1)/IF($Q84=0,1,$Q84))))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":83},null,null,null,null,null,{"$f":"IF($R83=\"^\",IF(COUNTIF(Lists!$13:$13,H83)=1,0,1),0)","v":0},{"$f":"H82","v":"Индексация прайс-листа"},"Процент индексации/прироста",null,null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,"M",{"$f":"MAIN!$Q$41","v":0.02},null,{"$f":"IF(G83<>0,1,IF(OR($Q83=\"\",$Q83=0),0,IF($R83=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H83))),$Q83)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":85}]
[{"$f":"ROW()","v":88},null,null,null,null,null,{"$f":"IF($R88=\"^\",IF(COUNTIF(Lists!$13:$13,H88)=1,0,1),0)","v":0},{"$f":"H86","v":"Общий оборот (GMV)"},{"$f":"Q73","v":"Продукт-2"},null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$86","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z88:$CV88)","v":2219568979.2263188},null,null,{"$f":"AA67*AA79","v":240000},456000,1440000,1296000,840000,2872800,3525120,3172608,1982880.0000000002,5860512.0000000019,6854400,6168960,3845318.4,7306104.96,11985408,10786867.199999999,6492096.0000000009,12334982.399999999,14262635.520000001,12836371.968000002,10314941.76,19598389.344000001,22005209.088,19804688.179200001,11924072.674559999,22655738.081664,25250977.428480007,29459473.666560005,17275617.273600001,32823672.819839999,37097114.987520002,33387403.488768,19475985.368448004,37004372.200051203,40806826.486272007,46170009.395896323,27352232.839084037,51969242.394259669,57082920.707653634,51374628.636888273,29730687.868569601,56488306.950282238,63076627.381957263,56768964.643761538,40194808.8823836,76370136.876528844,83367011.015314132,75030309.913782731,44035646.175589144,83667727.733619377,91108233.466736183,81997410.12006256,45554116.733368084,86552821.793399364,110139731.12423217,99125758.011808947,55069865.562116086,104632744.56802057,110139731.12423217,99125758.011808947,0,0,0,0,{"$f":"CM67*CM79","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":89},null,null,null,null,null,{"$f":"IF($R89=\"^\",IF(COUNTIF(Lists!$13:$13,H89)=1,0,1),0)","v":0},{"$f":"H86","v":"Общий оборот (GMV)"},{"$f":"Q74","v":"Продукт-3"},null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$86","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z89:$CV89)","v":693615306.00822461},null,null,{"$f":"AA68*AA80","v":75000},142500,450000,405000,262500,897749.99999999988,1101600,991440,619650.00000000012,1831410.0000000005,2142000,1927800,1201662,2283157.7999999998,3745440,3370896,2028780.0000000002,3854682,4457073.6000000006,4011366.2400000007,3223419.3,6124496.6699999999,6876627.8399999999,6188965.0559999989,3726272.7107999995,7079918.1505199987,7890930.4464000007,9206085.5208000001,5398630.398,10257397.756199999,11592848.433600001,10433563.590240002,6086245.4276400004,11563866.312516,12752133.27696,14428127.9362176,8547572.762213761,16240388.248206146,17838412.721141759,16054571.449027583,9290839.9589280002,17652595.9219632,19711446.056861643,17740301.451175477,12560877.775744874,23865667.773915265,26052190.942285668,23446971.848057099,13761139.429871609,26146164.916756056,28471322.958355054,25624190.662519548,14235661.479177527,27047756.810437299,34418665.976322554,30976799.378690299,17209332.988161277,32697732.677506424,34418665.976322554,30976799.378690299,0,0,0,0,{"$f":"CM68*CM80","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":93},null,null,null,null,null,{"$f":"IF($R93=\"^\",IF(COUNTIF(Lists!$13:$13,H93)=1,0,1),0)","v":0},{"$f":"Lists!$AM$13","v":"продукция"},{"$f":"Mrkting!$I$58","v":"Вручную для каждого периода расчетов"},null,null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,null,{"$f":"Q72","v":"Продукт-1"},null,{"$f":"IF(G93<>0,1,IF(OR($Q93=\"\",$Q93=0),0,IF($R93=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H93))),$Q93)=1,0,1),0)))","v":0},{"$f":"IF(OR(Q93=\"\",Q93=0),0,IF(COUNTIF(Q92:Q96,Q93)=1,0,1))","v":0},null,null,null,{"$f":"IF(SUMIFS($Z93:$CV93,$Z93:$CV93,\">\"&0)=0,0,AVERAGEIFS($Z93:$CV93,$Z93:$CV93,\">\"&0))","v":0.19999999999999973},"*",null,0.2,{"$f":"AA93","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,{"$f":"CM93","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2]
[{"$f":"ROW()","v":94},null,null,null,null,null,{"$f":"IF($R94=\"^\",IF(COUNTIF(Lists!$13:$13,H94)=1,0,1),0)","v":0},{"$f":"Lists!$AM$13","v":"продукция"},{"$f":"Mrkting!$I$58","v":"Вручную для каждого периода расчетов"},null,null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,null,{"$f":"Q73","v":"Продукт-2"},null,{"$f":"IF(G94<>0,1,IF(OR($Q94=\"\",$Q94=0),0,IF($R94=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H94))),$Q94)=1,0,1),0)))","v":0},{"$f":"IF(OR(Q94=\"\",Q94=0),0,IF(COUNTIF(Q92:Q96,Q94)=1,0,1))","v":0},null,null,null,{"$f":"IF(SUMIFS($Z94:$CV94,$Z94:$CV94,\">\"&0)=0,0,AVERAGEIFS($Z94:$CV94,$Z94:$CV94,\">\"&0))","v":0.30000000000000043},"*",null,0.3,{"$f":"AA94","v":0.3},0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,{"$f":"CM94","v":0.3},0.3,0.3,0.3,0.3,0.3,0.3,0.3]
[{"$f":"ROW()","v":96},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":99},null,null,null,null,null,{"$f":"IF($R99=\"^\",IF(COUNTIF(Lists!$13:$13,H99)=1,0,1),0)","v":0},{"$f":"H98","v":"Средний размер скидок"},{"$f":"Q72","v":"Продукт-1"},null,null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,"M",{"$f":"MAIN!Q209","v":0.2},null,{"$f":"IF(G99<>0,1,IF(OR($Q99=\"\",$Q99=0),0,IF($R99=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H99))),$Q99)=1,0,1),0)))","v":0},null,null,null,null,{"$f":"IF(SUMIFS($Z99:$CV99,$Z99:$CV99,\">\"&0)=0,0,AVERAGEIFS($Z99:$CV99,$Z99:$CV99,\">\"&0))","v":0.10499999999999998},null,null,{"$f":"IF(AA$11=\"\",0,IF($Q99+$Q104*INT((AA$2-1)/IF($Q105=0,1,$Q105))<0,0,IF($Q99+$Q104*INT((AA$2-1)/IF($Q105=0,1,$Q105))>$Q106,$Q106,$Q99+$Q104*INT((AA$2-1)/IF($Q105=0,1,$Q105)))))","v":0.2},{"$f":"IF(AB$11=\"\",0,IF($Q99+$Q104*INT((AB$2-1)/IF($Q105=0,1,$Q105))<0,0,IF($Q99+$Q104*INT((AB$2-1)/IF($Q105=0,1,$Q105))>$Q106,$Q106,$Q99+$Q104*INT((AB$2-1)/IF($Q105=0,1,$Q105)))))","v":0.2},0.2,0.19,0.19,0.19,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.17,0.17,0.17,0.16,0.16,0.16,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.13,0.13,0.13,0.12000000000000001,0.12000000000000001,0.12000000000000001,0.11000000000000001,0.11000000000000001,0.11000000000000001,0.1,0.1,0.1,9.0000000000000011E-2,9.0000000000000011E-2,9.0000000000000011E-2,8.0000000000000016E-2,8.0000000000000016E-2,8.0000000000000016E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,0.06,0.06,0.06,5.0000000000000017E-2,5.0000000000000017E-2,5.0000000000000017E-2,4.0000000000000008E-2,4.0000000000000008E-2,4.0000000000000008E-2,0.03,0.03,0.03,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,IF($Q99+$Q104*INT((CN$2-1)/IF($Q105=0,1,$Q105))<0,0,IF($Q99+$Q104*INT((CN$2-1)/IF($Q105=0,1,$Q105))>$Q106,$Q106,$Q99+$Q104*INT((CN$2-1)/IF($Q105=0,1,$Q105)))))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":102},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":104},null,null,null,null,null,{"$f":"IF($R104=\"^\",IF(COUNTIF(Lists!$13:$13,H104)=1,0,1),0)","v":0},{"$f":"H103","v":"Линейные изменения размеров скидок"},{"$f":"Mrkting!$I$61","v":"Коэффициент прироста"},null,null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,"M",{"$f":"MAIN!Q214","v":-0.01},null,{"$f":"IF(G104<>0,1,IF(OR($Q104=\"\",$Q104=0),0,IF($R104=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H104))),$Q104)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":107}]
[{"$f":"ROW()","v":110},null,null,null,null,null,{"$f":"IF($R110=\"^\",IF(COUNTIF(Lists!$13:$13,H110)=1,0,1),0)","v":0},{"$f":"H108","v":"Маркетинговые скидки"},{"$f":"Q73","v":"Продукт-2"},null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$86","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z110:$CV110)","v":105313517.03083237},null,null,{"$f":"AA88*AA94*AA100","v":21600},41040,129600,112751.99999999999,73080,249933.59999999998,296110.07999999996,266499.07199999993,166561.91999999998,474701.47200000018,555206.40000000002,499685.76,299934.83520000003,569876.18687999994,934861.82400000002,809015.03999999992,486907.20000000007,925123.67999999982,1026909.7574400001,924218.78169600014,742675.80671999999,1352288.8647359998,1518359.427072,1366523.4843647999,786988.79652095982,1495278.7133898237,1666564.5102796801,1855946.8409932803,1088363.8882368,2067891.3876499196,2225826.8992511998,2003244.2093260796,1168559.1221068799,2109249.2154029189,2325989.1097175041,2631690.5355660901,1477020.5733105377,2806339.0892900219,3082477.7182132965,2620106.0604813015,1516265.0812970493,2880903.6544643934,3027678.1143339481,2724910.3029005537,1929350.8263544124,3436656.159443798,3751515.4956891355,3376363.9461202226,1849497.1393747439,3514044.5648120134,3826545.8056029188,3197898.9946824391,1776610.5526013549,3375560.0499425745,3965030.3204723578,3568527.2884251219,1982515.1602361789,3452880.5707446784,3634611.1270996612,3271150.0143896947,0,0,0,0,{"$f":"CM88*CM94*CM100","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":112},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":113}]
[{"$f":"ROW()","v":115},null,null,null,null,null,{"$f":"IF($R115=\"^\",IF(COUNTIF(Lists!$13:$13,H115)=1,0,1),0)","v":0},{"$f":"H114","v":"Доля скидок в общем обороте"},{"$f":"Q72","v":"Продукт-1"},null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$34","v":"%"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X87=0,0,X109/X87)","v":1.163182221908741E-2},null,null,{"$f":"IF(AA87=0,0,AA109/AA87)","v":0.04},0.04,0.04,3.8000000000000006E-2,3.7999999999999999E-2,3.7999999999999999E-2,3.6000000000000004E-2,3.6000000000000004E-2,3.6000000000000004E-2,3.4000000000000009E-2,3.4000000000000002E-2,3.4000000000000002E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.0000000000000009E-2,3.0000000000000006E-2,3.0000000000000009E-2,2.8000000000000004E-2,2.8000000000000004E-2,2.8000000000000004E-2,2.6000000000000006E-2,2.6000000000000002E-2,2.6000000000000002E-2,2.4000000000000004E-2,2.4000000000000004E-2,2.4000000000000004E-2,2.2000000000000002E-2,2.2000000000000006E-2,2.2000000000000006E-2,0.02,2.0000000000000004E-2,0.02,1.8000000000000006E-2,1.8000000000000002E-2,1.8000000000000006E-2,1.6000000000000004E-2,1.6000000000000004E-2,1.6000000000000004E-2,1.4000000000000002E-2,1.4000000000000002E-2,1.4000000000000004E-2,1.2E-2,1.2E-2,1.2E-2,1.0000000000000004E-2,1.0000000000000004E-2,1.0000000000000004E-2,8.0000000000000019E-3,8.0000000000000019E-3,8.0000000000000019E-3,6.0000000000000001E-3,6.0000000000000001E-3,6.0000000000000001E-3,4.0000000000000036E-3,4.0000000000000036E-3,4.0000000000000036E-3,2.0000000000000018E-3,2.0000000000000018E-3,2.0000000000000018E-3,0,0,0,0,{"$f":"IF(CM87=0,0,CM109/CM87)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":118},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":121},null,null,null,null,null,{"$f":"IF($R121=\"^\",IF(COUNTIF(Lists!$13:$13,H121)=1,0,1),0)","v":0},{"$f":"H120","v":"Общий оборот (GMV) с учетом скидок"},{"$f":"Q72","v":"Продукт-1"},null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$86","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z121:$CV121)","v":3290627021.1854348},null,null,{"$f":"AA87-AA109","v":345599.99999999994},656639.99999999988,2073600,1870127.9999999998,1212119.9999999998,4145450.4,5097323.5199999996,4587591.1679999987,2867244.48,8491881.8880000021,9932025.5999999978,8938823.0399999991,5583402.3167999992,10608464.40192,17402812.416000001,15694891.775999999,9445999.6799999997,17947399.392000001,20794922.588159997,18715430.329343997,15039185.086079996,28633246.831583992,32149610.477567993,28934649.429811195,17456842.395555839,33168000.551556095,36967430.955294721,43217047.868843526,25343330.540371198,48152328.02670528,54532759.031654395,49079483.128488958,28629698.491618559,54507440.25067541,60108455.414278649,68008423.840155274,40371895.670488037,76706601.773927271,84254390.964496762,75983075.753957748,43971687.357614435,83546205.979467422,93479561.780060649,84131605.602054581,59568706.763692491,113409653.26164533,123800011.35774148,111420010.22196734,65525041.509276636,124497578.86762562,135569051.39850339,122258138.48901325,67921188.049451798,129050257.29395843,164548758.29960287,148093882.46964255,82274379.149801433,156635218.61832678,164879177.49297556,148391259.74367797,0,0,0,0,{"$f":"CM87-CM109","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":123},null,null,null,null,null,{"$f":"IF($R123=\"^\",IF(COUNTIF(Lists!$13:$13,H123)=1,0,1),0)","v":0},{"$f":"H120","v":"Общий оборот (GMV) с учетом скидок"},{"$f":"Q74","v":"Продукт-3"},null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$86","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z123:$CV123)","v":663606980.03220892},null,null,{"$f":"AA89-AA111","v":67500},128250,405000,366120,237300,811565.99999999988,1000252.8,900227.52,562642.20000000007,1670245.9200000004,1953504,1758153.6,1100722.392,2091372.5447999998,3430823.04,3101224.32,1866477.6,3546307.44,4118336.0064000003,3706502.4057600005,2978439.4331999999,5683532.9097600002,6381510.63552,5743359.5719679985,3472886.1664655996,6598483.7162846392,7354347.1760448003,8616896.0474688001,5053118.0525280004,9600924.2998031992,10897277.527584001,9807549.7748256009,5721070.7019816004,10916289.799015105,12038013.81345024,13620152.771789415,8103098.9785786457,15395888.059299426,16910815.259642389,15283952.019474259,8844879.640899457,16805271.317708965,18844142.430359729,16959728.187323757,12008199.1536121,22911041.062958654,25010103.304594241,22509092.974134814,13265738.410396231,25204902.979752839,27446355.331854273,24804216.561318923,13780120.311843846,26182228.592503306,33454943.328985523,30109448.99608697,16727471.664492762,31912987.09324627,33592617.992890812,30233356.193601731,0,0,0,0,{"$f":"CM89-CM111","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":126},null,null,null,null,null,{"$f":"IF($R126=\"^\",IF(COUNTIF(Lists!$13:$13,H126)=1,0,1),0)","v":0},{"$f":"Items!$M$16","v":"Расходы на платный трафик"},null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$86","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z126:$CV126)","v":205422000},null,null,{"$f":"IF(AA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&AA$11,BDCRM!$BO:$BO,\"<=\"&AA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&AA$11,BDCRM!$BY:$BY,\"<=\"&AA$12),$Q129*SUMIFS(AA$15:AA125,$H$15:$H125,$Q128,$I$15:$I125,\"\",$L$15:$L125,$L126))))","v":120000},{"$f":"IF(AB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&AB$11,BDCRM!$BO:$BO,\"<=\"&AB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&AB$11,BDCRM!$BY:$BY,\"<=\"&AB$12),$Q129*SUMIFS(AB$15:AB125,$H$15:$H125,$Q128,$I$15:$I125,\"\",$L$15:$L125,$L126))))","v":228000},{"$f":"IF(AC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&AC$11,BDCRM!$BO:$BO,\"<=\"&AC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&AC$11,BDCRM!$BY:$BY,\"<=\"&AC$12),$Q129*SUMIFS(AC$15:AC125,$H$15:$H125,$Q128,$I$15:$I125,\"\",$L$15:$L125,$L126))))","v":600000},{"$f":"IF(AD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&AD$11,BDCRM!$BO:$BO,\"<=\"&AD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&AD$11,BDCRM!$BY:$BY,\"<=\"&AD$12),$Q129*SUMIFS(AD$15:AD125,$H$15:$H125,$Q128,$I$15:$I125,\"\",$L$15:$L125,$L126))))","v":540000},{"$f":"IF(AE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&AE$11,BDCRM!$BO:$BO,\"<=\"&AE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&AE$11,BDCRM!$BY:$BY,\"<=\"&AE$12),$Q129*SUMIFS(AE$15:AE125,$H$15:$H125,$Q128,$I$15:$I125,\"\",$L$15:$L125,$L126))))","v":300000},{"$f":"IF(AF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&AF$11,BDCRM!$BO:$BO,\"<=\"&AF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&AF$11,BDCRM!$BY:$BY,\"<=\"&AF$12),$Q129*SUMIFS(AF$15:AF125,$H$15:$H125,$Q128,$I$15:$I125,\"\",$L$15:$L125,$L126))))","v":1026000},{"$f":"IF(AG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&AG$11,BDCRM!$BO:$BO,\"<=\"&AG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&AG$11,BDCRM!$BY:$BY,\"<=\"&AG$12),$Q129*SUMIFS(AG$15:AG125,$H$15:$H125,$Q128,$I$15:$I125,\"\",$L$15:$L125,$L126))))","v":1080000},{"$f":"IF(AH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&AH$11,BDCRM!$BO:$BO,\"<=\"&AH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&AH$11,BDCRM!$BY:$BY,\"<=\"&AH$12),$Q129*SUMIFS(AH$15:AH125,$H$15:$H125,$Q128,$I$15:$I125,\"\",$L$15:$L125,$L126))))","v":972000},{"$f":"IF(AI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&AI$11,BDCRM!$BO:$BO,\"<=\"&AI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&AI$11,BDCRM!$BY:$BY,\"<=\"&AI$12),$Q129*SUMIFS(AI$15:AI125,$H$15:$H125,$Q128,$I$15:$I125,\"\",$L$15:$L125,$L126))))","v":540000},{"$f":"IF(AJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&AJ$11,BDCRM!$BO:$BO,\"<=\"&AJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&AJ$11,BDCRM!$BY:$BY,\"<=\"&AJ$12),$Q129*SUMIFS(AJ$15:AJ125,$H$15:$H125,$Q128,$I$15:$I125,\"\",$L$15:$L125,$L126))))","v":1596000},{"$f":"IF(AK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&AK$11,BDCRM!$BO:$BO,\"<=\"&AK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&AK$11,BDCRM!$BY:$BY,\"<=\"&AK$12),$Q129*SUMIFS(AK$15:AK125,$H$15:$H125,$Q128,$I$15:$I125,\"\",$L$15:$L125,$L126))))","v":1680000},{"$f":"IF(AL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&AL$11,BDCRM!$BO:$BO,\"<=\"&AL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&AL$11,BDCRM!$BY:$BY,\"<=\"&AL$12),$Q129*SUMIFS(AL$15:AL125,$H$15:$H125,$Q128,$I$15:$I125,\"\",$L$15:$L125,$L126))))","v":1512000},{"$f":"IF(AM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&AM$11,BDCRM!$BO:$BO,\"<=\"&AM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&AM$11,BDCRM!$BY:$BY,\"<=\"&AM$12),$Q129*SUMIFS(AM$15:AM125,$H$15:$H125,$Q128,$I$15:$I125,\"\",$L$15:$L125,$L126))))","v":840000},{"$f":"IF(AN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&AN$11,BDCRM!$BO:$BO,\"<=\"&AN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&AN$11,BDCRM!$BY:$BY,\"<=\"&AN$12),$Q129*SUMIFS(AN$15:AN125,$H$15:$H125,$Q128,$I$15:$I125,\"\",$L$15:$L125,$L126))))","v":1596000},{"$f":"IF(AO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&AO$11,BDCRM!$BO:$BO,\"<=\"&AO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&AO$11,BDCRM!$BY:$BY,\"<=\"&AO$12),$Q129*SUMIFS(AO$15:AO125,$H$15:$H125,$Q128,$I$15:$I125,\"\",$L$15:$L125,$L126))))","v":2400000},{"$f":"IF(AP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&AP$11,BDCRM!$BO:$BO,\"<=\"&AP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&AP$11,BDCRM!$BY:$BY,\"<=\"&AP$12),$Q129*SUMIFS(AP$15:AP125,$H$15:$H125,$Q128,$I$15:$I125,\"\",$L$15:$L125,$L126))))","v":2160000},{"$f":"IF(AQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&AQ$11,BDCRM!$BO:$BO,\"<=\"&AQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&AQ$11,BDCRM!$BY:$BY,\"<=\"&AQ$12),$Q129*SUMIFS(AQ$15:AQ125,$H$15:$H125,$Q128,$I$15:$I125,\"\",$L$15:$L125,$L126))))","v":1200000},{"$f":"IF(AR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&AR$11,BDCRM!$BO:$BO,\"<=\"&AR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&AR$11,BDCRM!$BY:$BY,\"<=\"&AR$12),$Q129*SUMIFS(AR$15:AR125,$H$15:$H125,$Q128,$I$15:$I125,\"\",$L$15:$L125,$L126))))","v":2280000},{"$f":"IF(AS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&AS$11,BDCRM!$BO:$BO,\"<=\"&AS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&AS$11,BDCRM!$BY:$BY,\"<=\"&AS$12),$Q129*SUMIFS(AS$15:AS125,$H$15:$H125,$Q128,$I$15:$I125,\"\",$L$15:$L125,$L126))))","v":2400000},{"$f":"IF(AT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&AT$11,BDCRM!$BO:$BO,\"<=\"&AT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&AT$11,BDCRM!$BY:$BY,\"<=\"&AT$12),$Q129*SUMIFS(AT$15:AT125,$H$15:$H125,$Q128,$I$15:$I125,\"\",$L$15:$L125,$L126))))","v":2160000},{"$f":"IF(AU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&AU$11,BDCRM!$BO:$BO,\"<=\"&AU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&AU$11,BDCRM!$BY:$BY,\"<=\"&AU$12),$Q129*SUMIFS(AU$15:AU125,$H$15:$H125,$Q128,$I$15:$I125,\"\",$L$15:$L125,$L126))))","v":1620000},{"$f":"IF(AV$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AV$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&AV$11,BDCRM!$BO:$BO,\"<=\"&AV$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&AV$11,BDCRM!$BY:$BY,\"<=\"&AV$12),$Q129*SUMIFS(AV$15:AV125,$H$15:$H125,$Q128,$I$15:$I125,\"\",$L$15:$L125,$L126))))","v":3078000},{"$f":"IF(AW$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AW$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&AW$11,BDCRM!$BO:$BO,\"<=\"&AW$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&AW$11,BDCRM!$BY:$BY,\"<=\"&AW$12),$Q129*SUMIFS(AW$15:AW125,$H$15:$H125,$Q128,$I$15:$I125,\"\",$L$15:$L125,$L126))))","v":3240000},{"$f":"IF(AX$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AX$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&AX$11,BDCRM!$BO:$BO,\"<=\"&AX$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&AX$11,BDCRM!$BY:$BY,\"<=\"&AX$12),$Q129*SUMIFS(AX$15:AX125,$H$15:$H125,$Q128,$I$15:$I125,\"\",$L$15:$L125,$L126))))","v":2916000},{"$f":"IF(AY$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AY$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&AY$11,BDCRM!$BO:$BO,\"<=\"&AY$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&AY$11,BDCRM!$BY:$BY,\"<=\"&AY$12),$Q129*SUMIFS(AY$15:AY125,$H$15:$H125,$Q128,$I$15:$I125,\"\",$L$15:$L125,$L126))))","v":1620000},{"$f":"IF(AZ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AZ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&AZ$11,BDCRM!$BO:$BO,\"<=\"&AZ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&AZ$11,BDCRM!$BY:$BY,\"<=\"&AZ$12),$Q129*SUMIFS(AZ$15:AZ125,$H$15:$H125,$Q128,$I$15:$I125,\"\",$L$15:$L125,$L126))))","v":3078000},{"$f":"IF(BA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&BA$11,BDCRM!$BO:$BO,\"<=\"&BA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&BA$11,BDCRM!$BY:$BY,\"<=\"&BA$12),$Q129*SUMIFS(BA$15:BA125,$H$15:$H125,$Q128,$I$15:$I125,\"\",$L$15:$L125,$L126))))","v":3240000},{"$f":"IF(BB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&BB$11,BDCRM!$BO:$BO,\"<=\"&BB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&BB$11,BDCRM!$BY:$BY,\"<=\"&BB$12),$Q129*SUMIFS(BB$15:BB125,$H$15:$H125,$Q128,$I$15:$I125,\"\",$L$15:$L125,$L126))))","v":3780000},{"$f":"IF(BC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&BC$11,BDCRM!$BO:$BO,\"<=\"&BC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&BC$11,BDCRM!$BY:$BY,\"<=\"&BC$12),$Q129*SUMIFS(BC$15:BC125,$H$15:$H125,$Q128,$I$15:$I125,\"\",$L$15:$L125,$L126))))","v":2100000},{"$f":"IF(BD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&BD$11,BDCRM!$BO:$BO,\"<=\"&BD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&BD$11,BDCRM!$BY:$BY,\"<=\"&BD$12),$Q129*SUMIFS(BD$15:BD125,$H$15:$H125,$Q128,$I$15:$I125,\"\",$L$15:$L125,$L126))))","v":3990000},{"$f":"IF(BE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&BE$11,BDCRM!$BO:$BO,\"<=\"&BE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&BE$11,BDCRM!$BY:$BY,\"<=\"&BE$12),$Q129*SUMIFS(BE$15:BE125,$H$15:$H125,$Q128,$I$15:$I125,\"\",$L$15:$L125,$L126))))","v":4200000},{"$f":"IF(BF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&BF$11,BDCRM!$BO:$BO,\"<=\"&BF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&BF$11,BDCRM!$BY:$BY,\"<=\"&BF$12),$Q129*SUMIFS(BF$15:BF125,$H$15:$H125,$Q128,$I$15:$I125,\"\",$L$15:$L125,$L126))))","v":3780000},{"$f":"IF(BG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&BG$11,BDCRM!$BO:$BO,\"<=\"&BG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&BG$11,BDCRM!$BY:$BY,\"<=\"&BG$12),$Q129*SUMIFS(BG$15:BG125,$H$15:$H125,$Q128,$I$15:$I125,\"\",$L$15:$L125,$L126))))","v":2100000},{"$f":"IF(BH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&BH$11,BDCRM!$BO:$BO,\"<=\"&BH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&BH$11,BDCRM!$BY:$BY,\"<=\"&BH$12),$Q129*SUMIFS(BH$15:BH125,$H$15:$H125,$Q128,$I$15:$I125,\"\",$L$15:$L125,$L126))))","v":3990000},{"$f":"IF(BI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&BI$11,BDCRM!$BO:$BO,\"<=\"&BI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&BI$11,BDCRM!$BY:$BY,\"<=\"&BI$12),$Q129*SUMIFS(BI$15:BI125,$H$15:$H125,$Q128,$I$15:$I125,\"\",$L$15:$L125,$L126))))","v":4200000},{"$f":"IF(BJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&BJ$11,BDCRM!$BO:$BO,\"<=\"&BJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&BJ$11,BDCRM!$BY:$BY,\"<=\"&BJ$12),$Q129*SUMIFS(BJ$15:BJ125,$H$15:$H125,$Q128,$I$15:$I125,\"\",$L$15:$L125,$L126))))","v":4752000},{"$f":"IF(BK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&BK$11,BDCRM!$BO:$BO,\"<=\"&BK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&BK$11,BDCRM!$BY:$BY,\"<=\"&BK$12),$Q129*SUMIFS(BK$15:BK125,$H$15:$H125,$Q128,$I$15:$I125,\"\",$L$15:$L125,$L126))))","v":2640000},{"$f":"IF(BL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&BL$11,BDCRM!$BO:$BO,\"<=\"&BL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&BL$11,BDCRM!$BY:$BY,\"<=\"&BL$12),$Q129*SUMIFS(BL$15:BL125,$H$15:$H125,$Q128,$I$15:$I125,\"\",$L$15:$L125,$L126))))","v":5016000},{"$f":"IF(BM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&BM$11,BDCRM!$BO:$BO,\"<=\"&BM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&BM$11,BDCRM!$BY:$BY,\"<=\"&BM$12),$Q129*SUMIFS(BM$15:BM125,$H$15:$H125,$Q128,$I$15:$I125,\"\",$L$15:$L125,$L126))))","v":5280000},{"$f":"IF(BN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&BN$11,BDCRM!$BO:$BO,\"<=\"&BN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&BN$11,BDCRM!$BY:$BY,\"<=\"&BN$12),$Q129*SUMIFS(BN$15:BN125,$H$15:$H125,$Q128,$I$15:$I125,\"\",$L$15:$L125,$L126))))","v":4752000},{"$f":"IF(BO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&BO$11,BDCRM!$BO:$BO,\"<=\"&BO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&BO$11,BDCRM!$BY:$BY,\"<=\"&BO$12),$Q129*SUMIFS(BO$15:BO125,$H$15:$H125,$Q128,$I$15:$I125,\"\",$L$15:$L125,$L126))))","v":2640000},{"$f":"IF(BP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&BP$11,BDCRM!$BO:$BO,\"<=\"&BP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&BP$11,BDCRM!$BY:$BY,\"<=\"&BP$12),$Q129*SUMIFS(BP$15:BP125,$H$15:$H125,$Q128,$I$15:$I125,\"\",$L$15:$L125,$L126))))","v":5016000},{"$f":"IF(BQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&BQ$11,BDCRM!$BO:$BO,\"<=\"&BQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&BQ$11,BDCRM!$BY:$BY,\"<=\"&BQ$12),$Q129*SUMIFS(BQ$15:BQ125,$H$15:$H125,$Q128,$I$15:$I125,\"\",$L$15:$L125,$L126))))","v":5280000},{"$f":"IF(BR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&BR$11,BDCRM!$BO:$BO,\"<=\"&BR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&BR$11,BDCRM!$BY:$BY,\"<=\"&BR$12),$Q129*SUMIFS(BR$15:BR125,$H$15:$H125,$Q128,$I$15:$I125,\"\",$L$15:$L125,$L126))))","v":4752000},{"$f":"IF(BS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&BS$11,BDCRM!$BO:$BO,\"<=\"&BS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&BS$11,BDCRM!$BY:$BY,\"<=\"&BS$12),$Q129*SUMIFS(BS$15:BS125,$H$15:$H125,$Q128,$I$15:$I125,\"\",$L$15:$L125,$L126))))","v":3240000},{"$f":"IF(BT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&BT$11,BDCRM!$BO:$BO,\"<=\"&BT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&BT$11,BDCRM!$BY:$BY,\"<=\"&BT$12),$Q129*SUMIFS(BT$15:BT125,$H$15:$H125,$Q128,$I$15:$I125,\"\",$L$15:$L125,$L126))))","v":6156000},{"$f":"IF(BU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&BU$11,BDCRM!$BO:$BO,\"<=\"&BU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&BU$11,BDCRM!$BY:$BY,\"<=\"&BU$12),$Q129*SUMIFS(BU$15:BU125,$H$15:$H125,$Q128,$I$15:$I125,\"\",$L$15:$L125,$L126))))","v":6480000},{"$f":"IF(BV$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BV$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&BV$11,BDCRM!$BO:$BO,\"<=\"&BV$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&BV$11,BDCRM!$BY:$BY,\"<=\"&BV$12),$Q129*SUMIFS(BV$15:BV125,$H$15:$H125,$Q128,$I$15:$I125,\"\",$L$15:$L125,$L126))))","v":5832000},{"$f":"IF(BW$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BW$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&BW$11,BDCRM!$BO:$BO,\"<=\"&BW$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&BW$11,BDCRM!$BY:$BY,\"<=\"&BW$12),$Q129*SUMIFS(BW$15:BW125,$H$15:$H125,$Q128,$I$15:$I125,\"\",$L$15:$L125,$L126))))","v":3240000},{"$f":"IF(BX$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BX$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&BX$11,BDCRM!$BO:$BO,\"<=\"&BX$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&BX$11,BDCRM!$BY:$BY,\"<=\"&BX$12),$Q129*SUMIFS(BX$15:BX125,$H$15:$H125,$Q128,$I$15:$I125,\"\",$L$15:$L125,$L126))))","v":6156000},{"$f":"IF(BY$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BY$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&BY$11,BDCRM!$BO:$BO,\"<=\"&BY$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&BY$11,BDCRM!$BY:$BY,\"<=\"&BY$12),$Q129*SUMIFS(BY$15:BY125,$H$15:$H125,$Q128,$I$15:$I125,\"\",$L$15:$L125,$L126))))","v":6480000},{"$f":"IF(BZ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BZ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&BZ$11,BDCRM!$BO:$BO,\"<=\"&BZ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&BZ$11,BDCRM!$BY:$BY,\"<=\"&BZ$12),$Q129*SUMIFS(BZ$15:BZ125,$H$15:$H125,$Q128,$I$15:$I125,\"\",$L$15:$L125,$L126))))","v":5832000},{"$f":"IF(CA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&CA$11,BDCRM!$BO:$BO,\"<=\"&CA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&CA$11,BDCRM!$BY:$BY,\"<=\"&CA$12),$Q129*SUMIFS(CA$15:CA125,$H$15:$H125,$Q128,$I$15:$I125,\"\",$L$15:$L125,$L126))))","v":3240000},{"$f":"IF(CB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&CB$11,BDCRM!$BO:$BO,\"<=\"&CB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&CB$11,BDCRM!$BY:$BY,\"<=\"&CB$12),$Q129*SUMIFS(CB$15:CB125,$H$15:$H125,$Q128,$I$15:$I125,\"\",$L$15:$L125,$L126))))","v":6156000},{"$f":"IF(CC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&CC$11,BDCRM!$BO:$BO,\"<=\"&CC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&CC$11,BDCRM!$BY:$BY,\"<=\"&CC$12),$Q129*SUMIFS(CC$15:CC125,$H$15:$H125,$Q128,$I$15:$I125,\"\",$L$15:$L125,$L126))))","v":7680000},{"$f":"IF(CD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&CD$11,BDCRM!$BO:$BO,\"<=\"&CD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&CD$11,BDCRM!$BY:$BY,\"<=\"&CD$12),$Q129*SUMIFS(CD$15:CD125,$H$15:$H125,$Q128,$I$15:$I125,\"\",$L$15:$L125,$L126))))","v":6912000},{"$f":"IF(CE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&CE$11,BDCRM!$BO:$BO,\"<=\"&CE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&CE$11,BDCRM!$BY:$BY,\"<=\"&CE$12),$Q129*SUMIFS(CE$15:CE125,$H$15:$H125,$Q128,$I$15:$I125,\"\",$L$15:$L125,$L126))))","v":3840000},{"$f":"IF(CF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&CF$11,BDCRM!$BO:$BO,\"<=\"&CF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&CF$11,BDCRM!$BY:$BY,\"<=\"&CF$12),$Q129*SUMIFS(CF$15:CF125,$H$15:$H125,$Q128,$I$15:$I125,\"\",$L$15:$L125,$L126))))","v":7296000},{"$f":"IF(CG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&CG$11,BDCRM!$BO:$BO,\"<=\"&CG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&CG$11,BDCRM!$BY:$BY,\"<=\"&CG$12),$Q129*SUMIFS(CG$15:CG125,$H$15:$H125,$Q128,$I$15:$I125,\"\",$L$15:$L125,$L126))))","v":7680000},{"$f":"IF(CH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&CH$11,BDCRM!$BO:$BO,\"<=\"&CH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&CH$11,BDCRM!$BY:$BY,\"<=\"&CH$12),$Q129*SUMIFS(CH$15:CH125,$H$15:$H125,$Q128,$I$15:$I125,\"\",$L$15:$L125,$L126))))","v":6912000},{"$f":"IF(CI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&CI$11,BDCRM!$BO:$BO,\"<=\"&CI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&CI$11,BDCRM!$BY:$BY,\"<=\"&CI$12),$Q129*SUMIFS(CI$15:CI125,$H$15:$H125,$Q128,$I$15:$I125,\"\",$L$15:$L125,$L126))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&CJ$11,BDCRM!$BO:$BO,\"<=\"&CJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&CJ$11,BDCRM!$BY:$BY,\"<=\"&CJ$12),$Q129*SUMIFS(CJ$15:CJ125,$H$15:$H125,$Q128,$I$15:$I125,\"\",$L$15:$L125,$L126))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&CK$11,BDCRM!$BO:$BO,\"<=\"&CK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&CK$11,BDCRM!$BY:$BY,\"<=\"&CK$12),$Q129*SUMIFS(CK$15:CK125,$H$15:$H125,$Q128,$I$15:$I125,\"\",$L$15:$L125,$L126))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&CL$11,BDCRM!$BO:$BO,\"<=\"&CL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&CL$11,BDCRM!$BY:$BY,\"<=\"&CL$12),$Q129*SUMIFS(CL$15:CL125,$H$15:$H125,$Q128,$I$15:$I125,\"\",$L$15:$L125,$L126))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&CM$11,BDCRM!$BO:$BO,\"<=\"&CM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&CM$11,BDCRM!$BY:$BY,\"<=\"&CM$12),$Q129*SUMIFS(CM$15:CM125,$H$15:$H125,$Q128,$I$15:$I125,\"\",$L$15:$L125,$L126))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&CN$11,BDCRM!$BO:$BO,\"<=\"&CN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&CN$11,BDCRM!$BY:$BY,\"<=\"&CN$12),$Q129*SUMIFS(CN$15:CN125,$H$15:$H125,$Q128,$I$15:$I125,\"\",$L$15:$L125,$L126))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&CO$11,BDCRM!$BO:$BO,\"<=\"&CO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&CO$11,BDCRM!$BY:$BY,\"<=\"&CO$12),$Q129*SUMIFS(CO$15:CO125,$H$15:$H125,$Q128,$I$15:$I125,\"\",$L$15:$L125,$L126))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&CP$11,BDCRM!$BO:$BO,\"<=\"&CP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&CP$11,BDCRM!$BY:$BY,\"<=\"&CP$12),$Q129*SUMIFS(CP$15:CP125,$H$15:$H125,$Q128,$I$15:$I125,\"\",$L$15:$L125,$L126))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&CQ$11,BDCRM!$BO:$BO,\"<=\"&CQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&CQ$11,BDCRM!$BY:$BY,\"<=\"&CQ$12),$Q129*SUMIFS(CQ$15:CQ125,$H$15:$H125,$Q128,$I$15:$I125,\"\",$L$15:$L125,$L126))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&CR$11,BDCRM!$BO:$BO,\"<=\"&CR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&CR$11,BDCRM!$BY:$BY,\"<=\"&CR$12),$Q129*SUMIFS(CR$15:CR125,$H$15:$H125,$Q128,$I$15:$I125,\"\",$L$15:$L125,$L126))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&CS$11,BDCRM!$BO:$BO,\"<=\"&CS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&CS$11,BDCRM!$BY:$BY,\"<=\"&CS$12),$Q129*SUMIFS(CS$15:CS125,$H$15:$H125,$Q128,$I$15:$I125,\"\",$L$15:$L125,$L126))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&CT$11,BDCRM!$BO:$BO,\"<=\"&CT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&CT$11,BDCRM!$BY:$BY,\"<=\"&CT$12),$Q129*SUMIFS(CT$15:CT125,$H$15:$H125,$Q128,$I$15:$I125,\"\",$L$15:$L125,$L126))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&CU$11,BDCRM!$BO:$BO,\"<=\"&CU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&CU$11,BDCRM!$BY:$BY,\"<=\"&CU$12),$Q129*SUMIFS(CU$15:CU125,$H$15:$H125,$Q128,$I$15:$I125,\"\",$L$15:$L125,$L126))))","v":0}]
[{"$f":"ROW()","v":129},null,null,null,null,null,{"$f":"IF($R129=\"^\",IF(COUNTIF(Lists!$13:$13,H129)=1,0,1),0)","v":0},{"$f":"H126","v":"Расходы на платный трафик"},{"$f":"IF(Q127=Lists!$BG$16,\"Норматив расхода на единицу фактора\",\"Доля расхода в денежном показателе\")","v":"Норматив расхода на единицу фактора"},null,null,null,{"$f":"Mrkting!$M$86","v":"руб."},null,null,"M",{"$f":"MAIN!Q221","v":3},null,{"$f":"IF(G129<>0,1,IF(OR($Q129=\"\",$Q129=0),0,IF($R129=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H129))),$Q129)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":131},null,null,null,null,null,{"$f":"IF($R131=\"^\",IF(COUNTIF(Lists!$13:$13,H131)=1,0,1),0)","v":0},{"$f":"H126","v":"Расходы на платный трафик"},null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$86","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z131:$CV131)","v":203809200},null,null,{"$f":"IF(AA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BO:$BO,\">=\"&AA$11,BDCRM!$BO:$BO,\"<=\"&AA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BY:$BY,\">=\"&AA$11,BDCRM!$BY:$BY,\"<=\"&AA$12),($Q133*(IF(AA$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q135))+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q135)+1),0)+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AA$2+INT($Q135)+1)+(INT($Q135)+1-$Q135)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AA$2+INT($Q135)))+$Q136*((-$Q138-INT(-$Q138))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AA$2+INT(-$Q138)+1)+(INT(-$Q138)+1+$Q138)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AA$2+INT(-$Q138)))))))","v":99600},{"$f":"IF(AB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BO:$BO,\">=\"&AB$11,BDCRM!$BO:$BO,\"<=\"&AB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BY:$BY,\">=\"&AB$11,BDCRM!$BY:$BY,\"<=\"&AB$12),($Q133*(IF(AB$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q135))+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q135)+1),0)+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AB$2+INT($Q135)+1)+(INT($Q135)+1-$Q135)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AB$2+INT($Q135)))+$Q136*((-$Q138-INT(-$Q138))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AB$2+INT(-$Q138)+1)+(INT(-$Q138)+1+$Q138)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AB$2+INT(-$Q138)))))))","v":215200},{"$f":"IF(AC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BO:$BO,\">=\"&AC$11,BDCRM!$BO:$BO,\"<=\"&AC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BY:$BY,\">=\"&AC$11,BDCRM!$BY:$BY,\"<=\"&AC$12),($Q133*(IF(AC$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q135))+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q135)+1),0)+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AC$2+INT($Q135)+1)+(INT($Q135)+1-$Q135)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AC$2+INT($Q135)))+$Q136*((-$Q138-INT(-$Q138))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AC$2+INT(-$Q138)+1)+(INT(-$Q138)+1+$Q138)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AC$2+INT(-$Q138)))))))","v":511200},{"$f":"IF(AD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BO:$BO,\">=\"&AD$11,BDCRM!$BO:$BO,\"<=\"&AD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BY:$BY,\">=\"&AD$11,BDCRM!$BY:$BY,\"<=\"&AD$12),($Q133*(IF(AD$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q135))+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q135)+1),0)+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AD$2+INT($Q135)+1)+(INT($Q135)+1-$Q135)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AD$2+INT($Q135)))+$Q136*((-$Q138-INT(-$Q138))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AD$2+INT(-$Q138)+1)+(INT(-$Q138)+1+$Q138)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AD$2+INT(-$Q138)))))))","v":546000},{"$f":"IF(AE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BO:$BO,\">=\"&AE$11,BDCRM!$BO:$BO,\"<=\"&AE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BY:$BY,\">=\"&AE$11,BDCRM!$BY:$BY,\"<=\"&AE$12),($Q133*(IF(AE$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q135))+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q135)+1),0)+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AE$2+INT($Q135)+1)+(INT($Q135)+1-$Q135)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AE$2+INT($Q135)))+$Q136*((-$Q138-INT(-$Q138))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AE$2+INT(-$Q138)+1)+(INT(-$Q138)+1+$Q138)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AE$2+INT(-$Q138)))))))","v":380200},{"$f":"IF(AF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BO:$BO,\">=\"&AF$11,BDCRM!$BO:$BO,\"<=\"&AF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BY:$BY,\">=\"&AF$11,BDCRM!$BY:$BY,\"<=\"&AF$12),($Q133*(IF(AF$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q135))+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q135)+1),0)+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AF$2+INT($Q135)+1)+(INT($Q135)+1-$Q135)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AF$2+INT($Q135)))+$Q136*((-$Q138-INT(-$Q138))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AF$2+INT(-$Q138)+1)+(INT(-$Q138)+1+$Q138)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AF$2+INT(-$Q138)))))))","v":858400},{"$f":"IF(AG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BO:$BO,\">=\"&AG$11,BDCRM!$BO:$BO,\"<=\"&AG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BY:$BY,\">=\"&AG$11,BDCRM!$BY:$BY,\"<=\"&AG$12),($Q133*(IF(AG$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q135))+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q135)+1),0)+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AG$2+INT($Q135)+1)+(INT($Q135)+1-$Q135)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AG$2+INT($Q135)))+$Q136*((-$Q138-INT(-$Q138))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AG$2+INT(-$Q138)+1)+(INT(-$Q138)+1+$Q138)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AG$2+INT(-$Q138)))))))","v":1063800},{"$f":"IF(AH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BO:$BO,\">=\"&AH$11,BDCRM!$BO:$BO,\"<=\"&AH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BY:$BY,\">=\"&AH$11,BDCRM!$BY:$BY,\"<=\"&AH$12),($Q133*(IF(AH$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q135))+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q135)+1),0)+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AH$2+INT($Q135)+1)+(INT($Q135)+1-$Q135)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AH$2+INT($Q135)))+$Q136*((-$Q138-INT(-$Q138))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AH$2+INT(-$Q138)+1)+(INT(-$Q138)+1+$Q138)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AH$2+INT(-$Q138)))))))","v":982800},{"$f":"IF(AI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BO:$BO,\">=\"&AI$11,BDCRM!$BO:$BO,\"<=\"&AI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BY:$BY,\">=\"&AI$11,BDCRM!$BY:$BY,\"<=\"&AI$12),($Q133*(IF(AI$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q135))+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q135)+1),0)+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AI$2+INT($Q135)+1)+(INT($Q135)+1-$Q135)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AI$2+INT($Q135)))+$Q136*((-$Q138-INT(-$Q138))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AI$2+INT(-$Q138)+1)+(INT(-$Q138)+1+$Q138)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AI$2+INT(-$Q138)))))))","v":675999.99999999988},{"$f":"IF(AJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BO:$BO,\">=\"&AJ$11,BDCRM!$BO:$BO,\"<=\"&AJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BY:$BY,\">=\"&AJ$11,BDCRM!$BY:$BY,\"<=\"&AJ$12),($Q133*(IF(AJ$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q135))+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q135)+1),0)+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AJ$2+INT($Q135)+1)+(INT($Q135)+1-$Q135)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AJ$2+INT($Q135)))+$Q136*((-$Q138-INT(-$Q138))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AJ$2+INT(-$Q138)+1)+(INT(-$Q138)+1+$Q138)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AJ$2+INT(-$Q138)))))))","v":1352400},{"$f":"IF(AK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BO:$BO,\">=\"&AK$11,BDCRM!$BO:$BO,\"<=\"&AK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BY:$BY,\">=\"&AK$11,BDCRM!$BY:$BY,\"<=\"&AK$12),($Q133*(IF(AK$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q135))+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q135)+1),0)+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AK$2+INT($Q135)+1)+(INT($Q135)+1-$Q135)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AK$2+INT($Q135)))+$Q136*((-$Q138-INT(-$Q138))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AK$2+INT(-$Q138)+1)+(INT(-$Q138)+1+$Q138)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AK$2+INT(-$Q138)))))))","v":1654800},{"$f":"IF(AL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BO:$BO,\">=\"&AL$11,BDCRM!$BO:$BO,\"<=\"&AL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BY:$BY,\">=\"&AL$11,BDCRM!$BY:$BY,\"<=\"&AL$12),($Q133*(IF(AL$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q135))+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q135)+1),0)+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AL$2+INT($Q135)+1)+(INT($Q135)+1-$Q135)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AL$2+INT($Q135)))+$Q136*((-$Q138-INT(-$Q138))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AL$2+INT(-$Q138)+1)+(INT(-$Q138)+1+$Q138)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AL$2+INT(-$Q138)))))))","v":1528800},{"$f":"IF(AM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BO:$BO,\">=\"&AM$11,BDCRM!$BO:$BO,\"<=\"&AM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BY:$BY,\">=\"&AM$11,BDCRM!$BY:$BY,\"<=\"&AM$12),($Q133*(IF(AM$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q135))+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q135)+1),0)+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AM$2+INT($Q135)+1)+(INT($Q135)+1-$Q135)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AM$2+INT($Q135)))+$Q136*((-$Q138-INT(-$Q138))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AM$2+INT(-$Q138)+1)+(INT(-$Q138)+1+$Q138)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AM$2+INT(-$Q138)))))))","v":1022000},{"$f":"IF(AN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BO:$BO,\">=\"&AN$11,BDCRM!$BO:$BO,\"<=\"&AN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BY:$BY,\">=\"&AN$11,BDCRM!$BY:$BY,\"<=\"&AN$12),($Q133*(IF(AN$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q135))+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q135)+1),0)+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AN$2+INT($Q135)+1)+(INT($Q135)+1-$Q135)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AN$2+INT($Q135)))+$Q136*((-$Q138-INT(-$Q138))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AN$2+INT(-$Q138)+1)+(INT(-$Q138)+1+$Q138)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AN$2+INT(-$Q138)))))))","v":1446400},{"$f":"IF(AO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BO:$BO,\">=\"&AO$11,BDCRM!$BO:$BO,\"<=\"&AO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BY:$BY,\">=\"&AO$11,BDCRM!$BY:$BY,\"<=\"&AO$12),($Q133*(IF(AO$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q135))+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q135)+1),0)+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AO$2+INT($Q135)+1)+(INT($Q135)+1-$Q135)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AO$2+INT($Q135)))+$Q136*((-$Q138-INT(-$Q138))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AO$2+INT(-$Q138)+1)+(INT(-$Q138)+1+$Q138)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AO$2+INT(-$Q138)))))))","v":2204400},{"$f":"IF(AP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BO:$BO,\">=\"&AP$11,BDCRM!$BO:$BO,\"<=\"&AP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BY:$BY,\">=\"&AP$11,BDCRM!$BY:$BY,\"<=\"&AP$12),($Q133*(IF(AP$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q135))+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q135)+1),0)+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AP$2+INT($Q135)+1)+(INT($Q135)+1-$Q135)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AP$2+INT($Q135)))+$Q136*((-$Q138-INT(-$Q138))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AP$2+INT(-$Q138)+1)+(INT(-$Q138)+1+$Q138)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AP$2+INT(-$Q138)))))))","v":2184000},{"$f":"IF(AQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BO:$BO,\">=\"&AQ$11,BDCRM!$BO:$BO,\"<=\"&AQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BY:$BY,\">=\"&AQ$11,BDCRM!$BY:$BY,\"<=\"&AQ$12),($Q133*(IF(AQ$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q135))+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q135)+1),0)+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AQ$2+INT($Q135)+1)+(INT($Q135)+1-$Q135)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AQ$2+INT($Q135)))+$Q136*((-$Q138-INT(-$Q138))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AQ$2+INT(-$Q138)+1)+(INT(-$Q138)+1+$Q138)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AQ$2+INT(-$Q138)))))))","v":1460000},{"$f":"IF(AR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BO:$BO,\">=\"&AR$11,BDCRM!$BO:$BO,\"<=\"&AR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BY:$BY,\">=\"&AR$11,BDCRM!$BY:$BY,\"<=\"&AR$12),($Q133*(IF(AR$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q135))+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q135)+1),0)+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AR$2+INT($Q135)+1)+(INT($Q135)+1-$Q135)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AR$2+INT($Q135)))+$Q136*((-$Q138-INT(-$Q138))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AR$2+INT(-$Q138)+1)+(INT(-$Q138)+1+$Q138)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AR$2+INT(-$Q138)))))))","v":2032000},{"$f":"IF(AS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BO:$BO,\">=\"&AS$11,BDCRM!$BO:$BO,\"<=\"&AS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BY:$BY,\">=\"&AS$11,BDCRM!$BY:$BY,\"<=\"&AS$12),($Q133*(IF(AS$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q135))+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q135)+1),0)+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AS$2+INT($Q135)+1)+(INT($Q135)+1-$Q135)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AS$2+INT($Q135)))+$Q136*((-$Q138-INT(-$Q138))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AS$2+INT(-$Q138)+1)+(INT(-$Q138)+1+$Q138)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AS$2+INT(-$Q138)))))))","v":2364000},{"$f":"IF(AT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BO:$BO,\">=\"&AT$11,BDCRM!$BO:$BO,\"<=\"&AT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BY:$BY,\">=\"&AT$11,BDCRM!$BY:$BY,\"<=\"&AT$12),($Q133*(IF(AT$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q135))+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q135)+1),0)+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AT$2+INT($Q135)+1)+(INT($Q135)+1-$Q135)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AT$2+INT($Q135)))+$Q136*((-$Q138-INT(-$Q138))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AT$2+INT(-$Q138)+1)+(INT(-$Q138)+1+$Q138)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AT$2+INT(-$Q138)))))))","v":2198000},{"$f":"IF(AU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BO:$BO,\">=\"&AU$11,BDCRM!$BO:$BO,\"<=\"&AU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BY:$BY,\">=\"&AU$11,BDCRM!$BY:$BY,\"<=\"&AU$12),($Q133*(IF(AU$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q135))+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q135)+1),0)+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AU$2+INT($Q135)+1)+(INT($Q135)+1-$Q135)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AU$2+INT($Q135)))+$Q136*((-$Q138-INT(-$Q138))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AU$2+INT(-$Q138)+1)+(INT(-$Q138)+1+$Q138)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AU$2+INT(-$Q138)))))))","v":1794600},{"$f":"IF(AV$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AV$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BO:$BO,\">=\"&AV$11,BDCRM!$BO:$BO,\"<=\"&AV$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BY:$BY,\">=\"&AV$11,BDCRM!$BY:$BY,\"<=\"&AV$12),($Q133*(IF(AV$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q135))+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q135)+1),0)+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AV$2+INT($Q135)+1)+(INT($Q135)+1-$Q135)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AV$2+INT($Q135)))+$Q136*((-$Q138-INT(-$Q138))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AV$2+INT(-$Q138)+1)+(INT(-$Q138)+1+$Q138)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AV$2+INT(-$Q138)))))))","v":2743200},{"$f":"IF(AW$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AW$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BO:$BO,\">=\"&AW$11,BDCRM!$BO:$BO,\"<=\"&AW$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BY:$BY,\">=\"&AW$11,BDCRM!$BY:$BY,\"<=\"&AW$12),($Q133*(IF(AW$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q135))+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q135)+1),0)+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AW$2+INT($Q135)+1)+(INT($Q135)+1-$Q135)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AW$2+INT($Q135)))+$Q136*((-$Q138-INT(-$Q138))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AW$2+INT(-$Q138)+1)+(INT(-$Q138)+1+$Q138)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AW$2+INT(-$Q138)))))))","v":3191400},{"$f":"IF(AX$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AX$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BO:$BO,\">=\"&AX$11,BDCRM!$BO:$BO,\"<=\"&AX$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BY:$BY,\">=\"&AX$11,BDCRM!$BY:$BY,\"<=\"&AX$12),($Q133*(IF(AX$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q135))+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q135)+1),0)+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AX$2+INT($Q135)+1)+(INT($Q135)+1-$Q135)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AX$2+INT($Q135)))+$Q136*((-$Q138-INT(-$Q138))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AX$2+INT(-$Q138)+1)+(INT(-$Q138)+1+$Q138)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AX$2+INT(-$Q138)))))))","v":2948400},{"$f":"IF(AY$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AY$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BO:$BO,\">=\"&AY$11,BDCRM!$BO:$BO,\"<=\"&AY$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BY:$BY,\">=\"&AY$11,BDCRM!$BY:$BY,\"<=\"&AY$12),($Q133*(IF(AY$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q135))+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q135)+1),0)+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AY$2+INT($Q135)+1)+(INT($Q135)+1-$Q135)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AY$2+INT($Q135)))+$Q136*((-$Q138-INT(-$Q138))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AY$2+INT(-$Q138)+1)+(INT(-$Q138)+1+$Q138)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AY$2+INT(-$Q138)))))))","v":1971000},{"$f":"IF(AZ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AZ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BO:$BO,\">=\"&AZ$11,BDCRM!$BO:$BO,\"<=\"&AZ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BY:$BY,\">=\"&AZ$11,BDCRM!$BY:$BY,\"<=\"&AZ$12),($Q133*(IF(AZ$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q135))+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q135)+1),0)+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AZ$2+INT($Q135)+1)+(INT($Q135)+1-$Q135)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AZ$2+INT($Q135)))+$Q136*((-$Q138-INT(-$Q138))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AZ$2+INT(-$Q138)+1)+(INT(-$Q138)+1+$Q138)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AZ$2+INT(-$Q138)))))))","v":2743200},{"$f":"IF(BA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BO:$BO,\">=\"&BA$11,BDCRM!$BO:$BO,\"<=\"&BA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BY:$BY,\">=\"&BA$11,BDCRM!$BY:$BY,\"<=\"&BA$12),($Q133*(IF(BA$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q135))+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q135)+1),0)+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BA$2+INT($Q135)+1)+(INT($Q135)+1-$Q135)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BA$2+INT($Q135)))+$Q136*((-$Q138-INT(-$Q138))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BA$2+INT(-$Q138)+1)+(INT(-$Q138)+1+$Q138)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BA$2+INT(-$Q138)))))))","v":3220200},{"$f":"IF(BB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BO:$BO,\">=\"&BB$11,BDCRM!$BO:$BO,\"<=\"&BB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BY:$BY,\">=\"&BB$11,BDCRM!$BY:$BY,\"<=\"&BB$12),($Q133*(IF(BB$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q135))+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q135)+1),0)+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BB$2+INT($Q135)+1)+(INT($Q135)+1-$Q135)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BB$2+INT($Q135)))+$Q136*((-$Q138-INT(-$Q138))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BB$2+INT(-$Q138)+1)+(INT(-$Q138)+1+$Q138)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BB$2+INT(-$Q138)))))))","v":3598000},{"$f":"IF(BC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BO:$BO,\">=\"&BC$11,BDCRM!$BO:$BO,\"<=\"&BC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BY:$BY,\">=\"&BC$11,BDCRM!$BY:$BY,\"<=\"&BC$12),($Q133*(IF(BC$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q135))+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q135)+1),0)+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BC$2+INT($Q135)+1)+(INT($Q135)+1-$Q135)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BC$2+INT($Q135)))+$Q136*((-$Q138-INT(-$Q138))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BC$2+INT(-$Q138)+1)+(INT(-$Q138)+1+$Q138)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BC$2+INT(-$Q138)))))))","v":2555000},{"$f":"IF(BD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BO:$BO,\">=\"&BD$11,BDCRM!$BO:$BO,\"<=\"&BD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BY:$BY,\">=\"&BD$11,BDCRM!$BY:$BY,\"<=\"&BD$12),($Q133*(IF(BD$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q135))+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q135)+1),0)+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BD$2+INT($Q135)+1)+(INT($Q135)+1-$Q135)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BD$2+INT($Q135)))+$Q136*((-$Q138-INT(-$Q138))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BD$2+INT(-$Q138)+1)+(INT(-$Q138)+1+$Q138)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BD$2+INT(-$Q138)))))))","v":3556000},{"$f":"IF(BE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BO:$BO,\">=\"&BE$11,BDCRM!$BO:$BO,\"<=\"&BE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BY:$BY,\">=\"&BE$11,BDCRM!$BY:$BY,\"<=\"&BE$12),($Q133*(IF(BE$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q135))+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q135)+1),0)+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BE$2+INT($Q135)+1)+(INT($Q135)+1-$Q135)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BE$2+INT($Q135)))+$Q136*((-$Q138-INT(-$Q138))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BE$2+INT(-$Q138)+1)+(INT(-$Q138)+1+$Q138)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BE$2+INT(-$Q138)))))))","v":4137000},{"$f":"IF(BF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BO:$BO,\">=\"&BF$11,BDCRM!$BO:$BO,\"<=\"&BF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BY:$BY,\">=\"&BF$11,BDCRM!$BY:$BY,\"<=\"&BF$12),($Q133*(IF(BF$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q135))+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q135)+1),0)+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BF$2+INT($Q135)+1)+(INT($Q135)+1-$Q135)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BF$2+INT($Q135)))+$Q136*((-$Q138-INT(-$Q138))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BF$2+INT(-$Q138)+1)+(INT(-$Q138)+1+$Q138)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BF$2+INT(-$Q138)))))))","v":3822000},{"$f":"IF(BG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BO:$BO,\">=\"&BG$11,BDCRM!$BO:$BO,\"<=\"&BG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BY:$BY,\">=\"&BG$11,BDCRM!$BY:$BY,\"<=\"&BG$12),($Q133*(IF(BG$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q135))+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q135)+1),0)+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BG$2+INT($Q135)+1)+(INT($Q135)+1-$Q135)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BG$2+INT($Q135)))+$Q136*((-$Q138-INT(-$Q138))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BG$2+INT(-$Q138)+1)+(INT(-$Q138)+1+$Q138)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BG$2+INT(-$Q138)))))))","v":2555000},{"$f":"IF(BH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BO:$BO,\">=\"&BH$11,BDCRM!$BO:$BO,\"<=\"&BH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BY:$BY,\">=\"&BH$11,BDCRM!$BY:$BY,\"<=\"&BH$12),($Q133*(IF(BH$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q135))+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q135)+1),0)+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BH$2+INT($Q135)+1)+(INT($Q135)+1-$Q135)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BH$2+INT($Q135)))+$Q136*((-$Q138-INT(-$Q138))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BH$2+INT(-$Q138)+1)+(INT(-$Q138)+1+$Q138)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BH$2+INT(-$Q138)))))))","v":3556000},{"$f":"IF(BI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BO:$BO,\">=\"&BI$11,BDCRM!$BO:$BO,\"<=\"&BI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BY:$BY,\">=\"&BI$11,BDCRM!$BY:$BY,\"<=\"&BI$12),($Q133*(IF(BI$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q135))+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q135)+1),0)+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BI$2+INT($Q135)+1)+(INT($Q135)+1-$Q135)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BI$2+INT($Q135)))+$Q136*((-$Q138-INT(-$Q138))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BI$2+INT(-$Q138)+1)+(INT(-$Q138)+1+$Q138)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BI$2+INT(-$Q138)))))))","v":4169400},{"$f":"IF(BJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BO:$BO,\">=\"&BJ$11,BDCRM!$BO:$BO,\"<=\"&BJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BY:$BY,\">=\"&BJ$11,BDCRM!$BY:$BY,\"<=\"&BJ$12),($Q133*(IF(BJ$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q135))+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q135)+1),0)+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BJ$2+INT($Q135)+1)+(INT($Q135)+1-$Q135)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BJ$2+INT($Q135)))+$Q136*((-$Q138-INT(-$Q138))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BJ$2+INT(-$Q138)+1)+(INT(-$Q138)+1+$Q138)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BJ$2+INT(-$Q138)))))))","v":4552800},{"$f":"IF(BK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BO:$BO,\">=\"&BK$11,BDCRM!$BO:$BO,\"<=\"&BK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BY:$BY,\">=\"&BK$11,BDCRM!$BY:$BY,\"<=\"&BK$12),($Q133*(IF(BK$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q135))+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q135)+1),0)+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BK$2+INT($Q135)+1)+(INT($Q135)+1-$Q135)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BK$2+INT($Q135)))+$Q136*((-$Q138-INT(-$Q138))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BK$2+INT(-$Q138)+1)+(INT(-$Q138)+1+$Q138)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BK$2+INT(-$Q138)))))))","v":3212000},{"$f":"IF(BL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BO:$BO,\">=\"&BL$11,BDCRM!$BO:$BO,\"<=\"&BL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BY:$BY,\">=\"&BL$11,BDCRM!$BY:$BY,\"<=\"&BL$12),($Q133*(IF(BL$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q135))+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q135)+1),0)+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BL$2+INT($Q135)+1)+(INT($Q135)+1-$Q135)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BL$2+INT($Q135)))+$Q136*((-$Q138-INT(-$Q138))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BL$2+INT(-$Q138)+1)+(INT(-$Q138)+1+$Q138)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BL$2+INT(-$Q138)))))))","v":4470400},{"$f":"IF(BM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BO:$BO,\">=\"&BM$11,BDCRM!$BO:$BO,\"<=\"&BM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BY:$BY,\">=\"&BM$11,BDCRM!$BY:$BY,\"<=\"&BM$12),($Q133*(IF(BM$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q135))+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q135)+1),0)+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BM$2+INT($Q135)+1)+(INT($Q135)+1-$Q135)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BM$2+INT($Q135)))+$Q136*((-$Q138-INT(-$Q138))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BM$2+INT(-$Q138)+1)+(INT(-$Q138)+1+$Q138)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BM$2+INT(-$Q138)))))))","v":5200800},{"$f":"IF(BN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BO:$BO,\">=\"&BN$11,BDCRM!$BO:$BO,\"<=\"&BN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BY:$BY,\">=\"&BN$11,BDCRM!$BY:$BY,\"<=\"&BN$12),($Q133*(IF(BN$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q135))+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q135)+1),0)+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BN$2+INT($Q135)+1)+(INT($Q135)+1-$Q135)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BN$2+INT($Q135)))+$Q136*((-$Q138-INT(-$Q138))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BN$2+INT(-$Q138)+1)+(INT(-$Q138)+1+$Q138)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BN$2+INT(-$Q138)))))))","v":4804800},{"$f":"IF(BO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BO:$BO,\">=\"&BO$11,BDCRM!$BO:$BO,\"<=\"&BO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BY:$BY,\">=\"&BO$11,BDCRM!$BY:$BY,\"<=\"&BO$12),($Q133*(IF(BO$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q135))+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q135)+1),0)+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BO$2+INT($Q135)+1)+(INT($Q135)+1-$Q135)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BO$2+INT($Q135)))+$Q136*((-$Q138-INT(-$Q138))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BO$2+INT(-$Q138)+1)+(INT(-$Q138)+1+$Q138)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BO$2+INT(-$Q138)))))))","v":3212000},{"$f":"IF(BP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BO:$BO,\">=\"&BP$11,BDCRM!$BO:$BO,\"<=\"&BP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BY:$BY,\">=\"&BP$11,BDCRM!$BY:$BY,\"<=\"&BP$12),($Q133*(IF(BP$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q135))+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q135)+1),0)+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BP$2+INT($Q135)+1)+(INT($Q135)+1-$Q135)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BP$2+INT($Q135)))+$Q136*((-$Q138-INT(-$Q138))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BP$2+INT(-$Q138)+1)+(INT(-$Q138)+1+$Q138)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BP$2+INT(-$Q138)))))))","v":4470400},{"$f":"IF(BQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BO:$BO,\">=\"&BQ$11,BDCRM!$BO:$BO,\"<=\"&BQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BY:$BY,\">=\"&BQ$11,BDCRM!$BY:$BY,\"<=\"&BQ$12),($Q133*(IF(BQ$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q135))+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q135)+1),0)+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BQ$2+INT($Q135)+1)+(INT($Q135)+1-$Q135)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BQ$2+INT($Q135)))+$Q136*((-$Q138-INT(-$Q138))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BQ$2+INT(-$Q138)+1)+(INT(-$Q138)+1+$Q138)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BQ$2+INT(-$Q138)))))))","v":5200800},{"$f":"IF(BR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BO:$BO,\">=\"&BR$11,BDCRM!$BO:$BO,\"<=\"&BR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BY:$BY,\">=\"&BR$11,BDCRM!$BY:$BY,\"<=\"&BR$12),($Q133*(IF(BR$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q135))+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q135)+1),0)+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BR$2+INT($Q135)+1)+(INT($Q135)+1-$Q135)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BR$2+INT($Q135)))+$Q136*((-$Q138-INT(-$Q138))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BR$2+INT(-$Q138)+1)+(INT(-$Q138)+1+$Q138)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BR$2+INT(-$Q138)))))))","v":4824800},{"$f":"IF(BS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BO:$BO,\">=\"&BS$11,BDCRM!$BO:$BO,\"<=\"&BS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BY:$BY,\">=\"&BS$11,BDCRM!$BY:$BY,\"<=\"&BS$12),($Q133*(IF(BS$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q135))+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q135)+1),0)+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BS$2+INT($Q135)+1)+(INT($Q135)+1-$Q135)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BS$2+INT($Q135)))+$Q136*((-$Q138-INT(-$Q138))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BS$2+INT(-$Q138)+1)+(INT(-$Q138)+1+$Q138)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BS$2+INT(-$Q138)))))))","v":3690000},{"$f":"IF(BT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BO:$BO,\">=\"&BT$11,BDCRM!$BO:$BO,\"<=\"&BT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BY:$BY,\">=\"&BT$11,BDCRM!$BY:$BY,\"<=\"&BT$12),($Q133*(IF(BT$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q135))+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q135)+1),0)+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BT$2+INT($Q135)+1)+(INT($Q135)+1-$Q135)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BT$2+INT($Q135)))+$Q136*((-$Q138-INT(-$Q138))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BT$2+INT(-$Q138)+1)+(INT(-$Q138)+1+$Q138)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BT$2+INT(-$Q138)))))))","v":5486400},{"$f":"IF(BU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BO:$BO,\">=\"&BU$11,BDCRM!$BO:$BO,\"<=\"&BU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BY:$BY,\">=\"&BU$11,BDCRM!$BY:$BY,\"<=\"&BU$12),($Q133*(IF(BU$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q135))+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q135)+1),0)+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BU$2+INT($Q135)+1)+(INT($Q135)+1-$Q135)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BU$2+INT($Q135)))+$Q136*((-$Q138-INT(-$Q138))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BU$2+INT(-$Q138)+1)+(INT(-$Q138)+1+$Q138)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BU$2+INT(-$Q138)))))))","v":6382800},{"$f":"IF(BV$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BV$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BO:$BO,\">=\"&BV$11,BDCRM!$BO:$BO,\"<=\"&BV$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BY:$BY,\">=\"&BV$11,BDCRM!$BY:$BY,\"<=\"&BV$12),($Q133*(IF(BV$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q135))+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q135)+1),0)+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BV$2+INT($Q135)+1)+(INT($Q135)+1-$Q135)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BV$2+INT($Q135)))+$Q136*((-$Q138-INT(-$Q138))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BV$2+INT(-$Q138)+1)+(INT(-$Q138)+1+$Q138)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BV$2+INT(-$Q138)))))))","v":5896800},{"$f":"IF(BW$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BW$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BO:$BO,\">=\"&BW$11,BDCRM!$BO:$BO,\"<=\"&BW$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BY:$BY,\">=\"&BW$11,BDCRM!$BY:$BY,\"<=\"&BW$12),($Q133*(IF(BW$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q135))+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q135)+1),0)+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BW$2+INT($Q135)+1)+(INT($Q135)+1-$Q135)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BW$2+INT($Q135)))+$Q136*((-$Q138-INT(-$Q138))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BW$2+INT(-$Q138)+1)+(INT(-$Q138)+1+$Q138)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BW$2+INT(-$Q138)))))))","v":3942000},{"$f":"IF(BX$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BX$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BO:$BO,\">=\"&BX$11,BDCRM!$BO:$BO,\"<=\"&BX$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BY:$BY,\">=\"&BX$11,BDCRM!$BY:$BY,\"<=\"&BX$12),($Q133*(IF(BX$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q135))+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q135)+1),0)+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BX$2+INT($Q135)+1)+(INT($Q135)+1-$Q135)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BX$2+INT($Q135)))+$Q136*((-$Q138-INT(-$Q138))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BX$2+INT(-$Q138)+1)+(INT(-$Q138)+1+$Q138)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BX$2+INT(-$Q138)))))))","v":5486400},{"$f":"IF(BY$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BY$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BO:$BO,\">=\"&BY$11,BDCRM!$BO:$BO,\"<=\"&BY$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BY:$BY,\">=\"&BY$11,BDCRM!$BY:$BY,\"<=\"&BY$12),($Q133*(IF(BY$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q135))+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q135)+1),0)+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BY$2+INT($Q135)+1)+(INT($Q135)+1-$Q135)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BY$2+INT($Q135)))+$Q136*((-$Q138-INT(-$Q138))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BY$2+INT(-$Q138)+1)+(INT(-$Q138)+1+$Q138)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BY$2+INT(-$Q138)))))))","v":6382800},{"$f":"IF(BZ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BZ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BO:$BO,\">=\"&BZ$11,BDCRM!$BO:$BO,\"<=\"&BZ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BY:$BY,\">=\"&BZ$11,BDCRM!$BY:$BY,\"<=\"&BZ$12),($Q133*(IF(BZ$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q135))+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q135)+1),0)+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BZ$2+INT($Q135)+1)+(INT($Q135)+1-$Q135)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BZ$2+INT($Q135)))+$Q136*((-$Q138-INT(-$Q138))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BZ$2+INT(-$Q138)+1)+(INT(-$Q138)+1+$Q138)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BZ$2+INT(-$Q138)))))))","v":5896800},{"$f":"IF(CA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BO:$BO,\">=\"&CA$11,BDCRM!$BO:$BO,\"<=\"&CA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BY:$BY,\">=\"&CA$11,BDCRM!$BY:$BY,\"<=\"&CA$12),($Q133*(IF(CA$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q135))+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q135)+1),0)+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CA$2+INT($Q135)+1)+(INT($Q135)+1-$Q135)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CA$2+INT($Q135)))+$Q136*((-$Q138-INT(-$Q138))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CA$2+INT(-$Q138)+1)+(INT(-$Q138)+1+$Q138)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CA$2+INT(-$Q138)))))))","v":3942000},{"$f":"IF(CB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BO:$BO,\">=\"&CB$11,BDCRM!$BO:$BO,\"<=\"&CB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BY:$BY,\">=\"&CB$11,BDCRM!$BY:$BY,\"<=\"&CB$12),($Q133*(IF(CB$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q135))+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q135)+1),0)+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CB$2+INT($Q135)+1)+(INT($Q135)+1-$Q135)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CB$2+INT($Q135)))+$Q136*((-$Q138-INT(-$Q138))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CB$2+INT(-$Q138)+1)+(INT(-$Q138)+1+$Q138)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CB$2+INT(-$Q138)))))))","v":5526400},{"$f":"IF(CC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BO:$BO,\">=\"&CC$11,BDCRM!$BO:$BO,\"<=\"&CC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BY:$BY,\">=\"&CC$11,BDCRM!$BY:$BY,\"<=\"&CC$12),($Q133*(IF(CC$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q135))+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q135)+1),0)+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CC$2+INT($Q135)+1)+(INT($Q135)+1-$Q135)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CC$2+INT($Q135)))+$Q136*((-$Q138-INT(-$Q138))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CC$2+INT(-$Q138)+1)+(INT(-$Q138)+1+$Q138)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CC$2+INT(-$Q138)))))))","v":7298800},{"$f":"IF(CD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BO:$BO,\">=\"&CD$11,BDCRM!$BO:$BO,\"<=\"&CD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BY:$BY,\">=\"&CD$11,BDCRM!$BY:$BY,\"<=\"&CD$12),($Q133*(IF(CD$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q135))+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q135)+1),0)+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CD$2+INT($Q135)+1)+(INT($Q135)+1-$Q135)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CD$2+INT($Q135)))+$Q136*((-$Q138-INT(-$Q138))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CD$2+INT(-$Q138)+1)+(INT(-$Q138)+1+$Q138)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CD$2+INT(-$Q138)))))))","v":6988800},{"$f":"IF(CE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BO:$BO,\">=\"&CE$11,BDCRM!$BO:$BO,\"<=\"&CE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BY:$BY,\">=\"&CE$11,BDCRM!$BY:$BY,\"<=\"&CE$12),($Q133*(IF(CE$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q135))+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q135)+1),0)+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CE$2+INT($Q135)+1)+(INT($Q135)+1-$Q135)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CE$2+INT($Q135)))+$Q136*((-$Q138-INT(-$Q138))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CE$2+INT(-$Q138)+1)+(INT(-$Q138)+1+$Q138)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CE$2+INT(-$Q138)))))))","v":4672000},{"$f":"IF(CF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BO:$BO,\">=\"&CF$11,BDCRM!$BO:$BO,\"<=\"&CF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BY:$BY,\">=\"&CF$11,BDCRM!$BY:$BY,\"<=\"&CF$12),($Q133*(IF(CF$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q135))+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q135)+1),0)+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CF$2+INT($Q135)+1)+(INT($Q135)+1-$Q135)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CF$2+INT($Q135)))+$Q136*((-$Q138-INT(-$Q138))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CF$2+INT(-$Q138)+1)+(INT(-$Q138)+1+$Q138)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CF$2+INT(-$Q138)))))))","v":6502400},{"$f":"IF(CG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BO:$BO,\">=\"&CG$11,BDCRM!$BO:$BO,\"<=\"&CG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BY:$BY,\">=\"&CG$11,BDCRM!$BY:$BY,\"<=\"&CG$12),($Q133*(IF(CG$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q135))+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q135)+1),0)+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CG$2+INT($Q135)+1)+(INT($Q135)+1-$Q135)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CG$2+INT($Q135)))+$Q136*((-$Q138-INT(-$Q138))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CG$2+INT(-$Q138)+1)+(INT(-$Q138)+1+$Q138)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CG$2+INT(-$Q138)))))))","v":7564800},{"$f":"IF(CH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BO:$BO,\">=\"&CH$11,BDCRM!$BO:$BO,\"<=\"&CH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BY:$BY,\">=\"&CH$11,BDCRM!$BY:$BY,\"<=\"&CH$12),($Q133*(IF(CH$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q135))+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q135)+1),0)+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CH$2+INT($Q135)+1)+(INT($Q135)+1-$Q135)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CH$2+INT($Q135)))+$Q136*((-$Q138-INT(-$Q138))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CH$2+INT(-$Q138)+1)+(INT(-$Q138)+1+$Q138)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CH$2+INT(-$Q138)))))))","v":6860800},{"$f":"IF(CI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BO:$BO,\">=\"&CI$11,BDCRM!$BO:$BO,\"<=\"&CI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BY:$BY,\">=\"&CI$11,BDCRM!$BY:$BY,\"<=\"&CI$12),($Q133*(IF(CI$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q135))+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q135)+1),0)+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CI$2+INT($Q135)+1)+(INT($Q135)+1-$Q135)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CI$2+INT($Q135)))+$Q136*((-$Q138-INT(-$Q138))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CI$2+INT(-$Q138)+1)+(INT(-$Q138)+1+$Q138)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CI$2+INT(-$Q138)))))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BO:$BO,\">=\"&CJ$11,BDCRM!$BO:$BO,\"<=\"&CJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BY:$BY,\">=\"&CJ$11,BDCRM!$BY:$BY,\"<=\"&CJ$12),($Q133*(IF(CJ$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q135))+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q135)+1),0)+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CJ$2+INT($Q135)+1)+(INT($Q135)+1-$Q135)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CJ$2+INT($Q135)))+$Q136*((-$Q138-INT(-$Q138))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CJ$2+INT(-$Q138)+1)+(INT(-$Q138)+1+$Q138)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CJ$2+INT(-$Q138)))))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BO:$BO,\">=\"&CK$11,BDCRM!$BO:$BO,\"<=\"&CK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BY:$BY,\">=\"&CK$11,BDCRM!$BY:$BY,\"<=\"&CK$12),($Q133*(IF(CK$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q135))+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q135)+1),0)+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CK$2+INT($Q135)+1)+(INT($Q135)+1-$Q135)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CK$2+INT($Q135)))+$Q136*((-$Q138-INT(-$Q138))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CK$2+INT(-$Q138)+1)+(INT(-$Q138)+1+$Q138)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CK$2+INT(-$Q138)))))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BO:$BO,\">=\"&CL$11,BDCRM!$BO:$BO,\"<=\"&CL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BY:$BY,\">=\"&CL$11,BDCRM!$BY:$BY,\"<=\"&CL$12),($Q133*(IF(CL$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q135))+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q135)+1),0)+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CL$2+INT($Q135)+1)+(INT($Q135)+1-$Q135)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CL$2+INT($Q135)))+$Q136*((-$Q138-INT(-$Q138))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CL$2+INT(-$Q138)+1)+(INT(-$Q138)+1+$Q138)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CL$2+INT(-$Q138)))))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BO:$BO,\">=\"&CM$11,BDCRM!$BO:$BO,\"<=\"&CM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BY:$BY,\">=\"&CM$11,BDCRM!$BY:$BY,\"<=\"&CM$12),($Q133*(IF(CM$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q135))+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q135)+1),0)+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CM$2+INT($Q135)+1)+(INT($Q135)+1-$Q135)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CM$2+INT($Q135)))+$Q136*((-$Q138-INT(-$Q138))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CM$2+INT(-$Q138)+1)+(INT(-$Q138)+1+$Q138)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CM$2+INT(-$Q138)))))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BO:$BO,\">=\"&CN$11,BDCRM!$BO:$BO,\"<=\"&CN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BY:$BY,\">=\"&CN$11,BDCRM!$BY:$BY,\"<=\"&CN$12),($Q133*(IF(CN$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q135))+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q135)+1),0)+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CN$2+INT($Q135)+1)+(INT($Q135)+1-$Q135)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CN$2+INT($Q135)))+$Q136*((-$Q138-INT(-$Q138))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CN$2+INT(-$Q138)+1)+(INT(-$Q138)+1+$Q138)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CN$2+INT(-$Q138)))))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BO:$BO,\">=\"&CO$11,BDCRM!$BO:$BO,\"<=\"&CO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BY:$BY,\">=\"&CO$11,BDCRM!$BY:$BY,\"<=\"&CO$12),($Q133*(IF(CO$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q135))+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q135)+1),0)+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CO$2+INT($Q135)+1)+(INT($Q135)+1-$Q135)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CO$2+INT($Q135)))+$Q136*((-$Q138-INT(-$Q138))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CO$2+INT(-$Q138)+1)+(INT(-$Q138)+1+$Q138)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CO$2+INT(-$Q138)))))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BO:$BO,\">=\"&CP$11,BDCRM!$BO:$BO,\"<=\"&CP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BY:$BY,\">=\"&CP$11,BDCRM!$BY:$BY,\"<=\"&CP$12),($Q133*(IF(CP$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q135))+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q135)+1),0)+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CP$2+INT($Q135)+1)+(INT($Q135)+1-$Q135)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CP$2+INT($Q135)))+$Q136*((-$Q138-INT(-$Q138))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CP$2+INT(-$Q138)+1)+(INT(-$Q138)+1+$Q138)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CP$2+INT(-$Q138)))))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BO:$BO,\">=\"&CQ$11,BDCRM!$BO:$BO,\"<=\"&CQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BY:$BY,\">=\"&CQ$11,BDCRM!$BY:$BY,\"<=\"&CQ$12),($Q133*(IF(CQ$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q135))+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q135)+1),0)+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CQ$2+INT($Q135)+1)+(INT($Q135)+1-$Q135)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CQ$2+INT($Q135)))+$Q136*((-$Q138-INT(-$Q138))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CQ$2+INT(-$Q138)+1)+(INT(-$Q138)+1+$Q138)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CQ$2+INT(-$Q138)))))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BO:$BO,\">=\"&CR$11,BDCRM!$BO:$BO,\"<=\"&CR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BY:$BY,\">=\"&CR$11,BDCRM!$BY:$BY,\"<=\"&CR$12),($Q133*(IF(CR$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q135))+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q135)+1),0)+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CR$2+INT($Q135)+1)+(INT($Q135)+1-$Q135)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CR$2+INT($Q135)))+$Q136*((-$Q138-INT(-$Q138))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CR$2+INT(-$Q138)+1)+(INT(-$Q138)+1+$Q138)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CR$2+INT(-$Q138)))))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BO:$BO,\">=\"&CS$11,BDCRM!$BO:$BO,\"<=\"&CS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BY:$BY,\">=\"&CS$11,BDCRM!$BY:$BY,\"<=\"&CS$12),($Q133*(IF(CS$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q135))+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q135)+1),0)+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CS$2+INT($Q135)+1)+(INT($Q135)+1-$Q135)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CS$2+INT($Q135)))+$Q136*((-$Q138-INT(-$Q138))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CS$2+INT(-$Q138)+1)+(INT(-$Q138)+1+$Q138)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CS$2+INT(-$Q138)))))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BO:$BO,\">=\"&CT$11,BDCRM!$BO:$BO,\"<=\"&CT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BY:$BY,\">=\"&CT$11,BDCRM!$BY:$BY,\"<=\"&CT$12),($Q133*(IF(CT$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q135))+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q135)+1),0)+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CT$2+INT($Q135)+1)+(INT($Q135)+1-$Q135)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CT$2+INT($Q135)))+$Q136*((-$Q138-INT(-$Q138))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CT$2+INT(-$Q138)+1)+(INT(-$Q138)+1+$Q138)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CT$2+INT(-$Q138)))))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BO:$BO,\">=\"&CU$11,BDCRM!$BO:$BO,\"<=\"&CU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H131,BDCRM!$BM:$BM,$Q131,BDCRM!$BY:$BY,\">=\"&CU$11,BDCRM!$BY:$BY,\"<=\"&CU$12),($Q133*(IF(CU$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q135))+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q135)+1),0)+($Q135-INT($Q135))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CU$2+INT($Q135)+1)+(INT($Q135)+1-$Q135)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CU$2+INT($Q135)))+$Q136*((-$Q138-INT(-$Q138))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CU$2+INT(-$Q138)+1)+(INT(-$Q138)+1+$Q138)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CU$2+INT(-$Q138)))))))","v":0}]
[{"$f":"ROW()","v":132},null,null,null,null,null,{"$f":"IF($R132=\"^\",IF(COUNTIF(Lists!$13:$13,H132)=1,0,1),0)","v":0},{"$f":"H130","v":0},"Задаем через указание % предоплаты и сроков"]
[{"$f":"ROW()","v":136},null,null,null,null,null,{"$f":"IF($R136=\"^\",IF(COUNTIF(Lists!$13:$13,H136)=1,0,1),0)","v":0},{"$f":"H131","v":"Расходы на платный трафик"},"Задаем через указание % предоплаты и сроков","Размер доплаты",null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,null,{"$f":"100%-Q133","v":0.7},null,{"$f":"IF(G136<>0,1,IF(OR($Q136=\"\",$Q136=0),0,IF($R136=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H136))),$Q136)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q136-(100%-Q133))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":137},null,null,null,null,null,{"$f":"IF($R137=\"^\",IF(COUNTIF(Lists!$13:$13,H137)=1,0,1),0)","v":0},{"$f":"H131","v":"Расходы на платный трафик"},"Задаем через указание % предоплаты и сроков","Период оборачиваемости доплат (срок)",null,null,{"$f":"Mrkting!$M$134","v":"кол-во дней"},null,null,"M",{"$f":"MAIN!Q227","v":30},null,{"$f":"IF(G137<>0,1,IF(OR($Q137=\"\",$Q137=0),0,IF($R137=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H137))),$Q137)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":140},null,null,null,null,null,{"$f":"IF($R140=\"^\",IF(COUNTIF(Lists!$13:$13,H140)=1,0,1),0)","v":0},{"$f":"H126","v":"Расходы на платный трафик"},null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$86","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z140:$CV140)","v":201966000},null,null,{"$f":"IF(AA$11=\"\",0,((-$Q142-INT(-$Q142))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AA$2+INT(-$Q142)+1)+(INT(-$Q142)+1+$Q142)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AA$2+INT(-$Q142))))","v":60000},{"$f":"IF(AB$11=\"\",0,((-$Q142-INT(-$Q142))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AB$2+INT(-$Q142)+1)+(INT(-$Q142)+1+$Q142)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AB$2+INT(-$Q142))))","v":174000},414000,570000,420000,663000,1053000,1026000,756000,1068000,1638000,1596000,1176000,1218000,1998000,2280000,1680000,1740000,2340000,2280000,1890000,2349000,3159000,3078000,2268000,2349000,3159000,3510000,2940000,3045000,4095000,3990000,2940000,3045000,4095000,4476000,3696000,3828000,5148000,5016000,3696000,3828000,5148000,5016000,3996000,4698000,6318000,6156000,4536000,4698000,6318000,6156000,4536000,4698000,6918000,7296000,5376000,5568000,7488000,7296000,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,((-$Q142-INT(-$Q142))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CN$2+INT(-$Q142)+1)+(INT(-$Q142)+1+$Q142)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CN$2+INT(-$Q142))))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":142},null,null,null,null,null,{"$f":"IF($R142=\"^\",IF(COUNTIF(Lists!$13:$13,H142)=1,0,1),0)","v":0},{"$f":"H138","v":"Расходы на платный трафик"},{"$f":"I139","v":0},{"$f":"Mrkting!$J$135","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q141/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0.5},null,{"$f":"IF(G142<>0,1,IF(OR($Q142=\"\",$Q142=0),0,IF($R142=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H142))),$Q142)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q142-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q141/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":145},null,null,null,null,null,{"$f":"IF($R145=\"^\",IF(COUNTIF(Lists!$13:$13,H145)=1,0,1),0)","v":0},{"$f":"Lists!$BG$13","v":"тип зависимости переменных расходов"},{"$f":"Mrkting!$I$127","v":"Выбираем тип зависимости переменных расходов"},null,null,null,null,null,null,"M",{"$f":"MAIN!Q233","v":"натуральные факторы"},"^",{"$f":"IF(G145<>0,1,IF(OR($Q145=\"\",$Q145=0),0,IF($R145=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H145))),$Q145)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":147},null,null,null,null,null,{"$f":"IF($R147=\"^\",IF(COUNTIF(Lists!$13:$13,H147)=1,0,1),0)","v":0},{"$f":"H144","v":"Представительские расходы"},{"$f":"Mrkting!$I$129","v":"Норматив расхода на единицу фактора"},null,null,null,{"$f":"Mrkting!$M$86","v":"руб."},null,null,"M",{"$f":"MAIN!Q235","v":100},null,{"$f":"IF(G147<>0,1,IF(OR($Q147=\"\",$Q147=0),0,IF($R147=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H147))),$Q147)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":150},null,null,null,null,null,{"$f":"IF($R150=\"^\",IF(COUNTIF(Lists!$13:$13,H150)=1,0,1),0)","v":0},{"$f":"H149","v":"Представительские расходы"},{"$f":"Mrkting!$I$132","v":"Задаем через указание % предоплаты и сроков"}]
[{"$f":"ROW()","v":151},null,null,null,null,null,{"$f":"IF($R151=\"^\",IF(COUNTIF(Lists!$13:$13,H151)=1,0,1),0)","v":0},{"$f":"H149","v":"Представительские расходы"},{"$f":"I150","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$133","v":"Размер предоплаты"},null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,"M",{"$f":"MAIN!Q239","v":0},null,{"$f":"IF(G151<>0,1,IF(OR($Q151=\"\",$Q151=0),0,IF($R151=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H151))),$Q151)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":155},null,null,null,null,null,{"$f":"IF($R155=\"^\",IF(COUNTIF(Lists!$13:$13,H155)=1,0,1),0)","v":0},{"$f":"H149","v":"Представительские расходы"},{"$f":"I150","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$137","v":"Период оборачиваемости доплат (срок)"},null,null,{"$f":"Mrkting!$M$134","v":"кол-во дней"},null,null,"M",{"$f":"MAIN!Q241","v":2},null,{"$f":"IF(G155<>0,1,IF(OR($Q155=\"\",$Q155=0),0,IF($R155=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H155))),$Q155)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":156},null,null,null,null,null,{"$f":"IF($R156=\"^\",IF(COUNTIF(Lists!$13:$13,H156)=1,0,1),0)","v":0},{"$f":"H149","v":"Представительские расходы"},{"$f":"I150","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$138","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q155/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":2.2222222222222223E-2},null,{"$f":"IF(G156<>0,1,IF(OR($Q156=\"\",$Q156=0),0,IF($R156=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H156))),$Q156)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q156-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q155/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":160},null,null,null,null,null,{"$f":"IF($R160=\"^\",IF(COUNTIF(Lists!$13:$13,H160)=1,0,1),0)","v":0},{"$f":"H156","v":"Представительские расходы"},{"$f":"I157","v":0},{"$f":"Mrkting!$J$135","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q159/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0.66666666666666663},null,{"$f":"IF(G160<>0,1,IF(OR($Q160=\"\",$Q160=0),0,IF($R160=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H160))),$Q160)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q160-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q159/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":161}]
[{"$f":"ROW()","v":165},null,null,null,null,null,{"$f":"IF($R165=\"^\",IF(COUNTIF(Lists!$13:$13,H165)=1,0,1),0)","v":0},{"$f":"H162","v":"Расходы на поддержание конверсии"},{"$f":"Mrkting!$I$129","v":"Норматив расхода на единицу фактора"},null,null,null,{"$f":"Mrkting!$M$86","v":"руб."},null,null,"M",{"$f":"MAIN!Q249","v":10000000},null,{"$f":"IF(G165<>0,1,IF(OR($Q165=\"\",$Q165=0),0,IF($R165=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H165))),$Q165)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":166}]
[{"$f":"ROW()","v":170},null,null,null,null,null,{"$f":"IF($R170=\"^\",IF(COUNTIF(Lists!$13:$13,H170)=1,0,1),0)","v":0},{"$f":"H167","v":"Расходы на поддержание конверсии"},{"$f":"I168","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$134","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$134","v":"кол-во дней"},null,null,"M",{"$f":"MAIN!Q254","v":10},null,{"$f":"IF(G170<>0,1,IF(OR($Q170=\"\",$Q170=0),0,IF($R170=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H170))),$Q170)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":171},null,null,null,null,null,{"$f":"IF($R171=\"^\",IF(COUNTIF(Lists!$13:$13,H171)=1,0,1),0)","v":0},{"$f":"H167","v":"Расходы на поддержание конверсии"},{"$f":"I168","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$135","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q170/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0.1111111111111111},null,{"$f":"IF(G171<>0,1,IF(OR($Q171=\"\",$Q171=0),0,IF($R171=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H171))),$Q171)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q171-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q170/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":174},null,null,null,null,null,{"$f":"IF($R174=\"^\",IF(COUNTIF(Lists!$13:$13,H174)=1,0,1),0)","v":0},{"$f":"H167","v":"Расходы на поддержание конверсии"},{"$f":"I168","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$138","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q173/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":2.2222222222222223E-2},null,{"$f":"IF(G174<>0,1,IF(OR($Q174=\"\",$Q174=0),0,IF($R174=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H174))),$Q174)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q174-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q173/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":175}]
[{"$f":"ROW()","v":179}]
[{"$f":"ROW()","v":181},null,null,null,null,null,{"$f":"IF($R181=\"^\",IF(COUNTIF(Lists!$13:$13,H181)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},"Начальная дата начисления ФОТ",null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"M",{"$f":"MAIN!Q261","v":"2021-07-01"},"^",{"$f":"IF(G181<>0,1,IF(OR($Q181=\"\",$Q181=0),0,IF($R181=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H181))),$Q181)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":184},null,null,null,null,null,{"$f":"IF($R184=\"^\",IF(COUNTIF(Lists!$13:$13,H184)=1,0,1),0)","v":0},{"$f":"H180","v":"ФОТ сотрудников маркетинга"},{"$f":"I183","v":"Конечная дата начисления ФОТ"},{"$f":"Mrkting!$I$23","v":"номер соответствующего периода расчетов"},null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q183)=0,Q183=0,Q183=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q183))","v":60},null,{"$f":"IF(G184<>0,1,IF(OR($Q184=\"\",$Q184=0),0,IF($R184=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H184))),$Q184)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q184-IF(OR(SUMIFS($2:$2,$11:$11,Q183)=0,Q183=0,Q183=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q183)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":185},null,null,null,null,null,{"$f":"IF($R185=\"^\",IF(COUNTIF(Lists!$13:$13,H185)=1,0,1),0)","v":0},{"$f":"H180","v":"ФОТ сотрудников маркетинга"},"Количество сотрудников",null,null,null,"кол-во сотр.",null,null,"M",{"$f":"MAIN!Q263","v":2},null,{"$f":"IF(G185<>0,1,IF(OR($Q185=\"\",$Q185=0),0,IF($R185=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H185))),$Q185)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":189},null,null,null,null,null,{"$f":"IF($R189=\"^\",IF(COUNTIF(Lists!$13:$13,H189)=1,0,1),0)","v":0},{"$f":"H180","v":"ФОТ сотрудников маркетинга"},null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$86","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z189:$CV189)","v":25733831.465299986},null,null,{"$f":"IF(AA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BO:$BO,\">=\"&AA$11,BDCRM!$BO:$BO,\"<=\"&AA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BY:$BY,\">=\"&AA$11,BDCRM!$BY:$BY,\"<=\"&AA$12),($Q191*(IF(AA$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q193))+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q193)+1),0)+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AA$2+INT($Q193)+1)+(INT($Q193)+1-$Q193)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AA$2+INT($Q193)))+$Q194*((-$Q196-INT(-$Q196))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AA$2+INT(-$Q196)+1)+(INT(-$Q196)+1+$Q196)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AA$2+INT(-$Q196)))))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BO:$BO,\">=\"&AB$11,BDCRM!$BO:$BO,\"<=\"&AB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BY:$BY,\">=\"&AB$11,BDCRM!$BY:$BY,\"<=\"&AB$12),($Q191*(IF(AB$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q193))+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q193)+1),0)+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AB$2+INT($Q193)+1)+(INT($Q193)+1-$Q193)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AB$2+INT($Q193)))+$Q194*((-$Q196-INT(-$Q196))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AB$2+INT(-$Q196)+1)+(INT(-$Q196)+1+$Q196)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AB$2+INT(-$Q196)))))))","v":0},{"$f":"IF(AC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BO:$BO,\">=\"&AC$11,BDCRM!$BO:$BO,\"<=\"&AC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BY:$BY,\">=\"&AC$11,BDCRM!$BY:$BY,\"<=\"&AC$12),($Q191*(IF(AC$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q193))+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q193)+1),0)+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AC$2+INT($Q193)+1)+(INT($Q193)+1-$Q193)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AC$2+INT($Q193)))+$Q194*((-$Q196-INT(-$Q196))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AC$2+INT(-$Q196)+1)+(INT(-$Q196)+1+$Q196)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AC$2+INT(-$Q196)))))))","v":350000},{"$f":"IF(AD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BO:$BO,\">=\"&AD$11,BDCRM!$BO:$BO,\"<=\"&AD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BY:$BY,\">=\"&AD$11,BDCRM!$BY:$BY,\"<=\"&AD$12),($Q191*(IF(AD$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q193))+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q193)+1),0)+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AD$2+INT($Q193)+1)+(INT($Q193)+1-$Q193)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AD$2+INT($Q193)))+$Q194*((-$Q196-INT(-$Q196))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AD$2+INT(-$Q196)+1)+(INT(-$Q196)+1+$Q196)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AD$2+INT(-$Q196)))))))","v":420000},{"$f":"IF(AE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BO:$BO,\">=\"&AE$11,BDCRM!$BO:$BO,\"<=\"&AE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BY:$BY,\">=\"&AE$11,BDCRM!$BY:$BY,\"<=\"&AE$12),($Q191*(IF(AE$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q193))+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q193)+1),0)+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AE$2+INT($Q193)+1)+(INT($Q193)+1-$Q193)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AE$2+INT($Q193)))+$Q194*((-$Q196-INT(-$Q196))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AE$2+INT(-$Q196)+1)+(INT(-$Q196)+1+$Q196)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AE$2+INT(-$Q196)))))))","v":420000},{"$f":"IF(AF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BO:$BO,\">=\"&AF$11,BDCRM!$BO:$BO,\"<=\"&AF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BY:$BY,\">=\"&AF$11,BDCRM!$BY:$BY,\"<=\"&AF$12),($Q191*(IF(AF$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q193))+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q193)+1),0)+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AF$2+INT($Q193)+1)+(INT($Q193)+1-$Q193)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AF$2+INT($Q193)))+$Q194*((-$Q196-INT(-$Q196))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AF$2+INT(-$Q196)+1)+(INT(-$Q196)+1+$Q196)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AF$2+INT(-$Q196)))))))","v":420000},{"$f":"IF(AG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BO:$BO,\">=\"&AG$11,BDCRM!$BO:$BO,\"<=\"&AG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BY:$BY,\">=\"&AG$11,BDCRM!$BY:$BY,\"<=\"&AG$12),($Q191*(IF(AG$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q193))+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q193)+1),0)+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AG$2+INT($Q193)+1)+(INT($Q193)+1-$Q193)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AG$2+INT($Q193)))+$Q194*((-$Q196-INT(-$Q196))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AG$2+INT(-$Q196)+1)+(INT(-$Q196)+1+$Q196)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AG$2+INT(-$Q196)))))))","v":420000},{"$f":"IF(AH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BO:$BO,\">=\"&AH$11,BDCRM!$BO:$BO,\"<=\"&AH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BY:$BY,\">=\"&AH$11,BDCRM!$BY:$BY,\"<=\"&AH$12),($Q191*(IF(AH$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q193))+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q193)+1),0)+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AH$2+INT($Q193)+1)+(INT($Q193)+1-$Q193)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AH$2+INT($Q193)))+$Q194*((-$Q196-INT(-$Q196))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AH$2+INT(-$Q196)+1)+(INT(-$Q196)+1+$Q196)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AH$2+INT(-$Q196)))))))","v":420000},{"$f":"IF(AI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BO:$BO,\">=\"&AI$11,BDCRM!$BO:$BO,\"<=\"&AI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BY:$BY,\">=\"&AI$11,BDCRM!$BY:$BY,\"<=\"&AI$12),($Q191*(IF(AI$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q193))+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q193)+1),0)+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AI$2+INT($Q193)+1)+(INT($Q193)+1-$Q193)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AI$2+INT($Q193)))+$Q194*((-$Q196-INT(-$Q196))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AI$2+INT(-$Q196)+1)+(INT(-$Q196)+1+$Q196)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AI$2+INT(-$Q196)))))))","v":420000},{"$f":"IF(AJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BO:$BO,\">=\"&AJ$11,BDCRM!$BO:$BO,\"<=\"&AJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BY:$BY,\">=\"&AJ$11,BDCRM!$BY:$BY,\"<=\"&AJ$12),($Q191*(IF(AJ$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q193))+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q193)+1),0)+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AJ$2+INT($Q193)+1)+(INT($Q193)+1-$Q193)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AJ$2+INT($Q193)))+$Q194*((-$Q196-INT(-$Q196))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AJ$2+INT(-$Q196)+1)+(INT(-$Q196)+1+$Q196)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AJ$2+INT(-$Q196)))))))","v":420000},{"$f":"IF(AK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BO:$BO,\">=\"&AK$11,BDCRM!$BO:$BO,\"<=\"&AK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BY:$BY,\">=\"&AK$11,BDCRM!$BY:$BY,\"<=\"&AK$12),($Q191*(IF(AK$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q193))+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q193)+1),0)+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AK$2+INT($Q193)+1)+(INT($Q193)+1-$Q193)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AK$2+INT($Q193)))+$Q194*((-$Q196-INT(-$Q196))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AK$2+INT(-$Q196)+1)+(INT(-$Q196)+1+$Q196)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AK$2+INT(-$Q196)))))))","v":420000},{"$f":"IF(AL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BO:$BO,\">=\"&AL$11,BDCRM!$BO:$BO,\"<=\"&AL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BY:$BY,\">=\"&AL$11,BDCRM!$BY:$BY,\"<=\"&AL$12),($Q191*(IF(AL$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q193))+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q193)+1),0)+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AL$2+INT($Q193)+1)+(INT($Q193)+1-$Q193)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AL$2+INT($Q193)))+$Q194*((-$Q196-INT(-$Q196))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AL$2+INT(-$Q196)+1)+(INT(-$Q196)+1+$Q196)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AL$2+INT(-$Q196)))))))","v":420000},{"$f":"IF(AM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BO:$BO,\">=\"&AM$11,BDCRM!$BO:$BO,\"<=\"&AM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BY:$BY,\">=\"&AM$11,BDCRM!$BY:$BY,\"<=\"&AM$12),($Q191*(IF(AM$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q193))+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q193)+1),0)+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AM$2+INT($Q193)+1)+(INT($Q193)+1-$Q193)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AM$2+INT($Q193)))+$Q194*((-$Q196-INT(-$Q196))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AM$2+INT(-$Q196)+1)+(INT(-$Q196)+1+$Q196)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AM$2+INT(-$Q196)))))))","v":420000},{"$f":"IF(AN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BO:$BO,\">=\"&AN$11,BDCRM!$BO:$BO,\"<=\"&AN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BY:$BY,\">=\"&AN$11,BDCRM!$BY:$BY,\"<=\"&AN$12),($Q191*(IF(AN$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q193))+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q193)+1),0)+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AN$2+INT($Q193)+1)+(INT($Q193)+1-$Q193)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AN$2+INT($Q193)))+$Q194*((-$Q196-INT(-$Q196))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AN$2+INT(-$Q196)+1)+(INT(-$Q196)+1+$Q196)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AN$2+INT(-$Q196)))))))","v":420000},{"$f":"IF(AO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BO:$BO,\">=\"&AO$11,BDCRM!$BO:$BO,\"<=\"&AO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BY:$BY,\">=\"&AO$11,BDCRM!$BY:$BY,\"<=\"&AO$12),($Q191*(IF(AO$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q193))+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q193)+1),0)+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AO$2+INT($Q193)+1)+(INT($Q193)+1-$Q193)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AO$2+INT($Q193)))+$Q194*((-$Q196-INT(-$Q196))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AO$2+INT(-$Q196)+1)+(INT(-$Q196)+1+$Q196)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AO$2+INT(-$Q196)))))))","v":430500},{"$f":"IF(AP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BO:$BO,\">=\"&AP$11,BDCRM!$BO:$BO,\"<=\"&AP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BY:$BY,\">=\"&AP$11,BDCRM!$BY:$BY,\"<=\"&AP$12),($Q191*(IF(AP$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q193))+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q193)+1),0)+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AP$2+INT($Q193)+1)+(INT($Q193)+1-$Q193)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AP$2+INT($Q193)))+$Q194*((-$Q196-INT(-$Q196))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AP$2+INT(-$Q196)+1)+(INT(-$Q196)+1+$Q196)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AP$2+INT(-$Q196)))))))","v":432600},{"$f":"IF(AQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BO:$BO,\">=\"&AQ$11,BDCRM!$BO:$BO,\"<=\"&AQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BY:$BY,\">=\"&AQ$11,BDCRM!$BY:$BY,\"<=\"&AQ$12),($Q191*(IF(AQ$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q193))+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q193)+1),0)+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AQ$2+INT($Q193)+1)+(INT($Q193)+1-$Q193)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AQ$2+INT($Q193)))+$Q194*((-$Q196-INT(-$Q196))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AQ$2+INT(-$Q196)+1)+(INT(-$Q196)+1+$Q196)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AQ$2+INT(-$Q196)))))))","v":432600},{"$f":"IF(AR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BO:$BO,\">=\"&AR$11,BDCRM!$BO:$BO,\"<=\"&AR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BY:$BY,\">=\"&AR$11,BDCRM!$BY:$BY,\"<=\"&AR$12),($Q191*(IF(AR$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q193))+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q193)+1),0)+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AR$2+INT($Q193)+1)+(INT($Q193)+1-$Q193)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AR$2+INT($Q193)))+$Q194*((-$Q196-INT(-$Q196))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AR$2+INT(-$Q196)+1)+(INT(-$Q196)+1+$Q196)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AR$2+INT(-$Q196)))))))","v":432600},{"$f":"IF(AS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BO:$BO,\">=\"&AS$11,BDCRM!$BO:$BO,\"<=\"&AS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BY:$BY,\">=\"&AS$11,BDCRM!$BY:$BY,\"<=\"&AS$12),($Q191*(IF(AS$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q193))+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q193)+1),0)+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AS$2+INT($Q193)+1)+(INT($Q193)+1-$Q193)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AS$2+INT($Q193)))+$Q194*((-$Q196-INT(-$Q196))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AS$2+INT(-$Q196)+1)+(INT(-$Q196)+1+$Q196)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AS$2+INT(-$Q196)))))))","v":432600},{"$f":"IF(AT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BO:$BO,\">=\"&AT$11,BDCRM!$BO:$BO,\"<=\"&AT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BY:$BY,\">=\"&AT$11,BDCRM!$BY:$BY,\"<=\"&AT$12),($Q191*(IF(AT$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q193))+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q193)+1),0)+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AT$2+INT($Q193)+1)+(INT($Q193)+1-$Q193)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AT$2+INT($Q193)))+$Q194*((-$Q196-INT(-$Q196))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AT$2+INT(-$Q196)+1)+(INT(-$Q196)+1+$Q196)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AT$2+INT(-$Q196)))))))","v":432600},{"$f":"IF(AU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BO:$BO,\">=\"&AU$11,BDCRM!$BO:$BO,\"<=\"&AU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BY:$BY,\">=\"&AU$11,BDCRM!$BY:$BY,\"<=\"&AU$12),($Q191*(IF(AU$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q193))+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q193)+1),0)+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AU$2+INT($Q193)+1)+(INT($Q193)+1-$Q193)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AU$2+INT($Q193)))+$Q194*((-$Q196-INT(-$Q196))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AU$2+INT(-$Q196)+1)+(INT(-$Q196)+1+$Q196)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AU$2+INT(-$Q196)))))))","v":432600},{"$f":"IF(AV$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AV$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BO:$BO,\">=\"&AV$11,BDCRM!$BO:$BO,\"<=\"&AV$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BY:$BY,\">=\"&AV$11,BDCRM!$BY:$BY,\"<=\"&AV$12),($Q191*(IF(AV$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q193))+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q193)+1),0)+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AV$2+INT($Q193)+1)+(INT($Q193)+1-$Q193)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AV$2+INT($Q193)))+$Q194*((-$Q196-INT(-$Q196))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AV$2+INT(-$Q196)+1)+(INT(-$Q196)+1+$Q196)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AV$2+INT(-$Q196)))))))","v":432600},{"$f":"IF(AW$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AW$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BO:$BO,\">=\"&AW$11,BDCRM!$BO:$BO,\"<=\"&AW$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BY:$BY,\">=\"&AW$11,BDCRM!$BY:$BY,\"<=\"&AW$12),($Q191*(IF(AW$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q193))+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q193)+1),0)+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AW$2+INT($Q193)+1)+(INT($Q193)+1-$Q193)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AW$2+INT($Q193)))+$Q194*((-$Q196-INT(-$Q196))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AW$2+INT(-$Q196)+1)+(INT(-$Q196)+1+$Q196)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AW$2+INT(-$Q196)))))))","v":432600},{"$f":"IF(AX$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AX$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BO:$BO,\">=\"&AX$11,BDCRM!$BO:$BO,\"<=\"&AX$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BY:$BY,\">=\"&AX$11,BDCRM!$BY:$BY,\"<=\"&AX$12),($Q191*(IF(AX$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q193))+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q193)+1),0)+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AX$2+INT($Q193)+1)+(INT($Q193)+1-$Q193)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AX$2+INT($Q193)))+$Q194*((-$Q196-INT(-$Q196))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AX$2+INT(-$Q196)+1)+(INT(-$Q196)+1+$Q196)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AX$2+INT(-$Q196)))))))","v":432600},{"$f":"IF(AY$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AY$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BO:$BO,\">=\"&AY$11,BDCRM!$BO:$BO,\"<=\"&AY$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BY:$BY,\">=\"&AY$11,BDCRM!$BY:$BY,\"<=\"&AY$12),($Q191*(IF(AY$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q193))+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q193)+1),0)+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AY$2+INT($Q193)+1)+(INT($Q193)+1-$Q193)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AY$2+INT($Q193)))+$Q194*((-$Q196-INT(-$Q196))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AY$2+INT(-$Q196)+1)+(INT(-$Q196)+1+$Q196)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AY$2+INT(-$Q196)))))))","v":432600},{"$f":"IF(AZ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AZ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BO:$BO,\">=\"&AZ$11,BDCRM!$BO:$BO,\"<=\"&AZ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BY:$BY,\">=\"&AZ$11,BDCRM!$BY:$BY,\"<=\"&AZ$12),($Q191*(IF(AZ$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q193))+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q193)+1),0)+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AZ$2+INT($Q193)+1)+(INT($Q193)+1-$Q193)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AZ$2+INT($Q193)))+$Q194*((-$Q196-INT(-$Q196))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AZ$2+INT(-$Q196)+1)+(INT(-$Q196)+1+$Q196)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AZ$2+INT(-$Q196)))))))","v":432600},{"$f":"IF(BA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BO:$BO,\">=\"&BA$11,BDCRM!$BO:$BO,\"<=\"&BA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BY:$BY,\">=\"&BA$11,BDCRM!$BY:$BY,\"<=\"&BA$12),($Q191*(IF(BA$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q193))+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q193)+1),0)+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BA$2+INT($Q193)+1)+(INT($Q193)+1-$Q193)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BA$2+INT($Q193)))+$Q194*((-$Q196-INT(-$Q196))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BA$2+INT(-$Q196)+1)+(INT(-$Q196)+1+$Q196)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BA$2+INT(-$Q196)))))))","v":443415},{"$f":"IF(BB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BO:$BO,\">=\"&BB$11,BDCRM!$BO:$BO,\"<=\"&BB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BY:$BY,\">=\"&BB$11,BDCRM!$BY:$BY,\"<=\"&BB$12),($Q191*(IF(BB$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q193))+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q193)+1),0)+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BB$2+INT($Q193)+1)+(INT($Q193)+1-$Q193)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BB$2+INT($Q193)))+$Q194*((-$Q196-INT(-$Q196))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BB$2+INT(-$Q196)+1)+(INT(-$Q196)+1+$Q196)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BB$2+INT(-$Q196)))))))","v":445578},{"$f":"IF(BC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BO:$BO,\">=\"&BC$11,BDCRM!$BO:$BO,\"<=\"&BC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BY:$BY,\">=\"&BC$11,BDCRM!$BY:$BY,\"<=\"&BC$12),($Q191*(IF(BC$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q193))+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q193)+1),0)+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BC$2+INT($Q193)+1)+(INT($Q193)+1-$Q193)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BC$2+INT($Q193)))+$Q194*((-$Q196-INT(-$Q196))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BC$2+INT(-$Q196)+1)+(INT(-$Q196)+1+$Q196)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BC$2+INT(-$Q196)))))))","v":445578},{"$f":"IF(BD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BO:$BO,\">=\"&BD$11,BDCRM!$BO:$BO,\"<=\"&BD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BY:$BY,\">=\"&BD$11,BDCRM!$BY:$BY,\"<=\"&BD$12),($Q191*(IF(BD$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q193))+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q193)+1),0)+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BD$2+INT($Q193)+1)+(INT($Q193)+1-$Q193)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BD$2+INT($Q193)))+$Q194*((-$Q196-INT(-$Q196))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BD$2+INT(-$Q196)+1)+(INT(-$Q196)+1+$Q196)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BD$2+INT(-$Q196)))))))","v":445578},{"$f":"IF(BE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BO:$BO,\">=\"&BE$11,BDCRM!$BO:$BO,\"<=\"&BE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BY:$BY,\">=\"&BE$11,BDCRM!$BY:$BY,\"<=\"&BE$12),($Q191*(IF(BE$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q193))+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q193)+1),0)+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BE$2+INT($Q193)+1)+(INT($Q193)+1-$Q193)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BE$2+INT($Q193)))+$Q194*((-$Q196-INT(-$Q196))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BE$2+INT(-$Q196)+1)+(INT(-$Q196)+1+$Q196)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BE$2+INT(-$Q196)))))))","v":445578},{"$f":"IF(BF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BO:$BO,\">=\"&BF$11,BDCRM!$BO:$BO,\"<=\"&BF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BY:$BY,\">=\"&BF$11,BDCRM!$BY:$BY,\"<=\"&BF$12),($Q191*(IF(BF$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q193))+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q193)+1),0)+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BF$2+INT($Q193)+1)+(INT($Q193)+1-$Q193)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BF$2+INT($Q193)))+$Q194*((-$Q196-INT(-$Q196))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BF$2+INT(-$Q196)+1)+(INT(-$Q196)+1+$Q196)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BF$2+INT(-$Q196)))))))","v":445578},{"$f":"IF(BG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BO:$BO,\">=\"&BG$11,BDCRM!$BO:$BO,\"<=\"&BG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BY:$BY,\">=\"&BG$11,BDCRM!$BY:$BY,\"<=\"&BG$12),($Q191*(IF(BG$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q193))+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q193)+1),0)+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BG$2+INT($Q193)+1)+(INT($Q193)+1-$Q193)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BG$2+INT($Q193)))+$Q194*((-$Q196-INT(-$Q196))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BG$2+INT(-$Q196)+1)+(INT(-$Q196)+1+$Q196)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BG$2+INT(-$Q196)))))))","v":445578},{"$f":"IF(BH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BO:$BO,\">=\"&BH$11,BDCRM!$BO:$BO,\"<=\"&BH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BY:$BY,\">=\"&BH$11,BDCRM!$BY:$BY,\"<=\"&BH$12),($Q191*(IF(BH$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q193))+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q193)+1),0)+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BH$2+INT($Q193)+1)+(INT($Q193)+1-$Q193)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BH$2+INT($Q193)))+$Q194*((-$Q196-INT(-$Q196))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BH$2+INT(-$Q196)+1)+(INT(-$Q196)+1+$Q196)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BH$2+INT(-$Q196)))))))","v":445578},{"$f":"IF(BI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BO:$BO,\">=\"&BI$11,BDCRM!$BO:$BO,\"<=\"&BI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BY:$BY,\">=\"&BI$11,BDCRM!$BY:$BY,\"<=\"&BI$12),($Q191*(IF(BI$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q193))+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q193)+1),0)+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BI$2+INT($Q193)+1)+(INT($Q193)+1-$Q193)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BI$2+INT($Q193)))+$Q194*((-$Q196-INT(-$Q196))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BI$2+INT(-$Q196)+1)+(INT(-$Q196)+1+$Q196)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BI$2+INT(-$Q196)))))))","v":445578},{"$f":"IF(BJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BO:$BO,\">=\"&BJ$11,BDCRM!$BO:$BO,\"<=\"&BJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BY:$BY,\">=\"&BJ$11,BDCRM!$BY:$BY,\"<=\"&BJ$12),($Q191*(IF(BJ$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q193))+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q193)+1),0)+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BJ$2+INT($Q193)+1)+(INT($Q193)+1-$Q193)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BJ$2+INT($Q193)))+$Q194*((-$Q196-INT(-$Q196))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BJ$2+INT(-$Q196)+1)+(INT(-$Q196)+1+$Q196)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BJ$2+INT(-$Q196)))))))","v":445578},{"$f":"IF(BK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BO:$BO,\">=\"&BK$11,BDCRM!$BO:$BO,\"<=\"&BK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BY:$BY,\">=\"&BK$11,BDCRM!$BY:$BY,\"<=\"&BK$12),($Q191*(IF(BK$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q193))+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q193)+1),0)+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BK$2+INT($Q193)+1)+(INT($Q193)+1-$Q193)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BK$2+INT($Q193)))+$Q194*((-$Q196-INT(-$Q196))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BK$2+INT(-$Q196)+1)+(INT(-$Q196)+1+$Q196)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BK$2+INT(-$Q196)))))))","v":445578},{"$f":"IF(BL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BO:$BO,\">=\"&BL$11,BDCRM!$BO:$BO,\"<=\"&BL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BY:$BY,\">=\"&BL$11,BDCRM!$BY:$BY,\"<=\"&BL$12),($Q191*(IF(BL$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q193))+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q193)+1),0)+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BL$2+INT($Q193)+1)+(INT($Q193)+1-$Q193)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BL$2+INT($Q193)))+$Q194*((-$Q196-INT(-$Q196))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BL$2+INT(-$Q196)+1)+(INT(-$Q196)+1+$Q196)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BL$2+INT(-$Q196)))))))","v":445578},{"$f":"IF(BM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BO:$BO,\">=\"&BM$11,BDCRM!$BO:$BO,\"<=\"&BM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BY:$BY,\">=\"&BM$11,BDCRM!$BY:$BY,\"<=\"&BM$12),($Q191*(IF(BM$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q193))+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q193)+1),0)+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BM$2+INT($Q193)+1)+(INT($Q193)+1-$Q193)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BM$2+INT($Q193)))+$Q194*((-$Q196-INT(-$Q196))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BM$2+INT(-$Q196)+1)+(INT(-$Q196)+1+$Q196)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BM$2+INT(-$Q196)))))))","v":456717.45000000007},{"$f":"IF(BN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BO:$BO,\">=\"&BN$11,BDCRM!$BO:$BO,\"<=\"&BN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BY:$BY,\">=\"&BN$11,BDCRM!$BY:$BY,\"<=\"&BN$12),($Q191*(IF(BN$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q193))+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q193)+1),0)+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BN$2+INT($Q193)+1)+(INT($Q193)+1-$Q193)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BN$2+INT($Q193)))+$Q194*((-$Q196-INT(-$Q196))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BN$2+INT(-$Q196)+1)+(INT(-$Q196)+1+$Q196)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BN$2+INT(-$Q196)))))))","v":458945.34000000008},{"$f":"IF(BO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BO:$BO,\">=\"&BO$11,BDCRM!$BO:$BO,\"<=\"&BO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BY:$BY,\">=\"&BO$11,BDCRM!$BY:$BY,\"<=\"&BO$12),($Q191*(IF(BO$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q193))+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q193)+1),0)+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BO$2+INT($Q193)+1)+(INT($Q193)+1-$Q193)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BO$2+INT($Q193)))+$Q194*((-$Q196-INT(-$Q196))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BO$2+INT(-$Q196)+1)+(INT(-$Q196)+1+$Q196)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BO$2+INT(-$Q196)))))))","v":458945.34000000008},{"$f":"IF(BP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BO:$BO,\">=\"&BP$11,BDCRM!$BO:$BO,\"<=\"&BP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BY:$BY,\">=\"&BP$11,BDCRM!$BY:$BY,\"<=\"&BP$12),($Q191*(IF(BP$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q193))+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q193)+1),0)+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BP$2+INT($Q193)+1)+(INT($Q193)+1-$Q193)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BP$2+INT($Q193)))+$Q194*((-$Q196-INT(-$Q196))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BP$2+INT(-$Q196)+1)+(INT(-$Q196)+1+$Q196)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BP$2+INT(-$Q196)))))))","v":458945.34000000008},{"$f":"IF(BQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BO:$BO,\">=\"&BQ$11,BDCRM!$BO:$BO,\"<=\"&BQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BY:$BY,\">=\"&BQ$11,BDCRM!$BY:$BY,\"<=\"&BQ$12),($Q191*(IF(BQ$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q193))+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q193)+1),0)+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BQ$2+INT($Q193)+1)+(INT($Q193)+1-$Q193)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BQ$2+INT($Q193)))+$Q194*((-$Q196-INT(-$Q196))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BQ$2+INT(-$Q196)+1)+(INT(-$Q196)+1+$Q196)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BQ$2+INT(-$Q196)))))))","v":458945.34000000008},{"$f":"IF(BR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BO:$BO,\">=\"&BR$11,BDCRM!$BO:$BO,\"<=\"&BR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BY:$BY,\">=\"&BR$11,BDCRM!$BY:$BY,\"<=\"&BR$12),($Q191*(IF(BR$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q193))+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q193)+1),0)+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BR$2+INT($Q193)+1)+(INT($Q193)+1-$Q193)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BR$2+INT($Q193)))+$Q194*((-$Q196-INT(-$Q196))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BR$2+INT(-$Q196)+1)+(INT(-$Q196)+1+$Q196)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BR$2+INT(-$Q196)))))))","v":458945.34000000008},{"$f":"IF(BS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BO:$BO,\">=\"&BS$11,BDCRM!$BO:$BO,\"<=\"&BS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BY:$BY,\">=\"&BS$11,BDCRM!$BY:$BY,\"<=\"&BS$12),($Q191*(IF(BS$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q193))+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q193)+1),0)+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BS$2+INT($Q193)+1)+(INT($Q193)+1-$Q193)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BS$2+INT($Q193)))+$Q194*((-$Q196-INT(-$Q196))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BS$2+INT(-$Q196)+1)+(INT(-$Q196)+1+$Q196)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BS$2+INT(-$Q196)))))))","v":458945.34000000008},{"$f":"IF(BT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BO:$BO,\">=\"&BT$11,BDCRM!$BO:$BO,\"<=\"&BT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BY:$BY,\">=\"&BT$11,BDCRM!$BY:$BY,\"<=\"&BT$12),($Q191*(IF(BT$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q193))+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q193)+1),0)+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BT$2+INT($Q193)+1)+(INT($Q193)+1-$Q193)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BT$2+INT($Q193)))+$Q194*((-$Q196-INT(-$Q196))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BT$2+INT(-$Q196)+1)+(INT(-$Q196)+1+$Q196)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BT$2+INT(-$Q196)))))))","v":458945.34000000008},{"$f":"IF(BU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BO:$BO,\">=\"&BU$11,BDCRM!$BO:$BO,\"<=\"&BU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BY:$BY,\">=\"&BU$11,BDCRM!$BY:$BY,\"<=\"&BU$12),($Q191*(IF(BU$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q193))+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q193)+1),0)+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BU$2+INT($Q193)+1)+(INT($Q193)+1-$Q193)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BU$2+INT($Q193)))+$Q194*((-$Q196-INT(-$Q196))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BU$2+INT(-$Q196)+1)+(INT(-$Q196)+1+$Q196)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BU$2+INT(-$Q196)))))))","v":458945.34000000008},{"$f":"IF(BV$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BV$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BO:$BO,\">=\"&BV$11,BDCRM!$BO:$BO,\"<=\"&BV$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BY:$BY,\">=\"&BV$11,BDCRM!$BY:$BY,\"<=\"&BV$12),($Q191*(IF(BV$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q193))+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q193)+1),0)+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BV$2+INT($Q193)+1)+(INT($Q193)+1-$Q193)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BV$2+INT($Q193)))+$Q194*((-$Q196-INT(-$Q196))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BV$2+INT(-$Q196)+1)+(INT(-$Q196)+1+$Q196)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BV$2+INT(-$Q196)))))))","v":458945.34000000008},{"$f":"IF(BW$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BW$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BO:$BO,\">=\"&BW$11,BDCRM!$BO:$BO,\"<=\"&BW$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BY:$BY,\">=\"&BW$11,BDCRM!$BY:$BY,\"<=\"&BW$12),($Q191*(IF(BW$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q193))+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q193)+1),0)+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BW$2+INT($Q193)+1)+(INT($Q193)+1-$Q193)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BW$2+INT($Q193)))+$Q194*((-$Q196-INT(-$Q196))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BW$2+INT(-$Q196)+1)+(INT(-$Q196)+1+$Q196)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BW$2+INT(-$Q196)))))))","v":458945.34000000008},{"$f":"IF(BX$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BX$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BO:$BO,\">=\"&BX$11,BDCRM!$BO:$BO,\"<=\"&BX$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BY:$BY,\">=\"&BX$11,BDCRM!$BY:$BY,\"<=\"&BX$12),($Q191*(IF(BX$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q193))+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q193)+1),0)+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BX$2+INT($Q193)+1)+(INT($Q193)+1-$Q193)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BX$2+INT($Q193)))+$Q194*((-$Q196-INT(-$Q196))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BX$2+INT(-$Q196)+1)+(INT(-$Q196)+1+$Q196)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BX$2+INT(-$Q196)))))))","v":458945.34000000008},{"$f":"IF(BY$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BY$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BO:$BO,\">=\"&BY$11,BDCRM!$BO:$BO,\"<=\"&BY$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BY:$BY,\">=\"&BY$11,BDCRM!$BY:$BY,\"<=\"&BY$12),($Q191*(IF(BY$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q193))+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q193)+1),0)+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BY$2+INT($Q193)+1)+(INT($Q193)+1-$Q193)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BY$2+INT($Q193)))+$Q194*((-$Q196-INT(-$Q196))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BY$2+INT(-$Q196)+1)+(INT(-$Q196)+1+$Q196)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BY$2+INT(-$Q196)))))))","v":470418.97349999996},{"$f":"IF(BZ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BZ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BO:$BO,\">=\"&BZ$11,BDCRM!$BO:$BO,\"<=\"&BZ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BY:$BY,\">=\"&BZ$11,BDCRM!$BY:$BY,\"<=\"&BZ$12),($Q191*(IF(BZ$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q193))+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q193)+1),0)+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BZ$2+INT($Q193)+1)+(INT($Q193)+1-$Q193)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BZ$2+INT($Q193)))+$Q194*((-$Q196-INT(-$Q196))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BZ$2+INT(-$Q196)+1)+(INT(-$Q196)+1+$Q196)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BZ$2+INT(-$Q196)))))))","v":472713.70019999996},{"$f":"IF(CA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BO:$BO,\">=\"&CA$11,BDCRM!$BO:$BO,\"<=\"&CA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BY:$BY,\">=\"&CA$11,BDCRM!$BY:$BY,\"<=\"&CA$12),($Q191*(IF(CA$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q193))+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q193)+1),0)+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CA$2+INT($Q193)+1)+(INT($Q193)+1-$Q193)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CA$2+INT($Q193)))+$Q194*((-$Q196-INT(-$Q196))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CA$2+INT(-$Q196)+1)+(INT(-$Q196)+1+$Q196)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CA$2+INT(-$Q196)))))))","v":472713.70019999996},{"$f":"IF(CB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BO:$BO,\">=\"&CB$11,BDCRM!$BO:$BO,\"<=\"&CB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BY:$BY,\">=\"&CB$11,BDCRM!$BY:$BY,\"<=\"&CB$12),($Q191*(IF(CB$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q193))+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q193)+1),0)+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CB$2+INT($Q193)+1)+(INT($Q193)+1-$Q193)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CB$2+INT($Q193)))+$Q194*((-$Q196-INT(-$Q196))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CB$2+INT(-$Q196)+1)+(INT(-$Q196)+1+$Q196)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CB$2+INT(-$Q196)))))))","v":472713.70019999996},{"$f":"IF(CC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BO:$BO,\">=\"&CC$11,BDCRM!$BO:$BO,\"<=\"&CC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BY:$BY,\">=\"&CC$11,BDCRM!$BY:$BY,\"<=\"&CC$12),($Q191*(IF(CC$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q193))+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q193)+1),0)+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CC$2+INT($Q193)+1)+(INT($Q193)+1-$Q193)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CC$2+INT($Q193)))+$Q194*((-$Q196-INT(-$Q196))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CC$2+INT(-$Q196)+1)+(INT(-$Q196)+1+$Q196)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CC$2+INT(-$Q196)))))))","v":472713.70019999996},{"$f":"IF(CD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BO:$BO,\">=\"&CD$11,BDCRM!$BO:$BO,\"<=\"&CD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BY:$BY,\">=\"&CD$11,BDCRM!$BY:$BY,\"<=\"&CD$12),($Q191*(IF(CD$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q193))+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q193)+1),0)+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CD$2+INT($Q193)+1)+(INT($Q193)+1-$Q193)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CD$2+INT($Q193)))+$Q194*((-$Q196-INT(-$Q196))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CD$2+INT(-$Q196)+1)+(INT(-$Q196)+1+$Q196)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CD$2+INT(-$Q196)))))))","v":472713.70019999996},{"$f":"IF(CE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BO:$BO,\">=\"&CE$11,BDCRM!$BO:$BO,\"<=\"&CE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BY:$BY,\">=\"&CE$11,BDCRM!$BY:$BY,\"<=\"&CE$12),($Q191*(IF(CE$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q193))+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q193)+1),0)+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CE$2+INT($Q193)+1)+(INT($Q193)+1-$Q193)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CE$2+INT($Q193)))+$Q194*((-$Q196-INT(-$Q196))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CE$2+INT(-$Q196)+1)+(INT(-$Q196)+1+$Q196)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CE$2+INT(-$Q196)))))))","v":472713.70019999996},{"$f":"IF(CF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BO:$BO,\">=\"&CF$11,BDCRM!$BO:$BO,\"<=\"&CF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BY:$BY,\">=\"&CF$11,BDCRM!$BY:$BY,\"<=\"&CF$12),($Q191*(IF(CF$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q193))+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q193)+1),0)+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CF$2+INT($Q193)+1)+(INT($Q193)+1-$Q193)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CF$2+INT($Q193)))+$Q194*((-$Q196-INT(-$Q196))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CF$2+INT(-$Q196)+1)+(INT(-$Q196)+1+$Q196)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CF$2+INT(-$Q196)))))))","v":472713.70019999996},{"$f":"IF(CG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BO:$BO,\">=\"&CG$11,BDCRM!$BO:$BO,\"<=\"&CG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BY:$BY,\">=\"&CG$11,BDCRM!$BY:$BY,\"<=\"&CG$12),($Q191*(IF(CG$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q193))+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q193)+1),0)+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CG$2+INT($Q193)+1)+(INT($Q193)+1-$Q193)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CG$2+INT($Q193)))+$Q194*((-$Q196-INT(-$Q196))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CG$2+INT(-$Q196)+1)+(INT(-$Q196)+1+$Q196)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CG$2+INT(-$Q196)))))))","v":472713.70019999996},{"$f":"IF(CH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BO:$BO,\">=\"&CH$11,BDCRM!$BO:$BO,\"<=\"&CH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BY:$BY,\">=\"&CH$11,BDCRM!$BY:$BY,\"<=\"&CH$12),($Q191*(IF(CH$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q193))+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q193)+1),0)+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CH$2+INT($Q193)+1)+(INT($Q193)+1-$Q193)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CH$2+INT($Q193)))+$Q194*((-$Q196-INT(-$Q196))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CH$2+INT(-$Q196)+1)+(INT(-$Q196)+1+$Q196)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CH$2+INT(-$Q196)))))))","v":472713.70019999996},{"$f":"IF(CI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BO:$BO,\">=\"&CI$11,BDCRM!$BO:$BO,\"<=\"&CI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BY:$BY,\">=\"&CI$11,BDCRM!$BY:$BY,\"<=\"&CI$12),($Q191*(IF(CI$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q193))+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q193)+1),0)+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CI$2+INT($Q193)+1)+(INT($Q193)+1-$Q193)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CI$2+INT($Q193)))+$Q194*((-$Q196-INT(-$Q196))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CI$2+INT(-$Q196)+1)+(INT(-$Q196)+1+$Q196)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CI$2+INT(-$Q196)))))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BO:$BO,\">=\"&CJ$11,BDCRM!$BO:$BO,\"<=\"&CJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BY:$BY,\">=\"&CJ$11,BDCRM!$BY:$BY,\"<=\"&CJ$12),($Q191*(IF(CJ$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q193))+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q193)+1),0)+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CJ$2+INT($Q193)+1)+(INT($Q193)+1-$Q193)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CJ$2+INT($Q193)))+$Q194*((-$Q196-INT(-$Q196))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CJ$2+INT(-$Q196)+1)+(INT(-$Q196)+1+$Q196)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CJ$2+INT(-$Q196)))))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BO:$BO,\">=\"&CK$11,BDCRM!$BO:$BO,\"<=\"&CK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BY:$BY,\">=\"&CK$11,BDCRM!$BY:$BY,\"<=\"&CK$12),($Q191*(IF(CK$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q193))+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q193)+1),0)+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CK$2+INT($Q193)+1)+(INT($Q193)+1-$Q193)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CK$2+INT($Q193)))+$Q194*((-$Q196-INT(-$Q196))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CK$2+INT(-$Q196)+1)+(INT(-$Q196)+1+$Q196)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CK$2+INT(-$Q196)))))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BO:$BO,\">=\"&CL$11,BDCRM!$BO:$BO,\"<=\"&CL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BY:$BY,\">=\"&CL$11,BDCRM!$BY:$BY,\"<=\"&CL$12),($Q191*(IF(CL$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q193))+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q193)+1),0)+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CL$2+INT($Q193)+1)+(INT($Q193)+1-$Q193)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CL$2+INT($Q193)))+$Q194*((-$Q196-INT(-$Q196))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CL$2+INT(-$Q196)+1)+(INT(-$Q196)+1+$Q196)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CL$2+INT(-$Q196)))))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BO:$BO,\">=\"&CM$11,BDCRM!$BO:$BO,\"<=\"&CM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BY:$BY,\">=\"&CM$11,BDCRM!$BY:$BY,\"<=\"&CM$12),($Q191*(IF(CM$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q193))+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q193)+1),0)+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CM$2+INT($Q193)+1)+(INT($Q193)+1-$Q193)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CM$2+INT($Q193)))+$Q194*((-$Q196-INT(-$Q196))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CM$2+INT(-$Q196)+1)+(INT(-$Q196)+1+$Q196)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CM$2+INT(-$Q196)))))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BO:$BO,\">=\"&CN$11,BDCRM!$BO:$BO,\"<=\"&CN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BY:$BY,\">=\"&CN$11,BDCRM!$BY:$BY,\"<=\"&CN$12),($Q191*(IF(CN$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q193))+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q193)+1),0)+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CN$2+INT($Q193)+1)+(INT($Q193)+1-$Q193)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CN$2+INT($Q193)))+$Q194*((-$Q196-INT(-$Q196))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CN$2+INT(-$Q196)+1)+(INT(-$Q196)+1+$Q196)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CN$2+INT(-$Q196)))))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BO:$BO,\">=\"&CO$11,BDCRM!$BO:$BO,\"<=\"&CO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BY:$BY,\">=\"&CO$11,BDCRM!$BY:$BY,\"<=\"&CO$12),($Q191*(IF(CO$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q193))+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q193)+1),0)+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CO$2+INT($Q193)+1)+(INT($Q193)+1-$Q193)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CO$2+INT($Q193)))+$Q194*((-$Q196-INT(-$Q196))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CO$2+INT(-$Q196)+1)+(INT(-$Q196)+1+$Q196)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CO$2+INT(-$Q196)))))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BO:$BO,\">=\"&CP$11,BDCRM!$BO:$BO,\"<=\"&CP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BY:$BY,\">=\"&CP$11,BDCRM!$BY:$BY,\"<=\"&CP$12),($Q191*(IF(CP$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q193))+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q193)+1),0)+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CP$2+INT($Q193)+1)+(INT($Q193)+1-$Q193)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CP$2+INT($Q193)))+$Q194*((-$Q196-INT(-$Q196))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CP$2+INT(-$Q196)+1)+(INT(-$Q196)+1+$Q196)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CP$2+INT(-$Q196)))))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BO:$BO,\">=\"&CQ$11,BDCRM!$BO:$BO,\"<=\"&CQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BY:$BY,\">=\"&CQ$11,BDCRM!$BY:$BY,\"<=\"&CQ$12),($Q191*(IF(CQ$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q193))+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q193)+1),0)+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CQ$2+INT($Q193)+1)+(INT($Q193)+1-$Q193)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CQ$2+INT($Q193)))+$Q194*((-$Q196-INT(-$Q196))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CQ$2+INT(-$Q196)+1)+(INT(-$Q196)+1+$Q196)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CQ$2+INT(-$Q196)))))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BO:$BO,\">=\"&CR$11,BDCRM!$BO:$BO,\"<=\"&CR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BY:$BY,\">=\"&CR$11,BDCRM!$BY:$BY,\"<=\"&CR$12),($Q191*(IF(CR$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q193))+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q193)+1),0)+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CR$2+INT($Q193)+1)+(INT($Q193)+1-$Q193)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CR$2+INT($Q193)))+$Q194*((-$Q196-INT(-$Q196))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CR$2+INT(-$Q196)+1)+(INT(-$Q196)+1+$Q196)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CR$2+INT(-$Q196)))))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BO:$BO,\">=\"&CS$11,BDCRM!$BO:$BO,\"<=\"&CS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BY:$BY,\">=\"&CS$11,BDCRM!$BY:$BY,\"<=\"&CS$12),($Q191*(IF(CS$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q193))+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q193)+1),0)+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CS$2+INT($Q193)+1)+(INT($Q193)+1-$Q193)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CS$2+INT($Q193)))+$Q194*((-$Q196-INT(-$Q196))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CS$2+INT(-$Q196)+1)+(INT(-$Q196)+1+$Q196)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CS$2+INT(-$Q196)))))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BO:$BO,\">=\"&CT$11,BDCRM!$BO:$BO,\"<=\"&CT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BY:$BY,\">=\"&CT$11,BDCRM!$BY:$BY,\"<=\"&CT$12),($Q191*(IF(CT$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q193))+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q193)+1),0)+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CT$2+INT($Q193)+1)+(INT($Q193)+1-$Q193)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CT$2+INT($Q193)))+$Q194*((-$Q196-INT(-$Q196))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CT$2+INT(-$Q196)+1)+(INT(-$Q196)+1+$Q196)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CT$2+INT(-$Q196)))))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BO:$BO,\">=\"&CU$11,BDCRM!$BO:$BO,\"<=\"&CU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H189,BDCRM!$BM:$BM,$Q189,BDCRM!$BY:$BY,\">=\"&CU$11,BDCRM!$BY:$BY,\"<=\"&CU$12),($Q191*(IF(CU$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q193))+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q193)+1),0)+($Q193-INT($Q193))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CU$2+INT($Q193)+1)+(INT($Q193)+1-$Q193)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CU$2+INT($Q193)))+$Q194*((-$Q196-INT(-$Q196))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CU$2+INT(-$Q196)+1)+(INT(-$Q196)+1+$Q196)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CU$2+INT(-$Q196)))))))","v":0}]
[{"$f":"ROW()","v":190},null,null,null,null,null,{"$f":"IF($R190=\"^\",IF(COUNTIF(Lists!$13:$13,H190)=1,0,1),0)","v":0},{"$f":"H189","v":"ФОТ сотрудников маркетинга"},{"$f":"Mrkting!$I$132","v":"Задаем через указание % предоплаты и сроков"}]
[{"$f":"ROW()","v":192},null,null,null,null,null,{"$f":"IF($R192=\"^\",IF(COUNTIF(Lists!$13:$13,H192)=1,0,1),0)","v":0},{"$f":"H189","v":"ФОТ сотрудников маркетинга"},{"$f":"I190","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$134","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$134","v":"кол-во дней"},null,null,"M",{"$f":"MAIN!Q270","v":0},null,{"$f":"IF(G192<>0,1,IF(OR($Q192=\"\",$Q192=0),0,IF($R192=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H192))),$Q192)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":195},null,null,null,null,null,{"$f":"IF($R195=\"^\",IF(COUNTIF(Lists!$13:$13,H195)=1,0,1),0)","v":0},{"$f":"H189","v":"ФОТ сотрудников маркетинга"},{"$f":"I190","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$137","v":"Период оборачиваемости доплат (срок)"},null,null,{"$f":"Mrkting!$M$134","v":"кол-во дней"},null,null,"M",{"$f":"MAIN!Q271","v":30},null,{"$f":"IF(G195<>0,1,IF(OR($Q195=\"\",$Q195=0),0,IF($R195=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H195))),$Q195)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":198},null,null,null,null,null,{"$f":"IF($R198=\"^\",IF(COUNTIF(Lists!$13:$13,H198)=1,0,1),0)","v":0},{"$f":"H180","v":"ФОТ сотрудников маркетинга"},null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$86","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z198:$CV198)","v":25812617.081999987},null,null,{"$f":"IF(AA$11=\"\",0,((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AA$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AA$2+INT(-$Q200))))","v":0},{"$f":"IF(AB$11=\"\",0,((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AB$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AB$2+INT(-$Q200))))","v":0},420000,420000,420000,420000,420000,420000,420000,420000,420000,420000,420000,420000,432600,432600,432600,432600,432600,432600,432600,432600,432600,432600,432600,432600,445578,445578,445578,445578,445578,445578,445578,445578,445578,445578,445578,445578,458945.34,458945.34,458945.34,458945.34,458945.34,458945.34,458945.34,458945.34,458945.34,458945.34,458945.34,458945.34,472713.70019999996,472713.70019999996,472713.70019999996,472713.70019999996,472713.70019999996,472713.70019999996,472713.70019999996,472713.70019999996,472713.70019999996,472713.70019999996,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CN$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CN$2+INT(-$Q200))))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":200},null,null,null,null,null,{"$f":"IF($R200=\"^\",IF(COUNTIF(Lists!$13:$13,H200)=1,0,1),0)","v":0},{"$f":"H196","v":"ФОТ сотрудников маркетинга"},{"$f":"I197","v":0},{"$f":"Mrkting!$J$135","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q199/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G200<>0,1,IF(OR($Q200=\"\",$Q200=0),0,IF($R200=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H200))),$Q200)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q200-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q199/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":203},null,null,null,null,null,{"$f":"IF($R203=\"^\",IF(COUNTIF(Lists!$13:$13,H203)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},"Начальная дата начисления расхода",null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"M",{"$f":"MAIN!Q277","v":"2021-10-01"},"^",{"$f":"IF(G203<>0,1,IF(OR($Q203=\"\",$Q203=0),0,IF($R203=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H203))),$Q203)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":206},null,null,null,null,null,{"$f":"IF($R206=\"^\",IF(COUNTIF(Lists!$13:$13,H206)=1,0,1),0)","v":0},{"$f":"H202","v":"Прочие расходы маркетинга"},{"$f":"I205","v":"Конечная дата начисления расхода"},{"$f":"Mrkting!$I$23","v":"номер соответствующего периода расчетов"},null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q205)=0,Q205=0,Q205=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q205))","v":60},null,{"$f":"IF(G206<>0,1,IF(OR($Q206=\"\",$Q206=0),0,IF($R206=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H206))),$Q206)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q206-IF(OR(SUMIFS($2:$2,$11:$11,Q205)=0,Q205=0,Q205=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q205)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":208},null,null,null,null,null,{"$f":"IF($R208=\"^\",IF(COUNTIF(Lists!$13:$13,H208)=1,0,1),0)","v":0},{"$f":"H202","v":"Прочие расходы маркетинга"},"Средняя стоимость расхода за 1 единицу",null,null,null,{"$f":"Mrkting!$M$86","v":"руб."},null,null,"M",{"$f":"MAIN!Q280","v":50000},null,{"$f":"IF(G208<>0,1,IF(OR($Q208=\"\",$Q208=0),0,IF($R208=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H208))),$Q208)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":209},null,null,null,null,null,{"$f":"IF($R209=\"^\",IF(COUNTIF(Lists!$13:$13,H209)=1,0,1),0)","v":0},{"$f":"H202","v":"Прочие расходы маркетинга"},"Ежегодная индексация расхода",null,null,null,{"$f":"Mrkting!$M$187","v":"%г"},null,null,"M",{"$f":"MAIN!Q281","v":0.05},null,{"$f":"IF(G209<>0,1,IF(OR($Q209=\"\",$Q209=0),0,IF($R209=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H209))),$Q209)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":212},null,null,null,null,null,{"$f":"IF($R212=\"^\",IF(COUNTIF(Lists!$13:$13,H212)=1,0,1),0)","v":0},{"$f":"H211","v":"Прочие расходы маркетинга"},{"$f":"Mrkting!$I$132","v":"Задаем через указание % предоплаты и сроков"}]
[{"$f":"ROW()","v":213},null,null,null,null,null,{"$f":"IF($R213=\"^\",IF(COUNTIF(Lists!$13:$13,H213)=1,0,1),0)","v":0},{"$f":"H211","v":"Прочие расходы маркетинга"},{"$f":"I212","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$133","v":"Размер предоплаты"},null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,"M",{"$f":"MAIN!Q285","v":1},null,{"$f":"IF(G213<>0,1,IF(OR($Q213=\"\",$Q213=0),0,IF($R213=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H213))),$Q213)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":214},null,null,null,null,null,{"$f":"IF($R214=\"^\",IF(COUNTIF(Lists!$13:$13,H214)=1,0,1),0)","v":0},{"$f":"H211","v":"Прочие расходы маркетинга"},{"$f":"I212","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$134","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$134","v":"кол-во дней"},null,null,"M",{"$f":"MAIN!Q286","v":0},null,{"$f":"IF(G214<>0,1,IF(OR($Q214=\"\",$Q214=0),0,IF($R214=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H214))),$Q214)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":215},null,null,null,null,null,{"$f":"IF($R215=\"^\",IF(COUNTIF(Lists!$13:$13,H215)=1,0,1),0)","v":0},{"$f":"H211","v":"Прочие расходы маркетинга"},{"$f":"I212","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$135","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q214/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G215<>0,1,IF(OR($Q215=\"\",$Q215=0),0,IF($R215=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H215))),$Q215)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q215-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q214/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":216},null,null,null,null,null,{"$f":"IF($R216=\"^\",IF(COUNTIF(Lists!$13:$13,H216)=1,0,1),0)","v":0},{"$f":"H211","v":"Прочие расходы маркетинга"},{"$f":"I212","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$136","v":"Размер доплаты"},null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,null,{"$f":"100%-Q213","v":0},null,{"$f":"IF(G216<>0,1,IF(OR($Q216=\"\",$Q216=0),0,IF($R216=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H216))),$Q216)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q216-(100%-Q213))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":217},null,null,null,null,null,{"$f":"IF($R217=\"^\",IF(COUNTIF(Lists!$13:$13,H217)=1,0,1),0)","v":0},{"$f":"H211","v":"Прочие расходы маркетинга"},{"$f":"I212","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$137","v":"Период оборачиваемости доплат (срок)"},null,null,{"$f":"Mrkting!$M$134","v":"кол-во дней"},null,null,"M",{"$f":"MAIN!Q287","v":0},null,{"$f":"IF(G217<>0,1,IF(OR($Q217=\"\",$Q217=0),0,IF($R217=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H217))),$Q217)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":218},null,null,null,null,null,{"$f":"IF($R218=\"^\",IF(COUNTIF(Lists!$13:$13,H218)=1,0,1),0)","v":0},{"$f":"H211","v":"Прочие расходы маркетинга"},{"$f":"I212","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$138","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q217/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G218<>0,1,IF(OR($Q218=\"\",$Q218=0),0,IF($R218=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H218))),$Q218)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q218-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q217/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":219}]
[{"$f":"ROW()","v":220},null,null,null,null,null,{"$f":"IF($R220=\"^\",IF(COUNTIF(Lists!$13:$13,H220)=1,0,1),0)","v":0},{"$f":"H202","v":"Прочие расходы маркетинга"},null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$86","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z220:$CV220)","v":9399158.4375},null,null,{"$f":"IF(AA$11=\"\",0,((-$Q222-INT(-$Q222))*SUMIFS($Z202:$CV202,$Z$2:$CV$2,AA$2+INT(-$Q222)+1)+(INT(-$Q222)+1+$Q222)*SUMIFS($Z202:$CV202,$Z$2:$CV$2,AA$2+INT(-$Q222))))","v":0},{"$f":"IF(AB$11=\"\",0,((-$Q222-INT(-$Q222))*SUMIFS($Z202:$CV202,$Z$2:$CV$2,AB$2+INT(-$Q222)+1)+(INT(-$Q222)+1+$Q222)*SUMIFS($Z202:$CV202,$Z$2:$CV$2,AB$2+INT(-$Q222))))","v":0},0,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,157500,157500,157500,157500,157500,157500,157500,157500,157500,157500,157500,157500,165375,165375,165375,165375,165375,165375,165375,165375,165375,165375,165375,165375,173643.75000000003,173643.75000000003,173643.75000000003,173643.75000000003,173643.75000000003,173643.75000000003,173643.75000000003,173643.75000000003,173643.75000000003,173643.75000000003,173643.75000000003,173643.75000000003,182325.9375,182325.9375,182325.9375,182325.9375,182325.9375,182325.9375,182325.9375,182325.9375,182325.9375,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,((-$Q222-INT(-$Q222))*SUMIFS($Z202:$CV202,$Z$2:$CV$2,CN$2+INT(-$Q222)+1)+(INT(-$Q222)+1+$Q222)*SUMIFS($Z202:$CV202,$Z$2:$CV$2,CN$2+INT(-$Q222))))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":221},null,null,null,null,null,{"$f":"IF($R221=\"^\",IF(COUNTIF(Lists!$13:$13,H221)=1,0,1),0)","v":0},{"$f":"H219","v":0},{"$f":"Mrkting!$I$141","v":"Период оборачиваемости учета (срок)"},null,null,null,{"$f":"Mrkting!$M$134","v":"кол-во дней"},null,null,"M",{"$f":"MAIN!Q290","v":0},null,{"$f":"IF(G221<>0,1,IF(OR($Q221=\"\",$Q221=0),0,IF($R221=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H221))),$Q221)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":222},null,null,null,null,null,{"$f":"IF($R222=\"^\",IF(COUNTIF(Lists!$13:$13,H222)=1,0,1),0)","v":0},{"$f":"H218","v":"Прочие расходы маркетинга"},{"$f":"I219","v":0},{"$f":"Mrkting!$J$135","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q221/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G222<>0,1,IF(OR($Q222=\"\",$Q222=0),0,IF($R222=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H222))),$Q222)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q222-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q221/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":223}]
[{"$f":"ROW()","v":224},null,null,null,null,null,{"$f":"IF($R224=\"^\",IF(COUNTIF(Lists!$13:$13,H224)=1,0,1),0)","v":0},"Завершение расчетов",null,null,null,{"$f":"\"конец \"&K16&\" маркетингового блока\"","v":"конец 1 маркетингового блока"}]
[{"$f":"ROW()","v":225},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":226},null,null,null,null,null,null,null,null,null,null,"пустая строка"]

{"sheet":"CapEx","index":8,"n_rows":95,"n_cols":99,"rows_kept":95,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87},{"$f":"COLUMN()","v":88},{"$f":"COLUMN()","v":89},{"$f":"COLUMN()","v":90},{"$f":"COLUMN()","v":91},{"$f":"COLUMN()","v":92},{"$f":"COLUMN()","v":93},{"$f":"COLUMN()","v":94},{"$f":"COLUMN()","v":95},{"$f":"COLUMN()","v":96},{"$f":"COLUMN()","v":97},{"$f":"COLUMN()","v":98},{"$f":"COLUMN()","v":99}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16},{"$f":"MAX($Z2:AP2)+1","v":17},{"$f":"MAX($Z2:AQ2)+1","v":18},{"$f":"MAX($Z2:AR2)+1","v":19},{"$f":"MAX($Z2:AS2)+1","v":20},{"$f":"MAX($Z2:AT2)+1","v":21},{"$f":"MAX($Z2:AU2)+1","v":22},{"$f":"MAX($Z2:AV2)+1","v":23},{"$f":"MAX($Z2:AW2)+1","v":24},{"$f":"MAX($Z2:AX2)+1","v":25},{"$f":"MAX($Z2:AY2)+1","v":26},{"$f":"MAX($Z2:AZ2)+1","v":27},{"$f":"MAX($Z2:BA2)+1","v":28},{"$f":"MAX($Z2:BB2)+1","v":29},{"$f":"MAX($Z2:BC2)+1","v":30},{"$f":"MAX($Z2:BD2)+1","v":31},{"$f":"MAX($Z2:BE2)+1","v":32},{"$f":"MAX($Z2:BF2)+1","v":33},{"$f":"MAX($Z2:BG2)+1","v":34},{"$f":"MAX($Z2:BH2)+1","v":35},{"$f":"MAX($Z2:BI2)+1","v":36},{"$f":"MAX($Z2:BJ2)+1","v":37},{"$f":"MAX($Z2:BK2)+1","v":38},{"$f":"MAX($Z2:BL2)+1","v":39},{"$f":"MAX($Z2:BM2)+1","v":40},{"$f":"MAX($Z2:BN2)+1","v":41},{"$f":"MAX($Z2:BO2)+1","v":42},{"$f":"MAX($Z2:BP2)+1","v":43},{"$f":"MAX($Z2:BQ2)+1","v":44},{"$f":"MAX($Z2:BR2)+1","v":45},{"$f":"MAX($Z2:BS2)+1","v":46},{"$f":"MAX($Z2:BT2)+1","v":47},{"$f":"MAX($Z2:BU2)+1","v":48},{"$f":"MAX($Z2:BV2)+1","v":49},{"$f":"MAX($Z2:BW2)+1","v":50},{"$f":"MAX($Z2:BX2)+1","v":51},{"$f":"MAX($Z2:BY2)+1","v":52},{"$f":"MAX($Z2:BZ2)+1","v":53},{"$f":"MAX($Z2:CA2)+1","v":54},{"$f":"MAX($Z2:CB2)+1","v":55},{"$f":"MAX($Z2:CC2)+1","v":56},{"$f":"MAX($Z2:CD2)+1","v":57},{"$f":"MAX($Z2:CE2)+1","v":58},{"$f":"MAX($Z2:CF2)+1","v":59},{"$f":"MAX($Z2:CG2)+1","v":60},{"$f":"MAX($Z2:CH2)+1","v":61},{"$f":"MAX($Z2:CI2)+1","v":62},{"$f":"MAX($Z2:CJ2)+1","v":63},{"$f":"MAX($Z2:CK2)+1","v":64},{"$f":"MAX($Z2:CL2)+1","v":65},{"$f":"MAX($Z2:CM2)+1","v":66},{"$f":"MAX($Z2:CN2)+1","v":67},{"$f":"MAX($Z2:CO2)+1","v":68},{"$f":"MAX($Z2:CP2)+1","v":69},{"$f":"MAX($Z2:CQ2)+1","v":70},{"$f":"MAX($Z2:CR2)+1","v":71},{"$f":"MAX($Z2:CS2)+1","v":72},{"$f":"MAX($Z2:CT2)+1","v":73}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":1},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ28=\"\",\"\",MAX($Z3:AP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR28=\"\",\"\",MAX($Z3:AQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS28=\"\",\"\",MAX($Z3:AR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT28=\"\",\"\",MAX($Z3:AS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU28=\"\",\"\",MAX($Z3:AT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV28=\"\",\"\",MAX($Z3:AU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW28=\"\",\"\",MAX($Z3:AV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX28=\"\",\"\",MAX($Z3:AW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY28=\"\",\"\",MAX($Z3:AX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ28=\"\",\"\",MAX($Z3:AY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA28=\"\",\"\",MAX($Z3:AZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB28=\"\",\"\",MAX($Z3:BA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC28=\"\",\"\",MAX($Z3:BB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD28=\"\",\"\",MAX($Z3:BC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE28=\"\",\"\",MAX($Z3:BD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF28=\"\",\"\",MAX($Z3:BE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG28=\"\",\"\",MAX($Z3:BF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH28=\"\",\"\",MAX($Z3:BG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI28=\"\",\"\",MAX($Z3:BH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ28=\"\",\"\",MAX($Z3:BI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK28=\"\",\"\",MAX($Z3:BJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL28=\"\",\"\",MAX($Z3:BK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM28=\"\",\"\",MAX($Z3:BL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN28=\"\",\"\",MAX($Z3:BM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO28=\"\",\"\",MAX($Z3:BN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP28=\"\",\"\",MAX($Z3:BO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ28=\"\",\"\",MAX($Z3:BP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR28=\"\",\"\",MAX($Z3:BQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS28=\"\",\"\",MAX($Z3:BR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT28=\"\",\"\",MAX($Z3:BS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU28=\"\",\"\",MAX($Z3:BT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV28=\"\",\"\",MAX($Z3:BU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW28=\"\",\"\",MAX($Z3:BV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX28=\"\",\"\",MAX($Z3:BW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY28=\"\",\"\",MAX($Z3:BX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ28=\"\",\"\",MAX($Z3:BY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA28=\"\",\"\",MAX($Z3:BZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB28=\"\",\"\",MAX($Z3:CA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC28=\"\",\"\",MAX($Z3:CB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD28=\"\",\"\",MAX($Z3:CC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE28=\"\",\"\",MAX($Z3:CD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF28=\"\",\"\",MAX($Z3:CE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG28=\"\",\"\",MAX($Z3:CF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH28=\"\",\"\",MAX($Z3:CG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI28=\"\",\"\",MAX($Z3:CH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ28=\"\",\"\",MAX($Z3:CI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK28=\"\",\"\",MAX($Z3:CJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL28=\"\",\"\",MAX($Z3:CK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM28=\"\",\"\",MAX($Z3:CL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN28=\"\",\"\",MAX($Z3:CM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO28=\"\",\"\",MAX($Z3:CN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP28=\"\",\"\",MAX($Z3:CO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ28=\"\",\"\",MAX($Z3:CP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR28=\"\",\"\",MAX($Z3:CQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS28=\"\",\"\",MAX($Z3:CR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT28=\"\",\"\",MAX($Z3:CS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU28=\"\",\"\",MAX($Z3:CT3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":""},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":1},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":2},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":3},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":4},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":5},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":6},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":7},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":8},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":9},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":10},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":11},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":12},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":13},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":14},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":15},{"$f":"IF(OR(AQ3<>\"\",AQ11=\"\"),\"\",MAX($Z4:AP4)+1)","v":16},{"$f":"IF(OR(AR3<>\"\",AR11=\"\"),\"\",MAX($Z4:AQ4)+1)","v":17},{"$f":"IF(OR(AS3<>\"\",AS11=\"\"),\"\",MAX($Z4:AR4)+1)","v":18},{"$f":"IF(OR(AT3<>\"\",AT11=\"\"),\"\",MAX($Z4:AS4)+1)","v":19},{"$f":"IF(OR(AU3<>\"\",AU11=\"\"),\"\",MAX($Z4:AT4)+1)","v":20},{"$f":"IF(OR(AV3<>\"\",AV11=\"\"),\"\",MAX($Z4:AU4)+1)","v":21},{"$f":"IF(OR(AW3<>\"\",AW11=\"\"),\"\",MAX($Z4:AV4)+1)","v":22},{"$f":"IF(OR(AX3<>\"\",AX11=\"\"),\"\",MAX($Z4:AW4)+1)","v":23},{"$f":"IF(OR(AY3<>\"\",AY11=\"\"),\"\",MAX($Z4:AX4)+1)","v":24},{"$f":"IF(OR(AZ3<>\"\",AZ11=\"\"),\"\",MAX($Z4:AY4)+1)","v":25},{"$f":"IF(OR(BA3<>\"\",BA11=\"\"),\"\",MAX($Z4:AZ4)+1)","v":26},{"$f":"IF(OR(BB3<>\"\",BB11=\"\"),\"\",MAX($Z4:BA4)+1)","v":27},{"$f":"IF(OR(BC3<>\"\",BC11=\"\"),\"\",MAX($Z4:BB4)+1)","v":28},{"$f":"IF(OR(BD3<>\"\",BD11=\"\"),\"\",MAX($Z4:BC4)+1)","v":29},{"$f":"IF(OR(BE3<>\"\",BE11=\"\"),\"\",MAX($Z4:BD4)+1)","v":30},{"$f":"IF(OR(BF3<>\"\",BF11=\"\"),\"\",MAX($Z4:BE4)+1)","v":31},{"$f":"IF(OR(BG3<>\"\",BG11=\"\"),\"\",MAX($Z4:BF4)+1)","v":32},{"$f":"IF(OR(BH3<>\"\",BH11=\"\"),\"\",MAX($Z4:BG4)+1)","v":33},{"$f":"IF(OR(BI3<>\"\",BI11=\"\"),\"\",MAX($Z4:BH4)+1)","v":34},{"$f":"IF(OR(BJ3<>\"\",BJ11=\"\"),\"\",MAX($Z4:BI4)+1)","v":35},{"$f":"IF(OR(BK3<>\"\",BK11=\"\"),\"\",MAX($Z4:BJ4)+1)","v":36},{"$f":"IF(OR(BL3<>\"\",BL11=\"\"),\"\",MAX($Z4:BK4)+1)","v":37},{"$f":"IF(OR(BM3<>\"\",BM11=\"\"),\"\",MAX($Z4:BL4)+1)","v":38},{"$f":"IF(OR(BN3<>\"\",BN11=\"\"),\"\",MAX($Z4:BM4)+1)","v":39},{"$f":"IF(OR(BO3<>\"\",BO11=\"\"),\"\",MAX($Z4:BN4)+1)","v":40},{"$f":"IF(OR(BP3<>\"\",BP11=\"\"),\"\",MAX($Z4:BO4)+1)","v":41},{"$f":"IF(OR(BQ3<>\"\",BQ11=\"\"),\"\",MAX($Z4:BP4)+1)","v":42},{"$f":"IF(OR(BR3<>\"\",BR11=\"\"),\"\",MAX($Z4:BQ4)+1)","v":43},{"$f":"IF(OR(BS3<>\"\",BS11=\"\"),\"\",MAX($Z4:BR4)+1)","v":44},{"$f":"IF(OR(BT3<>\"\",BT11=\"\"),\"\",MAX($Z4:BS4)+1)","v":45},{"$f":"IF(OR(BU3<>\"\",BU11=\"\"),\"\",MAX($Z4:BT4)+1)","v":46},{"$f":"IF(OR(BV3<>\"\",BV11=\"\"),\"\",MAX($Z4:BU4)+1)","v":47},{"$f":"IF(OR(BW3<>\"\",BW11=\"\"),\"\",MAX($Z4:BV4)+1)","v":48},{"$f":"IF(OR(BX3<>\"\",BX11=\"\"),\"\",MAX($Z4:BW4)+1)","v":49},{"$f":"IF(OR(BY3<>\"\",BY11=\"\"),\"\",MAX($Z4:BX4)+1)","v":50},{"$f":"IF(OR(BZ3<>\"\",BZ11=\"\"),\"\",MAX($Z4:BY4)+1)","v":51},{"$f":"IF(OR(CA3<>\"\",CA11=\"\"),\"\",MAX($Z4:BZ4)+1)","v":52},{"$f":"IF(OR(CB3<>\"\",CB11=\"\"),\"\",MAX($Z4:CA4)+1)","v":53},{"$f":"IF(OR(CC3<>\"\",CC11=\"\"),\"\",MAX($Z4:CB4)+1)","v":54},{"$f":"IF(OR(CD3<>\"\",CD11=\"\"),\"\",MAX($Z4:CC4)+1)","v":55},{"$f":"IF(OR(CE3<>\"\",CE11=\"\"),\"\",MAX($Z4:CD4)+1)","v":56},{"$f":"IF(OR(CF3<>\"\",CF11=\"\"),\"\",MAX($Z4:CE4)+1)","v":57},{"$f":"IF(OR(CG3<>\"\",CG11=\"\"),\"\",MAX($Z4:CF4)+1)","v":58},{"$f":"IF(OR(CH3<>\"\",CH11=\"\"),\"\",MAX($Z4:CG4)+1)","v":59},{"$f":"IF(OR(CI3<>\"\",CI11=\"\"),\"\",MAX($Z4:CH4)+1)","v":""},{"$f":"IF(OR(CJ3<>\"\",CJ11=\"\"),\"\",MAX($Z4:CI4)+1)","v":""},{"$f":"IF(OR(CK3<>\"\",CK11=\"\"),\"\",MAX($Z4:CJ4)+1)","v":""},{"$f":"IF(OR(CL3<>\"\",CL11=\"\"),\"\",MAX($Z4:CK4)+1)","v":""},{"$f":"IF(OR(CM3<>\"\",CM11=\"\"),\"\",MAX($Z4:CL4)+1)","v":""},{"$f":"IF(OR(CN3<>\"\",CN11=\"\"),\"\",MAX($Z4:CM4)+1)","v":""},{"$f":"IF(OR(CO3<>\"\",CO11=\"\"),\"\",MAX($Z4:CN4)+1)","v":""},{"$f":"IF(OR(CP3<>\"\",CP11=\"\"),\"\",MAX($Z4:CO4)+1)","v":""},{"$f":"IF(OR(CQ3<>\"\",CQ11=\"\"),\"\",MAX($Z4:CP4)+1)","v":""},{"$f":"IF(OR(CR3<>\"\",CR11=\"\"),\"\",MAX($Z4:CQ4)+1)","v":""},{"$f":"IF(OR(CS3<>\"\",CS11=\"\"),\"\",MAX($Z4:CR4)+1)","v":""},{"$f":"IF(OR(CT3<>\"\",CT11=\"\"),\"\",MAX($Z4:CS4)+1)","v":""},{"$f":"IF(OR(CU3<>\"\",CU11=\"\"),\"\",MAX($Z4:CT4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","",{"$f":"IF(CN11=\"\",\"\",DAY(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":4},7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,"","","","","",{"$f":"IF(CN11=\"\",\"\",MONTH(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$140","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":21},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":21},21,21,22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,30,30,30,31,31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,35,35,35,35,"","","","","",{"$f":"IF(CN11=\"\",\"\",YEAR(CN11)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$141","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":31},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":30},30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,"","","","","",{"$f":"IF(CN12=\"\",\"\",DAY(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$142","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":3},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":6},9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,"","","","","",{"$f":"IF(CN12=\"\",\"\",MONTH(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$143","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":21},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":21},21,21,22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,30,30,30,31,31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,35,35,35,35,"","","","","",{"$f":"IF(CN12=\"\",\"\",YEAR(CN12)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I33\")","v":"CapEx"},null,null,{"$f":"INDIRECT(\"START!K33\")","v":"Календарный план-график капитальных затрат"},null,null,null,null,null,null,null,"все включает НДС",null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2021-01-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2021-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2021-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2021-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2021-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2022-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2022-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ20=\"\",\"\",Periods!AQ20),IF($Q$12=Lists!$U$17,IF(Periods!AQ35=\"\",\"\",Periods!AQ35),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR20=\"\",\"\",Periods!AR20),IF($Q$12=Lists!$U$17,IF(Periods!AR35=\"\",\"\",Periods!AR35),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS20=\"\",\"\",Periods!AS20),IF($Q$12=Lists!$U$17,IF(Periods!AS35=\"\",\"\",Periods!AS35),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT20=\"\",\"\",Periods!AT20),IF($Q$12=Lists!$U$17,IF(Periods!AT35=\"\",\"\",Periods!AT35),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU20=\"\",\"\",Periods!AU20),IF($Q$12=Lists!$U$17,IF(Periods!AU35=\"\",\"\",Periods!AU35),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV20=\"\",\"\",Periods!AV20),IF($Q$12=Lists!$U$17,IF(Periods!AV35=\"\",\"\",Periods!AV35),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW20=\"\",\"\",Periods!AW20),IF($Q$12=Lists!$U$17,IF(Periods!AW35=\"\",\"\",Periods!AW35),\"\"))","v":"2026-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX20=\"\",\"\",Periods!AX20),IF($Q$12=Lists!$U$17,IF(Periods!AX35=\"\",\"\",Periods!AX35),\"\"))","v":"2026-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY20=\"\",\"\",Periods!AY20),IF($Q$12=Lists!$U$17,IF(Periods!AY35=\"\",\"\",Periods!AY35),\"\"))","v":"2027-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ20=\"\",\"\",Periods!AZ20),IF($Q$12=Lists!$U$17,IF(Periods!AZ35=\"\",\"\",Periods!AZ35),\"\"))","v":"2027-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA20=\"\",\"\",Periods!BA20),IF($Q$12=Lists!$U$17,IF(Periods!BA35=\"\",\"\",Periods!BA35),\"\"))","v":"2027-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB20=\"\",\"\",Periods!BB20),IF($Q$12=Lists!$U$17,IF(Periods!BB35=\"\",\"\",Periods!BB35),\"\"))","v":"2027-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC20=\"\",\"\",Periods!BC20),IF($Q$12=Lists!$U$17,IF(Periods!BC35=\"\",\"\",Periods!BC35),\"\"))","v":"2028-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD20=\"\",\"\",Periods!BD20),IF($Q$12=Lists!$U$17,IF(Periods!BD35=\"\",\"\",Periods!BD35),\"\"))","v":"2028-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE20=\"\",\"\",Periods!BE20),IF($Q$12=Lists!$U$17,IF(Periods!BE35=\"\",\"\",Periods!BE35),\"\"))","v":"2028-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF20=\"\",\"\",Periods!BF20),IF($Q$12=Lists!$U$17,IF(Periods!BF35=\"\",\"\",Periods!BF35),\"\"))","v":"2028-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG20=\"\",\"\",Periods!BG20),IF($Q$12=Lists!$U$17,IF(Periods!BG35=\"\",\"\",Periods!BG35),\"\"))","v":"2029-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH20=\"\",\"\",Periods!BH20),IF($Q$12=Lists!$U$17,IF(Periods!BH35=\"\",\"\",Periods!BH35),\"\"))","v":"2029-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI20=\"\",\"\",Periods!BI20),IF($Q$12=Lists!$U$17,IF(Periods!BI35=\"\",\"\",Periods!BI35),\"\"))","v":"2029-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ20=\"\",\"\",Periods!BJ20),IF($Q$12=Lists!$U$17,IF(Periods!BJ35=\"\",\"\",Periods!BJ35),\"\"))","v":"2029-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK20=\"\",\"\",Periods!BK20),IF($Q$12=Lists!$U$17,IF(Periods!BK35=\"\",\"\",Periods!BK35),\"\"))","v":"2030-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL20=\"\",\"\",Periods!BL20),IF($Q$12=Lists!$U$17,IF(Periods!BL35=\"\",\"\",Periods!BL35),\"\"))","v":"2030-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM20=\"\",\"\",Periods!BM20),IF($Q$12=Lists!$U$17,IF(Periods!BM35=\"\",\"\",Periods!BM35),\"\"))","v":"2030-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN20=\"\",\"\",Periods!BN20),IF($Q$12=Lists!$U$17,IF(Periods!BN35=\"\",\"\",Periods!BN35),\"\"))","v":"2030-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO20=\"\",\"\",Periods!BO20),IF($Q$12=Lists!$U$17,IF(Periods!BO35=\"\",\"\",Periods!BO35),\"\"))","v":"2031-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP20=\"\",\"\",Periods!BP20),IF($Q$12=Lists!$U$17,IF(Periods!BP35=\"\",\"\",Periods!BP35),\"\"))","v":"2031-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ20=\"\",\"\",Periods!BQ20),IF($Q$12=Lists!$U$17,IF(Periods!BQ35=\"\",\"\",Periods!BQ35),\"\"))","v":"2031-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR20=\"\",\"\",Periods!BR20),IF($Q$12=Lists!$U$17,IF(Periods!BR35=\"\",\"\",Periods!BR35),\"\"))","v":"2031-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS20=\"\",\"\",Periods!BS20),IF($Q$12=Lists!$U$17,IF(Periods!BS35=\"\",\"\",Periods!BS35),\"\"))","v":"2032-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT20=\"\",\"\",Periods!BT20),IF($Q$12=Lists!$U$17,IF(Periods!BT35=\"\",\"\",Periods!BT35),\"\"))","v":"2032-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU20=\"\",\"\",Periods!BU20),IF($Q$12=Lists!$U$17,IF(Periods!BU35=\"\",\"\",Periods!BU35),\"\"))","v":"2032-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV20=\"\",\"\",Periods!BV20),IF($Q$12=Lists!$U$17,IF(Periods!BV35=\"\",\"\",Periods!BV35),\"\"))","v":"2032-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW20=\"\",\"\",Periods!BW20),IF($Q$12=Lists!$U$17,IF(Periods!BW35=\"\",\"\",Periods!BW35),\"\"))","v":"2033-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX20=\"\",\"\",Periods!BX20),IF($Q$12=Lists!$U$17,IF(Periods!BX35=\"\",\"\",Periods!BX35),\"\"))","v":"2033-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY20=\"\",\"\",Periods!BY20),IF($Q$12=Lists!$U$17,IF(Periods!BY35=\"\",\"\",Periods!BY35),\"\"))","v":"2033-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ20=\"\",\"\",Periods!BZ20),IF($Q$12=Lists!$U$17,IF(Periods!BZ35=\"\",\"\",Periods!BZ35),\"\"))","v":"2033-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA20=\"\",\"\",Periods!CA20),IF($Q$12=Lists!$U$17,IF(Periods!CA35=\"\",\"\",Periods!CA35),\"\"))","v":"2034-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB20=\"\",\"\",Periods!CB20),IF($Q$12=Lists!$U$17,IF(Periods!CB35=\"\",\"\",Periods!CB35),\"\"))","v":"2034-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC20=\"\",\"\",Periods!CC20),IF($Q$12=Lists!$U$17,IF(Periods!CC35=\"\",\"\",Periods!CC35),\"\"))","v":"2034-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD20=\"\",\"\",Periods!CD20),IF($Q$12=Lists!$U$17,IF(Periods!CD35=\"\",\"\",Periods!CD35),\"\"))","v":"2034-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE20=\"\",\"\",Periods!CE20),IF($Q$12=Lists!$U$17,IF(Periods!CE35=\"\",\"\",Periods!CE35),\"\"))","v":"2035-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF20=\"\",\"\",Periods!CF20),IF($Q$12=Lists!$U$17,IF(Periods!CF35=\"\",\"\",Periods!CF35),\"\"))","v":"2035-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG20=\"\",\"\",Periods!CG20),IF($Q$12=Lists!$U$17,IF(Periods!CG35=\"\",\"\",Periods!CG35),\"\"))","v":"2035-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH20=\"\",\"\",Periods!CH20),IF($Q$12=Lists!$U$17,IF(Periods!CH35=\"\",\"\",Periods!CH35),\"\"))","v":"2035-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI20=\"\",\"\",Periods!CI20),IF($Q$12=Lists!$U$17,IF(Periods!CI35=\"\",\"\",Periods!CI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ20=\"\",\"\",Periods!CJ20),IF($Q$12=Lists!$U$17,IF(Periods!CJ35=\"\",\"\",Periods!CJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK20=\"\",\"\",Periods!CK20),IF($Q$12=Lists!$U$17,IF(Periods!CK35=\"\",\"\",Periods!CK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL20=\"\",\"\",Periods!CL20),IF($Q$12=Lists!$U$17,IF(Periods!CL35=\"\",\"\",Periods!CL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM20=\"\",\"\",Periods!CM20),IF($Q$12=Lists!$U$17,IF(Periods!CM35=\"\",\"\",Periods!CM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN20=\"\",\"\",Periods!CN20),IF($Q$12=Lists!$U$17,IF(Periods!CN35=\"\",\"\",Periods!CN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO20=\"\",\"\",Periods!CO20),IF($Q$12=Lists!$U$17,IF(Periods!CO35=\"\",\"\",Periods!CO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP20=\"\",\"\",Periods!CP20),IF($Q$12=Lists!$U$17,IF(Periods!CP35=\"\",\"\",Periods!CP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ20=\"\",\"\",Periods!CQ20),IF($Q$12=Lists!$U$17,IF(Periods!CQ35=\"\",\"\",Periods!CQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR20=\"\",\"\",Periods!CR20),IF($Q$12=Lists!$U$17,IF(Periods!CR35=\"\",\"\",Periods!CR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS20=\"\",\"\",Periods!CS20),IF($Q$12=Lists!$U$17,IF(Periods!CS35=\"\",\"\",Periods!CS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT20=\"\",\"\",Periods!CT20),IF($Q$12=Lists!$U$17,IF(Periods!CT35=\"\",\"\",Periods!CT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU20=\"\",\"\",Periods!CU20),IF($Q$12=Lists!$U$17,IF(Periods!CU35=\"\",\"\",Periods!CU35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"расчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2035-12-31"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2021-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2021-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2021-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2021-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2022-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2022-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":"2022-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":"2022-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":"2023-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":"2023-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":"2023-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":"2023-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":"2024-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":"2024-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":"2024-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":"2024-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ21=\"\",\"\",Periods!AQ21),IF($Q$12=Lists!$U$17,IF(Periods!AQ36=\"\",\"\",Periods!AQ36),\"\"))","v":"2025-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR21=\"\",\"\",Periods!AR21),IF($Q$12=Lists!$U$17,IF(Periods!AR36=\"\",\"\",Periods!AR36),\"\"))","v":"2025-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS21=\"\",\"\",Periods!AS21),IF($Q$12=Lists!$U$17,IF(Periods!AS36=\"\",\"\",Periods!AS36),\"\"))","v":"2025-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT21=\"\",\"\",Periods!AT21),IF($Q$12=Lists!$U$17,IF(Periods!AT36=\"\",\"\",Periods!AT36),\"\"))","v":"2025-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU21=\"\",\"\",Periods!AU21),IF($Q$12=Lists!$U$17,IF(Periods!AU36=\"\",\"\",Periods!AU36),\"\"))","v":"2026-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV21=\"\",\"\",Periods!AV21),IF($Q$12=Lists!$U$17,IF(Periods!AV36=\"\",\"\",Periods!AV36),\"\"))","v":"2026-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW21=\"\",\"\",Periods!AW21),IF($Q$12=Lists!$U$17,IF(Periods!AW36=\"\",\"\",Periods!AW36),\"\"))","v":"2026-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX21=\"\",\"\",Periods!AX21),IF($Q$12=Lists!$U$17,IF(Periods!AX36=\"\",\"\",Periods!AX36),\"\"))","v":"2026-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY21=\"\",\"\",Periods!AY21),IF($Q$12=Lists!$U$17,IF(Periods!AY36=\"\",\"\",Periods!AY36),\"\"))","v":"2027-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ21=\"\",\"\",Periods!AZ21),IF($Q$12=Lists!$U$17,IF(Periods!AZ36=\"\",\"\",Periods!AZ36),\"\"))","v":"2027-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA21=\"\",\"\",Periods!BA21),IF($Q$12=Lists!$U$17,IF(Periods!BA36=\"\",\"\",Periods!BA36),\"\"))","v":"2027-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB21=\"\",\"\",Periods!BB21),IF($Q$12=Lists!$U$17,IF(Periods!BB36=\"\",\"\",Periods!BB36),\"\"))","v":"2027-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC21=\"\",\"\",Periods!BC21),IF($Q$12=Lists!$U$17,IF(Periods!BC36=\"\",\"\",Periods!BC36),\"\"))","v":"2028-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD21=\"\",\"\",Periods!BD21),IF($Q$12=Lists!$U$17,IF(Periods!BD36=\"\",\"\",Periods!BD36),\"\"))","v":"2028-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE21=\"\",\"\",Periods!BE21),IF($Q$12=Lists!$U$17,IF(Periods!BE36=\"\",\"\",Periods!BE36),\"\"))","v":"2028-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF21=\"\",\"\",Periods!BF21),IF($Q$12=Lists!$U$17,IF(Periods!BF36=\"\",\"\",Periods!BF36),\"\"))","v":"2028-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG21=\"\",\"\",Periods!BG21),IF($Q$12=Lists!$U$17,IF(Periods!BG36=\"\",\"\",Periods!BG36),\"\"))","v":"2029-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH21=\"\",\"\",Periods!BH21),IF($Q$12=Lists!$U$17,IF(Periods!BH36=\"\",\"\",Periods!BH36),\"\"))","v":"2029-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI21=\"\",\"\",Periods!BI21),IF($Q$12=Lists!$U$17,IF(Periods!BI36=\"\",\"\",Periods!BI36),\"\"))","v":"2029-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ21=\"\",\"\",Periods!BJ21),IF($Q$12=Lists!$U$17,IF(Periods!BJ36=\"\",\"\",Periods!BJ36),\"\"))","v":"2029-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK21=\"\",\"\",Periods!BK21),IF($Q$12=Lists!$U$17,IF(Periods!BK36=\"\",\"\",Periods!BK36),\"\"))","v":"2030-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL21=\"\",\"\",Periods!BL21),IF($Q$12=Lists!$U$17,IF(Periods!BL36=\"\",\"\",Periods!BL36),\"\"))","v":"2030-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM21=\"\",\"\",Periods!BM21),IF($Q$12=Lists!$U$17,IF(Periods!BM36=\"\",\"\",Periods!BM36),\"\"))","v":"2030-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN21=\"\",\"\",Periods!BN21),IF($Q$12=Lists!$U$17,IF(Periods!BN36=\"\",\"\",Periods!BN36),\"\"))","v":"2030-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO21=\"\",\"\",Periods!BO21),IF($Q$12=Lists!$U$17,IF(Periods!BO36=\"\",\"\",Periods!BO36),\"\"))","v":"2031-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP21=\"\",\"\",Periods!BP21),IF($Q$12=Lists!$U$17,IF(Periods!BP36=\"\",\"\",Periods!BP36),\"\"))","v":"2031-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ21=\"\",\"\",Periods!BQ21),IF($Q$12=Lists!$U$17,IF(Periods!BQ36=\"\",\"\",Periods!BQ36),\"\"))","v":"2031-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR21=\"\",\"\",Periods!BR21),IF($Q$12=Lists!$U$17,IF(Periods!BR36=\"\",\"\",Periods!BR36),\"\"))","v":"2031-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS21=\"\",\"\",Periods!BS21),IF($Q$12=Lists!$U$17,IF(Periods!BS36=\"\",\"\",Periods!BS36),\"\"))","v":"2032-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT21=\"\",\"\",Periods!BT21),IF($Q$12=Lists!$U$17,IF(Periods!BT36=\"\",\"\",Periods!BT36),\"\"))","v":"2032-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU21=\"\",\"\",Periods!BU21),IF($Q$12=Lists!$U$17,IF(Periods!BU36=\"\",\"\",Periods!BU36),\"\"))","v":"2032-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV21=\"\",\"\",Periods!BV21),IF($Q$12=Lists!$U$17,IF(Periods!BV36=\"\",\"\",Periods!BV36),\"\"))","v":"2032-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW21=\"\",\"\",Periods!BW21),IF($Q$12=Lists!$U$17,IF(Periods!BW36=\"\",\"\",Periods!BW36),\"\"))","v":"2033-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX21=\"\",\"\",Periods!BX21),IF($Q$12=Lists!$U$17,IF(Periods!BX36=\"\",\"\",Periods!BX36),\"\"))","v":"2033-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY21=\"\",\"\",Periods!BY21),IF($Q$12=Lists!$U$17,IF(Periods!BY36=\"\",\"\",Periods!BY36),\"\"))","v":"2033-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ21=\"\",\"\",Periods!BZ21),IF($Q$12=Lists!$U$17,IF(Periods!BZ36=\"\",\"\",Periods!BZ36),\"\"))","v":"2033-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA21=\"\",\"\",Periods!CA21),IF($Q$12=Lists!$U$17,IF(Periods!CA36=\"\",\"\",Periods!CA36),\"\"))","v":"2034-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB21=\"\",\"\",Periods!CB21),IF($Q$12=Lists!$U$17,IF(Periods!CB36=\"\",\"\",Periods!CB36),\"\"))","v":"2034-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC21=\"\",\"\",Periods!CC21),IF($Q$12=Lists!$U$17,IF(Periods!CC36=\"\",\"\",Periods!CC36),\"\"))","v":"2034-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD21=\"\",\"\",Periods!CD21),IF($Q$12=Lists!$U$17,IF(Periods!CD36=\"\",\"\",Periods!CD36),\"\"))","v":"2034-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE21=\"\",\"\",Periods!CE21),IF($Q$12=Lists!$U$17,IF(Periods!CE36=\"\",\"\",Periods!CE36),\"\"))","v":"2035-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF21=\"\",\"\",Periods!CF21),IF($Q$12=Lists!$U$17,IF(Periods!CF36=\"\",\"\",Periods!CF36),\"\"))","v":"2035-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG21=\"\",\"\",Periods!CG21),IF($Q$12=Lists!$U$17,IF(Periods!CG36=\"\",\"\",Periods!CG36),\"\"))","v":"2035-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH21=\"\",\"\",Periods!CH21),IF($Q$12=Lists!$U$17,IF(Periods!CH36=\"\",\"\",Periods!CH36),\"\"))","v":"2035-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI21=\"\",\"\",Periods!CI21),IF($Q$12=Lists!$U$17,IF(Periods!CI36=\"\",\"\",Periods!CI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ21=\"\",\"\",Periods!CJ21),IF($Q$12=Lists!$U$17,IF(Periods!CJ36=\"\",\"\",Periods!CJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK21=\"\",\"\",Periods!CK21),IF($Q$12=Lists!$U$17,IF(Periods!CK36=\"\",\"\",Periods!CK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL21=\"\",\"\",Periods!CL21),IF($Q$12=Lists!$U$17,IF(Periods!CL36=\"\",\"\",Periods!CL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM21=\"\",\"\",Periods!CM21),IF($Q$12=Lists!$U$17,IF(Periods!CM36=\"\",\"\",Periods!CM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN21=\"\",\"\",Periods!CN21),IF($Q$12=Lists!$U$17,IF(Periods!CN36=\"\",\"\",Periods!CN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO21=\"\",\"\",Periods!CO21),IF($Q$12=Lists!$U$17,IF(Periods!CO36=\"\",\"\",Periods!CO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP21=\"\",\"\",Periods!CP21),IF($Q$12=Lists!$U$17,IF(Periods!CP36=\"\",\"\",Periods!CP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ21=\"\",\"\",Periods!CQ21),IF($Q$12=Lists!$U$17,IF(Periods!CQ36=\"\",\"\",Periods!CQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR21=\"\",\"\",Periods!CR21),IF($Q$12=Lists!$U$17,IF(Periods!CR36=\"\",\"\",Periods!CR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS21=\"\",\"\",Periods!CS21),IF($Q$12=Lists!$U$17,IF(Periods!CS36=\"\",\"\",Periods!CS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT21=\"\",\"\",Periods!CT21),IF($Q$12=Lists!$U$17,IF(Periods!CT36=\"\",\"\",Periods!CT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU21=\"\",\"\",Periods!CU21),IF($Q$12=Lists!$U$17,IF(Periods!CU36=\"\",\"\",Periods!CU36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,"значение",null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"1кв21г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2кв21г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"3кв21г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"4кв21г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"1кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"2кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":"3кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":"4кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":"1кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":"2кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":"3кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":"4кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":"1кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":"2кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":"3кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":"4кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ22=\"\",\"\",Periods!AQ22),IF($Q$12=Lists!$U$17,IF(Periods!AQ37=\"\",\"\",Periods!AQ37),\"\"))","v":"1кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR22=\"\",\"\",Periods!AR22),IF($Q$12=Lists!$U$17,IF(Periods!AR37=\"\",\"\",Periods!AR37),\"\"))","v":"2кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS22=\"\",\"\",Periods!AS22),IF($Q$12=Lists!$U$17,IF(Periods!AS37=\"\",\"\",Periods!AS37),\"\"))","v":"3кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT22=\"\",\"\",Periods!AT22),IF($Q$12=Lists!$U$17,IF(Periods!AT37=\"\",\"\",Periods!AT37),\"\"))","v":"4кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU22=\"\",\"\",Periods!AU22),IF($Q$12=Lists!$U$17,IF(Periods!AU37=\"\",\"\",Periods!AU37),\"\"))","v":"1кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV22=\"\",\"\",Periods!AV22),IF($Q$12=Lists!$U$17,IF(Periods!AV37=\"\",\"\",Periods!AV37),\"\"))","v":"2кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW22=\"\",\"\",Periods!AW22),IF($Q$12=Lists!$U$17,IF(Periods!AW37=\"\",\"\",Periods!AW37),\"\"))","v":"3кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX22=\"\",\"\",Periods!AX22),IF($Q$12=Lists!$U$17,IF(Periods!AX37=\"\",\"\",Periods!AX37),\"\"))","v":"4кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY22=\"\",\"\",Periods!AY22),IF($Q$12=Lists!$U$17,IF(Periods!AY37=\"\",\"\",Periods!AY37),\"\"))","v":"1кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ22=\"\",\"\",Periods!AZ22),IF($Q$12=Lists!$U$17,IF(Periods!AZ37=\"\",\"\",Periods!AZ37),\"\"))","v":"2кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA22=\"\",\"\",Periods!BA22),IF($Q$12=Lists!$U$17,IF(Periods!BA37=\"\",\"\",Periods!BA37),\"\"))","v":"3кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB22=\"\",\"\",Periods!BB22),IF($Q$12=Lists!$U$17,IF(Periods!BB37=\"\",\"\",Periods!BB37),\"\"))","v":"4кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC22=\"\",\"\",Periods!BC22),IF($Q$12=Lists!$U$17,IF(Periods!BC37=\"\",\"\",Periods!BC37),\"\"))","v":"1кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD22=\"\",\"\",Periods!BD22),IF($Q$12=Lists!$U$17,IF(Periods!BD37=\"\",\"\",Periods!BD37),\"\"))","v":"2кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE22=\"\",\"\",Periods!BE22),IF($Q$12=Lists!$U$17,IF(Periods!BE37=\"\",\"\",Periods!BE37),\"\"))","v":"3кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF22=\"\",\"\",Periods!BF22),IF($Q$12=Lists!$U$17,IF(Periods!BF37=\"\",\"\",Periods!BF37),\"\"))","v":"4кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG22=\"\",\"\",Periods!BG22),IF($Q$12=Lists!$U$17,IF(Periods!BG37=\"\",\"\",Periods!BG37),\"\"))","v":"1кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH22=\"\",\"\",Periods!BH22),IF($Q$12=Lists!$U$17,IF(Periods!BH37=\"\",\"\",Periods!BH37),\"\"))","v":"2кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI22=\"\",\"\",Periods!BI22),IF($Q$12=Lists!$U$17,IF(Periods!BI37=\"\",\"\",Periods!BI37),\"\"))","v":"3кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ22=\"\",\"\",Periods!BJ22),IF($Q$12=Lists!$U$17,IF(Periods!BJ37=\"\",\"\",Periods!BJ37),\"\"))","v":"4кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK22=\"\",\"\",Periods!BK22),IF($Q$12=Lists!$U$17,IF(Periods!BK37=\"\",\"\",Periods!BK37),\"\"))","v":"1кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL22=\"\",\"\",Periods!BL22),IF($Q$12=Lists!$U$17,IF(Periods!BL37=\"\",\"\",Periods!BL37),\"\"))","v":"2кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM22=\"\",\"\",Periods!BM22),IF($Q$12=Lists!$U$17,IF(Periods!BM37=\"\",\"\",Periods!BM37),\"\"))","v":"3кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN22=\"\",\"\",Periods!BN22),IF($Q$12=Lists!$U$17,IF(Periods!BN37=\"\",\"\",Periods!BN37),\"\"))","v":"4кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO22=\"\",\"\",Periods!BO22),IF($Q$12=Lists!$U$17,IF(Periods!BO37=\"\",\"\",Periods!BO37),\"\"))","v":"1кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP22=\"\",\"\",Periods!BP22),IF($Q$12=Lists!$U$17,IF(Periods!BP37=\"\",\"\",Periods!BP37),\"\"))","v":"2кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ22=\"\",\"\",Periods!BQ22),IF($Q$12=Lists!$U$17,IF(Periods!BQ37=\"\",\"\",Periods!BQ37),\"\"))","v":"3кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR22=\"\",\"\",Periods!BR22),IF($Q$12=Lists!$U$17,IF(Periods!BR37=\"\",\"\",Periods!BR37),\"\"))","v":"4кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS22=\"\",\"\",Periods!BS22),IF($Q$12=Lists!$U$17,IF(Periods!BS37=\"\",\"\",Periods!BS37),\"\"))","v":"1кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT22=\"\",\"\",Periods!BT22),IF($Q$12=Lists!$U$17,IF(Periods!BT37=\"\",\"\",Periods!BT37),\"\"))","v":"2кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU22=\"\",\"\",Periods!BU22),IF($Q$12=Lists!$U$17,IF(Periods!BU37=\"\",\"\",Periods!BU37),\"\"))","v":"3кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV22=\"\",\"\",Periods!BV22),IF($Q$12=Lists!$U$17,IF(Periods!BV37=\"\",\"\",Periods!BV37),\"\"))","v":"4кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW22=\"\",\"\",Periods!BW22),IF($Q$12=Lists!$U$17,IF(Periods!BW37=\"\",\"\",Periods!BW37),\"\"))","v":"1кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX22=\"\",\"\",Periods!BX22),IF($Q$12=Lists!$U$17,IF(Periods!BX37=\"\",\"\",Periods!BX37),\"\"))","v":"2кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY22=\"\",\"\",Periods!BY22),IF($Q$12=Lists!$U$17,IF(Periods!BY37=\"\",\"\",Periods!BY37),\"\"))","v":"3кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ22=\"\",\"\",Periods!BZ22),IF($Q$12=Lists!$U$17,IF(Periods!BZ37=\"\",\"\",Periods!BZ37),\"\"))","v":"4кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA22=\"\",\"\",Periods!CA22),IF($Q$12=Lists!$U$17,IF(Periods!CA37=\"\",\"\",Periods!CA37),\"\"))","v":"1кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB22=\"\",\"\",Periods!CB22),IF($Q$12=Lists!$U$17,IF(Periods!CB37=\"\",\"\",Periods!CB37),\"\"))","v":"2кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC22=\"\",\"\",Periods!CC22),IF($Q$12=Lists!$U$17,IF(Periods!CC37=\"\",\"\",Periods!CC37),\"\"))","v":"3кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD22=\"\",\"\",Periods!CD22),IF($Q$12=Lists!$U$17,IF(Periods!CD37=\"\",\"\",Periods!CD37),\"\"))","v":"4кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE22=\"\",\"\",Periods!CE22),IF($Q$12=Lists!$U$17,IF(Periods!CE37=\"\",\"\",Periods!CE37),\"\"))","v":"1кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF22=\"\",\"\",Periods!CF22),IF($Q$12=Lists!$U$17,IF(Periods!CF37=\"\",\"\",Periods!CF37),\"\"))","v":"2кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG22=\"\",\"\",Periods!CG22),IF($Q$12=Lists!$U$17,IF(Periods!CG37=\"\",\"\",Periods!CG37),\"\"))","v":"3кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH22=\"\",\"\",Periods!CH22),IF($Q$12=Lists!$U$17,IF(Periods!CH37=\"\",\"\",Periods!CH37),\"\"))","v":"4кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI22=\"\",\"\",Periods!CI22),IF($Q$12=Lists!$U$17,IF(Periods!CI37=\"\",\"\",Periods!CI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ22=\"\",\"\",Periods!CJ22),IF($Q$12=Lists!$U$17,IF(Periods!CJ37=\"\",\"\",Periods!CJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK22=\"\",\"\",Periods!CK22),IF($Q$12=Lists!$U$17,IF(Periods!CK37=\"\",\"\",Periods!CK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL22=\"\",\"\",Periods!CL22),IF($Q$12=Lists!$U$17,IF(Periods!CL37=\"\",\"\",Periods!CL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM22=\"\",\"\",Periods!CM22),IF($Q$12=Lists!$U$17,IF(Periods!CM37=\"\",\"\",Periods!CM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN22=\"\",\"\",Periods!CN22),IF($Q$12=Lists!$U$17,IF(Periods!CN37=\"\",\"\",Periods!CN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO22=\"\",\"\",Periods!CO22),IF($Q$12=Lists!$U$17,IF(Periods!CO37=\"\",\"\",Periods!CO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP22=\"\",\"\",Periods!CP22),IF($Q$12=Lists!$U$17,IF(Periods!CP37=\"\",\"\",Periods!CP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ22=\"\",\"\",Periods!CQ22),IF($Q$12=Lists!$U$17,IF(Periods!CQ37=\"\",\"\",Periods!CQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR22=\"\",\"\",Periods!CR22),IF($Q$12=Lists!$U$17,IF(Periods!CR37=\"\",\"\",Periods!CR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS22=\"\",\"\",Periods!CS22),IF($Q$12=Lists!$U$17,IF(Periods!CS37=\"\",\"\",Periods!CS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT22=\"\",\"\",Periods!CT22),IF($Q$12=Lists!$U$17,IF(Periods!CT37=\"\",\"\",Periods!CT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU22=\"\",\"\",Periods!CU22),IF($Q$12=Lists!$U$17,IF(Periods!CU37=\"\",\"\",Periods!CU37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$CW14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99265)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99265)","v":0},{"$f":"SUM(T$15:T$99265)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[{"$f":"ROW()","v":16},null,null,null,null,null,{"$f":"IF($R16=\"^\",IF(COUNTIF(Lists!$13:$13,H16)=1,0,1),0)","v":0},"План-график разовых амортизируемых капзатрат",null,null,null,null,"руб.",null,null,null,null,null,null,{"$f":"IF(ABS(X16-SUM(Q17:Q24))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUM($Z16:$CV16)","v":42000000},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($Q17:$Q24,AA17:AA24))","v":16000000},26000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($Q17:$Q24,BG17:BG24))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($Q17:$Q24,CM17:CM24))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":17},null,null,null,null,null,{"$f":"IF($R17=\"^\",IF(COUNTIF(Lists!$13:$13,H17)=1,0,1),0)","v":0},{"$f":"H16","v":"План-график разовых амортизируемых капзатрат"},{"$f":"Items!AU16","v":"Учреждение юр.лица"},null,null,null,"руб. // %",null,null,"M",{"$f":"MAIN!Q293","v":100000},null,{"$f":"IF(G17<>0,1,IF(OR($Q17=\"\",$Q17=0),0,IF($R17=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H17))),$Q17)=1,0,1),0)))","v":0},{"$f":"IF($X17=1,0,1)","v":0},null,null,null,1,"M",null,{"$f":"MAIN!AA293","v":1},{"$f":"MAIN!AB293","v":0},{"$f":"MAIN!AC293","v":0},{"$f":"MAIN!AD293","v":0},{"$f":"MAIN!AE293","v":0},{"$f":"MAIN!AF293","v":0},{"$f":"MAIN!AG293","v":0},{"$f":"MAIN!AH293","v":0},{"$f":"MAIN!AI293","v":0},{"$f":"MAIN!AJ293","v":0},{"$f":"MAIN!AK293","v":0},{"$f":"MAIN!AL293","v":0},{"$f":"MAIN!AM293","v":0},{"$f":"MAIN!AN293","v":0},{"$f":"MAIN!AO293","v":0},{"$f":"MAIN!AP293","v":0},{"$f":"MAIN!AQ293","v":0},{"$f":"MAIN!AR293","v":0},{"$f":"MAIN!AS293","v":0},{"$f":"MAIN!AT293","v":0},{"$f":"MAIN!AU293","v":0},{"$f":"MAIN!AV293","v":0},{"$f":"MAIN!AW293","v":0},{"$f":"MAIN!AX293","v":0},{"$f":"MAIN!AY293","v":0},{"$f":"MAIN!AZ293","v":0},{"$f":"MAIN!BA293","v":0},{"$f":"MAIN!BB293","v":0},{"$f":"MAIN!BC293","v":0},{"$f":"MAIN!BD293","v":0},{"$f":"MAIN!BE293","v":0},{"$f":"MAIN!BF293","v":0},{"$f":"MAIN!BG293","v":0},{"$f":"MAIN!BH293","v":0},{"$f":"MAIN!BI293","v":0},{"$f":"MAIN!BJ293","v":0},{"$f":"MAIN!BK293","v":0},{"$f":"MAIN!BL293","v":0},{"$f":"MAIN!BM293","v":0},{"$f":"MAIN!BN293","v":0},{"$f":"MAIN!BO293","v":0},{"$f":"MAIN!BP293","v":0},{"$f":"MAIN!BQ293","v":0},{"$f":"MAIN!BR293","v":0},{"$f":"MAIN!BS293","v":0},{"$f":"MAIN!BT293","v":0},{"$f":"MAIN!BU293","v":0},{"$f":"MAIN!BV293","v":0},{"$f":"MAIN!BW293","v":0},{"$f":"MAIN!BX293","v":0},{"$f":"MAIN!BY293","v":0},{"$f":"MAIN!BZ293","v":0},{"$f":"MAIN!CA293","v":0},{"$f":"MAIN!CB293","v":0},{"$f":"MAIN!CC293","v":0},{"$f":"MAIN!CD293","v":0},{"$f":"MAIN!CE293","v":0},{"$f":"MAIN!CF293","v":0},{"$f":"MAIN!CG293","v":0},{"$f":"MAIN!CH293","v":0},{"$f":"MAIN!CI293","v":0},{"$f":"MAIN!CJ293","v":0},{"$f":"MAIN!CK293","v":0},{"$f":"MAIN!CL293","v":0},{"$f":"MAIN!CM293","v":0},{"$f":"MAIN!CN293","v":0},{"$f":"MAIN!CO293","v":0},{"$f":"MAIN!CP293","v":0},{"$f":"MAIN!CQ293","v":0},{"$f":"MAIN!CR293","v":0},{"$f":"MAIN!CS293","v":0},{"$f":"MAIN!CT293","v":0},{"$f":"MAIN!CU293","v":0}]
[{"$f":"ROW()","v":18},null,null,null,null,null,{"$f":"IF($R18=\"^\",IF(COUNTIF(Lists!$13:$13,H18)=1,0,1),0)","v":0},{"$f":"H16","v":"План-график разовых амортизируемых капзатрат"},{"$f":"Items!AU17","v":"Получение документов"},null,null,null,{"$f":"CapEx!$M$17","v":"руб. // %"},null,null,"M",{"$f":"MAIN!Q294","v":900000},null,{"$f":"IF(G18<>0,1,IF(OR($Q18=\"\",$Q18=0),0,IF($R18=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H18))),$Q18)=1,0,1),0)))","v":0},0,null,null,null,1,"M",null,{"$f":"MAIN!AA294","v":1},{"$f":"MAIN!AB294","v":0},{"$f":"MAIN!AC294","v":0},{"$f":"MAIN!AD294","v":0},{"$f":"MAIN!AE294","v":0},{"$f":"MAIN!AF294","v":0},{"$f":"MAIN!AG294","v":0},{"$f":"MAIN!AH294","v":0},{"$f":"MAIN!AI294","v":0},{"$f":"MAIN!AJ294","v":0},{"$f":"MAIN!AK294","v":0},{"$f":"MAIN!AL294","v":0},{"$f":"MAIN!AM294","v":0},{"$f":"MAIN!AN294","v":0},{"$f":"MAIN!AO294","v":0},{"$f":"MAIN!AP294","v":0},{"$f":"MAIN!AQ294","v":0},{"$f":"MAIN!AR294","v":0},{"$f":"MAIN!AS294","v":0},{"$f":"MAIN!AT294","v":0},{"$f":"MAIN!AU294","v":0},{"$f":"MAIN!AV294","v":0},{"$f":"MAIN!AW294","v":0},{"$f":"MAIN!AX294","v":0},{"$f":"MAIN!AY294","v":0},{"$f":"MAIN!AZ294","v":0},{"$f":"MAIN!BA294","v":0},{"$f":"MAIN!BB294","v":0},{"$f":"MAIN!BC294","v":0},{"$f":"MAIN!BD294","v":0},{"$f":"MAIN!BE294","v":0},{"$f":"MAIN!BF294","v":0},{"$f":"MAIN!BG294","v":0},{"$f":"MAIN!BH294","v":0},{"$f":"MAIN!BI294","v":0},{"$f":"MAIN!BJ294","v":0},{"$f":"MAIN!BK294","v":0},{"$f":"MAIN!BL294","v":0},{"$f":"MAIN!BM294","v":0},{"$f":"MAIN!BN294","v":0},{"$f":"MAIN!BO294","v":0},{"$f":"MAIN!BP294","v":0},{"$f":"MAIN!BQ294","v":0},{"$f":"MAIN!BR294","v":0},{"$f":"MAIN!BS294","v":0},{"$f":"MAIN!BT294","v":0},{"$f":"MAIN!BU294","v":0},{"$f":"MAIN!BV294","v":0},{"$f":"MAIN!BW294","v":0},{"$f":"MAIN!BX294","v":0},{"$f":"MAIN!BY294","v":0},{"$f":"MAIN!BZ294","v":0},{"$f":"MAIN!CA294","v":0},{"$f":"MAIN!CB294","v":0},{"$f":"MAIN!CC294","v":0},{"$f":"MAIN!CD294","v":0},{"$f":"MAIN!CE294","v":0},{"$f":"MAIN!CF294","v":0},{"$f":"MAIN!CG294","v":0},{"$f":"MAIN!CH294","v":0},{"$f":"MAIN!CI294","v":0},{"$f":"MAIN!CJ294","v":0},{"$f":"MAIN!CK294","v":0},{"$f":"MAIN!CL294","v":0},{"$f":"MAIN!CM294","v":0},{"$f":"MAIN!CN294","v":0},{"$f":"MAIN!CO294","v":0},{"$f":"MAIN!CP294","v":0},{"$f":"MAIN!CQ294","v":0},{"$f":"MAIN!CR294","v":0},{"$f":"MAIN!CS294","v":0},{"$f":"MAIN!CT294","v":0},{"$f":"MAIN!CU294","v":0}]
[{"$f":"ROW()","v":19},null,null,null,null,null,{"$f":"IF($R19=\"^\",IF(COUNTIF(Lists!$13:$13,H19)=1,0,1),0)","v":0},{"$f":"H16","v":"План-график разовых амортизируемых капзатрат"},{"$f":"Items!AU18","v":"Строительство цеха"},null,null,null,{"$f":"CapEx!$M$17","v":"руб. // %"},null,null,"M",{"$f":"MAIN!Q295","v":30000000},null,{"$f":"IF(G19<>0,1,IF(OR($Q19=\"\",$Q19=0),0,IF($R19=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H19))),$Q19)=1,0,1),0)))","v":0},0,null,null,null,1,"M",null,{"$f":"MAIN!AA295","v":0.5},{"$f":"MAIN!AB295","v":0.5},{"$f":"MAIN!AC295","v":0},{"$f":"MAIN!AD295","v":0},{"$f":"MAIN!AE295","v":0},{"$f":"MAIN!AF295","v":0},{"$f":"MAIN!AG295","v":0},{"$f":"MAIN!AH295","v":0},{"$f":"MAIN!AI295","v":0},{"$f":"MAIN!AJ295","v":0},{"$f":"MAIN!AK295","v":0},{"$f":"MAIN!AL295","v":0},{"$f":"MAIN!AM295","v":0},{"$f":"MAIN!AN295","v":0},{"$f":"MAIN!AO295","v":0},{"$f":"MAIN!AP295","v":0},{"$f":"MAIN!AQ295","v":0},{"$f":"MAIN!AR295","v":0},{"$f":"MAIN!AS295","v":0},{"$f":"MAIN!AT295","v":0},{"$f":"MAIN!AU295","v":0},{"$f":"MAIN!AV295","v":0},{"$f":"MAIN!AW295","v":0},{"$f":"MAIN!AX295","v":0},{"$f":"MAIN!AY295","v":0},{"$f":"MAIN!AZ295","v":0},{"$f":"MAIN!BA295","v":0},{"$f":"MAIN!BB295","v":0},{"$f":"MAIN!BC295","v":0},{"$f":"MAIN!BD295","v":0},{"$f":"MAIN!BE295","v":0},{"$f":"MAIN!BF295","v":0},{"$f":"MAIN!BG295","v":0},{"$f":"MAIN!BH295","v":0},{"$f":"MAIN!BI295","v":0},{"$f":"MAIN!BJ295","v":0},{"$f":"MAIN!BK295","v":0},{"$f":"MAIN!BL295","v":0},{"$f":"MAIN!BM295","v":0},{"$f":"MAIN!BN295","v":0},{"$f":"MAIN!BO295","v":0},{"$f":"MAIN!BP295","v":0},{"$f":"MAIN!BQ295","v":0},{"$f":"MAIN!BR295","v":0},{"$f":"MAIN!BS295","v":0},{"$f":"MAIN!BT295","v":0},{"$f":"MAIN!BU295","v":0},{"$f":"MAIN!BV295","v":0},{"$f":"MAIN!BW295","v":0},{"$f":"MAIN!BX295","v":0},{"$f":"MAIN!BY295","v":0},{"$f":"MAIN!BZ295","v":0},{"$f":"MAIN!CA295","v":0},{"$f":"MAIN!CB295","v":0},{"$f":"MAIN!CC295","v":0},{"$f":"MAIN!CD295","v":0},{"$f":"MAIN!CE295","v":0},{"$f":"MAIN!CF295","v":0},{"$f":"MAIN!CG295","v":0},{"$f":"MAIN!CH295","v":0},{"$f":"MAIN!CI295","v":0},{"$f":"MAIN!CJ295","v":0},{"$f":"MAIN!CK295","v":0},{"$f":"MAIN!CL295","v":0},{"$f":"MAIN!CM295","v":0},{"$f":"MAIN!CN295","v":0},{"$f":"MAIN!CO295","v":0},{"$f":"MAIN!CP295","v":0},{"$f":"MAIN!CQ295","v":0},{"$f":"MAIN!CR295","v":0},{"$f":"MAIN!CS295","v":0},{"$f":"MAIN!CT295","v":0},{"$f":"MAIN!CU295","v":0}]
[{"$f":"ROW()","v":20},null,null,null,null,null,{"$f":"IF($R20=\"^\",IF(COUNTIF(Lists!$13:$13,H20)=1,0,1),0)","v":0},{"$f":"H16","v":"План-график разовых амортизируемых капзатрат"},{"$f":"Items!AU19","v":"Закупка и монтаж оборудования"},null,null,null,{"$f":"CapEx!$M$17","v":"руб. // %"},null,null,"M",{"$f":"MAIN!Q296","v":10000000},null,{"$f":"IF(G20<>0,1,IF(OR($Q20=\"\",$Q20=0),0,IF($R20=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H20))),$Q20)=1,0,1),0)))","v":0},0,null,null,null,1,"M",null,{"$f":"MAIN!AA296","v":0},{"$f":"MAIN!AB296","v":1},{"$f":"MAIN!AC296","v":0},{"$f":"MAIN!AD296","v":0},{"$f":"MAIN!AE296","v":0},{"$f":"MAIN!AF296","v":0},{"$f":"MAIN!AG296","v":0},{"$f":"MAIN!AH296","v":0},{"$f":"MAIN!AI296","v":0},{"$f":"MAIN!AJ296","v":0},{"$f":"MAIN!AK296","v":0},{"$f":"MAIN!AL296","v":0},{"$f":"MAIN!AM296","v":0},{"$f":"MAIN!AN296","v":0},{"$f":"MAIN!AO296","v":0},{"$f":"MAIN!AP296","v":0},{"$f":"MAIN!AQ296","v":0},{"$f":"MAIN!AR296","v":0},{"$f":"MAIN!AS296","v":0},{"$f":"MAIN!AT296","v":0},{"$f":"MAIN!AU296","v":0},{"$f":"MAIN!AV296","v":0},{"$f":"MAIN!AW296","v":0},{"$f":"MAIN!AX296","v":0},{"$f":"MAIN!AY296","v":0},{"$f":"MAIN!AZ296","v":0},{"$f":"MAIN!BA296","v":0},{"$f":"MAIN!BB296","v":0},{"$f":"MAIN!BC296","v":0},{"$f":"MAIN!BD296","v":0},{"$f":"MAIN!BE296","v":0},{"$f":"MAIN!BF296","v":0},{"$f":"MAIN!BG296","v":0},{"$f":"MAIN!BH296","v":0},{"$f":"MAIN!BI296","v":0},{"$f":"MAIN!BJ296","v":0},{"$f":"MAIN!BK296","v":0},{"$f":"MAIN!BL296","v":0},{"$f":"MAIN!BM296","v":0},{"$f":"MAIN!BN296","v":0},{"$f":"MAIN!BO296","v":0},{"$f":"MAIN!BP296","v":0},{"$f":"MAIN!BQ296","v":0},{"$f":"MAIN!BR296","v":0},{"$f":"MAIN!BS296","v":0},{"$f":"MAIN!BT296","v":0},{"$f":"MAIN!BU296","v":0},{"$f":"MAIN!BV296","v":0},{"$f":"MAIN!BW296","v":0},{"$f":"MAIN!BX296","v":0},{"$f":"MAIN!BY296","v":0},{"$f":"MAIN!BZ296","v":0},{"$f":"MAIN!CA296","v":0},{"$f":"MAIN!CB296","v":0},{"$f":"MAIN!CC296","v":0},{"$f":"MAIN!CD296","v":0},{"$f":"MAIN!CE296","v":0},{"$f":"MAIN!CF296","v":0},{"$f":"MAIN!CG296","v":0},{"$f":"MAIN!CH296","v":0},{"$f":"MAIN!CI296","v":0},{"$f":"MAIN!CJ296","v":0},{"$f":"MAIN!CK296","v":0},{"$f":"MAIN!CL296","v":0},{"$f":"MAIN!CM296","v":0},{"$f":"MAIN!CN296","v":0},{"$f":"MAIN!CO296","v":0},{"$f":"MAIN!CP296","v":0},{"$f":"MAIN!CQ296","v":0},{"$f":"MAIN!CR296","v":0},{"$f":"MAIN!CS296","v":0},{"$f":"MAIN!CT296","v":0},{"$f":"MAIN!CU296","v":0}]
[{"$f":"ROW()","v":21},null,null,null,null,null,{"$f":"IF($R21=\"^\",IF(COUNTIF(Lists!$13:$13,H21)=1,0,1),0)","v":0},{"$f":"H16","v":"План-график разовых амортизируемых капзатрат"},{"$f":"Items!AU20","v":"Технологические инструкции"},null,null,null,{"$f":"CapEx!$M$17","v":"руб. // %"},null,null,"M",{"$f":"MAIN!Q297","v":1000000},null,{"$f":"IF(G21<>0,1,IF(OR($Q21=\"\",$Q21=0),0,IF($R21=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H21))),$Q21)=1,0,1),0)))","v":0},0,null,null,null,1,"M",null,{"$f":"MAIN!AA297","v":0},{"$f":"MAIN!AB297","v":1},{"$f":"MAIN!AC297","v":0},{"$f":"MAIN!AD297","v":0},{"$f":"MAIN!AE297","v":0},{"$f":"MAIN!AF297","v":0},{"$f":"MAIN!AG297","v":0},{"$f":"MAIN!AH297","v":0},{"$f":"MAIN!AI297","v":0},{"$f":"MAIN!AJ297","v":0},{"$f":"MAIN!AK297","v":0},{"$f":"MAIN!AL297","v":0},{"$f":"MAIN!AM297","v":0},{"$f":"MAIN!AN297","v":0},{"$f":"MAIN!AO297","v":0},{"$f":"MAIN!AP297","v":0},{"$f":"MAIN!AQ297","v":0},{"$f":"MAIN!AR297","v":0},{"$f":"MAIN!AS297","v":0},{"$f":"MAIN!AT297","v":0},{"$f":"MAIN!AU297","v":0},{"$f":"MAIN!AV297","v":0},{"$f":"MAIN!AW297","v":0},{"$f":"MAIN!AX297","v":0},{"$f":"MAIN!AY297","v":0},{"$f":"MAIN!AZ297","v":0},{"$f":"MAIN!BA297","v":0},{"$f":"MAIN!BB297","v":0},{"$f":"MAIN!BC297","v":0},{"$f":"MAIN!BD297","v":0},{"$f":"MAIN!BE297","v":0},{"$f":"MAIN!BF297","v":0},{"$f":"MAIN!BG297","v":0},{"$f":"MAIN!BH297","v":0},{"$f":"MAIN!BI297","v":0},{"$f":"MAIN!BJ297","v":0},{"$f":"MAIN!BK297","v":0},{"$f":"MAIN!BL297","v":0},{"$f":"MAIN!BM297","v":0},{"$f":"MAIN!BN297","v":0},{"$f":"MAIN!BO297","v":0},{"$f":"MAIN!BP297","v":0},{"$f":"MAIN!BQ297","v":0},{"$f":"MAIN!BR297","v":0},{"$f":"MAIN!BS297","v":0},{"$f":"MAIN!BT297","v":0},{"$f":"MAIN!BU297","v":0},{"$f":"MAIN!BV297","v":0},{"$f":"MAIN!BW297","v":0},{"$f":"MAIN!BX297","v":0},{"$f":"MAIN!BY297","v":0},{"$f":"MAIN!BZ297","v":0},{"$f":"MAIN!CA297","v":0},{"$f":"MAIN!CB297","v":0},{"$f":"MAIN!CC297","v":0},{"$f":"MAIN!CD297","v":0},{"$f":"MAIN!CE297","v":0},{"$f":"MAIN!CF297","v":0},{"$f":"MAIN!CG297","v":0},{"$f":"MAIN!CH297","v":0},{"$f":"MAIN!CI297","v":0},{"$f":"MAIN!CJ297","v":0},{"$f":"MAIN!CK297","v":0},{"$f":"MAIN!CL297","v":0},{"$f":"MAIN!CM297","v":0},{"$f":"MAIN!CN297","v":0},{"$f":"MAIN!CO297","v":0},{"$f":"MAIN!CP297","v":0},{"$f":"MAIN!CQ297","v":0},{"$f":"MAIN!CR297","v":0},{"$f":"MAIN!CS297","v":0},{"$f":"MAIN!CT297","v":0},{"$f":"MAIN!CU297","v":0}]
[{"$f":"ROW()","v":22},null,null,null,null,null,{"$f":"IF($R22=\"^\",IF(COUNTIF(Lists!$13:$13,H22)=1,0,1),0)","v":0},{"$f":"H16","v":"План-график разовых амортизируемых капзатрат"},{"$f":"Items!AU21","v":"Разовые капзатраты - 6"},null,null,null,{"$f":"CapEx!$M$17","v":"руб. // %"},null,null,"M",{"$f":"MAIN!Q298","v":0},null,{"$f":"IF(G22<>0,1,IF(OR($Q22=\"\",$Q22=0),0,IF($R22=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H22))),$Q22)=1,0,1),0)))","v":0},0,null,null,null,1,"M",null,{"$f":"MAIN!AA298","v":1},{"$f":"MAIN!AB298","v":0},{"$f":"MAIN!AC298","v":0},{"$f":"MAIN!AD298","v":0},{"$f":"MAIN!AE298","v":0},{"$f":"MAIN!AF298","v":0},{"$f":"MAIN!AG298","v":0},{"$f":"MAIN!AH298","v":0},{"$f":"MAIN!AI298","v":0},{"$f":"MAIN!AJ298","v":0},{"$f":"MAIN!AK298","v":0},{"$f":"MAIN!AL298","v":0},{"$f":"MAIN!AM298","v":0},{"$f":"MAIN!AN298","v":0},{"$f":"MAIN!AO298","v":0},{"$f":"MAIN!AP298","v":0},{"$f":"MAIN!AQ298","v":0},{"$f":"MAIN!AR298","v":0},{"$f":"MAIN!AS298","v":0},{"$f":"MAIN!AT298","v":0},{"$f":"MAIN!AU298","v":0},{"$f":"MAIN!AV298","v":0},{"$f":"MAIN!AW298","v":0},{"$f":"MAIN!AX298","v":0},{"$f":"MAIN!AY298","v":0},{"$f":"MAIN!AZ298","v":0},{"$f":"MAIN!BA298","v":0},{"$f":"MAIN!BB298","v":0},{"$f":"MAIN!BC298","v":0},{"$f":"MAIN!BD298","v":0},{"$f":"MAIN!BE298","v":0},{"$f":"MAIN!BF298","v":0},{"$f":"MAIN!BG298","v":0},{"$f":"MAIN!BH298","v":0},{"$f":"MAIN!BI298","v":0},{"$f":"MAIN!BJ298","v":0},{"$f":"MAIN!BK298","v":0},{"$f":"MAIN!BL298","v":0},{"$f":"MAIN!BM298","v":0},{"$f":"MAIN!BN298","v":0},{"$f":"MAIN!BO298","v":0},{"$f":"MAIN!BP298","v":0},{"$f":"MAIN!BQ298","v":0},{"$f":"MAIN!BR298","v":0},{"$f":"MAIN!BS298","v":0},{"$f":"MAIN!BT298","v":0},{"$f":"MAIN!BU298","v":0},{"$f":"MAIN!BV298","v":0},{"$f":"MAIN!BW298","v":0},{"$f":"MAIN!BX298","v":0},{"$f":"MAIN!BY298","v":0},{"$f":"MAIN!BZ298","v":0},{"$f":"MAIN!CA298","v":0},{"$f":"MAIN!CB298","v":0},{"$f":"MAIN!CC298","v":0},{"$f":"MAIN!CD298","v":0},{"$f":"MAIN!CE298","v":0},{"$f":"MAIN!CF298","v":0},{"$f":"MAIN!CG298","v":0},{"$f":"MAIN!CH298","v":0},{"$f":"MAIN!CI298","v":0},{"$f":"MAIN!CJ298","v":0},{"$f":"MAIN!CK298","v":0},{"$f":"MAIN!CL298","v":0},{"$f":"MAIN!CM298","v":0},{"$f":"MAIN!CN298","v":0},{"$f":"MAIN!CO298","v":0},{"$f":"MAIN!CP298","v":0},{"$f":"MAIN!CQ298","v":0},{"$f":"MAIN!CR298","v":0},{"$f":"MAIN!CS298","v":0},{"$f":"MAIN!CT298","v":0},{"$f":"MAIN!CU298","v":0}]
[{"$f":"ROW()","v":23},null,null,null,null,null,{"$f":"IF($R23=\"^\",IF(COUNTIF(Lists!$13:$13,H23)=1,0,1),0)","v":0},{"$f":"H16","v":"План-график разовых амортизируемых капзатрат"},{"$f":"Items!AU22","v":"Разовые капзатраты - 7"},null,null,null,{"$f":"CapEx!$M$17","v":"руб. // %"},null,null,"M",{"$f":"MAIN!Q299","v":0},null,{"$f":"IF(G23<>0,1,IF(OR($Q23=\"\",$Q23=0),0,IF($R23=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H23))),$Q23)=1,0,1),0)))","v":0},0,null,null,null,1,"M",null,{"$f":"MAIN!AA299","v":1},{"$f":"MAIN!AB299","v":0},{"$f":"MAIN!AC299","v":0},{"$f":"MAIN!AD299","v":0},{"$f":"MAIN!AE299","v":0},{"$f":"MAIN!AF299","v":0},{"$f":"MAIN!AG299","v":0},{"$f":"MAIN!AH299","v":0},{"$f":"MAIN!AI299","v":0},{"$f":"MAIN!AJ299","v":0},{"$f":"MAIN!AK299","v":0},{"$f":"MAIN!AL299","v":0},{"$f":"MAIN!AM299","v":0},{"$f":"MAIN!AN299","v":0},{"$f":"MAIN!AO299","v":0},{"$f":"MAIN!AP299","v":0},{"$f":"MAIN!AQ299","v":0},{"$f":"MAIN!AR299","v":0},{"$f":"MAIN!AS299","v":0},{"$f":"MAIN!AT299","v":0},{"$f":"MAIN!AU299","v":0},{"$f":"MAIN!AV299","v":0},{"$f":"MAIN!AW299","v":0},{"$f":"MAIN!AX299","v":0},{"$f":"MAIN!AY299","v":0},{"$f":"MAIN!AZ299","v":0},{"$f":"MAIN!BA299","v":0},{"$f":"MAIN!BB299","v":0},{"$f":"MAIN!BC299","v":0},{"$f":"MAIN!BD299","v":0},{"$f":"MAIN!BE299","v":0},{"$f":"MAIN!BF299","v":0},{"$f":"MAIN!BG299","v":0},{"$f":"MAIN!BH299","v":0},{"$f":"MAIN!BI299","v":0},{"$f":"MAIN!BJ299","v":0},{"$f":"MAIN!BK299","v":0},{"$f":"MAIN!BL299","v":0},{"$f":"MAIN!BM299","v":0},{"$f":"MAIN!BN299","v":0},{"$f":"MAIN!BO299","v":0},{"$f":"MAIN!BP299","v":0},{"$f":"MAIN!BQ299","v":0},{"$f":"MAIN!BR299","v":0},{"$f":"MAIN!BS299","v":0},{"$f":"MAIN!BT299","v":0},{"$f":"MAIN!BU299","v":0},{"$f":"MAIN!BV299","v":0},{"$f":"MAIN!BW299","v":0},{"$f":"MAIN!BX299","v":0},{"$f":"MAIN!BY299","v":0},{"$f":"MAIN!BZ299","v":0},{"$f":"MAIN!CA299","v":0},{"$f":"MAIN!CB299","v":0},{"$f":"MAIN!CC299","v":0},{"$f":"MAIN!CD299","v":0},{"$f":"MAIN!CE299","v":0},{"$f":"MAIN!CF299","v":0},{"$f":"MAIN!CG299","v":0},{"$f":"MAIN!CH299","v":0},{"$f":"MAIN!CI299","v":0},{"$f":"MAIN!CJ299","v":0},{"$f":"MAIN!CK299","v":0},{"$f":"MAIN!CL299","v":0},{"$f":"MAIN!CM299","v":0},{"$f":"MAIN!CN299","v":0},{"$f":"MAIN!CO299","v":0},{"$f":"MAIN!CP299","v":0},{"$f":"MAIN!CQ299","v":0},{"$f":"MAIN!CR299","v":0},{"$f":"MAIN!CS299","v":0},{"$f":"MAIN!CT299","v":0},{"$f":"MAIN!CU299","v":0}]
[{"$f":"ROW()","v":24},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":25},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,IF($X25=0,0,1))","v":0},null,null,null,{"$f":"SUM($Z25:$CV25)","v":0},null,null,{"$f":"IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,AA26-AA16)","v":0},{"$f":"IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,AB26-AB16)","v":0},{"$f":"IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,AC26-AC16)","v":0},{"$f":"IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,AD26-AD16)","v":0},{"$f":"IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,AE26-AE16)","v":0},{"$f":"IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,AF26-AF16)","v":0},{"$f":"IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,AG26-AG16)","v":0},{"$f":"IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,AH26-AH16)","v":0},{"$f":"IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,AI26-AI16)","v":0},{"$f":"IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,AJ26-AJ16)","v":0},{"$f":"IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,AK26-AK16)","v":0},{"$f":"IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,AL26-AL16)","v":0},{"$f":"IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,AM26-AM16)","v":0},{"$f":"IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,AN26-AN16)","v":0},{"$f":"IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,AO26-AO16)","v":0},{"$f":"IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,AP26-AP16)","v":0},{"$f":"IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,AQ26-AQ16)","v":0},{"$f":"IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,AR26-AR16)","v":0},{"$f":"IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,AS26-AS16)","v":0},{"$f":"IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,AT26-AT16)","v":0},{"$f":"IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,AU26-AU16)","v":0},{"$f":"IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,AV26-AV16)","v":0},{"$f":"IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,AW26-AW16)","v":0},{"$f":"IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,AX26-AX16)","v":0},{"$f":"IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,AY26-AY16)","v":0},{"$f":"IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,AZ26-AZ16)","v":0},{"$f":"IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,BA26-BA16)","v":0},{"$f":"IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,BB26-BB16)","v":0},{"$f":"IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,BC26-BC16)","v":0},{"$f":"IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,BD26-BD16)","v":0},{"$f":"IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,BE26-BE16)","v":0},{"$f":"IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,BF26-BF16)","v":0},{"$f":"IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,BG26-BG16)","v":0},{"$f":"IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,BH26-BH16)","v":0},{"$f":"IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,BI26-BI16)","v":0},{"$f":"IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,BJ26-BJ16)","v":0},{"$f":"IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,BK26-BK16)","v":0},{"$f":"IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,BL26-BL16)","v":0},{"$f":"IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,BM26-BM16)","v":0},{"$f":"IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,BN26-BN16)","v":0},{"$f":"IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,BO26-BO16)","v":0},{"$f":"IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,BP26-BP16)","v":0},{"$f":"IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,BQ26-BQ16)","v":0},{"$f":"IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,BR26-BR16)","v":0},{"$f":"IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,BS26-BS16)","v":0},{"$f":"IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,BT26-BT16)","v":0},{"$f":"IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,BU26-BU16)","v":0},{"$f":"IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,BV26-BV16)","v":0},{"$f":"IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,BW26-BW16)","v":0},{"$f":"IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,BX26-BX16)","v":0},{"$f":"IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,BY26-BY16)","v":0},{"$f":"IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,BZ26-BZ16)","v":0},{"$f":"IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,CA26-CA16)","v":0},{"$f":"IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,CB26-CB16)","v":0},{"$f":"IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,CC26-CC16)","v":0},{"$f":"IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,CD26-CD16)","v":0},{"$f":"IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,CE26-CE16)","v":0},{"$f":"IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,CF26-CF16)","v":0},{"$f":"IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,CG26-CG16)","v":0},{"$f":"IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,CH26-CH16)","v":0},{"$f":"IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,CI26-CI16)","v":0},{"$f":"IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,CJ26-CJ16)","v":0},{"$f":"IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,CK26-CK16)","v":0},{"$f":"IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,CL26-CL16)","v":0},{"$f":"IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,CM26-CM16)","v":0},{"$f":"IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,CN26-CN16)","v":0},{"$f":"IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,CO26-CO16)","v":0},{"$f":"IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,CP26-CP16)","v":0},{"$f":"IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,CQ26-CQ16)","v":0},{"$f":"IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,CR26-CR16)","v":0},{"$f":"IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,CS26-CS16)","v":0},{"$f":"IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,CT26-CT16)","v":0},{"$f":"IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,CU26-CU16)","v":0}]
[{"$f":"ROW()","v":26},null,null,null,null,null,{"$f":"IF($R26=\"^\",IF(COUNTIF(Lists!$13:$13,H26)=1,0,1),0)","v":0},{"$f":"Items!$AU$13","v":"Капзатраты разовые амортизируемые"},null,null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,{"$f":"IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,IF(X26=X16,0,1))","v":0},null,null,null,42000000,null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA27:AA34))","v":16000000},26000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BG$11=\"\",0,SUM(BG27:BG34))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,SUM(CM27:CM34))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":27},null,null,null,null,null,{"$f":"IF($R27=\"^\",IF(COUNTIF(Lists!$13:$13,H27)=1,0,1),0)","v":0},{"$f":"H26","v":"Капзатраты разовые амортизируемые"},{"$f":"Items!AU16","v":"Учреждение юр.лица"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,100000,null,null,{"$f":"IF(AA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&AA$11,BDCRM!$BO:$BO,\"<=\"&AA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&AA$11,BDCRM!$BY:$BY,\"<=\"&AA$12),$Q17*AA17)))","v":100000},{"$f":"IF(AB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&AB$11,BDCRM!$BO:$BO,\"<=\"&AB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&AB$11,BDCRM!$BY:$BY,\"<=\"&AB$12),$Q17*AB17)))","v":0},{"$f":"IF(AC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&AC$11,BDCRM!$BO:$BO,\"<=\"&AC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&AC$11,BDCRM!$BY:$BY,\"<=\"&AC$12),$Q17*AC17)))","v":0},{"$f":"IF(AD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&AD$11,BDCRM!$BO:$BO,\"<=\"&AD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&AD$11,BDCRM!$BY:$BY,\"<=\"&AD$12),$Q17*AD17)))","v":0},{"$f":"IF(AE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&AE$11,BDCRM!$BO:$BO,\"<=\"&AE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&AE$11,BDCRM!$BY:$BY,\"<=\"&AE$12),$Q17*AE17)))","v":0},{"$f":"IF(AF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&AF$11,BDCRM!$BO:$BO,\"<=\"&AF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&AF$11,BDCRM!$BY:$BY,\"<=\"&AF$12),$Q17*AF17)))","v":0},{"$f":"IF(AG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&AG$11,BDCRM!$BO:$BO,\"<=\"&AG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&AG$11,BDCRM!$BY:$BY,\"<=\"&AG$12),$Q17*AG17)))","v":0},{"$f":"IF(AH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&AH$11,BDCRM!$BO:$BO,\"<=\"&AH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&AH$11,BDCRM!$BY:$BY,\"<=\"&AH$12),$Q17*AH17)))","v":0},{"$f":"IF(AI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&AI$11,BDCRM!$BO:$BO,\"<=\"&AI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&AI$11,BDCRM!$BY:$BY,\"<=\"&AI$12),$Q17*AI17)))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&AJ$11,BDCRM!$BO:$BO,\"<=\"&AJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&AJ$11,BDCRM!$BY:$BY,\"<=\"&AJ$12),$Q17*AJ17)))","v":0},{"$f":"IF(AK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&AK$11,BDCRM!$BO:$BO,\"<=\"&AK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&AK$11,BDCRM!$BY:$BY,\"<=\"&AK$12),$Q17*AK17)))","v":0},{"$f":"IF(AL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&AL$11,BDCRM!$BO:$BO,\"<=\"&AL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&AL$11,BDCRM!$BY:$BY,\"<=\"&AL$12),$Q17*AL17)))","v":0},{"$f":"IF(AM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&AM$11,BDCRM!$BO:$BO,\"<=\"&AM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&AM$11,BDCRM!$BY:$BY,\"<=\"&AM$12),$Q17*AM17)))","v":0},{"$f":"IF(AN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&AN$11,BDCRM!$BO:$BO,\"<=\"&AN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&AN$11,BDCRM!$BY:$BY,\"<=\"&AN$12),$Q17*AN17)))","v":0},{"$f":"IF(AO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&AO$11,BDCRM!$BO:$BO,\"<=\"&AO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&AO$11,BDCRM!$BY:$BY,\"<=\"&AO$12),$Q17*AO17)))","v":0},{"$f":"IF(AP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&AP$11,BDCRM!$BO:$BO,\"<=\"&AP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&AP$11,BDCRM!$BY:$BY,\"<=\"&AP$12),$Q17*AP17)))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&AQ$11,BDCRM!$BO:$BO,\"<=\"&AQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&AQ$11,BDCRM!$BY:$BY,\"<=\"&AQ$12),$Q17*AQ17)))","v":0},{"$f":"IF(AR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&AR$11,BDCRM!$BO:$BO,\"<=\"&AR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&AR$11,BDCRM!$BY:$BY,\"<=\"&AR$12),$Q17*AR17)))","v":0},{"$f":"IF(AS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&AS$11,BDCRM!$BO:$BO,\"<=\"&AS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&AS$11,BDCRM!$BY:$BY,\"<=\"&AS$12),$Q17*AS17)))","v":0},{"$f":"IF(AT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&AT$11,BDCRM!$BO:$BO,\"<=\"&AT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&AT$11,BDCRM!$BY:$BY,\"<=\"&AT$12),$Q17*AT17)))","v":0},{"$f":"IF(AU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&AU$11,BDCRM!$BO:$BO,\"<=\"&AU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&AU$11,BDCRM!$BY:$BY,\"<=\"&AU$12),$Q17*AU17)))","v":0},{"$f":"IF(AV$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AV$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&AV$11,BDCRM!$BO:$BO,\"<=\"&AV$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&AV$11,BDCRM!$BY:$BY,\"<=\"&AV$12),$Q17*AV17)))","v":0},{"$f":"IF(AW$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AW$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&AW$11,BDCRM!$BO:$BO,\"<=\"&AW$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&AW$11,BDCRM!$BY:$BY,\"<=\"&AW$12),$Q17*AW17)))","v":0},{"$f":"IF(AX$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AX$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&AX$11,BDCRM!$BO:$BO,\"<=\"&AX$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&AX$11,BDCRM!$BY:$BY,\"<=\"&AX$12),$Q17*AX17)))","v":0},{"$f":"IF(AY$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AY$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&AY$11,BDCRM!$BO:$BO,\"<=\"&AY$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&AY$11,BDCRM!$BY:$BY,\"<=\"&AY$12),$Q17*AY17)))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AZ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&AZ$11,BDCRM!$BO:$BO,\"<=\"&AZ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&AZ$11,BDCRM!$BY:$BY,\"<=\"&AZ$12),$Q17*AZ17)))","v":0},{"$f":"IF(BA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&BA$11,BDCRM!$BO:$BO,\"<=\"&BA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&BA$11,BDCRM!$BY:$BY,\"<=\"&BA$12),$Q17*BA17)))","v":0},{"$f":"IF(BB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&BB$11,BDCRM!$BO:$BO,\"<=\"&BB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&BB$11,BDCRM!$BY:$BY,\"<=\"&BB$12),$Q17*BB17)))","v":0},{"$f":"IF(BC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&BC$11,BDCRM!$BO:$BO,\"<=\"&BC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&BC$11,BDCRM!$BY:$BY,\"<=\"&BC$12),$Q17*BC17)))","v":0},{"$f":"IF(BD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&BD$11,BDCRM!$BO:$BO,\"<=\"&BD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&BD$11,BDCRM!$BY:$BY,\"<=\"&BD$12),$Q17*BD17)))","v":0},{"$f":"IF(BE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&BE$11,BDCRM!$BO:$BO,\"<=\"&BE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&BE$11,BDCRM!$BY:$BY,\"<=\"&BE$12),$Q17*BE17)))","v":0},{"$f":"IF(BF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&BF$11,BDCRM!$BO:$BO,\"<=\"&BF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&BF$11,BDCRM!$BY:$BY,\"<=\"&BF$12),$Q17*BF17)))","v":0},{"$f":"IF(BG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&BG$11,BDCRM!$BO:$BO,\"<=\"&BG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&BG$11,BDCRM!$BY:$BY,\"<=\"&BG$12),$Q17*BG17)))","v":0},{"$f":"IF(BH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&BH$11,BDCRM!$BO:$BO,\"<=\"&BH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&BH$11,BDCRM!$BY:$BY,\"<=\"&BH$12),$Q17*BH17)))","v":0},{"$f":"IF(BI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&BI$11,BDCRM!$BO:$BO,\"<=\"&BI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&BI$11,BDCRM!$BY:$BY,\"<=\"&BI$12),$Q17*BI17)))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&BJ$11,BDCRM!$BO:$BO,\"<=\"&BJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&BJ$11,BDCRM!$BY:$BY,\"<=\"&BJ$12),$Q17*BJ17)))","v":0},{"$f":"IF(BK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&BK$11,BDCRM!$BO:$BO,\"<=\"&BK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&BK$11,BDCRM!$BY:$BY,\"<=\"&BK$12),$Q17*BK17)))","v":0},{"$f":"IF(BL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&BL$11,BDCRM!$BO:$BO,\"<=\"&BL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&BL$11,BDCRM!$BY:$BY,\"<=\"&BL$12),$Q17*BL17)))","v":0},{"$f":"IF(BM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&BM$11,BDCRM!$BO:$BO,\"<=\"&BM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&BM$11,BDCRM!$BY:$BY,\"<=\"&BM$12),$Q17*BM17)))","v":0},{"$f":"IF(BN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&BN$11,BDCRM!$BO:$BO,\"<=\"&BN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&BN$11,BDCRM!$BY:$BY,\"<=\"&BN$12),$Q17*BN17)))","v":0},{"$f":"IF(BO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&BO$11,BDCRM!$BO:$BO,\"<=\"&BO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&BO$11,BDCRM!$BY:$BY,\"<=\"&BO$12),$Q17*BO17)))","v":0},{"$f":"IF(BP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&BP$11,BDCRM!$BO:$BO,\"<=\"&BP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&BP$11,BDCRM!$BY:$BY,\"<=\"&BP$12),$Q17*BP17)))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&BQ$11,BDCRM!$BO:$BO,\"<=\"&BQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&BQ$11,BDCRM!$BY:$BY,\"<=\"&BQ$12),$Q17*BQ17)))","v":0},{"$f":"IF(BR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&BR$11,BDCRM!$BO:$BO,\"<=\"&BR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&BR$11,BDCRM!$BY:$BY,\"<=\"&BR$12),$Q17*BR17)))","v":0},{"$f":"IF(BS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&BS$11,BDCRM!$BO:$BO,\"<=\"&BS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&BS$11,BDCRM!$BY:$BY,\"<=\"&BS$12),$Q17*BS17)))","v":0},{"$f":"IF(BT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&BT$11,BDCRM!$BO:$BO,\"<=\"&BT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&BT$11,BDCRM!$BY:$BY,\"<=\"&BT$12),$Q17*BT17)))","v":0},{"$f":"IF(BU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&BU$11,BDCRM!$BO:$BO,\"<=\"&BU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&BU$11,BDCRM!$BY:$BY,\"<=\"&BU$12),$Q17*BU17)))","v":0},{"$f":"IF(BV$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BV$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&BV$11,BDCRM!$BO:$BO,\"<=\"&BV$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&BV$11,BDCRM!$BY:$BY,\"<=\"&BV$12),$Q17*BV17)))","v":0},{"$f":"IF(BW$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BW$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&BW$11,BDCRM!$BO:$BO,\"<=\"&BW$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&BW$11,BDCRM!$BY:$BY,\"<=\"&BW$12),$Q17*BW17)))","v":0},{"$f":"IF(BX$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BX$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&BX$11,BDCRM!$BO:$BO,\"<=\"&BX$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&BX$11,BDCRM!$BY:$BY,\"<=\"&BX$12),$Q17*BX17)))","v":0},{"$f":"IF(BY$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BY$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&BY$11,BDCRM!$BO:$BO,\"<=\"&BY$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&BY$11,BDCRM!$BY:$BY,\"<=\"&BY$12),$Q17*BY17)))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BZ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&BZ$11,BDCRM!$BO:$BO,\"<=\"&BZ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&BZ$11,BDCRM!$BY:$BY,\"<=\"&BZ$12),$Q17*BZ17)))","v":0},{"$f":"IF(CA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&CA$11,BDCRM!$BO:$BO,\"<=\"&CA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&CA$11,BDCRM!$BY:$BY,\"<=\"&CA$12),$Q17*CA17)))","v":0},{"$f":"IF(CB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&CB$11,BDCRM!$BO:$BO,\"<=\"&CB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&CB$11,BDCRM!$BY:$BY,\"<=\"&CB$12),$Q17*CB17)))","v":0},{"$f":"IF(CC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&CC$11,BDCRM!$BO:$BO,\"<=\"&CC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&CC$11,BDCRM!$BY:$BY,\"<=\"&CC$12),$Q17*CC17)))","v":0},{"$f":"IF(CD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&CD$11,BDCRM!$BO:$BO,\"<=\"&CD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&CD$11,BDCRM!$BY:$BY,\"<=\"&CD$12),$Q17*CD17)))","v":0},{"$f":"IF(CE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&CE$11,BDCRM!$BO:$BO,\"<=\"&CE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&CE$11,BDCRM!$BY:$BY,\"<=\"&CE$12),$Q17*CE17)))","v":0},{"$f":"IF(CF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&CF$11,BDCRM!$BO:$BO,\"<=\"&CF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&CF$11,BDCRM!$BY:$BY,\"<=\"&CF$12),$Q17*CF17)))","v":0},{"$f":"IF(CG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&CG$11,BDCRM!$BO:$BO,\"<=\"&CG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&CG$11,BDCRM!$BY:$BY,\"<=\"&CG$12),$Q17*CG17)))","v":0},{"$f":"IF(CH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&CH$11,BDCRM!$BO:$BO,\"<=\"&CH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&CH$11,BDCRM!$BY:$BY,\"<=\"&CH$12),$Q17*CH17)))","v":0},{"$f":"IF(CI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&CI$11,BDCRM!$BO:$BO,\"<=\"&CI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&CI$11,BDCRM!$BY:$BY,\"<=\"&CI$12),$Q17*CI17)))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&CJ$11,BDCRM!$BO:$BO,\"<=\"&CJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&CJ$11,BDCRM!$BY:$BY,\"<=\"&CJ$12),$Q17*CJ17)))","v":0},{"$f":"IF(CK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&CK$11,BDCRM!$BO:$BO,\"<=\"&CK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&CK$11,BDCRM!$BY:$BY,\"<=\"&CK$12),$Q17*CK17)))","v":0},{"$f":"IF(CL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&CL$11,BDCRM!$BO:$BO,\"<=\"&CL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&CL$11,BDCRM!$BY:$BY,\"<=\"&CL$12),$Q17*CL17)))","v":0},{"$f":"IF(CM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&CM$11,BDCRM!$BO:$BO,\"<=\"&CM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&CM$11,BDCRM!$BY:$BY,\"<=\"&CM$12),$Q17*CM17)))","v":0},{"$f":"IF(CN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&CN$11,BDCRM!$BO:$BO,\"<=\"&CN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&CN$11,BDCRM!$BY:$BY,\"<=\"&CN$12),$Q17*CN17)))","v":0},{"$f":"IF(CO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&CO$11,BDCRM!$BO:$BO,\"<=\"&CO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&CO$11,BDCRM!$BY:$BY,\"<=\"&CO$12),$Q17*CO17)))","v":0},{"$f":"IF(CP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&CP$11,BDCRM!$BO:$BO,\"<=\"&CP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&CP$11,BDCRM!$BY:$BY,\"<=\"&CP$12),$Q17*CP17)))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&CQ$11,BDCRM!$BO:$BO,\"<=\"&CQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&CQ$11,BDCRM!$BY:$BY,\"<=\"&CQ$12),$Q17*CQ17)))","v":0},{"$f":"IF(CR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&CR$11,BDCRM!$BO:$BO,\"<=\"&CR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&CR$11,BDCRM!$BY:$BY,\"<=\"&CR$12),$Q17*CR17)))","v":0},{"$f":"IF(CS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&CS$11,BDCRM!$BO:$BO,\"<=\"&CS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&CS$11,BDCRM!$BY:$BY,\"<=\"&CS$12),$Q17*CS17)))","v":0},{"$f":"IF(CT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&CT$11,BDCRM!$BO:$BO,\"<=\"&CT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&CT$11,BDCRM!$BY:$BY,\"<=\"&CT$12),$Q17*CT17)))","v":0},{"$f":"IF(CU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&CU$11,BDCRM!$BO:$BO,\"<=\"&CU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I27,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&CU$11,BDCRM!$BY:$BY,\"<=\"&CU$12),$Q17*CU17)))","v":0}]
[{"$f":"ROW()","v":28},null,null,null,null,null,{"$f":"IF($R28=\"^\",IF(COUNTIF(Lists!$13:$13,H28)=1,0,1),0)","v":0},{"$f":"H26","v":"Капзатраты разовые амортизируемые"},{"$f":"Items!AU17","v":"Получение документов"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,900000,null,null,{"$f":"IF(AA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BO:$BO,\">=\"&AA$11,BDCRM!$BO:$BO,\"<=\"&AA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BY:$BY,\">=\"&AA$11,BDCRM!$BY:$BY,\"<=\"&AA$12),$Q18*AA18)))","v":900000},{"$f":"IF(AB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BO:$BO,\">=\"&AB$11,BDCRM!$BO:$BO,\"<=\"&AB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BY:$BY,\">=\"&AB$11,BDCRM!$BY:$BY,\"<=\"&AB$12),$Q18*AB18)))","v":0},{"$f":"IF(AC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BO:$BO,\">=\"&AC$11,BDCRM!$BO:$BO,\"<=\"&AC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BY:$BY,\">=\"&AC$11,BDCRM!$BY:$BY,\"<=\"&AC$12),$Q18*AC18)))","v":0},{"$f":"IF(AD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BO:$BO,\">=\"&AD$11,BDCRM!$BO:$BO,\"<=\"&AD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BY:$BY,\">=\"&AD$11,BDCRM!$BY:$BY,\"<=\"&AD$12),$Q18*AD18)))","v":0},{"$f":"IF(AE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BO:$BO,\">=\"&AE$11,BDCRM!$BO:$BO,\"<=\"&AE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BY:$BY,\">=\"&AE$11,BDCRM!$BY:$BY,\"<=\"&AE$12),$Q18*AE18)))","v":0},{"$f":"IF(AF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BO:$BO,\">=\"&AF$11,BDCRM!$BO:$BO,\"<=\"&AF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BY:$BY,\">=\"&AF$11,BDCRM!$BY:$BY,\"<=\"&AF$12),$Q18*AF18)))","v":0},{"$f":"IF(AG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BO:$BO,\">=\"&AG$11,BDCRM!$BO:$BO,\"<=\"&AG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BY:$BY,\">=\"&AG$11,BDCRM!$BY:$BY,\"<=\"&AG$12),$Q18*AG18)))","v":0},{"$f":"IF(AH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BO:$BO,\">=\"&AH$11,BDCRM!$BO:$BO,\"<=\"&AH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BY:$BY,\">=\"&AH$11,BDCRM!$BY:$BY,\"<=\"&AH$12),$Q18*AH18)))","v":0},{"$f":"IF(AI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BO:$BO,\">=\"&AI$11,BDCRM!$BO:$BO,\"<=\"&AI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BY:$BY,\">=\"&AI$11,BDCRM!$BY:$BY,\"<=\"&AI$12),$Q18*AI18)))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BO:$BO,\">=\"&AJ$11,BDCRM!$BO:$BO,\"<=\"&AJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BY:$BY,\">=\"&AJ$11,BDCRM!$BY:$BY,\"<=\"&AJ$12),$Q18*AJ18)))","v":0},{"$f":"IF(AK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BO:$BO,\">=\"&AK$11,BDCRM!$BO:$BO,\"<=\"&AK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BY:$BY,\">=\"&AK$11,BDCRM!$BY:$BY,\"<=\"&AK$12),$Q18*AK18)))","v":0},{"$f":"IF(AL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BO:$BO,\">=\"&AL$11,BDCRM!$BO:$BO,\"<=\"&AL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BY:$BY,\">=\"&AL$11,BDCRM!$BY:$BY,\"<=\"&AL$12),$Q18*AL18)))","v":0},{"$f":"IF(AM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BO:$BO,\">=\"&AM$11,BDCRM!$BO:$BO,\"<=\"&AM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BY:$BY,\">=\"&AM$11,BDCRM!$BY:$BY,\"<=\"&AM$12),$Q18*AM18)))","v":0},{"$f":"IF(AN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BO:$BO,\">=\"&AN$11,BDCRM!$BO:$BO,\"<=\"&AN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BY:$BY,\">=\"&AN$11,BDCRM!$BY:$BY,\"<=\"&AN$12),$Q18*AN18)))","v":0},{"$f":"IF(AO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BO:$BO,\">=\"&AO$11,BDCRM!$BO:$BO,\"<=\"&AO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BY:$BY,\">=\"&AO$11,BDCRM!$BY:$BY,\"<=\"&AO$12),$Q18*AO18)))","v":0},{"$f":"IF(AP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BO:$BO,\">=\"&AP$11,BDCRM!$BO:$BO,\"<=\"&AP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BY:$BY,\">=\"&AP$11,BDCRM!$BY:$BY,\"<=\"&AP$12),$Q18*AP18)))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BO:$BO,\">=\"&AQ$11,BDCRM!$BO:$BO,\"<=\"&AQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BY:$BY,\">=\"&AQ$11,BDCRM!$BY:$BY,\"<=\"&AQ$12),$Q18*AQ18)))","v":0},{"$f":"IF(AR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BO:$BO,\">=\"&AR$11,BDCRM!$BO:$BO,\"<=\"&AR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BY:$BY,\">=\"&AR$11,BDCRM!$BY:$BY,\"<=\"&AR$12),$Q18*AR18)))","v":0},{"$f":"IF(AS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BO:$BO,\">=\"&AS$11,BDCRM!$BO:$BO,\"<=\"&AS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BY:$BY,\">=\"&AS$11,BDCRM!$BY:$BY,\"<=\"&AS$12),$Q18*AS18)))","v":0},{"$f":"IF(AT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BO:$BO,\">=\"&AT$11,BDCRM!$BO:$BO,\"<=\"&AT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BY:$BY,\">=\"&AT$11,BDCRM!$BY:$BY,\"<=\"&AT$12),$Q18*AT18)))","v":0},{"$f":"IF(AU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BO:$BO,\">=\"&AU$11,BDCRM!$BO:$BO,\"<=\"&AU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BY:$BY,\">=\"&AU$11,BDCRM!$BY:$BY,\"<=\"&AU$12),$Q18*AU18)))","v":0},{"$f":"IF(AV$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AV$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BO:$BO,\">=\"&AV$11,BDCRM!$BO:$BO,\"<=\"&AV$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BY:$BY,\">=\"&AV$11,BDCRM!$BY:$BY,\"<=\"&AV$12),$Q18*AV18)))","v":0},{"$f":"IF(AW$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AW$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BO:$BO,\">=\"&AW$11,BDCRM!$BO:$BO,\"<=\"&AW$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BY:$BY,\">=\"&AW$11,BDCRM!$BY:$BY,\"<=\"&AW$12),$Q18*AW18)))","v":0},{"$f":"IF(AX$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AX$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BO:$BO,\">=\"&AX$11,BDCRM!$BO:$BO,\"<=\"&AX$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BY:$BY,\">=\"&AX$11,BDCRM!$BY:$BY,\"<=\"&AX$12),$Q18*AX18)))","v":0},{"$f":"IF(AY$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AY$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BO:$BO,\">=\"&AY$11,BDCRM!$BO:$BO,\"<=\"&AY$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BY:$BY,\">=\"&AY$11,BDCRM!$BY:$BY,\"<=\"&AY$12),$Q18*AY18)))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AZ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BO:$BO,\">=\"&AZ$11,BDCRM!$BO:$BO,\"<=\"&AZ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BY:$BY,\">=\"&AZ$11,BDCRM!$BY:$BY,\"<=\"&AZ$12),$Q18*AZ18)))","v":0},{"$f":"IF(BA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BO:$BO,\">=\"&BA$11,BDCRM!$BO:$BO,\"<=\"&BA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BY:$BY,\">=\"&BA$11,BDCRM!$BY:$BY,\"<=\"&BA$12),$Q18*BA18)))","v":0},{"$f":"IF(BB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BO:$BO,\">=\"&BB$11,BDCRM!$BO:$BO,\"<=\"&BB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BY:$BY,\">=\"&BB$11,BDCRM!$BY:$BY,\"<=\"&BB$12),$Q18*BB18)))","v":0},{"$f":"IF(BC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BO:$BO,\">=\"&BC$11,BDCRM!$BO:$BO,\"<=\"&BC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BY:$BY,\">=\"&BC$11,BDCRM!$BY:$BY,\"<=\"&BC$12),$Q18*BC18)))","v":0},{"$f":"IF(BD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BO:$BO,\">=\"&BD$11,BDCRM!$BO:$BO,\"<=\"&BD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BY:$BY,\">=\"&BD$11,BDCRM!$BY:$BY,\"<=\"&BD$12),$Q18*BD18)))","v":0},{"$f":"IF(BE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BO:$BO,\">=\"&BE$11,BDCRM!$BO:$BO,\"<=\"&BE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BY:$BY,\">=\"&BE$11,BDCRM!$BY:$BY,\"<=\"&BE$12),$Q18*BE18)))","v":0},{"$f":"IF(BF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BO:$BO,\">=\"&BF$11,BDCRM!$BO:$BO,\"<=\"&BF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BY:$BY,\">=\"&BF$11,BDCRM!$BY:$BY,\"<=\"&BF$12),$Q18*BF18)))","v":0},{"$f":"IF(BG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BO:$BO,\">=\"&BG$11,BDCRM!$BO:$BO,\"<=\"&BG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BY:$BY,\">=\"&BG$11,BDCRM!$BY:$BY,\"<=\"&BG$12),$Q18*BG18)))","v":0},{"$f":"IF(BH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BO:$BO,\">=\"&BH$11,BDCRM!$BO:$BO,\"<=\"&BH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BY:$BY,\">=\"&BH$11,BDCRM!$BY:$BY,\"<=\"&BH$12),$Q18*BH18)))","v":0},{"$f":"IF(BI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BO:$BO,\">=\"&BI$11,BDCRM!$BO:$BO,\"<=\"&BI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BY:$BY,\">=\"&BI$11,BDCRM!$BY:$BY,\"<=\"&BI$12),$Q18*BI18)))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BO:$BO,\">=\"&BJ$11,BDCRM!$BO:$BO,\"<=\"&BJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BY:$BY,\">=\"&BJ$11,BDCRM!$BY:$BY,\"<=\"&BJ$12),$Q18*BJ18)))","v":0},{"$f":"IF(BK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BO:$BO,\">=\"&BK$11,BDCRM!$BO:$BO,\"<=\"&BK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BY:$BY,\">=\"&BK$11,BDCRM!$BY:$BY,\"<=\"&BK$12),$Q18*BK18)))","v":0},{"$f":"IF(BL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BO:$BO,\">=\"&BL$11,BDCRM!$BO:$BO,\"<=\"&BL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BY:$BY,\">=\"&BL$11,BDCRM!$BY:$BY,\"<=\"&BL$12),$Q18*BL18)))","v":0},{"$f":"IF(BM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BO:$BO,\">=\"&BM$11,BDCRM!$BO:$BO,\"<=\"&BM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BY:$BY,\">=\"&BM$11,BDCRM!$BY:$BY,\"<=\"&BM$12),$Q18*BM18)))","v":0},{"$f":"IF(BN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BO:$BO,\">=\"&BN$11,BDCRM!$BO:$BO,\"<=\"&BN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BY:$BY,\">=\"&BN$11,BDCRM!$BY:$BY,\"<=\"&BN$12),$Q18*BN18)))","v":0},{"$f":"IF(BO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BO:$BO,\">=\"&BO$11,BDCRM!$BO:$BO,\"<=\"&BO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BY:$BY,\">=\"&BO$11,BDCRM!$BY:$BY,\"<=\"&BO$12),$Q18*BO18)))","v":0},{"$f":"IF(BP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BO:$BO,\">=\"&BP$11,BDCRM!$BO:$BO,\"<=\"&BP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BY:$BY,\">=\"&BP$11,BDCRM!$BY:$BY,\"<=\"&BP$12),$Q18*BP18)))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BO:$BO,\">=\"&BQ$11,BDCRM!$BO:$BO,\"<=\"&BQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BY:$BY,\">=\"&BQ$11,BDCRM!$BY:$BY,\"<=\"&BQ$12),$Q18*BQ18)))","v":0},{"$f":"IF(BR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BO:$BO,\">=\"&BR$11,BDCRM!$BO:$BO,\"<=\"&BR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BY:$BY,\">=\"&BR$11,BDCRM!$BY:$BY,\"<=\"&BR$12),$Q18*BR18)))","v":0},{"$f":"IF(BS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BO:$BO,\">=\"&BS$11,BDCRM!$BO:$BO,\"<=\"&BS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BY:$BY,\">=\"&BS$11,BDCRM!$BY:$BY,\"<=\"&BS$12),$Q18*BS18)))","v":0},{"$f":"IF(BT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BO:$BO,\">=\"&BT$11,BDCRM!$BO:$BO,\"<=\"&BT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BY:$BY,\">=\"&BT$11,BDCRM!$BY:$BY,\"<=\"&BT$12),$Q18*BT18)))","v":0},{"$f":"IF(BU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BO:$BO,\">=\"&BU$11,BDCRM!$BO:$BO,\"<=\"&BU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BY:$BY,\">=\"&BU$11,BDCRM!$BY:$BY,\"<=\"&BU$12),$Q18*BU18)))","v":0},{"$f":"IF(BV$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BV$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BO:$BO,\">=\"&BV$11,BDCRM!$BO:$BO,\"<=\"&BV$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BY:$BY,\">=\"&BV$11,BDCRM!$BY:$BY,\"<=\"&BV$12),$Q18*BV18)))","v":0},{"$f":"IF(BW$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BW$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BO:$BO,\">=\"&BW$11,BDCRM!$BO:$BO,\"<=\"&BW$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BY:$BY,\">=\"&BW$11,BDCRM!$BY:$BY,\"<=\"&BW$12),$Q18*BW18)))","v":0},{"$f":"IF(BX$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BX$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BO:$BO,\">=\"&BX$11,BDCRM!$BO:$BO,\"<=\"&BX$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BY:$BY,\">=\"&BX$11,BDCRM!$BY:$BY,\"<=\"&BX$12),$Q18*BX18)))","v":0},{"$f":"IF(BY$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BY$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BO:$BO,\">=\"&BY$11,BDCRM!$BO:$BO,\"<=\"&BY$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BY:$BY,\">=\"&BY$11,BDCRM!$BY:$BY,\"<=\"&BY$12),$Q18*BY18)))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BZ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BO:$BO,\">=\"&BZ$11,BDCRM!$BO:$BO,\"<=\"&BZ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BY:$BY,\">=\"&BZ$11,BDCRM!$BY:$BY,\"<=\"&BZ$12),$Q18*BZ18)))","v":0},{"$f":"IF(CA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BO:$BO,\">=\"&CA$11,BDCRM!$BO:$BO,\"<=\"&CA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BY:$BY,\">=\"&CA$11,BDCRM!$BY:$BY,\"<=\"&CA$12),$Q18*CA18)))","v":0},{"$f":"IF(CB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BO:$BO,\">=\"&CB$11,BDCRM!$BO:$BO,\"<=\"&CB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BY:$BY,\">=\"&CB$11,BDCRM!$BY:$BY,\"<=\"&CB$12),$Q18*CB18)))","v":0},{"$f":"IF(CC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BO:$BO,\">=\"&CC$11,BDCRM!$BO:$BO,\"<=\"&CC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BY:$BY,\">=\"&CC$11,BDCRM!$BY:$BY,\"<=\"&CC$12),$Q18*CC18)))","v":0},{"$f":"IF(CD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BO:$BO,\">=\"&CD$11,BDCRM!$BO:$BO,\"<=\"&CD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BY:$BY,\">=\"&CD$11,BDCRM!$BY:$BY,\"<=\"&CD$12),$Q18*CD18)))","v":0},{"$f":"IF(CE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BO:$BO,\">=\"&CE$11,BDCRM!$BO:$BO,\"<=\"&CE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BY:$BY,\">=\"&CE$11,BDCRM!$BY:$BY,\"<=\"&CE$12),$Q18*CE18)))","v":0},{"$f":"IF(CF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BO:$BO,\">=\"&CF$11,BDCRM!$BO:$BO,\"<=\"&CF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BY:$BY,\">=\"&CF$11,BDCRM!$BY:$BY,\"<=\"&CF$12),$Q18*CF18)))","v":0},{"$f":"IF(CG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BO:$BO,\">=\"&CG$11,BDCRM!$BO:$BO,\"<=\"&CG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BY:$BY,\">=\"&CG$11,BDCRM!$BY:$BY,\"<=\"&CG$12),$Q18*CG18)))","v":0},{"$f":"IF(CH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BO:$BO,\">=\"&CH$11,BDCRM!$BO:$BO,\"<=\"&CH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BY:$BY,\">=\"&CH$11,BDCRM!$BY:$BY,\"<=\"&CH$12),$Q18*CH18)))","v":0},{"$f":"IF(CI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BO:$BO,\">=\"&CI$11,BDCRM!$BO:$BO,\"<=\"&CI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BY:$BY,\">=\"&CI$11,BDCRM!$BY:$BY,\"<=\"&CI$12),$Q18*CI18)))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BO:$BO,\">=\"&CJ$11,BDCRM!$BO:$BO,\"<=\"&CJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BY:$BY,\">=\"&CJ$11,BDCRM!$BY:$BY,\"<=\"&CJ$12),$Q18*CJ18)))","v":0},{"$f":"IF(CK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BO:$BO,\">=\"&CK$11,BDCRM!$BO:$BO,\"<=\"&CK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BY:$BY,\">=\"&CK$11,BDCRM!$BY:$BY,\"<=\"&CK$12),$Q18*CK18)))","v":0},{"$f":"IF(CL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BO:$BO,\">=\"&CL$11,BDCRM!$BO:$BO,\"<=\"&CL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BY:$BY,\">=\"&CL$11,BDCRM!$BY:$BY,\"<=\"&CL$12),$Q18*CL18)))","v":0},{"$f":"IF(CM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BO:$BO,\">=\"&CM$11,BDCRM!$BO:$BO,\"<=\"&CM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BY:$BY,\">=\"&CM$11,BDCRM!$BY:$BY,\"<=\"&CM$12),$Q18*CM18)))","v":0},{"$f":"IF(CN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BO:$BO,\">=\"&CN$11,BDCRM!$BO:$BO,\"<=\"&CN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BY:$BY,\">=\"&CN$11,BDCRM!$BY:$BY,\"<=\"&CN$12),$Q18*CN18)))","v":0},{"$f":"IF(CO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BO:$BO,\">=\"&CO$11,BDCRM!$BO:$BO,\"<=\"&CO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BY:$BY,\">=\"&CO$11,BDCRM!$BY:$BY,\"<=\"&CO$12),$Q18*CO18)))","v":0},{"$f":"IF(CP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BO:$BO,\">=\"&CP$11,BDCRM!$BO:$BO,\"<=\"&CP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BY:$BY,\">=\"&CP$11,BDCRM!$BY:$BY,\"<=\"&CP$12),$Q18*CP18)))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BO:$BO,\">=\"&CQ$11,BDCRM!$BO:$BO,\"<=\"&CQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BY:$BY,\">=\"&CQ$11,BDCRM!$BY:$BY,\"<=\"&CQ$12),$Q18*CQ18)))","v":0},{"$f":"IF(CR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BO:$BO,\">=\"&CR$11,BDCRM!$BO:$BO,\"<=\"&CR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BY:$BY,\">=\"&CR$11,BDCRM!$BY:$BY,\"<=\"&CR$12),$Q18*CR18)))","v":0},{"$f":"IF(CS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BO:$BO,\">=\"&CS$11,BDCRM!$BO:$BO,\"<=\"&CS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BY:$BY,\">=\"&CS$11,BDCRM!$BY:$BY,\"<=\"&CS$12),$Q18*CS18)))","v":0},{"$f":"IF(CT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BO:$BO,\">=\"&CT$11,BDCRM!$BO:$BO,\"<=\"&CT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BY:$BY,\">=\"&CT$11,BDCRM!$BY:$BY,\"<=\"&CT$12),$Q18*CT18)))","v":0},{"$f":"IF(CU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BO:$BO,\">=\"&CU$11,BDCRM!$BO:$BO,\"<=\"&CU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H28,BDCRM!$BI:$BI,$I28,BDCRM!$BM:$BM,$Q28,BDCRM!$BY:$BY,\">=\"&CU$11,BDCRM!$BY:$BY,\"<=\"&CU$12),$Q18*CU18)))","v":0}]
[{"$f":"ROW()","v":29},null,null,null,null,null,{"$f":"IF($R29=\"^\",IF(COUNTIF(Lists!$13:$13,H29)=1,0,1),0)","v":0},{"$f":"H26","v":"Капзатраты разовые амортизируемые"},{"$f":"Items!AU18","v":"Строительство цеха"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,30000000,null,null,{"$f":"IF(AA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&AA$11,BDCRM!$BO:$BO,\"<=\"&AA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&AA$11,BDCRM!$BY:$BY,\"<=\"&AA$12),$Q19*AA19)))","v":15000000},{"$f":"IF(AB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&AB$11,BDCRM!$BO:$BO,\"<=\"&AB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&AB$11,BDCRM!$BY:$BY,\"<=\"&AB$12),$Q19*AB19)))","v":15000000},{"$f":"IF(AC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&AC$11,BDCRM!$BO:$BO,\"<=\"&AC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&AC$11,BDCRM!$BY:$BY,\"<=\"&AC$12),$Q19*AC19)))","v":0},{"$f":"IF(AD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&AD$11,BDCRM!$BO:$BO,\"<=\"&AD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&AD$11,BDCRM!$BY:$BY,\"<=\"&AD$12),$Q19*AD19)))","v":0},{"$f":"IF(AE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&AE$11,BDCRM!$BO:$BO,\"<=\"&AE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&AE$11,BDCRM!$BY:$BY,\"<=\"&AE$12),$Q19*AE19)))","v":0},{"$f":"IF(AF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&AF$11,BDCRM!$BO:$BO,\"<=\"&AF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&AF$11,BDCRM!$BY:$BY,\"<=\"&AF$12),$Q19*AF19)))","v":0},{"$f":"IF(AG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&AG$11,BDCRM!$BO:$BO,\"<=\"&AG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&AG$11,BDCRM!$BY:$BY,\"<=\"&AG$12),$Q19*AG19)))","v":0},{"$f":"IF(AH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&AH$11,BDCRM!$BO:$BO,\"<=\"&AH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&AH$11,BDCRM!$BY:$BY,\"<=\"&AH$12),$Q19*AH19)))","v":0},{"$f":"IF(AI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&AI$11,BDCRM!$BO:$BO,\"<=\"&AI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&AI$11,BDCRM!$BY:$BY,\"<=\"&AI$12),$Q19*AI19)))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&AJ$11,BDCRM!$BO:$BO,\"<=\"&AJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&AJ$11,BDCRM!$BY:$BY,\"<=\"&AJ$12),$Q19*AJ19)))","v":0},{"$f":"IF(AK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&AK$11,BDCRM!$BO:$BO,\"<=\"&AK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&AK$11,BDCRM!$BY:$BY,\"<=\"&AK$12),$Q19*AK19)))","v":0},{"$f":"IF(AL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&AL$11,BDCRM!$BO:$BO,\"<=\"&AL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&AL$11,BDCRM!$BY:$BY,\"<=\"&AL$12),$Q19*AL19)))","v":0},{"$f":"IF(AM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&AM$11,BDCRM!$BO:$BO,\"<=\"&AM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&AM$11,BDCRM!$BY:$BY,\"<=\"&AM$12),$Q19*AM19)))","v":0},{"$f":"IF(AN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&AN$11,BDCRM!$BO:$BO,\"<=\"&AN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&AN$11,BDCRM!$BY:$BY,\"<=\"&AN$12),$Q19*AN19)))","v":0},{"$f":"IF(AO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&AO$11,BDCRM!$BO:$BO,\"<=\"&AO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&AO$11,BDCRM!$BY:$BY,\"<=\"&AO$12),$Q19*AO19)))","v":0},{"$f":"IF(AP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&AP$11,BDCRM!$BO:$BO,\"<=\"&AP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&AP$11,BDCRM!$BY:$BY,\"<=\"&AP$12),$Q19*AP19)))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&AQ$11,BDCRM!$BO:$BO,\"<=\"&AQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&AQ$11,BDCRM!$BY:$BY,\"<=\"&AQ$12),$Q19*AQ19)))","v":0},{"$f":"IF(AR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&AR$11,BDCRM!$BO:$BO,\"<=\"&AR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&AR$11,BDCRM!$BY:$BY,\"<=\"&AR$12),$Q19*AR19)))","v":0},{"$f":"IF(AS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&AS$11,BDCRM!$BO:$BO,\"<=\"&AS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&AS$11,BDCRM!$BY:$BY,\"<=\"&AS$12),$Q19*AS19)))","v":0},{"$f":"IF(AT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&AT$11,BDCRM!$BO:$BO,\"<=\"&AT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&AT$11,BDCRM!$BY:$BY,\"<=\"&AT$12),$Q19*AT19)))","v":0},{"$f":"IF(AU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&AU$11,BDCRM!$BO:$BO,\"<=\"&AU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&AU$11,BDCRM!$BY:$BY,\"<=\"&AU$12),$Q19*AU19)))","v":0},{"$f":"IF(AV$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AV$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&AV$11,BDCRM!$BO:$BO,\"<=\"&AV$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&AV$11,BDCRM!$BY:$BY,\"<=\"&AV$12),$Q19*AV19)))","v":0},{"$f":"IF(AW$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AW$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&AW$11,BDCRM!$BO:$BO,\"<=\"&AW$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&AW$11,BDCRM!$BY:$BY,\"<=\"&AW$12),$Q19*AW19)))","v":0},{"$f":"IF(AX$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AX$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&AX$11,BDCRM!$BO:$BO,\"<=\"&AX$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&AX$11,BDCRM!$BY:$BY,\"<=\"&AX$12),$Q19*AX19)))","v":0},{"$f":"IF(AY$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AY$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&AY$11,BDCRM!$BO:$BO,\"<=\"&AY$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&AY$11,BDCRM!$BY:$BY,\"<=\"&AY$12),$Q19*AY19)))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AZ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&AZ$11,BDCRM!$BO:$BO,\"<=\"&AZ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&AZ$11,BDCRM!$BY:$BY,\"<=\"&AZ$12),$Q19*AZ19)))","v":0},{"$f":"IF(BA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&BA$11,BDCRM!$BO:$BO,\"<=\"&BA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&BA$11,BDCRM!$BY:$BY,\"<=\"&BA$12),$Q19*BA19)))","v":0},{"$f":"IF(BB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&BB$11,BDCRM!$BO:$BO,\"<=\"&BB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&BB$11,BDCRM!$BY:$BY,\"<=\"&BB$12),$Q19*BB19)))","v":0},{"$f":"IF(BC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&BC$11,BDCRM!$BO:$BO,\"<=\"&BC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&BC$11,BDCRM!$BY:$BY,\"<=\"&BC$12),$Q19*BC19)))","v":0},{"$f":"IF(BD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&BD$11,BDCRM!$BO:$BO,\"<=\"&BD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&BD$11,BDCRM!$BY:$BY,\"<=\"&BD$12),$Q19*BD19)))","v":0},{"$f":"IF(BE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&BE$11,BDCRM!$BO:$BO,\"<=\"&BE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&BE$11,BDCRM!$BY:$BY,\"<=\"&BE$12),$Q19*BE19)))","v":0},{"$f":"IF(BF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&BF$11,BDCRM!$BO:$BO,\"<=\"&BF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&BF$11,BDCRM!$BY:$BY,\"<=\"&BF$12),$Q19*BF19)))","v":0},{"$f":"IF(BG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&BG$11,BDCRM!$BO:$BO,\"<=\"&BG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&BG$11,BDCRM!$BY:$BY,\"<=\"&BG$12),$Q19*BG19)))","v":0},{"$f":"IF(BH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&BH$11,BDCRM!$BO:$BO,\"<=\"&BH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&BH$11,BDCRM!$BY:$BY,\"<=\"&BH$12),$Q19*BH19)))","v":0},{"$f":"IF(BI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&BI$11,BDCRM!$BO:$BO,\"<=\"&BI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&BI$11,BDCRM!$BY:$BY,\"<=\"&BI$12),$Q19*BI19)))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&BJ$11,BDCRM!$BO:$BO,\"<=\"&BJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&BJ$11,BDCRM!$BY:$BY,\"<=\"&BJ$12),$Q19*BJ19)))","v":0},{"$f":"IF(BK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&BK$11,BDCRM!$BO:$BO,\"<=\"&BK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&BK$11,BDCRM!$BY:$BY,\"<=\"&BK$12),$Q19*BK19)))","v":0},{"$f":"IF(BL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&BL$11,BDCRM!$BO:$BO,\"<=\"&BL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&BL$11,BDCRM!$BY:$BY,\"<=\"&BL$12),$Q19*BL19)))","v":0},{"$f":"IF(BM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&BM$11,BDCRM!$BO:$BO,\"<=\"&BM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&BM$11,BDCRM!$BY:$BY,\"<=\"&BM$12),$Q19*BM19)))","v":0},{"$f":"IF(BN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&BN$11,BDCRM!$BO:$BO,\"<=\"&BN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&BN$11,BDCRM!$BY:$BY,\"<=\"&BN$12),$Q19*BN19)))","v":0},{"$f":"IF(BO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&BO$11,BDCRM!$BO:$BO,\"<=\"&BO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&BO$11,BDCRM!$BY:$BY,\"<=\"&BO$12),$Q19*BO19)))","v":0},{"$f":"IF(BP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&BP$11,BDCRM!$BO:$BO,\"<=\"&BP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&BP$11,BDCRM!$BY:$BY,\"<=\"&BP$12),$Q19*BP19)))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&BQ$11,BDCRM!$BO:$BO,\"<=\"&BQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&BQ$11,BDCRM!$BY:$BY,\"<=\"&BQ$12),$Q19*BQ19)))","v":0},{"$f":"IF(BR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&BR$11,BDCRM!$BO:$BO,\"<=\"&BR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&BR$11,BDCRM!$BY:$BY,\"<=\"&BR$12),$Q19*BR19)))","v":0},{"$f":"IF(BS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&BS$11,BDCRM!$BO:$BO,\"<=\"&BS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&BS$11,BDCRM!$BY:$BY,\"<=\"&BS$12),$Q19*BS19)))","v":0},{"$f":"IF(BT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&BT$11,BDCRM!$BO:$BO,\"<=\"&BT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&BT$11,BDCRM!$BY:$BY,\"<=\"&BT$12),$Q19*BT19)))","v":0},{"$f":"IF(BU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&BU$11,BDCRM!$BO:$BO,\"<=\"&BU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&BU$11,BDCRM!$BY:$BY,\"<=\"&BU$12),$Q19*BU19)))","v":0},{"$f":"IF(BV$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BV$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&BV$11,BDCRM!$BO:$BO,\"<=\"&BV$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&BV$11,BDCRM!$BY:$BY,\"<=\"&BV$12),$Q19*BV19)))","v":0},{"$f":"IF(BW$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BW$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&BW$11,BDCRM!$BO:$BO,\"<=\"&BW$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&BW$11,BDCRM!$BY:$BY,\"<=\"&BW$12),$Q19*BW19)))","v":0},{"$f":"IF(BX$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BX$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&BX$11,BDCRM!$BO:$BO,\"<=\"&BX$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&BX$11,BDCRM!$BY:$BY,\"<=\"&BX$12),$Q19*BX19)))","v":0},{"$f":"IF(BY$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BY$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&BY$11,BDCRM!$BO:$BO,\"<=\"&BY$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&BY$11,BDCRM!$BY:$BY,\"<=\"&BY$12),$Q19*BY19)))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BZ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&BZ$11,BDCRM!$BO:$BO,\"<=\"&BZ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&BZ$11,BDCRM!$BY:$BY,\"<=\"&BZ$12),$Q19*BZ19)))","v":0},{"$f":"IF(CA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&CA$11,BDCRM!$BO:$BO,\"<=\"&CA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&CA$11,BDCRM!$BY:$BY,\"<=\"&CA$12),$Q19*CA19)))","v":0},{"$f":"IF(CB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&CB$11,BDCRM!$BO:$BO,\"<=\"&CB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&CB$11,BDCRM!$BY:$BY,\"<=\"&CB$12),$Q19*CB19)))","v":0},{"$f":"IF(CC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&CC$11,BDCRM!$BO:$BO,\"<=\"&CC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&CC$11,BDCRM!$BY:$BY,\"<=\"&CC$12),$Q19*CC19)))","v":0},{"$f":"IF(CD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&CD$11,BDCRM!$BO:$BO,\"<=\"&CD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&CD$11,BDCRM!$BY:$BY,\"<=\"&CD$12),$Q19*CD19)))","v":0},{"$f":"IF(CE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&CE$11,BDCRM!$BO:$BO,\"<=\"&CE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&CE$11,BDCRM!$BY:$BY,\"<=\"&CE$12),$Q19*CE19)))","v":0},{"$f":"IF(CF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&CF$11,BDCRM!$BO:$BO,\"<=\"&CF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&CF$11,BDCRM!$BY:$BY,\"<=\"&CF$12),$Q19*CF19)))","v":0},{"$f":"IF(CG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&CG$11,BDCRM!$BO:$BO,\"<=\"&CG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&CG$11,BDCRM!$BY:$BY,\"<=\"&CG$12),$Q19*CG19)))","v":0},{"$f":"IF(CH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&CH$11,BDCRM!$BO:$BO,\"<=\"&CH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&CH$11,BDCRM!$BY:$BY,\"<=\"&CH$12),$Q19*CH19)))","v":0},{"$f":"IF(CI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&CI$11,BDCRM!$BO:$BO,\"<=\"&CI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&CI$11,BDCRM!$BY:$BY,\"<=\"&CI$12),$Q19*CI19)))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&CJ$11,BDCRM!$BO:$BO,\"<=\"&CJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&CJ$11,BDCRM!$BY:$BY,\"<=\"&CJ$12),$Q19*CJ19)))","v":0},{"$f":"IF(CK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&CK$11,BDCRM!$BO:$BO,\"<=\"&CK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&CK$11,BDCRM!$BY:$BY,\"<=\"&CK$12),$Q19*CK19)))","v":0},{"$f":"IF(CL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&CL$11,BDCRM!$BO:$BO,\"<=\"&CL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&CL$11,BDCRM!$BY:$BY,\"<=\"&CL$12),$Q19*CL19)))","v":0},{"$f":"IF(CM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&CM$11,BDCRM!$BO:$BO,\"<=\"&CM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&CM$11,BDCRM!$BY:$BY,\"<=\"&CM$12),$Q19*CM19)))","v":0},{"$f":"IF(CN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&CN$11,BDCRM!$BO:$BO,\"<=\"&CN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&CN$11,BDCRM!$BY:$BY,\"<=\"&CN$12),$Q19*CN19)))","v":0},{"$f":"IF(CO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&CO$11,BDCRM!$BO:$BO,\"<=\"&CO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&CO$11,BDCRM!$BY:$BY,\"<=\"&CO$12),$Q19*CO19)))","v":0},{"$f":"IF(CP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&CP$11,BDCRM!$BO:$BO,\"<=\"&CP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&CP$11,BDCRM!$BY:$BY,\"<=\"&CP$12),$Q19*CP19)))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&CQ$11,BDCRM!$BO:$BO,\"<=\"&CQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&CQ$11,BDCRM!$BY:$BY,\"<=\"&CQ$12),$Q19*CQ19)))","v":0},{"$f":"IF(CR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&CR$11,BDCRM!$BO:$BO,\"<=\"&CR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&CR$11,BDCRM!$BY:$BY,\"<=\"&CR$12),$Q19*CR19)))","v":0},{"$f":"IF(CS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&CS$11,BDCRM!$BO:$BO,\"<=\"&CS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&CS$11,BDCRM!$BY:$BY,\"<=\"&CS$12),$Q19*CS19)))","v":0},{"$f":"IF(CT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&CT$11,BDCRM!$BO:$BO,\"<=\"&CT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&CT$11,BDCRM!$BY:$BY,\"<=\"&CT$12),$Q19*CT19)))","v":0},{"$f":"IF(CU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&CU$11,BDCRM!$BO:$BO,\"<=\"&CU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I29,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&CU$11,BDCRM!$BY:$BY,\"<=\"&CU$12),$Q19*CU19)))","v":0}]
[{"$f":"ROW()","v":30},null,null,null,null,null,{"$f":"IF($R30=\"^\",IF(COUNTIF(Lists!$13:$13,H30)=1,0,1),0)","v":0},{"$f":"H26","v":"Капзатраты разовые амортизируемые"},{"$f":"Items!AU19","v":"Закупка и монтаж оборудования"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,10000000,null,null,{"$f":"IF(AA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&AA$11,BDCRM!$BO:$BO,\"<=\"&AA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&AA$11,BDCRM!$BY:$BY,\"<=\"&AA$12),$Q20*AA20)))","v":0},{"$f":"IF(AB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&AB$11,BDCRM!$BO:$BO,\"<=\"&AB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&AB$11,BDCRM!$BY:$BY,\"<=\"&AB$12),$Q20*AB20)))","v":10000000},{"$f":"IF(AC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&AC$11,BDCRM!$BO:$BO,\"<=\"&AC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&AC$11,BDCRM!$BY:$BY,\"<=\"&AC$12),$Q20*AC20)))","v":0},{"$f":"IF(AD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&AD$11,BDCRM!$BO:$BO,\"<=\"&AD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&AD$11,BDCRM!$BY:$BY,\"<=\"&AD$12),$Q20*AD20)))","v":0},{"$f":"IF(AE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&AE$11,BDCRM!$BO:$BO,\"<=\"&AE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&AE$11,BDCRM!$BY:$BY,\"<=\"&AE$12),$Q20*AE20)))","v":0},{"$f":"IF(AF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&AF$11,BDCRM!$BO:$BO,\"<=\"&AF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&AF$11,BDCRM!$BY:$BY,\"<=\"&AF$12),$Q20*AF20)))","v":0},{"$f":"IF(AG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&AG$11,BDCRM!$BO:$BO,\"<=\"&AG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&AG$11,BDCRM!$BY:$BY,\"<=\"&AG$12),$Q20*AG20)))","v":0},{"$f":"IF(AH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&AH$11,BDCRM!$BO:$BO,\"<=\"&AH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&AH$11,BDCRM!$BY:$BY,\"<=\"&AH$12),$Q20*AH20)))","v":0},{"$f":"IF(AI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&AI$11,BDCRM!$BO:$BO,\"<=\"&AI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&AI$11,BDCRM!$BY:$BY,\"<=\"&AI$12),$Q20*AI20)))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&AJ$11,BDCRM!$BO:$BO,\"<=\"&AJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&AJ$11,BDCRM!$BY:$BY,\"<=\"&AJ$12),$Q20*AJ20)))","v":0},{"$f":"IF(AK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&AK$11,BDCRM!$BO:$BO,\"<=\"&AK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&AK$11,BDCRM!$BY:$BY,\"<=\"&AK$12),$Q20*AK20)))","v":0},{"$f":"IF(AL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&AL$11,BDCRM!$BO:$BO,\"<=\"&AL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&AL$11,BDCRM!$BY:$BY,\"<=\"&AL$12),$Q20*AL20)))","v":0},{"$f":"IF(AM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&AM$11,BDCRM!$BO:$BO,\"<=\"&AM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&AM$11,BDCRM!$BY:$BY,\"<=\"&AM$12),$Q20*AM20)))","v":0},{"$f":"IF(AN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&AN$11,BDCRM!$BO:$BO,\"<=\"&AN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&AN$11,BDCRM!$BY:$BY,\"<=\"&AN$12),$Q20*AN20)))","v":0},{"$f":"IF(AO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&AO$11,BDCRM!$BO:$BO,\"<=\"&AO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&AO$11,BDCRM!$BY:$BY,\"<=\"&AO$12),$Q20*AO20)))","v":0},{"$f":"IF(AP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&AP$11,BDCRM!$BO:$BO,\"<=\"&AP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&AP$11,BDCRM!$BY:$BY,\"<=\"&AP$12),$Q20*AP20)))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&AQ$11,BDCRM!$BO:$BO,\"<=\"&AQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&AQ$11,BDCRM!$BY:$BY,\"<=\"&AQ$12),$Q20*AQ20)))","v":0},{"$f":"IF(AR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&AR$11,BDCRM!$BO:$BO,\"<=\"&AR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&AR$11,BDCRM!$BY:$BY,\"<=\"&AR$12),$Q20*AR20)))","v":0},{"$f":"IF(AS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&AS$11,BDCRM!$BO:$BO,\"<=\"&AS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&AS$11,BDCRM!$BY:$BY,\"<=\"&AS$12),$Q20*AS20)))","v":0},{"$f":"IF(AT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&AT$11,BDCRM!$BO:$BO,\"<=\"&AT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&AT$11,BDCRM!$BY:$BY,\"<=\"&AT$12),$Q20*AT20)))","v":0},{"$f":"IF(AU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&AU$11,BDCRM!$BO:$BO,\"<=\"&AU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&AU$11,BDCRM!$BY:$BY,\"<=\"&AU$12),$Q20*AU20)))","v":0},{"$f":"IF(AV$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AV$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&AV$11,BDCRM!$BO:$BO,\"<=\"&AV$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&AV$11,BDCRM!$BY:$BY,\"<=\"&AV$12),$Q20*AV20)))","v":0},{"$f":"IF(AW$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AW$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&AW$11,BDCRM!$BO:$BO,\"<=\"&AW$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&AW$11,BDCRM!$BY:$BY,\"<=\"&AW$12),$Q20*AW20)))","v":0},{"$f":"IF(AX$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AX$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&AX$11,BDCRM!$BO:$BO,\"<=\"&AX$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&AX$11,BDCRM!$BY:$BY,\"<=\"&AX$12),$Q20*AX20)))","v":0},{"$f":"IF(AY$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AY$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&AY$11,BDCRM!$BO:$BO,\"<=\"&AY$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&AY$11,BDCRM!$BY:$BY,\"<=\"&AY$12),$Q20*AY20)))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AZ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&AZ$11,BDCRM!$BO:$BO,\"<=\"&AZ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&AZ$11,BDCRM!$BY:$BY,\"<=\"&AZ$12),$Q20*AZ20)))","v":0},{"$f":"IF(BA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&BA$11,BDCRM!$BO:$BO,\"<=\"&BA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&BA$11,BDCRM!$BY:$BY,\"<=\"&BA$12),$Q20*BA20)))","v":0},{"$f":"IF(BB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&BB$11,BDCRM!$BO:$BO,\"<=\"&BB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&BB$11,BDCRM!$BY:$BY,\"<=\"&BB$12),$Q20*BB20)))","v":0},{"$f":"IF(BC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&BC$11,BDCRM!$BO:$BO,\"<=\"&BC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&BC$11,BDCRM!$BY:$BY,\"<=\"&BC$12),$Q20*BC20)))","v":0},{"$f":"IF(BD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&BD$11,BDCRM!$BO:$BO,\"<=\"&BD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&BD$11,BDCRM!$BY:$BY,\"<=\"&BD$12),$Q20*BD20)))","v":0},{"$f":"IF(BE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&BE$11,BDCRM!$BO:$BO,\"<=\"&BE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&BE$11,BDCRM!$BY:$BY,\"<=\"&BE$12),$Q20*BE20)))","v":0},{"$f":"IF(BF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&BF$11,BDCRM!$BO:$BO,\"<=\"&BF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&BF$11,BDCRM!$BY:$BY,\"<=\"&BF$12),$Q20*BF20)))","v":0},{"$f":"IF(BG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&BG$11,BDCRM!$BO:$BO,\"<=\"&BG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&BG$11,BDCRM!$BY:$BY,\"<=\"&BG$12),$Q20*BG20)))","v":0},{"$f":"IF(BH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&BH$11,BDCRM!$BO:$BO,\"<=\"&BH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&BH$11,BDCRM!$BY:$BY,\"<=\"&BH$12),$Q20*BH20)))","v":0},{"$f":"IF(BI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&BI$11,BDCRM!$BO:$BO,\"<=\"&BI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&BI$11,BDCRM!$BY:$BY,\"<=\"&BI$12),$Q20*BI20)))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&BJ$11,BDCRM!$BO:$BO,\"<=\"&BJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&BJ$11,BDCRM!$BY:$BY,\"<=\"&BJ$12),$Q20*BJ20)))","v":0},{"$f":"IF(BK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&BK$11,BDCRM!$BO:$BO,\"<=\"&BK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&BK$11,BDCRM!$BY:$BY,\"<=\"&BK$12),$Q20*BK20)))","v":0},{"$f":"IF(BL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&BL$11,BDCRM!$BO:$BO,\"<=\"&BL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&BL$11,BDCRM!$BY:$BY,\"<=\"&BL$12),$Q20*BL20)))","v":0},{"$f":"IF(BM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&BM$11,BDCRM!$BO:$BO,\"<=\"&BM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&BM$11,BDCRM!$BY:$BY,\"<=\"&BM$12),$Q20*BM20)))","v":0},{"$f":"IF(BN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&BN$11,BDCRM!$BO:$BO,\"<=\"&BN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&BN$11,BDCRM!$BY:$BY,\"<=\"&BN$12),$Q20*BN20)))","v":0},{"$f":"IF(BO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&BO$11,BDCRM!$BO:$BO,\"<=\"&BO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&BO$11,BDCRM!$BY:$BY,\"<=\"&BO$12),$Q20*BO20)))","v":0},{"$f":"IF(BP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&BP$11,BDCRM!$BO:$BO,\"<=\"&BP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&BP$11,BDCRM!$BY:$BY,\"<=\"&BP$12),$Q20*BP20)))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&BQ$11,BDCRM!$BO:$BO,\"<=\"&BQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&BQ$11,BDCRM!$BY:$BY,\"<=\"&BQ$12),$Q20*BQ20)))","v":0},{"$f":"IF(BR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&BR$11,BDCRM!$BO:$BO,\"<=\"&BR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&BR$11,BDCRM!$BY:$BY,\"<=\"&BR$12),$Q20*BR20)))","v":0},{"$f":"IF(BS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&BS$11,BDCRM!$BO:$BO,\"<=\"&BS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&BS$11,BDCRM!$BY:$BY,\"<=\"&BS$12),$Q20*BS20)))","v":0},{"$f":"IF(BT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&BT$11,BDCRM!$BO:$BO,\"<=\"&BT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&BT$11,BDCRM!$BY:$BY,\"<=\"&BT$12),$Q20*BT20)))","v":0},{"$f":"IF(BU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&BU$11,BDCRM!$BO:$BO,\"<=\"&BU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&BU$11,BDCRM!$BY:$BY,\"<=\"&BU$12),$Q20*BU20)))","v":0},{"$f":"IF(BV$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BV$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&BV$11,BDCRM!$BO:$BO,\"<=\"&BV$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&BV$11,BDCRM!$BY:$BY,\"<=\"&BV$12),$Q20*BV20)))","v":0},{"$f":"IF(BW$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BW$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&BW$11,BDCRM!$BO:$BO,\"<=\"&BW$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&BW$11,BDCRM!$BY:$BY,\"<=\"&BW$12),$Q20*BW20)))","v":0},{"$f":"IF(BX$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BX$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&BX$11,BDCRM!$BO:$BO,\"<=\"&BX$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&BX$11,BDCRM!$BY:$BY,\"<=\"&BX$12),$Q20*BX20)))","v":0},{"$f":"IF(BY$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BY$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&BY$11,BDCRM!$BO:$BO,\"<=\"&BY$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&BY$11,BDCRM!$BY:$BY,\"<=\"&BY$12),$Q20*BY20)))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BZ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&BZ$11,BDCRM!$BO:$BO,\"<=\"&BZ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&BZ$11,BDCRM!$BY:$BY,\"<=\"&BZ$12),$Q20*BZ20)))","v":0},{"$f":"IF(CA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&CA$11,BDCRM!$BO:$BO,\"<=\"&CA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&CA$11,BDCRM!$BY:$BY,\"<=\"&CA$12),$Q20*CA20)))","v":0},{"$f":"IF(CB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&CB$11,BDCRM!$BO:$BO,\"<=\"&CB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&CB$11,BDCRM!$BY:$BY,\"<=\"&CB$12),$Q20*CB20)))","v":0},{"$f":"IF(CC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&CC$11,BDCRM!$BO:$BO,\"<=\"&CC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&CC$11,BDCRM!$BY:$BY,\"<=\"&CC$12),$Q20*CC20)))","v":0},{"$f":"IF(CD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&CD$11,BDCRM!$BO:$BO,\"<=\"&CD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&CD$11,BDCRM!$BY:$BY,\"<=\"&CD$12),$Q20*CD20)))","v":0},{"$f":"IF(CE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&CE$11,BDCRM!$BO:$BO,\"<=\"&CE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&CE$11,BDCRM!$BY:$BY,\"<=\"&CE$12),$Q20*CE20)))","v":0},{"$f":"IF(CF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&CF$11,BDCRM!$BO:$BO,\"<=\"&CF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&CF$11,BDCRM!$BY:$BY,\"<=\"&CF$12),$Q20*CF20)))","v":0},{"$f":"IF(CG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&CG$11,BDCRM!$BO:$BO,\"<=\"&CG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&CG$11,BDCRM!$BY:$BY,\"<=\"&CG$12),$Q20*CG20)))","v":0},{"$f":"IF(CH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&CH$11,BDCRM!$BO:$BO,\"<=\"&CH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&CH$11,BDCRM!$BY:$BY,\"<=\"&CH$12),$Q20*CH20)))","v":0},{"$f":"IF(CI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&CI$11,BDCRM!$BO:$BO,\"<=\"&CI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&CI$11,BDCRM!$BY:$BY,\"<=\"&CI$12),$Q20*CI20)))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&CJ$11,BDCRM!$BO:$BO,\"<=\"&CJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&CJ$11,BDCRM!$BY:$BY,\"<=\"&CJ$12),$Q20*CJ20)))","v":0},{"$f":"IF(CK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&CK$11,BDCRM!$BO:$BO,\"<=\"&CK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&CK$11,BDCRM!$BY:$BY,\"<=\"&CK$12),$Q20*CK20)))","v":0},{"$f":"IF(CL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&CL$11,BDCRM!$BO:$BO,\"<=\"&CL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&CL$11,BDCRM!$BY:$BY,\"<=\"&CL$12),$Q20*CL20)))","v":0},{"$f":"IF(CM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&CM$11,BDCRM!$BO:$BO,\"<=\"&CM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&CM$11,BDCRM!$BY:$BY,\"<=\"&CM$12),$Q20*CM20)))","v":0},{"$f":"IF(CN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&CN$11,BDCRM!$BO:$BO,\"<=\"&CN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&CN$11,BDCRM!$BY:$BY,\"<=\"&CN$12),$Q20*CN20)))","v":0},{"$f":"IF(CO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&CO$11,BDCRM!$BO:$BO,\"<=\"&CO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&CO$11,BDCRM!$BY:$BY,\"<=\"&CO$12),$Q20*CO20)))","v":0},{"$f":"IF(CP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&CP$11,BDCRM!$BO:$BO,\"<=\"&CP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&CP$11,BDCRM!$BY:$BY,\"<=\"&CP$12),$Q20*CP20)))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&CQ$11,BDCRM!$BO:$BO,\"<=\"&CQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&CQ$11,BDCRM!$BY:$BY,\"<=\"&CQ$12),$Q20*CQ20)))","v":0},{"$f":"IF(CR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&CR$11,BDCRM!$BO:$BO,\"<=\"&CR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&CR$11,BDCRM!$BY:$BY,\"<=\"&CR$12),$Q20*CR20)))","v":0},{"$f":"IF(CS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&CS$11,BDCRM!$BO:$BO,\"<=\"&CS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&CS$11,BDCRM!$BY:$BY,\"<=\"&CS$12),$Q20*CS20)))","v":0},{"$f":"IF(CT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&CT$11,BDCRM!$BO:$BO,\"<=\"&CT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&CT$11,BDCRM!$BY:$BY,\"<=\"&CT$12),$Q20*CT20)))","v":0},{"$f":"IF(CU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&CU$11,BDCRM!$BO:$BO,\"<=\"&CU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BI:$BI,$I30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&CU$11,BDCRM!$BY:$BY,\"<=\"&CU$12),$Q20*CU20)))","v":0}]
[{"$f":"ROW()","v":31},null,null,null,null,null,{"$f":"IF($R31=\"^\",IF(COUNTIF(Lists!$13:$13,H31)=1,0,1),0)","v":0},{"$f":"H26","v":"Капзатраты разовые амортизируемые"},{"$f":"Items!AU20","v":"Технологические инструкции"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,1000000,null,null,{"$f":"IF(AA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BO:$BO,\">=\"&AA$11,BDCRM!$BO:$BO,\"<=\"&AA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BY:$BY,\">=\"&AA$11,BDCRM!$BY:$BY,\"<=\"&AA$12),$Q21*AA21)))","v":0},{"$f":"IF(AB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BO:$BO,\">=\"&AB$11,BDCRM!$BO:$BO,\"<=\"&AB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BY:$BY,\">=\"&AB$11,BDCRM!$BY:$BY,\"<=\"&AB$12),$Q21*AB21)))","v":1000000},{"$f":"IF(AC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BO:$BO,\">=\"&AC$11,BDCRM!$BO:$BO,\"<=\"&AC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BY:$BY,\">=\"&AC$11,BDCRM!$BY:$BY,\"<=\"&AC$12),$Q21*AC21)))","v":0},{"$f":"IF(AD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BO:$BO,\">=\"&AD$11,BDCRM!$BO:$BO,\"<=\"&AD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BY:$BY,\">=\"&AD$11,BDCRM!$BY:$BY,\"<=\"&AD$12),$Q21*AD21)))","v":0},{"$f":"IF(AE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BO:$BO,\">=\"&AE$11,BDCRM!$BO:$BO,\"<=\"&AE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BY:$BY,\">=\"&AE$11,BDCRM!$BY:$BY,\"<=\"&AE$12),$Q21*AE21)))","v":0},{"$f":"IF(AF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BO:$BO,\">=\"&AF$11,BDCRM!$BO:$BO,\"<=\"&AF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BY:$BY,\">=\"&AF$11,BDCRM!$BY:$BY,\"<=\"&AF$12),$Q21*AF21)))","v":0},{"$f":"IF(AG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BO:$BO,\">=\"&AG$11,BDCRM!$BO:$BO,\"<=\"&AG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BY:$BY,\">=\"&AG$11,BDCRM!$BY:$BY,\"<=\"&AG$12),$Q21*AG21)))","v":0},{"$f":"IF(AH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BO:$BO,\">=\"&AH$11,BDCRM!$BO:$BO,\"<=\"&AH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BY:$BY,\">=\"&AH$11,BDCRM!$BY:$BY,\"<=\"&AH$12),$Q21*AH21)))","v":0},{"$f":"IF(AI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BO:$BO,\">=\"&AI$11,BDCRM!$BO:$BO,\"<=\"&AI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BY:$BY,\">=\"&AI$11,BDCRM!$BY:$BY,\"<=\"&AI$12),$Q21*AI21)))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BO:$BO,\">=\"&AJ$11,BDCRM!$BO:$BO,\"<=\"&AJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BY:$BY,\">=\"&AJ$11,BDCRM!$BY:$BY,\"<=\"&AJ$12),$Q21*AJ21)))","v":0},{"$f":"IF(AK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BO:$BO,\">=\"&AK$11,BDCRM!$BO:$BO,\"<=\"&AK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BY:$BY,\">=\"&AK$11,BDCRM!$BY:$BY,\"<=\"&AK$12),$Q21*AK21)))","v":0},{"$f":"IF(AL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BO:$BO,\">=\"&AL$11,BDCRM!$BO:$BO,\"<=\"&AL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BY:$BY,\">=\"&AL$11,BDCRM!$BY:$BY,\"<=\"&AL$12),$Q21*AL21)))","v":0},{"$f":"IF(AM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BO:$BO,\">=\"&AM$11,BDCRM!$BO:$BO,\"<=\"&AM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BY:$BY,\">=\"&AM$11,BDCRM!$BY:$BY,\"<=\"&AM$12),$Q21*AM21)))","v":0},{"$f":"IF(AN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BO:$BO,\">=\"&AN$11,BDCRM!$BO:$BO,\"<=\"&AN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BY:$BY,\">=\"&AN$11,BDCRM!$BY:$BY,\"<=\"&AN$12),$Q21*AN21)))","v":0},{"$f":"IF(AO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BO:$BO,\">=\"&AO$11,BDCRM!$BO:$BO,\"<=\"&AO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BY:$BY,\">=\"&AO$11,BDCRM!$BY:$BY,\"<=\"&AO$12),$Q21*AO21)))","v":0},{"$f":"IF(AP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BO:$BO,\">=\"&AP$11,BDCRM!$BO:$BO,\"<=\"&AP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BY:$BY,\">=\"&AP$11,BDCRM!$BY:$BY,\"<=\"&AP$12),$Q21*AP21)))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BO:$BO,\">=\"&AQ$11,BDCRM!$BO:$BO,\"<=\"&AQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BY:$BY,\">=\"&AQ$11,BDCRM!$BY:$BY,\"<=\"&AQ$12),$Q21*AQ21)))","v":0},{"$f":"IF(AR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BO:$BO,\">=\"&AR$11,BDCRM!$BO:$BO,\"<=\"&AR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BY:$BY,\">=\"&AR$11,BDCRM!$BY:$BY,\"<=\"&AR$12),$Q21*AR21)))","v":0},{"$f":"IF(AS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BO:$BO,\">=\"&AS$11,BDCRM!$BO:$BO,\"<=\"&AS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BY:$BY,\">=\"&AS$11,BDCRM!$BY:$BY,\"<=\"&AS$12),$Q21*AS21)))","v":0},{"$f":"IF(AT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BO:$BO,\">=\"&AT$11,BDCRM!$BO:$BO,\"<=\"&AT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BY:$BY,\">=\"&AT$11,BDCRM!$BY:$BY,\"<=\"&AT$12),$Q21*AT21)))","v":0},{"$f":"IF(AU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BO:$BO,\">=\"&AU$11,BDCRM!$BO:$BO,\"<=\"&AU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BY:$BY,\">=\"&AU$11,BDCRM!$BY:$BY,\"<=\"&AU$12),$Q21*AU21)))","v":0},{"$f":"IF(AV$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AV$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BO:$BO,\">=\"&AV$11,BDCRM!$BO:$BO,\"<=\"&AV$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BY:$BY,\">=\"&AV$11,BDCRM!$BY:$BY,\"<=\"&AV$12),$Q21*AV21)))","v":0},{"$f":"IF(AW$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AW$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BO:$BO,\">=\"&AW$11,BDCRM!$BO:$BO,\"<=\"&AW$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BY:$BY,\">=\"&AW$11,BDCRM!$BY:$BY,\"<=\"&AW$12),$Q21*AW21)))","v":0},{"$f":"IF(AX$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AX$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BO:$BO,\">=\"&AX$11,BDCRM!$BO:$BO,\"<=\"&AX$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BY:$BY,\">=\"&AX$11,BDCRM!$BY:$BY,\"<=\"&AX$12),$Q21*AX21)))","v":0},{"$f":"IF(AY$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AY$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BO:$BO,\">=\"&AY$11,BDCRM!$BO:$BO,\"<=\"&AY$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BY:$BY,\">=\"&AY$11,BDCRM!$BY:$BY,\"<=\"&AY$12),$Q21*AY21)))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AZ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BO:$BO,\">=\"&AZ$11,BDCRM!$BO:$BO,\"<=\"&AZ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BY:$BY,\">=\"&AZ$11,BDCRM!$BY:$BY,\"<=\"&AZ$12),$Q21*AZ21)))","v":0},{"$f":"IF(BA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BO:$BO,\">=\"&BA$11,BDCRM!$BO:$BO,\"<=\"&BA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BY:$BY,\">=\"&BA$11,BDCRM!$BY:$BY,\"<=\"&BA$12),$Q21*BA21)))","v":0},{"$f":"IF(BB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BO:$BO,\">=\"&BB$11,BDCRM!$BO:$BO,\"<=\"&BB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BY:$BY,\">=\"&BB$11,BDCRM!$BY:$BY,\"<=\"&BB$12),$Q21*BB21)))","v":0},{"$f":"IF(BC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BO:$BO,\">=\"&BC$11,BDCRM!$BO:$BO,\"<=\"&BC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BY:$BY,\">=\"&BC$11,BDCRM!$BY:$BY,\"<=\"&BC$12),$Q21*BC21)))","v":0},{"$f":"IF(BD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BO:$BO,\">=\"&BD$11,BDCRM!$BO:$BO,\"<=\"&BD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BY:$BY,\">=\"&BD$11,BDCRM!$BY:$BY,\"<=\"&BD$12),$Q21*BD21)))","v":0},{"$f":"IF(BE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BO:$BO,\">=\"&BE$11,BDCRM!$BO:$BO,\"<=\"&BE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BY:$BY,\">=\"&BE$11,BDCRM!$BY:$BY,\"<=\"&BE$12),$Q21*BE21)))","v":0},{"$f":"IF(BF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BO:$BO,\">=\"&BF$11,BDCRM!$BO:$BO,\"<=\"&BF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BY:$BY,\">=\"&BF$11,BDCRM!$BY:$BY,\"<=\"&BF$12),$Q21*BF21)))","v":0},{"$f":"IF(BG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BO:$BO,\">=\"&BG$11,BDCRM!$BO:$BO,\"<=\"&BG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BY:$BY,\">=\"&BG$11,BDCRM!$BY:$BY,\"<=\"&BG$12),$Q21*BG21)))","v":0},{"$f":"IF(BH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BO:$BO,\">=\"&BH$11,BDCRM!$BO:$BO,\"<=\"&BH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BY:$BY,\">=\"&BH$11,BDCRM!$BY:$BY,\"<=\"&BH$12),$Q21*BH21)))","v":0},{"$f":"IF(BI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BO:$BO,\">=\"&BI$11,BDCRM!$BO:$BO,\"<=\"&BI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BY:$BY,\">=\"&BI$11,BDCRM!$BY:$BY,\"<=\"&BI$12),$Q21*BI21)))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BO:$BO,\">=\"&BJ$11,BDCRM!$BO:$BO,\"<=\"&BJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BY:$BY,\">=\"&BJ$11,BDCRM!$BY:$BY,\"<=\"&BJ$12),$Q21*BJ21)))","v":0},{"$f":"IF(BK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BO:$BO,\">=\"&BK$11,BDCRM!$BO:$BO,\"<=\"&BK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BY:$BY,\">=\"&BK$11,BDCRM!$BY:$BY,\"<=\"&BK$12),$Q21*BK21)))","v":0},{"$f":"IF(BL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BO:$BO,\">=\"&BL$11,BDCRM!$BO:$BO,\"<=\"&BL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BY:$BY,\">=\"&BL$11,BDCRM!$BY:$BY,\"<=\"&BL$12),$Q21*BL21)))","v":0},{"$f":"IF(BM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BO:$BO,\">=\"&BM$11,BDCRM!$BO:$BO,\"<=\"&BM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BY:$BY,\">=\"&BM$11,BDCRM!$BY:$BY,\"<=\"&BM$12),$Q21*BM21)))","v":0},{"$f":"IF(BN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BO:$BO,\">=\"&BN$11,BDCRM!$BO:$BO,\"<=\"&BN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BY:$BY,\">=\"&BN$11,BDCRM!$BY:$BY,\"<=\"&BN$12),$Q21*BN21)))","v":0},{"$f":"IF(BO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BO:$BO,\">=\"&BO$11,BDCRM!$BO:$BO,\"<=\"&BO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BY:$BY,\">=\"&BO$11,BDCRM!$BY:$BY,\"<=\"&BO$12),$Q21*BO21)))","v":0},{"$f":"IF(BP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BO:$BO,\">=\"&BP$11,BDCRM!$BO:$BO,\"<=\"&BP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BY:$BY,\">=\"&BP$11,BDCRM!$BY:$BY,\"<=\"&BP$12),$Q21*BP21)))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BO:$BO,\">=\"&BQ$11,BDCRM!$BO:$BO,\"<=\"&BQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BY:$BY,\">=\"&BQ$11,BDCRM!$BY:$BY,\"<=\"&BQ$12),$Q21*BQ21)))","v":0},{"$f":"IF(BR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BO:$BO,\">=\"&BR$11,BDCRM!$BO:$BO,\"<=\"&BR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BY:$BY,\">=\"&BR$11,BDCRM!$BY:$BY,\"<=\"&BR$12),$Q21*BR21)))","v":0},{"$f":"IF(BS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BO:$BO,\">=\"&BS$11,BDCRM!$BO:$BO,\"<=\"&BS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BY:$BY,\">=\"&BS$11,BDCRM!$BY:$BY,\"<=\"&BS$12),$Q21*BS21)))","v":0},{"$f":"IF(BT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BO:$BO,\">=\"&BT$11,BDCRM!$BO:$BO,\"<=\"&BT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BY:$BY,\">=\"&BT$11,BDCRM!$BY:$BY,\"<=\"&BT$12),$Q21*BT21)))","v":0},{"$f":"IF(BU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BO:$BO,\">=\"&BU$11,BDCRM!$BO:$BO,\"<=\"&BU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BY:$BY,\">=\"&BU$11,BDCRM!$BY:$BY,\"<=\"&BU$12),$Q21*BU21)))","v":0},{"$f":"IF(BV$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BV$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BO:$BO,\">=\"&BV$11,BDCRM!$BO:$BO,\"<=\"&BV$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BY:$BY,\">=\"&BV$11,BDCRM!$BY:$BY,\"<=\"&BV$12),$Q21*BV21)))","v":0},{"$f":"IF(BW$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BW$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BO:$BO,\">=\"&BW$11,BDCRM!$BO:$BO,\"<=\"&BW$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BY:$BY,\">=\"&BW$11,BDCRM!$BY:$BY,\"<=\"&BW$12),$Q21*BW21)))","v":0},{"$f":"IF(BX$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BX$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BO:$BO,\">=\"&BX$11,BDCRM!$BO:$BO,\"<=\"&BX$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BY:$BY,\">=\"&BX$11,BDCRM!$BY:$BY,\"<=\"&BX$12),$Q21*BX21)))","v":0},{"$f":"IF(BY$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BY$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BO:$BO,\">=\"&BY$11,BDCRM!$BO:$BO,\"<=\"&BY$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BY:$BY,\">=\"&BY$11,BDCRM!$BY:$BY,\"<=\"&BY$12),$Q21*BY21)))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BZ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BO:$BO,\">=\"&BZ$11,BDCRM!$BO:$BO,\"<=\"&BZ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BY:$BY,\">=\"&BZ$11,BDCRM!$BY:$BY,\"<=\"&BZ$12),$Q21*BZ21)))","v":0},{"$f":"IF(CA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BO:$BO,\">=\"&CA$11,BDCRM!$BO:$BO,\"<=\"&CA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BY:$BY,\">=\"&CA$11,BDCRM!$BY:$BY,\"<=\"&CA$12),$Q21*CA21)))","v":0},{"$f":"IF(CB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BO:$BO,\">=\"&CB$11,BDCRM!$BO:$BO,\"<=\"&CB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BY:$BY,\">=\"&CB$11,BDCRM!$BY:$BY,\"<=\"&CB$12),$Q21*CB21)))","v":0},{"$f":"IF(CC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BO:$BO,\">=\"&CC$11,BDCRM!$BO:$BO,\"<=\"&CC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BY:$BY,\">=\"&CC$11,BDCRM!$BY:$BY,\"<=\"&CC$12),$Q21*CC21)))","v":0},{"$f":"IF(CD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BO:$BO,\">=\"&CD$11,BDCRM!$BO:$BO,\"<=\"&CD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BY:$BY,\">=\"&CD$11,BDCRM!$BY:$BY,\"<=\"&CD$12),$Q21*CD21)))","v":0},{"$f":"IF(CE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BO:$BO,\">=\"&CE$11,BDCRM!$BO:$BO,\"<=\"&CE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BY:$BY,\">=\"&CE$11,BDCRM!$BY:$BY,\"<=\"&CE$12),$Q21*CE21)))","v":0},{"$f":"IF(CF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BO:$BO,\">=\"&CF$11,BDCRM!$BO:$BO,\"<=\"&CF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BY:$BY,\">=\"&CF$11,BDCRM!$BY:$BY,\"<=\"&CF$12),$Q21*CF21)))","v":0},{"$f":"IF(CG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BO:$BO,\">=\"&CG$11,BDCRM!$BO:$BO,\"<=\"&CG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BY:$BY,\">=\"&CG$11,BDCRM!$BY:$BY,\"<=\"&CG$12),$Q21*CG21)))","v":0},{"$f":"IF(CH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BO:$BO,\">=\"&CH$11,BDCRM!$BO:$BO,\"<=\"&CH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BY:$BY,\">=\"&CH$11,BDCRM!$BY:$BY,\"<=\"&CH$12),$Q21*CH21)))","v":0},{"$f":"IF(CI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BO:$BO,\">=\"&CI$11,BDCRM!$BO:$BO,\"<=\"&CI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BY:$BY,\">=\"&CI$11,BDCRM!$BY:$BY,\"<=\"&CI$12),$Q21*CI21)))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BO:$BO,\">=\"&CJ$11,BDCRM!$BO:$BO,\"<=\"&CJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BY:$BY,\">=\"&CJ$11,BDCRM!$BY:$BY,\"<=\"&CJ$12),$Q21*CJ21)))","v":0},{"$f":"IF(CK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BO:$BO,\">=\"&CK$11,BDCRM!$BO:$BO,\"<=\"&CK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BY:$BY,\">=\"&CK$11,BDCRM!$BY:$BY,\"<=\"&CK$12),$Q21*CK21)))","v":0},{"$f":"IF(CL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BO:$BO,\">=\"&CL$11,BDCRM!$BO:$BO,\"<=\"&CL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BY:$BY,\">=\"&CL$11,BDCRM!$BY:$BY,\"<=\"&CL$12),$Q21*CL21)))","v":0},{"$f":"IF(CM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BO:$BO,\">=\"&CM$11,BDCRM!$BO:$BO,\"<=\"&CM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BY:$BY,\">=\"&CM$11,BDCRM!$BY:$BY,\"<=\"&CM$12),$Q21*CM21)))","v":0},{"$f":"IF(CN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BO:$BO,\">=\"&CN$11,BDCRM!$BO:$BO,\"<=\"&CN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BY:$BY,\">=\"&CN$11,BDCRM!$BY:$BY,\"<=\"&CN$12),$Q21*CN21)))","v":0},{"$f":"IF(CO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BO:$BO,\">=\"&CO$11,BDCRM!$BO:$BO,\"<=\"&CO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BY:$BY,\">=\"&CO$11,BDCRM!$BY:$BY,\"<=\"&CO$12),$Q21*CO21)))","v":0},{"$f":"IF(CP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BO:$BO,\">=\"&CP$11,BDCRM!$BO:$BO,\"<=\"&CP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BY:$BY,\">=\"&CP$11,BDCRM!$BY:$BY,\"<=\"&CP$12),$Q21*CP21)))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BO:$BO,\">=\"&CQ$11,BDCRM!$BO:$BO,\"<=\"&CQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BY:$BY,\">=\"&CQ$11,BDCRM!$BY:$BY,\"<=\"&CQ$12),$Q21*CQ21)))","v":0},{"$f":"IF(CR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BO:$BO,\">=\"&CR$11,BDCRM!$BO:$BO,\"<=\"&CR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BY:$BY,\">=\"&CR$11,BDCRM!$BY:$BY,\"<=\"&CR$12),$Q21*CR21)))","v":0},{"$f":"IF(CS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BO:$BO,\">=\"&CS$11,BDCRM!$BO:$BO,\"<=\"&CS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BY:$BY,\">=\"&CS$11,BDCRM!$BY:$BY,\"<=\"&CS$12),$Q21*CS21)))","v":0},{"$f":"IF(CT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BO:$BO,\">=\"&CT$11,BDCRM!$BO:$BO,\"<=\"&CT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BY:$BY,\">=\"&CT$11,BDCRM!$BY:$BY,\"<=\"&CT$12),$Q21*CT21)))","v":0},{"$f":"IF(CU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BO:$BO,\">=\"&CU$11,BDCRM!$BO:$BO,\"<=\"&CU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H31,BDCRM!$BI:$BI,$I31,BDCRM!$BM:$BM,$Q31,BDCRM!$BY:$BY,\">=\"&CU$11,BDCRM!$BY:$BY,\"<=\"&CU$12),$Q21*CU21)))","v":0}]
[{"$f":"ROW()","v":32},null,null,null,null,null,{"$f":"IF($R32=\"^\",IF(COUNTIF(Lists!$13:$13,H32)=1,0,1),0)","v":0},{"$f":"H26","v":"Капзатраты разовые амортизируемые"},{"$f":"Items!AU21","v":"Разовые капзатраты - 6"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BO:$BO,\">=\"&AA$11,BDCRM!$BO:$BO,\"<=\"&AA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BY:$BY,\">=\"&AA$11,BDCRM!$BY:$BY,\"<=\"&AA$12),$Q22*AA22)))","v":0},{"$f":"IF(AB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BO:$BO,\">=\"&AB$11,BDCRM!$BO:$BO,\"<=\"&AB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BY:$BY,\">=\"&AB$11,BDCRM!$BY:$BY,\"<=\"&AB$12),$Q22*AB22)))","v":0},{"$f":"IF(AC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BO:$BO,\">=\"&AC$11,BDCRM!$BO:$BO,\"<=\"&AC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BY:$BY,\">=\"&AC$11,BDCRM!$BY:$BY,\"<=\"&AC$12),$Q22*AC22)))","v":0},{"$f":"IF(AD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BO:$BO,\">=\"&AD$11,BDCRM!$BO:$BO,\"<=\"&AD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BY:$BY,\">=\"&AD$11,BDCRM!$BY:$BY,\"<=\"&AD$12),$Q22*AD22)))","v":0},{"$f":"IF(AE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BO:$BO,\">=\"&AE$11,BDCRM!$BO:$BO,\"<=\"&AE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BY:$BY,\">=\"&AE$11,BDCRM!$BY:$BY,\"<=\"&AE$12),$Q22*AE22)))","v":0},{"$f":"IF(AF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BO:$BO,\">=\"&AF$11,BDCRM!$BO:$BO,\"<=\"&AF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BY:$BY,\">=\"&AF$11,BDCRM!$BY:$BY,\"<=\"&AF$12),$Q22*AF22)))","v":0},{"$f":"IF(AG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BO:$BO,\">=\"&AG$11,BDCRM!$BO:$BO,\"<=\"&AG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BY:$BY,\">=\"&AG$11,BDCRM!$BY:$BY,\"<=\"&AG$12),$Q22*AG22)))","v":0},{"$f":"IF(AH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BO:$BO,\">=\"&AH$11,BDCRM!$BO:$BO,\"<=\"&AH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BY:$BY,\">=\"&AH$11,BDCRM!$BY:$BY,\"<=\"&AH$12),$Q22*AH22)))","v":0},{"$f":"IF(AI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BO:$BO,\">=\"&AI$11,BDCRM!$BO:$BO,\"<=\"&AI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BY:$BY,\">=\"&AI$11,BDCRM!$BY:$BY,\"<=\"&AI$12),$Q22*AI22)))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BO:$BO,\">=\"&AJ$11,BDCRM!$BO:$BO,\"<=\"&AJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BY:$BY,\">=\"&AJ$11,BDCRM!$BY:$BY,\"<=\"&AJ$12),$Q22*AJ22)))","v":0},{"$f":"IF(AK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BO:$BO,\">=\"&AK$11,BDCRM!$BO:$BO,\"<=\"&AK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BY:$BY,\">=\"&AK$11,BDCRM!$BY:$BY,\"<=\"&AK$12),$Q22*AK22)))","v":0},{"$f":"IF(AL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BO:$BO,\">=\"&AL$11,BDCRM!$BO:$BO,\"<=\"&AL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BY:$BY,\">=\"&AL$11,BDCRM!$BY:$BY,\"<=\"&AL$12),$Q22*AL22)))","v":0},{"$f":"IF(AM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BO:$BO,\">=\"&AM$11,BDCRM!$BO:$BO,\"<=\"&AM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BY:$BY,\">=\"&AM$11,BDCRM!$BY:$BY,\"<=\"&AM$12),$Q22*AM22)))","v":0},{"$f":"IF(AN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BO:$BO,\">=\"&AN$11,BDCRM!$BO:$BO,\"<=\"&AN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BY:$BY,\">=\"&AN$11,BDCRM!$BY:$BY,\"<=\"&AN$12),$Q22*AN22)))","v":0},{"$f":"IF(AO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BO:$BO,\">=\"&AO$11,BDCRM!$BO:$BO,\"<=\"&AO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BY:$BY,\">=\"&AO$11,BDCRM!$BY:$BY,\"<=\"&AO$12),$Q22*AO22)))","v":0},{"$f":"IF(AP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BO:$BO,\">=\"&AP$11,BDCRM!$BO:$BO,\"<=\"&AP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BY:$BY,\">=\"&AP$11,BDCRM!$BY:$BY,\"<=\"&AP$12),$Q22*AP22)))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BO:$BO,\">=\"&AQ$11,BDCRM!$BO:$BO,\"<=\"&AQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BY:$BY,\">=\"&AQ$11,BDCRM!$BY:$BY,\"<=\"&AQ$12),$Q22*AQ22)))","v":0},{"$f":"IF(AR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BO:$BO,\">=\"&AR$11,BDCRM!$BO:$BO,\"<=\"&AR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BY:$BY,\">=\"&AR$11,BDCRM!$BY:$BY,\"<=\"&AR$12),$Q22*AR22)))","v":0},{"$f":"IF(AS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BO:$BO,\">=\"&AS$11,BDCRM!$BO:$BO,\"<=\"&AS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BY:$BY,\">=\"&AS$11,BDCRM!$BY:$BY,\"<=\"&AS$12),$Q22*AS22)))","v":0},{"$f":"IF(AT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BO:$BO,\">=\"&AT$11,BDCRM!$BO:$BO,\"<=\"&AT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BY:$BY,\">=\"&AT$11,BDCRM!$BY:$BY,\"<=\"&AT$12),$Q22*AT22)))","v":0},{"$f":"IF(AU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BO:$BO,\">=\"&AU$11,BDCRM!$BO:$BO,\"<=\"&AU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BY:$BY,\">=\"&AU$11,BDCRM!$BY:$BY,\"<=\"&AU$12),$Q22*AU22)))","v":0},{"$f":"IF(AV$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AV$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BO:$BO,\">=\"&AV$11,BDCRM!$BO:$BO,\"<=\"&AV$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BY:$BY,\">=\"&AV$11,BDCRM!$BY:$BY,\"<=\"&AV$12),$Q22*AV22)))","v":0},{"$f":"IF(AW$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AW$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BO:$BO,\">=\"&AW$11,BDCRM!$BO:$BO,\"<=\"&AW$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BY:$BY,\">=\"&AW$11,BDCRM!$BY:$BY,\"<=\"&AW$12),$Q22*AW22)))","v":0},{"$f":"IF(AX$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AX$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BO:$BO,\">=\"&AX$11,BDCRM!$BO:$BO,\"<=\"&AX$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BY:$BY,\">=\"&AX$11,BDCRM!$BY:$BY,\"<=\"&AX$12),$Q22*AX22)))","v":0},{"$f":"IF(AY$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AY$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BO:$BO,\">=\"&AY$11,BDCRM!$BO:$BO,\"<=\"&AY$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BY:$BY,\">=\"&AY$11,BDCRM!$BY:$BY,\"<=\"&AY$12),$Q22*AY22)))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AZ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BO:$BO,\">=\"&AZ$11,BDCRM!$BO:$BO,\"<=\"&AZ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BY:$BY,\">=\"&AZ$11,BDCRM!$BY:$BY,\"<=\"&AZ$12),$Q22*AZ22)))","v":0},{"$f":"IF(BA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BO:$BO,\">=\"&BA$11,BDCRM!$BO:$BO,\"<=\"&BA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BY:$BY,\">=\"&BA$11,BDCRM!$BY:$BY,\"<=\"&BA$12),$Q22*BA22)))","v":0},{"$f":"IF(BB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BO:$BO,\">=\"&BB$11,BDCRM!$BO:$BO,\"<=\"&BB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BY:$BY,\">=\"&BB$11,BDCRM!$BY:$BY,\"<=\"&BB$12),$Q22*BB22)))","v":0},{"$f":"IF(BC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BO:$BO,\">=\"&BC$11,BDCRM!$BO:$BO,\"<=\"&BC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BY:$BY,\">=\"&BC$11,BDCRM!$BY:$BY,\"<=\"&BC$12),$Q22*BC22)))","v":0},{"$f":"IF(BD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BO:$BO,\">=\"&BD$11,BDCRM!$BO:$BO,\"<=\"&BD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BY:$BY,\">=\"&BD$11,BDCRM!$BY:$BY,\"<=\"&BD$12),$Q22*BD22)))","v":0},{"$f":"IF(BE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BO:$BO,\">=\"&BE$11,BDCRM!$BO:$BO,\"<=\"&BE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BY:$BY,\">=\"&BE$11,BDCRM!$BY:$BY,\"<=\"&BE$12),$Q22*BE22)))","v":0},{"$f":"IF(BF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BO:$BO,\">=\"&BF$11,BDCRM!$BO:$BO,\"<=\"&BF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BY:$BY,\">=\"&BF$11,BDCRM!$BY:$BY,\"<=\"&BF$12),$Q22*BF22)))","v":0},{"$f":"IF(BG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BO:$BO,\">=\"&BG$11,BDCRM!$BO:$BO,\"<=\"&BG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BY:$BY,\">=\"&BG$11,BDCRM!$BY:$BY,\"<=\"&BG$12),$Q22*BG22)))","v":0},{"$f":"IF(BH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BO:$BO,\">=\"&BH$11,BDCRM!$BO:$BO,\"<=\"&BH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BY:$BY,\">=\"&BH$11,BDCRM!$BY:$BY,\"<=\"&BH$12),$Q22*BH22)))","v":0},{"$f":"IF(BI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BO:$BO,\">=\"&BI$11,BDCRM!$BO:$BO,\"<=\"&BI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BY:$BY,\">=\"&BI$11,BDCRM!$BY:$BY,\"<=\"&BI$12),$Q22*BI22)))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BO:$BO,\">=\"&BJ$11,BDCRM!$BO:$BO,\"<=\"&BJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BY:$BY,\">=\"&BJ$11,BDCRM!$BY:$BY,\"<=\"&BJ$12),$Q22*BJ22)))","v":0},{"$f":"IF(BK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BO:$BO,\">=\"&BK$11,BDCRM!$BO:$BO,\"<=\"&BK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BY:$BY,\">=\"&BK$11,BDCRM!$BY:$BY,\"<=\"&BK$12),$Q22*BK22)))","v":0},{"$f":"IF(BL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BO:$BO,\">=\"&BL$11,BDCRM!$BO:$BO,\"<=\"&BL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BY:$BY,\">=\"&BL$11,BDCRM!$BY:$BY,\"<=\"&BL$12),$Q22*BL22)))","v":0},{"$f":"IF(BM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BO:$BO,\">=\"&BM$11,BDCRM!$BO:$BO,\"<=\"&BM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BY:$BY,\">=\"&BM$11,BDCRM!$BY:$BY,\"<=\"&BM$12),$Q22*BM22)))","v":0},{"$f":"IF(BN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BO:$BO,\">=\"&BN$11,BDCRM!$BO:$BO,\"<=\"&BN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BY:$BY,\">=\"&BN$11,BDCRM!$BY:$BY,\"<=\"&BN$12),$Q22*BN22)))","v":0},{"$f":"IF(BO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BO:$BO,\">=\"&BO$11,BDCRM!$BO:$BO,\"<=\"&BO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BY:$BY,\">=\"&BO$11,BDCRM!$BY:$BY,\"<=\"&BO$12),$Q22*BO22)))","v":0},{"$f":"IF(BP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BO:$BO,\">=\"&BP$11,BDCRM!$BO:$BO,\"<=\"&BP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BY:$BY,\">=\"&BP$11,BDCRM!$BY:$BY,\"<=\"&BP$12),$Q22*BP22)))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BO:$BO,\">=\"&BQ$11,BDCRM!$BO:$BO,\"<=\"&BQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BY:$BY,\">=\"&BQ$11,BDCRM!$BY:$BY,\"<=\"&BQ$12),$Q22*BQ22)))","v":0},{"$f":"IF(BR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BO:$BO,\">=\"&BR$11,BDCRM!$BO:$BO,\"<=\"&BR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BY:$BY,\">=\"&BR$11,BDCRM!$BY:$BY,\"<=\"&BR$12),$Q22*BR22)))","v":0},{"$f":"IF(BS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BO:$BO,\">=\"&BS$11,BDCRM!$BO:$BO,\"<=\"&BS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BY:$BY,\">=\"&BS$11,BDCRM!$BY:$BY,\"<=\"&BS$12),$Q22*BS22)))","v":0},{"$f":"IF(BT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BO:$BO,\">=\"&BT$11,BDCRM!$BO:$BO,\"<=\"&BT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BY:$BY,\">=\"&BT$11,BDCRM!$BY:$BY,\"<=\"&BT$12),$Q22*BT22)))","v":0},{"$f":"IF(BU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BO:$BO,\">=\"&BU$11,BDCRM!$BO:$BO,\"<=\"&BU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BY:$BY,\">=\"&BU$11,BDCRM!$BY:$BY,\"<=\"&BU$12),$Q22*BU22)))","v":0},{"$f":"IF(BV$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BV$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BO:$BO,\">=\"&BV$11,BDCRM!$BO:$BO,\"<=\"&BV$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BY:$BY,\">=\"&BV$11,BDCRM!$BY:$BY,\"<=\"&BV$12),$Q22*BV22)))","v":0},{"$f":"IF(BW$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BW$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BO:$BO,\">=\"&BW$11,BDCRM!$BO:$BO,\"<=\"&BW$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BY:$BY,\">=\"&BW$11,BDCRM!$BY:$BY,\"<=\"&BW$12),$Q22*BW22)))","v":0},{"$f":"IF(BX$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BX$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BO:$BO,\">=\"&BX$11,BDCRM!$BO:$BO,\"<=\"&BX$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BY:$BY,\">=\"&BX$11,BDCRM!$BY:$BY,\"<=\"&BX$12),$Q22*BX22)))","v":0},{"$f":"IF(BY$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BY$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BO:$BO,\">=\"&BY$11,BDCRM!$BO:$BO,\"<=\"&BY$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BY:$BY,\">=\"&BY$11,BDCRM!$BY:$BY,\"<=\"&BY$12),$Q22*BY22)))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BZ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BO:$BO,\">=\"&BZ$11,BDCRM!$BO:$BO,\"<=\"&BZ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BY:$BY,\">=\"&BZ$11,BDCRM!$BY:$BY,\"<=\"&BZ$12),$Q22*BZ22)))","v":0},{"$f":"IF(CA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BO:$BO,\">=\"&CA$11,BDCRM!$BO:$BO,\"<=\"&CA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BY:$BY,\">=\"&CA$11,BDCRM!$BY:$BY,\"<=\"&CA$12),$Q22*CA22)))","v":0},{"$f":"IF(CB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BO:$BO,\">=\"&CB$11,BDCRM!$BO:$BO,\"<=\"&CB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BY:$BY,\">=\"&CB$11,BDCRM!$BY:$BY,\"<=\"&CB$12),$Q22*CB22)))","v":0},{"$f":"IF(CC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BO:$BO,\">=\"&CC$11,BDCRM!$BO:$BO,\"<=\"&CC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BY:$BY,\">=\"&CC$11,BDCRM!$BY:$BY,\"<=\"&CC$12),$Q22*CC22)))","v":0},{"$f":"IF(CD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BO:$BO,\">=\"&CD$11,BDCRM!$BO:$BO,\"<=\"&CD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BY:$BY,\">=\"&CD$11,BDCRM!$BY:$BY,\"<=\"&CD$12),$Q22*CD22)))","v":0},{"$f":"IF(CE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BO:$BO,\">=\"&CE$11,BDCRM!$BO:$BO,\"<=\"&CE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BY:$BY,\">=\"&CE$11,BDCRM!$BY:$BY,\"<=\"&CE$12),$Q22*CE22)))","v":0},{"$f":"IF(CF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BO:$BO,\">=\"&CF$11,BDCRM!$BO:$BO,\"<=\"&CF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BY:$BY,\">=\"&CF$11,BDCRM!$BY:$BY,\"<=\"&CF$12),$Q22*CF22)))","v":0},{"$f":"IF(CG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BO:$BO,\">=\"&CG$11,BDCRM!$BO:$BO,\"<=\"&CG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BY:$BY,\">=\"&CG$11,BDCRM!$BY:$BY,\"<=\"&CG$12),$Q22*CG22)))","v":0},{"$f":"IF(CH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BO:$BO,\">=\"&CH$11,BDCRM!$BO:$BO,\"<=\"&CH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BY:$BY,\">=\"&CH$11,BDCRM!$BY:$BY,\"<=\"&CH$12),$Q22*CH22)))","v":0},{"$f":"IF(CI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BO:$BO,\">=\"&CI$11,BDCRM!$BO:$BO,\"<=\"&CI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BY:$BY,\">=\"&CI$11,BDCRM!$BY:$BY,\"<=\"&CI$12),$Q22*CI22)))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BO:$BO,\">=\"&CJ$11,BDCRM!$BO:$BO,\"<=\"&CJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BY:$BY,\">=\"&CJ$11,BDCRM!$BY:$BY,\"<=\"&CJ$12),$Q22*CJ22)))","v":0},{"$f":"IF(CK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BO:$BO,\">=\"&CK$11,BDCRM!$BO:$BO,\"<=\"&CK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BY:$BY,\">=\"&CK$11,BDCRM!$BY:$BY,\"<=\"&CK$12),$Q22*CK22)))","v":0},{"$f":"IF(CL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BO:$BO,\">=\"&CL$11,BDCRM!$BO:$BO,\"<=\"&CL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BY:$BY,\">=\"&CL$11,BDCRM!$BY:$BY,\"<=\"&CL$12),$Q22*CL22)))","v":0},{"$f":"IF(CM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BO:$BO,\">=\"&CM$11,BDCRM!$BO:$BO,\"<=\"&CM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BY:$BY,\">=\"&CM$11,BDCRM!$BY:$BY,\"<=\"&CM$12),$Q22*CM22)))","v":0},{"$f":"IF(CN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BO:$BO,\">=\"&CN$11,BDCRM!$BO:$BO,\"<=\"&CN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BY:$BY,\">=\"&CN$11,BDCRM!$BY:$BY,\"<=\"&CN$12),$Q22*CN22)))","v":0},{"$f":"IF(CO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BO:$BO,\">=\"&CO$11,BDCRM!$BO:$BO,\"<=\"&CO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BY:$BY,\">=\"&CO$11,BDCRM!$BY:$BY,\"<=\"&CO$12),$Q22*CO22)))","v":0},{"$f":"IF(CP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BO:$BO,\">=\"&CP$11,BDCRM!$BO:$BO,\"<=\"&CP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BY:$BY,\">=\"&CP$11,BDCRM!$BY:$BY,\"<=\"&CP$12),$Q22*CP22)))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BO:$BO,\">=\"&CQ$11,BDCRM!$BO:$BO,\"<=\"&CQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BY:$BY,\">=\"&CQ$11,BDCRM!$BY:$BY,\"<=\"&CQ$12),$Q22*CQ22)))","v":0},{"$f":"IF(CR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BO:$BO,\">=\"&CR$11,BDCRM!$BO:$BO,\"<=\"&CR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BY:$BY,\">=\"&CR$11,BDCRM!$BY:$BY,\"<=\"&CR$12),$Q22*CR22)))","v":0},{"$f":"IF(CS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BO:$BO,\">=\"&CS$11,BDCRM!$BO:$BO,\"<=\"&CS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BY:$BY,\">=\"&CS$11,BDCRM!$BY:$BY,\"<=\"&CS$12),$Q22*CS22)))","v":0},{"$f":"IF(CT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BO:$BO,\">=\"&CT$11,BDCRM!$BO:$BO,\"<=\"&CT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BY:$BY,\">=\"&CT$11,BDCRM!$BY:$BY,\"<=\"&CT$12),$Q22*CT22)))","v":0},{"$f":"IF(CU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BO:$BO,\">=\"&CU$11,BDCRM!$BO:$BO,\"<=\"&CU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H32,BDCRM!$BI:$BI,$I32,BDCRM!$BM:$BM,$Q32,BDCRM!$BY:$BY,\">=\"&CU$11,BDCRM!$BY:$BY,\"<=\"&CU$12),$Q22*CU22)))","v":0}]
[{"$f":"ROW()","v":33},null,null,null,null,null,{"$f":"IF($R33=\"^\",IF(COUNTIF(Lists!$13:$13,H33)=1,0,1),0)","v":0},{"$f":"H26","v":"Капзатраты разовые амортизируемые"},{"$f":"Items!AU22","v":"Разовые капзатраты - 7"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BO:$BO,\">=\"&AA$11,BDCRM!$BO:$BO,\"<=\"&AA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BY:$BY,\">=\"&AA$11,BDCRM!$BY:$BY,\"<=\"&AA$12),$Q23*AA23)))","v":0},{"$f":"IF(AB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BO:$BO,\">=\"&AB$11,BDCRM!$BO:$BO,\"<=\"&AB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BY:$BY,\">=\"&AB$11,BDCRM!$BY:$BY,\"<=\"&AB$12),$Q23*AB23)))","v":0},{"$f":"IF(AC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BO:$BO,\">=\"&AC$11,BDCRM!$BO:$BO,\"<=\"&AC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BY:$BY,\">=\"&AC$11,BDCRM!$BY:$BY,\"<=\"&AC$12),$Q23*AC23)))","v":0},{"$f":"IF(AD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BO:$BO,\">=\"&AD$11,BDCRM!$BO:$BO,\"<=\"&AD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BY:$BY,\">=\"&AD$11,BDCRM!$BY:$BY,\"<=\"&AD$12),$Q23*AD23)))","v":0},{"$f":"IF(AE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BO:$BO,\">=\"&AE$11,BDCRM!$BO:$BO,\"<=\"&AE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BY:$BY,\">=\"&AE$11,BDCRM!$BY:$BY,\"<=\"&AE$12),$Q23*AE23)))","v":0},{"$f":"IF(AF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BO:$BO,\">=\"&AF$11,BDCRM!$BO:$BO,\"<=\"&AF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BY:$BY,\">=\"&AF$11,BDCRM!$BY:$BY,\"<=\"&AF$12),$Q23*AF23)))","v":0},{"$f":"IF(AG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BO:$BO,\">=\"&AG$11,BDCRM!$BO:$BO,\"<=\"&AG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BY:$BY,\">=\"&AG$11,BDCRM!$BY:$BY,\"<=\"&AG$12),$Q23*AG23)))","v":0},{"$f":"IF(AH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BO:$BO,\">=\"&AH$11,BDCRM!$BO:$BO,\"<=\"&AH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BY:$BY,\">=\"&AH$11,BDCRM!$BY:$BY,\"<=\"&AH$12),$Q23*AH23)))","v":0},{"$f":"IF(AI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BO:$BO,\">=\"&AI$11,BDCRM!$BO:$BO,\"<=\"&AI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BY:$BY,\">=\"&AI$11,BDCRM!$BY:$BY,\"<=\"&AI$12),$Q23*AI23)))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BO:$BO,\">=\"&AJ$11,BDCRM!$BO:$BO,\"<=\"&AJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BY:$BY,\">=\"&AJ$11,BDCRM!$BY:$BY,\"<=\"&AJ$12),$Q23*AJ23)))","v":0},{"$f":"IF(AK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BO:$BO,\">=\"&AK$11,BDCRM!$BO:$BO,\"<=\"&AK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BY:$BY,\">=\"&AK$11,BDCRM!$BY:$BY,\"<=\"&AK$12),$Q23*AK23)))","v":0},{"$f":"IF(AL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BO:$BO,\">=\"&AL$11,BDCRM!$BO:$BO,\"<=\"&AL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BY:$BY,\">=\"&AL$11,BDCRM!$BY:$BY,\"<=\"&AL$12),$Q23*AL23)))","v":0},{"$f":"IF(AM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BO:$BO,\">=\"&AM$11,BDCRM!$BO:$BO,\"<=\"&AM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BY:$BY,\">=\"&AM$11,BDCRM!$BY:$BY,\"<=\"&AM$12),$Q23*AM23)))","v":0},{"$f":"IF(AN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BO:$BO,\">=\"&AN$11,BDCRM!$BO:$BO,\"<=\"&AN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BY:$BY,\">=\"&AN$11,BDCRM!$BY:$BY,\"<=\"&AN$12),$Q23*AN23)))","v":0},{"$f":"IF(AO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BO:$BO,\">=\"&AO$11,BDCRM!$BO:$BO,\"<=\"&AO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BY:$BY,\">=\"&AO$11,BDCRM!$BY:$BY,\"<=\"&AO$12),$Q23*AO23)))","v":0},{"$f":"IF(AP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BO:$BO,\">=\"&AP$11,BDCRM!$BO:$BO,\"<=\"&AP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BY:$BY,\">=\"&AP$11,BDCRM!$BY:$BY,\"<=\"&AP$12),$Q23*AP23)))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BO:$BO,\">=\"&AQ$11,BDCRM!$BO:$BO,\"<=\"&AQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BY:$BY,\">=\"&AQ$11,BDCRM!$BY:$BY,\"<=\"&AQ$12),$Q23*AQ23)))","v":0},{"$f":"IF(AR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BO:$BO,\">=\"&AR$11,BDCRM!$BO:$BO,\"<=\"&AR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BY:$BY,\">=\"&AR$11,BDCRM!$BY:$BY,\"<=\"&AR$12),$Q23*AR23)))","v":0},{"$f":"IF(AS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BO:$BO,\">=\"&AS$11,BDCRM!$BO:$BO,\"<=\"&AS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BY:$BY,\">=\"&AS$11,BDCRM!$BY:$BY,\"<=\"&AS$12),$Q23*AS23)))","v":0},{"$f":"IF(AT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BO:$BO,\">=\"&AT$11,BDCRM!$BO:$BO,\"<=\"&AT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BY:$BY,\">=\"&AT$11,BDCRM!$BY:$BY,\"<=\"&AT$12),$Q23*AT23)))","v":0},{"$f":"IF(AU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BO:$BO,\">=\"&AU$11,BDCRM!$BO:$BO,\"<=\"&AU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BY:$BY,\">=\"&AU$11,BDCRM!$BY:$BY,\"<=\"&AU$12),$Q23*AU23)))","v":0},{"$f":"IF(AV$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AV$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BO:$BO,\">=\"&AV$11,BDCRM!$BO:$BO,\"<=\"&AV$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BY:$BY,\">=\"&AV$11,BDCRM!$BY:$BY,\"<=\"&AV$12),$Q23*AV23)))","v":0},{"$f":"IF(AW$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AW$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BO:$BO,\">=\"&AW$11,BDCRM!$BO:$BO,\"<=\"&AW$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BY:$BY,\">=\"&AW$11,BDCRM!$BY:$BY,\"<=\"&AW$12),$Q23*AW23)))","v":0},{"$f":"IF(AX$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AX$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BO:$BO,\">=\"&AX$11,BDCRM!$BO:$BO,\"<=\"&AX$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BY:$BY,\">=\"&AX$11,BDCRM!$BY:$BY,\"<=\"&AX$12),$Q23*AX23)))","v":0},{"$f":"IF(AY$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AY$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BO:$BO,\">=\"&AY$11,BDCRM!$BO:$BO,\"<=\"&AY$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BY:$BY,\">=\"&AY$11,BDCRM!$BY:$BY,\"<=\"&AY$12),$Q23*AY23)))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AZ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BO:$BO,\">=\"&AZ$11,BDCRM!$BO:$BO,\"<=\"&AZ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BY:$BY,\">=\"&AZ$11,BDCRM!$BY:$BY,\"<=\"&AZ$12),$Q23*AZ23)))","v":0},{"$f":"IF(BA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BO:$BO,\">=\"&BA$11,BDCRM!$BO:$BO,\"<=\"&BA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BY:$BY,\">=\"&BA$11,BDCRM!$BY:$BY,\"<=\"&BA$12),$Q23*BA23)))","v":0},{"$f":"IF(BB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BO:$BO,\">=\"&BB$11,BDCRM!$BO:$BO,\"<=\"&BB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BY:$BY,\">=\"&BB$11,BDCRM!$BY:$BY,\"<=\"&BB$12),$Q23*BB23)))","v":0},{"$f":"IF(BC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BO:$BO,\">=\"&BC$11,BDCRM!$BO:$BO,\"<=\"&BC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BY:$BY,\">=\"&BC$11,BDCRM!$BY:$BY,\"<=\"&BC$12),$Q23*BC23)))","v":0},{"$f":"IF(BD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BO:$BO,\">=\"&BD$11,BDCRM!$BO:$BO,\"<=\"&BD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BY:$BY,\">=\"&BD$11,BDCRM!$BY:$BY,\"<=\"&BD$12),$Q23*BD23)))","v":0},{"$f":"IF(BE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BO:$BO,\">=\"&BE$11,BDCRM!$BO:$BO,\"<=\"&BE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BY:$BY,\">=\"&BE$11,BDCRM!$BY:$BY,\"<=\"&BE$12),$Q23*BE23)))","v":0},{"$f":"IF(BF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BO:$BO,\">=\"&BF$11,BDCRM!$BO:$BO,\"<=\"&BF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BY:$BY,\">=\"&BF$11,BDCRM!$BY:$BY,\"<=\"&BF$12),$Q23*BF23)))","v":0},{"$f":"IF(BG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BO:$BO,\">=\"&BG$11,BDCRM!$BO:$BO,\"<=\"&BG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BY:$BY,\">=\"&BG$11,BDCRM!$BY:$BY,\"<=\"&BG$12),$Q23*BG23)))","v":0},{"$f":"IF(BH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BO:$BO,\">=\"&BH$11,BDCRM!$BO:$BO,\"<=\"&BH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BY:$BY,\">=\"&BH$11,BDCRM!$BY:$BY,\"<=\"&BH$12),$Q23*BH23)))","v":0},{"$f":"IF(BI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BO:$BO,\">=\"&BI$11,BDCRM!$BO:$BO,\"<=\"&BI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BY:$BY,\">=\"&BI$11,BDCRM!$BY:$BY,\"<=\"&BI$12),$Q23*BI23)))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BO:$BO,\">=\"&BJ$11,BDCRM!$BO:$BO,\"<=\"&BJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BY:$BY,\">=\"&BJ$11,BDCRM!$BY:$BY,\"<=\"&BJ$12),$Q23*BJ23)))","v":0},{"$f":"IF(BK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BO:$BO,\">=\"&BK$11,BDCRM!$BO:$BO,\"<=\"&BK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BY:$BY,\">=\"&BK$11,BDCRM!$BY:$BY,\"<=\"&BK$12),$Q23*BK23)))","v":0},{"$f":"IF(BL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BO:$BO,\">=\"&BL$11,BDCRM!$BO:$BO,\"<=\"&BL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BY:$BY,\">=\"&BL$11,BDCRM!$BY:$BY,\"<=\"&BL$12),$Q23*BL23)))","v":0},{"$f":"IF(BM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BO:$BO,\">=\"&BM$11,BDCRM!$BO:$BO,\"<=\"&BM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BY:$BY,\">=\"&BM$11,BDCRM!$BY:$BY,\"<=\"&BM$12),$Q23*BM23)))","v":0},{"$f":"IF(BN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BO:$BO,\">=\"&BN$11,BDCRM!$BO:$BO,\"<=\"&BN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BY:$BY,\">=\"&BN$11,BDCRM!$BY:$BY,\"<=\"&BN$12),$Q23*BN23)))","v":0},{"$f":"IF(BO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BO:$BO,\">=\"&BO$11,BDCRM!$BO:$BO,\"<=\"&BO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BY:$BY,\">=\"&BO$11,BDCRM!$BY:$BY,\"<=\"&BO$12),$Q23*BO23)))","v":0},{"$f":"IF(BP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BO:$BO,\">=\"&BP$11,BDCRM!$BO:$BO,\"<=\"&BP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BY:$BY,\">=\"&BP$11,BDCRM!$BY:$BY,\"<=\"&BP$12),$Q23*BP23)))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BO:$BO,\">=\"&BQ$11,BDCRM!$BO:$BO,\"<=\"&BQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BY:$BY,\">=\"&BQ$11,BDCRM!$BY:$BY,\"<=\"&BQ$12),$Q23*BQ23)))","v":0},{"$f":"IF(BR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BO:$BO,\">=\"&BR$11,BDCRM!$BO:$BO,\"<=\"&BR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BY:$BY,\">=\"&BR$11,BDCRM!$BY:$BY,\"<=\"&BR$12),$Q23*BR23)))","v":0},{"$f":"IF(BS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BO:$BO,\">=\"&BS$11,BDCRM!$BO:$BO,\"<=\"&BS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BY:$BY,\">=\"&BS$11,BDCRM!$BY:$BY,\"<=\"&BS$12),$Q23*BS23)))","v":0},{"$f":"IF(BT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BO:$BO,\">=\"&BT$11,BDCRM!$BO:$BO,\"<=\"&BT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BY:$BY,\">=\"&BT$11,BDCRM!$BY:$BY,\"<=\"&BT$12),$Q23*BT23)))","v":0},{"$f":"IF(BU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BO:$BO,\">=\"&BU$11,BDCRM!$BO:$BO,\"<=\"&BU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BY:$BY,\">=\"&BU$11,BDCRM!$BY:$BY,\"<=\"&BU$12),$Q23*BU23)))","v":0},{"$f":"IF(BV$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BV$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BO:$BO,\">=\"&BV$11,BDCRM!$BO:$BO,\"<=\"&BV$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BY:$BY,\">=\"&BV$11,BDCRM!$BY:$BY,\"<=\"&BV$12),$Q23*BV23)))","v":0},{"$f":"IF(BW$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BW$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BO:$BO,\">=\"&BW$11,BDCRM!$BO:$BO,\"<=\"&BW$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BY:$BY,\">=\"&BW$11,BDCRM!$BY:$BY,\"<=\"&BW$12),$Q23*BW23)))","v":0},{"$f":"IF(BX$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BX$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BO:$BO,\">=\"&BX$11,BDCRM!$BO:$BO,\"<=\"&BX$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BY:$BY,\">=\"&BX$11,BDCRM!$BY:$BY,\"<=\"&BX$12),$Q23*BX23)))","v":0},{"$f":"IF(BY$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BY$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BO:$BO,\">=\"&BY$11,BDCRM!$BO:$BO,\"<=\"&BY$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BY:$BY,\">=\"&BY$11,BDCRM!$BY:$BY,\"<=\"&BY$12),$Q23*BY23)))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BZ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BO:$BO,\">=\"&BZ$11,BDCRM!$BO:$BO,\"<=\"&BZ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BY:$BY,\">=\"&BZ$11,BDCRM!$BY:$BY,\"<=\"&BZ$12),$Q23*BZ23)))","v":0},{"$f":"IF(CA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BO:$BO,\">=\"&CA$11,BDCRM!$BO:$BO,\"<=\"&CA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BY:$BY,\">=\"&CA$11,BDCRM!$BY:$BY,\"<=\"&CA$12),$Q23*CA23)))","v":0},{"$f":"IF(CB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BO:$BO,\">=\"&CB$11,BDCRM!$BO:$BO,\"<=\"&CB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BY:$BY,\">=\"&CB$11,BDCRM!$BY:$BY,\"<=\"&CB$12),$Q23*CB23)))","v":0},{"$f":"IF(CC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BO:$BO,\">=\"&CC$11,BDCRM!$BO:$BO,\"<=\"&CC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BY:$BY,\">=\"&CC$11,BDCRM!$BY:$BY,\"<=\"&CC$12),$Q23*CC23)))","v":0},{"$f":"IF(CD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BO:$BO,\">=\"&CD$11,BDCRM!$BO:$BO,\"<=\"&CD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BY:$BY,\">=\"&CD$11,BDCRM!$BY:$BY,\"<=\"&CD$12),$Q23*CD23)))","v":0},{"$f":"IF(CE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BO:$BO,\">=\"&CE$11,BDCRM!$BO:$BO,\"<=\"&CE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BY:$BY,\">=\"&CE$11,BDCRM!$BY:$BY,\"<=\"&CE$12),$Q23*CE23)))","v":0},{"$f":"IF(CF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BO:$BO,\">=\"&CF$11,BDCRM!$BO:$BO,\"<=\"&CF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BY:$BY,\">=\"&CF$11,BDCRM!$BY:$BY,\"<=\"&CF$12),$Q23*CF23)))","v":0},{"$f":"IF(CG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BO:$BO,\">=\"&CG$11,BDCRM!$BO:$BO,\"<=\"&CG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BY:$BY,\">=\"&CG$11,BDCRM!$BY:$BY,\"<=\"&CG$12),$Q23*CG23)))","v":0},{"$f":"IF(CH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BO:$BO,\">=\"&CH$11,BDCRM!$BO:$BO,\"<=\"&CH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BY:$BY,\">=\"&CH$11,BDCRM!$BY:$BY,\"<=\"&CH$12),$Q23*CH23)))","v":0},{"$f":"IF(CI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BO:$BO,\">=\"&CI$11,BDCRM!$BO:$BO,\"<=\"&CI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BY:$BY,\">=\"&CI$11,BDCRM!$BY:$BY,\"<=\"&CI$12),$Q23*CI23)))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BO:$BO,\">=\"&CJ$11,BDCRM!$BO:$BO,\"<=\"&CJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BY:$BY,\">=\"&CJ$11,BDCRM!$BY:$BY,\"<=\"&CJ$12),$Q23*CJ23)))","v":0},{"$f":"IF(CK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BO:$BO,\">=\"&CK$11,BDCRM!$BO:$BO,\"<=\"&CK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BY:$BY,\">=\"&CK$11,BDCRM!$BY:$BY,\"<=\"&CK$12),$Q23*CK23)))","v":0},{"$f":"IF(CL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BO:$BO,\">=\"&CL$11,BDCRM!$BO:$BO,\"<=\"&CL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BY:$BY,\">=\"&CL$11,BDCRM!$BY:$BY,\"<=\"&CL$12),$Q23*CL23)))","v":0},{"$f":"IF(CM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BO:$BO,\">=\"&CM$11,BDCRM!$BO:$BO,\"<=\"&CM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BY:$BY,\">=\"&CM$11,BDCRM!$BY:$BY,\"<=\"&CM$12),$Q23*CM23)))","v":0},{"$f":"IF(CN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BO:$BO,\">=\"&CN$11,BDCRM!$BO:$BO,\"<=\"&CN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BY:$BY,\">=\"&CN$11,BDCRM!$BY:$BY,\"<=\"&CN$12),$Q23*CN23)))","v":0},{"$f":"IF(CO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BO:$BO,\">=\"&CO$11,BDCRM!$BO:$BO,\"<=\"&CO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BY:$BY,\">=\"&CO$11,BDCRM!$BY:$BY,\"<=\"&CO$12),$Q23*CO23)))","v":0},{"$f":"IF(CP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BO:$BO,\">=\"&CP$11,BDCRM!$BO:$BO,\"<=\"&CP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BY:$BY,\">=\"&CP$11,BDCRM!$BY:$BY,\"<=\"&CP$12),$Q23*CP23)))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BO:$BO,\">=\"&CQ$11,BDCRM!$BO:$BO,\"<=\"&CQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BY:$BY,\">=\"&CQ$11,BDCRM!$BY:$BY,\"<=\"&CQ$12),$Q23*CQ23)))","v":0},{"$f":"IF(CR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BO:$BO,\">=\"&CR$11,BDCRM!$BO:$BO,\"<=\"&CR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BY:$BY,\">=\"&CR$11,BDCRM!$BY:$BY,\"<=\"&CR$12),$Q23*CR23)))","v":0},{"$f":"IF(CS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BO:$BO,\">=\"&CS$11,BDCRM!$BO:$BO,\"<=\"&CS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BY:$BY,\">=\"&CS$11,BDCRM!$BY:$BY,\"<=\"&CS$12),$Q23*CS23)))","v":0},{"$f":"IF(CT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BO:$BO,\">=\"&CT$11,BDCRM!$BO:$BO,\"<=\"&CT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BY:$BY,\">=\"&CT$11,BDCRM!$BY:$BY,\"<=\"&CT$12),$Q23*CT23)))","v":0},{"$f":"IF(CU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BO:$BO,\">=\"&CU$11,BDCRM!$BO:$BO,\"<=\"&CU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H33,BDCRM!$BI:$BI,$I33,BDCRM!$BM:$BM,$Q33,BDCRM!$BY:$BY,\">=\"&CU$11,BDCRM!$BY:$BY,\"<=\"&CU$12),$Q23*CU23)))","v":0}]
[{"$f":"ROW()","v":34},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":35}]
[{"$f":"ROW()","v":36},null,null,null,null,null,{"$f":"IF($R36=\"^\",IF(COUNTIF(Lists!$13:$13,H36)=1,0,1),0)","v":0},{"$f":"H26","v":"Капзатраты разовые амортизируемые"},null,null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z36:$CV36)","v":42000000},null,null,{"$f":"IF(AA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BO:$BO,\">=\"&AA$11,BDCRM!$BO:$BO,\"<=\"&AA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BY:$BY,\">=\"&AA$11,BDCRM!$BY:$BY,\"<=\"&AA$12),($Q38*(IF(AA$2=1,SUMIFS($Z26:$CV26,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q40))+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,INT($Q40)+1),0)+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,AA$2+INT($Q40)+1)+(INT($Q40)+1-$Q40)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,AA$2+INT($Q40)))+$Q41*((-$Q43-INT(-$Q43))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,AA$2+INT(-$Q43)+1)+(INT(-$Q43)+1+$Q43)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,AA$2+INT(-$Q43)))))))","v":29000000},{"$f":"IF(AB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BO:$BO,\">=\"&AB$11,BDCRM!$BO:$BO,\"<=\"&AB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BY:$BY,\">=\"&AB$11,BDCRM!$BY:$BY,\"<=\"&AB$12),($Q38*(IF(AB$2=1,SUMIFS($Z26:$CV26,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q40))+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,INT($Q40)+1),0)+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,AB$2+INT($Q40)+1)+(INT($Q40)+1-$Q40)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,AB$2+INT($Q40)))+$Q41*((-$Q43-INT(-$Q43))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,AB$2+INT(-$Q43)+1)+(INT(-$Q43)+1+$Q43)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,AB$2+INT(-$Q43)))))))","v":13000000},{"$f":"IF(AC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BO:$BO,\">=\"&AC$11,BDCRM!$BO:$BO,\"<=\"&AC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BY:$BY,\">=\"&AC$11,BDCRM!$BY:$BY,\"<=\"&AC$12),($Q38*(IF(AC$2=1,SUMIFS($Z26:$CV26,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q40))+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,INT($Q40)+1),0)+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,AC$2+INT($Q40)+1)+(INT($Q40)+1-$Q40)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,AC$2+INT($Q40)))+$Q41*((-$Q43-INT(-$Q43))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,AC$2+INT(-$Q43)+1)+(INT(-$Q43)+1+$Q43)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,AC$2+INT(-$Q43)))))))","v":0},{"$f":"IF(AD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BO:$BO,\">=\"&AD$11,BDCRM!$BO:$BO,\"<=\"&AD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BY:$BY,\">=\"&AD$11,BDCRM!$BY:$BY,\"<=\"&AD$12),($Q38*(IF(AD$2=1,SUMIFS($Z26:$CV26,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q40))+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,INT($Q40)+1),0)+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,AD$2+INT($Q40)+1)+(INT($Q40)+1-$Q40)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,AD$2+INT($Q40)))+$Q41*((-$Q43-INT(-$Q43))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,AD$2+INT(-$Q43)+1)+(INT(-$Q43)+1+$Q43)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,AD$2+INT(-$Q43)))))))","v":0},{"$f":"IF(AE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BO:$BO,\">=\"&AE$11,BDCRM!$BO:$BO,\"<=\"&AE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BY:$BY,\">=\"&AE$11,BDCRM!$BY:$BY,\"<=\"&AE$12),($Q38*(IF(AE$2=1,SUMIFS($Z26:$CV26,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q40))+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,INT($Q40)+1),0)+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,AE$2+INT($Q40)+1)+(INT($Q40)+1-$Q40)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,AE$2+INT($Q40)))+$Q41*((-$Q43-INT(-$Q43))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,AE$2+INT(-$Q43)+1)+(INT(-$Q43)+1+$Q43)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,AE$2+INT(-$Q43)))))))","v":0},{"$f":"IF(AF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BO:$BO,\">=\"&AF$11,BDCRM!$BO:$BO,\"<=\"&AF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BY:$BY,\">=\"&AF$11,BDCRM!$BY:$BY,\"<=\"&AF$12),($Q38*(IF(AF$2=1,SUMIFS($Z26:$CV26,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q40))+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,INT($Q40)+1),0)+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,AF$2+INT($Q40)+1)+(INT($Q40)+1-$Q40)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,AF$2+INT($Q40)))+$Q41*((-$Q43-INT(-$Q43))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,AF$2+INT(-$Q43)+1)+(INT(-$Q43)+1+$Q43)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,AF$2+INT(-$Q43)))))))","v":0},{"$f":"IF(AG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BO:$BO,\">=\"&AG$11,BDCRM!$BO:$BO,\"<=\"&AG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BY:$BY,\">=\"&AG$11,BDCRM!$BY:$BY,\"<=\"&AG$12),($Q38*(IF(AG$2=1,SUMIFS($Z26:$CV26,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q40))+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,INT($Q40)+1),0)+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,AG$2+INT($Q40)+1)+(INT($Q40)+1-$Q40)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,AG$2+INT($Q40)))+$Q41*((-$Q43-INT(-$Q43))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,AG$2+INT(-$Q43)+1)+(INT(-$Q43)+1+$Q43)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,AG$2+INT(-$Q43)))))))","v":0},{"$f":"IF(AH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BO:$BO,\">=\"&AH$11,BDCRM!$BO:$BO,\"<=\"&AH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BY:$BY,\">=\"&AH$11,BDCRM!$BY:$BY,\"<=\"&AH$12),($Q38*(IF(AH$2=1,SUMIFS($Z26:$CV26,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q40))+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,INT($Q40)+1),0)+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,AH$2+INT($Q40)+1)+(INT($Q40)+1-$Q40)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,AH$2+INT($Q40)))+$Q41*((-$Q43-INT(-$Q43))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,AH$2+INT(-$Q43)+1)+(INT(-$Q43)+1+$Q43)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,AH$2+INT(-$Q43)))))))","v":0},{"$f":"IF(AI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BO:$BO,\">=\"&AI$11,BDCRM!$BO:$BO,\"<=\"&AI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BY:$BY,\">=\"&AI$11,BDCRM!$BY:$BY,\"<=\"&AI$12),($Q38*(IF(AI$2=1,SUMIFS($Z26:$CV26,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q40))+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,INT($Q40)+1),0)+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,AI$2+INT($Q40)+1)+(INT($Q40)+1-$Q40)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,AI$2+INT($Q40)))+$Q41*((-$Q43-INT(-$Q43))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,AI$2+INT(-$Q43)+1)+(INT(-$Q43)+1+$Q43)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,AI$2+INT(-$Q43)))))))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BO:$BO,\">=\"&AJ$11,BDCRM!$BO:$BO,\"<=\"&AJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BY:$BY,\">=\"&AJ$11,BDCRM!$BY:$BY,\"<=\"&AJ$12),($Q38*(IF(AJ$2=1,SUMIFS($Z26:$CV26,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q40))+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,INT($Q40)+1),0)+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,AJ$2+INT($Q40)+1)+(INT($Q40)+1-$Q40)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,AJ$2+INT($Q40)))+$Q41*((-$Q43-INT(-$Q43))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,AJ$2+INT(-$Q43)+1)+(INT(-$Q43)+1+$Q43)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,AJ$2+INT(-$Q43)))))))","v":0},{"$f":"IF(AK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BO:$BO,\">=\"&AK$11,BDCRM!$BO:$BO,\"<=\"&AK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BY:$BY,\">=\"&AK$11,BDCRM!$BY:$BY,\"<=\"&AK$12),($Q38*(IF(AK$2=1,SUMIFS($Z26:$CV26,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q40))+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,INT($Q40)+1),0)+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,AK$2+INT($Q40)+1)+(INT($Q40)+1-$Q40)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,AK$2+INT($Q40)))+$Q41*((-$Q43-INT(-$Q43))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,AK$2+INT(-$Q43)+1)+(INT(-$Q43)+1+$Q43)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,AK$2+INT(-$Q43)))))))","v":0},{"$f":"IF(AL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BO:$BO,\">=\"&AL$11,BDCRM!$BO:$BO,\"<=\"&AL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BY:$BY,\">=\"&AL$11,BDCRM!$BY:$BY,\"<=\"&AL$12),($Q38*(IF(AL$2=1,SUMIFS($Z26:$CV26,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q40))+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,INT($Q40)+1),0)+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,AL$2+INT($Q40)+1)+(INT($Q40)+1-$Q40)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,AL$2+INT($Q40)))+$Q41*((-$Q43-INT(-$Q43))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,AL$2+INT(-$Q43)+1)+(INT(-$Q43)+1+$Q43)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,AL$2+INT(-$Q43)))))))","v":0},{"$f":"IF(AM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BO:$BO,\">=\"&AM$11,BDCRM!$BO:$BO,\"<=\"&AM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BY:$BY,\">=\"&AM$11,BDCRM!$BY:$BY,\"<=\"&AM$12),($Q38*(IF(AM$2=1,SUMIFS($Z26:$CV26,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q40))+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,INT($Q40)+1),0)+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,AM$2+INT($Q40)+1)+(INT($Q40)+1-$Q40)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,AM$2+INT($Q40)))+$Q41*((-$Q43-INT(-$Q43))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,AM$2+INT(-$Q43)+1)+(INT(-$Q43)+1+$Q43)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,AM$2+INT(-$Q43)))))))","v":0},{"$f":"IF(AN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BO:$BO,\">=\"&AN$11,BDCRM!$BO:$BO,\"<=\"&AN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BY:$BY,\">=\"&AN$11,BDCRM!$BY:$BY,\"<=\"&AN$12),($Q38*(IF(AN$2=1,SUMIFS($Z26:$CV26,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q40))+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,INT($Q40)+1),0)+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,AN$2+INT($Q40)+1)+(INT($Q40)+1-$Q40)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,AN$2+INT($Q40)))+$Q41*((-$Q43-INT(-$Q43))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,AN$2+INT(-$Q43)+1)+(INT(-$Q43)+1+$Q43)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,AN$2+INT(-$Q43)))))))","v":0},{"$f":"IF(AO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BO:$BO,\">=\"&AO$11,BDCRM!$BO:$BO,\"<=\"&AO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BY:$BY,\">=\"&AO$11,BDCRM!$BY:$BY,\"<=\"&AO$12),($Q38*(IF(AO$2=1,SUMIFS($Z26:$CV26,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q40))+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,INT($Q40)+1),0)+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,AO$2+INT($Q40)+1)+(INT($Q40)+1-$Q40)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,AO$2+INT($Q40)))+$Q41*((-$Q43-INT(-$Q43))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,AO$2+INT(-$Q43)+1)+(INT(-$Q43)+1+$Q43)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,AO$2+INT(-$Q43)))))))","v":0},{"$f":"IF(AP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BO:$BO,\">=\"&AP$11,BDCRM!$BO:$BO,\"<=\"&AP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BY:$BY,\">=\"&AP$11,BDCRM!$BY:$BY,\"<=\"&AP$12),($Q38*(IF(AP$2=1,SUMIFS($Z26:$CV26,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q40))+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,INT($Q40)+1),0)+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,AP$2+INT($Q40)+1)+(INT($Q40)+1-$Q40)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,AP$2+INT($Q40)))+$Q41*((-$Q43-INT(-$Q43))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,AP$2+INT(-$Q43)+1)+(INT(-$Q43)+1+$Q43)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,AP$2+INT(-$Q43)))))))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BO:$BO,\">=\"&AQ$11,BDCRM!$BO:$BO,\"<=\"&AQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BY:$BY,\">=\"&AQ$11,BDCRM!$BY:$BY,\"<=\"&AQ$12),($Q38*(IF(AQ$2=1,SUMIFS($Z26:$CV26,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q40))+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,INT($Q40)+1),0)+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,AQ$2+INT($Q40)+1)+(INT($Q40)+1-$Q40)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,AQ$2+INT($Q40)))+$Q41*((-$Q43-INT(-$Q43))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,AQ$2+INT(-$Q43)+1)+(INT(-$Q43)+1+$Q43)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,AQ$2+INT(-$Q43)))))))","v":0},{"$f":"IF(AR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BO:$BO,\">=\"&AR$11,BDCRM!$BO:$BO,\"<=\"&AR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BY:$BY,\">=\"&AR$11,BDCRM!$BY:$BY,\"<=\"&AR$12),($Q38*(IF(AR$2=1,SUMIFS($Z26:$CV26,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q40))+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,INT($Q40)+1),0)+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,AR$2+INT($Q40)+1)+(INT($Q40)+1-$Q40)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,AR$2+INT($Q40)))+$Q41*((-$Q43-INT(-$Q43))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,AR$2+INT(-$Q43)+1)+(INT(-$Q43)+1+$Q43)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,AR$2+INT(-$Q43)))))))","v":0},{"$f":"IF(AS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BO:$BO,\">=\"&AS$11,BDCRM!$BO:$BO,\"<=\"&AS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BY:$BY,\">=\"&AS$11,BDCRM!$BY:$BY,\"<=\"&AS$12),($Q38*(IF(AS$2=1,SUMIFS($Z26:$CV26,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q40))+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,INT($Q40)+1),0)+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,AS$2+INT($Q40)+1)+(INT($Q40)+1-$Q40)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,AS$2+INT($Q40)))+$Q41*((-$Q43-INT(-$Q43))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,AS$2+INT(-$Q43)+1)+(INT(-$Q43)+1+$Q43)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,AS$2+INT(-$Q43)))))))","v":0},{"$f":"IF(AT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BO:$BO,\">=\"&AT$11,BDCRM!$BO:$BO,\"<=\"&AT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BY:$BY,\">=\"&AT$11,BDCRM!$BY:$BY,\"<=\"&AT$12),($Q38*(IF(AT$2=1,SUMIFS($Z26:$CV26,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q40))+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,INT($Q40)+1),0)+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,AT$2+INT($Q40)+1)+(INT($Q40)+1-$Q40)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,AT$2+INT($Q40)))+$Q41*((-$Q43-INT(-$Q43))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,AT$2+INT(-$Q43)+1)+(INT(-$Q43)+1+$Q43)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,AT$2+INT(-$Q43)))))))","v":0},{"$f":"IF(AU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BO:$BO,\">=\"&AU$11,BDCRM!$BO:$BO,\"<=\"&AU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BY:$BY,\">=\"&AU$11,BDCRM!$BY:$BY,\"<=\"&AU$12),($Q38*(IF(AU$2=1,SUMIFS($Z26:$CV26,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q40))+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,INT($Q40)+1),0)+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,AU$2+INT($Q40)+1)+(INT($Q40)+1-$Q40)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,AU$2+INT($Q40)))+$Q41*((-$Q43-INT(-$Q43))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,AU$2+INT(-$Q43)+1)+(INT(-$Q43)+1+$Q43)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,AU$2+INT(-$Q43)))))))","v":0},{"$f":"IF(AV$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AV$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BO:$BO,\">=\"&AV$11,BDCRM!$BO:$BO,\"<=\"&AV$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BY:$BY,\">=\"&AV$11,BDCRM!$BY:$BY,\"<=\"&AV$12),($Q38*(IF(AV$2=1,SUMIFS($Z26:$CV26,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q40))+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,INT($Q40)+1),0)+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,AV$2+INT($Q40)+1)+(INT($Q40)+1-$Q40)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,AV$2+INT($Q40)))+$Q41*((-$Q43-INT(-$Q43))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,AV$2+INT(-$Q43)+1)+(INT(-$Q43)+1+$Q43)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,AV$2+INT(-$Q43)))))))","v":0},{"$f":"IF(AW$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AW$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BO:$BO,\">=\"&AW$11,BDCRM!$BO:$BO,\"<=\"&AW$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BY:$BY,\">=\"&AW$11,BDCRM!$BY:$BY,\"<=\"&AW$12),($Q38*(IF(AW$2=1,SUMIFS($Z26:$CV26,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q40))+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,INT($Q40)+1),0)+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,AW$2+INT($Q40)+1)+(INT($Q40)+1-$Q40)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,AW$2+INT($Q40)))+$Q41*((-$Q43-INT(-$Q43))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,AW$2+INT(-$Q43)+1)+(INT(-$Q43)+1+$Q43)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,AW$2+INT(-$Q43)))))))","v":0},{"$f":"IF(AX$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AX$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BO:$BO,\">=\"&AX$11,BDCRM!$BO:$BO,\"<=\"&AX$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BY:$BY,\">=\"&AX$11,BDCRM!$BY:$BY,\"<=\"&AX$12),($Q38*(IF(AX$2=1,SUMIFS($Z26:$CV26,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q40))+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,INT($Q40)+1),0)+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,AX$2+INT($Q40)+1)+(INT($Q40)+1-$Q40)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,AX$2+INT($Q40)))+$Q41*((-$Q43-INT(-$Q43))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,AX$2+INT(-$Q43)+1)+(INT(-$Q43)+1+$Q43)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,AX$2+INT(-$Q43)))))))","v":0},{"$f":"IF(AY$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AY$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BO:$BO,\">=\"&AY$11,BDCRM!$BO:$BO,\"<=\"&AY$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BY:$BY,\">=\"&AY$11,BDCRM!$BY:$BY,\"<=\"&AY$12),($Q38*(IF(AY$2=1,SUMIFS($Z26:$CV26,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q40))+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,INT($Q40)+1),0)+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,AY$2+INT($Q40)+1)+(INT($Q40)+1-$Q40)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,AY$2+INT($Q40)))+$Q41*((-$Q43-INT(-$Q43))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,AY$2+INT(-$Q43)+1)+(INT(-$Q43)+1+$Q43)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,AY$2+INT(-$Q43)))))))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AZ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BO:$BO,\">=\"&AZ$11,BDCRM!$BO:$BO,\"<=\"&AZ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BY:$BY,\">=\"&AZ$11,BDCRM!$BY:$BY,\"<=\"&AZ$12),($Q38*(IF(AZ$2=1,SUMIFS($Z26:$CV26,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q40))+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,INT($Q40)+1),0)+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,AZ$2+INT($Q40)+1)+(INT($Q40)+1-$Q40)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,AZ$2+INT($Q40)))+$Q41*((-$Q43-INT(-$Q43))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,AZ$2+INT(-$Q43)+1)+(INT(-$Q43)+1+$Q43)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,AZ$2+INT(-$Q43)))))))","v":0},{"$f":"IF(BA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BO:$BO,\">=\"&BA$11,BDCRM!$BO:$BO,\"<=\"&BA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BY:$BY,\">=\"&BA$11,BDCRM!$BY:$BY,\"<=\"&BA$12),($Q38*(IF(BA$2=1,SUMIFS($Z26:$CV26,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q40))+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,INT($Q40)+1),0)+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,BA$2+INT($Q40)+1)+(INT($Q40)+1-$Q40)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,BA$2+INT($Q40)))+$Q41*((-$Q43-INT(-$Q43))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,BA$2+INT(-$Q43)+1)+(INT(-$Q43)+1+$Q43)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,BA$2+INT(-$Q43)))))))","v":0},{"$f":"IF(BB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BO:$BO,\">=\"&BB$11,BDCRM!$BO:$BO,\"<=\"&BB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BY:$BY,\">=\"&BB$11,BDCRM!$BY:$BY,\"<=\"&BB$12),($Q38*(IF(BB$2=1,SUMIFS($Z26:$CV26,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q40))+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,INT($Q40)+1),0)+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,BB$2+INT($Q40)+1)+(INT($Q40)+1-$Q40)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,BB$2+INT($Q40)))+$Q41*((-$Q43-INT(-$Q43))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,BB$2+INT(-$Q43)+1)+(INT(-$Q43)+1+$Q43)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,BB$2+INT(-$Q43)))))))","v":0},{"$f":"IF(BC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BO:$BO,\">=\"&BC$11,BDCRM!$BO:$BO,\"<=\"&BC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BY:$BY,\">=\"&BC$11,BDCRM!$BY:$BY,\"<=\"&BC$12),($Q38*(IF(BC$2=1,SUMIFS($Z26:$CV26,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q40))+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,INT($Q40)+1),0)+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,BC$2+INT($Q40)+1)+(INT($Q40)+1-$Q40)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,BC$2+INT($Q40)))+$Q41*((-$Q43-INT(-$Q43))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,BC$2+INT(-$Q43)+1)+(INT(-$Q43)+1+$Q43)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,BC$2+INT(-$Q43)))))))","v":0},{"$f":"IF(BD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BO:$BO,\">=\"&BD$11,BDCRM!$BO:$BO,\"<=\"&BD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BY:$BY,\">=\"&BD$11,BDCRM!$BY:$BY,\"<=\"&BD$12),($Q38*(IF(BD$2=1,SUMIFS($Z26:$CV26,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q40))+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,INT($Q40)+1),0)+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,BD$2+INT($Q40)+1)+(INT($Q40)+1-$Q40)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,BD$2+INT($Q40)))+$Q41*((-$Q43-INT(-$Q43))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,BD$2+INT(-$Q43)+1)+(INT(-$Q43)+1+$Q43)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,BD$2+INT(-$Q43)))))))","v":0},{"$f":"IF(BE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BO:$BO,\">=\"&BE$11,BDCRM!$BO:$BO,\"<=\"&BE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BY:$BY,\">=\"&BE$11,BDCRM!$BY:$BY,\"<=\"&BE$12),($Q38*(IF(BE$2=1,SUMIFS($Z26:$CV26,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q40))+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,INT($Q40)+1),0)+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,BE$2+INT($Q40)+1)+(INT($Q40)+1-$Q40)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,BE$2+INT($Q40)))+$Q41*((-$Q43-INT(-$Q43))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,BE$2+INT(-$Q43)+1)+(INT(-$Q43)+1+$Q43)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,BE$2+INT(-$Q43)))))))","v":0},{"$f":"IF(BF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BO:$BO,\">=\"&BF$11,BDCRM!$BO:$BO,\"<=\"&BF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BY:$BY,\">=\"&BF$11,BDCRM!$BY:$BY,\"<=\"&BF$12),($Q38*(IF(BF$2=1,SUMIFS($Z26:$CV26,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q40))+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,INT($Q40)+1),0)+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,BF$2+INT($Q40)+1)+(INT($Q40)+1-$Q40)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,BF$2+INT($Q40)))+$Q41*((-$Q43-INT(-$Q43))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,BF$2+INT(-$Q43)+1)+(INT(-$Q43)+1+$Q43)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,BF$2+INT(-$Q43)))))))","v":0},{"$f":"IF(BG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BO:$BO,\">=\"&BG$11,BDCRM!$BO:$BO,\"<=\"&BG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BY:$BY,\">=\"&BG$11,BDCRM!$BY:$BY,\"<=\"&BG$12),($Q38*(IF(BG$2=1,SUMIFS($Z26:$CV26,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q40))+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,INT($Q40)+1),0)+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,BG$2+INT($Q40)+1)+(INT($Q40)+1-$Q40)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,BG$2+INT($Q40)))+$Q41*((-$Q43-INT(-$Q43))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,BG$2+INT(-$Q43)+1)+(INT(-$Q43)+1+$Q43)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,BG$2+INT(-$Q43)))))))","v":0},{"$f":"IF(BH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BO:$BO,\">=\"&BH$11,BDCRM!$BO:$BO,\"<=\"&BH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BY:$BY,\">=\"&BH$11,BDCRM!$BY:$BY,\"<=\"&BH$12),($Q38*(IF(BH$2=1,SUMIFS($Z26:$CV26,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q40))+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,INT($Q40)+1),0)+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,BH$2+INT($Q40)+1)+(INT($Q40)+1-$Q40)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,BH$2+INT($Q40)))+$Q41*((-$Q43-INT(-$Q43))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,BH$2+INT(-$Q43)+1)+(INT(-$Q43)+1+$Q43)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,BH$2+INT(-$Q43)))))))","v":0},{"$f":"IF(BI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BO:$BO,\">=\"&BI$11,BDCRM!$BO:$BO,\"<=\"&BI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BY:$BY,\">=\"&BI$11,BDCRM!$BY:$BY,\"<=\"&BI$12),($Q38*(IF(BI$2=1,SUMIFS($Z26:$CV26,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q40))+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,INT($Q40)+1),0)+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,BI$2+INT($Q40)+1)+(INT($Q40)+1-$Q40)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,BI$2+INT($Q40)))+$Q41*((-$Q43-INT(-$Q43))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,BI$2+INT(-$Q43)+1)+(INT(-$Q43)+1+$Q43)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,BI$2+INT(-$Q43)))))))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BO:$BO,\">=\"&BJ$11,BDCRM!$BO:$BO,\"<=\"&BJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BY:$BY,\">=\"&BJ$11,BDCRM!$BY:$BY,\"<=\"&BJ$12),($Q38*(IF(BJ$2=1,SUMIFS($Z26:$CV26,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q40))+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,INT($Q40)+1),0)+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,BJ$2+INT($Q40)+1)+(INT($Q40)+1-$Q40)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,BJ$2+INT($Q40)))+$Q41*((-$Q43-INT(-$Q43))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,BJ$2+INT(-$Q43)+1)+(INT(-$Q43)+1+$Q43)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,BJ$2+INT(-$Q43)))))))","v":0},{"$f":"IF(BK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BO:$BO,\">=\"&BK$11,BDCRM!$BO:$BO,\"<=\"&BK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BY:$BY,\">=\"&BK$11,BDCRM!$BY:$BY,\"<=\"&BK$12),($Q38*(IF(BK$2=1,SUMIFS($Z26:$CV26,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q40))+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,INT($Q40)+1),0)+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,BK$2+INT($Q40)+1)+(INT($Q40)+1-$Q40)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,BK$2+INT($Q40)))+$Q41*((-$Q43-INT(-$Q43))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,BK$2+INT(-$Q43)+1)+(INT(-$Q43)+1+$Q43)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,BK$2+INT(-$Q43)))))))","v":0},{"$f":"IF(BL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BO:$BO,\">=\"&BL$11,BDCRM!$BO:$BO,\"<=\"&BL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BY:$BY,\">=\"&BL$11,BDCRM!$BY:$BY,\"<=\"&BL$12),($Q38*(IF(BL$2=1,SUMIFS($Z26:$CV26,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q40))+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,INT($Q40)+1),0)+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,BL$2+INT($Q40)+1)+(INT($Q40)+1-$Q40)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,BL$2+INT($Q40)))+$Q41*((-$Q43-INT(-$Q43))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,BL$2+INT(-$Q43)+1)+(INT(-$Q43)+1+$Q43)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,BL$2+INT(-$Q43)))))))","v":0},{"$f":"IF(BM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BO:$BO,\">=\"&BM$11,BDCRM!$BO:$BO,\"<=\"&BM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BY:$BY,\">=\"&BM$11,BDCRM!$BY:$BY,\"<=\"&BM$12),($Q38*(IF(BM$2=1,SUMIFS($Z26:$CV26,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q40))+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,INT($Q40)+1),0)+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,BM$2+INT($Q40)+1)+(INT($Q40)+1-$Q40)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,BM$2+INT($Q40)))+$Q41*((-$Q43-INT(-$Q43))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,BM$2+INT(-$Q43)+1)+(INT(-$Q43)+1+$Q43)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,BM$2+INT(-$Q43)))))))","v":0},{"$f":"IF(BN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BO:$BO,\">=\"&BN$11,BDCRM!$BO:$BO,\"<=\"&BN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BY:$BY,\">=\"&BN$11,BDCRM!$BY:$BY,\"<=\"&BN$12),($Q38*(IF(BN$2=1,SUMIFS($Z26:$CV26,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q40))+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,INT($Q40)+1),0)+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,BN$2+INT($Q40)+1)+(INT($Q40)+1-$Q40)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,BN$2+INT($Q40)))+$Q41*((-$Q43-INT(-$Q43))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,BN$2+INT(-$Q43)+1)+(INT(-$Q43)+1+$Q43)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,BN$2+INT(-$Q43)))))))","v":0},{"$f":"IF(BO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BO:$BO,\">=\"&BO$11,BDCRM!$BO:$BO,\"<=\"&BO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BY:$BY,\">=\"&BO$11,BDCRM!$BY:$BY,\"<=\"&BO$12),($Q38*(IF(BO$2=1,SUMIFS($Z26:$CV26,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q40))+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,INT($Q40)+1),0)+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,BO$2+INT($Q40)+1)+(INT($Q40)+1-$Q40)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,BO$2+INT($Q40)))+$Q41*((-$Q43-INT(-$Q43))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,BO$2+INT(-$Q43)+1)+(INT(-$Q43)+1+$Q43)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,BO$2+INT(-$Q43)))))))","v":0},{"$f":"IF(BP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BO:$BO,\">=\"&BP$11,BDCRM!$BO:$BO,\"<=\"&BP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BY:$BY,\">=\"&BP$11,BDCRM!$BY:$BY,\"<=\"&BP$12),($Q38*(IF(BP$2=1,SUMIFS($Z26:$CV26,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q40))+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,INT($Q40)+1),0)+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,BP$2+INT($Q40)+1)+(INT($Q40)+1-$Q40)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,BP$2+INT($Q40)))+$Q41*((-$Q43-INT(-$Q43))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,BP$2+INT(-$Q43)+1)+(INT(-$Q43)+1+$Q43)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,BP$2+INT(-$Q43)))))))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BO:$BO,\">=\"&BQ$11,BDCRM!$BO:$BO,\"<=\"&BQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BY:$BY,\">=\"&BQ$11,BDCRM!$BY:$BY,\"<=\"&BQ$12),($Q38*(IF(BQ$2=1,SUMIFS($Z26:$CV26,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q40))+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,INT($Q40)+1),0)+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,BQ$2+INT($Q40)+1)+(INT($Q40)+1-$Q40)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,BQ$2+INT($Q40)))+$Q41*((-$Q43-INT(-$Q43))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,BQ$2+INT(-$Q43)+1)+(INT(-$Q43)+1+$Q43)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,BQ$2+INT(-$Q43)))))))","v":0},{"$f":"IF(BR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BO:$BO,\">=\"&BR$11,BDCRM!$BO:$BO,\"<=\"&BR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BY:$BY,\">=\"&BR$11,BDCRM!$BY:$BY,\"<=\"&BR$12),($Q38*(IF(BR$2=1,SUMIFS($Z26:$CV26,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q40))+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,INT($Q40)+1),0)+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,BR$2+INT($Q40)+1)+(INT($Q40)+1-$Q40)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,BR$2+INT($Q40)))+$Q41*((-$Q43-INT(-$Q43))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,BR$2+INT(-$Q43)+1)+(INT(-$Q43)+1+$Q43)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,BR$2+INT(-$Q43)))))))","v":0},{"$f":"IF(BS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BO:$BO,\">=\"&BS$11,BDCRM!$BO:$BO,\"<=\"&BS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BY:$BY,\">=\"&BS$11,BDCRM!$BY:$BY,\"<=\"&BS$12),($Q38*(IF(BS$2=1,SUMIFS($Z26:$CV26,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q40))+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,INT($Q40)+1),0)+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,BS$2+INT($Q40)+1)+(INT($Q40)+1-$Q40)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,BS$2+INT($Q40)))+$Q41*((-$Q43-INT(-$Q43))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,BS$2+INT(-$Q43)+1)+(INT(-$Q43)+1+$Q43)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,BS$2+INT(-$Q43)))))))","v":0},{"$f":"IF(BT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BO:$BO,\">=\"&BT$11,BDCRM!$BO:$BO,\"<=\"&BT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BY:$BY,\">=\"&BT$11,BDCRM!$BY:$BY,\"<=\"&BT$12),($Q38*(IF(BT$2=1,SUMIFS($Z26:$CV26,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q40))+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,INT($Q40)+1),0)+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,BT$2+INT($Q40)+1)+(INT($Q40)+1-$Q40)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,BT$2+INT($Q40)))+$Q41*((-$Q43-INT(-$Q43))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,BT$2+INT(-$Q43)+1)+(INT(-$Q43)+1+$Q43)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,BT$2+INT(-$Q43)))))))","v":0},{"$f":"IF(BU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BO:$BO,\">=\"&BU$11,BDCRM!$BO:$BO,\"<=\"&BU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BY:$BY,\">=\"&BU$11,BDCRM!$BY:$BY,\"<=\"&BU$12),($Q38*(IF(BU$2=1,SUMIFS($Z26:$CV26,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q40))+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,INT($Q40)+1),0)+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,BU$2+INT($Q40)+1)+(INT($Q40)+1-$Q40)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,BU$2+INT($Q40)))+$Q41*((-$Q43-INT(-$Q43))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,BU$2+INT(-$Q43)+1)+(INT(-$Q43)+1+$Q43)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,BU$2+INT(-$Q43)))))))","v":0},{"$f":"IF(BV$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BV$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BO:$BO,\">=\"&BV$11,BDCRM!$BO:$BO,\"<=\"&BV$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BY:$BY,\">=\"&BV$11,BDCRM!$BY:$BY,\"<=\"&BV$12),($Q38*(IF(BV$2=1,SUMIFS($Z26:$CV26,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q40))+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,INT($Q40)+1),0)+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,BV$2+INT($Q40)+1)+(INT($Q40)+1-$Q40)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,BV$2+INT($Q40)))+$Q41*((-$Q43-INT(-$Q43))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,BV$2+INT(-$Q43)+1)+(INT(-$Q43)+1+$Q43)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,BV$2+INT(-$Q43)))))))","v":0},{"$f":"IF(BW$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BW$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BO:$BO,\">=\"&BW$11,BDCRM!$BO:$BO,\"<=\"&BW$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BY:$BY,\">=\"&BW$11,BDCRM!$BY:$BY,\"<=\"&BW$12),($Q38*(IF(BW$2=1,SUMIFS($Z26:$CV26,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q40))+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,INT($Q40)+1),0)+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,BW$2+INT($Q40)+1)+(INT($Q40)+1-$Q40)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,BW$2+INT($Q40)))+$Q41*((-$Q43-INT(-$Q43))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,BW$2+INT(-$Q43)+1)+(INT(-$Q43)+1+$Q43)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,BW$2+INT(-$Q43)))))))","v":0},{"$f":"IF(BX$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BX$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BO:$BO,\">=\"&BX$11,BDCRM!$BO:$BO,\"<=\"&BX$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BY:$BY,\">=\"&BX$11,BDCRM!$BY:$BY,\"<=\"&BX$12),($Q38*(IF(BX$2=1,SUMIFS($Z26:$CV26,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q40))+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,INT($Q40)+1),0)+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,BX$2+INT($Q40)+1)+(INT($Q40)+1-$Q40)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,BX$2+INT($Q40)))+$Q41*((-$Q43-INT(-$Q43))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,BX$2+INT(-$Q43)+1)+(INT(-$Q43)+1+$Q43)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,BX$2+INT(-$Q43)))))))","v":0},{"$f":"IF(BY$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BY$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BO:$BO,\">=\"&BY$11,BDCRM!$BO:$BO,\"<=\"&BY$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BY:$BY,\">=\"&BY$11,BDCRM!$BY:$BY,\"<=\"&BY$12),($Q38*(IF(BY$2=1,SUMIFS($Z26:$CV26,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q40))+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,INT($Q40)+1),0)+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,BY$2+INT($Q40)+1)+(INT($Q40)+1-$Q40)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,BY$2+INT($Q40)))+$Q41*((-$Q43-INT(-$Q43))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,BY$2+INT(-$Q43)+1)+(INT(-$Q43)+1+$Q43)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,BY$2+INT(-$Q43)))))))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BZ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BO:$BO,\">=\"&BZ$11,BDCRM!$BO:$BO,\"<=\"&BZ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BY:$BY,\">=\"&BZ$11,BDCRM!$BY:$BY,\"<=\"&BZ$12),($Q38*(IF(BZ$2=1,SUMIFS($Z26:$CV26,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q40))+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,INT($Q40)+1),0)+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,BZ$2+INT($Q40)+1)+(INT($Q40)+1-$Q40)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,BZ$2+INT($Q40)))+$Q41*((-$Q43-INT(-$Q43))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,BZ$2+INT(-$Q43)+1)+(INT(-$Q43)+1+$Q43)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,BZ$2+INT(-$Q43)))))))","v":0},{"$f":"IF(CA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BO:$BO,\">=\"&CA$11,BDCRM!$BO:$BO,\"<=\"&CA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BY:$BY,\">=\"&CA$11,BDCRM!$BY:$BY,\"<=\"&CA$12),($Q38*(IF(CA$2=1,SUMIFS($Z26:$CV26,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q40))+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,INT($Q40)+1),0)+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,CA$2+INT($Q40)+1)+(INT($Q40)+1-$Q40)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,CA$2+INT($Q40)))+$Q41*((-$Q43-INT(-$Q43))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,CA$2+INT(-$Q43)+1)+(INT(-$Q43)+1+$Q43)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,CA$2+INT(-$Q43)))))))","v":0},{"$f":"IF(CB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BO:$BO,\">=\"&CB$11,BDCRM!$BO:$BO,\"<=\"&CB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BY:$BY,\">=\"&CB$11,BDCRM!$BY:$BY,\"<=\"&CB$12),($Q38*(IF(CB$2=1,SUMIFS($Z26:$CV26,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q40))+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,INT($Q40)+1),0)+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,CB$2+INT($Q40)+1)+(INT($Q40)+1-$Q40)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,CB$2+INT($Q40)))+$Q41*((-$Q43-INT(-$Q43))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,CB$2+INT(-$Q43)+1)+(INT(-$Q43)+1+$Q43)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,CB$2+INT(-$Q43)))))))","v":0},{"$f":"IF(CC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BO:$BO,\">=\"&CC$11,BDCRM!$BO:$BO,\"<=\"&CC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BY:$BY,\">=\"&CC$11,BDCRM!$BY:$BY,\"<=\"&CC$12),($Q38*(IF(CC$2=1,SUMIFS($Z26:$CV26,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q40))+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,INT($Q40)+1),0)+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,CC$2+INT($Q40)+1)+(INT($Q40)+1-$Q40)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,CC$2+INT($Q40)))+$Q41*((-$Q43-INT(-$Q43))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,CC$2+INT(-$Q43)+1)+(INT(-$Q43)+1+$Q43)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,CC$2+INT(-$Q43)))))))","v":0},{"$f":"IF(CD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BO:$BO,\">=\"&CD$11,BDCRM!$BO:$BO,\"<=\"&CD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BY:$BY,\">=\"&CD$11,BDCRM!$BY:$BY,\"<=\"&CD$12),($Q38*(IF(CD$2=1,SUMIFS($Z26:$CV26,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q40))+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,INT($Q40)+1),0)+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,CD$2+INT($Q40)+1)+(INT($Q40)+1-$Q40)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,CD$2+INT($Q40)))+$Q41*((-$Q43-INT(-$Q43))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,CD$2+INT(-$Q43)+1)+(INT(-$Q43)+1+$Q43)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,CD$2+INT(-$Q43)))))))","v":0},{"$f":"IF(CE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BO:$BO,\">=\"&CE$11,BDCRM!$BO:$BO,\"<=\"&CE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BY:$BY,\">=\"&CE$11,BDCRM!$BY:$BY,\"<=\"&CE$12),($Q38*(IF(CE$2=1,SUMIFS($Z26:$CV26,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q40))+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,INT($Q40)+1),0)+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,CE$2+INT($Q40)+1)+(INT($Q40)+1-$Q40)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,CE$2+INT($Q40)))+$Q41*((-$Q43-INT(-$Q43))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,CE$2+INT(-$Q43)+1)+(INT(-$Q43)+1+$Q43)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,CE$2+INT(-$Q43)))))))","v":0},{"$f":"IF(CF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BO:$BO,\">=\"&CF$11,BDCRM!$BO:$BO,\"<=\"&CF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BY:$BY,\">=\"&CF$11,BDCRM!$BY:$BY,\"<=\"&CF$12),($Q38*(IF(CF$2=1,SUMIFS($Z26:$CV26,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q40))+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,INT($Q40)+1),0)+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,CF$2+INT($Q40)+1)+(INT($Q40)+1-$Q40)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,CF$2+INT($Q40)))+$Q41*((-$Q43-INT(-$Q43))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,CF$2+INT(-$Q43)+1)+(INT(-$Q43)+1+$Q43)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,CF$2+INT(-$Q43)))))))","v":0},{"$f":"IF(CG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BO:$BO,\">=\"&CG$11,BDCRM!$BO:$BO,\"<=\"&CG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BY:$BY,\">=\"&CG$11,BDCRM!$BY:$BY,\"<=\"&CG$12),($Q38*(IF(CG$2=1,SUMIFS($Z26:$CV26,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q40))+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,INT($Q40)+1),0)+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,CG$2+INT($Q40)+1)+(INT($Q40)+1-$Q40)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,CG$2+INT($Q40)))+$Q41*((-$Q43-INT(-$Q43))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,CG$2+INT(-$Q43)+1)+(INT(-$Q43)+1+$Q43)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,CG$2+INT(-$Q43)))))))","v":0},{"$f":"IF(CH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BO:$BO,\">=\"&CH$11,BDCRM!$BO:$BO,\"<=\"&CH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BY:$BY,\">=\"&CH$11,BDCRM!$BY:$BY,\"<=\"&CH$12),($Q38*(IF(CH$2=1,SUMIFS($Z26:$CV26,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q40))+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,INT($Q40)+1),0)+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,CH$2+INT($Q40)+1)+(INT($Q40)+1-$Q40)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,CH$2+INT($Q40)))+$Q41*((-$Q43-INT(-$Q43))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,CH$2+INT(-$Q43)+1)+(INT(-$Q43)+1+$Q43)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,CH$2+INT(-$Q43)))))))","v":0},{"$f":"IF(CI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BO:$BO,\">=\"&CI$11,BDCRM!$BO:$BO,\"<=\"&CI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BY:$BY,\">=\"&CI$11,BDCRM!$BY:$BY,\"<=\"&CI$12),($Q38*(IF(CI$2=1,SUMIFS($Z26:$CV26,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q40))+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,INT($Q40)+1),0)+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,CI$2+INT($Q40)+1)+(INT($Q40)+1-$Q40)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,CI$2+INT($Q40)))+$Q41*((-$Q43-INT(-$Q43))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,CI$2+INT(-$Q43)+1)+(INT(-$Q43)+1+$Q43)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,CI$2+INT(-$Q43)))))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BO:$BO,\">=\"&CJ$11,BDCRM!$BO:$BO,\"<=\"&CJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BY:$BY,\">=\"&CJ$11,BDCRM!$BY:$BY,\"<=\"&CJ$12),($Q38*(IF(CJ$2=1,SUMIFS($Z26:$CV26,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q40))+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,INT($Q40)+1),0)+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,CJ$2+INT($Q40)+1)+(INT($Q40)+1-$Q40)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,CJ$2+INT($Q40)))+$Q41*((-$Q43-INT(-$Q43))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,CJ$2+INT(-$Q43)+1)+(INT(-$Q43)+1+$Q43)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,CJ$2+INT(-$Q43)))))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BO:$BO,\">=\"&CK$11,BDCRM!$BO:$BO,\"<=\"&CK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BY:$BY,\">=\"&CK$11,BDCRM!$BY:$BY,\"<=\"&CK$12),($Q38*(IF(CK$2=1,SUMIFS($Z26:$CV26,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q40))+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,INT($Q40)+1),0)+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,CK$2+INT($Q40)+1)+(INT($Q40)+1-$Q40)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,CK$2+INT($Q40)))+$Q41*((-$Q43-INT(-$Q43))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,CK$2+INT(-$Q43)+1)+(INT(-$Q43)+1+$Q43)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,CK$2+INT(-$Q43)))))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BO:$BO,\">=\"&CL$11,BDCRM!$BO:$BO,\"<=\"&CL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BY:$BY,\">=\"&CL$11,BDCRM!$BY:$BY,\"<=\"&CL$12),($Q38*(IF(CL$2=1,SUMIFS($Z26:$CV26,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q40))+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,INT($Q40)+1),0)+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,CL$2+INT($Q40)+1)+(INT($Q40)+1-$Q40)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,CL$2+INT($Q40)))+$Q41*((-$Q43-INT(-$Q43))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,CL$2+INT(-$Q43)+1)+(INT(-$Q43)+1+$Q43)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,CL$2+INT(-$Q43)))))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BO:$BO,\">=\"&CM$11,BDCRM!$BO:$BO,\"<=\"&CM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BY:$BY,\">=\"&CM$11,BDCRM!$BY:$BY,\"<=\"&CM$12),($Q38*(IF(CM$2=1,SUMIFS($Z26:$CV26,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q40))+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,INT($Q40)+1),0)+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,CM$2+INT($Q40)+1)+(INT($Q40)+1-$Q40)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,CM$2+INT($Q40)))+$Q41*((-$Q43-INT(-$Q43))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,CM$2+INT(-$Q43)+1)+(INT(-$Q43)+1+$Q43)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,CM$2+INT(-$Q43)))))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BO:$BO,\">=\"&CN$11,BDCRM!$BO:$BO,\"<=\"&CN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BY:$BY,\">=\"&CN$11,BDCRM!$BY:$BY,\"<=\"&CN$12),($Q38*(IF(CN$2=1,SUMIFS($Z26:$CV26,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q40))+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,INT($Q40)+1),0)+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,CN$2+INT($Q40)+1)+(INT($Q40)+1-$Q40)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,CN$2+INT($Q40)))+$Q41*((-$Q43-INT(-$Q43))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,CN$2+INT(-$Q43)+1)+(INT(-$Q43)+1+$Q43)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,CN$2+INT(-$Q43)))))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BO:$BO,\">=\"&CO$11,BDCRM!$BO:$BO,\"<=\"&CO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BY:$BY,\">=\"&CO$11,BDCRM!$BY:$BY,\"<=\"&CO$12),($Q38*(IF(CO$2=1,SUMIFS($Z26:$CV26,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q40))+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,INT($Q40)+1),0)+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,CO$2+INT($Q40)+1)+(INT($Q40)+1-$Q40)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,CO$2+INT($Q40)))+$Q41*((-$Q43-INT(-$Q43))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,CO$2+INT(-$Q43)+1)+(INT(-$Q43)+1+$Q43)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,CO$2+INT(-$Q43)))))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BO:$BO,\">=\"&CP$11,BDCRM!$BO:$BO,\"<=\"&CP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BY:$BY,\">=\"&CP$11,BDCRM!$BY:$BY,\"<=\"&CP$12),($Q38*(IF(CP$2=1,SUMIFS($Z26:$CV26,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q40))+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,INT($Q40)+1),0)+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,CP$2+INT($Q40)+1)+(INT($Q40)+1-$Q40)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,CP$2+INT($Q40)))+$Q41*((-$Q43-INT(-$Q43))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,CP$2+INT(-$Q43)+1)+(INT(-$Q43)+1+$Q43)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,CP$2+INT(-$Q43)))))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BO:$BO,\">=\"&CQ$11,BDCRM!$BO:$BO,\"<=\"&CQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BY:$BY,\">=\"&CQ$11,BDCRM!$BY:$BY,\"<=\"&CQ$12),($Q38*(IF(CQ$2=1,SUMIFS($Z26:$CV26,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q40))+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,INT($Q40)+1),0)+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,CQ$2+INT($Q40)+1)+(INT($Q40)+1-$Q40)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,CQ$2+INT($Q40)))+$Q41*((-$Q43-INT(-$Q43))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,CQ$2+INT(-$Q43)+1)+(INT(-$Q43)+1+$Q43)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,CQ$2+INT(-$Q43)))))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BO:$BO,\">=\"&CR$11,BDCRM!$BO:$BO,\"<=\"&CR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BY:$BY,\">=\"&CR$11,BDCRM!$BY:$BY,\"<=\"&CR$12),($Q38*(IF(CR$2=1,SUMIFS($Z26:$CV26,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q40))+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,INT($Q40)+1),0)+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,CR$2+INT($Q40)+1)+(INT($Q40)+1-$Q40)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,CR$2+INT($Q40)))+$Q41*((-$Q43-INT(-$Q43))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,CR$2+INT(-$Q43)+1)+(INT(-$Q43)+1+$Q43)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,CR$2+INT(-$Q43)))))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BO:$BO,\">=\"&CS$11,BDCRM!$BO:$BO,\"<=\"&CS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BY:$BY,\">=\"&CS$11,BDCRM!$BY:$BY,\"<=\"&CS$12),($Q38*(IF(CS$2=1,SUMIFS($Z26:$CV26,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q40))+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,INT($Q40)+1),0)+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,CS$2+INT($Q40)+1)+(INT($Q40)+1-$Q40)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,CS$2+INT($Q40)))+$Q41*((-$Q43-INT(-$Q43))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,CS$2+INT(-$Q43)+1)+(INT(-$Q43)+1+$Q43)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,CS$2+INT(-$Q43)))))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BO:$BO,\">=\"&CT$11,BDCRM!$BO:$BO,\"<=\"&CT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BY:$BY,\">=\"&CT$11,BDCRM!$BY:$BY,\"<=\"&CT$12),($Q38*(IF(CT$2=1,SUMIFS($Z26:$CV26,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q40))+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,INT($Q40)+1),0)+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,CT$2+INT($Q40)+1)+(INT($Q40)+1-$Q40)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,CT$2+INT($Q40)))+$Q41*((-$Q43-INT(-$Q43))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,CT$2+INT(-$Q43)+1)+(INT(-$Q43)+1+$Q43)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,CT$2+INT(-$Q43)))))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BO:$BO,\">=\"&CU$11,BDCRM!$BO:$BO,\"<=\"&CU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H36,BDCRM!$BM:$BM,$Q36,BDCRM!$BY:$BY,\">=\"&CU$11,BDCRM!$BY:$BY,\"<=\"&CU$12),($Q38*(IF(CU$2=1,SUMIFS($Z26:$CV26,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q40))+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,INT($Q40)+1),0)+($Q40-INT($Q40))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,CU$2+INT($Q40)+1)+(INT($Q40)+1-$Q40)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,CU$2+INT($Q40)))+$Q41*((-$Q43-INT(-$Q43))*SUMIFS($Z26:$CV26,$Z$2:$CV$2,CU$2+INT(-$Q43)+1)+(INT(-$Q43)+1+$Q43)*SUMIFS($Z26:$CV26,$Z$2:$CV$2,CU$2+INT(-$Q43)))))))","v":0}]
[{"$f":"ROW()","v":37},null,null,null,null,null,{"$f":"IF($R37=\"^\",IF(COUNTIF(Lists!$13:$13,H37)=1,0,1),0)","v":0},{"$f":"H36","v":"Капзатраты разовые амортизируемые"},{"$f":"Mrkting!$I$132","v":"Задаем через указание % предоплаты и сроков"}]
[{"$f":"ROW()","v":38},null,null,null,null,null,{"$f":"IF($R38=\"^\",IF(COUNTIF(Lists!$13:$13,H38)=1,0,1),0)","v":0},{"$f":"H36","v":"Капзатраты разовые амортизируемые"},{"$f":"I37","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$133","v":"Размер предоплаты"},null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,"M",{"$f":"MAIN!Q304","v":0.5},null,{"$f":"IF(G38<>0,1,IF(OR($Q38=\"\",$Q38=0),0,IF($R38=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H38))),$Q38)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":39},null,null,null,null,null,{"$f":"IF($R39=\"^\",IF(COUNTIF(Lists!$13:$13,H39)=1,0,1),0)","v":0},{"$f":"H36","v":"Капзатраты разовые амортизируемые"},{"$f":"I37","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$134","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$134","v":"кол-во дней"},null,null,"M",{"$f":"MAIN!Q305","v":90},null,{"$f":"IF(G39<>0,1,IF(OR($Q39=\"\",$Q39=0),0,IF($R39=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H39))),$Q39)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":40},null,null,null,null,null,{"$f":"IF($R40=\"^\",IF(COUNTIF(Lists!$13:$13,H40)=1,0,1),0)","v":0},{"$f":"H36","v":"Капзатраты разовые амортизируемые"},{"$f":"I37","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$135","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q39/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":1},null,{"$f":"IF(G40<>0,1,IF(OR($Q40=\"\",$Q40=0),0,IF($R40=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H40))),$Q40)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q40-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q39/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":41},null,null,null,null,null,{"$f":"IF($R41=\"^\",IF(COUNTIF(Lists!$13:$13,H41)=1,0,1),0)","v":0},{"$f":"H36","v":"Капзатраты разовые амортизируемые"},{"$f":"I37","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$136","v":"Размер доплаты"},null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,null,{"$f":"100%-Q38","v":0.5},null,{"$f":"IF(G41<>0,1,IF(OR($Q41=\"\",$Q41=0),0,IF($R41=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H41))),$Q41)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q41-(100%-Q38))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":42},null,null,null,null,null,{"$f":"IF($R42=\"^\",IF(COUNTIF(Lists!$13:$13,H42)=1,0,1),0)","v":0},{"$f":"H36","v":"Капзатраты разовые амортизируемые"},{"$f":"I37","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$137","v":"Период оборачиваемости доплат (срок)"},null,null,{"$f":"Mrkting!$M$134","v":"кол-во дней"},null,null,"M",{"$f":"MAIN!Q306","v":0},null,{"$f":"IF(G42<>0,1,IF(OR($Q42=\"\",$Q42=0),0,IF($R42=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H42))),$Q42)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":43},null,null,null,null,null,{"$f":"IF($R43=\"^\",IF(COUNTIF(Lists!$13:$13,H43)=1,0,1),0)","v":0},{"$f":"H36","v":"Капзатраты разовые амортизируемые"},{"$f":"I37","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$138","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q42/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G43<>0,1,IF(OR($Q43=\"\",$Q43=0),0,IF($R43=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H43))),$Q43)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q43-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q42/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":44}]
[{"$f":"ROW()","v":45},null,null,null,null,null,{"$f":"IF($R45=\"^\",IF(COUNTIF(Lists!$13:$13,H45)=1,0,1),0)","v":0},{"$f":"Lists!$BS$13","v":"Ввод в эксплуатацию"},null,null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$19","v":"списание"},null,null,{"$f":"IF(X45=X26,0,1)","v":0},null,null,null,{"$f":"SUM($Z45:$CV45)","v":42000000},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA46:AA53))","v":1000000},41000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BG$11=\"\",0,SUM(BG46:BG53))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,SUM(CM46:CM53))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":46},null,null,null,null,null,{"$f":"IF($R46=\"^\",IF(COUNTIF(Lists!$13:$13,H46)=1,0,1),0)","v":0},{"$f":"H45","v":"Ввод в эксплуатацию"},{"$f":"Items!AU16","v":"Учреждение юр.лица"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,"M",{"$f":"MAIN!Q309","v":"в последний период данной статьи"},"^",{"$f":"IF(G46<>0,1,IF(OR($Q46=\"\",$Q46=0),0,IF($R46=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H46))),$Q46)=1,0,1),0)))","v":0},0,null,null,null,100000,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q46=Lists!$BS$16,IF(AND(AA$26>0,SUM(AB$26:$CV$26)=0),SUM($Z27:AA27),0),IF(AND(AA27>0,SUM(AB27:$CV27)=0),SUM($Z27:AA27),0)))","v":100000},{"$f":"IF(AB$11=\"\",0,IF($Q46=Lists!$BS$16,IF(AND(AB$26>0,SUM(AC$26:$CV$26)=0),SUM($Z27:AB27),0),IF(AND(AB27>0,SUM(AC27:$CV27)=0),SUM($Z27:AB27),0)))","v":0},{"$f":"IF(AC$11=\"\",0,IF($Q46=Lists!$BS$16,IF(AND(AC$26>0,SUM(AD$26:$CV$26)=0),SUM($Z27:AC27),0),IF(AND(AC27>0,SUM(AD27:$CV27)=0),SUM($Z27:AC27),0)))","v":0},{"$f":"IF(AD$11=\"\",0,IF($Q46=Lists!$BS$16,IF(AND(AD$26>0,SUM(AE$26:$CV$26)=0),SUM($Z27:AD27),0),IF(AND(AD27>0,SUM(AE27:$CV27)=0),SUM($Z27:AD27),0)))","v":0},{"$f":"IF(AE$11=\"\",0,IF($Q46=Lists!$BS$16,IF(AND(AE$26>0,SUM(AF$26:$CV$26)=0),SUM($Z27:AE27),0),IF(AND(AE27>0,SUM(AF27:$CV27)=0),SUM($Z27:AE27),0)))","v":0},{"$f":"IF(AF$11=\"\",0,IF($Q46=Lists!$BS$16,IF(AND(AF$26>0,SUM(AG$26:$CV$26)=0),SUM($Z27:AF27),0),IF(AND(AF27>0,SUM(AG27:$CV27)=0),SUM($Z27:AF27),0)))","v":0},{"$f":"IF(AG$11=\"\",0,IF($Q46=Lists!$BS$16,IF(AND(AG$26>0,SUM(AH$26:$CV$26)=0),SUM($Z27:AG27),0),IF(AND(AG27>0,SUM(AH27:$CV27)=0),SUM($Z27:AG27),0)))","v":0},{"$f":"IF(AH$11=\"\",0,IF($Q46=Lists!$BS$16,IF(AND(AH$26>0,SUM(AI$26:$CV$26)=0),SUM($Z27:AH27),0),IF(AND(AH27>0,SUM(AI27:$CV27)=0),SUM($Z27:AH27),0)))","v":0},{"$f":"IF(AI$11=\"\",0,IF($Q46=Lists!$BS$16,IF(AND(AI$26>0,SUM(AJ$26:$CV$26)=0),SUM($Z27:AI27),0),IF(AND(AI27>0,SUM(AJ27:$CV27)=0),SUM($Z27:AI27),0)))","v":0},{"$f":"IF(AJ$11=\"\",0,IF($Q46=Lists!$BS$16,IF(AND(AJ$26>0,SUM(AK$26:$CV$26)=0),SUM($Z27:AJ27),0),IF(AND(AJ27>0,SUM(AK27:$CV27)=0),SUM($Z27:AJ27),0)))","v":0},{"$f":"IF(AK$11=\"\",0,IF($Q46=Lists!$BS$16,IF(AND(AK$26>0,SUM(AL$26:$CV$26)=0),SUM($Z27:AK27),0),IF(AND(AK27>0,SUM(AL27:$CV27)=0),SUM($Z27:AK27),0)))","v":0},{"$f":"IF(AL$11=\"\",0,IF($Q46=Lists!$BS$16,IF(AND(AL$26>0,SUM(AM$26:$CV$26)=0),SUM($Z27:AL27),0),IF(AND(AL27>0,SUM(AM27:$CV27)=0),SUM($Z27:AL27),0)))","v":0},{"$f":"IF(AM$11=\"\",0,IF($Q46=Lists!$BS$16,IF(AND(AM$26>0,SUM(AN$26:$CV$26)=0),SUM($Z27:AM27),0),IF(AND(AM27>0,SUM(AN27:$CV27)=0),SUM($Z27:AM27),0)))","v":0},{"$f":"IF(AN$11=\"\",0,IF($Q46=Lists!$BS$16,IF(AND(AN$26>0,SUM(AO$26:$CV$26)=0),SUM($Z27:AN27),0),IF(AND(AN27>0,SUM(AO27:$CV27)=0),SUM($Z27:AN27),0)))","v":0},{"$f":"IF(AO$11=\"\",0,IF($Q46=Lists!$BS$16,IF(AND(AO$26>0,SUM(AP$26:$CV$26)=0),SUM($Z27:AO27),0),IF(AND(AO27>0,SUM(AP27:$CV27)=0),SUM($Z27:AO27),0)))","v":0},{"$f":"IF(AP$11=\"\",0,IF($Q46=Lists!$BS$16,IF(AND(AP$26>0,SUM(AQ$26:$CV$26)=0),SUM($Z27:AP27),0),IF(AND(AP27>0,SUM(AQ27:$CV27)=0),SUM($Z27:AP27),0)))","v":0},{"$f":"IF(AQ$11=\"\",0,IF($Q46=Lists!$BS$16,IF(AND(AQ$26>0,SUM(AR$26:$CV$26)=0),SUM($Z27:AQ27),0),IF(AND(AQ27>0,SUM(AR27:$CV27)=0),SUM($Z27:AQ27),0)))","v":0},{"$f":"IF(AR$11=\"\",0,IF($Q46=Lists!$BS$16,IF(AND(AR$26>0,SUM(AS$26:$CV$26)=0),SUM($Z27:AR27),0),IF(AND(AR27>0,SUM(AS27:$CV27)=0),SUM($Z27:AR27),0)))","v":0},{"$f":"IF(AS$11=\"\",0,IF($Q46=Lists!$BS$16,IF(AND(AS$26>0,SUM(AT$26:$CV$26)=0),SUM($Z27:AS27),0),IF(AND(AS27>0,SUM(AT27:$CV27)=0),SUM($Z27:AS27),0)))","v":0},{"$f":"IF(AT$11=\"\",0,IF($Q46=Lists!$BS$16,IF(AND(AT$26>0,SUM(AU$26:$CV$26)=0),SUM($Z27:AT27),0),IF(AND(AT27>0,SUM(AU27:$CV27)=0),SUM($Z27:AT27),0)))","v":0},{"$f":"IF(AU$11=\"\",0,IF($Q46=Lists!$BS$16,IF(AND(AU$26>0,SUM(AV$26:$CV$26)=0),SUM($Z27:AU27),0),IF(AND(AU27>0,SUM(AV27:$CV27)=0),SUM($Z27:AU27),0)))","v":0},{"$f":"IF(AV$11=\"\",0,IF($Q46=Lists!$BS$16,IF(AND(AV$26>0,SUM(AW$26:$CV$26)=0),SUM($Z27:AV27),0),IF(AND(AV27>0,SUM(AW27:$CV27)=0),SUM($Z27:AV27),0)))","v":0},{"$f":"IF(AW$11=\"\",0,IF($Q46=Lists!$BS$16,IF(AND(AW$26>0,SUM(AX$26:$CV$26)=0),SUM($Z27:AW27),0),IF(AND(AW27>0,SUM(AX27:$CV27)=0),SUM($Z27:AW27),0)))","v":0},{"$f":"IF(AX$11=\"\",0,IF($Q46=Lists!$BS$16,IF(AND(AX$26>0,SUM(AY$26:$CV$26)=0),SUM($Z27:AX27),0),IF(AND(AX27>0,SUM(AY27:$CV27)=0),SUM($Z27:AX27),0)))","v":0},{"$f":"IF(AY$11=\"\",0,IF($Q46=Lists!$BS$16,IF(AND(AY$26>0,SUM(AZ$26:$CV$26)=0),SUM($Z27:AY27),0),IF(AND(AY27>0,SUM(AZ27:$CV27)=0),SUM($Z27:AY27),0)))","v":0},{"$f":"IF(AZ$11=\"\",0,IF($Q46=Lists!$BS$16,IF(AND(AZ$26>0,SUM(BA$26:$CV$26)=0),SUM($Z27:AZ27),0),IF(AND(AZ27>0,SUM(BA27:$CV27)=0),SUM($Z27:AZ27),0)))","v":0},{"$f":"IF(BA$11=\"\",0,IF($Q46=Lists!$BS$16,IF(AND(BA$26>0,SUM(BB$26:$CV$26)=0),SUM($Z27:BA27),0),IF(AND(BA27>0,SUM(BB27:$CV27)=0),SUM($Z27:BA27),0)))","v":0},{"$f":"IF(BB$11=\"\",0,IF($Q46=Lists!$BS$16,IF(AND(BB$26>0,SUM(BC$26:$CV$26)=0),SUM($Z27:BB27),0),IF(AND(BB27>0,SUM(BC27:$CV27)=0),SUM($Z27:BB27),0)))","v":0},{"$f":"IF(BC$11=\"\",0,IF($Q46=Lists!$BS$16,IF(AND(BC$26>0,SUM(BD$26:$CV$26)=0),SUM($Z27:BC27),0),IF(AND(BC27>0,SUM(BD27:$CV27)=0),SUM($Z27:BC27),0)))","v":0},{"$f":"IF(BD$11=\"\",0,IF($Q46=Lists!$BS$16,IF(AND(BD$26>0,SUM(BE$26:$CV$26)=0),SUM($Z27:BD27),0),IF(AND(BD27>0,SUM(BE27:$CV27)=0),SUM($Z27:BD27),0)))","v":0},{"$f":"IF(BE$11=\"\",0,IF($Q46=Lists!$BS$16,IF(AND(BE$26>0,SUM(BF$26:$CV$26)=0),SUM($Z27:BE27),0),IF(AND(BE27>0,SUM(BF27:$CV27)=0),SUM($Z27:BE27),0)))","v":0},{"$f":"IF(BF$11=\"\",0,IF($Q46=Lists!$BS$16,IF(AND(BF$26>0,SUM(BG$26:$CV$26)=0),SUM($Z27:BF27),0),IF(AND(BF27>0,SUM(BG27:$CV27)=0),SUM($Z27:BF27),0)))","v":0},{"$f":"IF(BG$11=\"\",0,IF($Q46=Lists!$BS$16,IF(AND(BG$26>0,SUM(BH$26:$CV$26)=0),SUM($Z27:BG27),0),IF(AND(BG27>0,SUM(BH27:$CV27)=0),SUM($Z27:BG27),0)))","v":0},{"$f":"IF(BH$11=\"\",0,IF($Q46=Lists!$BS$16,IF(AND(BH$26>0,SUM(BI$26:$CV$26)=0),SUM($Z27:BH27),0),IF(AND(BH27>0,SUM(BI27:$CV27)=0),SUM($Z27:BH27),0)))","v":0},{"$f":"IF(BI$11=\"\",0,IF($Q46=Lists!$BS$16,IF(AND(BI$26>0,SUM(BJ$26:$CV$26)=0),SUM($Z27:BI27),0),IF(AND(BI27>0,SUM(BJ27:$CV27)=0),SUM($Z27:BI27),0)))","v":0},{"$f":"IF(BJ$11=\"\",0,IF($Q46=Lists!$BS$16,IF(AND(BJ$26>0,SUM(BK$26:$CV$26)=0),SUM($Z27:BJ27),0),IF(AND(BJ27>0,SUM(BK27:$CV27)=0),SUM($Z27:BJ27),0)))","v":0},{"$f":"IF(BK$11=\"\",0,IF($Q46=Lists!$BS$16,IF(AND(BK$26>0,SUM(BL$26:$CV$26)=0),SUM($Z27:BK27),0),IF(AND(BK27>0,SUM(BL27:$CV27)=0),SUM($Z27:BK27),0)))","v":0},{"$f":"IF(BL$11=\"\",0,IF($Q46=Lists!$BS$16,IF(AND(BL$26>0,SUM(BM$26:$CV$26)=0),SUM($Z27:BL27),0),IF(AND(BL27>0,SUM(BM27:$CV27)=0),SUM($Z27:BL27),0)))","v":0},{"$f":"IF(BM$11=\"\",0,IF($Q46=Lists!$BS$16,IF(AND(BM$26>0,SUM(BN$26:$CV$26)=0),SUM($Z27:BM27),0),IF(AND(BM27>0,SUM(BN27:$CV27)=0),SUM($Z27:BM27),0)))","v":0},{"$f":"IF(BN$11=\"\",0,IF($Q46=Lists!$BS$16,IF(AND(BN$26>0,SUM(BO$26:$CV$26)=0),SUM($Z27:BN27),0),IF(AND(BN27>0,SUM(BO27:$CV27)=0),SUM($Z27:BN27),0)))","v":0},{"$f":"IF(BO$11=\"\",0,IF($Q46=Lists!$BS$16,IF(AND(BO$26>0,SUM(BP$26:$CV$26)=0),SUM($Z27:BO27),0),IF(AND(BO27>0,SUM(BP27:$CV27)=0),SUM($Z27:BO27),0)))","v":0},{"$f":"IF(BP$11=\"\",0,IF($Q46=Lists!$BS$16,IF(AND(BP$26>0,SUM(BQ$26:$CV$26)=0),SUM($Z27:BP27),0),IF(AND(BP27>0,SUM(BQ27:$CV27)=0),SUM($Z27:BP27),0)))","v":0},{"$f":"IF(BQ$11=\"\",0,IF($Q46=Lists!$BS$16,IF(AND(BQ$26>0,SUM(BR$26:$CV$26)=0),SUM($Z27:BQ27),0),IF(AND(BQ27>0,SUM(BR27:$CV27)=0),SUM($Z27:BQ27),0)))","v":0},{"$f":"IF(BR$11=\"\",0,IF($Q46=Lists!$BS$16,IF(AND(BR$26>0,SUM(BS$26:$CV$26)=0),SUM($Z27:BR27),0),IF(AND(BR27>0,SUM(BS27:$CV27)=0),SUM($Z27:BR27),0)))","v":0},{"$f":"IF(BS$11=\"\",0,IF($Q46=Lists!$BS$16,IF(AND(BS$26>0,SUM(BT$26:$CV$26)=0),SUM($Z27:BS27),0),IF(AND(BS27>0,SUM(BT27:$CV27)=0),SUM($Z27:BS27),0)))","v":0},{"$f":"IF(BT$11=\"\",0,IF($Q46=Lists!$BS$16,IF(AND(BT$26>0,SUM(BU$26:$CV$26)=0),SUM($Z27:BT27),0),IF(AND(BT27>0,SUM(BU27:$CV27)=0),SUM($Z27:BT27),0)))","v":0},{"$f":"IF(BU$11=\"\",0,IF($Q46=Lists!$BS$16,IF(AND(BU$26>0,SUM(BV$26:$CV$26)=0),SUM($Z27:BU27),0),IF(AND(BU27>0,SUM(BV27:$CV27)=0),SUM($Z27:BU27),0)))","v":0},{"$f":"IF(BV$11=\"\",0,IF($Q46=Lists!$BS$16,IF(AND(BV$26>0,SUM(BW$26:$CV$26)=0),SUM($Z27:BV27),0),IF(AND(BV27>0,SUM(BW27:$CV27)=0),SUM($Z27:BV27),0)))","v":0},{"$f":"IF(BW$11=\"\",0,IF($Q46=Lists!$BS$16,IF(AND(BW$26>0,SUM(BX$26:$CV$26)=0),SUM($Z27:BW27),0),IF(AND(BW27>0,SUM(BX27:$CV27)=0),SUM($Z27:BW27),0)))","v":0},{"$f":"IF(BX$11=\"\",0,IF($Q46=Lists!$BS$16,IF(AND(BX$26>0,SUM(BY$26:$CV$26)=0),SUM($Z27:BX27),0),IF(AND(BX27>0,SUM(BY27:$CV27)=0),SUM($Z27:BX27),0)))","v":0},{"$f":"IF(BY$11=\"\",0,IF($Q46=Lists!$BS$16,IF(AND(BY$26>0,SUM(BZ$26:$CV$26)=0),SUM($Z27:BY27),0),IF(AND(BY27>0,SUM(BZ27:$CV27)=0),SUM($Z27:BY27),0)))","v":0},{"$f":"IF(BZ$11=\"\",0,IF($Q46=Lists!$BS$16,IF(AND(BZ$26>0,SUM(CA$26:$CV$26)=0),SUM($Z27:BZ27),0),IF(AND(BZ27>0,SUM(CA27:$CV27)=0),SUM($Z27:BZ27),0)))","v":0},{"$f":"IF(CA$11=\"\",0,IF($Q46=Lists!$BS$16,IF(AND(CA$26>0,SUM(CB$26:$CV$26)=0),SUM($Z27:CA27),0),IF(AND(CA27>0,SUM(CB27:$CV27)=0),SUM($Z27:CA27),0)))","v":0},{"$f":"IF(CB$11=\"\",0,IF($Q46=Lists!$BS$16,IF(AND(CB$26>0,SUM(CC$26:$CV$26)=0),SUM($Z27:CB27),0),IF(AND(CB27>0,SUM(CC27:$CV27)=0),SUM($Z27:CB27),0)))","v":0},{"$f":"IF(CC$11=\"\",0,IF($Q46=Lists!$BS$16,IF(AND(CC$26>0,SUM(CD$26:$CV$26)=0),SUM($Z27:CC27),0),IF(AND(CC27>0,SUM(CD27:$CV27)=0),SUM($Z27:CC27),0)))","v":0},{"$f":"IF(CD$11=\"\",0,IF($Q46=Lists!$BS$16,IF(AND(CD$26>0,SUM(CE$26:$CV$26)=0),SUM($Z27:CD27),0),IF(AND(CD27>0,SUM(CE27:$CV27)=0),SUM($Z27:CD27),0)))","v":0},{"$f":"IF(CE$11=\"\",0,IF($Q46=Lists!$BS$16,IF(AND(CE$26>0,SUM(CF$26:$CV$26)=0),SUM($Z27:CE27),0),IF(AND(CE27>0,SUM(CF27:$CV27)=0),SUM($Z27:CE27),0)))","v":0},{"$f":"IF(CF$11=\"\",0,IF($Q46=Lists!$BS$16,IF(AND(CF$26>0,SUM(CG$26:$CV$26)=0),SUM($Z27:CF27),0),IF(AND(CF27>0,SUM(CG27:$CV27)=0),SUM($Z27:CF27),0)))","v":0},{"$f":"IF(CG$11=\"\",0,IF($Q46=Lists!$BS$16,IF(AND(CG$26>0,SUM(CH$26:$CV$26)=0),SUM($Z27:CG27),0),IF(AND(CG27>0,SUM(CH27:$CV27)=0),SUM($Z27:CG27),0)))","v":0},{"$f":"IF(CH$11=\"\",0,IF($Q46=Lists!$BS$16,IF(AND(CH$26>0,SUM(CI$26:$CV$26)=0),SUM($Z27:CH27),0),IF(AND(CH27>0,SUM(CI27:$CV27)=0),SUM($Z27:CH27),0)))","v":0},{"$f":"IF(CI$11=\"\",0,IF($Q46=Lists!$BS$16,IF(AND(CI$26>0,SUM(CJ$26:$CV$26)=0),SUM($Z27:CI27),0),IF(AND(CI27>0,SUM(CJ27:$CV27)=0),SUM($Z27:CI27),0)))","v":0},{"$f":"IF(CJ$11=\"\",0,IF($Q46=Lists!$BS$16,IF(AND(CJ$26>0,SUM(CK$26:$CV$26)=0),SUM($Z27:CJ27),0),IF(AND(CJ27>0,SUM(CK27:$CV27)=0),SUM($Z27:CJ27),0)))","v":0},{"$f":"IF(CK$11=\"\",0,IF($Q46=Lists!$BS$16,IF(AND(CK$26>0,SUM(CL$26:$CV$26)=0),SUM($Z27:CK27),0),IF(AND(CK27>0,SUM(CL27:$CV27)=0),SUM($Z27:CK27),0)))","v":0},{"$f":"IF(CL$11=\"\",0,IF($Q46=Lists!$BS$16,IF(AND(CL$26>0,SUM(CM$26:$CV$26)=0),SUM($Z27:CL27),0),IF(AND(CL27>0,SUM(CM27:$CV27)=0),SUM($Z27:CL27),0)))","v":0},{"$f":"IF(CM$11=\"\",0,IF($Q46=Lists!$BS$16,IF(AND(CM$26>0,SUM(CN$26:$CV$26)=0),SUM($Z27:CM27),0),IF(AND(CM27>0,SUM(CN27:$CV27)=0),SUM($Z27:CM27),0)))","v":0},{"$f":"IF(CN$11=\"\",0,IF($Q46=Lists!$BS$16,IF(AND(CN$26>0,SUM(CO$26:$CV$26)=0),SUM($Z27:CN27),0),IF(AND(CN27>0,SUM(CO27:$CV27)=0),SUM($Z27:CN27),0)))","v":0},{"$f":"IF(CO$11=\"\",0,IF($Q46=Lists!$BS$16,IF(AND(CO$26>0,SUM(CP$26:$CV$26)=0),SUM($Z27:CO27),0),IF(AND(CO27>0,SUM(CP27:$CV27)=0),SUM($Z27:CO27),0)))","v":0},{"$f":"IF(CP$11=\"\",0,IF($Q46=Lists!$BS$16,IF(AND(CP$26>0,SUM(CQ$26:$CV$26)=0),SUM($Z27:CP27),0),IF(AND(CP27>0,SUM(CQ27:$CV27)=0),SUM($Z27:CP27),0)))","v":0},{"$f":"IF(CQ$11=\"\",0,IF($Q46=Lists!$BS$16,IF(AND(CQ$26>0,SUM(CR$26:$CV$26)=0),SUM($Z27:CQ27),0),IF(AND(CQ27>0,SUM(CR27:$CV27)=0),SUM($Z27:CQ27),0)))","v":0},{"$f":"IF(CR$11=\"\",0,IF($Q46=Lists!$BS$16,IF(AND(CR$26>0,SUM(CS$26:$CV$26)=0),SUM($Z27:CR27),0),IF(AND(CR27>0,SUM(CS27:$CV27)=0),SUM($Z27:CR27),0)))","v":0},{"$f":"IF(CS$11=\"\",0,IF($Q46=Lists!$BS$16,IF(AND(CS$26>0,SUM(CT$26:$CV$26)=0),SUM($Z27:CS27),0),IF(AND(CS27>0,SUM(CT27:$CV27)=0),SUM($Z27:CS27),0)))","v":0},{"$f":"IF(CT$11=\"\",0,IF($Q46=Lists!$BS$16,IF(AND(CT$26>0,SUM(CU$26:$CV$26)=0),SUM($Z27:CT27),0),IF(AND(CT27>0,SUM(CU27:$CV27)=0),SUM($Z27:CT27),0)))","v":0},{"$f":"IF(CU$11=\"\",0,IF($Q46=Lists!$BS$16,IF(AND(CU$26>0,SUM(CV$26:$CV$26)=0),SUM($Z27:CU27),0),IF(AND(CU27>0,SUM(CV27:$CV27)=0),SUM($Z27:CU27),0)))","v":0}]
[{"$f":"ROW()","v":47},null,null,null,null,null,{"$f":"IF($R47=\"^\",IF(COUNTIF(Lists!$13:$13,H47)=1,0,1),0)","v":0},{"$f":"H45","v":"Ввод в эксплуатацию"},{"$f":"Items!AU17","v":"Получение документов"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,"M",{"$f":"MAIN!Q310","v":"в последний период данной статьи"},"^",{"$f":"IF(G47<>0,1,IF(OR($Q47=\"\",$Q47=0),0,IF($R47=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H47))),$Q47)=1,0,1),0)))","v":0},0,null,null,null,900000,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q47=Lists!$BS$16,IF(AND(AA$26>0,SUM(AB$26:$CV$26)=0),SUM($Z28:AA28),0),IF(AND(AA28>0,SUM(AB28:$CV28)=0),SUM($Z28:AA28),0)))","v":900000},{"$f":"IF(AB$11=\"\",0,IF($Q47=Lists!$BS$16,IF(AND(AB$26>0,SUM(AC$26:$CV$26)=0),SUM($Z28:AB28),0),IF(AND(AB28>0,SUM(AC28:$CV28)=0),SUM($Z28:AB28),0)))","v":0},{"$f":"IF(AC$11=\"\",0,IF($Q47=Lists!$BS$16,IF(AND(AC$26>0,SUM(AD$26:$CV$26)=0),SUM($Z28:AC28),0),IF(AND(AC28>0,SUM(AD28:$CV28)=0),SUM($Z28:AC28),0)))","v":0},{"$f":"IF(AD$11=\"\",0,IF($Q47=Lists!$BS$16,IF(AND(AD$26>0,SUM(AE$26:$CV$26)=0),SUM($Z28:AD28),0),IF(AND(AD28>0,SUM(AE28:$CV28)=0),SUM($Z28:AD28),0)))","v":0},{"$f":"IF(AE$11=\"\",0,IF($Q47=Lists!$BS$16,IF(AND(AE$26>0,SUM(AF$26:$CV$26)=0),SUM($Z28:AE28),0),IF(AND(AE28>0,SUM(AF28:$CV28)=0),SUM($Z28:AE28),0)))","v":0},{"$f":"IF(AF$11=\"\",0,IF($Q47=Lists!$BS$16,IF(AND(AF$26>0,SUM(AG$26:$CV$26)=0),SUM($Z28:AF28),0),IF(AND(AF28>0,SUM(AG28:$CV28)=0),SUM($Z28:AF28),0)))","v":0},{"$f":"IF(AG$11=\"\",0,IF($Q47=Lists!$BS$16,IF(AND(AG$26>0,SUM(AH$26:$CV$26)=0),SUM($Z28:AG28),0),IF(AND(AG28>0,SUM(AH28:$CV28)=0),SUM($Z28:AG28),0)))","v":0},{"$f":"IF(AH$11=\"\",0,IF($Q47=Lists!$BS$16,IF(AND(AH$26>0,SUM(AI$26:$CV$26)=0),SUM($Z28:AH28),0),IF(AND(AH28>0,SUM(AI28:$CV28)=0),SUM($Z28:AH28),0)))","v":0},{"$f":"IF(AI$11=\"\",0,IF($Q47=Lists!$BS$16,IF(AND(AI$26>0,SUM(AJ$26:$CV$26)=0),SUM($Z28:AI28),0),IF(AND(AI28>0,SUM(AJ28:$CV28)=0),SUM($Z28:AI28),0)))","v":0},{"$f":"IF(AJ$11=\"\",0,IF($Q47=Lists!$BS$16,IF(AND(AJ$26>0,SUM(AK$26:$CV$26)=0),SUM($Z28:AJ28),0),IF(AND(AJ28>0,SUM(AK28:$CV28)=0),SUM($Z28:AJ28),0)))","v":0},{"$f":"IF(AK$11=\"\",0,IF($Q47=Lists!$BS$16,IF(AND(AK$26>0,SUM(AL$26:$CV$26)=0),SUM($Z28:AK28),0),IF(AND(AK28>0,SUM(AL28:$CV28)=0),SUM($Z28:AK28),0)))","v":0},{"$f":"IF(AL$11=\"\",0,IF($Q47=Lists!$BS$16,IF(AND(AL$26>0,SUM(AM$26:$CV$26)=0),SUM($Z28:AL28),0),IF(AND(AL28>0,SUM(AM28:$CV28)=0),SUM($Z28:AL28),0)))","v":0},{"$f":"IF(AM$11=\"\",0,IF($Q47=Lists!$BS$16,IF(AND(AM$26>0,SUM(AN$26:$CV$26)=0),SUM($Z28:AM28),0),IF(AND(AM28>0,SUM(AN28:$CV28)=0),SUM($Z28:AM28),0)))","v":0},{"$f":"IF(AN$11=\"\",0,IF($Q47=Lists!$BS$16,IF(AND(AN$26>0,SUM(AO$26:$CV$26)=0),SUM($Z28:AN28),0),IF(AND(AN28>0,SUM(AO28:$CV28)=0),SUM($Z28:AN28),0)))","v":0},{"$f":"IF(AO$11=\"\",0,IF($Q47=Lists!$BS$16,IF(AND(AO$26>0,SUM(AP$26:$CV$26)=0),SUM($Z28:AO28),0),IF(AND(AO28>0,SUM(AP28:$CV28)=0),SUM($Z28:AO28),0)))","v":0},{"$f":"IF(AP$11=\"\",0,IF($Q47=Lists!$BS$16,IF(AND(AP$26>0,SUM(AQ$26:$CV$26)=0),SUM($Z28:AP28),0),IF(AND(AP28>0,SUM(AQ28:$CV28)=0),SUM($Z28:AP28),0)))","v":0},{"$f":"IF(AQ$11=\"\",0,IF($Q47=Lists!$BS$16,IF(AND(AQ$26>0,SUM(AR$26:$CV$26)=0),SUM($Z28:AQ28),0),IF(AND(AQ28>0,SUM(AR28:$CV28)=0),SUM($Z28:AQ28),0)))","v":0},{"$f":"IF(AR$11=\"\",0,IF($Q47=Lists!$BS$16,IF(AND(AR$26>0,SUM(AS$26:$CV$26)=0),SUM($Z28:AR28),0),IF(AND(AR28>0,SUM(AS28:$CV28)=0),SUM($Z28:AR28),0)))","v":0},{"$f":"IF(AS$11=\"\",0,IF($Q47=Lists!$BS$16,IF(AND(AS$26>0,SUM(AT$26:$CV$26)=0),SUM($Z28:AS28),0),IF(AND(AS28>0,SUM(AT28:$CV28)=0),SUM($Z28:AS28),0)))","v":0},{"$f":"IF(AT$11=\"\",0,IF($Q47=Lists!$BS$16,IF(AND(AT$26>0,SUM(AU$26:$CV$26)=0),SUM($Z28:AT28),0),IF(AND(AT28>0,SUM(AU28:$CV28)=0),SUM($Z28:AT28),0)))","v":0},{"$f":"IF(AU$11=\"\",0,IF($Q47=Lists!$BS$16,IF(AND(AU$26>0,SUM(AV$26:$CV$26)=0),SUM($Z28:AU28),0),IF(AND(AU28>0,SUM(AV28:$CV28)=0),SUM($Z28:AU28),0)))","v":0},{"$f":"IF(AV$11=\"\",0,IF($Q47=Lists!$BS$16,IF(AND(AV$26>0,SUM(AW$26:$CV$26)=0),SUM($Z28:AV28),0),IF(AND(AV28>0,SUM(AW28:$CV28)=0),SUM($Z28:AV28),0)))","v":0},{"$f":"IF(AW$11=\"\",0,IF($Q47=Lists!$BS$16,IF(AND(AW$26>0,SUM(AX$26:$CV$26)=0),SUM($Z28:AW28),0),IF(AND(AW28>0,SUM(AX28:$CV28)=0),SUM($Z28:AW28),0)))","v":0},{"$f":"IF(AX$11=\"\",0,IF($Q47=Lists!$BS$16,IF(AND(AX$26>0,SUM(AY$26:$CV$26)=0),SUM($Z28:AX28),0),IF(AND(AX28>0,SUM(AY28:$CV28)=0),SUM($Z28:AX28),0)))","v":0},{"$f":"IF(AY$11=\"\",0,IF($Q47=Lists!$BS$16,IF(AND(AY$26>0,SUM(AZ$26:$CV$26)=0),SUM($Z28:AY28),0),IF(AND(AY28>0,SUM(AZ28:$CV28)=0),SUM($Z28:AY28),0)))","v":0},{"$f":"IF(AZ$11=\"\",0,IF($Q47=Lists!$BS$16,IF(AND(AZ$26>0,SUM(BA$26:$CV$26)=0),SUM($Z28:AZ28),0),IF(AND(AZ28>0,SUM(BA28:$CV28)=0),SUM($Z28:AZ28),0)))","v":0},{"$f":"IF(BA$11=\"\",0,IF($Q47=Lists!$BS$16,IF(AND(BA$26>0,SUM(BB$26:$CV$26)=0),SUM($Z28:BA28),0),IF(AND(BA28>0,SUM(BB28:$CV28)=0),SUM($Z28:BA28),0)))","v":0},{"$f":"IF(BB$11=\"\",0,IF($Q47=Lists!$BS$16,IF(AND(BB$26>0,SUM(BC$26:$CV$26)=0),SUM($Z28:BB28),0),IF(AND(BB28>0,SUM(BC28:$CV28)=0),SUM($Z28:BB28),0)))","v":0},{"$f":"IF(BC$11=\"\",0,IF($Q47=Lists!$BS$16,IF(AND(BC$26>0,SUM(BD$26:$CV$26)=0),SUM($Z28:BC28),0),IF(AND(BC28>0,SUM(BD28:$CV28)=0),SUM($Z28:BC28),0)))","v":0},{"$f":"IF(BD$11=\"\",0,IF($Q47=Lists!$BS$16,IF(AND(BD$26>0,SUM(BE$26:$CV$26)=0),SUM($Z28:BD28),0),IF(AND(BD28>0,SUM(BE28:$CV28)=0),SUM($Z28:BD28),0)))","v":0},{"$f":"IF(BE$11=\"\",0,IF($Q47=Lists!$BS$16,IF(AND(BE$26>0,SUM(BF$26:$CV$26)=0),SUM($Z28:BE28),0),IF(AND(BE28>0,SUM(BF28:$CV28)=0),SUM($Z28:BE28),0)))","v":0},{"$f":"IF(BF$11=\"\",0,IF($Q47=Lists!$BS$16,IF(AND(BF$26>0,SUM(BG$26:$CV$26)=0),SUM($Z28:BF28),0),IF(AND(BF28>0,SUM(BG28:$CV28)=0),SUM($Z28:BF28),0)))","v":0},{"$f":"IF(BG$11=\"\",0,IF($Q47=Lists!$BS$16,IF(AND(BG$26>0,SUM(BH$26:$CV$26)=0),SUM($Z28:BG28),0),IF(AND(BG28>0,SUM(BH28:$CV28)=0),SUM($Z28:BG28),0)))","v":0},{"$f":"IF(BH$11=\"\",0,IF($Q47=Lists!$BS$16,IF(AND(BH$26>0,SUM(BI$26:$CV$26)=0),SUM($Z28:BH28),0),IF(AND(BH28>0,SUM(BI28:$CV28)=0),SUM($Z28:BH28),0)))","v":0},{"$f":"IF(BI$11=\"\",0,IF($Q47=Lists!$BS$16,IF(AND(BI$26>0,SUM(BJ$26:$CV$26)=0),SUM($Z28:BI28),0),IF(AND(BI28>0,SUM(BJ28:$CV28)=0),SUM($Z28:BI28),0)))","v":0},{"$f":"IF(BJ$11=\"\",0,IF($Q47=Lists!$BS$16,IF(AND(BJ$26>0,SUM(BK$26:$CV$26)=0),SUM($Z28:BJ28),0),IF(AND(BJ28>0,SUM(BK28:$CV28)=0),SUM($Z28:BJ28),0)))","v":0},{"$f":"IF(BK$11=\"\",0,IF($Q47=Lists!$BS$16,IF(AND(BK$26>0,SUM(BL$26:$CV$26)=0),SUM($Z28:BK28),0),IF(AND(BK28>0,SUM(BL28:$CV28)=0),SUM($Z28:BK28),0)))","v":0},{"$f":"IF(BL$11=\"\",0,IF($Q47=Lists!$BS$16,IF(AND(BL$26>0,SUM(BM$26:$CV$26)=0),SUM($Z28:BL28),0),IF(AND(BL28>0,SUM(BM28:$CV28)=0),SUM($Z28:BL28),0)))","v":0},{"$f":"IF(BM$11=\"\",0,IF($Q47=Lists!$BS$16,IF(AND(BM$26>0,SUM(BN$26:$CV$26)=0),SUM($Z28:BM28),0),IF(AND(BM28>0,SUM(BN28:$CV28)=0),SUM($Z28:BM28),0)))","v":0},{"$f":"IF(BN$11=\"\",0,IF($Q47=Lists!$BS$16,IF(AND(BN$26>0,SUM(BO$26:$CV$26)=0),SUM($Z28:BN28),0),IF(AND(BN28>0,SUM(BO28:$CV28)=0),SUM($Z28:BN28),0)))","v":0},{"$f":"IF(BO$11=\"\",0,IF($Q47=Lists!$BS$16,IF(AND(BO$26>0,SUM(BP$26:$CV$26)=0),SUM($Z28:BO28),0),IF(AND(BO28>0,SUM(BP28:$CV28)=0),SUM($Z28:BO28),0)))","v":0},{"$f":"IF(BP$11=\"\",0,IF($Q47=Lists!$BS$16,IF(AND(BP$26>0,SUM(BQ$26:$CV$26)=0),SUM($Z28:BP28),0),IF(AND(BP28>0,SUM(BQ28:$CV28)=0),SUM($Z28:BP28),0)))","v":0},{"$f":"IF(BQ$11=\"\",0,IF($Q47=Lists!$BS$16,IF(AND(BQ$26>0,SUM(BR$26:$CV$26)=0),SUM($Z28:BQ28),0),IF(AND(BQ28>0,SUM(BR28:$CV28)=0),SUM($Z28:BQ28),0)))","v":0},{"$f":"IF(BR$11=\"\",0,IF($Q47=Lists!$BS$16,IF(AND(BR$26>0,SUM(BS$26:$CV$26)=0),SUM($Z28:BR28),0),IF(AND(BR28>0,SUM(BS28:$CV28)=0),SUM($Z28:BR28),0)))","v":0},{"$f":"IF(BS$11=\"\",0,IF($Q47=Lists!$BS$16,IF(AND(BS$26>0,SUM(BT$26:$CV$26)=0),SUM($Z28:BS28),0),IF(AND(BS28>0,SUM(BT28:$CV28)=0),SUM($Z28:BS28),0)))","v":0},{"$f":"IF(BT$11=\"\",0,IF($Q47=Lists!$BS$16,IF(AND(BT$26>0,SUM(BU$26:$CV$26)=0),SUM($Z28:BT28),0),IF(AND(BT28>0,SUM(BU28:$CV28)=0),SUM($Z28:BT28),0)))","v":0},{"$f":"IF(BU$11=\"\",0,IF($Q47=Lists!$BS$16,IF(AND(BU$26>0,SUM(BV$26:$CV$26)=0),SUM($Z28:BU28),0),IF(AND(BU28>0,SUM(BV28:$CV28)=0),SUM($Z28:BU28),0)))","v":0},{"$f":"IF(BV$11=\"\",0,IF($Q47=Lists!$BS$16,IF(AND(BV$26>0,SUM(BW$26:$CV$26)=0),SUM($Z28:BV28),0),IF(AND(BV28>0,SUM(BW28:$CV28)=0),SUM($Z28:BV28),0)))","v":0},{"$f":"IF(BW$11=\"\",0,IF($Q47=Lists!$BS$16,IF(AND(BW$26>0,SUM(BX$26:$CV$26)=0),SUM($Z28:BW28),0),IF(AND(BW28>0,SUM(BX28:$CV28)=0),SUM($Z28:BW28),0)))","v":0},{"$f":"IF(BX$11=\"\",0,IF($Q47=Lists!$BS$16,IF(AND(BX$26>0,SUM(BY$26:$CV$26)=0),SUM($Z28:BX28),0),IF(AND(BX28>0,SUM(BY28:$CV28)=0),SUM($Z28:BX28),0)))","v":0},{"$f":"IF(BY$11=\"\",0,IF($Q47=Lists!$BS$16,IF(AND(BY$26>0,SUM(BZ$26:$CV$26)=0),SUM($Z28:BY28),0),IF(AND(BY28>0,SUM(BZ28:$CV28)=0),SUM($Z28:BY28),0)))","v":0},{"$f":"IF(BZ$11=\"\",0,IF($Q47=Lists!$BS$16,IF(AND(BZ$26>0,SUM(CA$26:$CV$26)=0),SUM($Z28:BZ28),0),IF(AND(BZ28>0,SUM(CA28:$CV28)=0),SUM($Z28:BZ28),0)))","v":0},{"$f":"IF(CA$11=\"\",0,IF($Q47=Lists!$BS$16,IF(AND(CA$26>0,SUM(CB$26:$CV$26)=0),SUM($Z28:CA28),0),IF(AND(CA28>0,SUM(CB28:$CV28)=0),SUM($Z28:CA28),0)))","v":0},{"$f":"IF(CB$11=\"\",0,IF($Q47=Lists!$BS$16,IF(AND(CB$26>0,SUM(CC$26:$CV$26)=0),SUM($Z28:CB28),0),IF(AND(CB28>0,SUM(CC28:$CV28)=0),SUM($Z28:CB28),0)))","v":0},{"$f":"IF(CC$11=\"\",0,IF($Q47=Lists!$BS$16,IF(AND(CC$26>0,SUM(CD$26:$CV$26)=0),SUM($Z28:CC28),0),IF(AND(CC28>0,SUM(CD28:$CV28)=0),SUM($Z28:CC28),0)))","v":0},{"$f":"IF(CD$11=\"\",0,IF($Q47=Lists!$BS$16,IF(AND(CD$26>0,SUM(CE$26:$CV$26)=0),SUM($Z28:CD28),0),IF(AND(CD28>0,SUM(CE28:$CV28)=0),SUM($Z28:CD28),0)))","v":0},{"$f":"IF(CE$11=\"\",0,IF($Q47=Lists!$BS$16,IF(AND(CE$26>0,SUM(CF$26:$CV$26)=0),SUM($Z28:CE28),0),IF(AND(CE28>0,SUM(CF28:$CV28)=0),SUM($Z28:CE28),0)))","v":0},{"$f":"IF(CF$11=\"\",0,IF($Q47=Lists!$BS$16,IF(AND(CF$26>0,SUM(CG$26:$CV$26)=0),SUM($Z28:CF28),0),IF(AND(CF28>0,SUM(CG28:$CV28)=0),SUM($Z28:CF28),0)))","v":0},{"$f":"IF(CG$11=\"\",0,IF($Q47=Lists!$BS$16,IF(AND(CG$26>0,SUM(CH$26:$CV$26)=0),SUM($Z28:CG28),0),IF(AND(CG28>0,SUM(CH28:$CV28)=0),SUM($Z28:CG28),0)))","v":0},{"$f":"IF(CH$11=\"\",0,IF($Q47=Lists!$BS$16,IF(AND(CH$26>0,SUM(CI$26:$CV$26)=0),SUM($Z28:CH28),0),IF(AND(CH28>0,SUM(CI28:$CV28)=0),SUM($Z28:CH28),0)))","v":0},{"$f":"IF(CI$11=\"\",0,IF($Q47=Lists!$BS$16,IF(AND(CI$26>0,SUM(CJ$26:$CV$26)=0),SUM($Z28:CI28),0),IF(AND(CI28>0,SUM(CJ28:$CV28)=0),SUM($Z28:CI28),0)))","v":0},{"$f":"IF(CJ$11=\"\",0,IF($Q47=Lists!$BS$16,IF(AND(CJ$26>0,SUM(CK$26:$CV$26)=0),SUM($Z28:CJ28),0),IF(AND(CJ28>0,SUM(CK28:$CV28)=0),SUM($Z28:CJ28),0)))","v":0},{"$f":"IF(CK$11=\"\",0,IF($Q47=Lists!$BS$16,IF(AND(CK$26>0,SUM(CL$26:$CV$26)=0),SUM($Z28:CK28),0),IF(AND(CK28>0,SUM(CL28:$CV28)=0),SUM($Z28:CK28),0)))","v":0},{"$f":"IF(CL$11=\"\",0,IF($Q47=Lists!$BS$16,IF(AND(CL$26>0,SUM(CM$26:$CV$26)=0),SUM($Z28:CL28),0),IF(AND(CL28>0,SUM(CM28:$CV28)=0),SUM($Z28:CL28),0)))","v":0},{"$f":"IF(CM$11=\"\",0,IF($Q47=Lists!$BS$16,IF(AND(CM$26>0,SUM(CN$26:$CV$26)=0),SUM($Z28:CM28),0),IF(AND(CM28>0,SUM(CN28:$CV28)=0),SUM($Z28:CM28),0)))","v":0},{"$f":"IF(CN$11=\"\",0,IF($Q47=Lists!$BS$16,IF(AND(CN$26>0,SUM(CO$26:$CV$26)=0),SUM($Z28:CN28),0),IF(AND(CN28>0,SUM(CO28:$CV28)=0),SUM($Z28:CN28),0)))","v":0},{"$f":"IF(CO$11=\"\",0,IF($Q47=Lists!$BS$16,IF(AND(CO$26>0,SUM(CP$26:$CV$26)=0),SUM($Z28:CO28),0),IF(AND(CO28>0,SUM(CP28:$CV28)=0),SUM($Z28:CO28),0)))","v":0},{"$f":"IF(CP$11=\"\",0,IF($Q47=Lists!$BS$16,IF(AND(CP$26>0,SUM(CQ$26:$CV$26)=0),SUM($Z28:CP28),0),IF(AND(CP28>0,SUM(CQ28:$CV28)=0),SUM($Z28:CP28),0)))","v":0},{"$f":"IF(CQ$11=\"\",0,IF($Q47=Lists!$BS$16,IF(AND(CQ$26>0,SUM(CR$26:$CV$26)=0),SUM($Z28:CQ28),0),IF(AND(CQ28>0,SUM(CR28:$CV28)=0),SUM($Z28:CQ28),0)))","v":0},{"$f":"IF(CR$11=\"\",0,IF($Q47=Lists!$BS$16,IF(AND(CR$26>0,SUM(CS$26:$CV$26)=0),SUM($Z28:CR28),0),IF(AND(CR28>0,SUM(CS28:$CV28)=0),SUM($Z28:CR28),0)))","v":0},{"$f":"IF(CS$11=\"\",0,IF($Q47=Lists!$BS$16,IF(AND(CS$26>0,SUM(CT$26:$CV$26)=0),SUM($Z28:CS28),0),IF(AND(CS28>0,SUM(CT28:$CV28)=0),SUM($Z28:CS28),0)))","v":0},{"$f":"IF(CT$11=\"\",0,IF($Q47=Lists!$BS$16,IF(AND(CT$26>0,SUM(CU$26:$CV$26)=0),SUM($Z28:CT28),0),IF(AND(CT28>0,SUM(CU28:$CV28)=0),SUM($Z28:CT28),0)))","v":0},{"$f":"IF(CU$11=\"\",0,IF($Q47=Lists!$BS$16,IF(AND(CU$26>0,SUM(CV$26:$CV$26)=0),SUM($Z28:CU28),0),IF(AND(CU28>0,SUM(CV28:$CV28)=0),SUM($Z28:CU28),0)))","v":0}]
[{"$f":"ROW()","v":48},null,null,null,null,null,{"$f":"IF($R48=\"^\",IF(COUNTIF(Lists!$13:$13,H48)=1,0,1),0)","v":0},{"$f":"H45","v":"Ввод в эксплуатацию"},{"$f":"Items!AU18","v":"Строительство цеха"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,"M",{"$f":"MAIN!Q311","v":"в последний период всех капзатрат"},"^",{"$f":"IF(G48<>0,1,IF(OR($Q48=\"\",$Q48=0),0,IF($R48=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H48))),$Q48)=1,0,1),0)))","v":0},0,null,null,null,30000000,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q48=Lists!$BS$16,IF(AND(AA$26>0,SUM(AB$26:$CV$26)=0),SUM($Z29:AA29),0),IF(AND(AA29>0,SUM(AB29:$CV29)=0),SUM($Z29:AA29),0)))","v":0},{"$f":"IF(AB$11=\"\",0,IF($Q48=Lists!$BS$16,IF(AND(AB$26>0,SUM(AC$26:$CV$26)=0),SUM($Z29:AB29),0),IF(AND(AB29>0,SUM(AC29:$CV29)=0),SUM($Z29:AB29),0)))","v":30000000},{"$f":"IF(AC$11=\"\",0,IF($Q48=Lists!$BS$16,IF(AND(AC$26>0,SUM(AD$26:$CV$26)=0),SUM($Z29:AC29),0),IF(AND(AC29>0,SUM(AD29:$CV29)=0),SUM($Z29:AC29),0)))","v":0},{"$f":"IF(AD$11=\"\",0,IF($Q48=Lists!$BS$16,IF(AND(AD$26>0,SUM(AE$26:$CV$26)=0),SUM($Z29:AD29),0),IF(AND(AD29>0,SUM(AE29:$CV29)=0),SUM($Z29:AD29),0)))","v":0},{"$f":"IF(AE$11=\"\",0,IF($Q48=Lists!$BS$16,IF(AND(AE$26>0,SUM(AF$26:$CV$26)=0),SUM($Z29:AE29),0),IF(AND(AE29>0,SUM(AF29:$CV29)=0),SUM($Z29:AE29),0)))","v":0},{"$f":"IF(AF$11=\"\",0,IF($Q48=Lists!$BS$16,IF(AND(AF$26>0,SUM(AG$26:$CV$26)=0),SUM($Z29:AF29),0),IF(AND(AF29>0,SUM(AG29:$CV29)=0),SUM($Z29:AF29),0)))","v":0},{"$f":"IF(AG$11=\"\",0,IF($Q48=Lists!$BS$16,IF(AND(AG$26>0,SUM(AH$26:$CV$26)=0),SUM($Z29:AG29),0),IF(AND(AG29>0,SUM(AH29:$CV29)=0),SUM($Z29:AG29),0)))","v":0},{"$f":"IF(AH$11=\"\",0,IF($Q48=Lists!$BS$16,IF(AND(AH$26>0,SUM(AI$26:$CV$26)=0),SUM($Z29:AH29),0),IF(AND(AH29>0,SUM(AI29:$CV29)=0),SUM($Z29:AH29),0)))","v":0},{"$f":"IF(AI$11=\"\",0,IF($Q48=Lists!$BS$16,IF(AND(AI$26>0,SUM(AJ$26:$CV$26)=0),SUM($Z29:AI29),0),IF(AND(AI29>0,SUM(AJ29:$CV29)=0),SUM($Z29:AI29),0)))","v":0},{"$f":"IF(AJ$11=\"\",0,IF($Q48=Lists!$BS$16,IF(AND(AJ$26>0,SUM(AK$26:$CV$26)=0),SUM($Z29:AJ29),0),IF(AND(AJ29>0,SUM(AK29:$CV29)=0),SUM($Z29:AJ29),0)))","v":0},{"$f":"IF(AK$11=\"\",0,IF($Q48=Lists!$BS$16,IF(AND(AK$26>0,SUM(AL$26:$CV$26)=0),SUM($Z29:AK29),0),IF(AND(AK29>0,SUM(AL29:$CV29)=0),SUM($Z29:AK29),0)))","v":0},{"$f":"IF(AL$11=\"\",0,IF($Q48=Lists!$BS$16,IF(AND(AL$26>0,SUM(AM$26:$CV$26)=0),SUM($Z29:AL29),0),IF(AND(AL29>0,SUM(AM29:$CV29)=0),SUM($Z29:AL29),0)))","v":0},{"$f":"IF(AM$11=\"\",0,IF($Q48=Lists!$BS$16,IF(AND(AM$26>0,SUM(AN$26:$CV$26)=0),SUM($Z29:AM29),0),IF(AND(AM29>0,SUM(AN29:$CV29)=0),SUM($Z29:AM29),0)))","v":0},{"$f":"IF(AN$11=\"\",0,IF($Q48=Lists!$BS$16,IF(AND(AN$26>0,SUM(AO$26:$CV$26)=0),SUM($Z29:AN29),0),IF(AND(AN29>0,SUM(AO29:$CV29)=0),SUM($Z29:AN29),0)))","v":0},{"$f":"IF(AO$11=\"\",0,IF($Q48=Lists!$BS$16,IF(AND(AO$26>0,SUM(AP$26:$CV$26)=0),SUM($Z29:AO29),0),IF(AND(AO29>0,SUM(AP29:$CV29)=0),SUM($Z29:AO29),0)))","v":0},{"$f":"IF(AP$11=\"\",0,IF($Q48=Lists!$BS$16,IF(AND(AP$26>0,SUM(AQ$26:$CV$26)=0),SUM($Z29:AP29),0),IF(AND(AP29>0,SUM(AQ29:$CV29)=0),SUM($Z29:AP29),0)))","v":0},{"$f":"IF(AQ$11=\"\",0,IF($Q48=Lists!$BS$16,IF(AND(AQ$26>0,SUM(AR$26:$CV$26)=0),SUM($Z29:AQ29),0),IF(AND(AQ29>0,SUM(AR29:$CV29)=0),SUM($Z29:AQ29),0)))","v":0},{"$f":"IF(AR$11=\"\",0,IF($Q48=Lists!$BS$16,IF(AND(AR$26>0,SUM(AS$26:$CV$26)=0),SUM($Z29:AR29),0),IF(AND(AR29>0,SUM(AS29:$CV29)=0),SUM($Z29:AR29),0)))","v":0},{"$f":"IF(AS$11=\"\",0,IF($Q48=Lists!$BS$16,IF(AND(AS$26>0,SUM(AT$26:$CV$26)=0),SUM($Z29:AS29),0),IF(AND(AS29>0,SUM(AT29:$CV29)=0),SUM($Z29:AS29),0)))","v":0},{"$f":"IF(AT$11=\"\",0,IF($Q48=Lists!$BS$16,IF(AND(AT$26>0,SUM(AU$26:$CV$26)=0),SUM($Z29:AT29),0),IF(AND(AT29>0,SUM(AU29:$CV29)=0),SUM($Z29:AT29),0)))","v":0},{"$f":"IF(AU$11=\"\",0,IF($Q48=Lists!$BS$16,IF(AND(AU$26>0,SUM(AV$26:$CV$26)=0),SUM($Z29:AU29),0),IF(AND(AU29>0,SUM(AV29:$CV29)=0),SUM($Z29:AU29),0)))","v":0},{"$f":"IF(AV$11=\"\",0,IF($Q48=Lists!$BS$16,IF(AND(AV$26>0,SUM(AW$26:$CV$26)=0),SUM($Z29:AV29),0),IF(AND(AV29>0,SUM(AW29:$CV29)=0),SUM($Z29:AV29),0)))","v":0},{"$f":"IF(AW$11=\"\",0,IF($Q48=Lists!$BS$16,IF(AND(AW$26>0,SUM(AX$26:$CV$26)=0),SUM($Z29:AW29),0),IF(AND(AW29>0,SUM(AX29:$CV29)=0),SUM($Z29:AW29),0)))","v":0},{"$f":"IF(AX$11=\"\",0,IF($Q48=Lists!$BS$16,IF(AND(AX$26>0,SUM(AY$26:$CV$26)=0),SUM($Z29:AX29),0),IF(AND(AX29>0,SUM(AY29:$CV29)=0),SUM($Z29:AX29),0)))","v":0},{"$f":"IF(AY$11=\"\",0,IF($Q48=Lists!$BS$16,IF(AND(AY$26>0,SUM(AZ$26:$CV$26)=0),SUM($Z29:AY29),0),IF(AND(AY29>0,SUM(AZ29:$CV29)=0),SUM($Z29:AY29),0)))","v":0},{"$f":"IF(AZ$11=\"\",0,IF($Q48=Lists!$BS$16,IF(AND(AZ$26>0,SUM(BA$26:$CV$26)=0),SUM($Z29:AZ29),0),IF(AND(AZ29>0,SUM(BA29:$CV29)=0),SUM($Z29:AZ29),0)))","v":0},{"$f":"IF(BA$11=\"\",0,IF($Q48=Lists!$BS$16,IF(AND(BA$26>0,SUM(BB$26:$CV$26)=0),SUM($Z29:BA29),0),IF(AND(BA29>0,SUM(BB29:$CV29)=0),SUM($Z29:BA29),0)))","v":0},{"$f":"IF(BB$11=\"\",0,IF($Q48=Lists!$BS$16,IF(AND(BB$26>0,SUM(BC$26:$CV$26)=0),SUM($Z29:BB29),0),IF(AND(BB29>0,SUM(BC29:$CV29)=0),SUM($Z29:BB29),0)))","v":0},{"$f":"IF(BC$11=\"\",0,IF($Q48=Lists!$BS$16,IF(AND(BC$26>0,SUM(BD$26:$CV$26)=0),SUM($Z29:BC29),0),IF(AND(BC29>0,SUM(BD29:$CV29)=0),SUM($Z29:BC29),0)))","v":0},{"$f":"IF(BD$11=\"\",0,IF($Q48=Lists!$BS$16,IF(AND(BD$26>0,SUM(BE$26:$CV$26)=0),SUM($Z29:BD29),0),IF(AND(BD29>0,SUM(BE29:$CV29)=0),SUM($Z29:BD29),0)))","v":0},{"$f":"IF(BE$11=\"\",0,IF($Q48=Lists!$BS$16,IF(AND(BE$26>0,SUM(BF$26:$CV$26)=0),SUM($Z29:BE29),0),IF(AND(BE29>0,SUM(BF29:$CV29)=0),SUM($Z29:BE29),0)))","v":0},{"$f":"IF(BF$11=\"\",0,IF($Q48=Lists!$BS$16,IF(AND(BF$26>0,SUM(BG$26:$CV$26)=0),SUM($Z29:BF29),0),IF(AND(BF29>0,SUM(BG29:$CV29)=0),SUM($Z29:BF29),0)))","v":0},{"$f":"IF(BG$11=\"\",0,IF($Q48=Lists!$BS$16,IF(AND(BG$26>0,SUM(BH$26:$CV$26)=0),SUM($Z29:BG29),0),IF(AND(BG29>0,SUM(BH29:$CV29)=0),SUM($Z29:BG29),0)))","v":0},{"$f":"IF(BH$11=\"\",0,IF($Q48=Lists!$BS$16,IF(AND(BH$26>0,SUM(BI$26:$CV$26)=0),SUM($Z29:BH29),0),IF(AND(BH29>0,SUM(BI29:$CV29)=0),SUM($Z29:BH29),0)))","v":0},{"$f":"IF(BI$11=\"\",0,IF($Q48=Lists!$BS$16,IF(AND(BI$26>0,SUM(BJ$26:$CV$26)=0),SUM($Z29:BI29),0),IF(AND(BI29>0,SUM(BJ29:$CV29)=0),SUM($Z29:BI29),0)))","v":0},{"$f":"IF(BJ$11=\"\",0,IF($Q48=Lists!$BS$16,IF(AND(BJ$26>0,SUM(BK$26:$CV$26)=0),SUM($Z29:BJ29),0),IF(AND(BJ29>0,SUM(BK29:$CV29)=0),SUM($Z29:BJ29),0)))","v":0},{"$f":"IF(BK$11=\"\",0,IF($Q48=Lists!$BS$16,IF(AND(BK$26>0,SUM(BL$26:$CV$26)=0),SUM($Z29:BK29),0),IF(AND(BK29>0,SUM(BL29:$CV29)=0),SUM($Z29:BK29),0)))","v":0},{"$f":"IF(BL$11=\"\",0,IF($Q48=Lists!$BS$16,IF(AND(BL$26>0,SUM(BM$26:$CV$26)=0),SUM($Z29:BL29),0),IF(AND(BL29>0,SUM(BM29:$CV29)=0),SUM($Z29:BL29),0)))","v":0},{"$f":"IF(BM$11=\"\",0,IF($Q48=Lists!$BS$16,IF(AND(BM$26>0,SUM(BN$26:$CV$26)=0),SUM($Z29:BM29),0),IF(AND(BM29>0,SUM(BN29:$CV29)=0),SUM($Z29:BM29),0)))","v":0},{"$f":"IF(BN$11=\"\",0,IF($Q48=Lists!$BS$16,IF(AND(BN$26>0,SUM(BO$26:$CV$26)=0),SUM($Z29:BN29),0),IF(AND(BN29>0,SUM(BO29:$CV29)=0),SUM($Z29:BN29),0)))","v":0},{"$f":"IF(BO$11=\"\",0,IF($Q48=Lists!$BS$16,IF(AND(BO$26>0,SUM(BP$26:$CV$26)=0),SUM($Z29:BO29),0),IF(AND(BO29>0,SUM(BP29:$CV29)=0),SUM($Z29:BO29),0)))","v":0},{"$f":"IF(BP$11=\"\",0,IF($Q48=Lists!$BS$16,IF(AND(BP$26>0,SUM(BQ$26:$CV$26)=0),SUM($Z29:BP29),0),IF(AND(BP29>0,SUM(BQ29:$CV29)=0),SUM($Z29:BP29),0)))","v":0},{"$f":"IF(BQ$11=\"\",0,IF($Q48=Lists!$BS$16,IF(AND(BQ$26>0,SUM(BR$26:$CV$26)=0),SUM($Z29:BQ29),0),IF(AND(BQ29>0,SUM(BR29:$CV29)=0),SUM($Z29:BQ29),0)))","v":0},{"$f":"IF(BR$11=\"\",0,IF($Q48=Lists!$BS$16,IF(AND(BR$26>0,SUM(BS$26:$CV$26)=0),SUM($Z29:BR29),0),IF(AND(BR29>0,SUM(BS29:$CV29)=0),SUM($Z29:BR29),0)))","v":0},{"$f":"IF(BS$11=\"\",0,IF($Q48=Lists!$BS$16,IF(AND(BS$26>0,SUM(BT$26:$CV$26)=0),SUM($Z29:BS29),0),IF(AND(BS29>0,SUM(BT29:$CV29)=0),SUM($Z29:BS29),0)))","v":0},{"$f":"IF(BT$11=\"\",0,IF($Q48=Lists!$BS$16,IF(AND(BT$26>0,SUM(BU$26:$CV$26)=0),SUM($Z29:BT29),0),IF(AND(BT29>0,SUM(BU29:$CV29)=0),SUM($Z29:BT29),0)))","v":0},{"$f":"IF(BU$11=\"\",0,IF($Q48=Lists!$BS$16,IF(AND(BU$26>0,SUM(BV$26:$CV$26)=0),SUM($Z29:BU29),0),IF(AND(BU29>0,SUM(BV29:$CV29)=0),SUM($Z29:BU29),0)))","v":0},{"$f":"IF(BV$11=\"\",0,IF($Q48=Lists!$BS$16,IF(AND(BV$26>0,SUM(BW$26:$CV$26)=0),SUM($Z29:BV29),0),IF(AND(BV29>0,SUM(BW29:$CV29)=0),SUM($Z29:BV29),0)))","v":0},{"$f":"IF(BW$11=\"\",0,IF($Q48=Lists!$BS$16,IF(AND(BW$26>0,SUM(BX$26:$CV$26)=0),SUM($Z29:BW29),0),IF(AND(BW29>0,SUM(BX29:$CV29)=0),SUM($Z29:BW29),0)))","v":0},{"$f":"IF(BX$11=\"\",0,IF($Q48=Lists!$BS$16,IF(AND(BX$26>0,SUM(BY$26:$CV$26)=0),SUM($Z29:BX29),0),IF(AND(BX29>0,SUM(BY29:$CV29)=0),SUM($Z29:BX29),0)))","v":0},{"$f":"IF(BY$11=\"\",0,IF($Q48=Lists!$BS$16,IF(AND(BY$26>0,SUM(BZ$26:$CV$26)=0),SUM($Z29:BY29),0),IF(AND(BY29>0,SUM(BZ29:$CV29)=0),SUM($Z29:BY29),0)))","v":0},{"$f":"IF(BZ$11=\"\",0,IF($Q48=Lists!$BS$16,IF(AND(BZ$26>0,SUM(CA$26:$CV$26)=0),SUM($Z29:BZ29),0),IF(AND(BZ29>0,SUM(CA29:$CV29)=0),SUM($Z29:BZ29),0)))","v":0},{"$f":"IF(CA$11=\"\",0,IF($Q48=Lists!$BS$16,IF(AND(CA$26>0,SUM(CB$26:$CV$26)=0),SUM($Z29:CA29),0),IF(AND(CA29>0,SUM(CB29:$CV29)=0),SUM($Z29:CA29),0)))","v":0},{"$f":"IF(CB$11=\"\",0,IF($Q48=Lists!$BS$16,IF(AND(CB$26>0,SUM(CC$26:$CV$26)=0),SUM($Z29:CB29),0),IF(AND(CB29>0,SUM(CC29:$CV29)=0),SUM($Z29:CB29),0)))","v":0},{"$f":"IF(CC$11=\"\",0,IF($Q48=Lists!$BS$16,IF(AND(CC$26>0,SUM(CD$26:$CV$26)=0),SUM($Z29:CC29),0),IF(AND(CC29>0,SUM(CD29:$CV29)=0),SUM($Z29:CC29),0)))","v":0},{"$f":"IF(CD$11=\"\",0,IF($Q48=Lists!$BS$16,IF(AND(CD$26>0,SUM(CE$26:$CV$26)=0),SUM($Z29:CD29),0),IF(AND(CD29>0,SUM(CE29:$CV29)=0),SUM($Z29:CD29),0)))","v":0},{"$f":"IF(CE$11=\"\",0,IF($Q48=Lists!$BS$16,IF(AND(CE$26>0,SUM(CF$26:$CV$26)=0),SUM($Z29:CE29),0),IF(AND(CE29>0,SUM(CF29:$CV29)=0),SUM($Z29:CE29),0)))","v":0},{"$f":"IF(CF$11=\"\",0,IF($Q48=Lists!$BS$16,IF(AND(CF$26>0,SUM(CG$26:$CV$26)=0),SUM($Z29:CF29),0),IF(AND(CF29>0,SUM(CG29:$CV29)=0),SUM($Z29:CF29),0)))","v":0},{"$f":"IF(CG$11=\"\",0,IF($Q48=Lists!$BS$16,IF(AND(CG$26>0,SUM(CH$26:$CV$26)=0),SUM($Z29:CG29),0),IF(AND(CG29>0,SUM(CH29:$CV29)=0),SUM($Z29:CG29),0)))","v":0},{"$f":"IF(CH$11=\"\",0,IF($Q48=Lists!$BS$16,IF(AND(CH$26>0,SUM(CI$26:$CV$26)=0),SUM($Z29:CH29),0),IF(AND(CH29>0,SUM(CI29:$CV29)=0),SUM($Z29:CH29),0)))","v":0},{"$f":"IF(CI$11=\"\",0,IF($Q48=Lists!$BS$16,IF(AND(CI$26>0,SUM(CJ$26:$CV$26)=0),SUM($Z29:CI29),0),IF(AND(CI29>0,SUM(CJ29:$CV29)=0),SUM($Z29:CI29),0)))","v":0},{"$f":"IF(CJ$11=\"\",0,IF($Q48=Lists!$BS$16,IF(AND(CJ$26>0,SUM(CK$26:$CV$26)=0),SUM($Z29:CJ29),0),IF(AND(CJ29>0,SUM(CK29:$CV29)=0),SUM($Z29:CJ29),0)))","v":0},{"$f":"IF(CK$11=\"\",0,IF($Q48=Lists!$BS$16,IF(AND(CK$26>0,SUM(CL$26:$CV$26)=0),SUM($Z29:CK29),0),IF(AND(CK29>0,SUM(CL29:$CV29)=0),SUM($Z29:CK29),0)))","v":0},{"$f":"IF(CL$11=\"\",0,IF($Q48=Lists!$BS$16,IF(AND(CL$26>0,SUM(CM$26:$CV$26)=0),SUM($Z29:CL29),0),IF(AND(CL29>0,SUM(CM29:$CV29)=0),SUM($Z29:CL29),0)))","v":0},{"$f":"IF(CM$11=\"\",0,IF($Q48=Lists!$BS$16,IF(AND(CM$26>0,SUM(CN$26:$CV$26)=0),SUM($Z29:CM29),0),IF(AND(CM29>0,SUM(CN29:$CV29)=0),SUM($Z29:CM29),0)))","v":0},{"$f":"IF(CN$11=\"\",0,IF($Q48=Lists!$BS$16,IF(AND(CN$26>0,SUM(CO$26:$CV$26)=0),SUM($Z29:CN29),0),IF(AND(CN29>0,SUM(CO29:$CV29)=0),SUM($Z29:CN29),0)))","v":0},{"$f":"IF(CO$11=\"\",0,IF($Q48=Lists!$BS$16,IF(AND(CO$26>0,SUM(CP$26:$CV$26)=0),SUM($Z29:CO29),0),IF(AND(CO29>0,SUM(CP29:$CV29)=0),SUM($Z29:CO29),0)))","v":0},{"$f":"IF(CP$11=\"\",0,IF($Q48=Lists!$BS$16,IF(AND(CP$26>0,SUM(CQ$26:$CV$26)=0),SUM($Z29:CP29),0),IF(AND(CP29>0,SUM(CQ29:$CV29)=0),SUM($Z29:CP29),0)))","v":0},{"$f":"IF(CQ$11=\"\",0,IF($Q48=Lists!$BS$16,IF(AND(CQ$26>0,SUM(CR$26:$CV$26)=0),SUM($Z29:CQ29),0),IF(AND(CQ29>0,SUM(CR29:$CV29)=0),SUM($Z29:CQ29),0)))","v":0},{"$f":"IF(CR$11=\"\",0,IF($Q48=Lists!$BS$16,IF(AND(CR$26>0,SUM(CS$26:$CV$26)=0),SUM($Z29:CR29),0),IF(AND(CR29>0,SUM(CS29:$CV29)=0),SUM($Z29:CR29),0)))","v":0},{"$f":"IF(CS$11=\"\",0,IF($Q48=Lists!$BS$16,IF(AND(CS$26>0,SUM(CT$26:$CV$26)=0),SUM($Z29:CS29),0),IF(AND(CS29>0,SUM(CT29:$CV29)=0),SUM($Z29:CS29),0)))","v":0},{"$f":"IF(CT$11=\"\",0,IF($Q48=Lists!$BS$16,IF(AND(CT$26>0,SUM(CU$26:$CV$26)=0),SUM($Z29:CT29),0),IF(AND(CT29>0,SUM(CU29:$CV29)=0),SUM($Z29:CT29),0)))","v":0},{"$f":"IF(CU$11=\"\",0,IF($Q48=Lists!$BS$16,IF(AND(CU$26>0,SUM(CV$26:$CV$26)=0),SUM($Z29:CU29),0),IF(AND(CU29>0,SUM(CV29:$CV29)=0),SUM($Z29:CU29),0)))","v":0}]
[{"$f":"ROW()","v":49},null,null,null,null,null,{"$f":"IF($R49=\"^\",IF(COUNTIF(Lists!$13:$13,H49)=1,0,1),0)","v":0},{"$f":"H45","v":"Ввод в эксплуатацию"},{"$f":"Items!AU19","v":"Закупка и монтаж оборудования"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,"M",{"$f":"MAIN!Q312","v":"в последний период всех капзатрат"},"^",{"$f":"IF(G49<>0,1,IF(OR($Q49=\"\",$Q49=0),0,IF($R49=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H49))),$Q49)=1,0,1),0)))","v":0},0,null,null,null,10000000,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q49=Lists!$BS$16,IF(AND(AA$26>0,SUM(AB$26:$CV$26)=0),SUM($Z30:AA30),0),IF(AND(AA30>0,SUM(AB30:$CV30)=0),SUM($Z30:AA30),0)))","v":0},{"$f":"IF(AB$11=\"\",0,IF($Q49=Lists!$BS$16,IF(AND(AB$26>0,SUM(AC$26:$CV$26)=0),SUM($Z30:AB30),0),IF(AND(AB30>0,SUM(AC30:$CV30)=0),SUM($Z30:AB30),0)))","v":10000000},{"$f":"IF(AC$11=\"\",0,IF($Q49=Lists!$BS$16,IF(AND(AC$26>0,SUM(AD$26:$CV$26)=0),SUM($Z30:AC30),0),IF(AND(AC30>0,SUM(AD30:$CV30)=0),SUM($Z30:AC30),0)))","v":0},{"$f":"IF(AD$11=\"\",0,IF($Q49=Lists!$BS$16,IF(AND(AD$26>0,SUM(AE$26:$CV$26)=0),SUM($Z30:AD30),0),IF(AND(AD30>0,SUM(AE30:$CV30)=0),SUM($Z30:AD30),0)))","v":0},{"$f":"IF(AE$11=\"\",0,IF($Q49=Lists!$BS$16,IF(AND(AE$26>0,SUM(AF$26:$CV$26)=0),SUM($Z30:AE30),0),IF(AND(AE30>0,SUM(AF30:$CV30)=0),SUM($Z30:AE30),0)))","v":0},{"$f":"IF(AF$11=\"\",0,IF($Q49=Lists!$BS$16,IF(AND(AF$26>0,SUM(AG$26:$CV$26)=0),SUM($Z30:AF30),0),IF(AND(AF30>0,SUM(AG30:$CV30)=0),SUM($Z30:AF30),0)))","v":0},{"$f":"IF(AG$11=\"\",0,IF($Q49=Lists!$BS$16,IF(AND(AG$26>0,SUM(AH$26:$CV$26)=0),SUM($Z30:AG30),0),IF(AND(AG30>0,SUM(AH30:$CV30)=0),SUM($Z30:AG30),0)))","v":0},{"$f":"IF(AH$11=\"\",0,IF($Q49=Lists!$BS$16,IF(AND(AH$26>0,SUM(AI$26:$CV$26)=0),SUM($Z30:AH30),0),IF(AND(AH30>0,SUM(AI30:$CV30)=0),SUM($Z30:AH30),0)))","v":0},{"$f":"IF(AI$11=\"\",0,IF($Q49=Lists!$BS$16,IF(AND(AI$26>0,SUM(AJ$26:$CV$26)=0),SUM($Z30:AI30),0),IF(AND(AI30>0,SUM(AJ30:$CV30)=0),SUM($Z30:AI30),0)))","v":0},{"$f":"IF(AJ$11=\"\",0,IF($Q49=Lists!$BS$16,IF(AND(AJ$26>0,SUM(AK$26:$CV$26)=0),SUM($Z30:AJ30),0),IF(AND(AJ30>0,SUM(AK30:$CV30)=0),SUM($Z30:AJ30),0)))","v":0},{"$f":"IF(AK$11=\"\",0,IF($Q49=Lists!$BS$16,IF(AND(AK$26>0,SUM(AL$26:$CV$26)=0),SUM($Z30:AK30),0),IF(AND(AK30>0,SUM(AL30:$CV30)=0),SUM($Z30:AK30),0)))","v":0},{"$f":"IF(AL$11=\"\",0,IF($Q49=Lists!$BS$16,IF(AND(AL$26>0,SUM(AM$26:$CV$26)=0),SUM($Z30:AL30),0),IF(AND(AL30>0,SUM(AM30:$CV30)=0),SUM($Z30:AL30),0)))","v":0},{"$f":"IF(AM$11=\"\",0,IF($Q49=Lists!$BS$16,IF(AND(AM$26>0,SUM(AN$26:$CV$26)=0),SUM($Z30:AM30),0),IF(AND(AM30>0,SUM(AN30:$CV30)=0),SUM($Z30:AM30),0)))","v":0},{"$f":"IF(AN$11=\"\",0,IF($Q49=Lists!$BS$16,IF(AND(AN$26>0,SUM(AO$26:$CV$26)=0),SUM($Z30:AN30),0),IF(AND(AN30>0,SUM(AO30:$CV30)=0),SUM($Z30:AN30),0)))","v":0},{"$f":"IF(AO$11=\"\",0,IF($Q49=Lists!$BS$16,IF(AND(AO$26>0,SUM(AP$26:$CV$26)=0),SUM($Z30:AO30),0),IF(AND(AO30>0,SUM(AP30:$CV30)=0),SUM($Z30:AO30),0)))","v":0},{"$f":"IF(AP$11=\"\",0,IF($Q49=Lists!$BS$16,IF(AND(AP$26>0,SUM(AQ$26:$CV$26)=0),SUM($Z30:AP30),0),IF(AND(AP30>0,SUM(AQ30:$CV30)=0),SUM($Z30:AP30),0)))","v":0},{"$f":"IF(AQ$11=\"\",0,IF($Q49=Lists!$BS$16,IF(AND(AQ$26>0,SUM(AR$26:$CV$26)=0),SUM($Z30:AQ30),0),IF(AND(AQ30>0,SUM(AR30:$CV30)=0),SUM($Z30:AQ30),0)))","v":0},{"$f":"IF(AR$11=\"\",0,IF($Q49=Lists!$BS$16,IF(AND(AR$26>0,SUM(AS$26:$CV$26)=0),SUM($Z30:AR30),0),IF(AND(AR30>0,SUM(AS30:$CV30)=0),SUM($Z30:AR30),0)))","v":0},{"$f":"IF(AS$11=\"\",0,IF($Q49=Lists!$BS$16,IF(AND(AS$26>0,SUM(AT$26:$CV$26)=0),SUM($Z30:AS30),0),IF(AND(AS30>0,SUM(AT30:$CV30)=0),SUM($Z30:AS30),0)))","v":0},{"$f":"IF(AT$11=\"\",0,IF($Q49=Lists!$BS$16,IF(AND(AT$26>0,SUM(AU$26:$CV$26)=0),SUM($Z30:AT30),0),IF(AND(AT30>0,SUM(AU30:$CV30)=0),SUM($Z30:AT30),0)))","v":0},{"$f":"IF(AU$11=\"\",0,IF($Q49=Lists!$BS$16,IF(AND(AU$26>0,SUM(AV$26:$CV$26)=0),SUM($Z30:AU30),0),IF(AND(AU30>0,SUM(AV30:$CV30)=0),SUM($Z30:AU30),0)))","v":0},{"$f":"IF(AV$11=\"\",0,IF($Q49=Lists!$BS$16,IF(AND(AV$26>0,SUM(AW$26:$CV$26)=0),SUM($Z30:AV30),0),IF(AND(AV30>0,SUM(AW30:$CV30)=0),SUM($Z30:AV30),0)))","v":0},{"$f":"IF(AW$11=\"\",0,IF($Q49=Lists!$BS$16,IF(AND(AW$26>0,SUM(AX$26:$CV$26)=0),SUM($Z30:AW30),0),IF(AND(AW30>0,SUM(AX30:$CV30)=0),SUM($Z30:AW30),0)))","v":0},{"$f":"IF(AX$11=\"\",0,IF($Q49=Lists!$BS$16,IF(AND(AX$26>0,SUM(AY$26:$CV$26)=0),SUM($Z30:AX30),0),IF(AND(AX30>0,SUM(AY30:$CV30)=0),SUM($Z30:AX30),0)))","v":0},{"$f":"IF(AY$11=\"\",0,IF($Q49=Lists!$BS$16,IF(AND(AY$26>0,SUM(AZ$26:$CV$26)=0),SUM($Z30:AY30),0),IF(AND(AY30>0,SUM(AZ30:$CV30)=0),SUM($Z30:AY30),0)))","v":0},{"$f":"IF(AZ$11=\"\",0,IF($Q49=Lists!$BS$16,IF(AND(AZ$26>0,SUM(BA$26:$CV$26)=0),SUM($Z30:AZ30),0),IF(AND(AZ30>0,SUM(BA30:$CV30)=0),SUM($Z30:AZ30),0)))","v":0},{"$f":"IF(BA$11=\"\",0,IF($Q49=Lists!$BS$16,IF(AND(BA$26>0,SUM(BB$26:$CV$26)=0),SUM($Z30:BA30),0),IF(AND(BA30>0,SUM(BB30:$CV30)=0),SUM($Z30:BA30),0)))","v":0},{"$f":"IF(BB$11=\"\",0,IF($Q49=Lists!$BS$16,IF(AND(BB$26>0,SUM(BC$26:$CV$26)=0),SUM($Z30:BB30),0),IF(AND(BB30>0,SUM(BC30:$CV30)=0),SUM($Z30:BB30),0)))","v":0},{"$f":"IF(BC$11=\"\",0,IF($Q49=Lists!$BS$16,IF(AND(BC$26>0,SUM(BD$26:$CV$26)=0),SUM($Z30:BC30),0),IF(AND(BC30>0,SUM(BD30:$CV30)=0),SUM($Z30:BC30),0)))","v":0},{"$f":"IF(BD$11=\"\",0,IF($Q49=Lists!$BS$16,IF(AND(BD$26>0,SUM(BE$26:$CV$26)=0),SUM($Z30:BD30),0),IF(AND(BD30>0,SUM(BE30:$CV30)=0),SUM($Z30:BD30),0)))","v":0},{"$f":"IF(BE$11=\"\",0,IF($Q49=Lists!$BS$16,IF(AND(BE$26>0,SUM(BF$26:$CV$26)=0),SUM($Z30:BE30),0),IF(AND(BE30>0,SUM(BF30:$CV30)=0),SUM($Z30:BE30),0)))","v":0},{"$f":"IF(BF$11=\"\",0,IF($Q49=Lists!$BS$16,IF(AND(BF$26>0,SUM(BG$26:$CV$26)=0),SUM($Z30:BF30),0),IF(AND(BF30>0,SUM(BG30:$CV30)=0),SUM($Z30:BF30),0)))","v":0},{"$f":"IF(BG$11=\"\",0,IF($Q49=Lists!$BS$16,IF(AND(BG$26>0,SUM(BH$26:$CV$26)=0),SUM($Z30:BG30),0),IF(AND(BG30>0,SUM(BH30:$CV30)=0),SUM($Z30:BG30),0)))","v":0},{"$f":"IF(BH$11=\"\",0,IF($Q49=Lists!$BS$16,IF(AND(BH$26>0,SUM(BI$26:$CV$26)=0),SUM($Z30:BH30),0),IF(AND(BH30>0,SUM(BI30:$CV30)=0),SUM($Z30:BH30),0)))","v":0},{"$f":"IF(BI$11=\"\",0,IF($Q49=Lists!$BS$16,IF(AND(BI$26>0,SUM(BJ$26:$CV$26)=0),SUM($Z30:BI30),0),IF(AND(BI30>0,SUM(BJ30:$CV30)=0),SUM($Z30:BI30),0)))","v":0},{"$f":"IF(BJ$11=\"\",0,IF($Q49=Lists!$BS$16,IF(AND(BJ$26>0,SUM(BK$26:$CV$26)=0),SUM($Z30:BJ30),0),IF(AND(BJ30>0,SUM(BK30:$CV30)=0),SUM($Z30:BJ30),0)))","v":0},{"$f":"IF(BK$11=\"\",0,IF($Q49=Lists!$BS$16,IF(AND(BK$26>0,SUM(BL$26:$CV$26)=0),SUM($Z30:BK30),0),IF(AND(BK30>0,SUM(BL30:$CV30)=0),SUM($Z30:BK30),0)))","v":0},{"$f":"IF(BL$11=\"\",0,IF($Q49=Lists!$BS$16,IF(AND(BL$26>0,SUM(BM$26:$CV$26)=0),SUM($Z30:BL30),0),IF(AND(BL30>0,SUM(BM30:$CV30)=0),SUM($Z30:BL30),0)))","v":0},{"$f":"IF(BM$11=\"\",0,IF($Q49=Lists!$BS$16,IF(AND(BM$26>0,SUM(BN$26:$CV$26)=0),SUM($Z30:BM30),0),IF(AND(BM30>0,SUM(BN30:$CV30)=0),SUM($Z30:BM30),0)))","v":0},{"$f":"IF(BN$11=\"\",0,IF($Q49=Lists!$BS$16,IF(AND(BN$26>0,SUM(BO$26:$CV$26)=0),SUM($Z30:BN30),0),IF(AND(BN30>0,SUM(BO30:$CV30)=0),SUM($Z30:BN30),0)))","v":0},{"$f":"IF(BO$11=\"\",0,IF($Q49=Lists!$BS$16,IF(AND(BO$26>0,SUM(BP$26:$CV$26)=0),SUM($Z30:BO30),0),IF(AND(BO30>0,SUM(BP30:$CV30)=0),SUM($Z30:BO30),0)))","v":0},{"$f":"IF(BP$11=\"\",0,IF($Q49=Lists!$BS$16,IF(AND(BP$26>0,SUM(BQ$26:$CV$26)=0),SUM($Z30:BP30),0),IF(AND(BP30>0,SUM(BQ30:$CV30)=0),SUM($Z30:BP30),0)))","v":0},{"$f":"IF(BQ$11=\"\",0,IF($Q49=Lists!$BS$16,IF(AND(BQ$26>0,SUM(BR$26:$CV$26)=0),SUM($Z30:BQ30),0),IF(AND(BQ30>0,SUM(BR30:$CV30)=0),SUM($Z30:BQ30),0)))","v":0},{"$f":"IF(BR$11=\"\",0,IF($Q49=Lists!$BS$16,IF(AND(BR$26>0,SUM(BS$26:$CV$26)=0),SUM($Z30:BR30),0),IF(AND(BR30>0,SUM(BS30:$CV30)=0),SUM($Z30:BR30),0)))","v":0},{"$f":"IF(BS$11=\"\",0,IF($Q49=Lists!$BS$16,IF(AND(BS$26>0,SUM(BT$26:$CV$26)=0),SUM($Z30:BS30),0),IF(AND(BS30>0,SUM(BT30:$CV30)=0),SUM($Z30:BS30),0)))","v":0},{"$f":"IF(BT$11=\"\",0,IF($Q49=Lists!$BS$16,IF(AND(BT$26>0,SUM(BU$26:$CV$26)=0),SUM($Z30:BT30),0),IF(AND(BT30>0,SUM(BU30:$CV30)=0),SUM($Z30:BT30),0)))","v":0},{"$f":"IF(BU$11=\"\",0,IF($Q49=Lists!$BS$16,IF(AND(BU$26>0,SUM(BV$26:$CV$26)=0),SUM($Z30:BU30),0),IF(AND(BU30>0,SUM(BV30:$CV30)=0),SUM($Z30:BU30),0)))","v":0},{"$f":"IF(BV$11=\"\",0,IF($Q49=Lists!$BS$16,IF(AND(BV$26>0,SUM(BW$26:$CV$26)=0),SUM($Z30:BV30),0),IF(AND(BV30>0,SUM(BW30:$CV30)=0),SUM($Z30:BV30),0)))","v":0},{"$f":"IF(BW$11=\"\",0,IF($Q49=Lists!$BS$16,IF(AND(BW$26>0,SUM(BX$26:$CV$26)=0),SUM($Z30:BW30),0),IF(AND(BW30>0,SUM(BX30:$CV30)=0),SUM($Z30:BW30),0)))","v":0},{"$f":"IF(BX$11=\"\",0,IF($Q49=Lists!$BS$16,IF(AND(BX$26>0,SUM(BY$26:$CV$26)=0),SUM($Z30:BX30),0),IF(AND(BX30>0,SUM(BY30:$CV30)=0),SUM($Z30:BX30),0)))","v":0},{"$f":"IF(BY$11=\"\",0,IF($Q49=Lists!$BS$16,IF(AND(BY$26>0,SUM(BZ$26:$CV$26)=0),SUM($Z30:BY30),0),IF(AND(BY30>0,SUM(BZ30:$CV30)=0),SUM($Z30:BY30),0)))","v":0},{"$f":"IF(BZ$11=\"\",0,IF($Q49=Lists!$BS$16,IF(AND(BZ$26>0,SUM(CA$26:$CV$26)=0),SUM($Z30:BZ30),0),IF(AND(BZ30>0,SUM(CA30:$CV30)=0),SUM($Z30:BZ30),0)))","v":0},{"$f":"IF(CA$11=\"\",0,IF($Q49=Lists!$BS$16,IF(AND(CA$26>0,SUM(CB$26:$CV$26)=0),SUM($Z30:CA30),0),IF(AND(CA30>0,SUM(CB30:$CV30)=0),SUM($Z30:CA30),0)))","v":0},{"$f":"IF(CB$11=\"\",0,IF($Q49=Lists!$BS$16,IF(AND(CB$26>0,SUM(CC$26:$CV$26)=0),SUM($Z30:CB30),0),IF(AND(CB30>0,SUM(CC30:$CV30)=0),SUM($Z30:CB30),0)))","v":0},{"$f":"IF(CC$11=\"\",0,IF($Q49=Lists!$BS$16,IF(AND(CC$26>0,SUM(CD$26:$CV$26)=0),SUM($Z30:CC30),0),IF(AND(CC30>0,SUM(CD30:$CV30)=0),SUM($Z30:CC30),0)))","v":0},{"$f":"IF(CD$11=\"\",0,IF($Q49=Lists!$BS$16,IF(AND(CD$26>0,SUM(CE$26:$CV$26)=0),SUM($Z30:CD30),0),IF(AND(CD30>0,SUM(CE30:$CV30)=0),SUM($Z30:CD30),0)))","v":0},{"$f":"IF(CE$11=\"\",0,IF($Q49=Lists!$BS$16,IF(AND(CE$26>0,SUM(CF$26:$CV$26)=0),SUM($Z30:CE30),0),IF(AND(CE30>0,SUM(CF30:$CV30)=0),SUM($Z30:CE30),0)))","v":0},{"$f":"IF(CF$11=\"\",0,IF($Q49=Lists!$BS$16,IF(AND(CF$26>0,SUM(CG$26:$CV$26)=0),SUM($Z30:CF30),0),IF(AND(CF30>0,SUM(CG30:$CV30)=0),SUM($Z30:CF30),0)))","v":0},{"$f":"IF(CG$11=\"\",0,IF($Q49=Lists!$BS$16,IF(AND(CG$26>0,SUM(CH$26:$CV$26)=0),SUM($Z30:CG30),0),IF(AND(CG30>0,SUM(CH30:$CV30)=0),SUM($Z30:CG30),0)))","v":0},{"$f":"IF(CH$11=\"\",0,IF($Q49=Lists!$BS$16,IF(AND(CH$26>0,SUM(CI$26:$CV$26)=0),SUM($Z30:CH30),0),IF(AND(CH30>0,SUM(CI30:$CV30)=0),SUM($Z30:CH30),0)))","v":0},{"$f":"IF(CI$11=\"\",0,IF($Q49=Lists!$BS$16,IF(AND(CI$26>0,SUM(CJ$26:$CV$26)=0),SUM($Z30:CI30),0),IF(AND(CI30>0,SUM(CJ30:$CV30)=0),SUM($Z30:CI30),0)))","v":0},{"$f":"IF(CJ$11=\"\",0,IF($Q49=Lists!$BS$16,IF(AND(CJ$26>0,SUM(CK$26:$CV$26)=0),SUM($Z30:CJ30),0),IF(AND(CJ30>0,SUM(CK30:$CV30)=0),SUM($Z30:CJ30),0)))","v":0},{"$f":"IF(CK$11=\"\",0,IF($Q49=Lists!$BS$16,IF(AND(CK$26>0,SUM(CL$26:$CV$26)=0),SUM($Z30:CK30),0),IF(AND(CK30>0,SUM(CL30:$CV30)=0),SUM($Z30:CK30),0)))","v":0},{"$f":"IF(CL$11=\"\",0,IF($Q49=Lists!$BS$16,IF(AND(CL$26>0,SUM(CM$26:$CV$26)=0),SUM($Z30:CL30),0),IF(AND(CL30>0,SUM(CM30:$CV30)=0),SUM($Z30:CL30),0)))","v":0},{"$f":"IF(CM$11=\"\",0,IF($Q49=Lists!$BS$16,IF(AND(CM$26>0,SUM(CN$26:$CV$26)=0),SUM($Z30:CM30),0),IF(AND(CM30>0,SUM(CN30:$CV30)=0),SUM($Z30:CM30),0)))","v":0},{"$f":"IF(CN$11=\"\",0,IF($Q49=Lists!$BS$16,IF(AND(CN$26>0,SUM(CO$26:$CV$26)=0),SUM($Z30:CN30),0),IF(AND(CN30>0,SUM(CO30:$CV30)=0),SUM($Z30:CN30),0)))","v":0},{"$f":"IF(CO$11=\"\",0,IF($Q49=Lists!$BS$16,IF(AND(CO$26>0,SUM(CP$26:$CV$26)=0),SUM($Z30:CO30),0),IF(AND(CO30>0,SUM(CP30:$CV30)=0),SUM($Z30:CO30),0)))","v":0},{"$f":"IF(CP$11=\"\",0,IF($Q49=Lists!$BS$16,IF(AND(CP$26>0,SUM(CQ$26:$CV$26)=0),SUM($Z30:CP30),0),IF(AND(CP30>0,SUM(CQ30:$CV30)=0),SUM($Z30:CP30),0)))","v":0},{"$f":"IF(CQ$11=\"\",0,IF($Q49=Lists!$BS$16,IF(AND(CQ$26>0,SUM(CR$26:$CV$26)=0),SUM($Z30:CQ30),0),IF(AND(CQ30>0,SUM(CR30:$CV30)=0),SUM($Z30:CQ30),0)))","v":0},{"$f":"IF(CR$11=\"\",0,IF($Q49=Lists!$BS$16,IF(AND(CR$26>0,SUM(CS$26:$CV$26)=0),SUM($Z30:CR30),0),IF(AND(CR30>0,SUM(CS30:$CV30)=0),SUM($Z30:CR30),0)))","v":0},{"$f":"IF(CS$11=\"\",0,IF($Q49=Lists!$BS$16,IF(AND(CS$26>0,SUM(CT$26:$CV$26)=0),SUM($Z30:CS30),0),IF(AND(CS30>0,SUM(CT30:$CV30)=0),SUM($Z30:CS30),0)))","v":0},{"$f":"IF(CT$11=\"\",0,IF($Q49=Lists!$BS$16,IF(AND(CT$26>0,SUM(CU$26:$CV$26)=0),SUM($Z30:CT30),0),IF(AND(CT30>0,SUM(CU30:$CV30)=0),SUM($Z30:CT30),0)))","v":0},{"$f":"IF(CU$11=\"\",0,IF($Q49=Lists!$BS$16,IF(AND(CU$26>0,SUM(CV$26:$CV$26)=0),SUM($Z30:CU30),0),IF(AND(CU30>0,SUM(CV30:$CV30)=0),SUM($Z30:CU30),0)))","v":0}]
[{"$f":"ROW()","v":50},null,null,null,null,null,{"$f":"IF($R50=\"^\",IF(COUNTIF(Lists!$13:$13,H50)=1,0,1),0)","v":0},{"$f":"H45","v":"Ввод в эксплуатацию"},{"$f":"Items!AU20","v":"Технологические инструкции"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,"M",{"$f":"MAIN!Q313","v":"в последний период всех капзатрат"},"^",{"$f":"IF(G50<>0,1,IF(OR($Q50=\"\",$Q50=0),0,IF($R50=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H50))),$Q50)=1,0,1),0)))","v":0},0,null,null,null,1000000,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q50=Lists!$BS$16,IF(AND(AA$26>0,SUM(AB$26:$CV$26)=0),SUM($Z31:AA31),0),IF(AND(AA31>0,SUM(AB31:$CV31)=0),SUM($Z31:AA31),0)))","v":0},{"$f":"IF(AB$11=\"\",0,IF($Q50=Lists!$BS$16,IF(AND(AB$26>0,SUM(AC$26:$CV$26)=0),SUM($Z31:AB31),0),IF(AND(AB31>0,SUM(AC31:$CV31)=0),SUM($Z31:AB31),0)))","v":1000000},{"$f":"IF(AC$11=\"\",0,IF($Q50=Lists!$BS$16,IF(AND(AC$26>0,SUM(AD$26:$CV$26)=0),SUM($Z31:AC31),0),IF(AND(AC31>0,SUM(AD31:$CV31)=0),SUM($Z31:AC31),0)))","v":0},{"$f":"IF(AD$11=\"\",0,IF($Q50=Lists!$BS$16,IF(AND(AD$26>0,SUM(AE$26:$CV$26)=0),SUM($Z31:AD31),0),IF(AND(AD31>0,SUM(AE31:$CV31)=0),SUM($Z31:AD31),0)))","v":0},{"$f":"IF(AE$11=\"\",0,IF($Q50=Lists!$BS$16,IF(AND(AE$26>0,SUM(AF$26:$CV$26)=0),SUM($Z31:AE31),0),IF(AND(AE31>0,SUM(AF31:$CV31)=0),SUM($Z31:AE31),0)))","v":0},{"$f":"IF(AF$11=\"\",0,IF($Q50=Lists!$BS$16,IF(AND(AF$26>0,SUM(AG$26:$CV$26)=0),SUM($Z31:AF31),0),IF(AND(AF31>0,SUM(AG31:$CV31)=0),SUM($Z31:AF31),0)))","v":0},{"$f":"IF(AG$11=\"\",0,IF($Q50=Lists!$BS$16,IF(AND(AG$26>0,SUM(AH$26:$CV$26)=0),SUM($Z31:AG31),0),IF(AND(AG31>0,SUM(AH31:$CV31)=0),SUM($Z31:AG31),0)))","v":0},{"$f":"IF(AH$11=\"\",0,IF($Q50=Lists!$BS$16,IF(AND(AH$26>0,SUM(AI$26:$CV$26)=0),SUM($Z31:AH31),0),IF(AND(AH31>0,SUM(AI31:$CV31)=0),SUM($Z31:AH31),0)))","v":0},{"$f":"IF(AI$11=\"\",0,IF($Q50=Lists!$BS$16,IF(AND(AI$26>0,SUM(AJ$26:$CV$26)=0),SUM($Z31:AI31),0),IF(AND(AI31>0,SUM(AJ31:$CV31)=0),SUM($Z31:AI31),0)))","v":0},{"$f":"IF(AJ$11=\"\",0,IF($Q50=Lists!$BS$16,IF(AND(AJ$26>0,SUM(AK$26:$CV$26)=0),SUM($Z31:AJ31),0),IF(AND(AJ31>0,SUM(AK31:$CV31)=0),SUM($Z31:AJ31),0)))","v":0},{"$f":"IF(AK$11=\"\",0,IF($Q50=Lists!$BS$16,IF(AND(AK$26>0,SUM(AL$26:$CV$26)=0),SUM($Z31:AK31),0),IF(AND(AK31>0,SUM(AL31:$CV31)=0),SUM($Z31:AK31),0)))","v":0},{"$f":"IF(AL$11=\"\",0,IF($Q50=Lists!$BS$16,IF(AND(AL$26>0,SUM(AM$26:$CV$26)=0),SUM($Z31:AL31),0),IF(AND(AL31>0,SUM(AM31:$CV31)=0),SUM($Z31:AL31),0)))","v":0},{"$f":"IF(AM$11=\"\",0,IF($Q50=Lists!$BS$16,IF(AND(AM$26>0,SUM(AN$26:$CV$26)=0),SUM($Z31:AM31),0),IF(AND(AM31>0,SUM(AN31:$CV31)=0),SUM($Z31:AM31),0)))","v":0},{"$f":"IF(AN$11=\"\",0,IF($Q50=Lists!$BS$16,IF(AND(AN$26>0,SUM(AO$26:$CV$26)=0),SUM($Z31:AN31),0),IF(AND(AN31>0,SUM(AO31:$CV31)=0),SUM($Z31:AN31),0)))","v":0},{"$f":"IF(AO$11=\"\",0,IF($Q50=Lists!$BS$16,IF(AND(AO$26>0,SUM(AP$26:$CV$26)=0),SUM($Z31:AO31),0),IF(AND(AO31>0,SUM(AP31:$CV31)=0),SUM($Z31:AO31),0)))","v":0},{"$f":"IF(AP$11=\"\",0,IF($Q50=Lists!$BS$16,IF(AND(AP$26>0,SUM(AQ$26:$CV$26)=0),SUM($Z31:AP31),0),IF(AND(AP31>0,SUM(AQ31:$CV31)=0),SUM($Z31:AP31),0)))","v":0},{"$f":"IF(AQ$11=\"\",0,IF($Q50=Lists!$BS$16,IF(AND(AQ$26>0,SUM(AR$26:$CV$26)=0),SUM($Z31:AQ31),0),IF(AND(AQ31>0,SUM(AR31:$CV31)=0),SUM($Z31:AQ31),0)))","v":0},{"$f":"IF(AR$11=\"\",0,IF($Q50=Lists!$BS$16,IF(AND(AR$26>0,SUM(AS$26:$CV$26)=0),SUM($Z31:AR31),0),IF(AND(AR31>0,SUM(AS31:$CV31)=0),SUM($Z31:AR31),0)))","v":0},{"$f":"IF(AS$11=\"\",0,IF($Q50=Lists!$BS$16,IF(AND(AS$26>0,SUM(AT$26:$CV$26)=0),SUM($Z31:AS31),0),IF(AND(AS31>0,SUM(AT31:$CV31)=0),SUM($Z31:AS31),0)))","v":0},{"$f":"IF(AT$11=\"\",0,IF($Q50=Lists!$BS$16,IF(AND(AT$26>0,SUM(AU$26:$CV$26)=0),SUM($Z31:AT31),0),IF(AND(AT31>0,SUM(AU31:$CV31)=0),SUM($Z31:AT31),0)))","v":0},{"$f":"IF(AU$11=\"\",0,IF($Q50=Lists!$BS$16,IF(AND(AU$26>0,SUM(AV$26:$CV$26)=0),SUM($Z31:AU31),0),IF(AND(AU31>0,SUM(AV31:$CV31)=0),SUM($Z31:AU31),0)))","v":0},{"$f":"IF(AV$11=\"\",0,IF($Q50=Lists!$BS$16,IF(AND(AV$26>0,SUM(AW$26:$CV$26)=0),SUM($Z31:AV31),0),IF(AND(AV31>0,SUM(AW31:$CV31)=0),SUM($Z31:AV31),0)))","v":0},{"$f":"IF(AW$11=\"\",0,IF($Q50=Lists!$BS$16,IF(AND(AW$26>0,SUM(AX$26:$CV$26)=0),SUM($Z31:AW31),0),IF(AND(AW31>0,SUM(AX31:$CV31)=0),SUM($Z31:AW31),0)))","v":0},{"$f":"IF(AX$11=\"\",0,IF($Q50=Lists!$BS$16,IF(AND(AX$26>0,SUM(AY$26:$CV$26)=0),SUM($Z31:AX31),0),IF(AND(AX31>0,SUM(AY31:$CV31)=0),SUM($Z31:AX31),0)))","v":0},{"$f":"IF(AY$11=\"\",0,IF($Q50=Lists!$BS$16,IF(AND(AY$26>0,SUM(AZ$26:$CV$26)=0),SUM($Z31:AY31),0),IF(AND(AY31>0,SUM(AZ31:$CV31)=0),SUM($Z31:AY31),0)))","v":0},{"$f":"IF(AZ$11=\"\",0,IF($Q50=Lists!$BS$16,IF(AND(AZ$26>0,SUM(BA$26:$CV$26)=0),SUM($Z31:AZ31),0),IF(AND(AZ31>0,SUM(BA31:$CV31)=0),SUM($Z31:AZ31),0)))","v":0},{"$f":"IF(BA$11=\"\",0,IF($Q50=Lists!$BS$16,IF(AND(BA$26>0,SUM(BB$26:$CV$26)=0),SUM($Z31:BA31),0),IF(AND(BA31>0,SUM(BB31:$CV31)=0),SUM($Z31:BA31),0)))","v":0},{"$f":"IF(BB$11=\"\",0,IF($Q50=Lists!$BS$16,IF(AND(BB$26>0,SUM(BC$26:$CV$26)=0),SUM($Z31:BB31),0),IF(AND(BB31>0,SUM(BC31:$CV31)=0),SUM($Z31:BB31),0)))","v":0},{"$f":"IF(BC$11=\"\",0,IF($Q50=Lists!$BS$16,IF(AND(BC$26>0,SUM(BD$26:$CV$26)=0),SUM($Z31:BC31),0),IF(AND(BC31>0,SUM(BD31:$CV31)=0),SUM($Z31:BC31),0)))","v":0},{"$f":"IF(BD$11=\"\",0,IF($Q50=Lists!$BS$16,IF(AND(BD$26>0,SUM(BE$26:$CV$26)=0),SUM($Z31:BD31),0),IF(AND(BD31>0,SUM(BE31:$CV31)=0),SUM($Z31:BD31),0)))","v":0},{"$f":"IF(BE$11=\"\",0,IF($Q50=Lists!$BS$16,IF(AND(BE$26>0,SUM(BF$26:$CV$26)=0),SUM($Z31:BE31),0),IF(AND(BE31>0,SUM(BF31:$CV31)=0),SUM($Z31:BE31),0)))","v":0},{"$f":"IF(BF$11=\"\",0,IF($Q50=Lists!$BS$16,IF(AND(BF$26>0,SUM(BG$26:$CV$26)=0),SUM($Z31:BF31),0),IF(AND(BF31>0,SUM(BG31:$CV31)=0),SUM($Z31:BF31),0)))","v":0},{"$f":"IF(BG$11=\"\",0,IF($Q50=Lists!$BS$16,IF(AND(BG$26>0,SUM(BH$26:$CV$26)=0),SUM($Z31:BG31),0),IF(AND(BG31>0,SUM(BH31:$CV31)=0),SUM($Z31:BG31),0)))","v":0},{"$f":"IF(BH$11=\"\",0,IF($Q50=Lists!$BS$16,IF(AND(BH$26>0,SUM(BI$26:$CV$26)=0),SUM($Z31:BH31),0),IF(AND(BH31>0,SUM(BI31:$CV31)=0),SUM($Z31:BH31),0)))","v":0},{"$f":"IF(BI$11=\"\",0,IF($Q50=Lists!$BS$16,IF(AND(BI$26>0,SUM(BJ$26:$CV$26)=0),SUM($Z31:BI31),0),IF(AND(BI31>0,SUM(BJ31:$CV31)=0),SUM($Z31:BI31),0)))","v":0},{"$f":"IF(BJ$11=\"\",0,IF($Q50=Lists!$BS$16,IF(AND(BJ$26>0,SUM(BK$26:$CV$26)=0),SUM($Z31:BJ31),0),IF(AND(BJ31>0,SUM(BK31:$CV31)=0),SUM($Z31:BJ31),0)))","v":0},{"$f":"IF(BK$11=\"\",0,IF($Q50=Lists!$BS$16,IF(AND(BK$26>0,SUM(BL$26:$CV$26)=0),SUM($Z31:BK31),0),IF(AND(BK31>0,SUM(BL31:$CV31)=0),SUM($Z31:BK31),0)))","v":0},{"$f":"IF(BL$11=\"\",0,IF($Q50=Lists!$BS$16,IF(AND(BL$26>0,SUM(BM$26:$CV$26)=0),SUM($Z31:BL31),0),IF(AND(BL31>0,SUM(BM31:$CV31)=0),SUM($Z31:BL31),0)))","v":0},{"$f":"IF(BM$11=\"\",0,IF($Q50=Lists!$BS$16,IF(AND(BM$26>0,SUM(BN$26:$CV$26)=0),SUM($Z31:BM31),0),IF(AND(BM31>0,SUM(BN31:$CV31)=0),SUM($Z31:BM31),0)))","v":0},{"$f":"IF(BN$11=\"\",0,IF($Q50=Lists!$BS$16,IF(AND(BN$26>0,SUM(BO$26:$CV$26)=0),SUM($Z31:BN31),0),IF(AND(BN31>0,SUM(BO31:$CV31)=0),SUM($Z31:BN31),0)))","v":0},{"$f":"IF(BO$11=\"\",0,IF($Q50=Lists!$BS$16,IF(AND(BO$26>0,SUM(BP$26:$CV$26)=0),SUM($Z31:BO31),0),IF(AND(BO31>0,SUM(BP31:$CV31)=0),SUM($Z31:BO31),0)))","v":0},{"$f":"IF(BP$11=\"\",0,IF($Q50=Lists!$BS$16,IF(AND(BP$26>0,SUM(BQ$26:$CV$26)=0),SUM($Z31:BP31),0),IF(AND(BP31>0,SUM(BQ31:$CV31)=0),SUM($Z31:BP31),0)))","v":0},{"$f":"IF(BQ$11=\"\",0,IF($Q50=Lists!$BS$16,IF(AND(BQ$26>0,SUM(BR$26:$CV$26)=0),SUM($Z31:BQ31),0),IF(AND(BQ31>0,SUM(BR31:$CV31)=0),SUM($Z31:BQ31),0)))","v":0},{"$f":"IF(BR$11=\"\",0,IF($Q50=Lists!$BS$16,IF(AND(BR$26>0,SUM(BS$26:$CV$26)=0),SUM($Z31:BR31),0),IF(AND(BR31>0,SUM(BS31:$CV31)=0),SUM($Z31:BR31),0)))","v":0},{"$f":"IF(BS$11=\"\",0,IF($Q50=Lists!$BS$16,IF(AND(BS$26>0,SUM(BT$26:$CV$26)=0),SUM($Z31:BS31),0),IF(AND(BS31>0,SUM(BT31:$CV31)=0),SUM($Z31:BS31),0)))","v":0},{"$f":"IF(BT$11=\"\",0,IF($Q50=Lists!$BS$16,IF(AND(BT$26>0,SUM(BU$26:$CV$26)=0),SUM($Z31:BT31),0),IF(AND(BT31>0,SUM(BU31:$CV31)=0),SUM($Z31:BT31),0)))","v":0},{"$f":"IF(BU$11=\"\",0,IF($Q50=Lists!$BS$16,IF(AND(BU$26>0,SUM(BV$26:$CV$26)=0),SUM($Z31:BU31),0),IF(AND(BU31>0,SUM(BV31:$CV31)=0),SUM($Z31:BU31),0)))","v":0},{"$f":"IF(BV$11=\"\",0,IF($Q50=Lists!$BS$16,IF(AND(BV$26>0,SUM(BW$26:$CV$26)=0),SUM($Z31:BV31),0),IF(AND(BV31>0,SUM(BW31:$CV31)=0),SUM($Z31:BV31),0)))","v":0},{"$f":"IF(BW$11=\"\",0,IF($Q50=Lists!$BS$16,IF(AND(BW$26>0,SUM(BX$26:$CV$26)=0),SUM($Z31:BW31),0),IF(AND(BW31>0,SUM(BX31:$CV31)=0),SUM($Z31:BW31),0)))","v":0},{"$f":"IF(BX$11=\"\",0,IF($Q50=Lists!$BS$16,IF(AND(BX$26>0,SUM(BY$26:$CV$26)=0),SUM($Z31:BX31),0),IF(AND(BX31>0,SUM(BY31:$CV31)=0),SUM($Z31:BX31),0)))","v":0},{"$f":"IF(BY$11=\"\",0,IF($Q50=Lists!$BS$16,IF(AND(BY$26>0,SUM(BZ$26:$CV$26)=0),SUM($Z31:BY31),0),IF(AND(BY31>0,SUM(BZ31:$CV31)=0),SUM($Z31:BY31),0)))","v":0},{"$f":"IF(BZ$11=\"\",0,IF($Q50=Lists!$BS$16,IF(AND(BZ$26>0,SUM(CA$26:$CV$26)=0),SUM($Z31:BZ31),0),IF(AND(BZ31>0,SUM(CA31:$CV31)=0),SUM($Z31:BZ31),0)))","v":0},{"$f":"IF(CA$11=\"\",0,IF($Q50=Lists!$BS$16,IF(AND(CA$26>0,SUM(CB$26:$CV$26)=0),SUM($Z31:CA31),0),IF(AND(CA31>0,SUM(CB31:$CV31)=0),SUM($Z31:CA31),0)))","v":0},{"$f":"IF(CB$11=\"\",0,IF($Q50=Lists!$BS$16,IF(AND(CB$26>0,SUM(CC$26:$CV$26)=0),SUM($Z31:CB31),0),IF(AND(CB31>0,SUM(CC31:$CV31)=0),SUM($Z31:CB31),0)))","v":0},{"$f":"IF(CC$11=\"\",0,IF($Q50=Lists!$BS$16,IF(AND(CC$26>0,SUM(CD$26:$CV$26)=0),SUM($Z31:CC31),0),IF(AND(CC31>0,SUM(CD31:$CV31)=0),SUM($Z31:CC31),0)))","v":0},{"$f":"IF(CD$11=\"\",0,IF($Q50=Lists!$BS$16,IF(AND(CD$26>0,SUM(CE$26:$CV$26)=0),SUM($Z31:CD31),0),IF(AND(CD31>0,SUM(CE31:$CV31)=0),SUM($Z31:CD31),0)))","v":0},{"$f":"IF(CE$11=\"\",0,IF($Q50=Lists!$BS$16,IF(AND(CE$26>0,SUM(CF$26:$CV$26)=0),SUM($Z31:CE31),0),IF(AND(CE31>0,SUM(CF31:$CV31)=0),SUM($Z31:CE31),0)))","v":0},{"$f":"IF(CF$11=\"\",0,IF($Q50=Lists!$BS$16,IF(AND(CF$26>0,SUM(CG$26:$CV$26)=0),SUM($Z31:CF31),0),IF(AND(CF31>0,SUM(CG31:$CV31)=0),SUM($Z31:CF31),0)))","v":0},{"$f":"IF(CG$11=\"\",0,IF($Q50=Lists!$BS$16,IF(AND(CG$26>0,SUM(CH$26:$CV$26)=0),SUM($Z31:CG31),0),IF(AND(CG31>0,SUM(CH31:$CV31)=0),SUM($Z31:CG31),0)))","v":0},{"$f":"IF(CH$11=\"\",0,IF($Q50=Lists!$BS$16,IF(AND(CH$26>0,SUM(CI$26:$CV$26)=0),SUM($Z31:CH31),0),IF(AND(CH31>0,SUM(CI31:$CV31)=0),SUM($Z31:CH31),0)))","v":0},{"$f":"IF(CI$11=\"\",0,IF($Q50=Lists!$BS$16,IF(AND(CI$26>0,SUM(CJ$26:$CV$26)=0),SUM($Z31:CI31),0),IF(AND(CI31>0,SUM(CJ31:$CV31)=0),SUM($Z31:CI31),0)))","v":0},{"$f":"IF(CJ$11=\"\",0,IF($Q50=Lists!$BS$16,IF(AND(CJ$26>0,SUM(CK$26:$CV$26)=0),SUM($Z31:CJ31),0),IF(AND(CJ31>0,SUM(CK31:$CV31)=0),SUM($Z31:CJ31),0)))","v":0},{"$f":"IF(CK$11=\"\",0,IF($Q50=Lists!$BS$16,IF(AND(CK$26>0,SUM(CL$26:$CV$26)=0),SUM($Z31:CK31),0),IF(AND(CK31>0,SUM(CL31:$CV31)=0),SUM($Z31:CK31),0)))","v":0},{"$f":"IF(CL$11=\"\",0,IF($Q50=Lists!$BS$16,IF(AND(CL$26>0,SUM(CM$26:$CV$26)=0),SUM($Z31:CL31),0),IF(AND(CL31>0,SUM(CM31:$CV31)=0),SUM($Z31:CL31),0)))","v":0},{"$f":"IF(CM$11=\"\",0,IF($Q50=Lists!$BS$16,IF(AND(CM$26>0,SUM(CN$26:$CV$26)=0),SUM($Z31:CM31),0),IF(AND(CM31>0,SUM(CN31:$CV31)=0),SUM($Z31:CM31),0)))","v":0},{"$f":"IF(CN$11=\"\",0,IF($Q50=Lists!$BS$16,IF(AND(CN$26>0,SUM(CO$26:$CV$26)=0),SUM($Z31:CN31),0),IF(AND(CN31>0,SUM(CO31:$CV31)=0),SUM($Z31:CN31),0)))","v":0},{"$f":"IF(CO$11=\"\",0,IF($Q50=Lists!$BS$16,IF(AND(CO$26>0,SUM(CP$26:$CV$26)=0),SUM($Z31:CO31),0),IF(AND(CO31>0,SUM(CP31:$CV31)=0),SUM($Z31:CO31),0)))","v":0},{"$f":"IF(CP$11=\"\",0,IF($Q50=Lists!$BS$16,IF(AND(CP$26>0,SUM(CQ$26:$CV$26)=0),SUM($Z31:CP31),0),IF(AND(CP31>0,SUM(CQ31:$CV31)=0),SUM($Z31:CP31),0)))","v":0},{"$f":"IF(CQ$11=\"\",0,IF($Q50=Lists!$BS$16,IF(AND(CQ$26>0,SUM(CR$26:$CV$26)=0),SUM($Z31:CQ31),0),IF(AND(CQ31>0,SUM(CR31:$CV31)=0),SUM($Z31:CQ31),0)))","v":0},{"$f":"IF(CR$11=\"\",0,IF($Q50=Lists!$BS$16,IF(AND(CR$26>0,SUM(CS$26:$CV$26)=0),SUM($Z31:CR31),0),IF(AND(CR31>0,SUM(CS31:$CV31)=0),SUM($Z31:CR31),0)))","v":0},{"$f":"IF(CS$11=\"\",0,IF($Q50=Lists!$BS$16,IF(AND(CS$26>0,SUM(CT$26:$CV$26)=0),SUM($Z31:CS31),0),IF(AND(CS31>0,SUM(CT31:$CV31)=0),SUM($Z31:CS31),0)))","v":0},{"$f":"IF(CT$11=\"\",0,IF($Q50=Lists!$BS$16,IF(AND(CT$26>0,SUM(CU$26:$CV$26)=0),SUM($Z31:CT31),0),IF(AND(CT31>0,SUM(CU31:$CV31)=0),SUM($Z31:CT31),0)))","v":0},{"$f":"IF(CU$11=\"\",0,IF($Q50=Lists!$BS$16,IF(AND(CU$26>0,SUM(CV$26:$CV$26)=0),SUM($Z31:CU31),0),IF(AND(CU31>0,SUM(CV31:$CV31)=0),SUM($Z31:CU31),0)))","v":0}]
[{"$f":"ROW()","v":51},null,null,null,null,null,{"$f":"IF($R51=\"^\",IF(COUNTIF(Lists!$13:$13,H51)=1,0,1),0)","v":0},{"$f":"H45","v":"Ввод в эксплуатацию"},{"$f":"Items!AU21","v":"Разовые капзатраты - 6"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,"M",{"$f":"MAIN!Q314","v":"в последний период всех капзатрат"},"^",{"$f":"IF(G51<>0,1,IF(OR($Q51=\"\",$Q51=0),0,IF($R51=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H51))),$Q51)=1,0,1),0)))","v":0},0,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q51=Lists!$BS$16,IF(AND(AA$26>0,SUM(AB$26:$CV$26)=0),SUM($Z32:AA32),0),IF(AND(AA32>0,SUM(AB32:$CV32)=0),SUM($Z32:AA32),0)))","v":0},{"$f":"IF(AB$11=\"\",0,IF($Q51=Lists!$BS$16,IF(AND(AB$26>0,SUM(AC$26:$CV$26)=0),SUM($Z32:AB32),0),IF(AND(AB32>0,SUM(AC32:$CV32)=0),SUM($Z32:AB32),0)))","v":0},{"$f":"IF(AC$11=\"\",0,IF($Q51=Lists!$BS$16,IF(AND(AC$26>0,SUM(AD$26:$CV$26)=0),SUM($Z32:AC32),0),IF(AND(AC32>0,SUM(AD32:$CV32)=0),SUM($Z32:AC32),0)))","v":0},{"$f":"IF(AD$11=\"\",0,IF($Q51=Lists!$BS$16,IF(AND(AD$26>0,SUM(AE$26:$CV$26)=0),SUM($Z32:AD32),0),IF(AND(AD32>0,SUM(AE32:$CV32)=0),SUM($Z32:AD32),0)))","v":0},{"$f":"IF(AE$11=\"\",0,IF($Q51=Lists!$BS$16,IF(AND(AE$26>0,SUM(AF$26:$CV$26)=0),SUM($Z32:AE32),0),IF(AND(AE32>0,SUM(AF32:$CV32)=0),SUM($Z32:AE32),0)))","v":0},{"$f":"IF(AF$11=\"\",0,IF($Q51=Lists!$BS$16,IF(AND(AF$26>0,SUM(AG$26:$CV$26)=0),SUM($Z32:AF32),0),IF(AND(AF32>0,SUM(AG32:$CV32)=0),SUM($Z32:AF32),0)))","v":0},{"$f":"IF(AG$11=\"\",0,IF($Q51=Lists!$BS$16,IF(AND(AG$26>0,SUM(AH$26:$CV$26)=0),SUM($Z32:AG32),0),IF(AND(AG32>0,SUM(AH32:$CV32)=0),SUM($Z32:AG32),0)))","v":0},{"$f":"IF(AH$11=\"\",0,IF($Q51=Lists!$BS$16,IF(AND(AH$26>0,SUM(AI$26:$CV$26)=0),SUM($Z32:AH32),0),IF(AND(AH32>0,SUM(AI32:$CV32)=0),SUM($Z32:AH32),0)))","v":0},{"$f":"IF(AI$11=\"\",0,IF($Q51=Lists!$BS$16,IF(AND(AI$26>0,SUM(AJ$26:$CV$26)=0),SUM($Z32:AI32),0),IF(AND(AI32>0,SUM(AJ32:$CV32)=0),SUM($Z32:AI32),0)))","v":0},{"$f":"IF(AJ$11=\"\",0,IF($Q51=Lists!$BS$16,IF(AND(AJ$26>0,SUM(AK$26:$CV$26)=0),SUM($Z32:AJ32),0),IF(AND(AJ32>0,SUM(AK32:$CV32)=0),SUM($Z32:AJ32),0)))","v":0},{"$f":"IF(AK$11=\"\",0,IF($Q51=Lists!$BS$16,IF(AND(AK$26>0,SUM(AL$26:$CV$26)=0),SUM($Z32:AK32),0),IF(AND(AK32>0,SUM(AL32:$CV32)=0),SUM($Z32:AK32),0)))","v":0},{"$f":"IF(AL$11=\"\",0,IF($Q51=Lists!$BS$16,IF(AND(AL$26>0,SUM(AM$26:$CV$26)=0),SUM($Z32:AL32),0),IF(AND(AL32>0,SUM(AM32:$CV32)=0),SUM($Z32:AL32),0)))","v":0},{"$f":"IF(AM$11=\"\",0,IF($Q51=Lists!$BS$16,IF(AND(AM$26>0,SUM(AN$26:$CV$26)=0),SUM($Z32:AM32),0),IF(AND(AM32>0,SUM(AN32:$CV32)=0),SUM($Z32:AM32),0)))","v":0},{"$f":"IF(AN$11=\"\",0,IF($Q51=Lists!$BS$16,IF(AND(AN$26>0,SUM(AO$26:$CV$26)=0),SUM($Z32:AN32),0),IF(AND(AN32>0,SUM(AO32:$CV32)=0),SUM($Z32:AN32),0)))","v":0},{"$f":"IF(AO$11=\"\",0,IF($Q51=Lists!$BS$16,IF(AND(AO$26>0,SUM(AP$26:$CV$26)=0),SUM($Z32:AO32),0),IF(AND(AO32>0,SUM(AP32:$CV32)=0),SUM($Z32:AO32),0)))","v":0},{"$f":"IF(AP$11=\"\",0,IF($Q51=Lists!$BS$16,IF(AND(AP$26>0,SUM(AQ$26:$CV$26)=0),SUM($Z32:AP32),0),IF(AND(AP32>0,SUM(AQ32:$CV32)=0),SUM($Z32:AP32),0)))","v":0},{"$f":"IF(AQ$11=\"\",0,IF($Q51=Lists!$BS$16,IF(AND(AQ$26>0,SUM(AR$26:$CV$26)=0),SUM($Z32:AQ32),0),IF(AND(AQ32>0,SUM(AR32:$CV32)=0),SUM($Z32:AQ32),0)))","v":0},{"$f":"IF(AR$11=\"\",0,IF($Q51=Lists!$BS$16,IF(AND(AR$26>0,SUM(AS$26:$CV$26)=0),SUM($Z32:AR32),0),IF(AND(AR32>0,SUM(AS32:$CV32)=0),SUM($Z32:AR32),0)))","v":0},{"$f":"IF(AS$11=\"\",0,IF($Q51=Lists!$BS$16,IF(AND(AS$26>0,SUM(AT$26:$CV$26)=0),SUM($Z32:AS32),0),IF(AND(AS32>0,SUM(AT32:$CV32)=0),SUM($Z32:AS32),0)))","v":0},{"$f":"IF(AT$11=\"\",0,IF($Q51=Lists!$BS$16,IF(AND(AT$26>0,SUM(AU$26:$CV$26)=0),SUM($Z32:AT32),0),IF(AND(AT32>0,SUM(AU32:$CV32)=0),SUM($Z32:AT32),0)))","v":0},{"$f":"IF(AU$11=\"\",0,IF($Q51=Lists!$BS$16,IF(AND(AU$26>0,SUM(AV$26:$CV$26)=0),SUM($Z32:AU32),0),IF(AND(AU32>0,SUM(AV32:$CV32)=0),SUM($Z32:AU32),0)))","v":0},{"$f":"IF(AV$11=\"\",0,IF($Q51=Lists!$BS$16,IF(AND(AV$26>0,SUM(AW$26:$CV$26)=0),SUM($Z32:AV32),0),IF(AND(AV32>0,SUM(AW32:$CV32)=0),SUM($Z32:AV32),0)))","v":0},{"$f":"IF(AW$11=\"\",0,IF($Q51=Lists!$BS$16,IF(AND(AW$26>0,SUM(AX$26:$CV$26)=0),SUM($Z32:AW32),0),IF(AND(AW32>0,SUM(AX32:$CV32)=0),SUM($Z32:AW32),0)))","v":0},{"$f":"IF(AX$11=\"\",0,IF($Q51=Lists!$BS$16,IF(AND(AX$26>0,SUM(AY$26:$CV$26)=0),SUM($Z32:AX32),0),IF(AND(AX32>0,SUM(AY32:$CV32)=0),SUM($Z32:AX32),0)))","v":0},{"$f":"IF(AY$11=\"\",0,IF($Q51=Lists!$BS$16,IF(AND(AY$26>0,SUM(AZ$26:$CV$26)=0),SUM($Z32:AY32),0),IF(AND(AY32>0,SUM(AZ32:$CV32)=0),SUM($Z32:AY32),0)))","v":0},{"$f":"IF(AZ$11=\"\",0,IF($Q51=Lists!$BS$16,IF(AND(AZ$26>0,SUM(BA$26:$CV$26)=0),SUM($Z32:AZ32),0),IF(AND(AZ32>0,SUM(BA32:$CV32)=0),SUM($Z32:AZ32),0)))","v":0},{"$f":"IF(BA$11=\"\",0,IF($Q51=Lists!$BS$16,IF(AND(BA$26>0,SUM(BB$26:$CV$26)=0),SUM($Z32:BA32),0),IF(AND(BA32>0,SUM(BB32:$CV32)=0),SUM($Z32:BA32),0)))","v":0},{"$f":"IF(BB$11=\"\",0,IF($Q51=Lists!$BS$16,IF(AND(BB$26>0,SUM(BC$26:$CV$26)=0),SUM($Z32:BB32),0),IF(AND(BB32>0,SUM(BC32:$CV32)=0),SUM($Z32:BB32),0)))","v":0},{"$f":"IF(BC$11=\"\",0,IF($Q51=Lists!$BS$16,IF(AND(BC$26>0,SUM(BD$26:$CV$26)=0),SUM($Z32:BC32),0),IF(AND(BC32>0,SUM(BD32:$CV32)=0),SUM($Z32:BC32),0)))","v":0},{"$f":"IF(BD$11=\"\",0,IF($Q51=Lists!$BS$16,IF(AND(BD$26>0,SUM(BE$26:$CV$26)=0),SUM($Z32:BD32),0),IF(AND(BD32>0,SUM(BE32:$CV32)=0),SUM($Z32:BD32),0)))","v":0},{"$f":"IF(BE$11=\"\",0,IF($Q51=Lists!$BS$16,IF(AND(BE$26>0,SUM(BF$26:$CV$26)=0),SUM($Z32:BE32),0),IF(AND(BE32>0,SUM(BF32:$CV32)=0),SUM($Z32:BE32),0)))","v":0},{"$f":"IF(BF$11=\"\",0,IF($Q51=Lists!$BS$16,IF(AND(BF$26>0,SUM(BG$26:$CV$26)=0),SUM($Z32:BF32),0),IF(AND(BF32>0,SUM(BG32:$CV32)=0),SUM($Z32:BF32),0)))","v":0},{"$f":"IF(BG$11=\"\",0,IF($Q51=Lists!$BS$16,IF(AND(BG$26>0,SUM(BH$26:$CV$26)=0),SUM($Z32:BG32),0),IF(AND(BG32>0,SUM(BH32:$CV32)=0),SUM($Z32:BG32),0)))","v":0},{"$f":"IF(BH$11=\"\",0,IF($Q51=Lists!$BS$16,IF(AND(BH$26>0,SUM(BI$26:$CV$26)=0),SUM($Z32:BH32),0),IF(AND(BH32>0,SUM(BI32:$CV32)=0),SUM($Z32:BH32),0)))","v":0},{"$f":"IF(BI$11=\"\",0,IF($Q51=Lists!$BS$16,IF(AND(BI$26>0,SUM(BJ$26:$CV$26)=0),SUM($Z32:BI32),0),IF(AND(BI32>0,SUM(BJ32:$CV32)=0),SUM($Z32:BI32),0)))","v":0},{"$f":"IF(BJ$11=\"\",0,IF($Q51=Lists!$BS$16,IF(AND(BJ$26>0,SUM(BK$26:$CV$26)=0),SUM($Z32:BJ32),0),IF(AND(BJ32>0,SUM(BK32:$CV32)=0),SUM($Z32:BJ32),0)))","v":0},{"$f":"IF(BK$11=\"\",0,IF($Q51=Lists!$BS$16,IF(AND(BK$26>0,SUM(BL$26:$CV$26)=0),SUM($Z32:BK32),0),IF(AND(BK32>0,SUM(BL32:$CV32)=0),SUM($Z32:BK32),0)))","v":0},{"$f":"IF(BL$11=\"\",0,IF($Q51=Lists!$BS$16,IF(AND(BL$26>0,SUM(BM$26:$CV$26)=0),SUM($Z32:BL32),0),IF(AND(BL32>0,SUM(BM32:$CV32)=0),SUM($Z32:BL32),0)))","v":0},{"$f":"IF(BM$11=\"\",0,IF($Q51=Lists!$BS$16,IF(AND(BM$26>0,SUM(BN$26:$CV$26)=0),SUM($Z32:BM32),0),IF(AND(BM32>0,SUM(BN32:$CV32)=0),SUM($Z32:BM32),0)))","v":0},{"$f":"IF(BN$11=\"\",0,IF($Q51=Lists!$BS$16,IF(AND(BN$26>0,SUM(BO$26:$CV$26)=0),SUM($Z32:BN32),0),IF(AND(BN32>0,SUM(BO32:$CV32)=0),SUM($Z32:BN32),0)))","v":0},{"$f":"IF(BO$11=\"\",0,IF($Q51=Lists!$BS$16,IF(AND(BO$26>0,SUM(BP$26:$CV$26)=0),SUM($Z32:BO32),0),IF(AND(BO32>0,SUM(BP32:$CV32)=0),SUM($Z32:BO32),0)))","v":0},{"$f":"IF(BP$11=\"\",0,IF($Q51=Lists!$BS$16,IF(AND(BP$26>0,SUM(BQ$26:$CV$26)=0),SUM($Z32:BP32),0),IF(AND(BP32>0,SUM(BQ32:$CV32)=0),SUM($Z32:BP32),0)))","v":0},{"$f":"IF(BQ$11=\"\",0,IF($Q51=Lists!$BS$16,IF(AND(BQ$26>0,SUM(BR$26:$CV$26)=0),SUM($Z32:BQ32),0),IF(AND(BQ32>0,SUM(BR32:$CV32)=0),SUM($Z32:BQ32),0)))","v":0},{"$f":"IF(BR$11=\"\",0,IF($Q51=Lists!$BS$16,IF(AND(BR$26>0,SUM(BS$26:$CV$26)=0),SUM($Z32:BR32),0),IF(AND(BR32>0,SUM(BS32:$CV32)=0),SUM($Z32:BR32),0)))","v":0},{"$f":"IF(BS$11=\"\",0,IF($Q51=Lists!$BS$16,IF(AND(BS$26>0,SUM(BT$26:$CV$26)=0),SUM($Z32:BS32),0),IF(AND(BS32>0,SUM(BT32:$CV32)=0),SUM($Z32:BS32),0)))","v":0},{"$f":"IF(BT$11=\"\",0,IF($Q51=Lists!$BS$16,IF(AND(BT$26>0,SUM(BU$26:$CV$26)=0),SUM($Z32:BT32),0),IF(AND(BT32>0,SUM(BU32:$CV32)=0),SUM($Z32:BT32),0)))","v":0},{"$f":"IF(BU$11=\"\",0,IF($Q51=Lists!$BS$16,IF(AND(BU$26>0,SUM(BV$26:$CV$26)=0),SUM($Z32:BU32),0),IF(AND(BU32>0,SUM(BV32:$CV32)=0),SUM($Z32:BU32),0)))","v":0},{"$f":"IF(BV$11=\"\",0,IF($Q51=Lists!$BS$16,IF(AND(BV$26>0,SUM(BW$26:$CV$26)=0),SUM($Z32:BV32),0),IF(AND(BV32>0,SUM(BW32:$CV32)=0),SUM($Z32:BV32),0)))","v":0},{"$f":"IF(BW$11=\"\",0,IF($Q51=Lists!$BS$16,IF(AND(BW$26>0,SUM(BX$26:$CV$26)=0),SUM($Z32:BW32),0),IF(AND(BW32>0,SUM(BX32:$CV32)=0),SUM($Z32:BW32),0)))","v":0},{"$f":"IF(BX$11=\"\",0,IF($Q51=Lists!$BS$16,IF(AND(BX$26>0,SUM(BY$26:$CV$26)=0),SUM($Z32:BX32),0),IF(AND(BX32>0,SUM(BY32:$CV32)=0),SUM($Z32:BX32),0)))","v":0},{"$f":"IF(BY$11=\"\",0,IF($Q51=Lists!$BS$16,IF(AND(BY$26>0,SUM(BZ$26:$CV$26)=0),SUM($Z32:BY32),0),IF(AND(BY32>0,SUM(BZ32:$CV32)=0),SUM($Z32:BY32),0)))","v":0},{"$f":"IF(BZ$11=\"\",0,IF($Q51=Lists!$BS$16,IF(AND(BZ$26>0,SUM(CA$26:$CV$26)=0),SUM($Z32:BZ32),0),IF(AND(BZ32>0,SUM(CA32:$CV32)=0),SUM($Z32:BZ32),0)))","v":0},{"$f":"IF(CA$11=\"\",0,IF($Q51=Lists!$BS$16,IF(AND(CA$26>0,SUM(CB$26:$CV$26)=0),SUM($Z32:CA32),0),IF(AND(CA32>0,SUM(CB32:$CV32)=0),SUM($Z32:CA32),0)))","v":0},{"$f":"IF(CB$11=\"\",0,IF($Q51=Lists!$BS$16,IF(AND(CB$26>0,SUM(CC$26:$CV$26)=0),SUM($Z32:CB32),0),IF(AND(CB32>0,SUM(CC32:$CV32)=0),SUM($Z32:CB32),0)))","v":0},{"$f":"IF(CC$11=\"\",0,IF($Q51=Lists!$BS$16,IF(AND(CC$26>0,SUM(CD$26:$CV$26)=0),SUM($Z32:CC32),0),IF(AND(CC32>0,SUM(CD32:$CV32)=0),SUM($Z32:CC32),0)))","v":0},{"$f":"IF(CD$11=\"\",0,IF($Q51=Lists!$BS$16,IF(AND(CD$26>0,SUM(CE$26:$CV$26)=0),SUM($Z32:CD32),0),IF(AND(CD32>0,SUM(CE32:$CV32)=0),SUM($Z32:CD32),0)))","v":0},{"$f":"IF(CE$11=\"\",0,IF($Q51=Lists!$BS$16,IF(AND(CE$26>0,SUM(CF$26:$CV$26)=0),SUM($Z32:CE32),0),IF(AND(CE32>0,SUM(CF32:$CV32)=0),SUM($Z32:CE32),0)))","v":0},{"$f":"IF(CF$11=\"\",0,IF($Q51=Lists!$BS$16,IF(AND(CF$26>0,SUM(CG$26:$CV$26)=0),SUM($Z32:CF32),0),IF(AND(CF32>0,SUM(CG32:$CV32)=0),SUM($Z32:CF32),0)))","v":0},{"$f":"IF(CG$11=\"\",0,IF($Q51=Lists!$BS$16,IF(AND(CG$26>0,SUM(CH$26:$CV$26)=0),SUM($Z32:CG32),0),IF(AND(CG32>0,SUM(CH32:$CV32)=0),SUM($Z32:CG32),0)))","v":0},{"$f":"IF(CH$11=\"\",0,IF($Q51=Lists!$BS$16,IF(AND(CH$26>0,SUM(CI$26:$CV$26)=0),SUM($Z32:CH32),0),IF(AND(CH32>0,SUM(CI32:$CV32)=0),SUM($Z32:CH32),0)))","v":0},{"$f":"IF(CI$11=\"\",0,IF($Q51=Lists!$BS$16,IF(AND(CI$26>0,SUM(CJ$26:$CV$26)=0),SUM($Z32:CI32),0),IF(AND(CI32>0,SUM(CJ32:$CV32)=0),SUM($Z32:CI32),0)))","v":0},{"$f":"IF(CJ$11=\"\",0,IF($Q51=Lists!$BS$16,IF(AND(CJ$26>0,SUM(CK$26:$CV$26)=0),SUM($Z32:CJ32),0),IF(AND(CJ32>0,SUM(CK32:$CV32)=0),SUM($Z32:CJ32),0)))","v":0},{"$f":"IF(CK$11=\"\",0,IF($Q51=Lists!$BS$16,IF(AND(CK$26>0,SUM(CL$26:$CV$26)=0),SUM($Z32:CK32),0),IF(AND(CK32>0,SUM(CL32:$CV32)=0),SUM($Z32:CK32),0)))","v":0},{"$f":"IF(CL$11=\"\",0,IF($Q51=Lists!$BS$16,IF(AND(CL$26>0,SUM(CM$26:$CV$26)=0),SUM($Z32:CL32),0),IF(AND(CL32>0,SUM(CM32:$CV32)=0),SUM($Z32:CL32),0)))","v":0},{"$f":"IF(CM$11=\"\",0,IF($Q51=Lists!$BS$16,IF(AND(CM$26>0,SUM(CN$26:$CV$26)=0),SUM($Z32:CM32),0),IF(AND(CM32>0,SUM(CN32:$CV32)=0),SUM($Z32:CM32),0)))","v":0},{"$f":"IF(CN$11=\"\",0,IF($Q51=Lists!$BS$16,IF(AND(CN$26>0,SUM(CO$26:$CV$26)=0),SUM($Z32:CN32),0),IF(AND(CN32>0,SUM(CO32:$CV32)=0),SUM($Z32:CN32),0)))","v":0},{"$f":"IF(CO$11=\"\",0,IF($Q51=Lists!$BS$16,IF(AND(CO$26>0,SUM(CP$26:$CV$26)=0),SUM($Z32:CO32),0),IF(AND(CO32>0,SUM(CP32:$CV32)=0),SUM($Z32:CO32),0)))","v":0},{"$f":"IF(CP$11=\"\",0,IF($Q51=Lists!$BS$16,IF(AND(CP$26>0,SUM(CQ$26:$CV$26)=0),SUM($Z32:CP32),0),IF(AND(CP32>0,SUM(CQ32:$CV32)=0),SUM($Z32:CP32),0)))","v":0},{"$f":"IF(CQ$11=\"\",0,IF($Q51=Lists!$BS$16,IF(AND(CQ$26>0,SUM(CR$26:$CV$26)=0),SUM($Z32:CQ32),0),IF(AND(CQ32>0,SUM(CR32:$CV32)=0),SUM($Z32:CQ32),0)))","v":0},{"$f":"IF(CR$11=\"\",0,IF($Q51=Lists!$BS$16,IF(AND(CR$26>0,SUM(CS$26:$CV$26)=0),SUM($Z32:CR32),0),IF(AND(CR32>0,SUM(CS32:$CV32)=0),SUM($Z32:CR32),0)))","v":0},{"$f":"IF(CS$11=\"\",0,IF($Q51=Lists!$BS$16,IF(AND(CS$26>0,SUM(CT$26:$CV$26)=0),SUM($Z32:CS32),0),IF(AND(CS32>0,SUM(CT32:$CV32)=0),SUM($Z32:CS32),0)))","v":0},{"$f":"IF(CT$11=\"\",0,IF($Q51=Lists!$BS$16,IF(AND(CT$26>0,SUM(CU$26:$CV$26)=0),SUM($Z32:CT32),0),IF(AND(CT32>0,SUM(CU32:$CV32)=0),SUM($Z32:CT32),0)))","v":0},{"$f":"IF(CU$11=\"\",0,IF($Q51=Lists!$BS$16,IF(AND(CU$26>0,SUM(CV$26:$CV$26)=0),SUM($Z32:CU32),0),IF(AND(CU32>0,SUM(CV32:$CV32)=0),SUM($Z32:CU32),0)))","v":0}]
[{"$f":"ROW()","v":52},null,null,null,null,null,{"$f":"IF($R52=\"^\",IF(COUNTIF(Lists!$13:$13,H52)=1,0,1),0)","v":0},{"$f":"H45","v":"Ввод в эксплуатацию"},{"$f":"Items!AU22","v":"Разовые капзатраты - 7"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,"M",{"$f":"MAIN!Q315","v":"в последний период всех капзатрат"},"^",{"$f":"IF(G52<>0,1,IF(OR($Q52=\"\",$Q52=0),0,IF($R52=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H52))),$Q52)=1,0,1),0)))","v":0},0,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(AA$26>0,SUM(AB$26:$CV$26)=0),SUM($Z33:AA33),0),IF(AND(AA33>0,SUM(AB33:$CV33)=0),SUM($Z33:AA33),0)))","v":0},{"$f":"IF(AB$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(AB$26>0,SUM(AC$26:$CV$26)=0),SUM($Z33:AB33),0),IF(AND(AB33>0,SUM(AC33:$CV33)=0),SUM($Z33:AB33),0)))","v":0},{"$f":"IF(AC$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(AC$26>0,SUM(AD$26:$CV$26)=0),SUM($Z33:AC33),0),IF(AND(AC33>0,SUM(AD33:$CV33)=0),SUM($Z33:AC33),0)))","v":0},{"$f":"IF(AD$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(AD$26>0,SUM(AE$26:$CV$26)=0),SUM($Z33:AD33),0),IF(AND(AD33>0,SUM(AE33:$CV33)=0),SUM($Z33:AD33),0)))","v":0},{"$f":"IF(AE$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(AE$26>0,SUM(AF$26:$CV$26)=0),SUM($Z33:AE33),0),IF(AND(AE33>0,SUM(AF33:$CV33)=0),SUM($Z33:AE33),0)))","v":0},{"$f":"IF(AF$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(AF$26>0,SUM(AG$26:$CV$26)=0),SUM($Z33:AF33),0),IF(AND(AF33>0,SUM(AG33:$CV33)=0),SUM($Z33:AF33),0)))","v":0},{"$f":"IF(AG$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(AG$26>0,SUM(AH$26:$CV$26)=0),SUM($Z33:AG33),0),IF(AND(AG33>0,SUM(AH33:$CV33)=0),SUM($Z33:AG33),0)))","v":0},{"$f":"IF(AH$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(AH$26>0,SUM(AI$26:$CV$26)=0),SUM($Z33:AH33),0),IF(AND(AH33>0,SUM(AI33:$CV33)=0),SUM($Z33:AH33),0)))","v":0},{"$f":"IF(AI$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(AI$26>0,SUM(AJ$26:$CV$26)=0),SUM($Z33:AI33),0),IF(AND(AI33>0,SUM(AJ33:$CV33)=0),SUM($Z33:AI33),0)))","v":0},{"$f":"IF(AJ$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(AJ$26>0,SUM(AK$26:$CV$26)=0),SUM($Z33:AJ33),0),IF(AND(AJ33>0,SUM(AK33:$CV33)=0),SUM($Z33:AJ33),0)))","v":0},{"$f":"IF(AK$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(AK$26>0,SUM(AL$26:$CV$26)=0),SUM($Z33:AK33),0),IF(AND(AK33>0,SUM(AL33:$CV33)=0),SUM($Z33:AK33),0)))","v":0},{"$f":"IF(AL$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(AL$26>0,SUM(AM$26:$CV$26)=0),SUM($Z33:AL33),0),IF(AND(AL33>0,SUM(AM33:$CV33)=0),SUM($Z33:AL33),0)))","v":0},{"$f":"IF(AM$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(AM$26>0,SUM(AN$26:$CV$26)=0),SUM($Z33:AM33),0),IF(AND(AM33>0,SUM(AN33:$CV33)=0),SUM($Z33:AM33),0)))","v":0},{"$f":"IF(AN$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(AN$26>0,SUM(AO$26:$CV$26)=0),SUM($Z33:AN33),0),IF(AND(AN33>0,SUM(AO33:$CV33)=0),SUM($Z33:AN33),0)))","v":0},{"$f":"IF(AO$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(AO$26>0,SUM(AP$26:$CV$26)=0),SUM($Z33:AO33),0),IF(AND(AO33>0,SUM(AP33:$CV33)=0),SUM($Z33:AO33),0)))","v":0},{"$f":"IF(AP$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(AP$26>0,SUM(AQ$26:$CV$26)=0),SUM($Z33:AP33),0),IF(AND(AP33>0,SUM(AQ33:$CV33)=0),SUM($Z33:AP33),0)))","v":0},{"$f":"IF(AQ$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(AQ$26>0,SUM(AR$26:$CV$26)=0),SUM($Z33:AQ33),0),IF(AND(AQ33>0,SUM(AR33:$CV33)=0),SUM($Z33:AQ33),0)))","v":0},{"$f":"IF(AR$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(AR$26>0,SUM(AS$26:$CV$26)=0),SUM($Z33:AR33),0),IF(AND(AR33>0,SUM(AS33:$CV33)=0),SUM($Z33:AR33),0)))","v":0},{"$f":"IF(AS$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(AS$26>0,SUM(AT$26:$CV$26)=0),SUM($Z33:AS33),0),IF(AND(AS33>0,SUM(AT33:$CV33)=0),SUM($Z33:AS33),0)))","v":0},{"$f":"IF(AT$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(AT$26>0,SUM(AU$26:$CV$26)=0),SUM($Z33:AT33),0),IF(AND(AT33>0,SUM(AU33:$CV33)=0),SUM($Z33:AT33),0)))","v":0},{"$f":"IF(AU$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(AU$26>0,SUM(AV$26:$CV$26)=0),SUM($Z33:AU33),0),IF(AND(AU33>0,SUM(AV33:$CV33)=0),SUM($Z33:AU33),0)))","v":0},{"$f":"IF(AV$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(AV$26>0,SUM(AW$26:$CV$26)=0),SUM($Z33:AV33),0),IF(AND(AV33>0,SUM(AW33:$CV33)=0),SUM($Z33:AV33),0)))","v":0},{"$f":"IF(AW$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(AW$26>0,SUM(AX$26:$CV$26)=0),SUM($Z33:AW33),0),IF(AND(AW33>0,SUM(AX33:$CV33)=0),SUM($Z33:AW33),0)))","v":0},{"$f":"IF(AX$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(AX$26>0,SUM(AY$26:$CV$26)=0),SUM($Z33:AX33),0),IF(AND(AX33>0,SUM(AY33:$CV33)=0),SUM($Z33:AX33),0)))","v":0},{"$f":"IF(AY$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(AY$26>0,SUM(AZ$26:$CV$26)=0),SUM($Z33:AY33),0),IF(AND(AY33>0,SUM(AZ33:$CV33)=0),SUM($Z33:AY33),0)))","v":0},{"$f":"IF(AZ$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(AZ$26>0,SUM(BA$26:$CV$26)=0),SUM($Z33:AZ33),0),IF(AND(AZ33>0,SUM(BA33:$CV33)=0),SUM($Z33:AZ33),0)))","v":0},{"$f":"IF(BA$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(BA$26>0,SUM(BB$26:$CV$26)=0),SUM($Z33:BA33),0),IF(AND(BA33>0,SUM(BB33:$CV33)=0),SUM($Z33:BA33),0)))","v":0},{"$f":"IF(BB$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(BB$26>0,SUM(BC$26:$CV$26)=0),SUM($Z33:BB33),0),IF(AND(BB33>0,SUM(BC33:$CV33)=0),SUM($Z33:BB33),0)))","v":0},{"$f":"IF(BC$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(BC$26>0,SUM(BD$26:$CV$26)=0),SUM($Z33:BC33),0),IF(AND(BC33>0,SUM(BD33:$CV33)=0),SUM($Z33:BC33),0)))","v":0},{"$f":"IF(BD$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(BD$26>0,SUM(BE$26:$CV$26)=0),SUM($Z33:BD33),0),IF(AND(BD33>0,SUM(BE33:$CV33)=0),SUM($Z33:BD33),0)))","v":0},{"$f":"IF(BE$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(BE$26>0,SUM(BF$26:$CV$26)=0),SUM($Z33:BE33),0),IF(AND(BE33>0,SUM(BF33:$CV33)=0),SUM($Z33:BE33),0)))","v":0},{"$f":"IF(BF$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(BF$26>0,SUM(BG$26:$CV$26)=0),SUM($Z33:BF33),0),IF(AND(BF33>0,SUM(BG33:$CV33)=0),SUM($Z33:BF33),0)))","v":0},{"$f":"IF(BG$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(BG$26>0,SUM(BH$26:$CV$26)=0),SUM($Z33:BG33),0),IF(AND(BG33>0,SUM(BH33:$CV33)=0),SUM($Z33:BG33),0)))","v":0},{"$f":"IF(BH$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(BH$26>0,SUM(BI$26:$CV$26)=0),SUM($Z33:BH33),0),IF(AND(BH33>0,SUM(BI33:$CV33)=0),SUM($Z33:BH33),0)))","v":0},{"$f":"IF(BI$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(BI$26>0,SUM(BJ$26:$CV$26)=0),SUM($Z33:BI33),0),IF(AND(BI33>0,SUM(BJ33:$CV33)=0),SUM($Z33:BI33),0)))","v":0},{"$f":"IF(BJ$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(BJ$26>0,SUM(BK$26:$CV$26)=0),SUM($Z33:BJ33),0),IF(AND(BJ33>0,SUM(BK33:$CV33)=0),SUM($Z33:BJ33),0)))","v":0},{"$f":"IF(BK$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(BK$26>0,SUM(BL$26:$CV$26)=0),SUM($Z33:BK33),0),IF(AND(BK33>0,SUM(BL33:$CV33)=0),SUM($Z33:BK33),0)))","v":0},{"$f":"IF(BL$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(BL$26>0,SUM(BM$26:$CV$26)=0),SUM($Z33:BL33),0),IF(AND(BL33>0,SUM(BM33:$CV33)=0),SUM($Z33:BL33),0)))","v":0},{"$f":"IF(BM$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(BM$26>0,SUM(BN$26:$CV$26)=0),SUM($Z33:BM33),0),IF(AND(BM33>0,SUM(BN33:$CV33)=0),SUM($Z33:BM33),0)))","v":0},{"$f":"IF(BN$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(BN$26>0,SUM(BO$26:$CV$26)=0),SUM($Z33:BN33),0),IF(AND(BN33>0,SUM(BO33:$CV33)=0),SUM($Z33:BN33),0)))","v":0},{"$f":"IF(BO$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(BO$26>0,SUM(BP$26:$CV$26)=0),SUM($Z33:BO33),0),IF(AND(BO33>0,SUM(BP33:$CV33)=0),SUM($Z33:BO33),0)))","v":0},{"$f":"IF(BP$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(BP$26>0,SUM(BQ$26:$CV$26)=0),SUM($Z33:BP33),0),IF(AND(BP33>0,SUM(BQ33:$CV33)=0),SUM($Z33:BP33),0)))","v":0},{"$f":"IF(BQ$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(BQ$26>0,SUM(BR$26:$CV$26)=0),SUM($Z33:BQ33),0),IF(AND(BQ33>0,SUM(BR33:$CV33)=0),SUM($Z33:BQ33),0)))","v":0},{"$f":"IF(BR$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(BR$26>0,SUM(BS$26:$CV$26)=0),SUM($Z33:BR33),0),IF(AND(BR33>0,SUM(BS33:$CV33)=0),SUM($Z33:BR33),0)))","v":0},{"$f":"IF(BS$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(BS$26>0,SUM(BT$26:$CV$26)=0),SUM($Z33:BS33),0),IF(AND(BS33>0,SUM(BT33:$CV33)=0),SUM($Z33:BS33),0)))","v":0},{"$f":"IF(BT$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(BT$26>0,SUM(BU$26:$CV$26)=0),SUM($Z33:BT33),0),IF(AND(BT33>0,SUM(BU33:$CV33)=0),SUM($Z33:BT33),0)))","v":0},{"$f":"IF(BU$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(BU$26>0,SUM(BV$26:$CV$26)=0),SUM($Z33:BU33),0),IF(AND(BU33>0,SUM(BV33:$CV33)=0),SUM($Z33:BU33),0)))","v":0},{"$f":"IF(BV$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(BV$26>0,SUM(BW$26:$CV$26)=0),SUM($Z33:BV33),0),IF(AND(BV33>0,SUM(BW33:$CV33)=0),SUM($Z33:BV33),0)))","v":0},{"$f":"IF(BW$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(BW$26>0,SUM(BX$26:$CV$26)=0),SUM($Z33:BW33),0),IF(AND(BW33>0,SUM(BX33:$CV33)=0),SUM($Z33:BW33),0)))","v":0},{"$f":"IF(BX$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(BX$26>0,SUM(BY$26:$CV$26)=0),SUM($Z33:BX33),0),IF(AND(BX33>0,SUM(BY33:$CV33)=0),SUM($Z33:BX33),0)))","v":0},{"$f":"IF(BY$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(BY$26>0,SUM(BZ$26:$CV$26)=0),SUM($Z33:BY33),0),IF(AND(BY33>0,SUM(BZ33:$CV33)=0),SUM($Z33:BY33),0)))","v":0},{"$f":"IF(BZ$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(BZ$26>0,SUM(CA$26:$CV$26)=0),SUM($Z33:BZ33),0),IF(AND(BZ33>0,SUM(CA33:$CV33)=0),SUM($Z33:BZ33),0)))","v":0},{"$f":"IF(CA$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(CA$26>0,SUM(CB$26:$CV$26)=0),SUM($Z33:CA33),0),IF(AND(CA33>0,SUM(CB33:$CV33)=0),SUM($Z33:CA33),0)))","v":0},{"$f":"IF(CB$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(CB$26>0,SUM(CC$26:$CV$26)=0),SUM($Z33:CB33),0),IF(AND(CB33>0,SUM(CC33:$CV33)=0),SUM($Z33:CB33),0)))","v":0},{"$f":"IF(CC$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(CC$26>0,SUM(CD$26:$CV$26)=0),SUM($Z33:CC33),0),IF(AND(CC33>0,SUM(CD33:$CV33)=0),SUM($Z33:CC33),0)))","v":0},{"$f":"IF(CD$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(CD$26>0,SUM(CE$26:$CV$26)=0),SUM($Z33:CD33),0),IF(AND(CD33>0,SUM(CE33:$CV33)=0),SUM($Z33:CD33),0)))","v":0},{"$f":"IF(CE$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(CE$26>0,SUM(CF$26:$CV$26)=0),SUM($Z33:CE33),0),IF(AND(CE33>0,SUM(CF33:$CV33)=0),SUM($Z33:CE33),0)))","v":0},{"$f":"IF(CF$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(CF$26>0,SUM(CG$26:$CV$26)=0),SUM($Z33:CF33),0),IF(AND(CF33>0,SUM(CG33:$CV33)=0),SUM($Z33:CF33),0)))","v":0},{"$f":"IF(CG$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(CG$26>0,SUM(CH$26:$CV$26)=0),SUM($Z33:CG33),0),IF(AND(CG33>0,SUM(CH33:$CV33)=0),SUM($Z33:CG33),0)))","v":0},{"$f":"IF(CH$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(CH$26>0,SUM(CI$26:$CV$26)=0),SUM($Z33:CH33),0),IF(AND(CH33>0,SUM(CI33:$CV33)=0),SUM($Z33:CH33),0)))","v":0},{"$f":"IF(CI$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(CI$26>0,SUM(CJ$26:$CV$26)=0),SUM($Z33:CI33),0),IF(AND(CI33>0,SUM(CJ33:$CV33)=0),SUM($Z33:CI33),0)))","v":0},{"$f":"IF(CJ$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(CJ$26>0,SUM(CK$26:$CV$26)=0),SUM($Z33:CJ33),0),IF(AND(CJ33>0,SUM(CK33:$CV33)=0),SUM($Z33:CJ33),0)))","v":0},{"$f":"IF(CK$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(CK$26>0,SUM(CL$26:$CV$26)=0),SUM($Z33:CK33),0),IF(AND(CK33>0,SUM(CL33:$CV33)=0),SUM($Z33:CK33),0)))","v":0},{"$f":"IF(CL$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(CL$26>0,SUM(CM$26:$CV$26)=0),SUM($Z33:CL33),0),IF(AND(CL33>0,SUM(CM33:$CV33)=0),SUM($Z33:CL33),0)))","v":0},{"$f":"IF(CM$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(CM$26>0,SUM(CN$26:$CV$26)=0),SUM($Z33:CM33),0),IF(AND(CM33>0,SUM(CN33:$CV33)=0),SUM($Z33:CM33),0)))","v":0},{"$f":"IF(CN$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(CN$26>0,SUM(CO$26:$CV$26)=0),SUM($Z33:CN33),0),IF(AND(CN33>0,SUM(CO33:$CV33)=0),SUM($Z33:CN33),0)))","v":0},{"$f":"IF(CO$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(CO$26>0,SUM(CP$26:$CV$26)=0),SUM($Z33:CO33),0),IF(AND(CO33>0,SUM(CP33:$CV33)=0),SUM($Z33:CO33),0)))","v":0},{"$f":"IF(CP$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(CP$26>0,SUM(CQ$26:$CV$26)=0),SUM($Z33:CP33),0),IF(AND(CP33>0,SUM(CQ33:$CV33)=0),SUM($Z33:CP33),0)))","v":0},{"$f":"IF(CQ$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(CQ$26>0,SUM(CR$26:$CV$26)=0),SUM($Z33:CQ33),0),IF(AND(CQ33>0,SUM(CR33:$CV33)=0),SUM($Z33:CQ33),0)))","v":0},{"$f":"IF(CR$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(CR$26>0,SUM(CS$26:$CV$26)=0),SUM($Z33:CR33),0),IF(AND(CR33>0,SUM(CS33:$CV33)=0),SUM($Z33:CR33),0)))","v":0},{"$f":"IF(CS$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(CS$26>0,SUM(CT$26:$CV$26)=0),SUM($Z33:CS33),0),IF(AND(CS33>0,SUM(CT33:$CV33)=0),SUM($Z33:CS33),0)))","v":0},{"$f":"IF(CT$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(CT$26>0,SUM(CU$26:$CV$26)=0),SUM($Z33:CT33),0),IF(AND(CT33>0,SUM(CU33:$CV33)=0),SUM($Z33:CT33),0)))","v":0},{"$f":"IF(CU$11=\"\",0,IF($Q52=Lists!$BS$16,IF(AND(CU$26>0,SUM(CV$26:$CV$26)=0),SUM($Z33:CU33),0),IF(AND(CU33>0,SUM(CV33:$CV33)=0),SUM($Z33:CU33),0)))","v":0}]
[{"$f":"ROW()","v":53},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":54}]
[{"$f":"ROW()","v":55},null,null,null,null,null,{"$f":"IF($R55=\"^\",IF(COUNTIF(Lists!$13:$13,H55)=1,0,1),0)","v":0},"Параметры амортизации разовых капзатрат",null,null,null,null,null,null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"}]
[{"$f":"ROW()","v":56},null,null,null,null,null,{"$f":"IF($R56=\"^\",IF(COUNTIF(Lists!$13:$13,H56)=1,0,1),0)","v":0},{"$f":"H55","v":"Параметры амортизации разовых капзатрат"},{"$f":"Items!AU16","v":"Учреждение юр.лица"},null,null,null,"кол-во лет // %",null,null,"M",{"$f":"MAIN!Q319","v":15},null,{"$f":"IF(G56<>0,1,IF(OR($Q56=\"\",$Q56=0),0,IF($R56=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H56))),$Q56)=1,0,1),0)))","v":0},{"$f":"IF(AND($X56>=0,$X56<=1),0,1)","v":0},null,null,null,{"$f":"SUM($Z56:$CV56)","v":0.98333333333333472},null,null,{"$f":"IF(AA$11=\"\",0,IF(OR(AA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z56:Z56)=1,0,IF(SUM($Z56:Z56)+1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z56:Z56),1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(OR(AB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z56:AA56)=1,0,IF(SUM($Z56:AA56)+1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z56:AA56),1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AC$11=\"\",0,IF(OR(AC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z56:AB56)=1,0,IF(SUM($Z56:AB56)+1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z56:AB56),1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AD$11=\"\",0,IF(OR(AD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z56:AC56)=1,0,IF(SUM($Z56:AC56)+1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z56:AC56),1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AE$11=\"\",0,IF(OR(AE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z56:AD56)=1,0,IF(SUM($Z56:AD56)+1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z56:AD56),1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AF$11=\"\",0,IF(OR(AF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z56:AE56)=1,0,IF(SUM($Z56:AE56)+1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z56:AE56),1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AG$11=\"\",0,IF(OR(AG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z56:AF56)=1,0,IF(SUM($Z56:AF56)+1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z56:AF56),1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AH$11=\"\",0,IF(OR(AH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z56:AG56)=1,0,IF(SUM($Z56:AG56)+1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z56:AG56),1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AI$11=\"\",0,IF(OR(AI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z56:AH56)=1,0,IF(SUM($Z56:AH56)+1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z56:AH56),1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AJ$11=\"\",0,IF(OR(AJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z56:AI56)=1,0,IF(SUM($Z56:AI56)+1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z56:AI56),1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AK$11=\"\",0,IF(OR(AK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z56:AJ56)=1,0,IF(SUM($Z56:AJ56)+1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z56:AJ56),1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AL$11=\"\",0,IF(OR(AL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z56:AK56)=1,0,IF(SUM($Z56:AK56)+1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z56:AK56),1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AM$11=\"\",0,IF(OR(AM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z56:AL56)=1,0,IF(SUM($Z56:AL56)+1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z56:AL56),1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AN$11=\"\",0,IF(OR(AN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z56:AM56)=1,0,IF(SUM($Z56:AM56)+1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z56:AM56),1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AO$11=\"\",0,IF(OR(AO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z56:AN56)=1,0,IF(SUM($Z56:AN56)+1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z56:AN56),1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AP$11=\"\",0,IF(OR(AP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z56:AO56)=1,0,IF(SUM($Z56:AO56)+1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z56:AO56),1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AQ$11=\"\",0,IF(OR(AQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z56:AP56)=1,0,IF(SUM($Z56:AP56)+1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z56:AP56),1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AR$11=\"\",0,IF(OR(AR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z56:AQ56)=1,0,IF(SUM($Z56:AQ56)+1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z56:AQ56),1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AS$11=\"\",0,IF(OR(AS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z56:AR56)=1,0,IF(SUM($Z56:AR56)+1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z56:AR56),1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AT$11=\"\",0,IF(OR(AT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z56:AS56)=1,0,IF(SUM($Z56:AS56)+1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z56:AS56),1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AU$11=\"\",0,IF(OR(AU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z56:AT56)=1,0,IF(SUM($Z56:AT56)+1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z56:AT56),1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AV$11=\"\",0,IF(OR(AV$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z56:AU56)=1,0,IF(SUM($Z56:AU56)+1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z56:AU56),1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AW$11=\"\",0,IF(OR(AW$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z56:AV56)=1,0,IF(SUM($Z56:AV56)+1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z56:AV56),1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AX$11=\"\",0,IF(OR(AX$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z56:AW56)=1,0,IF(SUM($Z56:AW56)+1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z56:AW56),1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AY$11=\"\",0,IF(OR(AY$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z56:AX56)=1,0,IF(SUM($Z56:AX56)+1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z56:AX56),1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AZ$11=\"\",0,IF(OR(AZ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z56:AY56)=1,0,IF(SUM($Z56:AY56)+1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z56:AY56),1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BA$11=\"\",0,IF(OR(BA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z56:AZ56)=1,0,IF(SUM($Z56:AZ56)+1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z56:AZ56),1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BB$11=\"\",0,IF(OR(BB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z56:BA56)=1,0,IF(SUM($Z56:BA56)+1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z56:BA56),1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BC$11=\"\",0,IF(OR(BC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z56:BB56)=1,0,IF(SUM($Z56:BB56)+1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z56:BB56),1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BD$11=\"\",0,IF(OR(BD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z56:BC56)=1,0,IF(SUM($Z56:BC56)+1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z56:BC56),1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BE$11=\"\",0,IF(OR(BE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z56:BD56)=1,0,IF(SUM($Z56:BD56)+1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z56:BD56),1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BF$11=\"\",0,IF(OR(BF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z56:BE56)=1,0,IF(SUM($Z56:BE56)+1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z56:BE56),1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BG$11=\"\",0,IF(OR(BG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z56:BF56)=1,0,IF(SUM($Z56:BF56)+1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z56:BF56),1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BH$11=\"\",0,IF(OR(BH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z56:BG56)=1,0,IF(SUM($Z56:BG56)+1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z56:BG56),1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BI$11=\"\",0,IF(OR(BI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z56:BH56)=1,0,IF(SUM($Z56:BH56)+1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z56:BH56),1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BJ$11=\"\",0,IF(OR(BJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z56:BI56)=1,0,IF(SUM($Z56:BI56)+1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z56:BI56),1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BK$11=\"\",0,IF(OR(BK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z56:BJ56)=1,0,IF(SUM($Z56:BJ56)+1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z56:BJ56),1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BL$11=\"\",0,IF(OR(BL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z56:BK56)=1,0,IF(SUM($Z56:BK56)+1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z56:BK56),1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BM$11=\"\",0,IF(OR(BM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z56:BL56)=1,0,IF(SUM($Z56:BL56)+1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z56:BL56),1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BN$11=\"\",0,IF(OR(BN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z56:BM56)=1,0,IF(SUM($Z56:BM56)+1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z56:BM56),1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BO$11=\"\",0,IF(OR(BO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z56:BN56)=1,0,IF(SUM($Z56:BN56)+1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z56:BN56),1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BP$11=\"\",0,IF(OR(BP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z56:BO56)=1,0,IF(SUM($Z56:BO56)+1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z56:BO56),1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BQ$11=\"\",0,IF(OR(BQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z56:BP56)=1,0,IF(SUM($Z56:BP56)+1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z56:BP56),1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BR$11=\"\",0,IF(OR(BR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z56:BQ56)=1,0,IF(SUM($Z56:BQ56)+1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z56:BQ56),1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BS$11=\"\",0,IF(OR(BS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z56:BR56)=1,0,IF(SUM($Z56:BR56)+1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z56:BR56),1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BT$11=\"\",0,IF(OR(BT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z56:BS56)=1,0,IF(SUM($Z56:BS56)+1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z56:BS56),1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BU$11=\"\",0,IF(OR(BU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z56:BT56)=1,0,IF(SUM($Z56:BT56)+1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z56:BT56),1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BV$11=\"\",0,IF(OR(BV$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z56:BU56)=1,0,IF(SUM($Z56:BU56)+1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z56:BU56),1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BW$11=\"\",0,IF(OR(BW$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z56:BV56)=1,0,IF(SUM($Z56:BV56)+1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z56:BV56),1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BX$11=\"\",0,IF(OR(BX$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z56:BW56)=1,0,IF(SUM($Z56:BW56)+1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z56:BW56),1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BY$11=\"\",0,IF(OR(BY$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z56:BX56)=1,0,IF(SUM($Z56:BX56)+1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z56:BX56),1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BZ$11=\"\",0,IF(OR(BZ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z56:BY56)=1,0,IF(SUM($Z56:BY56)+1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z56:BY56),1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(CA$11=\"\",0,IF(OR(CA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z56:BZ56)=1,0,IF(SUM($Z56:BZ56)+1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z56:BZ56),1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(CB$11=\"\",0,IF(OR(CB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z56:CA56)=1,0,IF(SUM($Z56:CA56)+1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z56:CA56),1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(CC$11=\"\",0,IF(OR(CC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z56:CB56)=1,0,IF(SUM($Z56:CB56)+1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z56:CB56),1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(CD$11=\"\",0,IF(OR(CD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z56:CC56)=1,0,IF(SUM($Z56:CC56)+1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z56:CC56),1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(CE$11=\"\",0,IF(OR(CE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z56:CD56)=1,0,IF(SUM($Z56:CD56)+1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z56:CD56),1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(CF$11=\"\",0,IF(OR(CF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z56:CE56)=1,0,IF(SUM($Z56:CE56)+1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z56:CE56),1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(CG$11=\"\",0,IF(OR(CG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z56:CF56)=1,0,IF(SUM($Z56:CF56)+1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z56:CF56),1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(CH$11=\"\",0,IF(OR(CH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z56:CG56)=1,0,IF(SUM($Z56:CG56)+1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z56:CG56),1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(CI$11=\"\",0,IF(OR(CI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z56:CH56)=1,0,IF(SUM($Z56:CH56)+1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z56:CH56),1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(OR(CJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z56:CI56)=1,0,IF(SUM($Z56:CI56)+1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z56:CI56),1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(OR(CK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z56:CJ56)=1,0,IF(SUM($Z56:CJ56)+1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z56:CJ56),1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(OR(CL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z56:CK56)=1,0,IF(SUM($Z56:CK56)+1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z56:CK56),1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(OR(CM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z56:CL56)=1,0,IF(SUM($Z56:CL56)+1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z56:CL56),1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(OR(CN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z56:CM56)=1,0,IF(SUM($Z56:CM56)+1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z56:CM56),1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(OR(CO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z56:CN56)=1,0,IF(SUM($Z56:CN56)+1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z56:CN56),1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(OR(CP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z56:CO56)=1,0,IF(SUM($Z56:CO56)+1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z56:CO56),1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(OR(CQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z56:CP56)=1,0,IF(SUM($Z56:CP56)+1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z56:CP56),1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(OR(CR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z56:CQ56)=1,0,IF(SUM($Z56:CQ56)+1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z56:CQ56),1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(OR(CS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z56:CR56)=1,0,IF(SUM($Z56:CR56)+1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z56:CR56),1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(OR(CT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z56:CS56)=1,0,IF(SUM($Z56:CS56)+1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z56:CS56),1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(OR(CU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z56:CT56)=1,0,IF(SUM($Z56:CT56)+1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z56:CT56),1/INT(360*IF(OR($Q56=0,$Q56=\"\"),1,$Q56)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":57},null,null,null,null,null,{"$f":"IF($R57=\"^\",IF(COUNTIF(Lists!$13:$13,H57)=1,0,1),0)","v":0},{"$f":"H55","v":"Параметры амортизации разовых капзатрат"},{"$f":"Items!AU17","v":"Получение документов"},null,null,null,{"$f":"CapEx!$M$56","v":"кол-во лет // %"},null,null,"M",{"$f":"MAIN!Q320","v":15},null,{"$f":"IF(G57<>0,1,IF(OR($Q57=\"\",$Q57=0),0,IF($R57=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H57))),$Q57)=1,0,1),0)))","v":0},0,null,null,null,0.98333333333333472,null,null,{"$f":"IF(AA$11=\"\",0,IF(OR(AA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z57:Z57)=1,0,IF(SUM($Z57:Z57)+1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z57:Z57),1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(OR(AB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z57:AA57)=1,0,IF(SUM($Z57:AA57)+1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z57:AA57),1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AC$11=\"\",0,IF(OR(AC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z57:AB57)=1,0,IF(SUM($Z57:AB57)+1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z57:AB57),1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AD$11=\"\",0,IF(OR(AD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z57:AC57)=1,0,IF(SUM($Z57:AC57)+1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z57:AC57),1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AE$11=\"\",0,IF(OR(AE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z57:AD57)=1,0,IF(SUM($Z57:AD57)+1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z57:AD57),1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AF$11=\"\",0,IF(OR(AF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z57:AE57)=1,0,IF(SUM($Z57:AE57)+1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z57:AE57),1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AG$11=\"\",0,IF(OR(AG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z57:AF57)=1,0,IF(SUM($Z57:AF57)+1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z57:AF57),1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AH$11=\"\",0,IF(OR(AH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z57:AG57)=1,0,IF(SUM($Z57:AG57)+1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z57:AG57),1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AI$11=\"\",0,IF(OR(AI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z57:AH57)=1,0,IF(SUM($Z57:AH57)+1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z57:AH57),1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AJ$11=\"\",0,IF(OR(AJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z57:AI57)=1,0,IF(SUM($Z57:AI57)+1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z57:AI57),1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AK$11=\"\",0,IF(OR(AK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z57:AJ57)=1,0,IF(SUM($Z57:AJ57)+1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z57:AJ57),1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AL$11=\"\",0,IF(OR(AL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z57:AK57)=1,0,IF(SUM($Z57:AK57)+1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z57:AK57),1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AM$11=\"\",0,IF(OR(AM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z57:AL57)=1,0,IF(SUM($Z57:AL57)+1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z57:AL57),1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AN$11=\"\",0,IF(OR(AN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z57:AM57)=1,0,IF(SUM($Z57:AM57)+1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z57:AM57),1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AO$11=\"\",0,IF(OR(AO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z57:AN57)=1,0,IF(SUM($Z57:AN57)+1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z57:AN57),1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AP$11=\"\",0,IF(OR(AP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z57:AO57)=1,0,IF(SUM($Z57:AO57)+1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z57:AO57),1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AQ$11=\"\",0,IF(OR(AQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z57:AP57)=1,0,IF(SUM($Z57:AP57)+1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z57:AP57),1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AR$11=\"\",0,IF(OR(AR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z57:AQ57)=1,0,IF(SUM($Z57:AQ57)+1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z57:AQ57),1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AS$11=\"\",0,IF(OR(AS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z57:AR57)=1,0,IF(SUM($Z57:AR57)+1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z57:AR57),1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AT$11=\"\",0,IF(OR(AT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z57:AS57)=1,0,IF(SUM($Z57:AS57)+1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z57:AS57),1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AU$11=\"\",0,IF(OR(AU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z57:AT57)=1,0,IF(SUM($Z57:AT57)+1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z57:AT57),1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AV$11=\"\",0,IF(OR(AV$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z57:AU57)=1,0,IF(SUM($Z57:AU57)+1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z57:AU57),1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AW$11=\"\",0,IF(OR(AW$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z57:AV57)=1,0,IF(SUM($Z57:AV57)+1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z57:AV57),1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AX$11=\"\",0,IF(OR(AX$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z57:AW57)=1,0,IF(SUM($Z57:AW57)+1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z57:AW57),1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AY$11=\"\",0,IF(OR(AY$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z57:AX57)=1,0,IF(SUM($Z57:AX57)+1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z57:AX57),1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AZ$11=\"\",0,IF(OR(AZ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z57:AY57)=1,0,IF(SUM($Z57:AY57)+1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z57:AY57),1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BA$11=\"\",0,IF(OR(BA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z57:AZ57)=1,0,IF(SUM($Z57:AZ57)+1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z57:AZ57),1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BB$11=\"\",0,IF(OR(BB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z57:BA57)=1,0,IF(SUM($Z57:BA57)+1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z57:BA57),1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BC$11=\"\",0,IF(OR(BC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z57:BB57)=1,0,IF(SUM($Z57:BB57)+1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z57:BB57),1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BD$11=\"\",0,IF(OR(BD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z57:BC57)=1,0,IF(SUM($Z57:BC57)+1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z57:BC57),1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BE$11=\"\",0,IF(OR(BE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z57:BD57)=1,0,IF(SUM($Z57:BD57)+1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z57:BD57),1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BF$11=\"\",0,IF(OR(BF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z57:BE57)=1,0,IF(SUM($Z57:BE57)+1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z57:BE57),1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BG$11=\"\",0,IF(OR(BG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z57:BF57)=1,0,IF(SUM($Z57:BF57)+1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z57:BF57),1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BH$11=\"\",0,IF(OR(BH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z57:BG57)=1,0,IF(SUM($Z57:BG57)+1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z57:BG57),1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BI$11=\"\",0,IF(OR(BI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z57:BH57)=1,0,IF(SUM($Z57:BH57)+1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z57:BH57),1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BJ$11=\"\",0,IF(OR(BJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z57:BI57)=1,0,IF(SUM($Z57:BI57)+1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z57:BI57),1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BK$11=\"\",0,IF(OR(BK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z57:BJ57)=1,0,IF(SUM($Z57:BJ57)+1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z57:BJ57),1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BL$11=\"\",0,IF(OR(BL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z57:BK57)=1,0,IF(SUM($Z57:BK57)+1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z57:BK57),1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BM$11=\"\",0,IF(OR(BM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z57:BL57)=1,0,IF(SUM($Z57:BL57)+1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z57:BL57),1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BN$11=\"\",0,IF(OR(BN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z57:BM57)=1,0,IF(SUM($Z57:BM57)+1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z57:BM57),1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BO$11=\"\",0,IF(OR(BO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z57:BN57)=1,0,IF(SUM($Z57:BN57)+1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z57:BN57),1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BP$11=\"\",0,IF(OR(BP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z57:BO57)=1,0,IF(SUM($Z57:BO57)+1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z57:BO57),1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BQ$11=\"\",0,IF(OR(BQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z57:BP57)=1,0,IF(SUM($Z57:BP57)+1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z57:BP57),1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BR$11=\"\",0,IF(OR(BR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z57:BQ57)=1,0,IF(SUM($Z57:BQ57)+1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z57:BQ57),1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BS$11=\"\",0,IF(OR(BS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z57:BR57)=1,0,IF(SUM($Z57:BR57)+1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z57:BR57),1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BT$11=\"\",0,IF(OR(BT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z57:BS57)=1,0,IF(SUM($Z57:BS57)+1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z57:BS57),1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BU$11=\"\",0,IF(OR(BU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z57:BT57)=1,0,IF(SUM($Z57:BT57)+1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z57:BT57),1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BV$11=\"\",0,IF(OR(BV$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z57:BU57)=1,0,IF(SUM($Z57:BU57)+1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z57:BU57),1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BW$11=\"\",0,IF(OR(BW$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z57:BV57)=1,0,IF(SUM($Z57:BV57)+1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z57:BV57),1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BX$11=\"\",0,IF(OR(BX$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z57:BW57)=1,0,IF(SUM($Z57:BW57)+1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z57:BW57),1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BY$11=\"\",0,IF(OR(BY$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z57:BX57)=1,0,IF(SUM($Z57:BX57)+1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z57:BX57),1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BZ$11=\"\",0,IF(OR(BZ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z57:BY57)=1,0,IF(SUM($Z57:BY57)+1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z57:BY57),1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(CA$11=\"\",0,IF(OR(CA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z57:BZ57)=1,0,IF(SUM($Z57:BZ57)+1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z57:BZ57),1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(CB$11=\"\",0,IF(OR(CB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z57:CA57)=1,0,IF(SUM($Z57:CA57)+1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z57:CA57),1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(CC$11=\"\",0,IF(OR(CC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z57:CB57)=1,0,IF(SUM($Z57:CB57)+1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z57:CB57),1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(CD$11=\"\",0,IF(OR(CD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z57:CC57)=1,0,IF(SUM($Z57:CC57)+1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z57:CC57),1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(CE$11=\"\",0,IF(OR(CE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z57:CD57)=1,0,IF(SUM($Z57:CD57)+1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z57:CD57),1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(CF$11=\"\",0,IF(OR(CF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z57:CE57)=1,0,IF(SUM($Z57:CE57)+1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z57:CE57),1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(CG$11=\"\",0,IF(OR(CG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z57:CF57)=1,0,IF(SUM($Z57:CF57)+1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z57:CF57),1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(CH$11=\"\",0,IF(OR(CH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z57:CG57)=1,0,IF(SUM($Z57:CG57)+1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z57:CG57),1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(CI$11=\"\",0,IF(OR(CI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z57:CH57)=1,0,IF(SUM($Z57:CH57)+1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z57:CH57),1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(OR(CJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z57:CI57)=1,0,IF(SUM($Z57:CI57)+1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z57:CI57),1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(OR(CK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z57:CJ57)=1,0,IF(SUM($Z57:CJ57)+1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z57:CJ57),1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(OR(CL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z57:CK57)=1,0,IF(SUM($Z57:CK57)+1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z57:CK57),1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(OR(CM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z57:CL57)=1,0,IF(SUM($Z57:CL57)+1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z57:CL57),1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(OR(CN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z57:CM57)=1,0,IF(SUM($Z57:CM57)+1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z57:CM57),1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(OR(CO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z57:CN57)=1,0,IF(SUM($Z57:CN57)+1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z57:CN57),1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(OR(CP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z57:CO57)=1,0,IF(SUM($Z57:CO57)+1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z57:CO57),1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(OR(CQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z57:CP57)=1,0,IF(SUM($Z57:CP57)+1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z57:CP57),1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(OR(CR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z57:CQ57)=1,0,IF(SUM($Z57:CQ57)+1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z57:CQ57),1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(OR(CS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z57:CR57)=1,0,IF(SUM($Z57:CR57)+1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z57:CR57),1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(OR(CT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z57:CS57)=1,0,IF(SUM($Z57:CS57)+1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z57:CS57),1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(OR(CU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z57:CT57)=1,0,IF(SUM($Z57:CT57)+1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z57:CT57),1/INT(360*IF(OR($Q57=0,$Q57=\"\"),1,$Q57)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":58},null,null,null,null,null,{"$f":"IF($R58=\"^\",IF(COUNTIF(Lists!$13:$13,H58)=1,0,1),0)","v":0},{"$f":"H55","v":"Параметры амортизации разовых капзатрат"},{"$f":"Items!AU18","v":"Строительство цеха"},null,null,null,{"$f":"CapEx!$M$56","v":"кол-во лет // %"},null,null,"M",{"$f":"MAIN!Q321","v":15},null,{"$f":"IF(G58<>0,1,IF(OR($Q58=\"\",$Q58=0),0,IF($R58=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H58))),$Q58)=1,0,1),0)))","v":0},0,null,null,null,0.98333333333333472,null,null,{"$f":"IF(AA$11=\"\",0,IF(OR(AA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z58:Z58)=1,0,IF(SUM($Z58:Z58)+1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z58:Z58),1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(OR(AB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z58:AA58)=1,0,IF(SUM($Z58:AA58)+1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z58:AA58),1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AC$11=\"\",0,IF(OR(AC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z58:AB58)=1,0,IF(SUM($Z58:AB58)+1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z58:AB58),1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AD$11=\"\",0,IF(OR(AD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z58:AC58)=1,0,IF(SUM($Z58:AC58)+1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z58:AC58),1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AE$11=\"\",0,IF(OR(AE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z58:AD58)=1,0,IF(SUM($Z58:AD58)+1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z58:AD58),1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AF$11=\"\",0,IF(OR(AF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z58:AE58)=1,0,IF(SUM($Z58:AE58)+1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z58:AE58),1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AG$11=\"\",0,IF(OR(AG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z58:AF58)=1,0,IF(SUM($Z58:AF58)+1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z58:AF58),1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AH$11=\"\",0,IF(OR(AH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z58:AG58)=1,0,IF(SUM($Z58:AG58)+1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z58:AG58),1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AI$11=\"\",0,IF(OR(AI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z58:AH58)=1,0,IF(SUM($Z58:AH58)+1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z58:AH58),1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AJ$11=\"\",0,IF(OR(AJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z58:AI58)=1,0,IF(SUM($Z58:AI58)+1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z58:AI58),1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AK$11=\"\",0,IF(OR(AK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z58:AJ58)=1,0,IF(SUM($Z58:AJ58)+1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z58:AJ58),1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AL$11=\"\",0,IF(OR(AL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z58:AK58)=1,0,IF(SUM($Z58:AK58)+1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z58:AK58),1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AM$11=\"\",0,IF(OR(AM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z58:AL58)=1,0,IF(SUM($Z58:AL58)+1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z58:AL58),1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AN$11=\"\",0,IF(OR(AN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z58:AM58)=1,0,IF(SUM($Z58:AM58)+1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z58:AM58),1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AO$11=\"\",0,IF(OR(AO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z58:AN58)=1,0,IF(SUM($Z58:AN58)+1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z58:AN58),1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AP$11=\"\",0,IF(OR(AP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z58:AO58)=1,0,IF(SUM($Z58:AO58)+1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z58:AO58),1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AQ$11=\"\",0,IF(OR(AQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z58:AP58)=1,0,IF(SUM($Z58:AP58)+1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z58:AP58),1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AR$11=\"\",0,IF(OR(AR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z58:AQ58)=1,0,IF(SUM($Z58:AQ58)+1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z58:AQ58),1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AS$11=\"\",0,IF(OR(AS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z58:AR58)=1,0,IF(SUM($Z58:AR58)+1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z58:AR58),1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AT$11=\"\",0,IF(OR(AT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z58:AS58)=1,0,IF(SUM($Z58:AS58)+1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z58:AS58),1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AU$11=\"\",0,IF(OR(AU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z58:AT58)=1,0,IF(SUM($Z58:AT58)+1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z58:AT58),1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AV$11=\"\",0,IF(OR(AV$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z58:AU58)=1,0,IF(SUM($Z58:AU58)+1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z58:AU58),1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AW$11=\"\",0,IF(OR(AW$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z58:AV58)=1,0,IF(SUM($Z58:AV58)+1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z58:AV58),1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AX$11=\"\",0,IF(OR(AX$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z58:AW58)=1,0,IF(SUM($Z58:AW58)+1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z58:AW58),1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AY$11=\"\",0,IF(OR(AY$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z58:AX58)=1,0,IF(SUM($Z58:AX58)+1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z58:AX58),1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AZ$11=\"\",0,IF(OR(AZ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z58:AY58)=1,0,IF(SUM($Z58:AY58)+1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z58:AY58),1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BA$11=\"\",0,IF(OR(BA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z58:AZ58)=1,0,IF(SUM($Z58:AZ58)+1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z58:AZ58),1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BB$11=\"\",0,IF(OR(BB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z58:BA58)=1,0,IF(SUM($Z58:BA58)+1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z58:BA58),1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BC$11=\"\",0,IF(OR(BC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z58:BB58)=1,0,IF(SUM($Z58:BB58)+1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z58:BB58),1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BD$11=\"\",0,IF(OR(BD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z58:BC58)=1,0,IF(SUM($Z58:BC58)+1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z58:BC58),1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BE$11=\"\",0,IF(OR(BE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z58:BD58)=1,0,IF(SUM($Z58:BD58)+1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z58:BD58),1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BF$11=\"\",0,IF(OR(BF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z58:BE58)=1,0,IF(SUM($Z58:BE58)+1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z58:BE58),1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BG$11=\"\",0,IF(OR(BG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z58:BF58)=1,0,IF(SUM($Z58:BF58)+1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z58:BF58),1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BH$11=\"\",0,IF(OR(BH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z58:BG58)=1,0,IF(SUM($Z58:BG58)+1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z58:BG58),1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BI$11=\"\",0,IF(OR(BI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z58:BH58)=1,0,IF(SUM($Z58:BH58)+1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z58:BH58),1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BJ$11=\"\",0,IF(OR(BJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z58:BI58)=1,0,IF(SUM($Z58:BI58)+1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z58:BI58),1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BK$11=\"\",0,IF(OR(BK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z58:BJ58)=1,0,IF(SUM($Z58:BJ58)+1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z58:BJ58),1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BL$11=\"\",0,IF(OR(BL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z58:BK58)=1,0,IF(SUM($Z58:BK58)+1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z58:BK58),1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BM$11=\"\",0,IF(OR(BM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z58:BL58)=1,0,IF(SUM($Z58:BL58)+1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z58:BL58),1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BN$11=\"\",0,IF(OR(BN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z58:BM58)=1,0,IF(SUM($Z58:BM58)+1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z58:BM58),1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BO$11=\"\",0,IF(OR(BO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z58:BN58)=1,0,IF(SUM($Z58:BN58)+1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z58:BN58),1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BP$11=\"\",0,IF(OR(BP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z58:BO58)=1,0,IF(SUM($Z58:BO58)+1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z58:BO58),1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BQ$11=\"\",0,IF(OR(BQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z58:BP58)=1,0,IF(SUM($Z58:BP58)+1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z58:BP58),1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BR$11=\"\",0,IF(OR(BR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z58:BQ58)=1,0,IF(SUM($Z58:BQ58)+1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z58:BQ58),1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BS$11=\"\",0,IF(OR(BS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z58:BR58)=1,0,IF(SUM($Z58:BR58)+1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z58:BR58),1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BT$11=\"\",0,IF(OR(BT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z58:BS58)=1,0,IF(SUM($Z58:BS58)+1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z58:BS58),1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BU$11=\"\",0,IF(OR(BU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z58:BT58)=1,0,IF(SUM($Z58:BT58)+1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z58:BT58),1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BV$11=\"\",0,IF(OR(BV$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z58:BU58)=1,0,IF(SUM($Z58:BU58)+1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z58:BU58),1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BW$11=\"\",0,IF(OR(BW$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z58:BV58)=1,0,IF(SUM($Z58:BV58)+1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z58:BV58),1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BX$11=\"\",0,IF(OR(BX$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z58:BW58)=1,0,IF(SUM($Z58:BW58)+1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z58:BW58),1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BY$11=\"\",0,IF(OR(BY$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z58:BX58)=1,0,IF(SUM($Z58:BX58)+1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z58:BX58),1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BZ$11=\"\",0,IF(OR(BZ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z58:BY58)=1,0,IF(SUM($Z58:BY58)+1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z58:BY58),1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(CA$11=\"\",0,IF(OR(CA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z58:BZ58)=1,0,IF(SUM($Z58:BZ58)+1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z58:BZ58),1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(CB$11=\"\",0,IF(OR(CB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z58:CA58)=1,0,IF(SUM($Z58:CA58)+1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z58:CA58),1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(CC$11=\"\",0,IF(OR(CC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z58:CB58)=1,0,IF(SUM($Z58:CB58)+1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z58:CB58),1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(CD$11=\"\",0,IF(OR(CD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z58:CC58)=1,0,IF(SUM($Z58:CC58)+1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z58:CC58),1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(CE$11=\"\",0,IF(OR(CE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z58:CD58)=1,0,IF(SUM($Z58:CD58)+1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z58:CD58),1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(CF$11=\"\",0,IF(OR(CF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z58:CE58)=1,0,IF(SUM($Z58:CE58)+1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z58:CE58),1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(CG$11=\"\",0,IF(OR(CG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z58:CF58)=1,0,IF(SUM($Z58:CF58)+1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z58:CF58),1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(CH$11=\"\",0,IF(OR(CH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z58:CG58)=1,0,IF(SUM($Z58:CG58)+1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z58:CG58),1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(CI$11=\"\",0,IF(OR(CI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z58:CH58)=1,0,IF(SUM($Z58:CH58)+1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z58:CH58),1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(OR(CJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z58:CI58)=1,0,IF(SUM($Z58:CI58)+1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z58:CI58),1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(OR(CK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z58:CJ58)=1,0,IF(SUM($Z58:CJ58)+1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z58:CJ58),1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(OR(CL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z58:CK58)=1,0,IF(SUM($Z58:CK58)+1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z58:CK58),1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(OR(CM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z58:CL58)=1,0,IF(SUM($Z58:CL58)+1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z58:CL58),1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(OR(CN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z58:CM58)=1,0,IF(SUM($Z58:CM58)+1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z58:CM58),1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(OR(CO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z58:CN58)=1,0,IF(SUM($Z58:CN58)+1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z58:CN58),1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(OR(CP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z58:CO58)=1,0,IF(SUM($Z58:CO58)+1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z58:CO58),1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(OR(CQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z58:CP58)=1,0,IF(SUM($Z58:CP58)+1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z58:CP58),1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(OR(CR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z58:CQ58)=1,0,IF(SUM($Z58:CQ58)+1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z58:CQ58),1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(OR(CS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z58:CR58)=1,0,IF(SUM($Z58:CR58)+1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z58:CR58),1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(OR(CT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z58:CS58)=1,0,IF(SUM($Z58:CS58)+1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z58:CS58),1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(OR(CU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z58:CT58)=1,0,IF(SUM($Z58:CT58)+1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z58:CT58),1/INT(360*IF(OR($Q58=0,$Q58=\"\"),1,$Q58)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":59},null,null,null,null,null,{"$f":"IF($R59=\"^\",IF(COUNTIF(Lists!$13:$13,H59)=1,0,1),0)","v":0},{"$f":"H55","v":"Параметры амортизации разовых капзатрат"},{"$f":"Items!AU19","v":"Закупка и монтаж оборудования"},null,null,null,{"$f":"CapEx!$M$56","v":"кол-во лет // %"},null,null,"M",{"$f":"MAIN!Q322","v":15},null,{"$f":"IF(G59<>0,1,IF(OR($Q59=\"\",$Q59=0),0,IF($R59=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H59))),$Q59)=1,0,1),0)))","v":0},0,null,null,null,0.98333333333333472,null,null,{"$f":"IF(AA$11=\"\",0,IF(OR(AA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z59:Z59)=1,0,IF(SUM($Z59:Z59)+1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z59:Z59),1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(OR(AB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z59:AA59)=1,0,IF(SUM($Z59:AA59)+1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z59:AA59),1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AC$11=\"\",0,IF(OR(AC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z59:AB59)=1,0,IF(SUM($Z59:AB59)+1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z59:AB59),1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AD$11=\"\",0,IF(OR(AD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z59:AC59)=1,0,IF(SUM($Z59:AC59)+1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z59:AC59),1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AE$11=\"\",0,IF(OR(AE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z59:AD59)=1,0,IF(SUM($Z59:AD59)+1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z59:AD59),1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AF$11=\"\",0,IF(OR(AF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z59:AE59)=1,0,IF(SUM($Z59:AE59)+1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z59:AE59),1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AG$11=\"\",0,IF(OR(AG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z59:AF59)=1,0,IF(SUM($Z59:AF59)+1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z59:AF59),1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AH$11=\"\",0,IF(OR(AH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z59:AG59)=1,0,IF(SUM($Z59:AG59)+1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z59:AG59),1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AI$11=\"\",0,IF(OR(AI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z59:AH59)=1,0,IF(SUM($Z59:AH59)+1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z59:AH59),1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AJ$11=\"\",0,IF(OR(AJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z59:AI59)=1,0,IF(SUM($Z59:AI59)+1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z59:AI59),1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AK$11=\"\",0,IF(OR(AK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z59:AJ59)=1,0,IF(SUM($Z59:AJ59)+1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z59:AJ59),1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AL$11=\"\",0,IF(OR(AL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z59:AK59)=1,0,IF(SUM($Z59:AK59)+1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z59:AK59),1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AM$11=\"\",0,IF(OR(AM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z59:AL59)=1,0,IF(SUM($Z59:AL59)+1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z59:AL59),1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AN$11=\"\",0,IF(OR(AN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z59:AM59)=1,0,IF(SUM($Z59:AM59)+1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z59:AM59),1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AO$11=\"\",0,IF(OR(AO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z59:AN59)=1,0,IF(SUM($Z59:AN59)+1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z59:AN59),1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AP$11=\"\",0,IF(OR(AP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z59:AO59)=1,0,IF(SUM($Z59:AO59)+1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z59:AO59),1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AQ$11=\"\",0,IF(OR(AQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z59:AP59)=1,0,IF(SUM($Z59:AP59)+1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z59:AP59),1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AR$11=\"\",0,IF(OR(AR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z59:AQ59)=1,0,IF(SUM($Z59:AQ59)+1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z59:AQ59),1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AS$11=\"\",0,IF(OR(AS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z59:AR59)=1,0,IF(SUM($Z59:AR59)+1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z59:AR59),1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AT$11=\"\",0,IF(OR(AT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z59:AS59)=1,0,IF(SUM($Z59:AS59)+1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z59:AS59),1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AU$11=\"\",0,IF(OR(AU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z59:AT59)=1,0,IF(SUM($Z59:AT59)+1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z59:AT59),1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AV$11=\"\",0,IF(OR(AV$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z59:AU59)=1,0,IF(SUM($Z59:AU59)+1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z59:AU59),1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AW$11=\"\",0,IF(OR(AW$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z59:AV59)=1,0,IF(SUM($Z59:AV59)+1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z59:AV59),1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AX$11=\"\",0,IF(OR(AX$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z59:AW59)=1,0,IF(SUM($Z59:AW59)+1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z59:AW59),1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AY$11=\"\",0,IF(OR(AY$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z59:AX59)=1,0,IF(SUM($Z59:AX59)+1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z59:AX59),1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AZ$11=\"\",0,IF(OR(AZ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z59:AY59)=1,0,IF(SUM($Z59:AY59)+1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z59:AY59),1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BA$11=\"\",0,IF(OR(BA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z59:AZ59)=1,0,IF(SUM($Z59:AZ59)+1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z59:AZ59),1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BB$11=\"\",0,IF(OR(BB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z59:BA59)=1,0,IF(SUM($Z59:BA59)+1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z59:BA59),1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BC$11=\"\",0,IF(OR(BC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z59:BB59)=1,0,IF(SUM($Z59:BB59)+1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z59:BB59),1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BD$11=\"\",0,IF(OR(BD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z59:BC59)=1,0,IF(SUM($Z59:BC59)+1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z59:BC59),1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BE$11=\"\",0,IF(OR(BE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z59:BD59)=1,0,IF(SUM($Z59:BD59)+1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z59:BD59),1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BF$11=\"\",0,IF(OR(BF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z59:BE59)=1,0,IF(SUM($Z59:BE59)+1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z59:BE59),1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BG$11=\"\",0,IF(OR(BG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z59:BF59)=1,0,IF(SUM($Z59:BF59)+1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z59:BF59),1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BH$11=\"\",0,IF(OR(BH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z59:BG59)=1,0,IF(SUM($Z59:BG59)+1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z59:BG59),1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BI$11=\"\",0,IF(OR(BI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z59:BH59)=1,0,IF(SUM($Z59:BH59)+1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z59:BH59),1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BJ$11=\"\",0,IF(OR(BJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z59:BI59)=1,0,IF(SUM($Z59:BI59)+1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z59:BI59),1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BK$11=\"\",0,IF(OR(BK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z59:BJ59)=1,0,IF(SUM($Z59:BJ59)+1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z59:BJ59),1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BL$11=\"\",0,IF(OR(BL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z59:BK59)=1,0,IF(SUM($Z59:BK59)+1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z59:BK59),1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BM$11=\"\",0,IF(OR(BM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z59:BL59)=1,0,IF(SUM($Z59:BL59)+1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z59:BL59),1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BN$11=\"\",0,IF(OR(BN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z59:BM59)=1,0,IF(SUM($Z59:BM59)+1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z59:BM59),1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BO$11=\"\",0,IF(OR(BO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z59:BN59)=1,0,IF(SUM($Z59:BN59)+1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z59:BN59),1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BP$11=\"\",0,IF(OR(BP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z59:BO59)=1,0,IF(SUM($Z59:BO59)+1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z59:BO59),1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BQ$11=\"\",0,IF(OR(BQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z59:BP59)=1,0,IF(SUM($Z59:BP59)+1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z59:BP59),1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BR$11=\"\",0,IF(OR(BR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z59:BQ59)=1,0,IF(SUM($Z59:BQ59)+1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z59:BQ59),1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BS$11=\"\",0,IF(OR(BS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z59:BR59)=1,0,IF(SUM($Z59:BR59)+1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z59:BR59),1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BT$11=\"\",0,IF(OR(BT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z59:BS59)=1,0,IF(SUM($Z59:BS59)+1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z59:BS59),1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BU$11=\"\",0,IF(OR(BU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z59:BT59)=1,0,IF(SUM($Z59:BT59)+1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z59:BT59),1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BV$11=\"\",0,IF(OR(BV$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z59:BU59)=1,0,IF(SUM($Z59:BU59)+1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z59:BU59),1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BW$11=\"\",0,IF(OR(BW$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z59:BV59)=1,0,IF(SUM($Z59:BV59)+1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z59:BV59),1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BX$11=\"\",0,IF(OR(BX$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z59:BW59)=1,0,IF(SUM($Z59:BW59)+1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z59:BW59),1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BY$11=\"\",0,IF(OR(BY$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z59:BX59)=1,0,IF(SUM($Z59:BX59)+1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z59:BX59),1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BZ$11=\"\",0,IF(OR(BZ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z59:BY59)=1,0,IF(SUM($Z59:BY59)+1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z59:BY59),1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(CA$11=\"\",0,IF(OR(CA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z59:BZ59)=1,0,IF(SUM($Z59:BZ59)+1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z59:BZ59),1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(CB$11=\"\",0,IF(OR(CB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z59:CA59)=1,0,IF(SUM($Z59:CA59)+1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z59:CA59),1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(CC$11=\"\",0,IF(OR(CC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z59:CB59)=1,0,IF(SUM($Z59:CB59)+1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z59:CB59),1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(CD$11=\"\",0,IF(OR(CD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z59:CC59)=1,0,IF(SUM($Z59:CC59)+1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z59:CC59),1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(CE$11=\"\",0,IF(OR(CE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z59:CD59)=1,0,IF(SUM($Z59:CD59)+1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z59:CD59),1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(CF$11=\"\",0,IF(OR(CF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z59:CE59)=1,0,IF(SUM($Z59:CE59)+1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z59:CE59),1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(CG$11=\"\",0,IF(OR(CG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z59:CF59)=1,0,IF(SUM($Z59:CF59)+1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z59:CF59),1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(CH$11=\"\",0,IF(OR(CH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z59:CG59)=1,0,IF(SUM($Z59:CG59)+1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z59:CG59),1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(CI$11=\"\",0,IF(OR(CI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z59:CH59)=1,0,IF(SUM($Z59:CH59)+1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z59:CH59),1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(OR(CJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z59:CI59)=1,0,IF(SUM($Z59:CI59)+1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z59:CI59),1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(OR(CK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z59:CJ59)=1,0,IF(SUM($Z59:CJ59)+1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z59:CJ59),1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(OR(CL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z59:CK59)=1,0,IF(SUM($Z59:CK59)+1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z59:CK59),1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(OR(CM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z59:CL59)=1,0,IF(SUM($Z59:CL59)+1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z59:CL59),1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(OR(CN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z59:CM59)=1,0,IF(SUM($Z59:CM59)+1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z59:CM59),1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(OR(CO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z59:CN59)=1,0,IF(SUM($Z59:CN59)+1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z59:CN59),1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(OR(CP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z59:CO59)=1,0,IF(SUM($Z59:CO59)+1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z59:CO59),1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(OR(CQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z59:CP59)=1,0,IF(SUM($Z59:CP59)+1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z59:CP59),1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(OR(CR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z59:CQ59)=1,0,IF(SUM($Z59:CQ59)+1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z59:CQ59),1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(OR(CS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z59:CR59)=1,0,IF(SUM($Z59:CR59)+1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z59:CR59),1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(OR(CT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z59:CS59)=1,0,IF(SUM($Z59:CS59)+1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z59:CS59),1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(OR(CU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z59:CT59)=1,0,IF(SUM($Z59:CT59)+1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z59:CT59),1/INT(360*IF(OR($Q59=0,$Q59=\"\"),1,$Q59)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":60},null,null,null,null,null,{"$f":"IF($R60=\"^\",IF(COUNTIF(Lists!$13:$13,H60)=1,0,1),0)","v":0},{"$f":"H55","v":"Параметры амортизации разовых капзатрат"},{"$f":"Items!AU20","v":"Технологические инструкции"},null,null,null,{"$f":"CapEx!$M$56","v":"кол-во лет // %"},null,null,"M",{"$f":"MAIN!Q323","v":15},null,{"$f":"IF(G60<>0,1,IF(OR($Q60=\"\",$Q60=0),0,IF($R60=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H60))),$Q60)=1,0,1),0)))","v":0},0,null,null,null,0.98333333333333472,null,null,{"$f":"IF(AA$11=\"\",0,IF(OR(AA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z60:Z60)=1,0,IF(SUM($Z60:Z60)+1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z60:Z60),1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(OR(AB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z60:AA60)=1,0,IF(SUM($Z60:AA60)+1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z60:AA60),1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AC$11=\"\",0,IF(OR(AC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z60:AB60)=1,0,IF(SUM($Z60:AB60)+1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z60:AB60),1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AD$11=\"\",0,IF(OR(AD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z60:AC60)=1,0,IF(SUM($Z60:AC60)+1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z60:AC60),1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AE$11=\"\",0,IF(OR(AE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z60:AD60)=1,0,IF(SUM($Z60:AD60)+1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z60:AD60),1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AF$11=\"\",0,IF(OR(AF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z60:AE60)=1,0,IF(SUM($Z60:AE60)+1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z60:AE60),1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AG$11=\"\",0,IF(OR(AG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z60:AF60)=1,0,IF(SUM($Z60:AF60)+1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z60:AF60),1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AH$11=\"\",0,IF(OR(AH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z60:AG60)=1,0,IF(SUM($Z60:AG60)+1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z60:AG60),1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AI$11=\"\",0,IF(OR(AI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z60:AH60)=1,0,IF(SUM($Z60:AH60)+1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z60:AH60),1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AJ$11=\"\",0,IF(OR(AJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z60:AI60)=1,0,IF(SUM($Z60:AI60)+1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z60:AI60),1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AK$11=\"\",0,IF(OR(AK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z60:AJ60)=1,0,IF(SUM($Z60:AJ60)+1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z60:AJ60),1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AL$11=\"\",0,IF(OR(AL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z60:AK60)=1,0,IF(SUM($Z60:AK60)+1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z60:AK60),1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AM$11=\"\",0,IF(OR(AM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z60:AL60)=1,0,IF(SUM($Z60:AL60)+1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z60:AL60),1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AN$11=\"\",0,IF(OR(AN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z60:AM60)=1,0,IF(SUM($Z60:AM60)+1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z60:AM60),1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AO$11=\"\",0,IF(OR(AO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z60:AN60)=1,0,IF(SUM($Z60:AN60)+1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z60:AN60),1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AP$11=\"\",0,IF(OR(AP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z60:AO60)=1,0,IF(SUM($Z60:AO60)+1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z60:AO60),1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AQ$11=\"\",0,IF(OR(AQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z60:AP60)=1,0,IF(SUM($Z60:AP60)+1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z60:AP60),1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AR$11=\"\",0,IF(OR(AR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z60:AQ60)=1,0,IF(SUM($Z60:AQ60)+1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z60:AQ60),1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AS$11=\"\",0,IF(OR(AS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z60:AR60)=1,0,IF(SUM($Z60:AR60)+1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z60:AR60),1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AT$11=\"\",0,IF(OR(AT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z60:AS60)=1,0,IF(SUM($Z60:AS60)+1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z60:AS60),1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AU$11=\"\",0,IF(OR(AU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z60:AT60)=1,0,IF(SUM($Z60:AT60)+1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z60:AT60),1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AV$11=\"\",0,IF(OR(AV$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z60:AU60)=1,0,IF(SUM($Z60:AU60)+1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z60:AU60),1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AW$11=\"\",0,IF(OR(AW$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z60:AV60)=1,0,IF(SUM($Z60:AV60)+1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z60:AV60),1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AX$11=\"\",0,IF(OR(AX$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z60:AW60)=1,0,IF(SUM($Z60:AW60)+1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z60:AW60),1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AY$11=\"\",0,IF(OR(AY$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z60:AX60)=1,0,IF(SUM($Z60:AX60)+1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z60:AX60),1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AZ$11=\"\",0,IF(OR(AZ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z60:AY60)=1,0,IF(SUM($Z60:AY60)+1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z60:AY60),1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BA$11=\"\",0,IF(OR(BA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z60:AZ60)=1,0,IF(SUM($Z60:AZ60)+1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z60:AZ60),1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BB$11=\"\",0,IF(OR(BB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z60:BA60)=1,0,IF(SUM($Z60:BA60)+1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z60:BA60),1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BC$11=\"\",0,IF(OR(BC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z60:BB60)=1,0,IF(SUM($Z60:BB60)+1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z60:BB60),1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BD$11=\"\",0,IF(OR(BD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z60:BC60)=1,0,IF(SUM($Z60:BC60)+1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z60:BC60),1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BE$11=\"\",0,IF(OR(BE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z60:BD60)=1,0,IF(SUM($Z60:BD60)+1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z60:BD60),1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BF$11=\"\",0,IF(OR(BF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z60:BE60)=1,0,IF(SUM($Z60:BE60)+1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z60:BE60),1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BG$11=\"\",0,IF(OR(BG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z60:BF60)=1,0,IF(SUM($Z60:BF60)+1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z60:BF60),1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BH$11=\"\",0,IF(OR(BH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z60:BG60)=1,0,IF(SUM($Z60:BG60)+1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z60:BG60),1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BI$11=\"\",0,IF(OR(BI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z60:BH60)=1,0,IF(SUM($Z60:BH60)+1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z60:BH60),1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BJ$11=\"\",0,IF(OR(BJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z60:BI60)=1,0,IF(SUM($Z60:BI60)+1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z60:BI60),1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BK$11=\"\",0,IF(OR(BK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z60:BJ60)=1,0,IF(SUM($Z60:BJ60)+1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z60:BJ60),1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BL$11=\"\",0,IF(OR(BL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z60:BK60)=1,0,IF(SUM($Z60:BK60)+1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z60:BK60),1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BM$11=\"\",0,IF(OR(BM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z60:BL60)=1,0,IF(SUM($Z60:BL60)+1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z60:BL60),1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BN$11=\"\",0,IF(OR(BN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z60:BM60)=1,0,IF(SUM($Z60:BM60)+1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z60:BM60),1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BO$11=\"\",0,IF(OR(BO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z60:BN60)=1,0,IF(SUM($Z60:BN60)+1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z60:BN60),1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BP$11=\"\",0,IF(OR(BP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z60:BO60)=1,0,IF(SUM($Z60:BO60)+1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z60:BO60),1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BQ$11=\"\",0,IF(OR(BQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z60:BP60)=1,0,IF(SUM($Z60:BP60)+1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z60:BP60),1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BR$11=\"\",0,IF(OR(BR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z60:BQ60)=1,0,IF(SUM($Z60:BQ60)+1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z60:BQ60),1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BS$11=\"\",0,IF(OR(BS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z60:BR60)=1,0,IF(SUM($Z60:BR60)+1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z60:BR60),1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BT$11=\"\",0,IF(OR(BT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z60:BS60)=1,0,IF(SUM($Z60:BS60)+1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z60:BS60),1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BU$11=\"\",0,IF(OR(BU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z60:BT60)=1,0,IF(SUM($Z60:BT60)+1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z60:BT60),1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BV$11=\"\",0,IF(OR(BV$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z60:BU60)=1,0,IF(SUM($Z60:BU60)+1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z60:BU60),1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BW$11=\"\",0,IF(OR(BW$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z60:BV60)=1,0,IF(SUM($Z60:BV60)+1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z60:BV60),1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BX$11=\"\",0,IF(OR(BX$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z60:BW60)=1,0,IF(SUM($Z60:BW60)+1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z60:BW60),1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BY$11=\"\",0,IF(OR(BY$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z60:BX60)=1,0,IF(SUM($Z60:BX60)+1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z60:BX60),1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BZ$11=\"\",0,IF(OR(BZ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z60:BY60)=1,0,IF(SUM($Z60:BY60)+1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z60:BY60),1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(CA$11=\"\",0,IF(OR(CA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z60:BZ60)=1,0,IF(SUM($Z60:BZ60)+1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z60:BZ60),1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(CB$11=\"\",0,IF(OR(CB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z60:CA60)=1,0,IF(SUM($Z60:CA60)+1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z60:CA60),1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(CC$11=\"\",0,IF(OR(CC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z60:CB60)=1,0,IF(SUM($Z60:CB60)+1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z60:CB60),1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(CD$11=\"\",0,IF(OR(CD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z60:CC60)=1,0,IF(SUM($Z60:CC60)+1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z60:CC60),1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(CE$11=\"\",0,IF(OR(CE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z60:CD60)=1,0,IF(SUM($Z60:CD60)+1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z60:CD60),1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(CF$11=\"\",0,IF(OR(CF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z60:CE60)=1,0,IF(SUM($Z60:CE60)+1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z60:CE60),1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(CG$11=\"\",0,IF(OR(CG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z60:CF60)=1,0,IF(SUM($Z60:CF60)+1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z60:CF60),1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(CH$11=\"\",0,IF(OR(CH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z60:CG60)=1,0,IF(SUM($Z60:CG60)+1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z60:CG60),1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(CI$11=\"\",0,IF(OR(CI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z60:CH60)=1,0,IF(SUM($Z60:CH60)+1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z60:CH60),1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(OR(CJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z60:CI60)=1,0,IF(SUM($Z60:CI60)+1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z60:CI60),1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(OR(CK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z60:CJ60)=1,0,IF(SUM($Z60:CJ60)+1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z60:CJ60),1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(OR(CL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z60:CK60)=1,0,IF(SUM($Z60:CK60)+1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z60:CK60),1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(OR(CM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z60:CL60)=1,0,IF(SUM($Z60:CL60)+1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z60:CL60),1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(OR(CN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z60:CM60)=1,0,IF(SUM($Z60:CM60)+1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z60:CM60),1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(OR(CO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z60:CN60)=1,0,IF(SUM($Z60:CN60)+1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z60:CN60),1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(OR(CP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z60:CO60)=1,0,IF(SUM($Z60:CO60)+1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z60:CO60),1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(OR(CQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z60:CP60)=1,0,IF(SUM($Z60:CP60)+1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z60:CP60),1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(OR(CR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z60:CQ60)=1,0,IF(SUM($Z60:CQ60)+1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z60:CQ60),1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(OR(CS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z60:CR60)=1,0,IF(SUM($Z60:CR60)+1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z60:CR60),1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(OR(CT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z60:CS60)=1,0,IF(SUM($Z60:CS60)+1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z60:CS60),1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(OR(CU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z60:CT60)=1,0,IF(SUM($Z60:CT60)+1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z60:CT60),1/INT(360*IF(OR($Q60=0,$Q60=\"\"),1,$Q60)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":61},null,null,null,null,null,{"$f":"IF($R61=\"^\",IF(COUNTIF(Lists!$13:$13,H61)=1,0,1),0)","v":0},{"$f":"H55","v":"Параметры амортизации разовых капзатрат"},{"$f":"Items!AU21","v":"Разовые капзатраты - 6"},null,null,null,{"$f":"CapEx!$M$56","v":"кол-во лет // %"},null,null,"M",{"$f":"MAIN!Q324","v":15},null,{"$f":"IF(G61<>0,1,IF(OR($Q61=\"\",$Q61=0),0,IF($R61=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H61))),$Q61)=1,0,1),0)))","v":0},0,null,null,null,0.98333333333333472,null,null,{"$f":"IF(AA$11=\"\",0,IF(OR(AA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z61:Z61)=1,0,IF(SUM($Z61:Z61)+1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z61:Z61),1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(OR(AB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z61:AA61)=1,0,IF(SUM($Z61:AA61)+1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z61:AA61),1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AC$11=\"\",0,IF(OR(AC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z61:AB61)=1,0,IF(SUM($Z61:AB61)+1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z61:AB61),1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AD$11=\"\",0,IF(OR(AD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z61:AC61)=1,0,IF(SUM($Z61:AC61)+1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z61:AC61),1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AE$11=\"\",0,IF(OR(AE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z61:AD61)=1,0,IF(SUM($Z61:AD61)+1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z61:AD61),1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AF$11=\"\",0,IF(OR(AF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z61:AE61)=1,0,IF(SUM($Z61:AE61)+1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z61:AE61),1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AG$11=\"\",0,IF(OR(AG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z61:AF61)=1,0,IF(SUM($Z61:AF61)+1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z61:AF61),1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AH$11=\"\",0,IF(OR(AH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z61:AG61)=1,0,IF(SUM($Z61:AG61)+1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z61:AG61),1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AI$11=\"\",0,IF(OR(AI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z61:AH61)=1,0,IF(SUM($Z61:AH61)+1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z61:AH61),1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AJ$11=\"\",0,IF(OR(AJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z61:AI61)=1,0,IF(SUM($Z61:AI61)+1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z61:AI61),1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AK$11=\"\",0,IF(OR(AK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z61:AJ61)=1,0,IF(SUM($Z61:AJ61)+1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z61:AJ61),1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AL$11=\"\",0,IF(OR(AL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z61:AK61)=1,0,IF(SUM($Z61:AK61)+1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z61:AK61),1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AM$11=\"\",0,IF(OR(AM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z61:AL61)=1,0,IF(SUM($Z61:AL61)+1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z61:AL61),1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AN$11=\"\",0,IF(OR(AN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z61:AM61)=1,0,IF(SUM($Z61:AM61)+1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z61:AM61),1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AO$11=\"\",0,IF(OR(AO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z61:AN61)=1,0,IF(SUM($Z61:AN61)+1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z61:AN61),1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AP$11=\"\",0,IF(OR(AP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z61:AO61)=1,0,IF(SUM($Z61:AO61)+1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z61:AO61),1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AQ$11=\"\",0,IF(OR(AQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z61:AP61)=1,0,IF(SUM($Z61:AP61)+1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z61:AP61),1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AR$11=\"\",0,IF(OR(AR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z61:AQ61)=1,0,IF(SUM($Z61:AQ61)+1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z61:AQ61),1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AS$11=\"\",0,IF(OR(AS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z61:AR61)=1,0,IF(SUM($Z61:AR61)+1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z61:AR61),1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AT$11=\"\",0,IF(OR(AT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z61:AS61)=1,0,IF(SUM($Z61:AS61)+1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z61:AS61),1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AU$11=\"\",0,IF(OR(AU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z61:AT61)=1,0,IF(SUM($Z61:AT61)+1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z61:AT61),1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AV$11=\"\",0,IF(OR(AV$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z61:AU61)=1,0,IF(SUM($Z61:AU61)+1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z61:AU61),1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AW$11=\"\",0,IF(OR(AW$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z61:AV61)=1,0,IF(SUM($Z61:AV61)+1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z61:AV61),1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AX$11=\"\",0,IF(OR(AX$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z61:AW61)=1,0,IF(SUM($Z61:AW61)+1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z61:AW61),1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AY$11=\"\",0,IF(OR(AY$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z61:AX61)=1,0,IF(SUM($Z61:AX61)+1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z61:AX61),1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AZ$11=\"\",0,IF(OR(AZ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z61:AY61)=1,0,IF(SUM($Z61:AY61)+1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z61:AY61),1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BA$11=\"\",0,IF(OR(BA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z61:AZ61)=1,0,IF(SUM($Z61:AZ61)+1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z61:AZ61),1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BB$11=\"\",0,IF(OR(BB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z61:BA61)=1,0,IF(SUM($Z61:BA61)+1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z61:BA61),1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BC$11=\"\",0,IF(OR(BC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z61:BB61)=1,0,IF(SUM($Z61:BB61)+1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z61:BB61),1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BD$11=\"\",0,IF(OR(BD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z61:BC61)=1,0,IF(SUM($Z61:BC61)+1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z61:BC61),1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BE$11=\"\",0,IF(OR(BE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z61:BD61)=1,0,IF(SUM($Z61:BD61)+1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z61:BD61),1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BF$11=\"\",0,IF(OR(BF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z61:BE61)=1,0,IF(SUM($Z61:BE61)+1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z61:BE61),1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BG$11=\"\",0,IF(OR(BG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z61:BF61)=1,0,IF(SUM($Z61:BF61)+1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z61:BF61),1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BH$11=\"\",0,IF(OR(BH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z61:BG61)=1,0,IF(SUM($Z61:BG61)+1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z61:BG61),1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BI$11=\"\",0,IF(OR(BI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z61:BH61)=1,0,IF(SUM($Z61:BH61)+1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z61:BH61),1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BJ$11=\"\",0,IF(OR(BJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z61:BI61)=1,0,IF(SUM($Z61:BI61)+1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z61:BI61),1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BK$11=\"\",0,IF(OR(BK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z61:BJ61)=1,0,IF(SUM($Z61:BJ61)+1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z61:BJ61),1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BL$11=\"\",0,IF(OR(BL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z61:BK61)=1,0,IF(SUM($Z61:BK61)+1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z61:BK61),1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BM$11=\"\",0,IF(OR(BM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z61:BL61)=1,0,IF(SUM($Z61:BL61)+1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z61:BL61),1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BN$11=\"\",0,IF(OR(BN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z61:BM61)=1,0,IF(SUM($Z61:BM61)+1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z61:BM61),1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BO$11=\"\",0,IF(OR(BO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z61:BN61)=1,0,IF(SUM($Z61:BN61)+1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z61:BN61),1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BP$11=\"\",0,IF(OR(BP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z61:BO61)=1,0,IF(SUM($Z61:BO61)+1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z61:BO61),1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BQ$11=\"\",0,IF(OR(BQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z61:BP61)=1,0,IF(SUM($Z61:BP61)+1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z61:BP61),1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BR$11=\"\",0,IF(OR(BR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z61:BQ61)=1,0,IF(SUM($Z61:BQ61)+1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z61:BQ61),1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BS$11=\"\",0,IF(OR(BS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z61:BR61)=1,0,IF(SUM($Z61:BR61)+1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z61:BR61),1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BT$11=\"\",0,IF(OR(BT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z61:BS61)=1,0,IF(SUM($Z61:BS61)+1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z61:BS61),1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BU$11=\"\",0,IF(OR(BU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z61:BT61)=1,0,IF(SUM($Z61:BT61)+1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z61:BT61),1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BV$11=\"\",0,IF(OR(BV$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z61:BU61)=1,0,IF(SUM($Z61:BU61)+1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z61:BU61),1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BW$11=\"\",0,IF(OR(BW$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z61:BV61)=1,0,IF(SUM($Z61:BV61)+1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z61:BV61),1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BX$11=\"\",0,IF(OR(BX$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z61:BW61)=1,0,IF(SUM($Z61:BW61)+1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z61:BW61),1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BY$11=\"\",0,IF(OR(BY$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z61:BX61)=1,0,IF(SUM($Z61:BX61)+1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z61:BX61),1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BZ$11=\"\",0,IF(OR(BZ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z61:BY61)=1,0,IF(SUM($Z61:BY61)+1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z61:BY61),1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(CA$11=\"\",0,IF(OR(CA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z61:BZ61)=1,0,IF(SUM($Z61:BZ61)+1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z61:BZ61),1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(CB$11=\"\",0,IF(OR(CB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z61:CA61)=1,0,IF(SUM($Z61:CA61)+1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z61:CA61),1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(CC$11=\"\",0,IF(OR(CC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z61:CB61)=1,0,IF(SUM($Z61:CB61)+1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z61:CB61),1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(CD$11=\"\",0,IF(OR(CD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z61:CC61)=1,0,IF(SUM($Z61:CC61)+1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z61:CC61),1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(CE$11=\"\",0,IF(OR(CE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z61:CD61)=1,0,IF(SUM($Z61:CD61)+1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z61:CD61),1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(CF$11=\"\",0,IF(OR(CF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z61:CE61)=1,0,IF(SUM($Z61:CE61)+1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z61:CE61),1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(CG$11=\"\",0,IF(OR(CG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z61:CF61)=1,0,IF(SUM($Z61:CF61)+1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z61:CF61),1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(CH$11=\"\",0,IF(OR(CH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z61:CG61)=1,0,IF(SUM($Z61:CG61)+1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z61:CG61),1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(CI$11=\"\",0,IF(OR(CI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z61:CH61)=1,0,IF(SUM($Z61:CH61)+1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z61:CH61),1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(OR(CJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z61:CI61)=1,0,IF(SUM($Z61:CI61)+1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z61:CI61),1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(OR(CK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z61:CJ61)=1,0,IF(SUM($Z61:CJ61)+1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z61:CJ61),1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(OR(CL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z61:CK61)=1,0,IF(SUM($Z61:CK61)+1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z61:CK61),1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(OR(CM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z61:CL61)=1,0,IF(SUM($Z61:CL61)+1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z61:CL61),1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(OR(CN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z61:CM61)=1,0,IF(SUM($Z61:CM61)+1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z61:CM61),1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(OR(CO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z61:CN61)=1,0,IF(SUM($Z61:CN61)+1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z61:CN61),1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(OR(CP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z61:CO61)=1,0,IF(SUM($Z61:CO61)+1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z61:CO61),1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(OR(CQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z61:CP61)=1,0,IF(SUM($Z61:CP61)+1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z61:CP61),1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(OR(CR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z61:CQ61)=1,0,IF(SUM($Z61:CQ61)+1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z61:CQ61),1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(OR(CS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z61:CR61)=1,0,IF(SUM($Z61:CR61)+1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z61:CR61),1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(OR(CT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z61:CS61)=1,0,IF(SUM($Z61:CS61)+1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z61:CS61),1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(OR(CU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z61:CT61)=1,0,IF(SUM($Z61:CT61)+1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z61:CT61),1/INT(360*IF(OR($Q61=0,$Q61=\"\"),1,$Q61)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":62},null,null,null,null,null,{"$f":"IF($R62=\"^\",IF(COUNTIF(Lists!$13:$13,H62)=1,0,1),0)","v":0},{"$f":"H55","v":"Параметры амортизации разовых капзатрат"},{"$f":"Items!AU22","v":"Разовые капзатраты - 7"},null,null,null,{"$f":"CapEx!$M$56","v":"кол-во лет // %"},null,null,"M",{"$f":"MAIN!Q325","v":15},null,{"$f":"IF(G62<>0,1,IF(OR($Q62=\"\",$Q62=0),0,IF($R62=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H62))),$Q62)=1,0,1),0)))","v":0},0,null,null,null,0.98333333333333472,null,null,{"$f":"IF(AA$11=\"\",0,IF(OR(AA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z62:Z62)=1,0,IF(SUM($Z62:Z62)+1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z62:Z62),1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(OR(AB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z62:AA62)=1,0,IF(SUM($Z62:AA62)+1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z62:AA62),1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AC$11=\"\",0,IF(OR(AC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z62:AB62)=1,0,IF(SUM($Z62:AB62)+1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z62:AB62),1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AD$11=\"\",0,IF(OR(AD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z62:AC62)=1,0,IF(SUM($Z62:AC62)+1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z62:AC62),1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AE$11=\"\",0,IF(OR(AE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z62:AD62)=1,0,IF(SUM($Z62:AD62)+1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z62:AD62),1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AF$11=\"\",0,IF(OR(AF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z62:AE62)=1,0,IF(SUM($Z62:AE62)+1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z62:AE62),1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AG$11=\"\",0,IF(OR(AG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z62:AF62)=1,0,IF(SUM($Z62:AF62)+1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z62:AF62),1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AH$11=\"\",0,IF(OR(AH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z62:AG62)=1,0,IF(SUM($Z62:AG62)+1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z62:AG62),1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AI$11=\"\",0,IF(OR(AI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z62:AH62)=1,0,IF(SUM($Z62:AH62)+1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z62:AH62),1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AJ$11=\"\",0,IF(OR(AJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z62:AI62)=1,0,IF(SUM($Z62:AI62)+1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z62:AI62),1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AK$11=\"\",0,IF(OR(AK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z62:AJ62)=1,0,IF(SUM($Z62:AJ62)+1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z62:AJ62),1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AL$11=\"\",0,IF(OR(AL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z62:AK62)=1,0,IF(SUM($Z62:AK62)+1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z62:AK62),1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AM$11=\"\",0,IF(OR(AM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z62:AL62)=1,0,IF(SUM($Z62:AL62)+1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z62:AL62),1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AN$11=\"\",0,IF(OR(AN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z62:AM62)=1,0,IF(SUM($Z62:AM62)+1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z62:AM62),1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AO$11=\"\",0,IF(OR(AO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z62:AN62)=1,0,IF(SUM($Z62:AN62)+1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z62:AN62),1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AP$11=\"\",0,IF(OR(AP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z62:AO62)=1,0,IF(SUM($Z62:AO62)+1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z62:AO62),1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AQ$11=\"\",0,IF(OR(AQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z62:AP62)=1,0,IF(SUM($Z62:AP62)+1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z62:AP62),1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AR$11=\"\",0,IF(OR(AR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z62:AQ62)=1,0,IF(SUM($Z62:AQ62)+1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z62:AQ62),1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AS$11=\"\",0,IF(OR(AS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z62:AR62)=1,0,IF(SUM($Z62:AR62)+1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z62:AR62),1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AT$11=\"\",0,IF(OR(AT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z62:AS62)=1,0,IF(SUM($Z62:AS62)+1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z62:AS62),1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AU$11=\"\",0,IF(OR(AU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z62:AT62)=1,0,IF(SUM($Z62:AT62)+1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z62:AT62),1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AV$11=\"\",0,IF(OR(AV$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z62:AU62)=1,0,IF(SUM($Z62:AU62)+1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z62:AU62),1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AW$11=\"\",0,IF(OR(AW$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z62:AV62)=1,0,IF(SUM($Z62:AV62)+1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z62:AV62),1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AX$11=\"\",0,IF(OR(AX$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z62:AW62)=1,0,IF(SUM($Z62:AW62)+1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z62:AW62),1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AY$11=\"\",0,IF(OR(AY$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z62:AX62)=1,0,IF(SUM($Z62:AX62)+1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z62:AX62),1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(AZ$11=\"\",0,IF(OR(AZ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z62:AY62)=1,0,IF(SUM($Z62:AY62)+1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z62:AY62),1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BA$11=\"\",0,IF(OR(BA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z62:AZ62)=1,0,IF(SUM($Z62:AZ62)+1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z62:AZ62),1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BB$11=\"\",0,IF(OR(BB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z62:BA62)=1,0,IF(SUM($Z62:BA62)+1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z62:BA62),1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BC$11=\"\",0,IF(OR(BC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z62:BB62)=1,0,IF(SUM($Z62:BB62)+1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z62:BB62),1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BD$11=\"\",0,IF(OR(BD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z62:BC62)=1,0,IF(SUM($Z62:BC62)+1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z62:BC62),1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BE$11=\"\",0,IF(OR(BE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z62:BD62)=1,0,IF(SUM($Z62:BD62)+1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z62:BD62),1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BF$11=\"\",0,IF(OR(BF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z62:BE62)=1,0,IF(SUM($Z62:BE62)+1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z62:BE62),1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BG$11=\"\",0,IF(OR(BG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z62:BF62)=1,0,IF(SUM($Z62:BF62)+1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z62:BF62),1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BH$11=\"\",0,IF(OR(BH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z62:BG62)=1,0,IF(SUM($Z62:BG62)+1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z62:BG62),1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BI$11=\"\",0,IF(OR(BI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z62:BH62)=1,0,IF(SUM($Z62:BH62)+1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z62:BH62),1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BJ$11=\"\",0,IF(OR(BJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z62:BI62)=1,0,IF(SUM($Z62:BI62)+1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z62:BI62),1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BK$11=\"\",0,IF(OR(BK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z62:BJ62)=1,0,IF(SUM($Z62:BJ62)+1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z62:BJ62),1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BL$11=\"\",0,IF(OR(BL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z62:BK62)=1,0,IF(SUM($Z62:BK62)+1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z62:BK62),1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BM$11=\"\",0,IF(OR(BM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z62:BL62)=1,0,IF(SUM($Z62:BL62)+1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z62:BL62),1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BN$11=\"\",0,IF(OR(BN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z62:BM62)=1,0,IF(SUM($Z62:BM62)+1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z62:BM62),1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BO$11=\"\",0,IF(OR(BO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z62:BN62)=1,0,IF(SUM($Z62:BN62)+1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z62:BN62),1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BP$11=\"\",0,IF(OR(BP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z62:BO62)=1,0,IF(SUM($Z62:BO62)+1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z62:BO62),1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BQ$11=\"\",0,IF(OR(BQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z62:BP62)=1,0,IF(SUM($Z62:BP62)+1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z62:BP62),1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BR$11=\"\",0,IF(OR(BR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z62:BQ62)=1,0,IF(SUM($Z62:BQ62)+1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z62:BQ62),1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BS$11=\"\",0,IF(OR(BS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z62:BR62)=1,0,IF(SUM($Z62:BR62)+1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z62:BR62),1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BT$11=\"\",0,IF(OR(BT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z62:BS62)=1,0,IF(SUM($Z62:BS62)+1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z62:BS62),1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BU$11=\"\",0,IF(OR(BU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z62:BT62)=1,0,IF(SUM($Z62:BT62)+1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z62:BT62),1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BV$11=\"\",0,IF(OR(BV$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z62:BU62)=1,0,IF(SUM($Z62:BU62)+1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z62:BU62),1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BW$11=\"\",0,IF(OR(BW$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z62:BV62)=1,0,IF(SUM($Z62:BV62)+1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z62:BV62),1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BX$11=\"\",0,IF(OR(BX$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z62:BW62)=1,0,IF(SUM($Z62:BW62)+1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z62:BW62),1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BY$11=\"\",0,IF(OR(BY$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z62:BX62)=1,0,IF(SUM($Z62:BX62)+1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z62:BX62),1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(BZ$11=\"\",0,IF(OR(BZ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z62:BY62)=1,0,IF(SUM($Z62:BY62)+1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z62:BY62),1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(CA$11=\"\",0,IF(OR(CA$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z62:BZ62)=1,0,IF(SUM($Z62:BZ62)+1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z62:BZ62),1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(CB$11=\"\",0,IF(OR(CB$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z62:CA62)=1,0,IF(SUM($Z62:CA62)+1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z62:CA62),1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(CC$11=\"\",0,IF(OR(CC$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z62:CB62)=1,0,IF(SUM($Z62:CB62)+1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z62:CB62),1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(CD$11=\"\",0,IF(OR(CD$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z62:CC62)=1,0,IF(SUM($Z62:CC62)+1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z62:CC62),1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(CE$11=\"\",0,IF(OR(CE$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z62:CD62)=1,0,IF(SUM($Z62:CD62)+1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z62:CD62),1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(CF$11=\"\",0,IF(OR(CF$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z62:CE62)=1,0,IF(SUM($Z62:CE62)+1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z62:CE62),1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(CG$11=\"\",0,IF(OR(CG$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z62:CF62)=1,0,IF(SUM($Z62:CF62)+1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z62:CF62),1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(CH$11=\"\",0,IF(OR(CH$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z62:CG62)=1,0,IF(SUM($Z62:CG62)+1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z62:CG62),1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1.6666666666666666E-2},{"$f":"IF(CI$11=\"\",0,IF(OR(CI$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z62:CH62)=1,0,IF(SUM($Z62:CH62)+1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z62:CH62),1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(OR(CJ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z62:CI62)=1,0,IF(SUM($Z62:CI62)+1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z62:CI62),1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(OR(CK$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z62:CJ62)=1,0,IF(SUM($Z62:CJ62)+1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z62:CJ62),1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(OR(CL$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z62:CK62)=1,0,IF(SUM($Z62:CK62)+1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z62:CK62),1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(OR(CM$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z62:CL62)=1,0,IF(SUM($Z62:CL62)+1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z62:CL62),1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(OR(CN$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z62:CM62)=1,0,IF(SUM($Z62:CM62)+1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z62:CM62),1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(OR(CO$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z62:CN62)=1,0,IF(SUM($Z62:CN62)+1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z62:CN62),1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(OR(CP$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z62:CO62)=1,0,IF(SUM($Z62:CO62)+1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z62:CO62),1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(OR(CQ$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z62:CP62)=1,0,IF(SUM($Z62:CP62)+1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z62:CP62),1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(OR(CR$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z62:CQ62)=1,0,IF(SUM($Z62:CQ62)+1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z62:CQ62),1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(OR(CS$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z62:CR62)=1,0,IF(SUM($Z62:CR62)+1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z62:CR62),1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(OR(CT$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z62:CS62)=1,0,IF(SUM($Z62:CS62)+1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z62:CS62),1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(OR(CU$2=1,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0),0,IF(SUM($Z62:CT62)=1,0,IF(SUM($Z62:CT62)+1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))>1,1-SUM($Z62:CT62),1/INT(360*IF(OR($Q62=0,$Q62=\"\"),1,$Q62)/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":63},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":64}]
[{"$f":"ROW()","v":65},null,null,null,null,null,{"$f":"IF($R65=\"^\",IF(COUNTIF(Lists!$13:$13,H65)=1,0,1),0)","v":0},{"$f":"Items!$BO$28","v":"Амортизация"},null,null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z65:$CV65)","v":40616666.666666664},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA66:AA73))","v":0},16666.666666666668,700000,700000,700000,700000,700000,700000,700000,700000,700000,700000,700000,700000,700000,700000,700000,700000,700000,700000,700000,700000,700000,700000,700000,700000,700000,700000,700000,700000,700000,700000,{"$f":"IF(BG$11=\"\",0,SUM(BG66:BG73))","v":700000},700000,700000,700000,700000,700000,700000,700000,700000,700000,700000,700000,700000,700000,700000,700000,700000,700000,700000,700000,700000,700000,700000,700000,700000,700000,700000,700000,0,0,0,0,{"$f":"IF(CM$11=\"\",0,SUM(CM66:CM73))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":66},null,null,null,null,null,{"$f":"IF($R66=\"^\",IF(COUNTIF(Lists!$13:$13,H66)=1,0,1),0)","v":0},{"$f":"H65","v":"Амортизация"},{"$f":"Items!AU16","v":"Учреждение юр.лица"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,98333.333333333387,null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z46:AA46)*SUMIFS($Z56:$CV56,$Z$2:$CV$2,1+AA$2-SUMIFS($Z$2:$CV$2,$Z46:$CV46,\">\"&0)))","v":0},{"$f":"IF(AB$11=\"\",0,SUM($Z46:AB46)*SUMIFS($Z56:$CV56,$Z$2:$CV$2,1+AB$2-SUMIFS($Z$2:$CV$2,$Z46:$CV46,\">\"&0)))","v":1666.6666666666667},{"$f":"IF(AC$11=\"\",0,SUM($Z46:AC46)*SUMIFS($Z56:$CV56,$Z$2:$CV$2,1+AC$2-SUMIFS($Z$2:$CV$2,$Z46:$CV46,\">\"&0)))","v":1666.6666666666667},{"$f":"IF(AD$11=\"\",0,SUM($Z46:AD46)*SUMIFS($Z56:$CV56,$Z$2:$CV$2,1+AD$2-SUMIFS($Z$2:$CV$2,$Z46:$CV46,\">\"&0)))","v":1666.6666666666667},{"$f":"IF(AE$11=\"\",0,SUM($Z46:AE46)*SUMIFS($Z56:$CV56,$Z$2:$CV$2,1+AE$2-SUMIFS($Z$2:$CV$2,$Z46:$CV46,\">\"&0)))","v":1666.6666666666667},{"$f":"IF(AF$11=\"\",0,SUM($Z46:AF46)*SUMIFS($Z56:$CV56,$Z$2:$CV$2,1+AF$2-SUMIFS($Z$2:$CV$2,$Z46:$CV46,\">\"&0)))","v":1666.6666666666667},{"$f":"IF(AG$11=\"\",0,SUM($Z46:AG46)*SUMIFS($Z56:$CV56,$Z$2:$CV$2,1+AG$2-SUMIFS($Z$2:$CV$2,$Z46:$CV46,\">\"&0)))","v":1666.6666666666667},{"$f":"IF(AH$11=\"\",0,SUM($Z46:AH46)*SUMIFS($Z56:$CV56,$Z$2:$CV$2,1+AH$2-SUMIFS($Z$2:$CV$2,$Z46:$CV46,\">\"&0)))","v":1666.6666666666667},{"$f":"IF(AI$11=\"\",0,SUM($Z46:AI46)*SUMIFS($Z56:$CV56,$Z$2:$CV$2,1+AI$2-SUMIFS($Z$2:$CV$2,$Z46:$CV46,\">\"&0)))","v":1666.6666666666667},{"$f":"IF(AJ$11=\"\",0,SUM($Z46:AJ46)*SUMIFS($Z56:$CV56,$Z$2:$CV$2,1+AJ$2-SUMIFS($Z$2:$CV$2,$Z46:$CV46,\">\"&0)))","v":1666.6666666666667},{"$f":"IF(AK$11=\"\",0,SUM($Z46:AK46)*SUMIFS($Z56:$CV56,$Z$2:$CV$2,1+AK$2-SUMIFS($Z$2:$CV$2,$Z46:$CV46,\">\"&0)))","v":1666.6666666666667},{"$f":"IF(AL$11=\"\",0,SUM($Z46:AL46)*SUMIFS($Z56:$CV56,$Z$2:$CV$2,1+AL$2-SUMIFS($Z$2:$CV$2,$Z46:$CV46,\">\"&0)))","v":1666.6666666666667},{"$f":"IF(AM$11=\"\",0,SUM($Z46:AM46)*SUMIFS($Z56:$CV56,$Z$2:$CV$2,1+AM$2-SUMIFS($Z$2:$CV$2,$Z46:$CV46,\">\"&0)))","v":1666.6666666666667},{"$f":"IF(AN$11=\"\",0,SUM($Z46:AN46)*SUMIFS($Z56:$CV56,$Z$2:$CV$2,1+AN$2-SUMIFS($Z$2:$CV$2,$Z46:$CV46,\">\"&0)))","v":1666.6666666666667},{"$f":"IF(AO$11=\"\",0,SUM($Z46:AO46)*SUMIFS($Z56:$CV56,$Z$2:$CV$2,1+AO$2-SUMIFS($Z$2:$CV$2,$Z46:$CV46,\">\"&0)))","v":1666.6666666666667},{"$f":"IF(AP$11=\"\",0,SUM($Z46:AP46)*SUMIFS($Z56:$CV56,$Z$2:$CV$2,1+AP$2-SUMIFS($Z$2:$CV$2,$Z46:$CV46,\">\"&0)))","v":1666.6666666666667},{"$f":"IF(AQ$11=\"\",0,SUM($Z46:AQ46)*SUMIFS($Z56:$CV56,$Z$2:$CV$2,1+AQ$2-SUMIFS($Z$2:$CV$2,$Z46:$CV46,\">\"&0)))","v":1666.6666666666667},{"$f":"IF(AR$11=\"\",0,SUM($Z46:AR46)*SUMIFS($Z56:$CV56,$Z$2:$CV$2,1+AR$2-SUMIFS($Z$2:$CV$2,$Z46:$CV46,\">\"&0)))","v":1666.6666666666667},{"$f":"IF(AS$11=\"\",0,SUM($Z46:AS46)*SUMIFS($Z56:$CV56,$Z$2:$CV$2,1+AS$2-SUMIFS($Z$2:$CV$2,$Z46:$CV46,\">\"&0)))","v":1666.6666666666667},{"$f":"IF(AT$11=\"\",0,SUM($Z46:AT46)*SUMIFS($Z56:$CV56,$Z$2:$CV$2,1+AT$2-SUMIFS($Z$2:$CV$2,$Z46:$CV46,\">\"&0)))","v":1666.6666666666667},{"$f":"IF(AU$11=\"\",0,SUM($Z46:AU46)*SUMIFS($Z56:$CV56,$Z$2:$CV$2,1+AU$2-SUMIFS($Z$2:$CV$2,$Z46:$CV46,\">\"&0)))","v":1666.6666666666667},{"$f":"IF(AV$11=\"\",0,SUM($Z46:AV46)*SUMIFS($Z56:$CV56,$Z$2:$CV$2,1+AV$2-SUMIFS($Z$2:$CV$2,$Z46:$CV46,\">\"&0)))","v":1666.6666666666667},{"$f":"IF(AW$11=\"\",0,SUM($Z46:AW46)*SUMIFS($Z56:$CV56,$Z$2:$CV$2,1+AW$2-SUMIFS($Z$2:$CV$2,$Z46:$CV46,\">\"&0)))","v":1666.6666666666667},{"$f":"IF(AX$11=\"\",0,SUM($Z46:AX46)*SUMIFS($Z56:$CV56,$Z$2:$CV$2,1+AX$2-SUMIFS($Z$2:$CV$2,$Z46:$CV46,\">\"&0)))","v":1666.6666666666667},{"$f":"IF(AY$11=\"\",0,SUM($Z46:AY46)*SUMIFS($Z56:$CV56,$Z$2:$CV$2,1+AY$2-SUMIFS($Z$2:$CV$2,$Z46:$CV46,\">\"&0)))","v":1666.6666666666667},{"$f":"IF(AZ$11=\"\",0,SUM($Z46:AZ46)*SUMIFS($Z56:$CV56,$Z$2:$CV$2,1+AZ$2-SUMIFS($Z$2:$CV$2,$Z46:$CV46,\">\"&0)))","v":1666.6666666666667},{"$f":"IF(BA$11=\"\",0,SUM($Z46:BA46)*SUMIFS($Z56:$CV56,$Z$2:$CV$2,1+BA$2-SUMIFS($Z$2:$CV$2,$Z46:$CV46,\">\"&0)))","v":1666.6666666666667},{"$f":"IF(BB$11=\"\",0,SUM($Z46:BB46)*SUMIFS($Z56:$CV56,$Z$2:$CV$2,1+BB$2-SUMIFS($Z$2:$CV$2,$Z46:$CV46,\">\"&0)))","v":1666.6666666666667},{"$f":"IF(BC$11=\"\",0,SUM($Z46:BC46)*SUMIFS($Z56:$CV56,$Z$2:$CV$2,1+BC$2-SUMIFS($Z$2:$CV$2,$Z46:$CV46,\">\"&0)))","v":1666.6666666666667},{"$f":"IF(BD$11=\"\",0,SUM($Z46:BD46)*SUMIFS($Z56:$CV56,$Z$2:$CV$2,1+BD$2-SUMIFS($Z$2:$CV$2,$Z46:$CV46,\">\"&0)))","v":1666.6666666666667},{"$f":"IF(BE$11=\"\",0,SUM($Z46:BE46)*SUMIFS($Z56:$CV56,$Z$2:$CV$2,1+BE$2-SUMIFS($Z$2:$CV$2,$Z46:$CV46,\">\"&0)))","v":1666.6666666666667},{"$f":"IF(BF$11=\"\",0,SUM($Z46:BF46)*SUMIFS($Z56:$CV56,$Z$2:$CV$2,1+BF$2-SUMIFS($Z$2:$CV$2,$Z46:$CV46,\">\"&0)))","v":1666.6666666666667},{"$f":"IF(BG$11=\"\",0,SUM($Z46:BG46)*SUMIFS($Z56:$CV56,$Z$2:$CV$2,1+BG$2-SUMIFS($Z$2:$CV$2,$Z46:$CV46,\">\"&0)))","v":1666.6666666666667},{"$f":"IF(BH$11=\"\",0,SUM($Z46:BH46)*SUMIFS($Z56:$CV56,$Z$2:$CV$2,1+BH$2-SUMIFS($Z$2:$CV$2,$Z46:$CV46,\">\"&0)))","v":1666.6666666666667},{"$f":"IF(BI$11=\"\",0,SUM($Z46:BI46)*SUMIFS($Z56:$CV56,$Z$2:$CV$2,1+BI$2-SUMIFS($Z$2:$CV$2,$Z46:$CV46,\">\"&0)))","v":1666.6666666666667},{"$f":"IF(BJ$11=\"\",0,SUM($Z46:BJ46)*SUMIFS($Z56:$CV56,$Z$2:$CV$2,1+BJ$2-SUMIFS($Z$2:$CV$2,$Z46:$CV46,\">\"&0)))","v":1666.6666666666667},{"$f":"IF(BK$11=\"\",0,SUM($Z46:BK46)*SUMIFS($Z56:$CV56,$Z$2:$CV$2,1+BK$2-SUMIFS($Z$2:$CV$2,$Z46:$CV46,\">\"&0)))","v":1666.6666666666667},{"$f":"IF(BL$11=\"\",0,SUM($Z46:BL46)*SUMIFS($Z56:$CV56,$Z$2:$CV$2,1+BL$2-SUMIFS($Z$2:$CV$2,$Z46:$CV46,\">\"&0)))","v":1666.6666666666667},{"$f":"IF(BM$11=\"\",0,SUM($Z46:BM46)*SUMIFS($Z56:$CV56,$Z$2:$CV$2,1+BM$2-SUMIFS($Z$2:$CV$2,$Z46:$CV46,\">\"&0)))","v":1666.6666666666667},{"$f":"IF(BN$11=\"\",0,SUM($Z46:BN46)*SUMIFS($Z56:$CV56,$Z$2:$CV$2,1+BN$2-SUMIFS($Z$2:$CV$2,$Z46:$CV46,\">\"&0)))","v":1666.6666666666667},{"$f":"IF(BO$11=\"\",0,SUM($Z46:BO46)*SUMIFS($Z56:$CV56,$Z$2:$CV$2,1+BO$2-SUMIFS($Z$2:$CV$2,$Z46:$CV46,\">\"&0)))","v":1666.6666666666667},{"$f":"IF(BP$11=\"\",0,SUM($Z46:BP46)*SUMIFS($Z56:$CV56,$Z$2:$CV$2,1+BP$2-SUMIFS($Z$2:$CV$2,$Z46:$CV46,\">\"&0)))","v":1666.6666666666667},{"$f":"IF(BQ$11=\"\",0,SUM($Z46:BQ46)*SUMIFS($Z56:$CV56,$Z$2:$CV$2,1+BQ$2-SUMIFS($Z$2:$CV$2,$Z46:$CV46,\">\"&0)))","v":1666.6666666666667},{"$f":"IF(BR$11=\"\",0,SUM($Z46:BR46)*SUMIFS($Z56:$CV56,$Z$2:$CV$2,1+BR$2-SUMIFS($Z$2:$CV$2,$Z46:$CV46,\">\"&0)))","v":1666.6666666666667},{"$f":"IF(BS$11=\"\",0,SUM($Z46:BS46)*SUMIFS($Z56:$CV56,$Z$2:$CV$2,1+BS$2-SUMIFS($Z$2:$CV$2,$Z46:$CV46,\">\"&0)))","v":1666.6666666666667},{"$f":"IF(BT$11=\"\",0,SUM($Z46:BT46)*SUMIFS($Z56:$CV56,$Z$2:$CV$2,1+BT$2-SUMIFS($Z$2:$CV$2,$Z46:$CV46,\">\"&0)))","v":1666.6666666666667},{"$f":"IF(BU$11=\"\",0,SUM($Z46:BU46)*SUMIFS($Z56:$CV56,$Z$2:$CV$2,1+BU$2-SUMIFS($Z$2:$CV$2,$Z46:$CV46,\">\"&0)))","v":1666.6666666666667},{"$f":"IF(BV$11=\"\",0,SUM($Z46:BV46)*SUMIFS($Z56:$CV56,$Z$2:$CV$2,1+BV$2-SUMIFS($Z$2:$CV$2,$Z46:$CV46,\">\"&0)))","v":1666.6666666666667},{"$f":"IF(BW$11=\"\",0,SUM($Z46:BW46)*SUMIFS($Z56:$CV56,$Z$2:$CV$2,1+BW$2-SUMIFS($Z$2:$CV$2,$Z46:$CV46,\">\"&0)))","v":1666.6666666666667},{"$f":"IF(BX$11=\"\",0,SUM($Z46:BX46)*SUMIFS($Z56:$CV56,$Z$2:$CV$2,1+BX$2-SUMIFS($Z$2:$CV$2,$Z46:$CV46,\">\"&0)))","v":1666.6666666666667},{"$f":"IF(BY$11=\"\",0,SUM($Z46:BY46)*SUMIFS($Z56:$CV56,$Z$2:$CV$2,1+BY$2-SUMIFS($Z$2:$CV$2,$Z46:$CV46,\">\"&0)))","v":1666.6666666666667},{"$f":"IF(BZ$11=\"\",0,SUM($Z46:BZ46)*SUMIFS($Z56:$CV56,$Z$2:$CV$2,1+BZ$2-SUMIFS($Z$2:$CV$2,$Z46:$CV46,\">\"&0)))","v":1666.6666666666667},{"$f":"IF(CA$11=\"\",0,SUM($Z46:CA46)*SUMIFS($Z56:$CV56,$Z$2:$CV$2,1+CA$2-SUMIFS($Z$2:$CV$2,$Z46:$CV46,\">\"&0)))","v":1666.6666666666667},{"$f":"IF(CB$11=\"\",0,SUM($Z46:CB46)*SUMIFS($Z56:$CV56,$Z$2:$CV$2,1+CB$2-SUMIFS($Z$2:$CV$2,$Z46:$CV46,\">\"&0)))","v":1666.6666666666667},{"$f":"IF(CC$11=\"\",0,SUM($Z46:CC46)*SUMIFS($Z56:$CV56,$Z$2:$CV$2,1+CC$2-SUMIFS($Z$2:$CV$2,$Z46:$CV46,\">\"&0)))","v":1666.6666666666667},{"$f":"IF(CD$11=\"\",0,SUM($Z46:CD46)*SUMIFS($Z56:$CV56,$Z$2:$CV$2,1+CD$2-SUMIFS($Z$2:$CV$2,$Z46:$CV46,\">\"&0)))","v":1666.6666666666667},{"$f":"IF(CE$11=\"\",0,SUM($Z46:CE46)*SUMIFS($Z56:$CV56,$Z$2:$CV$2,1+CE$2-SUMIFS($Z$2:$CV$2,$Z46:$CV46,\">\"&0)))","v":1666.6666666666667},{"$f":"IF(CF$11=\"\",0,SUM($Z46:CF46)*SUMIFS($Z56:$CV56,$Z$2:$CV$2,1+CF$2-SUMIFS($Z$2:$CV$2,$Z46:$CV46,\">\"&0)))","v":1666.6666666666667},{"$f":"IF(CG$11=\"\",0,SUM($Z46:CG46)*SUMIFS($Z56:$CV56,$Z$2:$CV$2,1+CG$2-SUMIFS($Z$2:$CV$2,$Z46:$CV46,\">\"&0)))","v":1666.6666666666667},{"$f":"IF(CH$11=\"\",0,SUM($Z46:CH46)*SUMIFS($Z56:$CV56,$Z$2:$CV$2,1+CH$2-SUMIFS($Z$2:$CV$2,$Z46:$CV46,\">\"&0)))","v":1666.6666666666667},{"$f":"IF(CI$11=\"\",0,SUM($Z46:CI46)*SUMIFS($Z56:$CV56,$Z$2:$CV$2,1+CI$2-SUMIFS($Z$2:$CV$2,$Z46:$CV46,\">\"&0)))","v":0},{"$f":"IF(CJ$11=\"\",0,SUM($Z46:CJ46)*SUMIFS($Z56:$CV56,$Z$2:$CV$2,1+CJ$2-SUMIFS($Z$2:$CV$2,$Z46:$CV46,\">\"&0)))","v":0},{"$f":"IF(CK$11=\"\",0,SUM($Z46:CK46)*SUMIFS($Z56:$CV56,$Z$2:$CV$2,1+CK$2-SUMIFS($Z$2:$CV$2,$Z46:$CV46,\">\"&0)))","v":0},{"$f":"IF(CL$11=\"\",0,SUM($Z46:CL46)*SUMIFS($Z56:$CV56,$Z$2:$CV$2,1+CL$2-SUMIFS($Z$2:$CV$2,$Z46:$CV46,\">\"&0)))","v":0},{"$f":"IF(CM$11=\"\",0,SUM($Z46:CM46)*SUMIFS($Z56:$CV56,$Z$2:$CV$2,1+CM$2-SUMIFS($Z$2:$CV$2,$Z46:$CV46,\">\"&0)))","v":0},{"$f":"IF(CN$11=\"\",0,SUM($Z46:CN46)*SUMIFS($Z56:$CV56,$Z$2:$CV$2,1+CN$2-SUMIFS($Z$2:$CV$2,$Z46:$CV46,\">\"&0)))","v":0},{"$f":"IF(CO$11=\"\",0,SUM($Z46:CO46)*SUMIFS($Z56:$CV56,$Z$2:$CV$2,1+CO$2-SUMIFS($Z$2:$CV$2,$Z46:$CV46,\">\"&0)))","v":0},{"$f":"IF(CP$11=\"\",0,SUM($Z46:CP46)*SUMIFS($Z56:$CV56,$Z$2:$CV$2,1+CP$2-SUMIFS($Z$2:$CV$2,$Z46:$CV46,\">\"&0)))","v":0},{"$f":"IF(CQ$11=\"\",0,SUM($Z46:CQ46)*SUMIFS($Z56:$CV56,$Z$2:$CV$2,1+CQ$2-SUMIFS($Z$2:$CV$2,$Z46:$CV46,\">\"&0)))","v":0},{"$f":"IF(CR$11=\"\",0,SUM($Z46:CR46)*SUMIFS($Z56:$CV56,$Z$2:$CV$2,1+CR$2-SUMIFS($Z$2:$CV$2,$Z46:$CV46,\">\"&0)))","v":0},{"$f":"IF(CS$11=\"\",0,SUM($Z46:CS46)*SUMIFS($Z56:$CV56,$Z$2:$CV$2,1+CS$2-SUMIFS($Z$2:$CV$2,$Z46:$CV46,\">\"&0)))","v":0},{"$f":"IF(CT$11=\"\",0,SUM($Z46:CT46)*SUMIFS($Z56:$CV56,$Z$2:$CV$2,1+CT$2-SUMIFS($Z$2:$CV$2,$Z46:$CV46,\">\"&0)))","v":0},{"$f":"IF(CU$11=\"\",0,SUM($Z46:CU46)*SUMIFS($Z56:$CV56,$Z$2:$CV$2,1+CU$2-SUMIFS($Z$2:$CV$2,$Z46:$CV46,\">\"&0)))","v":0}]
[{"$f":"ROW()","v":67},null,null,null,null,null,{"$f":"IF($R67=\"^\",IF(COUNTIF(Lists!$13:$13,H67)=1,0,1),0)","v":0},{"$f":"H65","v":"Амортизация"},{"$f":"Items!AU17","v":"Получение документов"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,885000,null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z47:AA47)*SUMIFS($Z57:$CV57,$Z$2:$CV$2,1+AA$2-SUMIFS($Z$2:$CV$2,$Z47:$CV47,\">\"&0)))","v":0},{"$f":"IF(AB$11=\"\",0,SUM($Z47:AB47)*SUMIFS($Z57:$CV57,$Z$2:$CV$2,1+AB$2-SUMIFS($Z$2:$CV$2,$Z47:$CV47,\">\"&0)))","v":15000},{"$f":"IF(AC$11=\"\",0,SUM($Z47:AC47)*SUMIFS($Z57:$CV57,$Z$2:$CV$2,1+AC$2-SUMIFS($Z$2:$CV$2,$Z47:$CV47,\">\"&0)))","v":15000},{"$f":"IF(AD$11=\"\",0,SUM($Z47:AD47)*SUMIFS($Z57:$CV57,$Z$2:$CV$2,1+AD$2-SUMIFS($Z$2:$CV$2,$Z47:$CV47,\">\"&0)))","v":15000},{"$f":"IF(AE$11=\"\",0,SUM($Z47:AE47)*SUMIFS($Z57:$CV57,$Z$2:$CV$2,1+AE$2-SUMIFS($Z$2:$CV$2,$Z47:$CV47,\">\"&0)))","v":15000},{"$f":"IF(AF$11=\"\",0,SUM($Z47:AF47)*SUMIFS($Z57:$CV57,$Z$2:$CV$2,1+AF$2-SUMIFS($Z$2:$CV$2,$Z47:$CV47,\">\"&0)))","v":15000},{"$f":"IF(AG$11=\"\",0,SUM($Z47:AG47)*SUMIFS($Z57:$CV57,$Z$2:$CV$2,1+AG$2-SUMIFS($Z$2:$CV$2,$Z47:$CV47,\">\"&0)))","v":15000},{"$f":"IF(AH$11=\"\",0,SUM($Z47:AH47)*SUMIFS($Z57:$CV57,$Z$2:$CV$2,1+AH$2-SUMIFS($Z$2:$CV$2,$Z47:$CV47,\">\"&0)))","v":15000},{"$f":"IF(AI$11=\"\",0,SUM($Z47:AI47)*SUMIFS($Z57:$CV57,$Z$2:$CV$2,1+AI$2-SUMIFS($Z$2:$CV$2,$Z47:$CV47,\">\"&0)))","v":15000},{"$f":"IF(AJ$11=\"\",0,SUM($Z47:AJ47)*SUMIFS($Z57:$CV57,$Z$2:$CV$2,1+AJ$2-SUMIFS($Z$2:$CV$2,$Z47:$CV47,\">\"&0)))","v":15000},{"$f":"IF(AK$11=\"\",0,SUM($Z47:AK47)*SUMIFS($Z57:$CV57,$Z$2:$CV$2,1+AK$2-SUMIFS($Z$2:$CV$2,$Z47:$CV47,\">\"&0)))","v":15000},{"$f":"IF(AL$11=\"\",0,SUM($Z47:AL47)*SUMIFS($Z57:$CV57,$Z$2:$CV$2,1+AL$2-SUMIFS($Z$2:$CV$2,$Z47:$CV47,\">\"&0)))","v":15000},{"$f":"IF(AM$11=\"\",0,SUM($Z47:AM47)*SUMIFS($Z57:$CV57,$Z$2:$CV$2,1+AM$2-SUMIFS($Z$2:$CV$2,$Z47:$CV47,\">\"&0)))","v":15000},{"$f":"IF(AN$11=\"\",0,SUM($Z47:AN47)*SUMIFS($Z57:$CV57,$Z$2:$CV$2,1+AN$2-SUMIFS($Z$2:$CV$2,$Z47:$CV47,\">\"&0)))","v":15000},{"$f":"IF(AO$11=\"\",0,SUM($Z47:AO47)*SUMIFS($Z57:$CV57,$Z$2:$CV$2,1+AO$2-SUMIFS($Z$2:$CV$2,$Z47:$CV47,\">\"&0)))","v":15000},{"$f":"IF(AP$11=\"\",0,SUM($Z47:AP47)*SUMIFS($Z57:$CV57,$Z$2:$CV$2,1+AP$2-SUMIFS($Z$2:$CV$2,$Z47:$CV47,\">\"&0)))","v":15000},{"$f":"IF(AQ$11=\"\",0,SUM($Z47:AQ47)*SUMIFS($Z57:$CV57,$Z$2:$CV$2,1+AQ$2-SUMIFS($Z$2:$CV$2,$Z47:$CV47,\">\"&0)))","v":15000},{"$f":"IF(AR$11=\"\",0,SUM($Z47:AR47)*SUMIFS($Z57:$CV57,$Z$2:$CV$2,1+AR$2-SUMIFS($Z$2:$CV$2,$Z47:$CV47,\">\"&0)))","v":15000},{"$f":"IF(AS$11=\"\",0,SUM($Z47:AS47)*SUMIFS($Z57:$CV57,$Z$2:$CV$2,1+AS$2-SUMIFS($Z$2:$CV$2,$Z47:$CV47,\">\"&0)))","v":15000},{"$f":"IF(AT$11=\"\",0,SUM($Z47:AT47)*SUMIFS($Z57:$CV57,$Z$2:$CV$2,1+AT$2-SUMIFS($Z$2:$CV$2,$Z47:$CV47,\">\"&0)))","v":15000},{"$f":"IF(AU$11=\"\",0,SUM($Z47:AU47)*SUMIFS($Z57:$CV57,$Z$2:$CV$2,1+AU$2-SUMIFS($Z$2:$CV$2,$Z47:$CV47,\">\"&0)))","v":15000},{"$f":"IF(AV$11=\"\",0,SUM($Z47:AV47)*SUMIFS($Z57:$CV57,$Z$2:$CV$2,1+AV$2-SUMIFS($Z$2:$CV$2,$Z47:$CV47,\">\"&0)))","v":15000},{"$f":"IF(AW$11=\"\",0,SUM($Z47:AW47)*SUMIFS($Z57:$CV57,$Z$2:$CV$2,1+AW$2-SUMIFS($Z$2:$CV$2,$Z47:$CV47,\">\"&0)))","v":15000},{"$f":"IF(AX$11=\"\",0,SUM($Z47:AX47)*SUMIFS($Z57:$CV57,$Z$2:$CV$2,1+AX$2-SUMIFS($Z$2:$CV$2,$Z47:$CV47,\">\"&0)))","v":15000},{"$f":"IF(AY$11=\"\",0,SUM($Z47:AY47)*SUMIFS($Z57:$CV57,$Z$2:$CV$2,1+AY$2-SUMIFS($Z$2:$CV$2,$Z47:$CV47,\">\"&0)))","v":15000},{"$f":"IF(AZ$11=\"\",0,SUM($Z47:AZ47)*SUMIFS($Z57:$CV57,$Z$2:$CV$2,1+AZ$2-SUMIFS($Z$2:$CV$2,$Z47:$CV47,\">\"&0)))","v":15000},{"$f":"IF(BA$11=\"\",0,SUM($Z47:BA47)*SUMIFS($Z57:$CV57,$Z$2:$CV$2,1+BA$2-SUMIFS($Z$2:$CV$2,$Z47:$CV47,\">\"&0)))","v":15000},{"$f":"IF(BB$11=\"\",0,SUM($Z47:BB47)*SUMIFS($Z57:$CV57,$Z$2:$CV$2,1+BB$2-SUMIFS($Z$2:$CV$2,$Z47:$CV47,\">\"&0)))","v":15000},{"$f":"IF(BC$11=\"\",0,SUM($Z47:BC47)*SUMIFS($Z57:$CV57,$Z$2:$CV$2,1+BC$2-SUMIFS($Z$2:$CV$2,$Z47:$CV47,\">\"&0)))","v":15000},{"$f":"IF(BD$11=\"\",0,SUM($Z47:BD47)*SUMIFS($Z57:$CV57,$Z$2:$CV$2,1+BD$2-SUMIFS($Z$2:$CV$2,$Z47:$CV47,\">\"&0)))","v":15000},{"$f":"IF(BE$11=\"\",0,SUM($Z47:BE47)*SUMIFS($Z57:$CV57,$Z$2:$CV$2,1+BE$2-SUMIFS($Z$2:$CV$2,$Z47:$CV47,\">\"&0)))","v":15000},{"$f":"IF(BF$11=\"\",0,SUM($Z47:BF47)*SUMIFS($Z57:$CV57,$Z$2:$CV$2,1+BF$2-SUMIFS($Z$2:$CV$2,$Z47:$CV47,\">\"&0)))","v":15000},{"$f":"IF(BG$11=\"\",0,SUM($Z47:BG47)*SUMIFS($Z57:$CV57,$Z$2:$CV$2,1+BG$2-SUMIFS($Z$2:$CV$2,$Z47:$CV47,\">\"&0)))","v":15000},{"$f":"IF(BH$11=\"\",0,SUM($Z47:BH47)*SUMIFS($Z57:$CV57,$Z$2:$CV$2,1+BH$2-SUMIFS($Z$2:$CV$2,$Z47:$CV47,\">\"&0)))","v":15000},{"$f":"IF(BI$11=\"\",0,SUM($Z47:BI47)*SUMIFS($Z57:$CV57,$Z$2:$CV$2,1+BI$2-SUMIFS($Z$2:$CV$2,$Z47:$CV47,\">\"&0)))","v":15000},{"$f":"IF(BJ$11=\"\",0,SUM($Z47:BJ47)*SUMIFS($Z57:$CV57,$Z$2:$CV$2,1+BJ$2-SUMIFS($Z$2:$CV$2,$Z47:$CV47,\">\"&0)))","v":15000},{"$f":"IF(BK$11=\"\",0,SUM($Z47:BK47)*SUMIFS($Z57:$CV57,$Z$2:$CV$2,1+BK$2-SUMIFS($Z$2:$CV$2,$Z47:$CV47,\">\"&0)))","v":15000},{"$f":"IF(BL$11=\"\",0,SUM($Z47:BL47)*SUMIFS($Z57:$CV57,$Z$2:$CV$2,1+BL$2-SUMIFS($Z$2:$CV$2,$Z47:$CV47,\">\"&0)))","v":15000},{"$f":"IF(BM$11=\"\",0,SUM($Z47:BM47)*SUMIFS($Z57:$CV57,$Z$2:$CV$2,1+BM$2-SUMIFS($Z$2:$CV$2,$Z47:$CV47,\">\"&0)))","v":15000},{"$f":"IF(BN$11=\"\",0,SUM($Z47:BN47)*SUMIFS($Z57:$CV57,$Z$2:$CV$2,1+BN$2-SUMIFS($Z$2:$CV$2,$Z47:$CV47,\">\"&0)))","v":15000},{"$f":"IF(BO$11=\"\",0,SUM($Z47:BO47)*SUMIFS($Z57:$CV57,$Z$2:$CV$2,1+BO$2-SUMIFS($Z$2:$CV$2,$Z47:$CV47,\">\"&0)))","v":15000},{"$f":"IF(BP$11=\"\",0,SUM($Z47:BP47)*SUMIFS($Z57:$CV57,$Z$2:$CV$2,1+BP$2-SUMIFS($Z$2:$CV$2,$Z47:$CV47,\">\"&0)))","v":15000},{"$f":"IF(BQ$11=\"\",0,SUM($Z47:BQ47)*SUMIFS($Z57:$CV57,$Z$2:$CV$2,1+BQ$2-SUMIFS($Z$2:$CV$2,$Z47:$CV47,\">\"&0)))","v":15000},{"$f":"IF(BR$11=\"\",0,SUM($Z47:BR47)*SUMIFS($Z57:$CV57,$Z$2:$CV$2,1+BR$2-SUMIFS($Z$2:$CV$2,$Z47:$CV47,\">\"&0)))","v":15000},{"$f":"IF(BS$11=\"\",0,SUM($Z47:BS47)*SUMIFS($Z57:$CV57,$Z$2:$CV$2,1+BS$2-SUMIFS($Z$2:$CV$2,$Z47:$CV47,\">\"&0)))","v":15000},{"$f":"IF(BT$11=\"\",0,SUM($Z47:BT47)*SUMIFS($Z57:$CV57,$Z$2:$CV$2,1+BT$2-SUMIFS($Z$2:$CV$2,$Z47:$CV47,\">\"&0)))","v":15000},{"$f":"IF(BU$11=\"\",0,SUM($Z47:BU47)*SUMIFS($Z57:$CV57,$Z$2:$CV$2,1+BU$2-SUMIFS($Z$2:$CV$2,$Z47:$CV47,\">\"&0)))","v":15000},{"$f":"IF(BV$11=\"\",0,SUM($Z47:BV47)*SUMIFS($Z57:$CV57,$Z$2:$CV$2,1+BV$2-SUMIFS($Z$2:$CV$2,$Z47:$CV47,\">\"&0)))","v":15000},{"$f":"IF(BW$11=\"\",0,SUM($Z47:BW47)*SUMIFS($Z57:$CV57,$Z$2:$CV$2,1+BW$2-SUMIFS($Z$2:$CV$2,$Z47:$CV47,\">\"&0)))","v":15000},{"$f":"IF(BX$11=\"\",0,SUM($Z47:BX47)*SUMIFS($Z57:$CV57,$Z$2:$CV$2,1+BX$2-SUMIFS($Z$2:$CV$2,$Z47:$CV47,\">\"&0)))","v":15000},{"$f":"IF(BY$11=\"\",0,SUM($Z47:BY47)*SUMIFS($Z57:$CV57,$Z$2:$CV$2,1+BY$2-SUMIFS($Z$2:$CV$2,$Z47:$CV47,\">\"&0)))","v":15000},{"$f":"IF(BZ$11=\"\",0,SUM($Z47:BZ47)*SUMIFS($Z57:$CV57,$Z$2:$CV$2,1+BZ$2-SUMIFS($Z$2:$CV$2,$Z47:$CV47,\">\"&0)))","v":15000},{"$f":"IF(CA$11=\"\",0,SUM($Z47:CA47)*SUMIFS($Z57:$CV57,$Z$2:$CV$2,1+CA$2-SUMIFS($Z$2:$CV$2,$Z47:$CV47,\">\"&0)))","v":15000},{"$f":"IF(CB$11=\"\",0,SUM($Z47:CB47)*SUMIFS($Z57:$CV57,$Z$2:$CV$2,1+CB$2-SUMIFS($Z$2:$CV$2,$Z47:$CV47,\">\"&0)))","v":15000},{"$f":"IF(CC$11=\"\",0,SUM($Z47:CC47)*SUMIFS($Z57:$CV57,$Z$2:$CV$2,1+CC$2-SUMIFS($Z$2:$CV$2,$Z47:$CV47,\">\"&0)))","v":15000},{"$f":"IF(CD$11=\"\",0,SUM($Z47:CD47)*SUMIFS($Z57:$CV57,$Z$2:$CV$2,1+CD$2-SUMIFS($Z$2:$CV$2,$Z47:$CV47,\">\"&0)))","v":15000},{"$f":"IF(CE$11=\"\",0,SUM($Z47:CE47)*SUMIFS($Z57:$CV57,$Z$2:$CV$2,1+CE$2-SUMIFS($Z$2:$CV$2,$Z47:$CV47,\">\"&0)))","v":15000},{"$f":"IF(CF$11=\"\",0,SUM($Z47:CF47)*SUMIFS($Z57:$CV57,$Z$2:$CV$2,1+CF$2-SUMIFS($Z$2:$CV$2,$Z47:$CV47,\">\"&0)))","v":15000},{"$f":"IF(CG$11=\"\",0,SUM($Z47:CG47)*SUMIFS($Z57:$CV57,$Z$2:$CV$2,1+CG$2-SUMIFS($Z$2:$CV$2,$Z47:$CV47,\">\"&0)))","v":15000},{"$f":"IF(CH$11=\"\",0,SUM($Z47:CH47)*SUMIFS($Z57:$CV57,$Z$2:$CV$2,1+CH$2-SUMIFS($Z$2:$CV$2,$Z47:$CV47,\">\"&0)))","v":15000},{"$f":"IF(CI$11=\"\",0,SUM($Z47:CI47)*SUMIFS($Z57:$CV57,$Z$2:$CV$2,1+CI$2-SUMIFS($Z$2:$CV$2,$Z47:$CV47,\">\"&0)))","v":0},{"$f":"IF(CJ$11=\"\",0,SUM($Z47:CJ47)*SUMIFS($Z57:$CV57,$Z$2:$CV$2,1+CJ$2-SUMIFS($Z$2:$CV$2,$Z47:$CV47,\">\"&0)))","v":0},{"$f":"IF(CK$11=\"\",0,SUM($Z47:CK47)*SUMIFS($Z57:$CV57,$Z$2:$CV$2,1+CK$2-SUMIFS($Z$2:$CV$2,$Z47:$CV47,\">\"&0)))","v":0},{"$f":"IF(CL$11=\"\",0,SUM($Z47:CL47)*SUMIFS($Z57:$CV57,$Z$2:$CV$2,1+CL$2-SUMIFS($Z$2:$CV$2,$Z47:$CV47,\">\"&0)))","v":0},{"$f":"IF(CM$11=\"\",0,SUM($Z47:CM47)*SUMIFS($Z57:$CV57,$Z$2:$CV$2,1+CM$2-SUMIFS($Z$2:$CV$2,$Z47:$CV47,\">\"&0)))","v":0},{"$f":"IF(CN$11=\"\",0,SUM($Z47:CN47)*SUMIFS($Z57:$CV57,$Z$2:$CV$2,1+CN$2-SUMIFS($Z$2:$CV$2,$Z47:$CV47,\">\"&0)))","v":0},{"$f":"IF(CO$11=\"\",0,SUM($Z47:CO47)*SUMIFS($Z57:$CV57,$Z$2:$CV$2,1+CO$2-SUMIFS($Z$2:$CV$2,$Z47:$CV47,\">\"&0)))","v":0},{"$f":"IF(CP$11=\"\",0,SUM($Z47:CP47)*SUMIFS($Z57:$CV57,$Z$2:$CV$2,1+CP$2-SUMIFS($Z$2:$CV$2,$Z47:$CV47,\">\"&0)))","v":0},{"$f":"IF(CQ$11=\"\",0,SUM($Z47:CQ47)*SUMIFS($Z57:$CV57,$Z$2:$CV$2,1+CQ$2-SUMIFS($Z$2:$CV$2,$Z47:$CV47,\">\"&0)))","v":0},{"$f":"IF(CR$11=\"\",0,SUM($Z47:CR47)*SUMIFS($Z57:$CV57,$Z$2:$CV$2,1+CR$2-SUMIFS($Z$2:$CV$2,$Z47:$CV47,\">\"&0)))","v":0},{"$f":"IF(CS$11=\"\",0,SUM($Z47:CS47)*SUMIFS($Z57:$CV57,$Z$2:$CV$2,1+CS$2-SUMIFS($Z$2:$CV$2,$Z47:$CV47,\">\"&0)))","v":0},{"$f":"IF(CT$11=\"\",0,SUM($Z47:CT47)*SUMIFS($Z57:$CV57,$Z$2:$CV$2,1+CT$2-SUMIFS($Z$2:$CV$2,$Z47:$CV47,\">\"&0)))","v":0},{"$f":"IF(CU$11=\"\",0,SUM($Z47:CU47)*SUMIFS($Z57:$CV57,$Z$2:$CV$2,1+CU$2-SUMIFS($Z$2:$CV$2,$Z47:$CV47,\">\"&0)))","v":0}]
[{"$f":"ROW()","v":68},null,null,null,null,null,{"$f":"IF($R68=\"^\",IF(COUNTIF(Lists!$13:$13,H68)=1,0,1),0)","v":0},{"$f":"H65","v":"Амортизация"},{"$f":"Items!AU18","v":"Строительство цеха"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,29000000,null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z48:AA48)*SUMIFS($Z58:$CV58,$Z$2:$CV$2,1+AA$2-SUMIFS($Z$2:$CV$2,$Z48:$CV48,\">\"&0)))","v":0},{"$f":"IF(AB$11=\"\",0,SUM($Z48:AB48)*SUMIFS($Z58:$CV58,$Z$2:$CV$2,1+AB$2-SUMIFS($Z$2:$CV$2,$Z48:$CV48,\">\"&0)))","v":0},{"$f":"IF(AC$11=\"\",0,SUM($Z48:AC48)*SUMIFS($Z58:$CV58,$Z$2:$CV$2,1+AC$2-SUMIFS($Z$2:$CV$2,$Z48:$CV48,\">\"&0)))","v":500000},{"$f":"IF(AD$11=\"\",0,SUM($Z48:AD48)*SUMIFS($Z58:$CV58,$Z$2:$CV$2,1+AD$2-SUMIFS($Z$2:$CV$2,$Z48:$CV48,\">\"&0)))","v":500000},{"$f":"IF(AE$11=\"\",0,SUM($Z48:AE48)*SUMIFS($Z58:$CV58,$Z$2:$CV$2,1+AE$2-SUMIFS($Z$2:$CV$2,$Z48:$CV48,\">\"&0)))","v":500000},{"$f":"IF(AF$11=\"\",0,SUM($Z48:AF48)*SUMIFS($Z58:$CV58,$Z$2:$CV$2,1+AF$2-SUMIFS($Z$2:$CV$2,$Z48:$CV48,\">\"&0)))","v":500000},{"$f":"IF(AG$11=\"\",0,SUM($Z48:AG48)*SUMIFS($Z58:$CV58,$Z$2:$CV$2,1+AG$2-SUMIFS($Z$2:$CV$2,$Z48:$CV48,\">\"&0)))","v":500000},{"$f":"IF(AH$11=\"\",0,SUM($Z48:AH48)*SUMIFS($Z58:$CV58,$Z$2:$CV$2,1+AH$2-SUMIFS($Z$2:$CV$2,$Z48:$CV48,\">\"&0)))","v":500000},{"$f":"IF(AI$11=\"\",0,SUM($Z48:AI48)*SUMIFS($Z58:$CV58,$Z$2:$CV$2,1+AI$2-SUMIFS($Z$2:$CV$2,$Z48:$CV48,\">\"&0)))","v":500000},{"$f":"IF(AJ$11=\"\",0,SUM($Z48:AJ48)*SUMIFS($Z58:$CV58,$Z$2:$CV$2,1+AJ$2-SUMIFS($Z$2:$CV$2,$Z48:$CV48,\">\"&0)))","v":500000},{"$f":"IF(AK$11=\"\",0,SUM($Z48:AK48)*SUMIFS($Z58:$CV58,$Z$2:$CV$2,1+AK$2-SUMIFS($Z$2:$CV$2,$Z48:$CV48,\">\"&0)))","v":500000},{"$f":"IF(AL$11=\"\",0,SUM($Z48:AL48)*SUMIFS($Z58:$CV58,$Z$2:$CV$2,1+AL$2-SUMIFS($Z$2:$CV$2,$Z48:$CV48,\">\"&0)))","v":500000},{"$f":"IF(AM$11=\"\",0,SUM($Z48:AM48)*SUMIFS($Z58:$CV58,$Z$2:$CV$2,1+AM$2-SUMIFS($Z$2:$CV$2,$Z48:$CV48,\">\"&0)))","v":500000},{"$f":"IF(AN$11=\"\",0,SUM($Z48:AN48)*SUMIFS($Z58:$CV58,$Z$2:$CV$2,1+AN$2-SUMIFS($Z$2:$CV$2,$Z48:$CV48,\">\"&0)))","v":500000},{"$f":"IF(AO$11=\"\",0,SUM($Z48:AO48)*SUMIFS($Z58:$CV58,$Z$2:$CV$2,1+AO$2-SUMIFS($Z$2:$CV$2,$Z48:$CV48,\">\"&0)))","v":500000},{"$f":"IF(AP$11=\"\",0,SUM($Z48:AP48)*SUMIFS($Z58:$CV58,$Z$2:$CV$2,1+AP$2-SUMIFS($Z$2:$CV$2,$Z48:$CV48,\">\"&0)))","v":500000},{"$f":"IF(AQ$11=\"\",0,SUM($Z48:AQ48)*SUMIFS($Z58:$CV58,$Z$2:$CV$2,1+AQ$2-SUMIFS($Z$2:$CV$2,$Z48:$CV48,\">\"&0)))","v":500000},{"$f":"IF(AR$11=\"\",0,SUM($Z48:AR48)*SUMIFS($Z58:$CV58,$Z$2:$CV$2,1+AR$2-SUMIFS($Z$2:$CV$2,$Z48:$CV48,\">\"&0)))","v":500000},{"$f":"IF(AS$11=\"\",0,SUM($Z48:AS48)*SUMIFS($Z58:$CV58,$Z$2:$CV$2,1+AS$2-SUMIFS($Z$2:$CV$2,$Z48:$CV48,\">\"&0)))","v":500000},{"$f":"IF(AT$11=\"\",0,SUM($Z48:AT48)*SUMIFS($Z58:$CV58,$Z$2:$CV$2,1+AT$2-SUMIFS($Z$2:$CV$2,$Z48:$CV48,\">\"&0)))","v":500000},{"$f":"IF(AU$11=\"\",0,SUM($Z48:AU48)*SUMIFS($Z58:$CV58,$Z$2:$CV$2,1+AU$2-SUMIFS($Z$2:$CV$2,$Z48:$CV48,\">\"&0)))","v":500000},{"$f":"IF(AV$11=\"\",0,SUM($Z48:AV48)*SUMIFS($Z58:$CV58,$Z$2:$CV$2,1+AV$2-SUMIFS($Z$2:$CV$2,$Z48:$CV48,\">\"&0)))","v":500000},{"$f":"IF(AW$11=\"\",0,SUM($Z48:AW48)*SUMIFS($Z58:$CV58,$Z$2:$CV$2,1+AW$2-SUMIFS($Z$2:$CV$2,$Z48:$CV48,\">\"&0)))","v":500000},{"$f":"IF(AX$11=\"\",0,SUM($Z48:AX48)*SUMIFS($Z58:$CV58,$Z$2:$CV$2,1+AX$2-SUMIFS($Z$2:$CV$2,$Z48:$CV48,\">\"&0)))","v":500000},{"$f":"IF(AY$11=\"\",0,SUM($Z48:AY48)*SUMIFS($Z58:$CV58,$Z$2:$CV$2,1+AY$2-SUMIFS($Z$2:$CV$2,$Z48:$CV48,\">\"&0)))","v":500000},{"$f":"IF(AZ$11=\"\",0,SUM($Z48:AZ48)*SUMIFS($Z58:$CV58,$Z$2:$CV$2,1+AZ$2-SUMIFS($Z$2:$CV$2,$Z48:$CV48,\">\"&0)))","v":500000},{"$f":"IF(BA$11=\"\",0,SUM($Z48:BA48)*SUMIFS($Z58:$CV58,$Z$2:$CV$2,1+BA$2-SUMIFS($Z$2:$CV$2,$Z48:$CV48,\">\"&0)))","v":500000},{"$f":"IF(BB$11=\"\",0,SUM($Z48:BB48)*SUMIFS($Z58:$CV58,$Z$2:$CV$2,1+BB$2-SUMIFS($Z$2:$CV$2,$Z48:$CV48,\">\"&0)))","v":500000},{"$f":"IF(BC$11=\"\",0,SUM($Z48:BC48)*SUMIFS($Z58:$CV58,$Z$2:$CV$2,1+BC$2-SUMIFS($Z$2:$CV$2,$Z48:$CV48,\">\"&0)))","v":500000},{"$f":"IF(BD$11=\"\",0,SUM($Z48:BD48)*SUMIFS($Z58:$CV58,$Z$2:$CV$2,1+BD$2-SUMIFS($Z$2:$CV$2,$Z48:$CV48,\">\"&0)))","v":500000},{"$f":"IF(BE$11=\"\",0,SUM($Z48:BE48)*SUMIFS($Z58:$CV58,$Z$2:$CV$2,1+BE$2-SUMIFS($Z$2:$CV$2,$Z48:$CV48,\">\"&0)))","v":500000},{"$f":"IF(BF$11=\"\",0,SUM($Z48:BF48)*SUMIFS($Z58:$CV58,$Z$2:$CV$2,1+BF$2-SUMIFS($Z$2:$CV$2,$Z48:$CV48,\">\"&0)))","v":500000},{"$f":"IF(BG$11=\"\",0,SUM($Z48:BG48)*SUMIFS($Z58:$CV58,$Z$2:$CV$2,1+BG$2-SUMIFS($Z$2:$CV$2,$Z48:$CV48,\">\"&0)))","v":500000},{"$f":"IF(BH$11=\"\",0,SUM($Z48:BH48)*SUMIFS($Z58:$CV58,$Z$2:$CV$2,1+BH$2-SUMIFS($Z$2:$CV$2,$Z48:$CV48,\">\"&0)))","v":500000},{"$f":"IF(BI$11=\"\",0,SUM($Z48:BI48)*SUMIFS($Z58:$CV58,$Z$2:$CV$2,1+BI$2-SUMIFS($Z$2:$CV$2,$Z48:$CV48,\">\"&0)))","v":500000},{"$f":"IF(BJ$11=\"\",0,SUM($Z48:BJ48)*SUMIFS($Z58:$CV58,$Z$2:$CV$2,1+BJ$2-SUMIFS($Z$2:$CV$2,$Z48:$CV48,\">\"&0)))","v":500000},{"$f":"IF(BK$11=\"\",0,SUM($Z48:BK48)*SUMIFS($Z58:$CV58,$Z$2:$CV$2,1+BK$2-SUMIFS($Z$2:$CV$2,$Z48:$CV48,\">\"&0)))","v":500000},{"$f":"IF(BL$11=\"\",0,SUM($Z48:BL48)*SUMIFS($Z58:$CV58,$Z$2:$CV$2,1+BL$2-SUMIFS($Z$2:$CV$2,$Z48:$CV48,\">\"&0)))","v":500000},{"$f":"IF(BM$11=\"\",0,SUM($Z48:BM48)*SUMIFS($Z58:$CV58,$Z$2:$CV$2,1+BM$2-SUMIFS($Z$2:$CV$2,$Z48:$CV48,\">\"&0)))","v":500000},{"$f":"IF(BN$11=\"\",0,SUM($Z48:BN48)*SUMIFS($Z58:$CV58,$Z$2:$CV$2,1+BN$2-SUMIFS($Z$2:$CV$2,$Z48:$CV48,\">\"&0)))","v":500000},{"$f":"IF(BO$11=\"\",0,SUM($Z48:BO48)*SUMIFS($Z58:$CV58,$Z$2:$CV$2,1+BO$2-SUMIFS($Z$2:$CV$2,$Z48:$CV48,\">\"&0)))","v":500000},{"$f":"IF(BP$11=\"\",0,SUM($Z48:BP48)*SUMIFS($Z58:$CV58,$Z$2:$CV$2,1+BP$2-SUMIFS($Z$2:$CV$2,$Z48:$CV48,\">\"&0)))","v":500000},{"$f":"IF(BQ$11=\"\",0,SUM($Z48:BQ48)*SUMIFS($Z58:$CV58,$Z$2:$CV$2,1+BQ$2-SUMIFS($Z$2:$CV$2,$Z48:$CV48,\">\"&0)))","v":500000},{"$f":"IF(BR$11=\"\",0,SUM($Z48:BR48)*SUMIFS($Z58:$CV58,$Z$2:$CV$2,1+BR$2-SUMIFS($Z$2:$CV$2,$Z48:$CV48,\">\"&0)))","v":500000},{"$f":"IF(BS$11=\"\",0,SUM($Z48:BS48)*SUMIFS($Z58:$CV58,$Z$2:$CV$2,1+BS$2-SUMIFS($Z$2:$CV$2,$Z48:$CV48,\">\"&0)))","v":500000},{"$f":"IF(BT$11=\"\",0,SUM($Z48:BT48)*SUMIFS($Z58:$CV58,$Z$2:$CV$2,1+BT$2-SUMIFS($Z$2:$CV$2,$Z48:$CV48,\">\"&0)))","v":500000},{"$f":"IF(BU$11=\"\",0,SUM($Z48:BU48)*SUMIFS($Z58:$CV58,$Z$2:$CV$2,1+BU$2-SUMIFS($Z$2:$CV$2,$Z48:$CV48,\">\"&0)))","v":500000},{"$f":"IF(BV$11=\"\",0,SUM($Z48:BV48)*SUMIFS($Z58:$CV58,$Z$2:$CV$2,1+BV$2-SUMIFS($Z$2:$CV$2,$Z48:$CV48,\">\"&0)))","v":500000},{"$f":"IF(BW$11=\"\",0,SUM($Z48:BW48)*SUMIFS($Z58:$CV58,$Z$2:$CV$2,1+BW$2-SUMIFS($Z$2:$CV$2,$Z48:$CV48,\">\"&0)))","v":500000},{"$f":"IF(BX$11=\"\",0,SUM($Z48:BX48)*SUMIFS($Z58:$CV58,$Z$2:$CV$2,1+BX$2-SUMIFS($Z$2:$CV$2,$Z48:$CV48,\">\"&0)))","v":500000},{"$f":"IF(BY$11=\"\",0,SUM($Z48:BY48)*SUMIFS($Z58:$CV58,$Z$2:$CV$2,1+BY$2-SUMIFS($Z$2:$CV$2,$Z48:$CV48,\">\"&0)))","v":500000},{"$f":"IF(BZ$11=\"\",0,SUM($Z48:BZ48)*SUMIFS($Z58:$CV58,$Z$2:$CV$2,1+BZ$2-SUMIFS($Z$2:$CV$2,$Z48:$CV48,\">\"&0)))","v":500000},{"$f":"IF(CA$11=\"\",0,SUM($Z48:CA48)*SUMIFS($Z58:$CV58,$Z$2:$CV$2,1+CA$2-SUMIFS($Z$2:$CV$2,$Z48:$CV48,\">\"&0)))","v":500000},{"$f":"IF(CB$11=\"\",0,SUM($Z48:CB48)*SUMIFS($Z58:$CV58,$Z$2:$CV$2,1+CB$2-SUMIFS($Z$2:$CV$2,$Z48:$CV48,\">\"&0)))","v":500000},{"$f":"IF(CC$11=\"\",0,SUM($Z48:CC48)*SUMIFS($Z58:$CV58,$Z$2:$CV$2,1+CC$2-SUMIFS($Z$2:$CV$2,$Z48:$CV48,\">\"&0)))","v":500000},{"$f":"IF(CD$11=\"\",0,SUM($Z48:CD48)*SUMIFS($Z58:$CV58,$Z$2:$CV$2,1+CD$2-SUMIFS($Z$2:$CV$2,$Z48:$CV48,\">\"&0)))","v":500000},{"$f":"IF(CE$11=\"\",0,SUM($Z48:CE48)*SUMIFS($Z58:$CV58,$Z$2:$CV$2,1+CE$2-SUMIFS($Z$2:$CV$2,$Z48:$CV48,\">\"&0)))","v":500000},{"$f":"IF(CF$11=\"\",0,SUM($Z48:CF48)*SUMIFS($Z58:$CV58,$Z$2:$CV$2,1+CF$2-SUMIFS($Z$2:$CV$2,$Z48:$CV48,\">\"&0)))","v":500000},{"$f":"IF(CG$11=\"\",0,SUM($Z48:CG48)*SUMIFS($Z58:$CV58,$Z$2:$CV$2,1+CG$2-SUMIFS($Z$2:$CV$2,$Z48:$CV48,\">\"&0)))","v":500000},{"$f":"IF(CH$11=\"\",0,SUM($Z48:CH48)*SUMIFS($Z58:$CV58,$Z$2:$CV$2,1+CH$2-SUMIFS($Z$2:$CV$2,$Z48:$CV48,\">\"&0)))","v":500000},{"$f":"IF(CI$11=\"\",0,SUM($Z48:CI48)*SUMIFS($Z58:$CV58,$Z$2:$CV$2,1+CI$2-SUMIFS($Z$2:$CV$2,$Z48:$CV48,\">\"&0)))","v":0},{"$f":"IF(CJ$11=\"\",0,SUM($Z48:CJ48)*SUMIFS($Z58:$CV58,$Z$2:$CV$2,1+CJ$2-SUMIFS($Z$2:$CV$2,$Z48:$CV48,\">\"&0)))","v":0},{"$f":"IF(CK$11=\"\",0,SUM($Z48:CK48)*SUMIFS($Z58:$CV58,$Z$2:$CV$2,1+CK$2-SUMIFS($Z$2:$CV$2,$Z48:$CV48,\">\"&0)))","v":0},{"$f":"IF(CL$11=\"\",0,SUM($Z48:CL48)*SUMIFS($Z58:$CV58,$Z$2:$CV$2,1+CL$2-SUMIFS($Z$2:$CV$2,$Z48:$CV48,\">\"&0)))","v":0},{"$f":"IF(CM$11=\"\",0,SUM($Z48:CM48)*SUMIFS($Z58:$CV58,$Z$2:$CV$2,1+CM$2-SUMIFS($Z$2:$CV$2,$Z48:$CV48,\">\"&0)))","v":0},{"$f":"IF(CN$11=\"\",0,SUM($Z48:CN48)*SUMIFS($Z58:$CV58,$Z$2:$CV$2,1+CN$2-SUMIFS($Z$2:$CV$2,$Z48:$CV48,\">\"&0)))","v":0},{"$f":"IF(CO$11=\"\",0,SUM($Z48:CO48)*SUMIFS($Z58:$CV58,$Z$2:$CV$2,1+CO$2-SUMIFS($Z$2:$CV$2,$Z48:$CV48,\">\"&0)))","v":0},{"$f":"IF(CP$11=\"\",0,SUM($Z48:CP48)*SUMIFS($Z58:$CV58,$Z$2:$CV$2,1+CP$2-SUMIFS($Z$2:$CV$2,$Z48:$CV48,\">\"&0)))","v":0},{"$f":"IF(CQ$11=\"\",0,SUM($Z48:CQ48)*SUMIFS($Z58:$CV58,$Z$2:$CV$2,1+CQ$2-SUMIFS($Z$2:$CV$2,$Z48:$CV48,\">\"&0)))","v":0},{"$f":"IF(CR$11=\"\",0,SUM($Z48:CR48)*SUMIFS($Z58:$CV58,$Z$2:$CV$2,1+CR$2-SUMIFS($Z$2:$CV$2,$Z48:$CV48,\">\"&0)))","v":0},{"$f":"IF(CS$11=\"\",0,SUM($Z48:CS48)*SUMIFS($Z58:$CV58,$Z$2:$CV$2,1+CS$2-SUMIFS($Z$2:$CV$2,$Z48:$CV48,\">\"&0)))","v":0},{"$f":"IF(CT$11=\"\",0,SUM($Z48:CT48)*SUMIFS($Z58:$CV58,$Z$2:$CV$2,1+CT$2-SUMIFS($Z$2:$CV$2,$Z48:$CV48,\">\"&0)))","v":0},{"$f":"IF(CU$11=\"\",0,SUM($Z48:CU48)*SUMIFS($Z58:$CV58,$Z$2:$CV$2,1+CU$2-SUMIFS($Z$2:$CV$2,$Z48:$CV48,\">\"&0)))","v":0}]
[{"$f":"ROW()","v":69},null,null,null,null,null,{"$f":"IF($R69=\"^\",IF(COUNTIF(Lists!$13:$13,H69)=1,0,1),0)","v":0},{"$f":"H65","v":"Амортизация"},{"$f":"Items!AU19","v":"Закупка и монтаж оборудования"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,9666666.6666666679,null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z49:AA49)*SUMIFS($Z59:$CV59,$Z$2:$CV$2,1+AA$2-SUMIFS($Z$2:$CV$2,$Z49:$CV49,\">\"&0)))","v":0},{"$f":"IF(AB$11=\"\",0,SUM($Z49:AB49)*SUMIFS($Z59:$CV59,$Z$2:$CV$2,1+AB$2-SUMIFS($Z$2:$CV$2,$Z49:$CV49,\">\"&0)))","v":0},{"$f":"IF(AC$11=\"\",0,SUM($Z49:AC49)*SUMIFS($Z59:$CV59,$Z$2:$CV$2,1+AC$2-SUMIFS($Z$2:$CV$2,$Z49:$CV49,\">\"&0)))","v":166666.66666666666},{"$f":"IF(AD$11=\"\",0,SUM($Z49:AD49)*SUMIFS($Z59:$CV59,$Z$2:$CV$2,1+AD$2-SUMIFS($Z$2:$CV$2,$Z49:$CV49,\">\"&0)))","v":166666.66666666666},{"$f":"IF(AE$11=\"\",0,SUM($Z49:AE49)*SUMIFS($Z59:$CV59,$Z$2:$CV$2,1+AE$2-SUMIFS($Z$2:$CV$2,$Z49:$CV49,\">\"&0)))","v":166666.66666666666},{"$f":"IF(AF$11=\"\",0,SUM($Z49:AF49)*SUMIFS($Z59:$CV59,$Z$2:$CV$2,1+AF$2-SUMIFS($Z$2:$CV$2,$Z49:$CV49,\">\"&0)))","v":166666.66666666666},{"$f":"IF(AG$11=\"\",0,SUM($Z49:AG49)*SUMIFS($Z59:$CV59,$Z$2:$CV$2,1+AG$2-SUMIFS($Z$2:$CV$2,$Z49:$CV49,\">\"&0)))","v":166666.66666666666},{"$f":"IF(AH$11=\"\",0,SUM($Z49:AH49)*SUMIFS($Z59:$CV59,$Z$2:$CV$2,1+AH$2-SUMIFS($Z$2:$CV$2,$Z49:$CV49,\">\"&0)))","v":166666.66666666666},{"$f":"IF(AI$11=\"\",0,SUM($Z49:AI49)*SUMIFS($Z59:$CV59,$Z$2:$CV$2,1+AI$2-SUMIFS($Z$2:$CV$2,$Z49:$CV49,\">\"&0)))","v":166666.66666666666},{"$f":"IF(AJ$11=\"\",0,SUM($Z49:AJ49)*SUMIFS($Z59:$CV59,$Z$2:$CV$2,1+AJ$2-SUMIFS($Z$2:$CV$2,$Z49:$CV49,\">\"&0)))","v":166666.66666666666},{"$f":"IF(AK$11=\"\",0,SUM($Z49:AK49)*SUMIFS($Z59:$CV59,$Z$2:$CV$2,1+AK$2-SUMIFS($Z$2:$CV$2,$Z49:$CV49,\">\"&0)))","v":166666.66666666666},{"$f":"IF(AL$11=\"\",0,SUM($Z49:AL49)*SUMIFS($Z59:$CV59,$Z$2:$CV$2,1+AL$2-SUMIFS($Z$2:$CV$2,$Z49:$CV49,\">\"&0)))","v":166666.66666666666},{"$f":"IF(AM$11=\"\",0,SUM($Z49:AM49)*SUMIFS($Z59:$CV59,$Z$2:$CV$2,1+AM$2-SUMIFS($Z$2:$CV$2,$Z49:$CV49,\">\"&0)))","v":166666.66666666666},{"$f":"IF(AN$11=\"\",0,SUM($Z49:AN49)*SUMIFS($Z59:$CV59,$Z$2:$CV$2,1+AN$2-SUMIFS($Z$2:$CV$2,$Z49:$CV49,\">\"&0)))","v":166666.66666666666},{"$f":"IF(AO$11=\"\",0,SUM($Z49:AO49)*SUMIFS($Z59:$CV59,$Z$2:$CV$2,1+AO$2-SUMIFS($Z$2:$CV$2,$Z49:$CV49,\">\"&0)))","v":166666.66666666666},{"$f":"IF(AP$11=\"\",0,SUM($Z49:AP49)*SUMIFS($Z59:$CV59,$Z$2:$CV$2,1+AP$2-SUMIFS($Z$2:$CV$2,$Z49:$CV49,\">\"&0)))","v":166666.66666666666},{"$f":"IF(AQ$11=\"\",0,SUM($Z49:AQ49)*SUMIFS($Z59:$CV59,$Z$2:$CV$2,1+AQ$2-SUMIFS($Z$2:$CV$2,$Z49:$CV49,\">\"&0)))","v":166666.66666666666},{"$f":"IF(AR$11=\"\",0,SUM($Z49:AR49)*SUMIFS($Z59:$CV59,$Z$2:$CV$2,1+AR$2-SUMIFS($Z$2:$CV$2,$Z49:$CV49,\">\"&0)))","v":166666.66666666666},{"$f":"IF(AS$11=\"\",0,SUM($Z49:AS49)*SUMIFS($Z59:$CV59,$Z$2:$CV$2,1+AS$2-SUMIFS($Z$2:$CV$2,$Z49:$CV49,\">\"&0)))","v":166666.66666666666},{"$f":"IF(AT$11=\"\",0,SUM($Z49:AT49)*SUMIFS($Z59:$CV59,$Z$2:$CV$2,1+AT$2-SUMIFS($Z$2:$CV$2,$Z49:$CV49,\">\"&0)))","v":166666.66666666666},{"$f":"IF(AU$11=\"\",0,SUM($Z49:AU49)*SUMIFS($Z59:$CV59,$Z$2:$CV$2,1+AU$2-SUMIFS($Z$2:$CV$2,$Z49:$CV49,\">\"&0)))","v":166666.66666666666},{"$f":"IF(AV$11=\"\",0,SUM($Z49:AV49)*SUMIFS($Z59:$CV59,$Z$2:$CV$2,1+AV$2-SUMIFS($Z$2:$CV$2,$Z49:$CV49,\">\"&0)))","v":166666.66666666666},{"$f":"IF(AW$11=\"\",0,SUM($Z49:AW49)*SUMIFS($Z59:$CV59,$Z$2:$CV$2,1+AW$2-SUMIFS($Z$2:$CV$2,$Z49:$CV49,\">\"&0)))","v":166666.66666666666},{"$f":"IF(AX$11=\"\",0,SUM($Z49:AX49)*SUMIFS($Z59:$CV59,$Z$2:$CV$2,1+AX$2-SUMIFS($Z$2:$CV$2,$Z49:$CV49,\">\"&0)))","v":166666.66666666666},{"$f":"IF(AY$11=\"\",0,SUM($Z49:AY49)*SUMIFS($Z59:$CV59,$Z$2:$CV$2,1+AY$2-SUMIFS($Z$2:$CV$2,$Z49:$CV49,\">\"&0)))","v":166666.66666666666},{"$f":"IF(AZ$11=\"\",0,SUM($Z49:AZ49)*SUMIFS($Z59:$CV59,$Z$2:$CV$2,1+AZ$2-SUMIFS($Z$2:$CV$2,$Z49:$CV49,\">\"&0)))","v":166666.66666666666},{"$f":"IF(BA$11=\"\",0,SUM($Z49:BA49)*SUMIFS($Z59:$CV59,$Z$2:$CV$2,1+BA$2-SUMIFS($Z$2:$CV$2,$Z49:$CV49,\">\"&0)))","v":166666.66666666666},{"$f":"IF(BB$11=\"\",0,SUM($Z49:BB49)*SUMIFS($Z59:$CV59,$Z$2:$CV$2,1+BB$2-SUMIFS($Z$2:$CV$2,$Z49:$CV49,\">\"&0)))","v":166666.66666666666},{"$f":"IF(BC$11=\"\",0,SUM($Z49:BC49)*SUMIFS($Z59:$CV59,$Z$2:$CV$2,1+BC$2-SUMIFS($Z$2:$CV$2,$Z49:$CV49,\">\"&0)))","v":166666.66666666666},{"$f":"IF(BD$11=\"\",0,SUM($Z49:BD49)*SUMIFS($Z59:$CV59,$Z$2:$CV$2,1+BD$2-SUMIFS($Z$2:$CV$2,$Z49:$CV49,\">\"&0)))","v":166666.66666666666},{"$f":"IF(BE$11=\"\",0,SUM($Z49:BE49)*SUMIFS($Z59:$CV59,$Z$2:$CV$2,1+BE$2-SUMIFS($Z$2:$CV$2,$Z49:$CV49,\">\"&0)))","v":166666.66666666666},{"$f":"IF(BF$11=\"\",0,SUM($Z49:BF49)*SUMIFS($Z59:$CV59,$Z$2:$CV$2,1+BF$2-SUMIFS($Z$2:$CV$2,$Z49:$CV49,\">\"&0)))","v":166666.66666666666},{"$f":"IF(BG$11=\"\",0,SUM($Z49:BG49)*SUMIFS($Z59:$CV59,$Z$2:$CV$2,1+BG$2-SUMIFS($Z$2:$CV$2,$Z49:$CV49,\">\"&0)))","v":166666.66666666666},{"$f":"IF(BH$11=\"\",0,SUM($Z49:BH49)*SUMIFS($Z59:$CV59,$Z$2:$CV$2,1+BH$2-SUMIFS($Z$2:$CV$2,$Z49:$CV49,\">\"&0)))","v":166666.66666666666},{"$f":"IF(BI$11=\"\",0,SUM($Z49:BI49)*SUMIFS($Z59:$CV59,$Z$2:$CV$2,1+BI$2-SUMIFS($Z$2:$CV$2,$Z49:$CV49,\">\"&0)))","v":166666.66666666666},{"$f":"IF(BJ$11=\"\",0,SUM($Z49:BJ49)*SUMIFS($Z59:$CV59,$Z$2:$CV$2,1+BJ$2-SUMIFS($Z$2:$CV$2,$Z49:$CV49,\">\"&0)))","v":166666.66666666666},{"$f":"IF(BK$11=\"\",0,SUM($Z49:BK49)*SUMIFS($Z59:$CV59,$Z$2:$CV$2,1+BK$2-SUMIFS($Z$2:$CV$2,$Z49:$CV49,\">\"&0)))","v":166666.66666666666},{"$f":"IF(BL$11=\"\",0,SUM($Z49:BL49)*SUMIFS($Z59:$CV59,$Z$2:$CV$2,1+BL$2-SUMIFS($Z$2:$CV$2,$Z49:$CV49,\">\"&0)))","v":166666.66666666666},{"$f":"IF(BM$11=\"\",0,SUM($Z49:BM49)*SUMIFS($Z59:$CV59,$Z$2:$CV$2,1+BM$2-SUMIFS($Z$2:$CV$2,$Z49:$CV49,\">\"&0)))","v":166666.66666666666},{"$f":"IF(BN$11=\"\",0,SUM($Z49:BN49)*SUMIFS($Z59:$CV59,$Z$2:$CV$2,1+BN$2-SUMIFS($Z$2:$CV$2,$Z49:$CV49,\">\"&0)))","v":166666.66666666666},{"$f":"IF(BO$11=\"\",0,SUM($Z49:BO49)*SUMIFS($Z59:$CV59,$Z$2:$CV$2,1+BO$2-SUMIFS($Z$2:$CV$2,$Z49:$CV49,\">\"&0)))","v":166666.66666666666},{"$f":"IF(BP$11=\"\",0,SUM($Z49:BP49)*SUMIFS($Z59:$CV59,$Z$2:$CV$2,1+BP$2-SUMIFS($Z$2:$CV$2,$Z49:$CV49,\">\"&0)))","v":166666.66666666666},{"$f":"IF(BQ$11=\"\",0,SUM($Z49:BQ49)*SUMIFS($Z59:$CV59,$Z$2:$CV$2,1+BQ$2-SUMIFS($Z$2:$CV$2,$Z49:$CV49,\">\"&0)))","v":166666.66666666666},{"$f":"IF(BR$11=\"\",0,SUM($Z49:BR49)*SUMIFS($Z59:$CV59,$Z$2:$CV$2,1+BR$2-SUMIFS($Z$2:$CV$2,$Z49:$CV49,\">\"&0)))","v":166666.66666666666},{"$f":"IF(BS$11=\"\",0,SUM($Z49:BS49)*SUMIFS($Z59:$CV59,$Z$2:$CV$2,1+BS$2-SUMIFS($Z$2:$CV$2,$Z49:$CV49,\">\"&0)))","v":166666.66666666666},{"$f":"IF(BT$11=\"\",0,SUM($Z49:BT49)*SUMIFS($Z59:$CV59,$Z$2:$CV$2,1+BT$2-SUMIFS($Z$2:$CV$2,$Z49:$CV49,\">\"&0)))","v":166666.66666666666},{"$f":"IF(BU$11=\"\",0,SUM($Z49:BU49)*SUMIFS($Z59:$CV59,$Z$2:$CV$2,1+BU$2-SUMIFS($Z$2:$CV$2,$Z49:$CV49,\">\"&0)))","v":166666.66666666666},{"$f":"IF(BV$11=\"\",0,SUM($Z49:BV49)*SUMIFS($Z59:$CV59,$Z$2:$CV$2,1+BV$2-SUMIFS($Z$2:$CV$2,$Z49:$CV49,\">\"&0)))","v":166666.66666666666},{"$f":"IF(BW$11=\"\",0,SUM($Z49:BW49)*SUMIFS($Z59:$CV59,$Z$2:$CV$2,1+BW$2-SUMIFS($Z$2:$CV$2,$Z49:$CV49,\">\"&0)))","v":166666.66666666666},{"$f":"IF(BX$11=\"\",0,SUM($Z49:BX49)*SUMIFS($Z59:$CV59,$Z$2:$CV$2,1+BX$2-SUMIFS($Z$2:$CV$2,$Z49:$CV49,\">\"&0)))","v":166666.66666666666},{"$f":"IF(BY$11=\"\",0,SUM($Z49:BY49)*SUMIFS($Z59:$CV59,$Z$2:$CV$2,1+BY$2-SUMIFS($Z$2:$CV$2,$Z49:$CV49,\">\"&0)))","v":166666.66666666666},{"$f":"IF(BZ$11=\"\",0,SUM($Z49:BZ49)*SUMIFS($Z59:$CV59,$Z$2:$CV$2,1+BZ$2-SUMIFS($Z$2:$CV$2,$Z49:$CV49,\">\"&0)))","v":166666.66666666666},{"$f":"IF(CA$11=\"\",0,SUM($Z49:CA49)*SUMIFS($Z59:$CV59,$Z$2:$CV$2,1+CA$2-SUMIFS($Z$2:$CV$2,$Z49:$CV49,\">\"&0)))","v":166666.66666666666},{"$f":"IF(CB$11=\"\",0,SUM($Z49:CB49)*SUMIFS($Z59:$CV59,$Z$2:$CV$2,1+CB$2-SUMIFS($Z$2:$CV$2,$Z49:$CV49,\">\"&0)))","v":166666.66666666666},{"$f":"IF(CC$11=\"\",0,SUM($Z49:CC49)*SUMIFS($Z59:$CV59,$Z$2:$CV$2,1+CC$2-SUMIFS($Z$2:$CV$2,$Z49:$CV49,\">\"&0)))","v":166666.66666666666},{"$f":"IF(CD$11=\"\",0,SUM($Z49:CD49)*SUMIFS($Z59:$CV59,$Z$2:$CV$2,1+CD$2-SUMIFS($Z$2:$CV$2,$Z49:$CV49,\">\"&0)))","v":166666.66666666666},{"$f":"IF(CE$11=\"\",0,SUM($Z49:CE49)*SUMIFS($Z59:$CV59,$Z$2:$CV$2,1+CE$2-SUMIFS($Z$2:$CV$2,$Z49:$CV49,\">\"&0)))","v":166666.66666666666},{"$f":"IF(CF$11=\"\",0,SUM($Z49:CF49)*SUMIFS($Z59:$CV59,$Z$2:$CV$2,1+CF$2-SUMIFS($Z$2:$CV$2,$Z49:$CV49,\">\"&0)))","v":166666.66666666666},{"$f":"IF(CG$11=\"\",0,SUM($Z49:CG49)*SUMIFS($Z59:$CV59,$Z$2:$CV$2,1+CG$2-SUMIFS($Z$2:$CV$2,$Z49:$CV49,\">\"&0)))","v":166666.66666666666},{"$f":"IF(CH$11=\"\",0,SUM($Z49:CH49)*SUMIFS($Z59:$CV59,$Z$2:$CV$2,1+CH$2-SUMIFS($Z$2:$CV$2,$Z49:$CV49,\">\"&0)))","v":166666.66666666666},{"$f":"IF(CI$11=\"\",0,SUM($Z49:CI49)*SUMIFS($Z59:$CV59,$Z$2:$CV$2,1+CI$2-SUMIFS($Z$2:$CV$2,$Z49:$CV49,\">\"&0)))","v":0},{"$f":"IF(CJ$11=\"\",0,SUM($Z49:CJ49)*SUMIFS($Z59:$CV59,$Z$2:$CV$2,1+CJ$2-SUMIFS($Z$2:$CV$2,$Z49:$CV49,\">\"&0)))","v":0},{"$f":"IF(CK$11=\"\",0,SUM($Z49:CK49)*SUMIFS($Z59:$CV59,$Z$2:$CV$2,1+CK$2-SUMIFS($Z$2:$CV$2,$Z49:$CV49,\">\"&0)))","v":0},{"$f":"IF(CL$11=\"\",0,SUM($Z49:CL49)*SUMIFS($Z59:$CV59,$Z$2:$CV$2,1+CL$2-SUMIFS($Z$2:$CV$2,$Z49:$CV49,\">\"&0)))","v":0},{"$f":"IF(CM$11=\"\",0,SUM($Z49:CM49)*SUMIFS($Z59:$CV59,$Z$2:$CV$2,1+CM$2-SUMIFS($Z$2:$CV$2,$Z49:$CV49,\">\"&0)))","v":0},{"$f":"IF(CN$11=\"\",0,SUM($Z49:CN49)*SUMIFS($Z59:$CV59,$Z$2:$CV$2,1+CN$2-SUMIFS($Z$2:$CV$2,$Z49:$CV49,\">\"&0)))","v":0},{"$f":"IF(CO$11=\"\",0,SUM($Z49:CO49)*SUMIFS($Z59:$CV59,$Z$2:$CV$2,1+CO$2-SUMIFS($Z$2:$CV$2,$Z49:$CV49,\">\"&0)))","v":0},{"$f":"IF(CP$11=\"\",0,SUM($Z49:CP49)*SUMIFS($Z59:$CV59,$Z$2:$CV$2,1+CP$2-SUMIFS($Z$2:$CV$2,$Z49:$CV49,\">\"&0)))","v":0},{"$f":"IF(CQ$11=\"\",0,SUM($Z49:CQ49)*SUMIFS($Z59:$CV59,$Z$2:$CV$2,1+CQ$2-SUMIFS($Z$2:$CV$2,$Z49:$CV49,\">\"&0)))","v":0},{"$f":"IF(CR$11=\"\",0,SUM($Z49:CR49)*SUMIFS($Z59:$CV59,$Z$2:$CV$2,1+CR$2-SUMIFS($Z$2:$CV$2,$Z49:$CV49,\">\"&0)))","v":0},{"$f":"IF(CS$11=\"\",0,SUM($Z49:CS49)*SUMIFS($Z59:$CV59,$Z$2:$CV$2,1+CS$2-SUMIFS($Z$2:$CV$2,$Z49:$CV49,\">\"&0)))","v":0},{"$f":"IF(CT$11=\"\",0,SUM($Z49:CT49)*SUMIFS($Z59:$CV59,$Z$2:$CV$2,1+CT$2-SUMIFS($Z$2:$CV$2,$Z49:$CV49,\">\"&0)))","v":0},{"$f":"IF(CU$11=\"\",0,SUM($Z49:CU49)*SUMIFS($Z59:$CV59,$Z$2:$CV$2,1+CU$2-SUMIFS($Z$2:$CV$2,$Z49:$CV49,\">\"&0)))","v":0}]
[{"$f":"ROW()","v":70},null,null,null,null,null,{"$f":"IF($R70=\"^\",IF(COUNTIF(Lists!$13:$13,H70)=1,0,1),0)","v":0},{"$f":"H65","v":"Амортизация"},{"$f":"Items!AU20","v":"Технологические инструкции"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,966666.66666666593,null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z50:AA50)*SUMIFS($Z60:$CV60,$Z$2:$CV$2,1+AA$2-SUMIFS($Z$2:$CV$2,$Z50:$CV50,\">\"&0)))","v":0},{"$f":"IF(AB$11=\"\",0,SUM($Z50:AB50)*SUMIFS($Z60:$CV60,$Z$2:$CV$2,1+AB$2-SUMIFS($Z$2:$CV$2,$Z50:$CV50,\">\"&0)))","v":0},{"$f":"IF(AC$11=\"\",0,SUM($Z50:AC50)*SUMIFS($Z60:$CV60,$Z$2:$CV$2,1+AC$2-SUMIFS($Z$2:$CV$2,$Z50:$CV50,\">\"&0)))","v":16666.666666666668},{"$f":"IF(AD$11=\"\",0,SUM($Z50:AD50)*SUMIFS($Z60:$CV60,$Z$2:$CV$2,1+AD$2-SUMIFS($Z$2:$CV$2,$Z50:$CV50,\">\"&0)))","v":16666.666666666668},{"$f":"IF(AE$11=\"\",0,SUM($Z50:AE50)*SUMIFS($Z60:$CV60,$Z$2:$CV$2,1+AE$2-SUMIFS($Z$2:$CV$2,$Z50:$CV50,\">\"&0)))","v":16666.666666666668},{"$f":"IF(AF$11=\"\",0,SUM($Z50:AF50)*SUMIFS($Z60:$CV60,$Z$2:$CV$2,1+AF$2-SUMIFS($Z$2:$CV$2,$Z50:$CV50,\">\"&0)))","v":16666.666666666668},{"$f":"IF(AG$11=\"\",0,SUM($Z50:AG50)*SUMIFS($Z60:$CV60,$Z$2:$CV$2,1+AG$2-SUMIFS($Z$2:$CV$2,$Z50:$CV50,\">\"&0)))","v":16666.666666666668},{"$f":"IF(AH$11=\"\",0,SUM($Z50:AH50)*SUMIFS($Z60:$CV60,$Z$2:$CV$2,1+AH$2-SUMIFS($Z$2:$CV$2,$Z50:$CV50,\">\"&0)))","v":16666.666666666668},{"$f":"IF(AI$11=\"\",0,SUM($Z50:AI50)*SUMIFS($Z60:$CV60,$Z$2:$CV$2,1+AI$2-SUMIFS($Z$2:$CV$2,$Z50:$CV50,\">\"&0)))","v":16666.666666666668},{"$f":"IF(AJ$11=\"\",0,SUM($Z50:AJ50)*SUMIFS($Z60:$CV60,$Z$2:$CV$2,1+AJ$2-SUMIFS($Z$2:$CV$2,$Z50:$CV50,\">\"&0)))","v":16666.666666666668},{"$f":"IF(AK$11=\"\",0,SUM($Z50:AK50)*SUMIFS($Z60:$CV60,$Z$2:$CV$2,1+AK$2-SUMIFS($Z$2:$CV$2,$Z50:$CV50,\">\"&0)))","v":16666.666666666668},{"$f":"IF(AL$11=\"\",0,SUM($Z50:AL50)*SUMIFS($Z60:$CV60,$Z$2:$CV$2,1+AL$2-SUMIFS($Z$2:$CV$2,$Z50:$CV50,\">\"&0)))","v":16666.666666666668},{"$f":"IF(AM$11=\"\",0,SUM($Z50:AM50)*SUMIFS($Z60:$CV60,$Z$2:$CV$2,1+AM$2-SUMIFS($Z$2:$CV$2,$Z50:$CV50,\">\"&0)))","v":16666.666666666668},{"$f":"IF(AN$11=\"\",0,SUM($Z50:AN50)*SUMIFS($Z60:$CV60,$Z$2:$CV$2,1+AN$2-SUMIFS($Z$2:$CV$2,$Z50:$CV50,\">\"&0)))","v":16666.666666666668},{"$f":"IF(AO$11=\"\",0,SUM($Z50:AO50)*SUMIFS($Z60:$CV60,$Z$2:$CV$2,1+AO$2-SUMIFS($Z$2:$CV$2,$Z50:$CV50,\">\"&0)))","v":16666.666666666668},{"$f":"IF(AP$11=\"\",0,SUM($Z50:AP50)*SUMIFS($Z60:$CV60,$Z$2:$CV$2,1+AP$2-SUMIFS($Z$2:$CV$2,$Z50:$CV50,\">\"&0)))","v":16666.666666666668},{"$f":"IF(AQ$11=\"\",0,SUM($Z50:AQ50)*SUMIFS($Z60:$CV60,$Z$2:$CV$2,1+AQ$2-SUMIFS($Z$2:$CV$2,$Z50:$CV50,\">\"&0)))","v":16666.666666666668},{"$f":"IF(AR$11=\"\",0,SUM($Z50:AR50)*SUMIFS($Z60:$CV60,$Z$2:$CV$2,1+AR$2-SUMIFS($Z$2:$CV$2,$Z50:$CV50,\">\"&0)))","v":16666.666666666668},{"$f":"IF(AS$11=\"\",0,SUM($Z50:AS50)*SUMIFS($Z60:$CV60,$Z$2:$CV$2,1+AS$2-SUMIFS($Z$2:$CV$2,$Z50:$CV50,\">\"&0)))","v":16666.666666666668},{"$f":"IF(AT$11=\"\",0,SUM($Z50:AT50)*SUMIFS($Z60:$CV60,$Z$2:$CV$2,1+AT$2-SUMIFS($Z$2:$CV$2,$Z50:$CV50,\">\"&0)))","v":16666.666666666668},{"$f":"IF(AU$11=\"\",0,SUM($Z50:AU50)*SUMIFS($Z60:$CV60,$Z$2:$CV$2,1+AU$2-SUMIFS($Z$2:$CV$2,$Z50:$CV50,\">\"&0)))","v":16666.666666666668},{"$f":"IF(AV$11=\"\",0,SUM($Z50:AV50)*SUMIFS($Z60:$CV60,$Z$2:$CV$2,1+AV$2-SUMIFS($Z$2:$CV$2,$Z50:$CV50,\">\"&0)))","v":16666.666666666668},{"$f":"IF(AW$11=\"\",0,SUM($Z50:AW50)*SUMIFS($Z60:$CV60,$Z$2:$CV$2,1+AW$2-SUMIFS($Z$2:$CV$2,$Z50:$CV50,\">\"&0)))","v":16666.666666666668},{"$f":"IF(AX$11=\"\",0,SUM($Z50:AX50)*SUMIFS($Z60:$CV60,$Z$2:$CV$2,1+AX$2-SUMIFS($Z$2:$CV$2,$Z50:$CV50,\">\"&0)))","v":16666.666666666668},{"$f":"IF(AY$11=\"\",0,SUM($Z50:AY50)*SUMIFS($Z60:$CV60,$Z$2:$CV$2,1+AY$2-SUMIFS($Z$2:$CV$2,$Z50:$CV50,\">\"&0)))","v":16666.666666666668},{"$f":"IF(AZ$11=\"\",0,SUM($Z50:AZ50)*SUMIFS($Z60:$CV60,$Z$2:$CV$2,1+AZ$2-SUMIFS($Z$2:$CV$2,$Z50:$CV50,\">\"&0)))","v":16666.666666666668},{"$f":"IF(BA$11=\"\",0,SUM($Z50:BA50)*SUMIFS($Z60:$CV60,$Z$2:$CV$2,1+BA$2-SUMIFS($Z$2:$CV$2,$Z50:$CV50,\">\"&0)))","v":16666.666666666668},{"$f":"IF(BB$11=\"\",0,SUM($Z50:BB50)*SUMIFS($Z60:$CV60,$Z$2:$CV$2,1+BB$2-SUMIFS($Z$2:$CV$2,$Z50:$CV50,\">\"&0)))","v":16666.666666666668},{"$f":"IF(BC$11=\"\",0,SUM($Z50:BC50)*SUMIFS($Z60:$CV60,$Z$2:$CV$2,1+BC$2-SUMIFS($Z$2:$CV$2,$Z50:$CV50,\">\"&0)))","v":16666.666666666668},{"$f":"IF(BD$11=\"\",0,SUM($Z50:BD50)*SUMIFS($Z60:$CV60,$Z$2:$CV$2,1+BD$2-SUMIFS($Z$2:$CV$2,$Z50:$CV50,\">\"&0)))","v":16666.666666666668},{"$f":"IF(BE$11=\"\",0,SUM($Z50:BE50)*SUMIFS($Z60:$CV60,$Z$2:$CV$2,1+BE$2-SUMIFS($Z$2:$CV$2,$Z50:$CV50,\">\"&0)))","v":16666.666666666668},{"$f":"IF(BF$11=\"\",0,SUM($Z50:BF50)*SUMIFS($Z60:$CV60,$Z$2:$CV$2,1+BF$2-SUMIFS($Z$2:$CV$2,$Z50:$CV50,\">\"&0)))","v":16666.666666666668},{"$f":"IF(BG$11=\"\",0,SUM($Z50:BG50)*SUMIFS($Z60:$CV60,$Z$2:$CV$2,1+BG$2-SUMIFS($Z$2:$CV$2,$Z50:$CV50,\">\"&0)))","v":16666.666666666668},{"$f":"IF(BH$11=\"\",0,SUM($Z50:BH50)*SUMIFS($Z60:$CV60,$Z$2:$CV$2,1+BH$2-SUMIFS($Z$2:$CV$2,$Z50:$CV50,\">\"&0)))","v":16666.666666666668},{"$f":"IF(BI$11=\"\",0,SUM($Z50:BI50)*SUMIFS($Z60:$CV60,$Z$2:$CV$2,1+BI$2-SUMIFS($Z$2:$CV$2,$Z50:$CV50,\">\"&0)))","v":16666.666666666668},{"$f":"IF(BJ$11=\"\",0,SUM($Z50:BJ50)*SUMIFS($Z60:$CV60,$Z$2:$CV$2,1+BJ$2-SUMIFS($Z$2:$CV$2,$Z50:$CV50,\">\"&0)))","v":16666.666666666668},{"$f":"IF(BK$11=\"\",0,SUM($Z50:BK50)*SUMIFS($Z60:$CV60,$Z$2:$CV$2,1+BK$2-SUMIFS($Z$2:$CV$2,$Z50:$CV50,\">\"&0)))","v":16666.666666666668},{"$f":"IF(BL$11=\"\",0,SUM($Z50:BL50)*SUMIFS($Z60:$CV60,$Z$2:$CV$2,1+BL$2-SUMIFS($Z$2:$CV$2,$Z50:$CV50,\">\"&0)))","v":16666.666666666668},{"$f":"IF(BM$11=\"\",0,SUM($Z50:BM50)*SUMIFS($Z60:$CV60,$Z$2:$CV$2,1+BM$2-SUMIFS($Z$2:$CV$2,$Z50:$CV50,\">\"&0)))","v":16666.666666666668},{"$f":"IF(BN$11=\"\",0,SUM($Z50:BN50)*SUMIFS($Z60:$CV60,$Z$2:$CV$2,1+BN$2-SUMIFS($Z$2:$CV$2,$Z50:$CV50,\">\"&0)))","v":16666.666666666668},{"$f":"IF(BO$11=\"\",0,SUM($Z50:BO50)*SUMIFS($Z60:$CV60,$Z$2:$CV$2,1+BO$2-SUMIFS($Z$2:$CV$2,$Z50:$CV50,\">\"&0)))","v":16666.666666666668},{"$f":"IF(BP$11=\"\",0,SUM($Z50:BP50)*SUMIFS($Z60:$CV60,$Z$2:$CV$2,1+BP$2-SUMIFS($Z$2:$CV$2,$Z50:$CV50,\">\"&0)))","v":16666.666666666668},{"$f":"IF(BQ$11=\"\",0,SUM($Z50:BQ50)*SUMIFS($Z60:$CV60,$Z$2:$CV$2,1+BQ$2-SUMIFS($Z$2:$CV$2,$Z50:$CV50,\">\"&0)))","v":16666.666666666668},{"$f":"IF(BR$11=\"\",0,SUM($Z50:BR50)*SUMIFS($Z60:$CV60,$Z$2:$CV$2,1+BR$2-SUMIFS($Z$2:$CV$2,$Z50:$CV50,\">\"&0)))","v":16666.666666666668},{"$f":"IF(BS$11=\"\",0,SUM($Z50:BS50)*SUMIFS($Z60:$CV60,$Z$2:$CV$2,1+BS$2-SUMIFS($Z$2:$CV$2,$Z50:$CV50,\">\"&0)))","v":16666.666666666668},{"$f":"IF(BT$11=\"\",0,SUM($Z50:BT50)*SUMIFS($Z60:$CV60,$Z$2:$CV$2,1+BT$2-SUMIFS($Z$2:$CV$2,$Z50:$CV50,\">\"&0)))","v":16666.666666666668},{"$f":"IF(BU$11=\"\",0,SUM($Z50:BU50)*SUMIFS($Z60:$CV60,$Z$2:$CV$2,1+BU$2-SUMIFS($Z$2:$CV$2,$Z50:$CV50,\">\"&0)))","v":16666.666666666668},{"$f":"IF(BV$11=\"\",0,SUM($Z50:BV50)*SUMIFS($Z60:$CV60,$Z$2:$CV$2,1+BV$2-SUMIFS($Z$2:$CV$2,$Z50:$CV50,\">\"&0)))","v":16666.666666666668},{"$f":"IF(BW$11=\"\",0,SUM($Z50:BW50)*SUMIFS($Z60:$CV60,$Z$2:$CV$2,1+BW$2-SUMIFS($Z$2:$CV$2,$Z50:$CV50,\">\"&0)))","v":16666.666666666668},{"$f":"IF(BX$11=\"\",0,SUM($Z50:BX50)*SUMIFS($Z60:$CV60,$Z$2:$CV$2,1+BX$2-SUMIFS($Z$2:$CV$2,$Z50:$CV50,\">\"&0)))","v":16666.666666666668},{"$f":"IF(BY$11=\"\",0,SUM($Z50:BY50)*SUMIFS($Z60:$CV60,$Z$2:$CV$2,1+BY$2-SUMIFS($Z$2:$CV$2,$Z50:$CV50,\">\"&0)))","v":16666.666666666668},{"$f":"IF(BZ$11=\"\",0,SUM($Z50:BZ50)*SUMIFS($Z60:$CV60,$Z$2:$CV$2,1+BZ$2-SUMIFS($Z$2:$CV$2,$Z50:$CV50,\">\"&0)))","v":16666.666666666668},{"$f":"IF(CA$11=\"\",0,SUM($Z50:CA50)*SUMIFS($Z60:$CV60,$Z$2:$CV$2,1+CA$2-SUMIFS($Z$2:$CV$2,$Z50:$CV50,\">\"&0)))","v":16666.666666666668},{"$f":"IF(CB$11=\"\",0,SUM($Z50:CB50)*SUMIFS($Z60:$CV60,$Z$2:$CV$2,1+CB$2-SUMIFS($Z$2:$CV$2,$Z50:$CV50,\">\"&0)))","v":16666.666666666668},{"$f":"IF(CC$11=\"\",0,SUM($Z50:CC50)*SUMIFS($Z60:$CV60,$Z$2:$CV$2,1+CC$2-SUMIFS($Z$2:$CV$2,$Z50:$CV50,\">\"&0)))","v":16666.666666666668},{"$f":"IF(CD$11=\"\",0,SUM($Z50:CD50)*SUMIFS($Z60:$CV60,$Z$2:$CV$2,1+CD$2-SUMIFS($Z$2:$CV$2,$Z50:$CV50,\">\"&0)))","v":16666.666666666668},{"$f":"IF(CE$11=\"\",0,SUM($Z50:CE50)*SUMIFS($Z60:$CV60,$Z$2:$CV$2,1+CE$2-SUMIFS($Z$2:$CV$2,$Z50:$CV50,\">\"&0)))","v":16666.666666666668},{"$f":"IF(CF$11=\"\",0,SUM($Z50:CF50)*SUMIFS($Z60:$CV60,$Z$2:$CV$2,1+CF$2-SUMIFS($Z$2:$CV$2,$Z50:$CV50,\">\"&0)))","v":16666.666666666668},{"$f":"IF(CG$11=\"\",0,SUM($Z50:CG50)*SUMIFS($Z60:$CV60,$Z$2:$CV$2,1+CG$2-SUMIFS($Z$2:$CV$2,$Z50:$CV50,\">\"&0)))","v":16666.666666666668},{"$f":"IF(CH$11=\"\",0,SUM($Z50:CH50)*SUMIFS($Z60:$CV60,$Z$2:$CV$2,1+CH$2-SUMIFS($Z$2:$CV$2,$Z50:$CV50,\">\"&0)))","v":16666.666666666668},{"$f":"IF(CI$11=\"\",0,SUM($Z50:CI50)*SUMIFS($Z60:$CV60,$Z$2:$CV$2,1+CI$2-SUMIFS($Z$2:$CV$2,$Z50:$CV50,\">\"&0)))","v":0},{"$f":"IF(CJ$11=\"\",0,SUM($Z50:CJ50)*SUMIFS($Z60:$CV60,$Z$2:$CV$2,1+CJ$2-SUMIFS($Z$2:$CV$2,$Z50:$CV50,\">\"&0)))","v":0},{"$f":"IF(CK$11=\"\",0,SUM($Z50:CK50)*SUMIFS($Z60:$CV60,$Z$2:$CV$2,1+CK$2-SUMIFS($Z$2:$CV$2,$Z50:$CV50,\">\"&0)))","v":0},{"$f":"IF(CL$11=\"\",0,SUM($Z50:CL50)*SUMIFS($Z60:$CV60,$Z$2:$CV$2,1+CL$2-SUMIFS($Z$2:$CV$2,$Z50:$CV50,\">\"&0)))","v":0},{"$f":"IF(CM$11=\"\",0,SUM($Z50:CM50)*SUMIFS($Z60:$CV60,$Z$2:$CV$2,1+CM$2-SUMIFS($Z$2:$CV$2,$Z50:$CV50,\">\"&0)))","v":0},{"$f":"IF(CN$11=\"\",0,SUM($Z50:CN50)*SUMIFS($Z60:$CV60,$Z$2:$CV$2,1+CN$2-SUMIFS($Z$2:$CV$2,$Z50:$CV50,\">\"&0)))","v":0},{"$f":"IF(CO$11=\"\",0,SUM($Z50:CO50)*SUMIFS($Z60:$CV60,$Z$2:$CV$2,1+CO$2-SUMIFS($Z$2:$CV$2,$Z50:$CV50,\">\"&0)))","v":0},{"$f":"IF(CP$11=\"\",0,SUM($Z50:CP50)*SUMIFS($Z60:$CV60,$Z$2:$CV$2,1+CP$2-SUMIFS($Z$2:$CV$2,$Z50:$CV50,\">\"&0)))","v":0},{"$f":"IF(CQ$11=\"\",0,SUM($Z50:CQ50)*SUMIFS($Z60:$CV60,$Z$2:$CV$2,1+CQ$2-SUMIFS($Z$2:$CV$2,$Z50:$CV50,\">\"&0)))","v":0},{"$f":"IF(CR$11=\"\",0,SUM($Z50:CR50)*SUMIFS($Z60:$CV60,$Z$2:$CV$2,1+CR$2-SUMIFS($Z$2:$CV$2,$Z50:$CV50,\">\"&0)))","v":0},{"$f":"IF(CS$11=\"\",0,SUM($Z50:CS50)*SUMIFS($Z60:$CV60,$Z$2:$CV$2,1+CS$2-SUMIFS($Z$2:$CV$2,$Z50:$CV50,\">\"&0)))","v":0},{"$f":"IF(CT$11=\"\",0,SUM($Z50:CT50)*SUMIFS($Z60:$CV60,$Z$2:$CV$2,1+CT$2-SUMIFS($Z$2:$CV$2,$Z50:$CV50,\">\"&0)))","v":0},{"$f":"IF(CU$11=\"\",0,SUM($Z50:CU50)*SUMIFS($Z60:$CV60,$Z$2:$CV$2,1+CU$2-SUMIFS($Z$2:$CV$2,$Z50:$CV50,\">\"&0)))","v":0}]
[{"$f":"ROW()","v":71},null,null,null,null,null,{"$f":"IF($R71=\"^\",IF(COUNTIF(Lists!$13:$13,H71)=1,0,1),0)","v":0},{"$f":"H65","v":"Амортизация"},{"$f":"Items!AU21","v":"Разовые капзатраты - 6"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z51:AA51)*SUMIFS($Z61:$CV61,$Z$2:$CV$2,1+AA$2-SUMIFS($Z$2:$CV$2,$Z51:$CV51,\">\"&0)))","v":0},{"$f":"IF(AB$11=\"\",0,SUM($Z51:AB51)*SUMIFS($Z61:$CV61,$Z$2:$CV$2,1+AB$2-SUMIFS($Z$2:$CV$2,$Z51:$CV51,\">\"&0)))","v":0},{"$f":"IF(AC$11=\"\",0,SUM($Z51:AC51)*SUMIFS($Z61:$CV61,$Z$2:$CV$2,1+AC$2-SUMIFS($Z$2:$CV$2,$Z51:$CV51,\">\"&0)))","v":0},{"$f":"IF(AD$11=\"\",0,SUM($Z51:AD51)*SUMIFS($Z61:$CV61,$Z$2:$CV$2,1+AD$2-SUMIFS($Z$2:$CV$2,$Z51:$CV51,\">\"&0)))","v":0},{"$f":"IF(AE$11=\"\",0,SUM($Z51:AE51)*SUMIFS($Z61:$CV61,$Z$2:$CV$2,1+AE$2-SUMIFS($Z$2:$CV$2,$Z51:$CV51,\">\"&0)))","v":0},{"$f":"IF(AF$11=\"\",0,SUM($Z51:AF51)*SUMIFS($Z61:$CV61,$Z$2:$CV$2,1+AF$2-SUMIFS($Z$2:$CV$2,$Z51:$CV51,\">\"&0)))","v":0},{"$f":"IF(AG$11=\"\",0,SUM($Z51:AG51)*SUMIFS($Z61:$CV61,$Z$2:$CV$2,1+AG$2-SUMIFS($Z$2:$CV$2,$Z51:$CV51,\">\"&0)))","v":0},{"$f":"IF(AH$11=\"\",0,SUM($Z51:AH51)*SUMIFS($Z61:$CV61,$Z$2:$CV$2,1+AH$2-SUMIFS($Z$2:$CV$2,$Z51:$CV51,\">\"&0)))","v":0},{"$f":"IF(AI$11=\"\",0,SUM($Z51:AI51)*SUMIFS($Z61:$CV61,$Z$2:$CV$2,1+AI$2-SUMIFS($Z$2:$CV$2,$Z51:$CV51,\">\"&0)))","v":0},{"$f":"IF(AJ$11=\"\",0,SUM($Z51:AJ51)*SUMIFS($Z61:$CV61,$Z$2:$CV$2,1+AJ$2-SUMIFS($Z$2:$CV$2,$Z51:$CV51,\">\"&0)))","v":0},{"$f":"IF(AK$11=\"\",0,SUM($Z51:AK51)*SUMIFS($Z61:$CV61,$Z$2:$CV$2,1+AK$2-SUMIFS($Z$2:$CV$2,$Z51:$CV51,\">\"&0)))","v":0},{"$f":"IF(AL$11=\"\",0,SUM($Z51:AL51)*SUMIFS($Z61:$CV61,$Z$2:$CV$2,1+AL$2-SUMIFS($Z$2:$CV$2,$Z51:$CV51,\">\"&0)))","v":0},{"$f":"IF(AM$11=\"\",0,SUM($Z51:AM51)*SUMIFS($Z61:$CV61,$Z$2:$CV$2,1+AM$2-SUMIFS($Z$2:$CV$2,$Z51:$CV51,\">\"&0)))","v":0},{"$f":"IF(AN$11=\"\",0,SUM($Z51:AN51)*SUMIFS($Z61:$CV61,$Z$2:$CV$2,1+AN$2-SUMIFS($Z$2:$CV$2,$Z51:$CV51,\">\"&0)))","v":0},{"$f":"IF(AO$11=\"\",0,SUM($Z51:AO51)*SUMIFS($Z61:$CV61,$Z$2:$CV$2,1+AO$2-SUMIFS($Z$2:$CV$2,$Z51:$CV51,\">\"&0)))","v":0},{"$f":"IF(AP$11=\"\",0,SUM($Z51:AP51)*SUMIFS($Z61:$CV61,$Z$2:$CV$2,1+AP$2-SUMIFS($Z$2:$CV$2,$Z51:$CV51,\">\"&0)))","v":0},{"$f":"IF(AQ$11=\"\",0,SUM($Z51:AQ51)*SUMIFS($Z61:$CV61,$Z$2:$CV$2,1+AQ$2-SUMIFS($Z$2:$CV$2,$Z51:$CV51,\">\"&0)))","v":0},{"$f":"IF(AR$11=\"\",0,SUM($Z51:AR51)*SUMIFS($Z61:$CV61,$Z$2:$CV$2,1+AR$2-SUMIFS($Z$2:$CV$2,$Z51:$CV51,\">\"&0)))","v":0},{"$f":"IF(AS$11=\"\",0,SUM($Z51:AS51)*SUMIFS($Z61:$CV61,$Z$2:$CV$2,1+AS$2-SUMIFS($Z$2:$CV$2,$Z51:$CV51,\">\"&0)))","v":0},{"$f":"IF(AT$11=\"\",0,SUM($Z51:AT51)*SUMIFS($Z61:$CV61,$Z$2:$CV$2,1+AT$2-SUMIFS($Z$2:$CV$2,$Z51:$CV51,\">\"&0)))","v":0},{"$f":"IF(AU$11=\"\",0,SUM($Z51:AU51)*SUMIFS($Z61:$CV61,$Z$2:$CV$2,1+AU$2-SUMIFS($Z$2:$CV$2,$Z51:$CV51,\">\"&0)))","v":0},{"$f":"IF(AV$11=\"\",0,SUM($Z51:AV51)*SUMIFS($Z61:$CV61,$Z$2:$CV$2,1+AV$2-SUMIFS($Z$2:$CV$2,$Z51:$CV51,\">\"&0)))","v":0},{"$f":"IF(AW$11=\"\",0,SUM($Z51:AW51)*SUMIFS($Z61:$CV61,$Z$2:$CV$2,1+AW$2-SUMIFS($Z$2:$CV$2,$Z51:$CV51,\">\"&0)))","v":0},{"$f":"IF(AX$11=\"\",0,SUM($Z51:AX51)*SUMIFS($Z61:$CV61,$Z$2:$CV$2,1+AX$2-SUMIFS($Z$2:$CV$2,$Z51:$CV51,\">\"&0)))","v":0},{"$f":"IF(AY$11=\"\",0,SUM($Z51:AY51)*SUMIFS($Z61:$CV61,$Z$2:$CV$2,1+AY$2-SUMIFS($Z$2:$CV$2,$Z51:$CV51,\">\"&0)))","v":0},{"$f":"IF(AZ$11=\"\",0,SUM($Z51:AZ51)*SUMIFS($Z61:$CV61,$Z$2:$CV$2,1+AZ$2-SUMIFS($Z$2:$CV$2,$Z51:$CV51,\">\"&0)))","v":0},{"$f":"IF(BA$11=\"\",0,SUM($Z51:BA51)*SUMIFS($Z61:$CV61,$Z$2:$CV$2,1+BA$2-SUMIFS($Z$2:$CV$2,$Z51:$CV51,\">\"&0)))","v":0},{"$f":"IF(BB$11=\"\",0,SUM($Z51:BB51)*SUMIFS($Z61:$CV61,$Z$2:$CV$2,1+BB$2-SUMIFS($Z$2:$CV$2,$Z51:$CV51,\">\"&0)))","v":0},{"$f":"IF(BC$11=\"\",0,SUM($Z51:BC51)*SUMIFS($Z61:$CV61,$Z$2:$CV$2,1+BC$2-SUMIFS($Z$2:$CV$2,$Z51:$CV51,\">\"&0)))","v":0},{"$f":"IF(BD$11=\"\",0,SUM($Z51:BD51)*SUMIFS($Z61:$CV61,$Z$2:$CV$2,1+BD$2-SUMIFS($Z$2:$CV$2,$Z51:$CV51,\">\"&0)))","v":0},{"$f":"IF(BE$11=\"\",0,SUM($Z51:BE51)*SUMIFS($Z61:$CV61,$Z$2:$CV$2,1+BE$2-SUMIFS($Z$2:$CV$2,$Z51:$CV51,\">\"&0)))","v":0},{"$f":"IF(BF$11=\"\",0,SUM($Z51:BF51)*SUMIFS($Z61:$CV61,$Z$2:$CV$2,1+BF$2-SUMIFS($Z$2:$CV$2,$Z51:$CV51,\">\"&0)))","v":0},{"$f":"IF(BG$11=\"\",0,SUM($Z51:BG51)*SUMIFS($Z61:$CV61,$Z$2:$CV$2,1+BG$2-SUMIFS($Z$2:$CV$2,$Z51:$CV51,\">\"&0)))","v":0},{"$f":"IF(BH$11=\"\",0,SUM($Z51:BH51)*SUMIFS($Z61:$CV61,$Z$2:$CV$2,1+BH$2-SUMIFS($Z$2:$CV$2,$Z51:$CV51,\">\"&0)))","v":0},{"$f":"IF(BI$11=\"\",0,SUM($Z51:BI51)*SUMIFS($Z61:$CV61,$Z$2:$CV$2,1+BI$2-SUMIFS($Z$2:$CV$2,$Z51:$CV51,\">\"&0)))","v":0},{"$f":"IF(BJ$11=\"\",0,SUM($Z51:BJ51)*SUMIFS($Z61:$CV61,$Z$2:$CV$2,1+BJ$2-SUMIFS($Z$2:$CV$2,$Z51:$CV51,\">\"&0)))","v":0},{"$f":"IF(BK$11=\"\",0,SUM($Z51:BK51)*SUMIFS($Z61:$CV61,$Z$2:$CV$2,1+BK$2-SUMIFS($Z$2:$CV$2,$Z51:$CV51,\">\"&0)))","v":0},{"$f":"IF(BL$11=\"\",0,SUM($Z51:BL51)*SUMIFS($Z61:$CV61,$Z$2:$CV$2,1+BL$2-SUMIFS($Z$2:$CV$2,$Z51:$CV51,\">\"&0)))","v":0},{"$f":"IF(BM$11=\"\",0,SUM($Z51:BM51)*SUMIFS($Z61:$CV61,$Z$2:$CV$2,1+BM$2-SUMIFS($Z$2:$CV$2,$Z51:$CV51,\">\"&0)))","v":0},{"$f":"IF(BN$11=\"\",0,SUM($Z51:BN51)*SUMIFS($Z61:$CV61,$Z$2:$CV$2,1+BN$2-SUMIFS($Z$2:$CV$2,$Z51:$CV51,\">\"&0)))","v":0},{"$f":"IF(BO$11=\"\",0,SUM($Z51:BO51)*SUMIFS($Z61:$CV61,$Z$2:$CV$2,1+BO$2-SUMIFS($Z$2:$CV$2,$Z51:$CV51,\">\"&0)))","v":0},{"$f":"IF(BP$11=\"\",0,SUM($Z51:BP51)*SUMIFS($Z61:$CV61,$Z$2:$CV$2,1+BP$2-SUMIFS($Z$2:$CV$2,$Z51:$CV51,\">\"&0)))","v":0},{"$f":"IF(BQ$11=\"\",0,SUM($Z51:BQ51)*SUMIFS($Z61:$CV61,$Z$2:$CV$2,1+BQ$2-SUMIFS($Z$2:$CV$2,$Z51:$CV51,\">\"&0)))","v":0},{"$f":"IF(BR$11=\"\",0,SUM($Z51:BR51)*SUMIFS($Z61:$CV61,$Z$2:$CV$2,1+BR$2-SUMIFS($Z$2:$CV$2,$Z51:$CV51,\">\"&0)))","v":0},{"$f":"IF(BS$11=\"\",0,SUM($Z51:BS51)*SUMIFS($Z61:$CV61,$Z$2:$CV$2,1+BS$2-SUMIFS($Z$2:$CV$2,$Z51:$CV51,\">\"&0)))","v":0},{"$f":"IF(BT$11=\"\",0,SUM($Z51:BT51)*SUMIFS($Z61:$CV61,$Z$2:$CV$2,1+BT$2-SUMIFS($Z$2:$CV$2,$Z51:$CV51,\">\"&0)))","v":0},{"$f":"IF(BU$11=\"\",0,SUM($Z51:BU51)*SUMIFS($Z61:$CV61,$Z$2:$CV$2,1+BU$2-SUMIFS($Z$2:$CV$2,$Z51:$CV51,\">\"&0)))","v":0},{"$f":"IF(BV$11=\"\",0,SUM($Z51:BV51)*SUMIFS($Z61:$CV61,$Z$2:$CV$2,1+BV$2-SUMIFS($Z$2:$CV$2,$Z51:$CV51,\">\"&0)))","v":0},{"$f":"IF(BW$11=\"\",0,SUM($Z51:BW51)*SUMIFS($Z61:$CV61,$Z$2:$CV$2,1+BW$2-SUMIFS($Z$2:$CV$2,$Z51:$CV51,\">\"&0)))","v":0},{"$f":"IF(BX$11=\"\",0,SUM($Z51:BX51)*SUMIFS($Z61:$CV61,$Z$2:$CV$2,1+BX$2-SUMIFS($Z$2:$CV$2,$Z51:$CV51,\">\"&0)))","v":0},{"$f":"IF(BY$11=\"\",0,SUM($Z51:BY51)*SUMIFS($Z61:$CV61,$Z$2:$CV$2,1+BY$2-SUMIFS($Z$2:$CV$2,$Z51:$CV51,\">\"&0)))","v":0},{"$f":"IF(BZ$11=\"\",0,SUM($Z51:BZ51)*SUMIFS($Z61:$CV61,$Z$2:$CV$2,1+BZ$2-SUMIFS($Z$2:$CV$2,$Z51:$CV51,\">\"&0)))","v":0},{"$f":"IF(CA$11=\"\",0,SUM($Z51:CA51)*SUMIFS($Z61:$CV61,$Z$2:$CV$2,1+CA$2-SUMIFS($Z$2:$CV$2,$Z51:$CV51,\">\"&0)))","v":0},{"$f":"IF(CB$11=\"\",0,SUM($Z51:CB51)*SUMIFS($Z61:$CV61,$Z$2:$CV$2,1+CB$2-SUMIFS($Z$2:$CV$2,$Z51:$CV51,\">\"&0)))","v":0},{"$f":"IF(CC$11=\"\",0,SUM($Z51:CC51)*SUMIFS($Z61:$CV61,$Z$2:$CV$2,1+CC$2-SUMIFS($Z$2:$CV$2,$Z51:$CV51,\">\"&0)))","v":0},{"$f":"IF(CD$11=\"\",0,SUM($Z51:CD51)*SUMIFS($Z61:$CV61,$Z$2:$CV$2,1+CD$2-SUMIFS($Z$2:$CV$2,$Z51:$CV51,\">\"&0)))","v":0},{"$f":"IF(CE$11=\"\",0,SUM($Z51:CE51)*SUMIFS($Z61:$CV61,$Z$2:$CV$2,1+CE$2-SUMIFS($Z$2:$CV$2,$Z51:$CV51,\">\"&0)))","v":0},{"$f":"IF(CF$11=\"\",0,SUM($Z51:CF51)*SUMIFS($Z61:$CV61,$Z$2:$CV$2,1+CF$2-SUMIFS($Z$2:$CV$2,$Z51:$CV51,\">\"&0)))","v":0},{"$f":"IF(CG$11=\"\",0,SUM($Z51:CG51)*SUMIFS($Z61:$CV61,$Z$2:$CV$2,1+CG$2-SUMIFS($Z$2:$CV$2,$Z51:$CV51,\">\"&0)))","v":0},{"$f":"IF(CH$11=\"\",0,SUM($Z51:CH51)*SUMIFS($Z61:$CV61,$Z$2:$CV$2,1+CH$2-SUMIFS($Z$2:$CV$2,$Z51:$CV51,\">\"&0)))","v":0},{"$f":"IF(CI$11=\"\",0,SUM($Z51:CI51)*SUMIFS($Z61:$CV61,$Z$2:$CV$2,1+CI$2-SUMIFS($Z$2:$CV$2,$Z51:$CV51,\">\"&0)))","v":0},{"$f":"IF(CJ$11=\"\",0,SUM($Z51:CJ51)*SUMIFS($Z61:$CV61,$Z$2:$CV$2,1+CJ$2-SUMIFS($Z$2:$CV$2,$Z51:$CV51,\">\"&0)))","v":0},{"$f":"IF(CK$11=\"\",0,SUM($Z51:CK51)*SUMIFS($Z61:$CV61,$Z$2:$CV$2,1+CK$2-SUMIFS($Z$2:$CV$2,$Z51:$CV51,\">\"&0)))","v":0},{"$f":"IF(CL$11=\"\",0,SUM($Z51:CL51)*SUMIFS($Z61:$CV61,$Z$2:$CV$2,1+CL$2-SUMIFS($Z$2:$CV$2,$Z51:$CV51,\">\"&0)))","v":0},{"$f":"IF(CM$11=\"\",0,SUM($Z51:CM51)*SUMIFS($Z61:$CV61,$Z$2:$CV$2,1+CM$2-SUMIFS($Z$2:$CV$2,$Z51:$CV51,\">\"&0)))","v":0},{"$f":"IF(CN$11=\"\",0,SUM($Z51:CN51)*SUMIFS($Z61:$CV61,$Z$2:$CV$2,1+CN$2-SUMIFS($Z$2:$CV$2,$Z51:$CV51,\">\"&0)))","v":0},{"$f":"IF(CO$11=\"\",0,SUM($Z51:CO51)*SUMIFS($Z61:$CV61,$Z$2:$CV$2,1+CO$2-SUMIFS($Z$2:$CV$2,$Z51:$CV51,\">\"&0)))","v":0},{"$f":"IF(CP$11=\"\",0,SUM($Z51:CP51)*SUMIFS($Z61:$CV61,$Z$2:$CV$2,1+CP$2-SUMIFS($Z$2:$CV$2,$Z51:$CV51,\">\"&0)))","v":0},{"$f":"IF(CQ$11=\"\",0,SUM($Z51:CQ51)*SUMIFS($Z61:$CV61,$Z$2:$CV$2,1+CQ$2-SUMIFS($Z$2:$CV$2,$Z51:$CV51,\">\"&0)))","v":0},{"$f":"IF(CR$11=\"\",0,SUM($Z51:CR51)*SUMIFS($Z61:$CV61,$Z$2:$CV$2,1+CR$2-SUMIFS($Z$2:$CV$2,$Z51:$CV51,\">\"&0)))","v":0},{"$f":"IF(CS$11=\"\",0,SUM($Z51:CS51)*SUMIFS($Z61:$CV61,$Z$2:$CV$2,1+CS$2-SUMIFS($Z$2:$CV$2,$Z51:$CV51,\">\"&0)))","v":0},{"$f":"IF(CT$11=\"\",0,SUM($Z51:CT51)*SUMIFS($Z61:$CV61,$Z$2:$CV$2,1+CT$2-SUMIFS($Z$2:$CV$2,$Z51:$CV51,\">\"&0)))","v":0},{"$f":"IF(CU$11=\"\",0,SUM($Z51:CU51)*SUMIFS($Z61:$CV61,$Z$2:$CV$2,1+CU$2-SUMIFS($Z$2:$CV$2,$Z51:$CV51,\">\"&0)))","v":0}]
[{"$f":"ROW()","v":72},null,null,null,null,null,{"$f":"IF($R72=\"^\",IF(COUNTIF(Lists!$13:$13,H72)=1,0,1),0)","v":0},{"$f":"H65","v":"Амортизация"},{"$f":"Items!AU22","v":"Разовые капзатраты - 7"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z52:AA52)*SUMIFS($Z62:$CV62,$Z$2:$CV$2,1+AA$2-SUMIFS($Z$2:$CV$2,$Z52:$CV52,\">\"&0)))","v":0},{"$f":"IF(AB$11=\"\",0,SUM($Z52:AB52)*SUMIFS($Z62:$CV62,$Z$2:$CV$2,1+AB$2-SUMIFS($Z$2:$CV$2,$Z52:$CV52,\">\"&0)))","v":0},{"$f":"IF(AC$11=\"\",0,SUM($Z52:AC52)*SUMIFS($Z62:$CV62,$Z$2:$CV$2,1+AC$2-SUMIFS($Z$2:$CV$2,$Z52:$CV52,\">\"&0)))","v":0},{"$f":"IF(AD$11=\"\",0,SUM($Z52:AD52)*SUMIFS($Z62:$CV62,$Z$2:$CV$2,1+AD$2-SUMIFS($Z$2:$CV$2,$Z52:$CV52,\">\"&0)))","v":0},{"$f":"IF(AE$11=\"\",0,SUM($Z52:AE52)*SUMIFS($Z62:$CV62,$Z$2:$CV$2,1+AE$2-SUMIFS($Z$2:$CV$2,$Z52:$CV52,\">\"&0)))","v":0},{"$f":"IF(AF$11=\"\",0,SUM($Z52:AF52)*SUMIFS($Z62:$CV62,$Z$2:$CV$2,1+AF$2-SUMIFS($Z$2:$CV$2,$Z52:$CV52,\">\"&0)))","v":0},{"$f":"IF(AG$11=\"\",0,SUM($Z52:AG52)*SUMIFS($Z62:$CV62,$Z$2:$CV$2,1+AG$2-SUMIFS($Z$2:$CV$2,$Z52:$CV52,\">\"&0)))","v":0},{"$f":"IF(AH$11=\"\",0,SUM($Z52:AH52)*SUMIFS($Z62:$CV62,$Z$2:$CV$2,1+AH$2-SUMIFS($Z$2:$CV$2,$Z52:$CV52,\">\"&0)))","v":0},{"$f":"IF(AI$11=\"\",0,SUM($Z52:AI52)*SUMIFS($Z62:$CV62,$Z$2:$CV$2,1+AI$2-SUMIFS($Z$2:$CV$2,$Z52:$CV52,\">\"&0)))","v":0},{"$f":"IF(AJ$11=\"\",0,SUM($Z52:AJ52)*SUMIFS($Z62:$CV62,$Z$2:$CV$2,1+AJ$2-SUMIFS($Z$2:$CV$2,$Z52:$CV52,\">\"&0)))","v":0},{"$f":"IF(AK$11=\"\",0,SUM($Z52:AK52)*SUMIFS($Z62:$CV62,$Z$2:$CV$2,1+AK$2-SUMIFS($Z$2:$CV$2,$Z52:$CV52,\">\"&0)))","v":0},{"$f":"IF(AL$11=\"\",0,SUM($Z52:AL52)*SUMIFS($Z62:$CV62,$Z$2:$CV$2,1+AL$2-SUMIFS($Z$2:$CV$2,$Z52:$CV52,\">\"&0)))","v":0},{"$f":"IF(AM$11=\"\",0,SUM($Z52:AM52)*SUMIFS($Z62:$CV62,$Z$2:$CV$2,1+AM$2-SUMIFS($Z$2:$CV$2,$Z52:$CV52,\">\"&0)))","v":0},{"$f":"IF(AN$11=\"\",0,SUM($Z52:AN52)*SUMIFS($Z62:$CV62,$Z$2:$CV$2,1+AN$2-SUMIFS($Z$2:$CV$2,$Z52:$CV52,\">\"&0)))","v":0},{"$f":"IF(AO$11=\"\",0,SUM($Z52:AO52)*SUMIFS($Z62:$CV62,$Z$2:$CV$2,1+AO$2-SUMIFS($Z$2:$CV$2,$Z52:$CV52,\">\"&0)))","v":0},{"$f":"IF(AP$11=\"\",0,SUM($Z52:AP52)*SUMIFS($Z62:$CV62,$Z$2:$CV$2,1+AP$2-SUMIFS($Z$2:$CV$2,$Z52:$CV52,\">\"&0)))","v":0},{"$f":"IF(AQ$11=\"\",0,SUM($Z52:AQ52)*SUMIFS($Z62:$CV62,$Z$2:$CV$2,1+AQ$2-SUMIFS($Z$2:$CV$2,$Z52:$CV52,\">\"&0)))","v":0},{"$f":"IF(AR$11=\"\",0,SUM($Z52:AR52)*SUMIFS($Z62:$CV62,$Z$2:$CV$2,1+AR$2-SUMIFS($Z$2:$CV$2,$Z52:$CV52,\">\"&0)))","v":0},{"$f":"IF(AS$11=\"\",0,SUM($Z52:AS52)*SUMIFS($Z62:$CV62,$Z$2:$CV$2,1+AS$2-SUMIFS($Z$2:$CV$2,$Z52:$CV52,\">\"&0)))","v":0},{"$f":"IF(AT$11=\"\",0,SUM($Z52:AT52)*SUMIFS($Z62:$CV62,$Z$2:$CV$2,1+AT$2-SUMIFS($Z$2:$CV$2,$Z52:$CV52,\">\"&0)))","v":0},{"$f":"IF(AU$11=\"\",0,SUM($Z52:AU52)*SUMIFS($Z62:$CV62,$Z$2:$CV$2,1+AU$2-SUMIFS($Z$2:$CV$2,$Z52:$CV52,\">\"&0)))","v":0},{"$f":"IF(AV$11=\"\",0,SUM($Z52:AV52)*SUMIFS($Z62:$CV62,$Z$2:$CV$2,1+AV$2-SUMIFS($Z$2:$CV$2,$Z52:$CV52,\">\"&0)))","v":0},{"$f":"IF(AW$11=\"\",0,SUM($Z52:AW52)*SUMIFS($Z62:$CV62,$Z$2:$CV$2,1+AW$2-SUMIFS($Z$2:$CV$2,$Z52:$CV52,\">\"&0)))","v":0},{"$f":"IF(AX$11=\"\",0,SUM($Z52:AX52)*SUMIFS($Z62:$CV62,$Z$2:$CV$2,1+AX$2-SUMIFS($Z$2:$CV$2,$Z52:$CV52,\">\"&0)))","v":0},{"$f":"IF(AY$11=\"\",0,SUM($Z52:AY52)*SUMIFS($Z62:$CV62,$Z$2:$CV$2,1+AY$2-SUMIFS($Z$2:$CV$2,$Z52:$CV52,\">\"&0)))","v":0},{"$f":"IF(AZ$11=\"\",0,SUM($Z52:AZ52)*SUMIFS($Z62:$CV62,$Z$2:$CV$2,1+AZ$2-SUMIFS($Z$2:$CV$2,$Z52:$CV52,\">\"&0)))","v":0},{"$f":"IF(BA$11=\"\",0,SUM($Z52:BA52)*SUMIFS($Z62:$CV62,$Z$2:$CV$2,1+BA$2-SUMIFS($Z$2:$CV$2,$Z52:$CV52,\">\"&0)))","v":0},{"$f":"IF(BB$11=\"\",0,SUM($Z52:BB52)*SUMIFS($Z62:$CV62,$Z$2:$CV$2,1+BB$2-SUMIFS($Z$2:$CV$2,$Z52:$CV52,\">\"&0)))","v":0},{"$f":"IF(BC$11=\"\",0,SUM($Z52:BC52)*SUMIFS($Z62:$CV62,$Z$2:$CV$2,1+BC$2-SUMIFS($Z$2:$CV$2,$Z52:$CV52,\">\"&0)))","v":0},{"$f":"IF(BD$11=\"\",0,SUM($Z52:BD52)*SUMIFS($Z62:$CV62,$Z$2:$CV$2,1+BD$2-SUMIFS($Z$2:$CV$2,$Z52:$CV52,\">\"&0)))","v":0},{"$f":"IF(BE$11=\"\",0,SUM($Z52:BE52)*SUMIFS($Z62:$CV62,$Z$2:$CV$2,1+BE$2-SUMIFS($Z$2:$CV$2,$Z52:$CV52,\">\"&0)))","v":0},{"$f":"IF(BF$11=\"\",0,SUM($Z52:BF52)*SUMIFS($Z62:$CV62,$Z$2:$CV$2,1+BF$2-SUMIFS($Z$2:$CV$2,$Z52:$CV52,\">\"&0)))","v":0},{"$f":"IF(BG$11=\"\",0,SUM($Z52:BG52)*SUMIFS($Z62:$CV62,$Z$2:$CV$2,1+BG$2-SUMIFS($Z$2:$CV$2,$Z52:$CV52,\">\"&0)))","v":0},{"$f":"IF(BH$11=\"\",0,SUM($Z52:BH52)*SUMIFS($Z62:$CV62,$Z$2:$CV$2,1+BH$2-SUMIFS($Z$2:$CV$2,$Z52:$CV52,\">\"&0)))","v":0},{"$f":"IF(BI$11=\"\",0,SUM($Z52:BI52)*SUMIFS($Z62:$CV62,$Z$2:$CV$2,1+BI$2-SUMIFS($Z$2:$CV$2,$Z52:$CV52,\">\"&0)))","v":0},{"$f":"IF(BJ$11=\"\",0,SUM($Z52:BJ52)*SUMIFS($Z62:$CV62,$Z$2:$CV$2,1+BJ$2-SUMIFS($Z$2:$CV$2,$Z52:$CV52,\">\"&0)))","v":0},{"$f":"IF(BK$11=\"\",0,SUM($Z52:BK52)*SUMIFS($Z62:$CV62,$Z$2:$CV$2,1+BK$2-SUMIFS($Z$2:$CV$2,$Z52:$CV52,\">\"&0)))","v":0},{"$f":"IF(BL$11=\"\",0,SUM($Z52:BL52)*SUMIFS($Z62:$CV62,$Z$2:$CV$2,1+BL$2-SUMIFS($Z$2:$CV$2,$Z52:$CV52,\">\"&0)))","v":0},{"$f":"IF(BM$11=\"\",0,SUM($Z52:BM52)*SUMIFS($Z62:$CV62,$Z$2:$CV$2,1+BM$2-SUMIFS($Z$2:$CV$2,$Z52:$CV52,\">\"&0)))","v":0},{"$f":"IF(BN$11=\"\",0,SUM($Z52:BN52)*SUMIFS($Z62:$CV62,$Z$2:$CV$2,1+BN$2-SUMIFS($Z$2:$CV$2,$Z52:$CV52,\">\"&0)))","v":0},{"$f":"IF(BO$11=\"\",0,SUM($Z52:BO52)*SUMIFS($Z62:$CV62,$Z$2:$CV$2,1+BO$2-SUMIFS($Z$2:$CV$2,$Z52:$CV52,\">\"&0)))","v":0},{"$f":"IF(BP$11=\"\",0,SUM($Z52:BP52)*SUMIFS($Z62:$CV62,$Z$2:$CV$2,1+BP$2-SUMIFS($Z$2:$CV$2,$Z52:$CV52,\">\"&0)))","v":0},{"$f":"IF(BQ$11=\"\",0,SUM($Z52:BQ52)*SUMIFS($Z62:$CV62,$Z$2:$CV$2,1+BQ$2-SUMIFS($Z$2:$CV$2,$Z52:$CV52,\">\"&0)))","v":0},{"$f":"IF(BR$11=\"\",0,SUM($Z52:BR52)*SUMIFS($Z62:$CV62,$Z$2:$CV$2,1+BR$2-SUMIFS($Z$2:$CV$2,$Z52:$CV52,\">\"&0)))","v":0},{"$f":"IF(BS$11=\"\",0,SUM($Z52:BS52)*SUMIFS($Z62:$CV62,$Z$2:$CV$2,1+BS$2-SUMIFS($Z$2:$CV$2,$Z52:$CV52,\">\"&0)))","v":0},{"$f":"IF(BT$11=\"\",0,SUM($Z52:BT52)*SUMIFS($Z62:$CV62,$Z$2:$CV$2,1+BT$2-SUMIFS($Z$2:$CV$2,$Z52:$CV52,\">\"&0)))","v":0},{"$f":"IF(BU$11=\"\",0,SUM($Z52:BU52)*SUMIFS($Z62:$CV62,$Z$2:$CV$2,1+BU$2-SUMIFS($Z$2:$CV$2,$Z52:$CV52,\">\"&0)))","v":0},{"$f":"IF(BV$11=\"\",0,SUM($Z52:BV52)*SUMIFS($Z62:$CV62,$Z$2:$CV$2,1+BV$2-SUMIFS($Z$2:$CV$2,$Z52:$CV52,\">\"&0)))","v":0},{"$f":"IF(BW$11=\"\",0,SUM($Z52:BW52)*SUMIFS($Z62:$CV62,$Z$2:$CV$2,1+BW$2-SUMIFS($Z$2:$CV$2,$Z52:$CV52,\">\"&0)))","v":0},{"$f":"IF(BX$11=\"\",0,SUM($Z52:BX52)*SUMIFS($Z62:$CV62,$Z$2:$CV$2,1+BX$2-SUMIFS($Z$2:$CV$2,$Z52:$CV52,\">\"&0)))","v":0},{"$f":"IF(BY$11=\"\",0,SUM($Z52:BY52)*SUMIFS($Z62:$CV62,$Z$2:$CV$2,1+BY$2-SUMIFS($Z$2:$CV$2,$Z52:$CV52,\">\"&0)))","v":0},{"$f":"IF(BZ$11=\"\",0,SUM($Z52:BZ52)*SUMIFS($Z62:$CV62,$Z$2:$CV$2,1+BZ$2-SUMIFS($Z$2:$CV$2,$Z52:$CV52,\">\"&0)))","v":0},{"$f":"IF(CA$11=\"\",0,SUM($Z52:CA52)*SUMIFS($Z62:$CV62,$Z$2:$CV$2,1+CA$2-SUMIFS($Z$2:$CV$2,$Z52:$CV52,\">\"&0)))","v":0},{"$f":"IF(CB$11=\"\",0,SUM($Z52:CB52)*SUMIFS($Z62:$CV62,$Z$2:$CV$2,1+CB$2-SUMIFS($Z$2:$CV$2,$Z52:$CV52,\">\"&0)))","v":0},{"$f":"IF(CC$11=\"\",0,SUM($Z52:CC52)*SUMIFS($Z62:$CV62,$Z$2:$CV$2,1+CC$2-SUMIFS($Z$2:$CV$2,$Z52:$CV52,\">\"&0)))","v":0},{"$f":"IF(CD$11=\"\",0,SUM($Z52:CD52)*SUMIFS($Z62:$CV62,$Z$2:$CV$2,1+CD$2-SUMIFS($Z$2:$CV$2,$Z52:$CV52,\">\"&0)))","v":0},{"$f":"IF(CE$11=\"\",0,SUM($Z52:CE52)*SUMIFS($Z62:$CV62,$Z$2:$CV$2,1+CE$2-SUMIFS($Z$2:$CV$2,$Z52:$CV52,\">\"&0)))","v":0},{"$f":"IF(CF$11=\"\",0,SUM($Z52:CF52)*SUMIFS($Z62:$CV62,$Z$2:$CV$2,1+CF$2-SUMIFS($Z$2:$CV$2,$Z52:$CV52,\">\"&0)))","v":0},{"$f":"IF(CG$11=\"\",0,SUM($Z52:CG52)*SUMIFS($Z62:$CV62,$Z$2:$CV$2,1+CG$2-SUMIFS($Z$2:$CV$2,$Z52:$CV52,\">\"&0)))","v":0},{"$f":"IF(CH$11=\"\",0,SUM($Z52:CH52)*SUMIFS($Z62:$CV62,$Z$2:$CV$2,1+CH$2-SUMIFS($Z$2:$CV$2,$Z52:$CV52,\">\"&0)))","v":0},{"$f":"IF(CI$11=\"\",0,SUM($Z52:CI52)*SUMIFS($Z62:$CV62,$Z$2:$CV$2,1+CI$2-SUMIFS($Z$2:$CV$2,$Z52:$CV52,\">\"&0)))","v":0},{"$f":"IF(CJ$11=\"\",0,SUM($Z52:CJ52)*SUMIFS($Z62:$CV62,$Z$2:$CV$2,1+CJ$2-SUMIFS($Z$2:$CV$2,$Z52:$CV52,\">\"&0)))","v":0},{"$f":"IF(CK$11=\"\",0,SUM($Z52:CK52)*SUMIFS($Z62:$CV62,$Z$2:$CV$2,1+CK$2-SUMIFS($Z$2:$CV$2,$Z52:$CV52,\">\"&0)))","v":0},{"$f":"IF(CL$11=\"\",0,SUM($Z52:CL52)*SUMIFS($Z62:$CV62,$Z$2:$CV$2,1+CL$2-SUMIFS($Z$2:$CV$2,$Z52:$CV52,\">\"&0)))","v":0},{"$f":"IF(CM$11=\"\",0,SUM($Z52:CM52)*SUMIFS($Z62:$CV62,$Z$2:$CV$2,1+CM$2-SUMIFS($Z$2:$CV$2,$Z52:$CV52,\">\"&0)))","v":0},{"$f":"IF(CN$11=\"\",0,SUM($Z52:CN52)*SUMIFS($Z62:$CV62,$Z$2:$CV$2,1+CN$2-SUMIFS($Z$2:$CV$2,$Z52:$CV52,\">\"&0)))","v":0},{"$f":"IF(CO$11=\"\",0,SUM($Z52:CO52)*SUMIFS($Z62:$CV62,$Z$2:$CV$2,1+CO$2-SUMIFS($Z$2:$CV$2,$Z52:$CV52,\">\"&0)))","v":0},{"$f":"IF(CP$11=\"\",0,SUM($Z52:CP52)*SUMIFS($Z62:$CV62,$Z$2:$CV$2,1+CP$2-SUMIFS($Z$2:$CV$2,$Z52:$CV52,\">\"&0)))","v":0},{"$f":"IF(CQ$11=\"\",0,SUM($Z52:CQ52)*SUMIFS($Z62:$CV62,$Z$2:$CV$2,1+CQ$2-SUMIFS($Z$2:$CV$2,$Z52:$CV52,\">\"&0)))","v":0},{"$f":"IF(CR$11=\"\",0,SUM($Z52:CR52)*SUMIFS($Z62:$CV62,$Z$2:$CV$2,1+CR$2-SUMIFS($Z$2:$CV$2,$Z52:$CV52,\">\"&0)))","v":0},{"$f":"IF(CS$11=\"\",0,SUM($Z52:CS52)*SUMIFS($Z62:$CV62,$Z$2:$CV$2,1+CS$2-SUMIFS($Z$2:$CV$2,$Z52:$CV52,\">\"&0)))","v":0},{"$f":"IF(CT$11=\"\",0,SUM($Z52:CT52)*SUMIFS($Z62:$CV62,$Z$2:$CV$2,1+CT$2-SUMIFS($Z$2:$CV$2,$Z52:$CV52,\">\"&0)))","v":0},{"$f":"IF(CU$11=\"\",0,SUM($Z52:CU52)*SUMIFS($Z62:$CV62,$Z$2:$CV$2,1+CU$2-SUMIFS($Z$2:$CV$2,$Z52:$CV52,\">\"&0)))","v":0}]
[{"$f":"ROW()","v":73},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":74}]
[{"$f":"ROW()","v":75},null,null,null,null,null,{"$f":"IF($R75=\"^\",IF(COUNTIF(Lists!$13:$13,H75)=1,0,1),0)","v":0},{"$f":"Items!$BK$34","v":"Внеоборотные активы"},null,null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,null,null,null,{"$f":"IF(ABS($X75-($X45-$X65))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUMIFS($Z75:$CV75,$Z$2:$CV$2,Periods!$Q$18)","v":1383333.3333333326},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA76:AA83))","v":1000000},41983333.333333328,41283333.333333336,40583333.333333328,39883333.333333328,39183333.333333336,38483333.333333328,37783333.333333328,37083333.333333336,36383333.333333328,35683333.333333328,34983333.333333336,34283333.333333328,33583333.333333328,32883333.333333332,32183333.333333332,31483333.333333332,30783333.333333332,30083333.333333336,29383333.333333332,28683333.333333332,27983333.333333336,27283333.333333332,26583333.333333332,25883333.333333336,25183333.333333336,24483333.333333336,23783333.333333336,23083333.333333332,22383333.333333332,21683333.333333336,20983333.333333336,{"$f":"IF(BG$11=\"\",0,SUM(BG76:BG83))","v":20283333.333333332},19583333.333333332,18883333.333333332,18183333.333333332,17483333.333333332,16783333.333333332,16083333.33333333,15383333.33333333,14683333.333333332,13983333.33333333,13283333.33333333,12583333.33333333,11883333.33333333,11183333.333333328,10483333.333333328,9783333.3333333302,9083333.3333333284,8383333.3333333274,7683333.3333333284,6983333.3333333274,6283333.3333333284,5583333.3333333284,4883333.3333333293,4183333.3333333302,3483333.3333333307,2783333.3333333316,2083333.3333333321,1383333.3333333326,0,0,0,0,{"$f":"IF(CM$11=\"\",0,SUM(CM76:CM83))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":76},null,null,null,null,null,{"$f":"IF($R76=\"^\",IF(COUNTIF(Lists!$13:$13,H76)=1,0,1),0)","v":0},{"$f":"H75","v":"Внеоборотные активы"},{"$f":"Items!AU16","v":"Учреждение юр.лица"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,null,null,null,{"$f":"IF(ABS($X76-($X46-$X66))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUMIFS($Z76:$CV76,$Z$2:$CV$2,Periods!$Q$18)","v":1666.6666666666133},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z46:AA46)-SUM($Z66:AA66))","v":100000},{"$f":"IF(AB$11=\"\",0,SUM($Z46:AB46)-SUM($Z66:AB66))","v":98333.333333333328},{"$f":"IF(AC$11=\"\",0,SUM($Z46:AC46)-SUM($Z66:AC66))","v":96666.666666666672},{"$f":"IF(AD$11=\"\",0,SUM($Z46:AD46)-SUM($Z66:AD66))","v":95000},{"$f":"IF(AE$11=\"\",0,SUM($Z46:AE46)-SUM($Z66:AE66))","v":93333.333333333328},{"$f":"IF(AF$11=\"\",0,SUM($Z46:AF46)-SUM($Z66:AF66))","v":91666.666666666672},{"$f":"IF(AG$11=\"\",0,SUM($Z46:AG46)-SUM($Z66:AG66))","v":90000},{"$f":"IF(AH$11=\"\",0,SUM($Z46:AH46)-SUM($Z66:AH66))","v":88333.333333333328},{"$f":"IF(AI$11=\"\",0,SUM($Z46:AI46)-SUM($Z66:AI66))","v":86666.666666666672},{"$f":"IF(AJ$11=\"\",0,SUM($Z46:AJ46)-SUM($Z66:AJ66))","v":85000},{"$f":"IF(AK$11=\"\",0,SUM($Z46:AK46)-SUM($Z66:AK66))","v":83333.333333333343},{"$f":"IF(AL$11=\"\",0,SUM($Z46:AL46)-SUM($Z66:AL66))","v":81666.666666666672},{"$f":"IF(AM$11=\"\",0,SUM($Z46:AM46)-SUM($Z66:AM66))","v":80000},{"$f":"IF(AN$11=\"\",0,SUM($Z46:AN46)-SUM($Z66:AN66))","v":78333.333333333328},{"$f":"IF(AO$11=\"\",0,SUM($Z46:AO46)-SUM($Z66:AO66))","v":76666.666666666657},{"$f":"IF(AP$11=\"\",0,SUM($Z46:AP46)-SUM($Z66:AP66))","v":75000},{"$f":"IF(AQ$11=\"\",0,SUM($Z46:AQ46)-SUM($Z66:AQ66))","v":73333.333333333328},{"$f":"IF(AR$11=\"\",0,SUM($Z46:AR46)-SUM($Z66:AR66))","v":71666.666666666657},{"$f":"IF(AS$11=\"\",0,SUM($Z46:AS46)-SUM($Z66:AS66))","v":70000},{"$f":"IF(AT$11=\"\",0,SUM($Z46:AT46)-SUM($Z66:AT66))","v":68333.333333333328},{"$f":"IF(AU$11=\"\",0,SUM($Z46:AU46)-SUM($Z66:AU66))","v":66666.666666666657},{"$f":"IF(AV$11=\"\",0,SUM($Z46:AV46)-SUM($Z66:AV66))","v":64999.999999999993},{"$f":"IF(AW$11=\"\",0,SUM($Z46:AW46)-SUM($Z66:AW66))","v":63333.333333333328},{"$f":"IF(AX$11=\"\",0,SUM($Z46:AX46)-SUM($Z66:AX66))","v":61666.666666666664},{"$f":"IF(AY$11=\"\",0,SUM($Z46:AY46)-SUM($Z66:AY66))","v":60000},{"$f":"IF(AZ$11=\"\",0,SUM($Z46:AZ46)-SUM($Z66:AZ66))","v":58333.333333333336},{"$f":"IF(BA$11=\"\",0,SUM($Z46:BA46)-SUM($Z66:BA66))","v":56666.666666666672},{"$f":"IF(BB$11=\"\",0,SUM($Z46:BB46)-SUM($Z66:BB66))","v":55000.000000000007},{"$f":"IF(BC$11=\"\",0,SUM($Z46:BC46)-SUM($Z66:BC66))","v":53333.333333333343},{"$f":"IF(BD$11=\"\",0,SUM($Z46:BD46)-SUM($Z66:BD66))","v":51666.666666666679},{"$f":"IF(BE$11=\"\",0,SUM($Z46:BE46)-SUM($Z66:BE66))","v":50000.000000000015},{"$f":"IF(BF$11=\"\",0,SUM($Z46:BF46)-SUM($Z66:BF66))","v":48333.33333333335},{"$f":"IF(BG$11=\"\",0,SUM($Z46:BG46)-SUM($Z66:BG66))","v":46666.666666666686},{"$f":"IF(BH$11=\"\",0,SUM($Z46:BH46)-SUM($Z66:BH66))","v":45000.000000000022},{"$f":"IF(BI$11=\"\",0,SUM($Z46:BI46)-SUM($Z66:BI66))","v":43333.333333333358},{"$f":"IF(BJ$11=\"\",0,SUM($Z46:BJ46)-SUM($Z66:BJ66))","v":41666.666666666693},{"$f":"IF(BK$11=\"\",0,SUM($Z46:BK46)-SUM($Z66:BK66))","v":40000.000000000029},{"$f":"IF(BL$11=\"\",0,SUM($Z46:BL46)-SUM($Z66:BL66))","v":38333.333333333365},{"$f":"IF(BM$11=\"\",0,SUM($Z46:BM46)-SUM($Z66:BM66))","v":36666.666666666701},{"$f":"IF(BN$11=\"\",0,SUM($Z46:BN46)-SUM($Z66:BN66))","v":35000.000000000036},{"$f":"IF(BO$11=\"\",0,SUM($Z46:BO46)-SUM($Z66:BO66))","v":33333.333333333372},{"$f":"IF(BP$11=\"\",0,SUM($Z46:BP46)-SUM($Z66:BP66))","v":31666.666666666701},{"$f":"IF(BQ$11=\"\",0,SUM($Z46:BQ46)-SUM($Z66:BQ66))","v":30000.000000000029},{"$f":"IF(BR$11=\"\",0,SUM($Z46:BR46)-SUM($Z66:BR66))","v":28333.333333333358},{"$f":"IF(BS$11=\"\",0,SUM($Z46:BS46)-SUM($Z66:BS66))","v":26666.666666666686},{"$f":"IF(BT$11=\"\",0,SUM($Z46:BT46)-SUM($Z66:BT66))","v":25000.000000000015},{"$f":"IF(BU$11=\"\",0,SUM($Z46:BU46)-SUM($Z66:BU66))","v":23333.333333333343},{"$f":"IF(BV$11=\"\",0,SUM($Z46:BV46)-SUM($Z66:BV66))","v":21666.666666666672},{"$f":"IF(BW$11=\"\",0,SUM($Z46:BW46)-SUM($Z66:BW66))","v":20000},{"$f":"IF(BX$11=\"\",0,SUM($Z46:BX46)-SUM($Z66:BX66))","v":18333.333333333328},{"$f":"IF(BY$11=\"\",0,SUM($Z46:BY46)-SUM($Z66:BY66))","v":16666.666666666657},{"$f":"IF(BZ$11=\"\",0,SUM($Z46:BZ46)-SUM($Z66:BZ66))","v":14999.999999999985},{"$f":"IF(CA$11=\"\",0,SUM($Z46:CA46)-SUM($Z66:CA66))","v":13333.333333333314},{"$f":"IF(CB$11=\"\",0,SUM($Z46:CB46)-SUM($Z66:CB66))","v":11666.666666666642},{"$f":"IF(CC$11=\"\",0,SUM($Z46:CC46)-SUM($Z66:CC66))","v":9999.9999999999709},{"$f":"IF(CD$11=\"\",0,SUM($Z46:CD46)-SUM($Z66:CD66))","v":8333.3333333332994},{"$f":"IF(CE$11=\"\",0,SUM($Z46:CE46)-SUM($Z66:CE66))","v":6666.6666666666279},{"$f":"IF(CF$11=\"\",0,SUM($Z46:CF46)-SUM($Z66:CF66))","v":4999.9999999999563},{"$f":"IF(CG$11=\"\",0,SUM($Z46:CG46)-SUM($Z66:CG66))","v":3333.3333333332848},{"$f":"IF(CH$11=\"\",0,SUM($Z46:CH46)-SUM($Z66:CH66))","v":1666.6666666666133},{"$f":"IF(CI$11=\"\",0,SUM($Z46:CI46)-SUM($Z66:CI66))","v":0},{"$f":"IF(CJ$11=\"\",0,SUM($Z46:CJ46)-SUM($Z66:CJ66))","v":0},{"$f":"IF(CK$11=\"\",0,SUM($Z46:CK46)-SUM($Z66:CK66))","v":0},{"$f":"IF(CL$11=\"\",0,SUM($Z46:CL46)-SUM($Z66:CL66))","v":0},{"$f":"IF(CM$11=\"\",0,SUM($Z46:CM46)-SUM($Z66:CM66))","v":0},{"$f":"IF(CN$11=\"\",0,SUM($Z46:CN46)-SUM($Z66:CN66))","v":0},{"$f":"IF(CO$11=\"\",0,SUM($Z46:CO46)-SUM($Z66:CO66))","v":0},{"$f":"IF(CP$11=\"\",0,SUM($Z46:CP46)-SUM($Z66:CP66))","v":0},{"$f":"IF(CQ$11=\"\",0,SUM($Z46:CQ46)-SUM($Z66:CQ66))","v":0},{"$f":"IF(CR$11=\"\",0,SUM($Z46:CR46)-SUM($Z66:CR66))","v":0},{"$f":"IF(CS$11=\"\",0,SUM($Z46:CS46)-SUM($Z66:CS66))","v":0},{"$f":"IF(CT$11=\"\",0,SUM($Z46:CT46)-SUM($Z66:CT66))","v":0},{"$f":"IF(CU$11=\"\",0,SUM($Z46:CU46)-SUM($Z66:CU66))","v":0}]
[{"$f":"ROW()","v":77},null,null,null,null,null,{"$f":"IF($R77=\"^\",IF(COUNTIF(Lists!$13:$13,H77)=1,0,1),0)","v":0},{"$f":"H75","v":"Внеоборотные активы"},{"$f":"Items!AU17","v":"Получение документов"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,null,null,null,{"$f":"IF(ABS($X77-($X47-$X67))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUMIFS($Z77:$CV77,$Z$2:$CV$2,Periods!$Q$18)","v":15000},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z47:AA47)-SUM($Z67:AA67))","v":900000},{"$f":"IF(AB$11=\"\",0,SUM($Z47:AB47)-SUM($Z67:AB67))","v":885000},{"$f":"IF(AC$11=\"\",0,SUM($Z47:AC47)-SUM($Z67:AC67))","v":870000},{"$f":"IF(AD$11=\"\",0,SUM($Z47:AD47)-SUM($Z67:AD67))","v":855000},{"$f":"IF(AE$11=\"\",0,SUM($Z47:AE47)-SUM($Z67:AE67))","v":840000},{"$f":"IF(AF$11=\"\",0,SUM($Z47:AF47)-SUM($Z67:AF67))","v":825000},{"$f":"IF(AG$11=\"\",0,SUM($Z47:AG47)-SUM($Z67:AG67))","v":810000},{"$f":"IF(AH$11=\"\",0,SUM($Z47:AH47)-SUM($Z67:AH67))","v":795000},{"$f":"IF(AI$11=\"\",0,SUM($Z47:AI47)-SUM($Z67:AI67))","v":780000},{"$f":"IF(AJ$11=\"\",0,SUM($Z47:AJ47)-SUM($Z67:AJ67))","v":765000},{"$f":"IF(AK$11=\"\",0,SUM($Z47:AK47)-SUM($Z67:AK67))","v":750000},{"$f":"IF(AL$11=\"\",0,SUM($Z47:AL47)-SUM($Z67:AL67))","v":735000},{"$f":"IF(AM$11=\"\",0,SUM($Z47:AM47)-SUM($Z67:AM67))","v":720000},{"$f":"IF(AN$11=\"\",0,SUM($Z47:AN47)-SUM($Z67:AN67))","v":705000},{"$f":"IF(AO$11=\"\",0,SUM($Z47:AO47)-SUM($Z67:AO67))","v":690000},{"$f":"IF(AP$11=\"\",0,SUM($Z47:AP47)-SUM($Z67:AP67))","v":675000},{"$f":"IF(AQ$11=\"\",0,SUM($Z47:AQ47)-SUM($Z67:AQ67))","v":660000},{"$f":"IF(AR$11=\"\",0,SUM($Z47:AR47)-SUM($Z67:AR67))","v":645000},{"$f":"IF(AS$11=\"\",0,SUM($Z47:AS47)-SUM($Z67:AS67))","v":630000},{"$f":"IF(AT$11=\"\",0,SUM($Z47:AT47)-SUM($Z67:AT67))","v":615000},{"$f":"IF(AU$11=\"\",0,SUM($Z47:AU47)-SUM($Z67:AU67))","v":600000},{"$f":"IF(AV$11=\"\",0,SUM($Z47:AV47)-SUM($Z67:AV67))","v":585000},{"$f":"IF(AW$11=\"\",0,SUM($Z47:AW47)-SUM($Z67:AW67))","v":570000},{"$f":"IF(AX$11=\"\",0,SUM($Z47:AX47)-SUM($Z67:AX67))","v":555000},{"$f":"IF(AY$11=\"\",0,SUM($Z47:AY47)-SUM($Z67:AY67))","v":540000},{"$f":"IF(AZ$11=\"\",0,SUM($Z47:AZ47)-SUM($Z67:AZ67))","v":525000},{"$f":"IF(BA$11=\"\",0,SUM($Z47:BA47)-SUM($Z67:BA67))","v":510000},{"$f":"IF(BB$11=\"\",0,SUM($Z47:BB47)-SUM($Z67:BB67))","v":495000},{"$f":"IF(BC$11=\"\",0,SUM($Z47:BC47)-SUM($Z67:BC67))","v":480000},{"$f":"IF(BD$11=\"\",0,SUM($Z47:BD47)-SUM($Z67:BD67))","v":465000},{"$f":"IF(BE$11=\"\",0,SUM($Z47:BE47)-SUM($Z67:BE67))","v":450000},{"$f":"IF(BF$11=\"\",0,SUM($Z47:BF47)-SUM($Z67:BF67))","v":435000},{"$f":"IF(BG$11=\"\",0,SUM($Z47:BG47)-SUM($Z67:BG67))","v":420000},{"$f":"IF(BH$11=\"\",0,SUM($Z47:BH47)-SUM($Z67:BH67))","v":405000},{"$f":"IF(BI$11=\"\",0,SUM($Z47:BI47)-SUM($Z67:BI67))","v":390000},{"$f":"IF(BJ$11=\"\",0,SUM($Z47:BJ47)-SUM($Z67:BJ67))","v":375000},{"$f":"IF(BK$11=\"\",0,SUM($Z47:BK47)-SUM($Z67:BK67))","v":360000},{"$f":"IF(BL$11=\"\",0,SUM($Z47:BL47)-SUM($Z67:BL67))","v":345000},{"$f":"IF(BM$11=\"\",0,SUM($Z47:BM47)-SUM($Z67:BM67))","v":330000},{"$f":"IF(BN$11=\"\",0,SUM($Z47:BN47)-SUM($Z67:BN67))","v":315000},{"$f":"IF(BO$11=\"\",0,SUM($Z47:BO47)-SUM($Z67:BO67))","v":300000},{"$f":"IF(BP$11=\"\",0,SUM($Z47:BP47)-SUM($Z67:BP67))","v":285000},{"$f":"IF(BQ$11=\"\",0,SUM($Z47:BQ47)-SUM($Z67:BQ67))","v":270000},{"$f":"IF(BR$11=\"\",0,SUM($Z47:BR47)-SUM($Z67:BR67))","v":255000},{"$f":"IF(BS$11=\"\",0,SUM($Z47:BS47)-SUM($Z67:BS67))","v":240000},{"$f":"IF(BT$11=\"\",0,SUM($Z47:BT47)-SUM($Z67:BT67))","v":225000},{"$f":"IF(BU$11=\"\",0,SUM($Z47:BU47)-SUM($Z67:BU67))","v":210000},{"$f":"IF(BV$11=\"\",0,SUM($Z47:BV47)-SUM($Z67:BV67))","v":195000},{"$f":"IF(BW$11=\"\",0,SUM($Z47:BW47)-SUM($Z67:BW67))","v":180000},{"$f":"IF(BX$11=\"\",0,SUM($Z47:BX47)-SUM($Z67:BX67))","v":165000},{"$f":"IF(BY$11=\"\",0,SUM($Z47:BY47)-SUM($Z67:BY67))","v":150000},{"$f":"IF(BZ$11=\"\",0,SUM($Z47:BZ47)-SUM($Z67:BZ67))","v":135000},{"$f":"IF(CA$11=\"\",0,SUM($Z47:CA47)-SUM($Z67:CA67))","v":120000},{"$f":"IF(CB$11=\"\",0,SUM($Z47:CB47)-SUM($Z67:CB67))","v":105000},{"$f":"IF(CC$11=\"\",0,SUM($Z47:CC47)-SUM($Z67:CC67))","v":90000},{"$f":"IF(CD$11=\"\",0,SUM($Z47:CD47)-SUM($Z67:CD67))","v":75000},{"$f":"IF(CE$11=\"\",0,SUM($Z47:CE47)-SUM($Z67:CE67))","v":60000},{"$f":"IF(CF$11=\"\",0,SUM($Z47:CF47)-SUM($Z67:CF67))","v":45000},{"$f":"IF(CG$11=\"\",0,SUM($Z47:CG47)-SUM($Z67:CG67))","v":30000},{"$f":"IF(CH$11=\"\",0,SUM($Z47:CH47)-SUM($Z67:CH67))","v":15000},{"$f":"IF(CI$11=\"\",0,SUM($Z47:CI47)-SUM($Z67:CI67))","v":0},{"$f":"IF(CJ$11=\"\",0,SUM($Z47:CJ47)-SUM($Z67:CJ67))","v":0},{"$f":"IF(CK$11=\"\",0,SUM($Z47:CK47)-SUM($Z67:CK67))","v":0},{"$f":"IF(CL$11=\"\",0,SUM($Z47:CL47)-SUM($Z67:CL67))","v":0},{"$f":"IF(CM$11=\"\",0,SUM($Z47:CM47)-SUM($Z67:CM67))","v":0},{"$f":"IF(CN$11=\"\",0,SUM($Z47:CN47)-SUM($Z67:CN67))","v":0},{"$f":"IF(CO$11=\"\",0,SUM($Z47:CO47)-SUM($Z67:CO67))","v":0},{"$f":"IF(CP$11=\"\",0,SUM($Z47:CP47)-SUM($Z67:CP67))","v":0},{"$f":"IF(CQ$11=\"\",0,SUM($Z47:CQ47)-SUM($Z67:CQ67))","v":0},{"$f":"IF(CR$11=\"\",0,SUM($Z47:CR47)-SUM($Z67:CR67))","v":0},{"$f":"IF(CS$11=\"\",0,SUM($Z47:CS47)-SUM($Z67:CS67))","v":0},{"$f":"IF(CT$11=\"\",0,SUM($Z47:CT47)-SUM($Z67:CT67))","v":0},{"$f":"IF(CU$11=\"\",0,SUM($Z47:CU47)-SUM($Z67:CU67))","v":0}]
[{"$f":"ROW()","v":78},null,null,null,null,null,{"$f":"IF($R78=\"^\",IF(COUNTIF(Lists!$13:$13,H78)=1,0,1),0)","v":0},{"$f":"H75","v":"Внеоборотные активы"},{"$f":"Items!AU18","v":"Строительство цеха"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,null,null,null,{"$f":"IF(ABS($X78-($X48-$X68))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUMIFS($Z78:$CV78,$Z$2:$CV$2,Periods!$Q$18)","v":1000000},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z48:AA48)-SUM($Z68:AA68))","v":0},{"$f":"IF(AB$11=\"\",0,SUM($Z48:AB48)-SUM($Z68:AB68))","v":30000000},{"$f":"IF(AC$11=\"\",0,SUM($Z48:AC48)-SUM($Z68:AC68))","v":29500000},{"$f":"IF(AD$11=\"\",0,SUM($Z48:AD48)-SUM($Z68:AD68))","v":29000000},{"$f":"IF(AE$11=\"\",0,SUM($Z48:AE48)-SUM($Z68:AE68))","v":28500000},{"$f":"IF(AF$11=\"\",0,SUM($Z48:AF48)-SUM($Z68:AF68))","v":28000000},{"$f":"IF(AG$11=\"\",0,SUM($Z48:AG48)-SUM($Z68:AG68))","v":27500000},{"$f":"IF(AH$11=\"\",0,SUM($Z48:AH48)-SUM($Z68:AH68))","v":27000000},{"$f":"IF(AI$11=\"\",0,SUM($Z48:AI48)-SUM($Z68:AI68))","v":26500000},{"$f":"IF(AJ$11=\"\",0,SUM($Z48:AJ48)-SUM($Z68:AJ68))","v":26000000},{"$f":"IF(AK$11=\"\",0,SUM($Z48:AK48)-SUM($Z68:AK68))","v":25500000},{"$f":"IF(AL$11=\"\",0,SUM($Z48:AL48)-SUM($Z68:AL68))","v":25000000},{"$f":"IF(AM$11=\"\",0,SUM($Z48:AM48)-SUM($Z68:AM68))","v":24500000},{"$f":"IF(AN$11=\"\",0,SUM($Z48:AN48)-SUM($Z68:AN68))","v":24000000},{"$f":"IF(AO$11=\"\",0,SUM($Z48:AO48)-SUM($Z68:AO68))","v":23500000},{"$f":"IF(AP$11=\"\",0,SUM($Z48:AP48)-SUM($Z68:AP68))","v":23000000},{"$f":"IF(AQ$11=\"\",0,SUM($Z48:AQ48)-SUM($Z68:AQ68))","v":22500000},{"$f":"IF(AR$11=\"\",0,SUM($Z48:AR48)-SUM($Z68:AR68))","v":22000000},{"$f":"IF(AS$11=\"\",0,SUM($Z48:AS48)-SUM($Z68:AS68))","v":21500000},{"$f":"IF(AT$11=\"\",0,SUM($Z48:AT48)-SUM($Z68:AT68))","v":21000000},{"$f":"IF(AU$11=\"\",0,SUM($Z48:AU48)-SUM($Z68:AU68))","v":20500000},{"$f":"IF(AV$11=\"\",0,SUM($Z48:AV48)-SUM($Z68:AV68))","v":20000000},{"$f":"IF(AW$11=\"\",0,SUM($Z48:AW48)-SUM($Z68:AW68))","v":19500000},{"$f":"IF(AX$11=\"\",0,SUM($Z48:AX48)-SUM($Z68:AX68))","v":19000000},{"$f":"IF(AY$11=\"\",0,SUM($Z48:AY48)-SUM($Z68:AY68))","v":18500000},{"$f":"IF(AZ$11=\"\",0,SUM($Z48:AZ48)-SUM($Z68:AZ68))","v":18000000},{"$f":"IF(BA$11=\"\",0,SUM($Z48:BA48)-SUM($Z68:BA68))","v":17500000},{"$f":"IF(BB$11=\"\",0,SUM($Z48:BB48)-SUM($Z68:BB68))","v":17000000},{"$f":"IF(BC$11=\"\",0,SUM($Z48:BC48)-SUM($Z68:BC68))","v":16500000},{"$f":"IF(BD$11=\"\",0,SUM($Z48:BD48)-SUM($Z68:BD68))","v":16000000},{"$f":"IF(BE$11=\"\",0,SUM($Z48:BE48)-SUM($Z68:BE68))","v":15500000},{"$f":"IF(BF$11=\"\",0,SUM($Z48:BF48)-SUM($Z68:BF68))","v":15000000},{"$f":"IF(BG$11=\"\",0,SUM($Z48:BG48)-SUM($Z68:BG68))","v":14500000},{"$f":"IF(BH$11=\"\",0,SUM($Z48:BH48)-SUM($Z68:BH68))","v":14000000},{"$f":"IF(BI$11=\"\",0,SUM($Z48:BI48)-SUM($Z68:BI68))","v":13500000},{"$f":"IF(BJ$11=\"\",0,SUM($Z48:BJ48)-SUM($Z68:BJ68))","v":13000000},{"$f":"IF(BK$11=\"\",0,SUM($Z48:BK48)-SUM($Z68:BK68))","v":12500000},{"$f":"IF(BL$11=\"\",0,SUM($Z48:BL48)-SUM($Z68:BL68))","v":12000000},{"$f":"IF(BM$11=\"\",0,SUM($Z48:BM48)-SUM($Z68:BM68))","v":11500000},{"$f":"IF(BN$11=\"\",0,SUM($Z48:BN48)-SUM($Z68:BN68))","v":11000000},{"$f":"IF(BO$11=\"\",0,SUM($Z48:BO48)-SUM($Z68:BO68))","v":10500000},{"$f":"IF(BP$11=\"\",0,SUM($Z48:BP48)-SUM($Z68:BP68))","v":10000000},{"$f":"IF(BQ$11=\"\",0,SUM($Z48:BQ48)-SUM($Z68:BQ68))","v":9500000},{"$f":"IF(BR$11=\"\",0,SUM($Z48:BR48)-SUM($Z68:BR68))","v":9000000},{"$f":"IF(BS$11=\"\",0,SUM($Z48:BS48)-SUM($Z68:BS68))","v":8500000},{"$f":"IF(BT$11=\"\",0,SUM($Z48:BT48)-SUM($Z68:BT68))","v":8000000},{"$f":"IF(BU$11=\"\",0,SUM($Z48:BU48)-SUM($Z68:BU68))","v":7500000},{"$f":"IF(BV$11=\"\",0,SUM($Z48:BV48)-SUM($Z68:BV68))","v":7000000},{"$f":"IF(BW$11=\"\",0,SUM($Z48:BW48)-SUM($Z68:BW68))","v":6500000},{"$f":"IF(BX$11=\"\",0,SUM($Z48:BX48)-SUM($Z68:BX68))","v":6000000},{"$f":"IF(BY$11=\"\",0,SUM($Z48:BY48)-SUM($Z68:BY68))","v":5500000},{"$f":"IF(BZ$11=\"\",0,SUM($Z48:BZ48)-SUM($Z68:BZ68))","v":5000000},{"$f":"IF(CA$11=\"\",0,SUM($Z48:CA48)-SUM($Z68:CA68))","v":4500000},{"$f":"IF(CB$11=\"\",0,SUM($Z48:CB48)-SUM($Z68:CB68))","v":4000000},{"$f":"IF(CC$11=\"\",0,SUM($Z48:CC48)-SUM($Z68:CC68))","v":3500000},{"$f":"IF(CD$11=\"\",0,SUM($Z48:CD48)-SUM($Z68:CD68))","v":3000000},{"$f":"IF(CE$11=\"\",0,SUM($Z48:CE48)-SUM($Z68:CE68))","v":2500000},{"$f":"IF(CF$11=\"\",0,SUM($Z48:CF48)-SUM($Z68:CF68))","v":2000000},{"$f":"IF(CG$11=\"\",0,SUM($Z48:CG48)-SUM($Z68:CG68))","v":1500000},{"$f":"IF(CH$11=\"\",0,SUM($Z48:CH48)-SUM($Z68:CH68))","v":1000000},{"$f":"IF(CI$11=\"\",0,SUM($Z48:CI48)-SUM($Z68:CI68))","v":0},{"$f":"IF(CJ$11=\"\",0,SUM($Z48:CJ48)-SUM($Z68:CJ68))","v":0},{"$f":"IF(CK$11=\"\",0,SUM($Z48:CK48)-SUM($Z68:CK68))","v":0},{"$f":"IF(CL$11=\"\",0,SUM($Z48:CL48)-SUM($Z68:CL68))","v":0},{"$f":"IF(CM$11=\"\",0,SUM($Z48:CM48)-SUM($Z68:CM68))","v":0},{"$f":"IF(CN$11=\"\",0,SUM($Z48:CN48)-SUM($Z68:CN68))","v":0},{"$f":"IF(CO$11=\"\",0,SUM($Z48:CO48)-SUM($Z68:CO68))","v":0},{"$f":"IF(CP$11=\"\",0,SUM($Z48:CP48)-SUM($Z68:CP68))","v":0},{"$f":"IF(CQ$11=\"\",0,SUM($Z48:CQ48)-SUM($Z68:CQ68))","v":0},{"$f":"IF(CR$11=\"\",0,SUM($Z48:CR48)-SUM($Z68:CR68))","v":0},{"$f":"IF(CS$11=\"\",0,SUM($Z48:CS48)-SUM($Z68:CS68))","v":0},{"$f":"IF(CT$11=\"\",0,SUM($Z48:CT48)-SUM($Z68:CT68))","v":0},{"$f":"IF(CU$11=\"\",0,SUM($Z48:CU48)-SUM($Z68:CU68))","v":0}]
[{"$f":"ROW()","v":79},null,null,null,null,null,{"$f":"IF($R79=\"^\",IF(COUNTIF(Lists!$13:$13,H79)=1,0,1),0)","v":0},{"$f":"H75","v":"Внеоборотные активы"},{"$f":"Items!AU19","v":"Закупка и монтаж оборудования"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,null,null,null,{"$f":"IF(ABS($X79-($X49-$X69))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUMIFS($Z79:$CV79,$Z$2:$CV$2,Periods!$Q$18)","v":333333.33333333209},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z49:AA49)-SUM($Z69:AA69))","v":0},{"$f":"IF(AB$11=\"\",0,SUM($Z49:AB49)-SUM($Z69:AB69))","v":10000000},{"$f":"IF(AC$11=\"\",0,SUM($Z49:AC49)-SUM($Z69:AC69))","v":9833333.333333334},{"$f":"IF(AD$11=\"\",0,SUM($Z49:AD49)-SUM($Z69:AD69))","v":9666666.666666666},{"$f":"IF(AE$11=\"\",0,SUM($Z49:AE49)-SUM($Z69:AE69))","v":9500000},{"$f":"IF(AF$11=\"\",0,SUM($Z49:AF49)-SUM($Z69:AF69))","v":9333333.333333334},{"$f":"IF(AG$11=\"\",0,SUM($Z49:AG49)-SUM($Z69:AG69))","v":9166666.666666666},{"$f":"IF(AH$11=\"\",0,SUM($Z49:AH49)-SUM($Z69:AH69))","v":9000000},{"$f":"IF(AI$11=\"\",0,SUM($Z49:AI49)-SUM($Z69:AI69))","v":8833333.333333334},{"$f":"IF(AJ$11=\"\",0,SUM($Z49:AJ49)-SUM($Z69:AJ69))","v":8666666.666666666},{"$f":"IF(AK$11=\"\",0,SUM($Z49:AK49)-SUM($Z69:AK69))","v":8500000},{"$f":"IF(AL$11=\"\",0,SUM($Z49:AL49)-SUM($Z69:AL69))","v":8333333.333333333},{"$f":"IF(AM$11=\"\",0,SUM($Z49:AM49)-SUM($Z69:AM69))","v":8166666.666666666},{"$f":"IF(AN$11=\"\",0,SUM($Z49:AN49)-SUM($Z69:AN69))","v":8000000},{"$f":"IF(AO$11=\"\",0,SUM($Z49:AO49)-SUM($Z69:AO69))","v":7833333.333333333},{"$f":"IF(AP$11=\"\",0,SUM($Z49:AP49)-SUM($Z69:AP69))","v":7666666.666666666},{"$f":"IF(AQ$11=\"\",0,SUM($Z49:AQ49)-SUM($Z69:AQ69))","v":7500000},{"$f":"IF(AR$11=\"\",0,SUM($Z49:AR49)-SUM($Z69:AR69))","v":7333333.333333334},{"$f":"IF(AS$11=\"\",0,SUM($Z49:AS49)-SUM($Z69:AS69))","v":7166666.666666667},{"$f":"IF(AT$11=\"\",0,SUM($Z49:AT49)-SUM($Z69:AT69))","v":7000000},{"$f":"IF(AU$11=\"\",0,SUM($Z49:AU49)-SUM($Z69:AU69))","v":6833333.333333334},{"$f":"IF(AV$11=\"\",0,SUM($Z49:AV49)-SUM($Z69:AV69))","v":6666666.6666666679},{"$f":"IF(AW$11=\"\",0,SUM($Z49:AW49)-SUM($Z69:AW69))","v":6500000.0000000009},{"$f":"IF(AX$11=\"\",0,SUM($Z49:AX49)-SUM($Z69:AX69))","v":6333333.333333334},{"$f":"IF(AY$11=\"\",0,SUM($Z49:AY49)-SUM($Z69:AY69))","v":6166666.6666666679},{"$f":"IF(AZ$11=\"\",0,SUM($Z49:AZ49)-SUM($Z69:AZ69))","v":6000000.0000000019},{"$f":"IF(BA$11=\"\",0,SUM($Z49:BA49)-SUM($Z69:BA69))","v":5833333.3333333349},{"$f":"IF(BB$11=\"\",0,SUM($Z49:BB49)-SUM($Z69:BB69))","v":5666666.6666666679},{"$f":"IF(BC$11=\"\",0,SUM($Z49:BC49)-SUM($Z69:BC69))","v":5500000.0000000009},{"$f":"IF(BD$11=\"\",0,SUM($Z49:BD49)-SUM($Z69:BD69))","v":5333333.333333334},{"$f":"IF(BE$11=\"\",0,SUM($Z49:BE49)-SUM($Z69:BE69))","v":5166666.666666667},{"$f":"IF(BF$11=\"\",0,SUM($Z49:BF49)-SUM($Z69:BF69))","v":5000000},{"$f":"IF(BG$11=\"\",0,SUM($Z49:BG49)-SUM($Z69:BG69))","v":4833333.333333333},{"$f":"IF(BH$11=\"\",0,SUM($Z49:BH49)-SUM($Z69:BH69))","v":4666666.666666666},{"$f":"IF(BI$11=\"\",0,SUM($Z49:BI49)-SUM($Z69:BI69))","v":4499999.9999999991},{"$f":"IF(BJ$11=\"\",0,SUM($Z49:BJ49)-SUM($Z69:BJ69))","v":4333333.3333333321},{"$f":"IF(BK$11=\"\",0,SUM($Z49:BK49)-SUM($Z69:BK69))","v":4166666.6666666651},{"$f":"IF(BL$11=\"\",0,SUM($Z49:BL49)-SUM($Z69:BL69))","v":3999999.9999999981},{"$f":"IF(BM$11=\"\",0,SUM($Z49:BM49)-SUM($Z69:BM69))","v":3833333.3333333312},{"$f":"IF(BN$11=\"\",0,SUM($Z49:BN49)-SUM($Z69:BN69))","v":3666666.6666666642},{"$f":"IF(BO$11=\"\",0,SUM($Z49:BO49)-SUM($Z69:BO69))","v":3499999.9999999972},{"$f":"IF(BP$11=\"\",0,SUM($Z49:BP49)-SUM($Z69:BP69))","v":3333333.3333333302},{"$f":"IF(BQ$11=\"\",0,SUM($Z49:BQ49)-SUM($Z69:BQ69))","v":3166666.6666666633},{"$f":"IF(BR$11=\"\",0,SUM($Z49:BR49)-SUM($Z69:BR69))","v":2999999.9999999963},{"$f":"IF(BS$11=\"\",0,SUM($Z49:BS49)-SUM($Z69:BS69))","v":2833333.3333333293},{"$f":"IF(BT$11=\"\",0,SUM($Z49:BT49)-SUM($Z69:BT69))","v":2666666.6666666623},{"$f":"IF(BU$11=\"\",0,SUM($Z49:BU49)-SUM($Z69:BU69))","v":2499999.9999999953},{"$f":"IF(BV$11=\"\",0,SUM($Z49:BV49)-SUM($Z69:BV69))","v":2333333.3333333284},{"$f":"IF(BW$11=\"\",0,SUM($Z49:BW49)-SUM($Z69:BW69))","v":2166666.6666666614},{"$f":"IF(BX$11=\"\",0,SUM($Z49:BX49)-SUM($Z69:BX69))","v":1999999.9999999944},{"$f":"IF(BY$11=\"\",0,SUM($Z49:BY49)-SUM($Z69:BY69))","v":1833333.3333333274},{"$f":"IF(BZ$11=\"\",0,SUM($Z49:BZ49)-SUM($Z69:BZ69))","v":1666666.6666666605},{"$f":"IF(CA$11=\"\",0,SUM($Z49:CA49)-SUM($Z69:CA69))","v":1499999.9999999944},{"$f":"IF(CB$11=\"\",0,SUM($Z49:CB49)-SUM($Z69:CB69))","v":1333333.3333333284},{"$f":"IF(CC$11=\"\",0,SUM($Z49:CC49)-SUM($Z69:CC69))","v":1166666.6666666623},{"$f":"IF(CD$11=\"\",0,SUM($Z49:CD49)-SUM($Z69:CD69))","v":999999.99999999627},{"$f":"IF(CE$11=\"\",0,SUM($Z49:CE49)-SUM($Z69:CE69))","v":833333.33333333023},{"$f":"IF(CF$11=\"\",0,SUM($Z49:CF49)-SUM($Z69:CF69))","v":666666.66666666418},{"$f":"IF(CG$11=\"\",0,SUM($Z49:CG49)-SUM($Z69:CG69))","v":499999.99999999814},{"$f":"IF(CH$11=\"\",0,SUM($Z49:CH49)-SUM($Z69:CH69))","v":333333.33333333209},{"$f":"IF(CI$11=\"\",0,SUM($Z49:CI49)-SUM($Z69:CI69))","v":0},{"$f":"IF(CJ$11=\"\",0,SUM($Z49:CJ49)-SUM($Z69:CJ69))","v":0},{"$f":"IF(CK$11=\"\",0,SUM($Z49:CK49)-SUM($Z69:CK69))","v":0},{"$f":"IF(CL$11=\"\",0,SUM($Z49:CL49)-SUM($Z69:CL69))","v":0},{"$f":"IF(CM$11=\"\",0,SUM($Z49:CM49)-SUM($Z69:CM69))","v":0},{"$f":"IF(CN$11=\"\",0,SUM($Z49:CN49)-SUM($Z69:CN69))","v":0},{"$f":"IF(CO$11=\"\",0,SUM($Z49:CO49)-SUM($Z69:CO69))","v":0},{"$f":"IF(CP$11=\"\",0,SUM($Z49:CP49)-SUM($Z69:CP69))","v":0},{"$f":"IF(CQ$11=\"\",0,SUM($Z49:CQ49)-SUM($Z69:CQ69))","v":0},{"$f":"IF(CR$11=\"\",0,SUM($Z49:CR49)-SUM($Z69:CR69))","v":0},{"$f":"IF(CS$11=\"\",0,SUM($Z49:CS49)-SUM($Z69:CS69))","v":0},{"$f":"IF(CT$11=\"\",0,SUM($Z49:CT49)-SUM($Z69:CT69))","v":0},{"$f":"IF(CU$11=\"\",0,SUM($Z49:CU49)-SUM($Z69:CU69))","v":0}]
[{"$f":"ROW()","v":80},null,null,null,null,null,{"$f":"IF($R80=\"^\",IF(COUNTIF(Lists!$13:$13,H80)=1,0,1),0)","v":0},{"$f":"H75","v":"Внеоборотные активы"},{"$f":"Items!AU20","v":"Технологические инструкции"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,null,null,null,{"$f":"IF(ABS($X80-($X50-$X70))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUMIFS($Z80:$CV80,$Z$2:$CV$2,Periods!$Q$18)","v":33333.333333334071},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z50:AA50)-SUM($Z70:AA70))","v":0},{"$f":"IF(AB$11=\"\",0,SUM($Z50:AB50)-SUM($Z70:AB70))","v":1000000},{"$f":"IF(AC$11=\"\",0,SUM($Z50:AC50)-SUM($Z70:AC70))","v":983333.33333333337},{"$f":"IF(AD$11=\"\",0,SUM($Z50:AD50)-SUM($Z70:AD70))","v":966666.66666666663},{"$f":"IF(AE$11=\"\",0,SUM($Z50:AE50)-SUM($Z70:AE70))","v":950000},{"$f":"IF(AF$11=\"\",0,SUM($Z50:AF50)-SUM($Z70:AF70))","v":933333.33333333337},{"$f":"IF(AG$11=\"\",0,SUM($Z50:AG50)-SUM($Z70:AG70))","v":916666.66666666663},{"$f":"IF(AH$11=\"\",0,SUM($Z50:AH50)-SUM($Z70:AH70))","v":900000},{"$f":"IF(AI$11=\"\",0,SUM($Z50:AI50)-SUM($Z70:AI70))","v":883333.33333333326},{"$f":"IF(AJ$11=\"\",0,SUM($Z50:AJ50)-SUM($Z70:AJ70))","v":866666.66666666663},{"$f":"IF(AK$11=\"\",0,SUM($Z50:AK50)-SUM($Z70:AK70))","v":850000},{"$f":"IF(AL$11=\"\",0,SUM($Z50:AL50)-SUM($Z70:AL70))","v":833333.33333333337},{"$f":"IF(AM$11=\"\",0,SUM($Z50:AM50)-SUM($Z70:AM70))","v":816666.66666666674},{"$f":"IF(AN$11=\"\",0,SUM($Z50:AN50)-SUM($Z70:AN70))","v":800000},{"$f":"IF(AO$11=\"\",0,SUM($Z50:AO50)-SUM($Z70:AO70))","v":783333.33333333337},{"$f":"IF(AP$11=\"\",0,SUM($Z50:AP50)-SUM($Z70:AP70))","v":766666.66666666674},{"$f":"IF(AQ$11=\"\",0,SUM($Z50:AQ50)-SUM($Z70:AQ70))","v":750000},{"$f":"IF(AR$11=\"\",0,SUM($Z50:AR50)-SUM($Z70:AR70))","v":733333.33333333337},{"$f":"IF(AS$11=\"\",0,SUM($Z50:AS50)-SUM($Z70:AS70))","v":716666.66666666674},{"$f":"IF(AT$11=\"\",0,SUM($Z50:AT50)-SUM($Z70:AT70))","v":700000},{"$f":"IF(AU$11=\"\",0,SUM($Z50:AU50)-SUM($Z70:AU70))","v":683333.33333333326},{"$f":"IF(AV$11=\"\",0,SUM($Z50:AV50)-SUM($Z70:AV70))","v":666666.66666666663},{"$f":"IF(AW$11=\"\",0,SUM($Z50:AW50)-SUM($Z70:AW70))","v":650000},{"$f":"IF(AX$11=\"\",0,SUM($Z50:AX50)-SUM($Z70:AX70))","v":633333.33333333326},{"$f":"IF(AY$11=\"\",0,SUM($Z50:AY50)-SUM($Z70:AY70))","v":616666.66666666651},{"$f":"IF(AZ$11=\"\",0,SUM($Z50:AZ50)-SUM($Z70:AZ70))","v":599999.99999999988},{"$f":"IF(BA$11=\"\",0,SUM($Z50:BA50)-SUM($Z70:BA70))","v":583333.33333333326},{"$f":"IF(BB$11=\"\",0,SUM($Z50:BB50)-SUM($Z70:BB70))","v":566666.66666666651},{"$f":"IF(BC$11=\"\",0,SUM($Z50:BC50)-SUM($Z70:BC70))","v":549999.99999999977},{"$f":"IF(BD$11=\"\",0,SUM($Z50:BD50)-SUM($Z70:BD70))","v":533333.33333333314},{"$f":"IF(BE$11=\"\",0,SUM($Z50:BE50)-SUM($Z70:BE70))","v":516666.66666666645},{"$f":"IF(BF$11=\"\",0,SUM($Z50:BF50)-SUM($Z70:BF70))","v":499999.99999999977},{"$f":"IF(BG$11=\"\",0,SUM($Z50:BG50)-SUM($Z70:BG70))","v":483333.33333333308},{"$f":"IF(BH$11=\"\",0,SUM($Z50:BH50)-SUM($Z70:BH70))","v":466666.6666666664},{"$f":"IF(BI$11=\"\",0,SUM($Z50:BI50)-SUM($Z70:BI70))","v":449999.99999999977},{"$f":"IF(BJ$11=\"\",0,SUM($Z50:BJ50)-SUM($Z70:BJ70))","v":433333.33333333314},{"$f":"IF(BK$11=\"\",0,SUM($Z50:BK50)-SUM($Z70:BK70))","v":416666.66666666651},{"$f":"IF(BL$11=\"\",0,SUM($Z50:BL50)-SUM($Z70:BL70))","v":399999.99999999988},{"$f":"IF(BM$11=\"\",0,SUM($Z50:BM50)-SUM($Z70:BM70))","v":383333.33333333326},{"$f":"IF(BN$11=\"\",0,SUM($Z50:BN50)-SUM($Z70:BN70))","v":366666.66666666663},{"$f":"IF(BO$11=\"\",0,SUM($Z50:BO50)-SUM($Z70:BO70))","v":350000},{"$f":"IF(BP$11=\"\",0,SUM($Z50:BP50)-SUM($Z70:BP70))","v":333333.33333333337},{"$f":"IF(BQ$11=\"\",0,SUM($Z50:BQ50)-SUM($Z70:BQ70))","v":316666.66666666674},{"$f":"IF(BR$11=\"\",0,SUM($Z50:BR50)-SUM($Z70:BR70))","v":300000.00000000012},{"$f":"IF(BS$11=\"\",0,SUM($Z50:BS50)-SUM($Z70:BS70))","v":283333.33333333349},{"$f":"IF(BT$11=\"\",0,SUM($Z50:BT50)-SUM($Z70:BT70))","v":266666.66666666686},{"$f":"IF(BU$11=\"\",0,SUM($Z50:BU50)-SUM($Z70:BU70))","v":250000.00000000023},{"$f":"IF(BV$11=\"\",0,SUM($Z50:BV50)-SUM($Z70:BV70))","v":233333.3333333336},{"$f":"IF(BW$11=\"\",0,SUM($Z50:BW50)-SUM($Z70:BW70))","v":216666.66666666698},{"$f":"IF(BX$11=\"\",0,SUM($Z50:BX50)-SUM($Z70:BX70))","v":200000.00000000035},{"$f":"IF(BY$11=\"\",0,SUM($Z50:BY50)-SUM($Z70:BY70))","v":183333.33333333372},{"$f":"IF(BZ$11=\"\",0,SUM($Z50:BZ50)-SUM($Z70:BZ70))","v":166666.66666666709},{"$f":"IF(CA$11=\"\",0,SUM($Z50:CA50)-SUM($Z70:CA70))","v":150000.00000000047},{"$f":"IF(CB$11=\"\",0,SUM($Z50:CB50)-SUM($Z70:CB70))","v":133333.33333333384},{"$f":"IF(CC$11=\"\",0,SUM($Z50:CC50)-SUM($Z70:CC70))","v":116666.66666666721},{"$f":"IF(CD$11=\"\",0,SUM($Z50:CD50)-SUM($Z70:CD70))","v":100000.00000000058},{"$f":"IF(CE$11=\"\",0,SUM($Z50:CE50)-SUM($Z70:CE70))","v":83333.333333333954},{"$f":"IF(CF$11=\"\",0,SUM($Z50:CF50)-SUM($Z70:CF70))","v":66666.666666667326},{"$f":"IF(CG$11=\"\",0,SUM($Z50:CG50)-SUM($Z70:CG70))","v":50000.000000000698},{"$f":"IF(CH$11=\"\",0,SUM($Z50:CH50)-SUM($Z70:CH70))","v":33333.333333334071},{"$f":"IF(CI$11=\"\",0,SUM($Z50:CI50)-SUM($Z70:CI70))","v":0},{"$f":"IF(CJ$11=\"\",0,SUM($Z50:CJ50)-SUM($Z70:CJ70))","v":0},{"$f":"IF(CK$11=\"\",0,SUM($Z50:CK50)-SUM($Z70:CK70))","v":0},{"$f":"IF(CL$11=\"\",0,SUM($Z50:CL50)-SUM($Z70:CL70))","v":0},{"$f":"IF(CM$11=\"\",0,SUM($Z50:CM50)-SUM($Z70:CM70))","v":0},{"$f":"IF(CN$11=\"\",0,SUM($Z50:CN50)-SUM($Z70:CN70))","v":0},{"$f":"IF(CO$11=\"\",0,SUM($Z50:CO50)-SUM($Z70:CO70))","v":0},{"$f":"IF(CP$11=\"\",0,SUM($Z50:CP50)-SUM($Z70:CP70))","v":0},{"$f":"IF(CQ$11=\"\",0,SUM($Z50:CQ50)-SUM($Z70:CQ70))","v":0},{"$f":"IF(CR$11=\"\",0,SUM($Z50:CR50)-SUM($Z70:CR70))","v":0},{"$f":"IF(CS$11=\"\",0,SUM($Z50:CS50)-SUM($Z70:CS70))","v":0},{"$f":"IF(CT$11=\"\",0,SUM($Z50:CT50)-SUM($Z70:CT70))","v":0},{"$f":"IF(CU$11=\"\",0,SUM($Z50:CU50)-SUM($Z70:CU70))","v":0}]
[{"$f":"ROW()","v":81},null,null,null,null,null,{"$f":"IF($R81=\"^\",IF(COUNTIF(Lists!$13:$13,H81)=1,0,1),0)","v":0},{"$f":"H75","v":"Внеоборотные активы"},{"$f":"Items!AU21","v":"Разовые капзатраты - 6"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,null,null,null,{"$f":"IF(ABS($X81-($X51-$X71))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUMIFS($Z81:$CV81,$Z$2:$CV$2,Periods!$Q$18)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z51:AA51)-SUM($Z71:AA71))","v":0},{"$f":"IF(AB$11=\"\",0,SUM($Z51:AB51)-SUM($Z71:AB71))","v":0},{"$f":"IF(AC$11=\"\",0,SUM($Z51:AC51)-SUM($Z71:AC71))","v":0},{"$f":"IF(AD$11=\"\",0,SUM($Z51:AD51)-SUM($Z71:AD71))","v":0},{"$f":"IF(AE$11=\"\",0,SUM($Z51:AE51)-SUM($Z71:AE71))","v":0},{"$f":"IF(AF$11=\"\",0,SUM($Z51:AF51)-SUM($Z71:AF71))","v":0},{"$f":"IF(AG$11=\"\",0,SUM($Z51:AG51)-SUM($Z71:AG71))","v":0},{"$f":"IF(AH$11=\"\",0,SUM($Z51:AH51)-SUM($Z71:AH71))","v":0},{"$f":"IF(AI$11=\"\",0,SUM($Z51:AI51)-SUM($Z71:AI71))","v":0},{"$f":"IF(AJ$11=\"\",0,SUM($Z51:AJ51)-SUM($Z71:AJ71))","v":0},{"$f":"IF(AK$11=\"\",0,SUM($Z51:AK51)-SUM($Z71:AK71))","v":0},{"$f":"IF(AL$11=\"\",0,SUM($Z51:AL51)-SUM($Z71:AL71))","v":0},{"$f":"IF(AM$11=\"\",0,SUM($Z51:AM51)-SUM($Z71:AM71))","v":0},{"$f":"IF(AN$11=\"\",0,SUM($Z51:AN51)-SUM($Z71:AN71))","v":0},{"$f":"IF(AO$11=\"\",0,SUM($Z51:AO51)-SUM($Z71:AO71))","v":0},{"$f":"IF(AP$11=\"\",0,SUM($Z51:AP51)-SUM($Z71:AP71))","v":0},{"$f":"IF(AQ$11=\"\",0,SUM($Z51:AQ51)-SUM($Z71:AQ71))","v":0},{"$f":"IF(AR$11=\"\",0,SUM($Z51:AR51)-SUM($Z71:AR71))","v":0},{"$f":"IF(AS$11=\"\",0,SUM($Z51:AS51)-SUM($Z71:AS71))","v":0},{"$f":"IF(AT$11=\"\",0,SUM($Z51:AT51)-SUM($Z71:AT71))","v":0},{"$f":"IF(AU$11=\"\",0,SUM($Z51:AU51)-SUM($Z71:AU71))","v":0},{"$f":"IF(AV$11=\"\",0,SUM($Z51:AV51)-SUM($Z71:AV71))","v":0},{"$f":"IF(AW$11=\"\",0,SUM($Z51:AW51)-SUM($Z71:AW71))","v":0},{"$f":"IF(AX$11=\"\",0,SUM($Z51:AX51)-SUM($Z71:AX71))","v":0},{"$f":"IF(AY$11=\"\",0,SUM($Z51:AY51)-SUM($Z71:AY71))","v":0},{"$f":"IF(AZ$11=\"\",0,SUM($Z51:AZ51)-SUM($Z71:AZ71))","v":0},{"$f":"IF(BA$11=\"\",0,SUM($Z51:BA51)-SUM($Z71:BA71))","v":0},{"$f":"IF(BB$11=\"\",0,SUM($Z51:BB51)-SUM($Z71:BB71))","v":0},{"$f":"IF(BC$11=\"\",0,SUM($Z51:BC51)-SUM($Z71:BC71))","v":0},{"$f":"IF(BD$11=\"\",0,SUM($Z51:BD51)-SUM($Z71:BD71))","v":0},{"$f":"IF(BE$11=\"\",0,SUM($Z51:BE51)-SUM($Z71:BE71))","v":0},{"$f":"IF(BF$11=\"\",0,SUM($Z51:BF51)-SUM($Z71:BF71))","v":0},{"$f":"IF(BG$11=\"\",0,SUM($Z51:BG51)-SUM($Z71:BG71))","v":0},{"$f":"IF(BH$11=\"\",0,SUM($Z51:BH51)-SUM($Z71:BH71))","v":0},{"$f":"IF(BI$11=\"\",0,SUM($Z51:BI51)-SUM($Z71:BI71))","v":0},{"$f":"IF(BJ$11=\"\",0,SUM($Z51:BJ51)-SUM($Z71:BJ71))","v":0},{"$f":"IF(BK$11=\"\",0,SUM($Z51:BK51)-SUM($Z71:BK71))","v":0},{"$f":"IF(BL$11=\"\",0,SUM($Z51:BL51)-SUM($Z71:BL71))","v":0},{"$f":"IF(BM$11=\"\",0,SUM($Z51:BM51)-SUM($Z71:BM71))","v":0},{"$f":"IF(BN$11=\"\",0,SUM($Z51:BN51)-SUM($Z71:BN71))","v":0},{"$f":"IF(BO$11=\"\",0,SUM($Z51:BO51)-SUM($Z71:BO71))","v":0},{"$f":"IF(BP$11=\"\",0,SUM($Z51:BP51)-SUM($Z71:BP71))","v":0},{"$f":"IF(BQ$11=\"\",0,SUM($Z51:BQ51)-SUM($Z71:BQ71))","v":0},{"$f":"IF(BR$11=\"\",0,SUM($Z51:BR51)-SUM($Z71:BR71))","v":0},{"$f":"IF(BS$11=\"\",0,SUM($Z51:BS51)-SUM($Z71:BS71))","v":0},{"$f":"IF(BT$11=\"\",0,SUM($Z51:BT51)-SUM($Z71:BT71))","v":0},{"$f":"IF(BU$11=\"\",0,SUM($Z51:BU51)-SUM($Z71:BU71))","v":0},{"$f":"IF(BV$11=\"\",0,SUM($Z51:BV51)-SUM($Z71:BV71))","v":0},{"$f":"IF(BW$11=\"\",0,SUM($Z51:BW51)-SUM($Z71:BW71))","v":0},{"$f":"IF(BX$11=\"\",0,SUM($Z51:BX51)-SUM($Z71:BX71))","v":0},{"$f":"IF(BY$11=\"\",0,SUM($Z51:BY51)-SUM($Z71:BY71))","v":0},{"$f":"IF(BZ$11=\"\",0,SUM($Z51:BZ51)-SUM($Z71:BZ71))","v":0},{"$f":"IF(CA$11=\"\",0,SUM($Z51:CA51)-SUM($Z71:CA71))","v":0},{"$f":"IF(CB$11=\"\",0,SUM($Z51:CB51)-SUM($Z71:CB71))","v":0},{"$f":"IF(CC$11=\"\",0,SUM($Z51:CC51)-SUM($Z71:CC71))","v":0},{"$f":"IF(CD$11=\"\",0,SUM($Z51:CD51)-SUM($Z71:CD71))","v":0},{"$f":"IF(CE$11=\"\",0,SUM($Z51:CE51)-SUM($Z71:CE71))","v":0},{"$f":"IF(CF$11=\"\",0,SUM($Z51:CF51)-SUM($Z71:CF71))","v":0},{"$f":"IF(CG$11=\"\",0,SUM($Z51:CG51)-SUM($Z71:CG71))","v":0},{"$f":"IF(CH$11=\"\",0,SUM($Z51:CH51)-SUM($Z71:CH71))","v":0},{"$f":"IF(CI$11=\"\",0,SUM($Z51:CI51)-SUM($Z71:CI71))","v":0},{"$f":"IF(CJ$11=\"\",0,SUM($Z51:CJ51)-SUM($Z71:CJ71))","v":0},{"$f":"IF(CK$11=\"\",0,SUM($Z51:CK51)-SUM($Z71:CK71))","v":0},{"$f":"IF(CL$11=\"\",0,SUM($Z51:CL51)-SUM($Z71:CL71))","v":0},{"$f":"IF(CM$11=\"\",0,SUM($Z51:CM51)-SUM($Z71:CM71))","v":0},{"$f":"IF(CN$11=\"\",0,SUM($Z51:CN51)-SUM($Z71:CN71))","v":0},{"$f":"IF(CO$11=\"\",0,SUM($Z51:CO51)-SUM($Z71:CO71))","v":0},{"$f":"IF(CP$11=\"\",0,SUM($Z51:CP51)-SUM($Z71:CP71))","v":0},{"$f":"IF(CQ$11=\"\",0,SUM($Z51:CQ51)-SUM($Z71:CQ71))","v":0},{"$f":"IF(CR$11=\"\",0,SUM($Z51:CR51)-SUM($Z71:CR71))","v":0},{"$f":"IF(CS$11=\"\",0,SUM($Z51:CS51)-SUM($Z71:CS71))","v":0},{"$f":"IF(CT$11=\"\",0,SUM($Z51:CT51)-SUM($Z71:CT71))","v":0},{"$f":"IF(CU$11=\"\",0,SUM($Z51:CU51)-SUM($Z71:CU71))","v":0}]
[{"$f":"ROW()","v":82},null,null,null,null,null,{"$f":"IF($R82=\"^\",IF(COUNTIF(Lists!$13:$13,H82)=1,0,1),0)","v":0},{"$f":"H75","v":"Внеоборотные активы"},{"$f":"Items!AU22","v":"Разовые капзатраты - 7"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,null,null,null,{"$f":"IF(ABS($X82-($X52-$X72))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUMIFS($Z82:$CV82,$Z$2:$CV$2,Periods!$Q$18)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z52:AA52)-SUM($Z72:AA72))","v":0},{"$f":"IF(AB$11=\"\",0,SUM($Z52:AB52)-SUM($Z72:AB72))","v":0},{"$f":"IF(AC$11=\"\",0,SUM($Z52:AC52)-SUM($Z72:AC72))","v":0},{"$f":"IF(AD$11=\"\",0,SUM($Z52:AD52)-SUM($Z72:AD72))","v":0},{"$f":"IF(AE$11=\"\",0,SUM($Z52:AE52)-SUM($Z72:AE72))","v":0},{"$f":"IF(AF$11=\"\",0,SUM($Z52:AF52)-SUM($Z72:AF72))","v":0},{"$f":"IF(AG$11=\"\",0,SUM($Z52:AG52)-SUM($Z72:AG72))","v":0},{"$f":"IF(AH$11=\"\",0,SUM($Z52:AH52)-SUM($Z72:AH72))","v":0},{"$f":"IF(AI$11=\"\",0,SUM($Z52:AI52)-SUM($Z72:AI72))","v":0},{"$f":"IF(AJ$11=\"\",0,SUM($Z52:AJ52)-SUM($Z72:AJ72))","v":0},{"$f":"IF(AK$11=\"\",0,SUM($Z52:AK52)-SUM($Z72:AK72))","v":0},{"$f":"IF(AL$11=\"\",0,SUM($Z52:AL52)-SUM($Z72:AL72))","v":0},{"$f":"IF(AM$11=\"\",0,SUM($Z52:AM52)-SUM($Z72:AM72))","v":0},{"$f":"IF(AN$11=\"\",0,SUM($Z52:AN52)-SUM($Z72:AN72))","v":0},{"$f":"IF(AO$11=\"\",0,SUM($Z52:AO52)-SUM($Z72:AO72))","v":0},{"$f":"IF(AP$11=\"\",0,SUM($Z52:AP52)-SUM($Z72:AP72))","v":0},{"$f":"IF(AQ$11=\"\",0,SUM($Z52:AQ52)-SUM($Z72:AQ72))","v":0},{"$f":"IF(AR$11=\"\",0,SUM($Z52:AR52)-SUM($Z72:AR72))","v":0},{"$f":"IF(AS$11=\"\",0,SUM($Z52:AS52)-SUM($Z72:AS72))","v":0},{"$f":"IF(AT$11=\"\",0,SUM($Z52:AT52)-SUM($Z72:AT72))","v":0},{"$f":"IF(AU$11=\"\",0,SUM($Z52:AU52)-SUM($Z72:AU72))","v":0},{"$f":"IF(AV$11=\"\",0,SUM($Z52:AV52)-SUM($Z72:AV72))","v":0},{"$f":"IF(AW$11=\"\",0,SUM($Z52:AW52)-SUM($Z72:AW72))","v":0},{"$f":"IF(AX$11=\"\",0,SUM($Z52:AX52)-SUM($Z72:AX72))","v":0},{"$f":"IF(AY$11=\"\",0,SUM($Z52:AY52)-SUM($Z72:AY72))","v":0},{"$f":"IF(AZ$11=\"\",0,SUM($Z52:AZ52)-SUM($Z72:AZ72))","v":0},{"$f":"IF(BA$11=\"\",0,SUM($Z52:BA52)-SUM($Z72:BA72))","v":0},{"$f":"IF(BB$11=\"\",0,SUM($Z52:BB52)-SUM($Z72:BB72))","v":0},{"$f":"IF(BC$11=\"\",0,SUM($Z52:BC52)-SUM($Z72:BC72))","v":0},{"$f":"IF(BD$11=\"\",0,SUM($Z52:BD52)-SUM($Z72:BD72))","v":0},{"$f":"IF(BE$11=\"\",0,SUM($Z52:BE52)-SUM($Z72:BE72))","v":0},{"$f":"IF(BF$11=\"\",0,SUM($Z52:BF52)-SUM($Z72:BF72))","v":0},{"$f":"IF(BG$11=\"\",0,SUM($Z52:BG52)-SUM($Z72:BG72))","v":0},{"$f":"IF(BH$11=\"\",0,SUM($Z52:BH52)-SUM($Z72:BH72))","v":0},{"$f":"IF(BI$11=\"\",0,SUM($Z52:BI52)-SUM($Z72:BI72))","v":0},{"$f":"IF(BJ$11=\"\",0,SUM($Z52:BJ52)-SUM($Z72:BJ72))","v":0},{"$f":"IF(BK$11=\"\",0,SUM($Z52:BK52)-SUM($Z72:BK72))","v":0},{"$f":"IF(BL$11=\"\",0,SUM($Z52:BL52)-SUM($Z72:BL72))","v":0},{"$f":"IF(BM$11=\"\",0,SUM($Z52:BM52)-SUM($Z72:BM72))","v":0},{"$f":"IF(BN$11=\"\",0,SUM($Z52:BN52)-SUM($Z72:BN72))","v":0},{"$f":"IF(BO$11=\"\",0,SUM($Z52:BO52)-SUM($Z72:BO72))","v":0},{"$f":"IF(BP$11=\"\",0,SUM($Z52:BP52)-SUM($Z72:BP72))","v":0},{"$f":"IF(BQ$11=\"\",0,SUM($Z52:BQ52)-SUM($Z72:BQ72))","v":0},{"$f":"IF(BR$11=\"\",0,SUM($Z52:BR52)-SUM($Z72:BR72))","v":0},{"$f":"IF(BS$11=\"\",0,SUM($Z52:BS52)-SUM($Z72:BS72))","v":0},{"$f":"IF(BT$11=\"\",0,SUM($Z52:BT52)-SUM($Z72:BT72))","v":0},{"$f":"IF(BU$11=\"\",0,SUM($Z52:BU52)-SUM($Z72:BU72))","v":0},{"$f":"IF(BV$11=\"\",0,SUM($Z52:BV52)-SUM($Z72:BV72))","v":0},{"$f":"IF(BW$11=\"\",0,SUM($Z52:BW52)-SUM($Z72:BW72))","v":0},{"$f":"IF(BX$11=\"\",0,SUM($Z52:BX52)-SUM($Z72:BX72))","v":0},{"$f":"IF(BY$11=\"\",0,SUM($Z52:BY52)-SUM($Z72:BY72))","v":0},{"$f":"IF(BZ$11=\"\",0,SUM($Z52:BZ52)-SUM($Z72:BZ72))","v":0},{"$f":"IF(CA$11=\"\",0,SUM($Z52:CA52)-SUM($Z72:CA72))","v":0},{"$f":"IF(CB$11=\"\",0,SUM($Z52:CB52)-SUM($Z72:CB72))","v":0},{"$f":"IF(CC$11=\"\",0,SUM($Z52:CC52)-SUM($Z72:CC72))","v":0},{"$f":"IF(CD$11=\"\",0,SUM($Z52:CD52)-SUM($Z72:CD72))","v":0},{"$f":"IF(CE$11=\"\",0,SUM($Z52:CE52)-SUM($Z72:CE72))","v":0},{"$f":"IF(CF$11=\"\",0,SUM($Z52:CF52)-SUM($Z72:CF72))","v":0},{"$f":"IF(CG$11=\"\",0,SUM($Z52:CG52)-SUM($Z72:CG72))","v":0},{"$f":"IF(CH$11=\"\",0,SUM($Z52:CH52)-SUM($Z72:CH72))","v":0},{"$f":"IF(CI$11=\"\",0,SUM($Z52:CI52)-SUM($Z72:CI72))","v":0},{"$f":"IF(CJ$11=\"\",0,SUM($Z52:CJ52)-SUM($Z72:CJ72))","v":0},{"$f":"IF(CK$11=\"\",0,SUM($Z52:CK52)-SUM($Z72:CK72))","v":0},{"$f":"IF(CL$11=\"\",0,SUM($Z52:CL52)-SUM($Z72:CL72))","v":0},{"$f":"IF(CM$11=\"\",0,SUM($Z52:CM52)-SUM($Z72:CM72))","v":0},{"$f":"IF(CN$11=\"\",0,SUM($Z52:CN52)-SUM($Z72:CN72))","v":0},{"$f":"IF(CO$11=\"\",0,SUM($Z52:CO52)-SUM($Z72:CO72))","v":0},{"$f":"IF(CP$11=\"\",0,SUM($Z52:CP52)-SUM($Z72:CP72))","v":0},{"$f":"IF(CQ$11=\"\",0,SUM($Z52:CQ52)-SUM($Z72:CQ72))","v":0},{"$f":"IF(CR$11=\"\",0,SUM($Z52:CR52)-SUM($Z72:CR72))","v":0},{"$f":"IF(CS$11=\"\",0,SUM($Z52:CS52)-SUM($Z72:CS72))","v":0},{"$f":"IF(CT$11=\"\",0,SUM($Z52:CT52)-SUM($Z72:CT72))","v":0},{"$f":"IF(CU$11=\"\",0,SUM($Z52:CU52)-SUM($Z72:CU72))","v":0}]
[{"$f":"ROW()","v":83},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":84}]
[{"$f":"ROW()","v":85},null,null,null,null,null,{"$f":"IF($R85=\"^\",IF(COUNTIF(Lists!$13:$13,H85)=1,0,1),0)","v":0},{"$f":"Lists!$BW$13","v":"Налоги на внеоборотные активы"},null,null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"}]
[{"$f":"ROW()","v":86},null,null,null,null,null,{"$f":"IF($R86=\"^\",IF(COUNTIF(Lists!$13:$13,H86)=1,0,1),0)","v":0},{"$f":"H85","v":"Налоги на внеоборотные активы"},{"$f":"Items!AU16","v":"Учреждение юр.лица"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,"M",{"$f":"MAIN!Q329","v":0},"^",{"$f":"IF(G86<>0,1,IF(OR($Q86=\"\",$Q86=0),0,IF($R86=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H86))),$Q86)=1,0,1),0)))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q86=Lists!$BW$16,Macro!AA$60,IF($Q86=Lists!$BW$17,Macro!AA$78,IF($Q86=Lists!$BW$18,Macro!AA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AB$11=\"\",0,IF($Q86=Lists!$BW$16,Macro!AB$60,IF($Q86=Lists!$BW$17,Macro!AB$78,IF($Q86=Lists!$BW$18,Macro!AB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AC$11=\"\",0,IF($Q86=Lists!$BW$16,Macro!AC$60,IF($Q86=Lists!$BW$17,Macro!AC$78,IF($Q86=Lists!$BW$18,Macro!AC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AD$11=\"\",0,IF($Q86=Lists!$BW$16,Macro!AD$60,IF($Q86=Lists!$BW$17,Macro!AD$78,IF($Q86=Lists!$BW$18,Macro!AD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AE$11=\"\",0,IF($Q86=Lists!$BW$16,Macro!AE$60,IF($Q86=Lists!$BW$17,Macro!AE$78,IF($Q86=Lists!$BW$18,Macro!AE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AF$11=\"\",0,IF($Q86=Lists!$BW$16,Macro!AF$60,IF($Q86=Lists!$BW$17,Macro!AF$78,IF($Q86=Lists!$BW$18,Macro!AF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AG$11=\"\",0,IF($Q86=Lists!$BW$16,Macro!AG$60,IF($Q86=Lists!$BW$17,Macro!AG$78,IF($Q86=Lists!$BW$18,Macro!AG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AH$11=\"\",0,IF($Q86=Lists!$BW$16,Macro!AH$60,IF($Q86=Lists!$BW$17,Macro!AH$78,IF($Q86=Lists!$BW$18,Macro!AH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AI$11=\"\",0,IF($Q86=Lists!$BW$16,Macro!AI$60,IF($Q86=Lists!$BW$17,Macro!AI$78,IF($Q86=Lists!$BW$18,Macro!AI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AJ$11=\"\",0,IF($Q86=Lists!$BW$16,Macro!AJ$60,IF($Q86=Lists!$BW$17,Macro!AJ$78,IF($Q86=Lists!$BW$18,Macro!AJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AK$11=\"\",0,IF($Q86=Lists!$BW$16,Macro!AK$60,IF($Q86=Lists!$BW$17,Macro!AK$78,IF($Q86=Lists!$BW$18,Macro!AK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AL$11=\"\",0,IF($Q86=Lists!$BW$16,Macro!AL$60,IF($Q86=Lists!$BW$17,Macro!AL$78,IF($Q86=Lists!$BW$18,Macro!AL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AM$11=\"\",0,IF($Q86=Lists!$BW$16,Macro!AM$60,IF($Q86=Lists!$BW$17,Macro!AM$78,IF($Q86=Lists!$BW$18,Macro!AM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AN$11=\"\",0,IF($Q86=Lists!$BW$16,Macro!AN$60,IF($Q86=Lists!$BW$17,Macro!AN$78,IF($Q86=Lists!$BW$18,Macro!AN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AO$11=\"\",0,IF($Q86=Lists!$BW$16,Macro!AO$60,IF($Q86=Lists!$BW$17,Macro!AO$78,IF($Q86=Lists!$BW$18,Macro!AO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AP$11=\"\",0,IF($Q86=Lists!$BW$16,Macro!AP$60,IF($Q86=Lists!$BW$17,Macro!AP$78,IF($Q86=Lists!$BW$18,Macro!AP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AQ$11=\"\",0,IF($Q86=Lists!$BW$16,Macro!AQ$60,IF($Q86=Lists!$BW$17,Macro!AQ$78,IF($Q86=Lists!$BW$18,Macro!AQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AR$11=\"\",0,IF($Q86=Lists!$BW$16,Macro!AR$60,IF($Q86=Lists!$BW$17,Macro!AR$78,IF($Q86=Lists!$BW$18,Macro!AR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AS$11=\"\",0,IF($Q86=Lists!$BW$16,Macro!AS$60,IF($Q86=Lists!$BW$17,Macro!AS$78,IF($Q86=Lists!$BW$18,Macro!AS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AT$11=\"\",0,IF($Q86=Lists!$BW$16,Macro!AT$60,IF($Q86=Lists!$BW$17,Macro!AT$78,IF($Q86=Lists!$BW$18,Macro!AT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AU$11=\"\",0,IF($Q86=Lists!$BW$16,Macro!AU$60,IF($Q86=Lists!$BW$17,Macro!AU$78,IF($Q86=Lists!$BW$18,Macro!AU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AV$11=\"\",0,IF($Q86=Lists!$BW$16,Macro!AV$60,IF($Q86=Lists!$BW$17,Macro!AV$78,IF($Q86=Lists!$BW$18,Macro!AV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AW$11=\"\",0,IF($Q86=Lists!$BW$16,Macro!AW$60,IF($Q86=Lists!$BW$17,Macro!AW$78,IF($Q86=Lists!$BW$18,Macro!AW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AX$11=\"\",0,IF($Q86=Lists!$BW$16,Macro!AX$60,IF($Q86=Lists!$BW$17,Macro!AX$78,IF($Q86=Lists!$BW$18,Macro!AX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AY$11=\"\",0,IF($Q86=Lists!$BW$16,Macro!AY$60,IF($Q86=Lists!$BW$17,Macro!AY$78,IF($Q86=Lists!$BW$18,Macro!AY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AZ$11=\"\",0,IF($Q86=Lists!$BW$16,Macro!AZ$60,IF($Q86=Lists!$BW$17,Macro!AZ$78,IF($Q86=Lists!$BW$18,Macro!AZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BA$11=\"\",0,IF($Q86=Lists!$BW$16,Macro!BA$60,IF($Q86=Lists!$BW$17,Macro!BA$78,IF($Q86=Lists!$BW$18,Macro!BA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BB$11=\"\",0,IF($Q86=Lists!$BW$16,Macro!BB$60,IF($Q86=Lists!$BW$17,Macro!BB$78,IF($Q86=Lists!$BW$18,Macro!BB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BC$11=\"\",0,IF($Q86=Lists!$BW$16,Macro!BC$60,IF($Q86=Lists!$BW$17,Macro!BC$78,IF($Q86=Lists!$BW$18,Macro!BC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BD$11=\"\",0,IF($Q86=Lists!$BW$16,Macro!BD$60,IF($Q86=Lists!$BW$17,Macro!BD$78,IF($Q86=Lists!$BW$18,Macro!BD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BE$11=\"\",0,IF($Q86=Lists!$BW$16,Macro!BE$60,IF($Q86=Lists!$BW$17,Macro!BE$78,IF($Q86=Lists!$BW$18,Macro!BE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BF$11=\"\",0,IF($Q86=Lists!$BW$16,Macro!BF$60,IF($Q86=Lists!$BW$17,Macro!BF$78,IF($Q86=Lists!$BW$18,Macro!BF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BG$11=\"\",0,IF($Q86=Lists!$BW$16,Macro!BG$60,IF($Q86=Lists!$BW$17,Macro!BG$78,IF($Q86=Lists!$BW$18,Macro!BG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BH$11=\"\",0,IF($Q86=Lists!$BW$16,Macro!BH$60,IF($Q86=Lists!$BW$17,Macro!BH$78,IF($Q86=Lists!$BW$18,Macro!BH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BI$11=\"\",0,IF($Q86=Lists!$BW$16,Macro!BI$60,IF($Q86=Lists!$BW$17,Macro!BI$78,IF($Q86=Lists!$BW$18,Macro!BI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BJ$11=\"\",0,IF($Q86=Lists!$BW$16,Macro!BJ$60,IF($Q86=Lists!$BW$17,Macro!BJ$78,IF($Q86=Lists!$BW$18,Macro!BJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BK$11=\"\",0,IF($Q86=Lists!$BW$16,Macro!BK$60,IF($Q86=Lists!$BW$17,Macro!BK$78,IF($Q86=Lists!$BW$18,Macro!BK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BL$11=\"\",0,IF($Q86=Lists!$BW$16,Macro!BL$60,IF($Q86=Lists!$BW$17,Macro!BL$78,IF($Q86=Lists!$BW$18,Macro!BL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BM$11=\"\",0,IF($Q86=Lists!$BW$16,Macro!BM$60,IF($Q86=Lists!$BW$17,Macro!BM$78,IF($Q86=Lists!$BW$18,Macro!BM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BN$11=\"\",0,IF($Q86=Lists!$BW$16,Macro!BN$60,IF($Q86=Lists!$BW$17,Macro!BN$78,IF($Q86=Lists!$BW$18,Macro!BN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BO$11=\"\",0,IF($Q86=Lists!$BW$16,Macro!BO$60,IF($Q86=Lists!$BW$17,Macro!BO$78,IF($Q86=Lists!$BW$18,Macro!BO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BP$11=\"\",0,IF($Q86=Lists!$BW$16,Macro!BP$60,IF($Q86=Lists!$BW$17,Macro!BP$78,IF($Q86=Lists!$BW$18,Macro!BP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BQ$11=\"\",0,IF($Q86=Lists!$BW$16,Macro!BQ$60,IF($Q86=Lists!$BW$17,Macro!BQ$78,IF($Q86=Lists!$BW$18,Macro!BQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BR$11=\"\",0,IF($Q86=Lists!$BW$16,Macro!BR$60,IF($Q86=Lists!$BW$17,Macro!BR$78,IF($Q86=Lists!$BW$18,Macro!BR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BS$11=\"\",0,IF($Q86=Lists!$BW$16,Macro!BS$60,IF($Q86=Lists!$BW$17,Macro!BS$78,IF($Q86=Lists!$BW$18,Macro!BS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BT$11=\"\",0,IF($Q86=Lists!$BW$16,Macro!BT$60,IF($Q86=Lists!$BW$17,Macro!BT$78,IF($Q86=Lists!$BW$18,Macro!BT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BU$11=\"\",0,IF($Q86=Lists!$BW$16,Macro!BU$60,IF($Q86=Lists!$BW$17,Macro!BU$78,IF($Q86=Lists!$BW$18,Macro!BU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BV$11=\"\",0,IF($Q86=Lists!$BW$16,Macro!BV$60,IF($Q86=Lists!$BW$17,Macro!BV$78,IF($Q86=Lists!$BW$18,Macro!BV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BW$11=\"\",0,IF($Q86=Lists!$BW$16,Macro!BW$60,IF($Q86=Lists!$BW$17,Macro!BW$78,IF($Q86=Lists!$BW$18,Macro!BW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BX$11=\"\",0,IF($Q86=Lists!$BW$16,Macro!BX$60,IF($Q86=Lists!$BW$17,Macro!BX$78,IF($Q86=Lists!$BW$18,Macro!BX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BY$11=\"\",0,IF($Q86=Lists!$BW$16,Macro!BY$60,IF($Q86=Lists!$BW$17,Macro!BY$78,IF($Q86=Lists!$BW$18,Macro!BY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BZ$11=\"\",0,IF($Q86=Lists!$BW$16,Macro!BZ$60,IF($Q86=Lists!$BW$17,Macro!BZ$78,IF($Q86=Lists!$BW$18,Macro!BZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CA$11=\"\",0,IF($Q86=Lists!$BW$16,Macro!CA$60,IF($Q86=Lists!$BW$17,Macro!CA$78,IF($Q86=Lists!$BW$18,Macro!CA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CB$11=\"\",0,IF($Q86=Lists!$BW$16,Macro!CB$60,IF($Q86=Lists!$BW$17,Macro!CB$78,IF($Q86=Lists!$BW$18,Macro!CB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CC$11=\"\",0,IF($Q86=Lists!$BW$16,Macro!CC$60,IF($Q86=Lists!$BW$17,Macro!CC$78,IF($Q86=Lists!$BW$18,Macro!CC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CD$11=\"\",0,IF($Q86=Lists!$BW$16,Macro!CD$60,IF($Q86=Lists!$BW$17,Macro!CD$78,IF($Q86=Lists!$BW$18,Macro!CD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CE$11=\"\",0,IF($Q86=Lists!$BW$16,Macro!CE$60,IF($Q86=Lists!$BW$17,Macro!CE$78,IF($Q86=Lists!$BW$18,Macro!CE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CF$11=\"\",0,IF($Q86=Lists!$BW$16,Macro!CF$60,IF($Q86=Lists!$BW$17,Macro!CF$78,IF($Q86=Lists!$BW$18,Macro!CF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CG$11=\"\",0,IF($Q86=Lists!$BW$16,Macro!CG$60,IF($Q86=Lists!$BW$17,Macro!CG$78,IF($Q86=Lists!$BW$18,Macro!CG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CH$11=\"\",0,IF($Q86=Lists!$BW$16,Macro!CH$60,IF($Q86=Lists!$BW$17,Macro!CH$78,IF($Q86=Lists!$BW$18,Macro!CH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CI$11=\"\",0,IF($Q86=Lists!$BW$16,Macro!CI$60,IF($Q86=Lists!$BW$17,Macro!CI$78,IF($Q86=Lists!$BW$18,Macro!CI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CJ$11=\"\",0,IF($Q86=Lists!$BW$16,Macro!CJ$60,IF($Q86=Lists!$BW$17,Macro!CJ$78,IF($Q86=Lists!$BW$18,Macro!CJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CK$11=\"\",0,IF($Q86=Lists!$BW$16,Macro!CK$60,IF($Q86=Lists!$BW$17,Macro!CK$78,IF($Q86=Lists!$BW$18,Macro!CK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CL$11=\"\",0,IF($Q86=Lists!$BW$16,Macro!CL$60,IF($Q86=Lists!$BW$17,Macro!CL$78,IF($Q86=Lists!$BW$18,Macro!CL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CM$11=\"\",0,IF($Q86=Lists!$BW$16,Macro!CM$60,IF($Q86=Lists!$BW$17,Macro!CM$78,IF($Q86=Lists!$BW$18,Macro!CM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CN$11=\"\",0,IF($Q86=Lists!$BW$16,Macro!CN$60,IF($Q86=Lists!$BW$17,Macro!CN$78,IF($Q86=Lists!$BW$18,Macro!CN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CO$11=\"\",0,IF($Q86=Lists!$BW$16,Macro!CO$60,IF($Q86=Lists!$BW$17,Macro!CO$78,IF($Q86=Lists!$BW$18,Macro!CO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CP$11=\"\",0,IF($Q86=Lists!$BW$16,Macro!CP$60,IF($Q86=Lists!$BW$17,Macro!CP$78,IF($Q86=Lists!$BW$18,Macro!CP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CQ$11=\"\",0,IF($Q86=Lists!$BW$16,Macro!CQ$60,IF($Q86=Lists!$BW$17,Macro!CQ$78,IF($Q86=Lists!$BW$18,Macro!CQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CR$11=\"\",0,IF($Q86=Lists!$BW$16,Macro!CR$60,IF($Q86=Lists!$BW$17,Macro!CR$78,IF($Q86=Lists!$BW$18,Macro!CR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CS$11=\"\",0,IF($Q86=Lists!$BW$16,Macro!CS$60,IF($Q86=Lists!$BW$17,Macro!CS$78,IF($Q86=Lists!$BW$18,Macro!CS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CT$11=\"\",0,IF($Q86=Lists!$BW$16,Macro!CT$60,IF($Q86=Lists!$BW$17,Macro!CT$78,IF($Q86=Lists!$BW$18,Macro!CT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CU$11=\"\",0,IF($Q86=Lists!$BW$16,Macro!CU$60,IF($Q86=Lists!$BW$17,Macro!CU$78,IF($Q86=Lists!$BW$18,Macro!CU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0}]
[{"$f":"ROW()","v":87},null,null,null,null,null,{"$f":"IF($R87=\"^\",IF(COUNTIF(Lists!$13:$13,H87)=1,0,1),0)","v":0},{"$f":"H85","v":"Налоги на внеоборотные активы"},{"$f":"Items!AU17","v":"Получение документов"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,"M",{"$f":"MAIN!Q330","v":0},"^",{"$f":"IF(G87<>0,1,IF(OR($Q87=\"\",$Q87=0),0,IF($R87=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H87))),$Q87)=1,0,1),0)))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q87=Lists!$BW$16,Macro!AA$60,IF($Q87=Lists!$BW$17,Macro!AA$78,IF($Q87=Lists!$BW$18,Macro!AA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AB$11=\"\",0,IF($Q87=Lists!$BW$16,Macro!AB$60,IF($Q87=Lists!$BW$17,Macro!AB$78,IF($Q87=Lists!$BW$18,Macro!AB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AC$11=\"\",0,IF($Q87=Lists!$BW$16,Macro!AC$60,IF($Q87=Lists!$BW$17,Macro!AC$78,IF($Q87=Lists!$BW$18,Macro!AC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AD$11=\"\",0,IF($Q87=Lists!$BW$16,Macro!AD$60,IF($Q87=Lists!$BW$17,Macro!AD$78,IF($Q87=Lists!$BW$18,Macro!AD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AE$11=\"\",0,IF($Q87=Lists!$BW$16,Macro!AE$60,IF($Q87=Lists!$BW$17,Macro!AE$78,IF($Q87=Lists!$BW$18,Macro!AE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AF$11=\"\",0,IF($Q87=Lists!$BW$16,Macro!AF$60,IF($Q87=Lists!$BW$17,Macro!AF$78,IF($Q87=Lists!$BW$18,Macro!AF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AG$11=\"\",0,IF($Q87=Lists!$BW$16,Macro!AG$60,IF($Q87=Lists!$BW$17,Macro!AG$78,IF($Q87=Lists!$BW$18,Macro!AG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AH$11=\"\",0,IF($Q87=Lists!$BW$16,Macro!AH$60,IF($Q87=Lists!$BW$17,Macro!AH$78,IF($Q87=Lists!$BW$18,Macro!AH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AI$11=\"\",0,IF($Q87=Lists!$BW$16,Macro!AI$60,IF($Q87=Lists!$BW$17,Macro!AI$78,IF($Q87=Lists!$BW$18,Macro!AI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AJ$11=\"\",0,IF($Q87=Lists!$BW$16,Macro!AJ$60,IF($Q87=Lists!$BW$17,Macro!AJ$78,IF($Q87=Lists!$BW$18,Macro!AJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AK$11=\"\",0,IF($Q87=Lists!$BW$16,Macro!AK$60,IF($Q87=Lists!$BW$17,Macro!AK$78,IF($Q87=Lists!$BW$18,Macro!AK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AL$11=\"\",0,IF($Q87=Lists!$BW$16,Macro!AL$60,IF($Q87=Lists!$BW$17,Macro!AL$78,IF($Q87=Lists!$BW$18,Macro!AL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AM$11=\"\",0,IF($Q87=Lists!$BW$16,Macro!AM$60,IF($Q87=Lists!$BW$17,Macro!AM$78,IF($Q87=Lists!$BW$18,Macro!AM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AN$11=\"\",0,IF($Q87=Lists!$BW$16,Macro!AN$60,IF($Q87=Lists!$BW$17,Macro!AN$78,IF($Q87=Lists!$BW$18,Macro!AN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AO$11=\"\",0,IF($Q87=Lists!$BW$16,Macro!AO$60,IF($Q87=Lists!$BW$17,Macro!AO$78,IF($Q87=Lists!$BW$18,Macro!AO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AP$11=\"\",0,IF($Q87=Lists!$BW$16,Macro!AP$60,IF($Q87=Lists!$BW$17,Macro!AP$78,IF($Q87=Lists!$BW$18,Macro!AP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AQ$11=\"\",0,IF($Q87=Lists!$BW$16,Macro!AQ$60,IF($Q87=Lists!$BW$17,Macro!AQ$78,IF($Q87=Lists!$BW$18,Macro!AQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AR$11=\"\",0,IF($Q87=Lists!$BW$16,Macro!AR$60,IF($Q87=Lists!$BW$17,Macro!AR$78,IF($Q87=Lists!$BW$18,Macro!AR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AS$11=\"\",0,IF($Q87=Lists!$BW$16,Macro!AS$60,IF($Q87=Lists!$BW$17,Macro!AS$78,IF($Q87=Lists!$BW$18,Macro!AS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AT$11=\"\",0,IF($Q87=Lists!$BW$16,Macro!AT$60,IF($Q87=Lists!$BW$17,Macro!AT$78,IF($Q87=Lists!$BW$18,Macro!AT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AU$11=\"\",0,IF($Q87=Lists!$BW$16,Macro!AU$60,IF($Q87=Lists!$BW$17,Macro!AU$78,IF($Q87=Lists!$BW$18,Macro!AU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AV$11=\"\",0,IF($Q87=Lists!$BW$16,Macro!AV$60,IF($Q87=Lists!$BW$17,Macro!AV$78,IF($Q87=Lists!$BW$18,Macro!AV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AW$11=\"\",0,IF($Q87=Lists!$BW$16,Macro!AW$60,IF($Q87=Lists!$BW$17,Macro!AW$78,IF($Q87=Lists!$BW$18,Macro!AW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AX$11=\"\",0,IF($Q87=Lists!$BW$16,Macro!AX$60,IF($Q87=Lists!$BW$17,Macro!AX$78,IF($Q87=Lists!$BW$18,Macro!AX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AY$11=\"\",0,IF($Q87=Lists!$BW$16,Macro!AY$60,IF($Q87=Lists!$BW$17,Macro!AY$78,IF($Q87=Lists!$BW$18,Macro!AY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AZ$11=\"\",0,IF($Q87=Lists!$BW$16,Macro!AZ$60,IF($Q87=Lists!$BW$17,Macro!AZ$78,IF($Q87=Lists!$BW$18,Macro!AZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BA$11=\"\",0,IF($Q87=Lists!$BW$16,Macro!BA$60,IF($Q87=Lists!$BW$17,Macro!BA$78,IF($Q87=Lists!$BW$18,Macro!BA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BB$11=\"\",0,IF($Q87=Lists!$BW$16,Macro!BB$60,IF($Q87=Lists!$BW$17,Macro!BB$78,IF($Q87=Lists!$BW$18,Macro!BB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BC$11=\"\",0,IF($Q87=Lists!$BW$16,Macro!BC$60,IF($Q87=Lists!$BW$17,Macro!BC$78,IF($Q87=Lists!$BW$18,Macro!BC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BD$11=\"\",0,IF($Q87=Lists!$BW$16,Macro!BD$60,IF($Q87=Lists!$BW$17,Macro!BD$78,IF($Q87=Lists!$BW$18,Macro!BD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BE$11=\"\",0,IF($Q87=Lists!$BW$16,Macro!BE$60,IF($Q87=Lists!$BW$17,Macro!BE$78,IF($Q87=Lists!$BW$18,Macro!BE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BF$11=\"\",0,IF($Q87=Lists!$BW$16,Macro!BF$60,IF($Q87=Lists!$BW$17,Macro!BF$78,IF($Q87=Lists!$BW$18,Macro!BF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BG$11=\"\",0,IF($Q87=Lists!$BW$16,Macro!BG$60,IF($Q87=Lists!$BW$17,Macro!BG$78,IF($Q87=Lists!$BW$18,Macro!BG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BH$11=\"\",0,IF($Q87=Lists!$BW$16,Macro!BH$60,IF($Q87=Lists!$BW$17,Macro!BH$78,IF($Q87=Lists!$BW$18,Macro!BH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BI$11=\"\",0,IF($Q87=Lists!$BW$16,Macro!BI$60,IF($Q87=Lists!$BW$17,Macro!BI$78,IF($Q87=Lists!$BW$18,Macro!BI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BJ$11=\"\",0,IF($Q87=Lists!$BW$16,Macro!BJ$60,IF($Q87=Lists!$BW$17,Macro!BJ$78,IF($Q87=Lists!$BW$18,Macro!BJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BK$11=\"\",0,IF($Q87=Lists!$BW$16,Macro!BK$60,IF($Q87=Lists!$BW$17,Macro!BK$78,IF($Q87=Lists!$BW$18,Macro!BK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BL$11=\"\",0,IF($Q87=Lists!$BW$16,Macro!BL$60,IF($Q87=Lists!$BW$17,Macro!BL$78,IF($Q87=Lists!$BW$18,Macro!BL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BM$11=\"\",0,IF($Q87=Lists!$BW$16,Macro!BM$60,IF($Q87=Lists!$BW$17,Macro!BM$78,IF($Q87=Lists!$BW$18,Macro!BM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BN$11=\"\",0,IF($Q87=Lists!$BW$16,Macro!BN$60,IF($Q87=Lists!$BW$17,Macro!BN$78,IF($Q87=Lists!$BW$18,Macro!BN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BO$11=\"\",0,IF($Q87=Lists!$BW$16,Macro!BO$60,IF($Q87=Lists!$BW$17,Macro!BO$78,IF($Q87=Lists!$BW$18,Macro!BO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BP$11=\"\",0,IF($Q87=Lists!$BW$16,Macro!BP$60,IF($Q87=Lists!$BW$17,Macro!BP$78,IF($Q87=Lists!$BW$18,Macro!BP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BQ$11=\"\",0,IF($Q87=Lists!$BW$16,Macro!BQ$60,IF($Q87=Lists!$BW$17,Macro!BQ$78,IF($Q87=Lists!$BW$18,Macro!BQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BR$11=\"\",0,IF($Q87=Lists!$BW$16,Macro!BR$60,IF($Q87=Lists!$BW$17,Macro!BR$78,IF($Q87=Lists!$BW$18,Macro!BR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BS$11=\"\",0,IF($Q87=Lists!$BW$16,Macro!BS$60,IF($Q87=Lists!$BW$17,Macro!BS$78,IF($Q87=Lists!$BW$18,Macro!BS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BT$11=\"\",0,IF($Q87=Lists!$BW$16,Macro!BT$60,IF($Q87=Lists!$BW$17,Macro!BT$78,IF($Q87=Lists!$BW$18,Macro!BT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BU$11=\"\",0,IF($Q87=Lists!$BW$16,Macro!BU$60,IF($Q87=Lists!$BW$17,Macro!BU$78,IF($Q87=Lists!$BW$18,Macro!BU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BV$11=\"\",0,IF($Q87=Lists!$BW$16,Macro!BV$60,IF($Q87=Lists!$BW$17,Macro!BV$78,IF($Q87=Lists!$BW$18,Macro!BV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BW$11=\"\",0,IF($Q87=Lists!$BW$16,Macro!BW$60,IF($Q87=Lists!$BW$17,Macro!BW$78,IF($Q87=Lists!$BW$18,Macro!BW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BX$11=\"\",0,IF($Q87=Lists!$BW$16,Macro!BX$60,IF($Q87=Lists!$BW$17,Macro!BX$78,IF($Q87=Lists!$BW$18,Macro!BX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BY$11=\"\",0,IF($Q87=Lists!$BW$16,Macro!BY$60,IF($Q87=Lists!$BW$17,Macro!BY$78,IF($Q87=Lists!$BW$18,Macro!BY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BZ$11=\"\",0,IF($Q87=Lists!$BW$16,Macro!BZ$60,IF($Q87=Lists!$BW$17,Macro!BZ$78,IF($Q87=Lists!$BW$18,Macro!BZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CA$11=\"\",0,IF($Q87=Lists!$BW$16,Macro!CA$60,IF($Q87=Lists!$BW$17,Macro!CA$78,IF($Q87=Lists!$BW$18,Macro!CA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CB$11=\"\",0,IF($Q87=Lists!$BW$16,Macro!CB$60,IF($Q87=Lists!$BW$17,Macro!CB$78,IF($Q87=Lists!$BW$18,Macro!CB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CC$11=\"\",0,IF($Q87=Lists!$BW$16,Macro!CC$60,IF($Q87=Lists!$BW$17,Macro!CC$78,IF($Q87=Lists!$BW$18,Macro!CC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CD$11=\"\",0,IF($Q87=Lists!$BW$16,Macro!CD$60,IF($Q87=Lists!$BW$17,Macro!CD$78,IF($Q87=Lists!$BW$18,Macro!CD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CE$11=\"\",0,IF($Q87=Lists!$BW$16,Macro!CE$60,IF($Q87=Lists!$BW$17,Macro!CE$78,IF($Q87=Lists!$BW$18,Macro!CE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CF$11=\"\",0,IF($Q87=Lists!$BW$16,Macro!CF$60,IF($Q87=Lists!$BW$17,Macro!CF$78,IF($Q87=Lists!$BW$18,Macro!CF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CG$11=\"\",0,IF($Q87=Lists!$BW$16,Macro!CG$60,IF($Q87=Lists!$BW$17,Macro!CG$78,IF($Q87=Lists!$BW$18,Macro!CG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CH$11=\"\",0,IF($Q87=Lists!$BW$16,Macro!CH$60,IF($Q87=Lists!$BW$17,Macro!CH$78,IF($Q87=Lists!$BW$18,Macro!CH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CI$11=\"\",0,IF($Q87=Lists!$BW$16,Macro!CI$60,IF($Q87=Lists!$BW$17,Macro!CI$78,IF($Q87=Lists!$BW$18,Macro!CI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CJ$11=\"\",0,IF($Q87=Lists!$BW$16,Macro!CJ$60,IF($Q87=Lists!$BW$17,Macro!CJ$78,IF($Q87=Lists!$BW$18,Macro!CJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CK$11=\"\",0,IF($Q87=Lists!$BW$16,Macro!CK$60,IF($Q87=Lists!$BW$17,Macro!CK$78,IF($Q87=Lists!$BW$18,Macro!CK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CL$11=\"\",0,IF($Q87=Lists!$BW$16,Macro!CL$60,IF($Q87=Lists!$BW$17,Macro!CL$78,IF($Q87=Lists!$BW$18,Macro!CL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CM$11=\"\",0,IF($Q87=Lists!$BW$16,Macro!CM$60,IF($Q87=Lists!$BW$17,Macro!CM$78,IF($Q87=Lists!$BW$18,Macro!CM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CN$11=\"\",0,IF($Q87=Lists!$BW$16,Macro!CN$60,IF($Q87=Lists!$BW$17,Macro!CN$78,IF($Q87=Lists!$BW$18,Macro!CN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CO$11=\"\",0,IF($Q87=Lists!$BW$16,Macro!CO$60,IF($Q87=Lists!$BW$17,Macro!CO$78,IF($Q87=Lists!$BW$18,Macro!CO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CP$11=\"\",0,IF($Q87=Lists!$BW$16,Macro!CP$60,IF($Q87=Lists!$BW$17,Macro!CP$78,IF($Q87=Lists!$BW$18,Macro!CP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CQ$11=\"\",0,IF($Q87=Lists!$BW$16,Macro!CQ$60,IF($Q87=Lists!$BW$17,Macro!CQ$78,IF($Q87=Lists!$BW$18,Macro!CQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CR$11=\"\",0,IF($Q87=Lists!$BW$16,Macro!CR$60,IF($Q87=Lists!$BW$17,Macro!CR$78,IF($Q87=Lists!$BW$18,Macro!CR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CS$11=\"\",0,IF($Q87=Lists!$BW$16,Macro!CS$60,IF($Q87=Lists!$BW$17,Macro!CS$78,IF($Q87=Lists!$BW$18,Macro!CS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CT$11=\"\",0,IF($Q87=Lists!$BW$16,Macro!CT$60,IF($Q87=Lists!$BW$17,Macro!CT$78,IF($Q87=Lists!$BW$18,Macro!CT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CU$11=\"\",0,IF($Q87=Lists!$BW$16,Macro!CU$60,IF($Q87=Lists!$BW$17,Macro!CU$78,IF($Q87=Lists!$BW$18,Macro!CU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0}]
[{"$f":"ROW()","v":88},null,null,null,null,null,{"$f":"IF($R88=\"^\",IF(COUNTIF(Lists!$13:$13,H88)=1,0,1),0)","v":0},{"$f":"H85","v":"Налоги на внеоборотные активы"},{"$f":"Items!AU18","v":"Строительство цеха"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,"M",{"$f":"MAIN!Q331","v":"налог на имущество организаций"},"^",{"$f":"IF(G88<>0,1,IF(OR($Q88=\"\",$Q88=0),0,IF($R88=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H88))),$Q88)=1,0,1),0)))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q88=Lists!$BW$16,Macro!AA$60,IF($Q88=Lists!$BW$17,Macro!AA$78,IF($Q88=Lists!$BW$18,Macro!AA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(AB$11=\"\",0,IF($Q88=Lists!$BW$16,Macro!AB$60,IF($Q88=Lists!$BW$17,Macro!AB$78,IF($Q88=Lists!$BW$18,Macro!AB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(AC$11=\"\",0,IF($Q88=Lists!$BW$16,Macro!AC$60,IF($Q88=Lists!$BW$17,Macro!AC$78,IF($Q88=Lists!$BW$18,Macro!AC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(AD$11=\"\",0,IF($Q88=Lists!$BW$16,Macro!AD$60,IF($Q88=Lists!$BW$17,Macro!AD$78,IF($Q88=Lists!$BW$18,Macro!AD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(AE$11=\"\",0,IF($Q88=Lists!$BW$16,Macro!AE$60,IF($Q88=Lists!$BW$17,Macro!AE$78,IF($Q88=Lists!$BW$18,Macro!AE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(AF$11=\"\",0,IF($Q88=Lists!$BW$16,Macro!AF$60,IF($Q88=Lists!$BW$17,Macro!AF$78,IF($Q88=Lists!$BW$18,Macro!AF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(AG$11=\"\",0,IF($Q88=Lists!$BW$16,Macro!AG$60,IF($Q88=Lists!$BW$17,Macro!AG$78,IF($Q88=Lists!$BW$18,Macro!AG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(AH$11=\"\",0,IF($Q88=Lists!$BW$16,Macro!AH$60,IF($Q88=Lists!$BW$17,Macro!AH$78,IF($Q88=Lists!$BW$18,Macro!AH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(AI$11=\"\",0,IF($Q88=Lists!$BW$16,Macro!AI$60,IF($Q88=Lists!$BW$17,Macro!AI$78,IF($Q88=Lists!$BW$18,Macro!AI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(AJ$11=\"\",0,IF($Q88=Lists!$BW$16,Macro!AJ$60,IF($Q88=Lists!$BW$17,Macro!AJ$78,IF($Q88=Lists!$BW$18,Macro!AJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(AK$11=\"\",0,IF($Q88=Lists!$BW$16,Macro!AK$60,IF($Q88=Lists!$BW$17,Macro!AK$78,IF($Q88=Lists!$BW$18,Macro!AK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(AL$11=\"\",0,IF($Q88=Lists!$BW$16,Macro!AL$60,IF($Q88=Lists!$BW$17,Macro!AL$78,IF($Q88=Lists!$BW$18,Macro!AL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(AM$11=\"\",0,IF($Q88=Lists!$BW$16,Macro!AM$60,IF($Q88=Lists!$BW$17,Macro!AM$78,IF($Q88=Lists!$BW$18,Macro!AM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(AN$11=\"\",0,IF($Q88=Lists!$BW$16,Macro!AN$60,IF($Q88=Lists!$BW$17,Macro!AN$78,IF($Q88=Lists!$BW$18,Macro!AN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(AO$11=\"\",0,IF($Q88=Lists!$BW$16,Macro!AO$60,IF($Q88=Lists!$BW$17,Macro!AO$78,IF($Q88=Lists!$BW$18,Macro!AO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(AP$11=\"\",0,IF($Q88=Lists!$BW$16,Macro!AP$60,IF($Q88=Lists!$BW$17,Macro!AP$78,IF($Q88=Lists!$BW$18,Macro!AP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(AQ$11=\"\",0,IF($Q88=Lists!$BW$16,Macro!AQ$60,IF($Q88=Lists!$BW$17,Macro!AQ$78,IF($Q88=Lists!$BW$18,Macro!AQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(AR$11=\"\",0,IF($Q88=Lists!$BW$16,Macro!AR$60,IF($Q88=Lists!$BW$17,Macro!AR$78,IF($Q88=Lists!$BW$18,Macro!AR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(AS$11=\"\",0,IF($Q88=Lists!$BW$16,Macro!AS$60,IF($Q88=Lists!$BW$17,Macro!AS$78,IF($Q88=Lists!$BW$18,Macro!AS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(AT$11=\"\",0,IF($Q88=Lists!$BW$16,Macro!AT$60,IF($Q88=Lists!$BW$17,Macro!AT$78,IF($Q88=Lists!$BW$18,Macro!AT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(AU$11=\"\",0,IF($Q88=Lists!$BW$16,Macro!AU$60,IF($Q88=Lists!$BW$17,Macro!AU$78,IF($Q88=Lists!$BW$18,Macro!AU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(AV$11=\"\",0,IF($Q88=Lists!$BW$16,Macro!AV$60,IF($Q88=Lists!$BW$17,Macro!AV$78,IF($Q88=Lists!$BW$18,Macro!AV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(AW$11=\"\",0,IF($Q88=Lists!$BW$16,Macro!AW$60,IF($Q88=Lists!$BW$17,Macro!AW$78,IF($Q88=Lists!$BW$18,Macro!AW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(AX$11=\"\",0,IF($Q88=Lists!$BW$16,Macro!AX$60,IF($Q88=Lists!$BW$17,Macro!AX$78,IF($Q88=Lists!$BW$18,Macro!AX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(AY$11=\"\",0,IF($Q88=Lists!$BW$16,Macro!AY$60,IF($Q88=Lists!$BW$17,Macro!AY$78,IF($Q88=Lists!$BW$18,Macro!AY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(AZ$11=\"\",0,IF($Q88=Lists!$BW$16,Macro!AZ$60,IF($Q88=Lists!$BW$17,Macro!AZ$78,IF($Q88=Lists!$BW$18,Macro!AZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(BA$11=\"\",0,IF($Q88=Lists!$BW$16,Macro!BA$60,IF($Q88=Lists!$BW$17,Macro!BA$78,IF($Q88=Lists!$BW$18,Macro!BA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(BB$11=\"\",0,IF($Q88=Lists!$BW$16,Macro!BB$60,IF($Q88=Lists!$BW$17,Macro!BB$78,IF($Q88=Lists!$BW$18,Macro!BB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(BC$11=\"\",0,IF($Q88=Lists!$BW$16,Macro!BC$60,IF($Q88=Lists!$BW$17,Macro!BC$78,IF($Q88=Lists!$BW$18,Macro!BC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(BD$11=\"\",0,IF($Q88=Lists!$BW$16,Macro!BD$60,IF($Q88=Lists!$BW$17,Macro!BD$78,IF($Q88=Lists!$BW$18,Macro!BD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(BE$11=\"\",0,IF($Q88=Lists!$BW$16,Macro!BE$60,IF($Q88=Lists!$BW$17,Macro!BE$78,IF($Q88=Lists!$BW$18,Macro!BE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(BF$11=\"\",0,IF($Q88=Lists!$BW$16,Macro!BF$60,IF($Q88=Lists!$BW$17,Macro!BF$78,IF($Q88=Lists!$BW$18,Macro!BF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(BG$11=\"\",0,IF($Q88=Lists!$BW$16,Macro!BG$60,IF($Q88=Lists!$BW$17,Macro!BG$78,IF($Q88=Lists!$BW$18,Macro!BG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(BH$11=\"\",0,IF($Q88=Lists!$BW$16,Macro!BH$60,IF($Q88=Lists!$BW$17,Macro!BH$78,IF($Q88=Lists!$BW$18,Macro!BH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(BI$11=\"\",0,IF($Q88=Lists!$BW$16,Macro!BI$60,IF($Q88=Lists!$BW$17,Macro!BI$78,IF($Q88=Lists!$BW$18,Macro!BI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(BJ$11=\"\",0,IF($Q88=Lists!$BW$16,Macro!BJ$60,IF($Q88=Lists!$BW$17,Macro!BJ$78,IF($Q88=Lists!$BW$18,Macro!BJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(BK$11=\"\",0,IF($Q88=Lists!$BW$16,Macro!BK$60,IF($Q88=Lists!$BW$17,Macro!BK$78,IF($Q88=Lists!$BW$18,Macro!BK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(BL$11=\"\",0,IF($Q88=Lists!$BW$16,Macro!BL$60,IF($Q88=Lists!$BW$17,Macro!BL$78,IF($Q88=Lists!$BW$18,Macro!BL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(BM$11=\"\",0,IF($Q88=Lists!$BW$16,Macro!BM$60,IF($Q88=Lists!$BW$17,Macro!BM$78,IF($Q88=Lists!$BW$18,Macro!BM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(BN$11=\"\",0,IF($Q88=Lists!$BW$16,Macro!BN$60,IF($Q88=Lists!$BW$17,Macro!BN$78,IF($Q88=Lists!$BW$18,Macro!BN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(BO$11=\"\",0,IF($Q88=Lists!$BW$16,Macro!BO$60,IF($Q88=Lists!$BW$17,Macro!BO$78,IF($Q88=Lists!$BW$18,Macro!BO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(BP$11=\"\",0,IF($Q88=Lists!$BW$16,Macro!BP$60,IF($Q88=Lists!$BW$17,Macro!BP$78,IF($Q88=Lists!$BW$18,Macro!BP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(BQ$11=\"\",0,IF($Q88=Lists!$BW$16,Macro!BQ$60,IF($Q88=Lists!$BW$17,Macro!BQ$78,IF($Q88=Lists!$BW$18,Macro!BQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(BR$11=\"\",0,IF($Q88=Lists!$BW$16,Macro!BR$60,IF($Q88=Lists!$BW$17,Macro!BR$78,IF($Q88=Lists!$BW$18,Macro!BR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(BS$11=\"\",0,IF($Q88=Lists!$BW$16,Macro!BS$60,IF($Q88=Lists!$BW$17,Macro!BS$78,IF($Q88=Lists!$BW$18,Macro!BS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(BT$11=\"\",0,IF($Q88=Lists!$BW$16,Macro!BT$60,IF($Q88=Lists!$BW$17,Macro!BT$78,IF($Q88=Lists!$BW$18,Macro!BT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(BU$11=\"\",0,IF($Q88=Lists!$BW$16,Macro!BU$60,IF($Q88=Lists!$BW$17,Macro!BU$78,IF($Q88=Lists!$BW$18,Macro!BU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(BV$11=\"\",0,IF($Q88=Lists!$BW$16,Macro!BV$60,IF($Q88=Lists!$BW$17,Macro!BV$78,IF($Q88=Lists!$BW$18,Macro!BV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(BW$11=\"\",0,IF($Q88=Lists!$BW$16,Macro!BW$60,IF($Q88=Lists!$BW$17,Macro!BW$78,IF($Q88=Lists!$BW$18,Macro!BW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(BX$11=\"\",0,IF($Q88=Lists!$BW$16,Macro!BX$60,IF($Q88=Lists!$BW$17,Macro!BX$78,IF($Q88=Lists!$BW$18,Macro!BX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(BY$11=\"\",0,IF($Q88=Lists!$BW$16,Macro!BY$60,IF($Q88=Lists!$BW$17,Macro!BY$78,IF($Q88=Lists!$BW$18,Macro!BY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(BZ$11=\"\",0,IF($Q88=Lists!$BW$16,Macro!BZ$60,IF($Q88=Lists!$BW$17,Macro!BZ$78,IF($Q88=Lists!$BW$18,Macro!BZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(CA$11=\"\",0,IF($Q88=Lists!$BW$16,Macro!CA$60,IF($Q88=Lists!$BW$17,Macro!CA$78,IF($Q88=Lists!$BW$18,Macro!CA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(CB$11=\"\",0,IF($Q88=Lists!$BW$16,Macro!CB$60,IF($Q88=Lists!$BW$17,Macro!CB$78,IF($Q88=Lists!$BW$18,Macro!CB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(CC$11=\"\",0,IF($Q88=Lists!$BW$16,Macro!CC$60,IF($Q88=Lists!$BW$17,Macro!CC$78,IF($Q88=Lists!$BW$18,Macro!CC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(CD$11=\"\",0,IF($Q88=Lists!$BW$16,Macro!CD$60,IF($Q88=Lists!$BW$17,Macro!CD$78,IF($Q88=Lists!$BW$18,Macro!CD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(CE$11=\"\",0,IF($Q88=Lists!$BW$16,Macro!CE$60,IF($Q88=Lists!$BW$17,Macro!CE$78,IF($Q88=Lists!$BW$18,Macro!CE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(CF$11=\"\",0,IF($Q88=Lists!$BW$16,Macro!CF$60,IF($Q88=Lists!$BW$17,Macro!CF$78,IF($Q88=Lists!$BW$18,Macro!CF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(CG$11=\"\",0,IF($Q88=Lists!$BW$16,Macro!CG$60,IF($Q88=Lists!$BW$17,Macro!CG$78,IF($Q88=Lists!$BW$18,Macro!CG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(CH$11=\"\",0,IF($Q88=Lists!$BW$16,Macro!CH$60,IF($Q88=Lists!$BW$17,Macro!CH$78,IF($Q88=Lists!$BW$18,Macro!CH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(CI$11=\"\",0,IF($Q88=Lists!$BW$16,Macro!CI$60,IF($Q88=Lists!$BW$17,Macro!CI$78,IF($Q88=Lists!$BW$18,Macro!CI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CJ$11=\"\",0,IF($Q88=Lists!$BW$16,Macro!CJ$60,IF($Q88=Lists!$BW$17,Macro!CJ$78,IF($Q88=Lists!$BW$18,Macro!CJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CK$11=\"\",0,IF($Q88=Lists!$BW$16,Macro!CK$60,IF($Q88=Lists!$BW$17,Macro!CK$78,IF($Q88=Lists!$BW$18,Macro!CK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CL$11=\"\",0,IF($Q88=Lists!$BW$16,Macro!CL$60,IF($Q88=Lists!$BW$17,Macro!CL$78,IF($Q88=Lists!$BW$18,Macro!CL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CM$11=\"\",0,IF($Q88=Lists!$BW$16,Macro!CM$60,IF($Q88=Lists!$BW$17,Macro!CM$78,IF($Q88=Lists!$BW$18,Macro!CM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CN$11=\"\",0,IF($Q88=Lists!$BW$16,Macro!CN$60,IF($Q88=Lists!$BW$17,Macro!CN$78,IF($Q88=Lists!$BW$18,Macro!CN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CO$11=\"\",0,IF($Q88=Lists!$BW$16,Macro!CO$60,IF($Q88=Lists!$BW$17,Macro!CO$78,IF($Q88=Lists!$BW$18,Macro!CO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CP$11=\"\",0,IF($Q88=Lists!$BW$16,Macro!CP$60,IF($Q88=Lists!$BW$17,Macro!CP$78,IF($Q88=Lists!$BW$18,Macro!CP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CQ$11=\"\",0,IF($Q88=Lists!$BW$16,Macro!CQ$60,IF($Q88=Lists!$BW$17,Macro!CQ$78,IF($Q88=Lists!$BW$18,Macro!CQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CR$11=\"\",0,IF($Q88=Lists!$BW$16,Macro!CR$60,IF($Q88=Lists!$BW$17,Macro!CR$78,IF($Q88=Lists!$BW$18,Macro!CR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CS$11=\"\",0,IF($Q88=Lists!$BW$16,Macro!CS$60,IF($Q88=Lists!$BW$17,Macro!CS$78,IF($Q88=Lists!$BW$18,Macro!CS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CT$11=\"\",0,IF($Q88=Lists!$BW$16,Macro!CT$60,IF($Q88=Lists!$BW$17,Macro!CT$78,IF($Q88=Lists!$BW$18,Macro!CT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CU$11=\"\",0,IF($Q88=Lists!$BW$16,Macro!CU$60,IF($Q88=Lists!$BW$17,Macro!CU$78,IF($Q88=Lists!$BW$18,Macro!CU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0}]
[{"$f":"ROW()","v":89},null,null,null,null,null,{"$f":"IF($R89=\"^\",IF(COUNTIF(Lists!$13:$13,H89)=1,0,1),0)","v":0},{"$f":"H85","v":"Налоги на внеоборотные активы"},{"$f":"Items!AU19","v":"Закупка и монтаж оборудования"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,"M",{"$f":"MAIN!Q332","v":"налог на имущество организаций"},"^",{"$f":"IF(G89<>0,1,IF(OR($Q89=\"\",$Q89=0),0,IF($R89=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H89))),$Q89)=1,0,1),0)))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q89=Lists!$BW$16,Macro!AA$60,IF($Q89=Lists!$BW$17,Macro!AA$78,IF($Q89=Lists!$BW$18,Macro!AA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(AB$11=\"\",0,IF($Q89=Lists!$BW$16,Macro!AB$60,IF($Q89=Lists!$BW$17,Macro!AB$78,IF($Q89=Lists!$BW$18,Macro!AB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(AC$11=\"\",0,IF($Q89=Lists!$BW$16,Macro!AC$60,IF($Q89=Lists!$BW$17,Macro!AC$78,IF($Q89=Lists!$BW$18,Macro!AC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(AD$11=\"\",0,IF($Q89=Lists!$BW$16,Macro!AD$60,IF($Q89=Lists!$BW$17,Macro!AD$78,IF($Q89=Lists!$BW$18,Macro!AD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(AE$11=\"\",0,IF($Q89=Lists!$BW$16,Macro!AE$60,IF($Q89=Lists!$BW$17,Macro!AE$78,IF($Q89=Lists!$BW$18,Macro!AE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(AF$11=\"\",0,IF($Q89=Lists!$BW$16,Macro!AF$60,IF($Q89=Lists!$BW$17,Macro!AF$78,IF($Q89=Lists!$BW$18,Macro!AF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(AG$11=\"\",0,IF($Q89=Lists!$BW$16,Macro!AG$60,IF($Q89=Lists!$BW$17,Macro!AG$78,IF($Q89=Lists!$BW$18,Macro!AG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(AH$11=\"\",0,IF($Q89=Lists!$BW$16,Macro!AH$60,IF($Q89=Lists!$BW$17,Macro!AH$78,IF($Q89=Lists!$BW$18,Macro!AH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(AI$11=\"\",0,IF($Q89=Lists!$BW$16,Macro!AI$60,IF($Q89=Lists!$BW$17,Macro!AI$78,IF($Q89=Lists!$BW$18,Macro!AI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(AJ$11=\"\",0,IF($Q89=Lists!$BW$16,Macro!AJ$60,IF($Q89=Lists!$BW$17,Macro!AJ$78,IF($Q89=Lists!$BW$18,Macro!AJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(AK$11=\"\",0,IF($Q89=Lists!$BW$16,Macro!AK$60,IF($Q89=Lists!$BW$17,Macro!AK$78,IF($Q89=Lists!$BW$18,Macro!AK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(AL$11=\"\",0,IF($Q89=Lists!$BW$16,Macro!AL$60,IF($Q89=Lists!$BW$17,Macro!AL$78,IF($Q89=Lists!$BW$18,Macro!AL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(AM$11=\"\",0,IF($Q89=Lists!$BW$16,Macro!AM$60,IF($Q89=Lists!$BW$17,Macro!AM$78,IF($Q89=Lists!$BW$18,Macro!AM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(AN$11=\"\",0,IF($Q89=Lists!$BW$16,Macro!AN$60,IF($Q89=Lists!$BW$17,Macro!AN$78,IF($Q89=Lists!$BW$18,Macro!AN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(AO$11=\"\",0,IF($Q89=Lists!$BW$16,Macro!AO$60,IF($Q89=Lists!$BW$17,Macro!AO$78,IF($Q89=Lists!$BW$18,Macro!AO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(AP$11=\"\",0,IF($Q89=Lists!$BW$16,Macro!AP$60,IF($Q89=Lists!$BW$17,Macro!AP$78,IF($Q89=Lists!$BW$18,Macro!AP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(AQ$11=\"\",0,IF($Q89=Lists!$BW$16,Macro!AQ$60,IF($Q89=Lists!$BW$17,Macro!AQ$78,IF($Q89=Lists!$BW$18,Macro!AQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(AR$11=\"\",0,IF($Q89=Lists!$BW$16,Macro!AR$60,IF($Q89=Lists!$BW$17,Macro!AR$78,IF($Q89=Lists!$BW$18,Macro!AR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(AS$11=\"\",0,IF($Q89=Lists!$BW$16,Macro!AS$60,IF($Q89=Lists!$BW$17,Macro!AS$78,IF($Q89=Lists!$BW$18,Macro!AS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(AT$11=\"\",0,IF($Q89=Lists!$BW$16,Macro!AT$60,IF($Q89=Lists!$BW$17,Macro!AT$78,IF($Q89=Lists!$BW$18,Macro!AT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(AU$11=\"\",0,IF($Q89=Lists!$BW$16,Macro!AU$60,IF($Q89=Lists!$BW$17,Macro!AU$78,IF($Q89=Lists!$BW$18,Macro!AU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(AV$11=\"\",0,IF($Q89=Lists!$BW$16,Macro!AV$60,IF($Q89=Lists!$BW$17,Macro!AV$78,IF($Q89=Lists!$BW$18,Macro!AV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(AW$11=\"\",0,IF($Q89=Lists!$BW$16,Macro!AW$60,IF($Q89=Lists!$BW$17,Macro!AW$78,IF($Q89=Lists!$BW$18,Macro!AW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(AX$11=\"\",0,IF($Q89=Lists!$BW$16,Macro!AX$60,IF($Q89=Lists!$BW$17,Macro!AX$78,IF($Q89=Lists!$BW$18,Macro!AX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(AY$11=\"\",0,IF($Q89=Lists!$BW$16,Macro!AY$60,IF($Q89=Lists!$BW$17,Macro!AY$78,IF($Q89=Lists!$BW$18,Macro!AY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(AZ$11=\"\",0,IF($Q89=Lists!$BW$16,Macro!AZ$60,IF($Q89=Lists!$BW$17,Macro!AZ$78,IF($Q89=Lists!$BW$18,Macro!AZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(BA$11=\"\",0,IF($Q89=Lists!$BW$16,Macro!BA$60,IF($Q89=Lists!$BW$17,Macro!BA$78,IF($Q89=Lists!$BW$18,Macro!BA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(BB$11=\"\",0,IF($Q89=Lists!$BW$16,Macro!BB$60,IF($Q89=Lists!$BW$17,Macro!BB$78,IF($Q89=Lists!$BW$18,Macro!BB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(BC$11=\"\",0,IF($Q89=Lists!$BW$16,Macro!BC$60,IF($Q89=Lists!$BW$17,Macro!BC$78,IF($Q89=Lists!$BW$18,Macro!BC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(BD$11=\"\",0,IF($Q89=Lists!$BW$16,Macro!BD$60,IF($Q89=Lists!$BW$17,Macro!BD$78,IF($Q89=Lists!$BW$18,Macro!BD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(BE$11=\"\",0,IF($Q89=Lists!$BW$16,Macro!BE$60,IF($Q89=Lists!$BW$17,Macro!BE$78,IF($Q89=Lists!$BW$18,Macro!BE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(BF$11=\"\",0,IF($Q89=Lists!$BW$16,Macro!BF$60,IF($Q89=Lists!$BW$17,Macro!BF$78,IF($Q89=Lists!$BW$18,Macro!BF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(BG$11=\"\",0,IF($Q89=Lists!$BW$16,Macro!BG$60,IF($Q89=Lists!$BW$17,Macro!BG$78,IF($Q89=Lists!$BW$18,Macro!BG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(BH$11=\"\",0,IF($Q89=Lists!$BW$16,Macro!BH$60,IF($Q89=Lists!$BW$17,Macro!BH$78,IF($Q89=Lists!$BW$18,Macro!BH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(BI$11=\"\",0,IF($Q89=Lists!$BW$16,Macro!BI$60,IF($Q89=Lists!$BW$17,Macro!BI$78,IF($Q89=Lists!$BW$18,Macro!BI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(BJ$11=\"\",0,IF($Q89=Lists!$BW$16,Macro!BJ$60,IF($Q89=Lists!$BW$17,Macro!BJ$78,IF($Q89=Lists!$BW$18,Macro!BJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(BK$11=\"\",0,IF($Q89=Lists!$BW$16,Macro!BK$60,IF($Q89=Lists!$BW$17,Macro!BK$78,IF($Q89=Lists!$BW$18,Macro!BK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(BL$11=\"\",0,IF($Q89=Lists!$BW$16,Macro!BL$60,IF($Q89=Lists!$BW$17,Macro!BL$78,IF($Q89=Lists!$BW$18,Macro!BL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(BM$11=\"\",0,IF($Q89=Lists!$BW$16,Macro!BM$60,IF($Q89=Lists!$BW$17,Macro!BM$78,IF($Q89=Lists!$BW$18,Macro!BM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(BN$11=\"\",0,IF($Q89=Lists!$BW$16,Macro!BN$60,IF($Q89=Lists!$BW$17,Macro!BN$78,IF($Q89=Lists!$BW$18,Macro!BN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(BO$11=\"\",0,IF($Q89=Lists!$BW$16,Macro!BO$60,IF($Q89=Lists!$BW$17,Macro!BO$78,IF($Q89=Lists!$BW$18,Macro!BO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(BP$11=\"\",0,IF($Q89=Lists!$BW$16,Macro!BP$60,IF($Q89=Lists!$BW$17,Macro!BP$78,IF($Q89=Lists!$BW$18,Macro!BP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(BQ$11=\"\",0,IF($Q89=Lists!$BW$16,Macro!BQ$60,IF($Q89=Lists!$BW$17,Macro!BQ$78,IF($Q89=Lists!$BW$18,Macro!BQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(BR$11=\"\",0,IF($Q89=Lists!$BW$16,Macro!BR$60,IF($Q89=Lists!$BW$17,Macro!BR$78,IF($Q89=Lists!$BW$18,Macro!BR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(BS$11=\"\",0,IF($Q89=Lists!$BW$16,Macro!BS$60,IF($Q89=Lists!$BW$17,Macro!BS$78,IF($Q89=Lists!$BW$18,Macro!BS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(BT$11=\"\",0,IF($Q89=Lists!$BW$16,Macro!BT$60,IF($Q89=Lists!$BW$17,Macro!BT$78,IF($Q89=Lists!$BW$18,Macro!BT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(BU$11=\"\",0,IF($Q89=Lists!$BW$16,Macro!BU$60,IF($Q89=Lists!$BW$17,Macro!BU$78,IF($Q89=Lists!$BW$18,Macro!BU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(BV$11=\"\",0,IF($Q89=Lists!$BW$16,Macro!BV$60,IF($Q89=Lists!$BW$17,Macro!BV$78,IF($Q89=Lists!$BW$18,Macro!BV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(BW$11=\"\",0,IF($Q89=Lists!$BW$16,Macro!BW$60,IF($Q89=Lists!$BW$17,Macro!BW$78,IF($Q89=Lists!$BW$18,Macro!BW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(BX$11=\"\",0,IF($Q89=Lists!$BW$16,Macro!BX$60,IF($Q89=Lists!$BW$17,Macro!BX$78,IF($Q89=Lists!$BW$18,Macro!BX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(BY$11=\"\",0,IF($Q89=Lists!$BW$16,Macro!BY$60,IF($Q89=Lists!$BW$17,Macro!BY$78,IF($Q89=Lists!$BW$18,Macro!BY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(BZ$11=\"\",0,IF($Q89=Lists!$BW$16,Macro!BZ$60,IF($Q89=Lists!$BW$17,Macro!BZ$78,IF($Q89=Lists!$BW$18,Macro!BZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(CA$11=\"\",0,IF($Q89=Lists!$BW$16,Macro!CA$60,IF($Q89=Lists!$BW$17,Macro!CA$78,IF($Q89=Lists!$BW$18,Macro!CA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(CB$11=\"\",0,IF($Q89=Lists!$BW$16,Macro!CB$60,IF($Q89=Lists!$BW$17,Macro!CB$78,IF($Q89=Lists!$BW$18,Macro!CB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(CC$11=\"\",0,IF($Q89=Lists!$BW$16,Macro!CC$60,IF($Q89=Lists!$BW$17,Macro!CC$78,IF($Q89=Lists!$BW$18,Macro!CC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(CD$11=\"\",0,IF($Q89=Lists!$BW$16,Macro!CD$60,IF($Q89=Lists!$BW$17,Macro!CD$78,IF($Q89=Lists!$BW$18,Macro!CD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(CE$11=\"\",0,IF($Q89=Lists!$BW$16,Macro!CE$60,IF($Q89=Lists!$BW$17,Macro!CE$78,IF($Q89=Lists!$BW$18,Macro!CE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(CF$11=\"\",0,IF($Q89=Lists!$BW$16,Macro!CF$60,IF($Q89=Lists!$BW$17,Macro!CF$78,IF($Q89=Lists!$BW$18,Macro!CF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(CG$11=\"\",0,IF($Q89=Lists!$BW$16,Macro!CG$60,IF($Q89=Lists!$BW$17,Macro!CG$78,IF($Q89=Lists!$BW$18,Macro!CG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(CH$11=\"\",0,IF($Q89=Lists!$BW$16,Macro!CH$60,IF($Q89=Lists!$BW$17,Macro!CH$78,IF($Q89=Lists!$BW$18,Macro!CH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":5.4999999999999997E-3},{"$f":"IF(CI$11=\"\",0,IF($Q89=Lists!$BW$16,Macro!CI$60,IF($Q89=Lists!$BW$17,Macro!CI$78,IF($Q89=Lists!$BW$18,Macro!CI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CJ$11=\"\",0,IF($Q89=Lists!$BW$16,Macro!CJ$60,IF($Q89=Lists!$BW$17,Macro!CJ$78,IF($Q89=Lists!$BW$18,Macro!CJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CK$11=\"\",0,IF($Q89=Lists!$BW$16,Macro!CK$60,IF($Q89=Lists!$BW$17,Macro!CK$78,IF($Q89=Lists!$BW$18,Macro!CK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CL$11=\"\",0,IF($Q89=Lists!$BW$16,Macro!CL$60,IF($Q89=Lists!$BW$17,Macro!CL$78,IF($Q89=Lists!$BW$18,Macro!CL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CM$11=\"\",0,IF($Q89=Lists!$BW$16,Macro!CM$60,IF($Q89=Lists!$BW$17,Macro!CM$78,IF($Q89=Lists!$BW$18,Macro!CM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CN$11=\"\",0,IF($Q89=Lists!$BW$16,Macro!CN$60,IF($Q89=Lists!$BW$17,Macro!CN$78,IF($Q89=Lists!$BW$18,Macro!CN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CO$11=\"\",0,IF($Q89=Lists!$BW$16,Macro!CO$60,IF($Q89=Lists!$BW$17,Macro!CO$78,IF($Q89=Lists!$BW$18,Macro!CO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CP$11=\"\",0,IF($Q89=Lists!$BW$16,Macro!CP$60,IF($Q89=Lists!$BW$17,Macro!CP$78,IF($Q89=Lists!$BW$18,Macro!CP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CQ$11=\"\",0,IF($Q89=Lists!$BW$16,Macro!CQ$60,IF($Q89=Lists!$BW$17,Macro!CQ$78,IF($Q89=Lists!$BW$18,Macro!CQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CR$11=\"\",0,IF($Q89=Lists!$BW$16,Macro!CR$60,IF($Q89=Lists!$BW$17,Macro!CR$78,IF($Q89=Lists!$BW$18,Macro!CR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CS$11=\"\",0,IF($Q89=Lists!$BW$16,Macro!CS$60,IF($Q89=Lists!$BW$17,Macro!CS$78,IF($Q89=Lists!$BW$18,Macro!CS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CT$11=\"\",0,IF($Q89=Lists!$BW$16,Macro!CT$60,IF($Q89=Lists!$BW$17,Macro!CT$78,IF($Q89=Lists!$BW$18,Macro!CT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CU$11=\"\",0,IF($Q89=Lists!$BW$16,Macro!CU$60,IF($Q89=Lists!$BW$17,Macro!CU$78,IF($Q89=Lists!$BW$18,Macro!CU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0}]
[{"$f":"ROW()","v":90},null,null,null,null,null,{"$f":"IF($R90=\"^\",IF(COUNTIF(Lists!$13:$13,H90)=1,0,1),0)","v":0},{"$f":"H85","v":"Налоги на внеоборотные активы"},{"$f":"Items!AU20","v":"Технологические инструкции"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,"M",{"$f":"MAIN!Q333","v":0},"^",{"$f":"IF(G90<>0,1,IF(OR($Q90=\"\",$Q90=0),0,IF($R90=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H90))),$Q90)=1,0,1),0)))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q90=Lists!$BW$16,Macro!AA$60,IF($Q90=Lists!$BW$17,Macro!AA$78,IF($Q90=Lists!$BW$18,Macro!AA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AB$11=\"\",0,IF($Q90=Lists!$BW$16,Macro!AB$60,IF($Q90=Lists!$BW$17,Macro!AB$78,IF($Q90=Lists!$BW$18,Macro!AB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AC$11=\"\",0,IF($Q90=Lists!$BW$16,Macro!AC$60,IF($Q90=Lists!$BW$17,Macro!AC$78,IF($Q90=Lists!$BW$18,Macro!AC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AD$11=\"\",0,IF($Q90=Lists!$BW$16,Macro!AD$60,IF($Q90=Lists!$BW$17,Macro!AD$78,IF($Q90=Lists!$BW$18,Macro!AD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AE$11=\"\",0,IF($Q90=Lists!$BW$16,Macro!AE$60,IF($Q90=Lists!$BW$17,Macro!AE$78,IF($Q90=Lists!$BW$18,Macro!AE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AF$11=\"\",0,IF($Q90=Lists!$BW$16,Macro!AF$60,IF($Q90=Lists!$BW$17,Macro!AF$78,IF($Q90=Lists!$BW$18,Macro!AF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AG$11=\"\",0,IF($Q90=Lists!$BW$16,Macro!AG$60,IF($Q90=Lists!$BW$17,Macro!AG$78,IF($Q90=Lists!$BW$18,Macro!AG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AH$11=\"\",0,IF($Q90=Lists!$BW$16,Macro!AH$60,IF($Q90=Lists!$BW$17,Macro!AH$78,IF($Q90=Lists!$BW$18,Macro!AH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AI$11=\"\",0,IF($Q90=Lists!$BW$16,Macro!AI$60,IF($Q90=Lists!$BW$17,Macro!AI$78,IF($Q90=Lists!$BW$18,Macro!AI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AJ$11=\"\",0,IF($Q90=Lists!$BW$16,Macro!AJ$60,IF($Q90=Lists!$BW$17,Macro!AJ$78,IF($Q90=Lists!$BW$18,Macro!AJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AK$11=\"\",0,IF($Q90=Lists!$BW$16,Macro!AK$60,IF($Q90=Lists!$BW$17,Macro!AK$78,IF($Q90=Lists!$BW$18,Macro!AK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AL$11=\"\",0,IF($Q90=Lists!$BW$16,Macro!AL$60,IF($Q90=Lists!$BW$17,Macro!AL$78,IF($Q90=Lists!$BW$18,Macro!AL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AM$11=\"\",0,IF($Q90=Lists!$BW$16,Macro!AM$60,IF($Q90=Lists!$BW$17,Macro!AM$78,IF($Q90=Lists!$BW$18,Macro!AM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AN$11=\"\",0,IF($Q90=Lists!$BW$16,Macro!AN$60,IF($Q90=Lists!$BW$17,Macro!AN$78,IF($Q90=Lists!$BW$18,Macro!AN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AO$11=\"\",0,IF($Q90=Lists!$BW$16,Macro!AO$60,IF($Q90=Lists!$BW$17,Macro!AO$78,IF($Q90=Lists!$BW$18,Macro!AO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AP$11=\"\",0,IF($Q90=Lists!$BW$16,Macro!AP$60,IF($Q90=Lists!$BW$17,Macro!AP$78,IF($Q90=Lists!$BW$18,Macro!AP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AQ$11=\"\",0,IF($Q90=Lists!$BW$16,Macro!AQ$60,IF($Q90=Lists!$BW$17,Macro!AQ$78,IF($Q90=Lists!$BW$18,Macro!AQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AR$11=\"\",0,IF($Q90=Lists!$BW$16,Macro!AR$60,IF($Q90=Lists!$BW$17,Macro!AR$78,IF($Q90=Lists!$BW$18,Macro!AR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AS$11=\"\",0,IF($Q90=Lists!$BW$16,Macro!AS$60,IF($Q90=Lists!$BW$17,Macro!AS$78,IF($Q90=Lists!$BW$18,Macro!AS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AT$11=\"\",0,IF($Q90=Lists!$BW$16,Macro!AT$60,IF($Q90=Lists!$BW$17,Macro!AT$78,IF($Q90=Lists!$BW$18,Macro!AT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AU$11=\"\",0,IF($Q90=Lists!$BW$16,Macro!AU$60,IF($Q90=Lists!$BW$17,Macro!AU$78,IF($Q90=Lists!$BW$18,Macro!AU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AV$11=\"\",0,IF($Q90=Lists!$BW$16,Macro!AV$60,IF($Q90=Lists!$BW$17,Macro!AV$78,IF($Q90=Lists!$BW$18,Macro!AV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AW$11=\"\",0,IF($Q90=Lists!$BW$16,Macro!AW$60,IF($Q90=Lists!$BW$17,Macro!AW$78,IF($Q90=Lists!$BW$18,Macro!AW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AX$11=\"\",0,IF($Q90=Lists!$BW$16,Macro!AX$60,IF($Q90=Lists!$BW$17,Macro!AX$78,IF($Q90=Lists!$BW$18,Macro!AX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AY$11=\"\",0,IF($Q90=Lists!$BW$16,Macro!AY$60,IF($Q90=Lists!$BW$17,Macro!AY$78,IF($Q90=Lists!$BW$18,Macro!AY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AZ$11=\"\",0,IF($Q90=Lists!$BW$16,Macro!AZ$60,IF($Q90=Lists!$BW$17,Macro!AZ$78,IF($Q90=Lists!$BW$18,Macro!AZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BA$11=\"\",0,IF($Q90=Lists!$BW$16,Macro!BA$60,IF($Q90=Lists!$BW$17,Macro!BA$78,IF($Q90=Lists!$BW$18,Macro!BA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BB$11=\"\",0,IF($Q90=Lists!$BW$16,Macro!BB$60,IF($Q90=Lists!$BW$17,Macro!BB$78,IF($Q90=Lists!$BW$18,Macro!BB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BC$11=\"\",0,IF($Q90=Lists!$BW$16,Macro!BC$60,IF($Q90=Lists!$BW$17,Macro!BC$78,IF($Q90=Lists!$BW$18,Macro!BC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BD$11=\"\",0,IF($Q90=Lists!$BW$16,Macro!BD$60,IF($Q90=Lists!$BW$17,Macro!BD$78,IF($Q90=Lists!$BW$18,Macro!BD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BE$11=\"\",0,IF($Q90=Lists!$BW$16,Macro!BE$60,IF($Q90=Lists!$BW$17,Macro!BE$78,IF($Q90=Lists!$BW$18,Macro!BE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BF$11=\"\",0,IF($Q90=Lists!$BW$16,Macro!BF$60,IF($Q90=Lists!$BW$17,Macro!BF$78,IF($Q90=Lists!$BW$18,Macro!BF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BG$11=\"\",0,IF($Q90=Lists!$BW$16,Macro!BG$60,IF($Q90=Lists!$BW$17,Macro!BG$78,IF($Q90=Lists!$BW$18,Macro!BG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BH$11=\"\",0,IF($Q90=Lists!$BW$16,Macro!BH$60,IF($Q90=Lists!$BW$17,Macro!BH$78,IF($Q90=Lists!$BW$18,Macro!BH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BI$11=\"\",0,IF($Q90=Lists!$BW$16,Macro!BI$60,IF($Q90=Lists!$BW$17,Macro!BI$78,IF($Q90=Lists!$BW$18,Macro!BI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BJ$11=\"\",0,IF($Q90=Lists!$BW$16,Macro!BJ$60,IF($Q90=Lists!$BW$17,Macro!BJ$78,IF($Q90=Lists!$BW$18,Macro!BJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BK$11=\"\",0,IF($Q90=Lists!$BW$16,Macro!BK$60,IF($Q90=Lists!$BW$17,Macro!BK$78,IF($Q90=Lists!$BW$18,Macro!BK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BL$11=\"\",0,IF($Q90=Lists!$BW$16,Macro!BL$60,IF($Q90=Lists!$BW$17,Macro!BL$78,IF($Q90=Lists!$BW$18,Macro!BL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BM$11=\"\",0,IF($Q90=Lists!$BW$16,Macro!BM$60,IF($Q90=Lists!$BW$17,Macro!BM$78,IF($Q90=Lists!$BW$18,Macro!BM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BN$11=\"\",0,IF($Q90=Lists!$BW$16,Macro!BN$60,IF($Q90=Lists!$BW$17,Macro!BN$78,IF($Q90=Lists!$BW$18,Macro!BN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BO$11=\"\",0,IF($Q90=Lists!$BW$16,Macro!BO$60,IF($Q90=Lists!$BW$17,Macro!BO$78,IF($Q90=Lists!$BW$18,Macro!BO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BP$11=\"\",0,IF($Q90=Lists!$BW$16,Macro!BP$60,IF($Q90=Lists!$BW$17,Macro!BP$78,IF($Q90=Lists!$BW$18,Macro!BP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BQ$11=\"\",0,IF($Q90=Lists!$BW$16,Macro!BQ$60,IF($Q90=Lists!$BW$17,Macro!BQ$78,IF($Q90=Lists!$BW$18,Macro!BQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BR$11=\"\",0,IF($Q90=Lists!$BW$16,Macro!BR$60,IF($Q90=Lists!$BW$17,Macro!BR$78,IF($Q90=Lists!$BW$18,Macro!BR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BS$11=\"\",0,IF($Q90=Lists!$BW$16,Macro!BS$60,IF($Q90=Lists!$BW$17,Macro!BS$78,IF($Q90=Lists!$BW$18,Macro!BS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BT$11=\"\",0,IF($Q90=Lists!$BW$16,Macro!BT$60,IF($Q90=Lists!$BW$17,Macro!BT$78,IF($Q90=Lists!$BW$18,Macro!BT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BU$11=\"\",0,IF($Q90=Lists!$BW$16,Macro!BU$60,IF($Q90=Lists!$BW$17,Macro!BU$78,IF($Q90=Lists!$BW$18,Macro!BU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BV$11=\"\",0,IF($Q90=Lists!$BW$16,Macro!BV$60,IF($Q90=Lists!$BW$17,Macro!BV$78,IF($Q90=Lists!$BW$18,Macro!BV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BW$11=\"\",0,IF($Q90=Lists!$BW$16,Macro!BW$60,IF($Q90=Lists!$BW$17,Macro!BW$78,IF($Q90=Lists!$BW$18,Macro!BW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BX$11=\"\",0,IF($Q90=Lists!$BW$16,Macro!BX$60,IF($Q90=Lists!$BW$17,Macro!BX$78,IF($Q90=Lists!$BW$18,Macro!BX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BY$11=\"\",0,IF($Q90=Lists!$BW$16,Macro!BY$60,IF($Q90=Lists!$BW$17,Macro!BY$78,IF($Q90=Lists!$BW$18,Macro!BY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BZ$11=\"\",0,IF($Q90=Lists!$BW$16,Macro!BZ$60,IF($Q90=Lists!$BW$17,Macro!BZ$78,IF($Q90=Lists!$BW$18,Macro!BZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CA$11=\"\",0,IF($Q90=Lists!$BW$16,Macro!CA$60,IF($Q90=Lists!$BW$17,Macro!CA$78,IF($Q90=Lists!$BW$18,Macro!CA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CB$11=\"\",0,IF($Q90=Lists!$BW$16,Macro!CB$60,IF($Q90=Lists!$BW$17,Macro!CB$78,IF($Q90=Lists!$BW$18,Macro!CB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CC$11=\"\",0,IF($Q90=Lists!$BW$16,Macro!CC$60,IF($Q90=Lists!$BW$17,Macro!CC$78,IF($Q90=Lists!$BW$18,Macro!CC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CD$11=\"\",0,IF($Q90=Lists!$BW$16,Macro!CD$60,IF($Q90=Lists!$BW$17,Macro!CD$78,IF($Q90=Lists!$BW$18,Macro!CD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CE$11=\"\",0,IF($Q90=Lists!$BW$16,Macro!CE$60,IF($Q90=Lists!$BW$17,Macro!CE$78,IF($Q90=Lists!$BW$18,Macro!CE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CF$11=\"\",0,IF($Q90=Lists!$BW$16,Macro!CF$60,IF($Q90=Lists!$BW$17,Macro!CF$78,IF($Q90=Lists!$BW$18,Macro!CF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CG$11=\"\",0,IF($Q90=Lists!$BW$16,Macro!CG$60,IF($Q90=Lists!$BW$17,Macro!CG$78,IF($Q90=Lists!$BW$18,Macro!CG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CH$11=\"\",0,IF($Q90=Lists!$BW$16,Macro!CH$60,IF($Q90=Lists!$BW$17,Macro!CH$78,IF($Q90=Lists!$BW$18,Macro!CH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CI$11=\"\",0,IF($Q90=Lists!$BW$16,Macro!CI$60,IF($Q90=Lists!$BW$17,Macro!CI$78,IF($Q90=Lists!$BW$18,Macro!CI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CJ$11=\"\",0,IF($Q90=Lists!$BW$16,Macro!CJ$60,IF($Q90=Lists!$BW$17,Macro!CJ$78,IF($Q90=Lists!$BW$18,Macro!CJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CK$11=\"\",0,IF($Q90=Lists!$BW$16,Macro!CK$60,IF($Q90=Lists!$BW$17,Macro!CK$78,IF($Q90=Lists!$BW$18,Macro!CK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CL$11=\"\",0,IF($Q90=Lists!$BW$16,Macro!CL$60,IF($Q90=Lists!$BW$17,Macro!CL$78,IF($Q90=Lists!$BW$18,Macro!CL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CM$11=\"\",0,IF($Q90=Lists!$BW$16,Macro!CM$60,IF($Q90=Lists!$BW$17,Macro!CM$78,IF($Q90=Lists!$BW$18,Macro!CM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CN$11=\"\",0,IF($Q90=Lists!$BW$16,Macro!CN$60,IF($Q90=Lists!$BW$17,Macro!CN$78,IF($Q90=Lists!$BW$18,Macro!CN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CO$11=\"\",0,IF($Q90=Lists!$BW$16,Macro!CO$60,IF($Q90=Lists!$BW$17,Macro!CO$78,IF($Q90=Lists!$BW$18,Macro!CO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CP$11=\"\",0,IF($Q90=Lists!$BW$16,Macro!CP$60,IF($Q90=Lists!$BW$17,Macro!CP$78,IF($Q90=Lists!$BW$18,Macro!CP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CQ$11=\"\",0,IF($Q90=Lists!$BW$16,Macro!CQ$60,IF($Q90=Lists!$BW$17,Macro!CQ$78,IF($Q90=Lists!$BW$18,Macro!CQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CR$11=\"\",0,IF($Q90=Lists!$BW$16,Macro!CR$60,IF($Q90=Lists!$BW$17,Macro!CR$78,IF($Q90=Lists!$BW$18,Macro!CR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CS$11=\"\",0,IF($Q90=Lists!$BW$16,Macro!CS$60,IF($Q90=Lists!$BW$17,Macro!CS$78,IF($Q90=Lists!$BW$18,Macro!CS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CT$11=\"\",0,IF($Q90=Lists!$BW$16,Macro!CT$60,IF($Q90=Lists!$BW$17,Macro!CT$78,IF($Q90=Lists!$BW$18,Macro!CT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CU$11=\"\",0,IF($Q90=Lists!$BW$16,Macro!CU$60,IF($Q90=Lists!$BW$17,Macro!CU$78,IF($Q90=Lists!$BW$18,Macro!CU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0}]
[{"$f":"ROW()","v":91},null,null,null,null,null,{"$f":"IF($R91=\"^\",IF(COUNTIF(Lists!$13:$13,H91)=1,0,1),0)","v":0},{"$f":"H85","v":"Налоги на внеоборотные активы"},{"$f":"Items!AU21","v":"Разовые капзатраты - 6"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,"M",{"$f":"MAIN!Q334","v":0},"^",{"$f":"IF(G91<>0,1,IF(OR($Q91=\"\",$Q91=0),0,IF($R91=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H91))),$Q91)=1,0,1),0)))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q91=Lists!$BW$16,Macro!AA$60,IF($Q91=Lists!$BW$17,Macro!AA$78,IF($Q91=Lists!$BW$18,Macro!AA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AB$11=\"\",0,IF($Q91=Lists!$BW$16,Macro!AB$60,IF($Q91=Lists!$BW$17,Macro!AB$78,IF($Q91=Lists!$BW$18,Macro!AB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AC$11=\"\",0,IF($Q91=Lists!$BW$16,Macro!AC$60,IF($Q91=Lists!$BW$17,Macro!AC$78,IF($Q91=Lists!$BW$18,Macro!AC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AD$11=\"\",0,IF($Q91=Lists!$BW$16,Macro!AD$60,IF($Q91=Lists!$BW$17,Macro!AD$78,IF($Q91=Lists!$BW$18,Macro!AD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AE$11=\"\",0,IF($Q91=Lists!$BW$16,Macro!AE$60,IF($Q91=Lists!$BW$17,Macro!AE$78,IF($Q91=Lists!$BW$18,Macro!AE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AF$11=\"\",0,IF($Q91=Lists!$BW$16,Macro!AF$60,IF($Q91=Lists!$BW$17,Macro!AF$78,IF($Q91=Lists!$BW$18,Macro!AF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AG$11=\"\",0,IF($Q91=Lists!$BW$16,Macro!AG$60,IF($Q91=Lists!$BW$17,Macro!AG$78,IF($Q91=Lists!$BW$18,Macro!AG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AH$11=\"\",0,IF($Q91=Lists!$BW$16,Macro!AH$60,IF($Q91=Lists!$BW$17,Macro!AH$78,IF($Q91=Lists!$BW$18,Macro!AH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AI$11=\"\",0,IF($Q91=Lists!$BW$16,Macro!AI$60,IF($Q91=Lists!$BW$17,Macro!AI$78,IF($Q91=Lists!$BW$18,Macro!AI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AJ$11=\"\",0,IF($Q91=Lists!$BW$16,Macro!AJ$60,IF($Q91=Lists!$BW$17,Macro!AJ$78,IF($Q91=Lists!$BW$18,Macro!AJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AK$11=\"\",0,IF($Q91=Lists!$BW$16,Macro!AK$60,IF($Q91=Lists!$BW$17,Macro!AK$78,IF($Q91=Lists!$BW$18,Macro!AK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AL$11=\"\",0,IF($Q91=Lists!$BW$16,Macro!AL$60,IF($Q91=Lists!$BW$17,Macro!AL$78,IF($Q91=Lists!$BW$18,Macro!AL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AM$11=\"\",0,IF($Q91=Lists!$BW$16,Macro!AM$60,IF($Q91=Lists!$BW$17,Macro!AM$78,IF($Q91=Lists!$BW$18,Macro!AM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AN$11=\"\",0,IF($Q91=Lists!$BW$16,Macro!AN$60,IF($Q91=Lists!$BW$17,Macro!AN$78,IF($Q91=Lists!$BW$18,Macro!AN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AO$11=\"\",0,IF($Q91=Lists!$BW$16,Macro!AO$60,IF($Q91=Lists!$BW$17,Macro!AO$78,IF($Q91=Lists!$BW$18,Macro!AO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AP$11=\"\",0,IF($Q91=Lists!$BW$16,Macro!AP$60,IF($Q91=Lists!$BW$17,Macro!AP$78,IF($Q91=Lists!$BW$18,Macro!AP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AQ$11=\"\",0,IF($Q91=Lists!$BW$16,Macro!AQ$60,IF($Q91=Lists!$BW$17,Macro!AQ$78,IF($Q91=Lists!$BW$18,Macro!AQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AR$11=\"\",0,IF($Q91=Lists!$BW$16,Macro!AR$60,IF($Q91=Lists!$BW$17,Macro!AR$78,IF($Q91=Lists!$BW$18,Macro!AR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AS$11=\"\",0,IF($Q91=Lists!$BW$16,Macro!AS$60,IF($Q91=Lists!$BW$17,Macro!AS$78,IF($Q91=Lists!$BW$18,Macro!AS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AT$11=\"\",0,IF($Q91=Lists!$BW$16,Macro!AT$60,IF($Q91=Lists!$BW$17,Macro!AT$78,IF($Q91=Lists!$BW$18,Macro!AT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AU$11=\"\",0,IF($Q91=Lists!$BW$16,Macro!AU$60,IF($Q91=Lists!$BW$17,Macro!AU$78,IF($Q91=Lists!$BW$18,Macro!AU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AV$11=\"\",0,IF($Q91=Lists!$BW$16,Macro!AV$60,IF($Q91=Lists!$BW$17,Macro!AV$78,IF($Q91=Lists!$BW$18,Macro!AV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AW$11=\"\",0,IF($Q91=Lists!$BW$16,Macro!AW$60,IF($Q91=Lists!$BW$17,Macro!AW$78,IF($Q91=Lists!$BW$18,Macro!AW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AX$11=\"\",0,IF($Q91=Lists!$BW$16,Macro!AX$60,IF($Q91=Lists!$BW$17,Macro!AX$78,IF($Q91=Lists!$BW$18,Macro!AX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AY$11=\"\",0,IF($Q91=Lists!$BW$16,Macro!AY$60,IF($Q91=Lists!$BW$17,Macro!AY$78,IF($Q91=Lists!$BW$18,Macro!AY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AZ$11=\"\",0,IF($Q91=Lists!$BW$16,Macro!AZ$60,IF($Q91=Lists!$BW$17,Macro!AZ$78,IF($Q91=Lists!$BW$18,Macro!AZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BA$11=\"\",0,IF($Q91=Lists!$BW$16,Macro!BA$60,IF($Q91=Lists!$BW$17,Macro!BA$78,IF($Q91=Lists!$BW$18,Macro!BA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BB$11=\"\",0,IF($Q91=Lists!$BW$16,Macro!BB$60,IF($Q91=Lists!$BW$17,Macro!BB$78,IF($Q91=Lists!$BW$18,Macro!BB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BC$11=\"\",0,IF($Q91=Lists!$BW$16,Macro!BC$60,IF($Q91=Lists!$BW$17,Macro!BC$78,IF($Q91=Lists!$BW$18,Macro!BC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BD$11=\"\",0,IF($Q91=Lists!$BW$16,Macro!BD$60,IF($Q91=Lists!$BW$17,Macro!BD$78,IF($Q91=Lists!$BW$18,Macro!BD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BE$11=\"\",0,IF($Q91=Lists!$BW$16,Macro!BE$60,IF($Q91=Lists!$BW$17,Macro!BE$78,IF($Q91=Lists!$BW$18,Macro!BE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BF$11=\"\",0,IF($Q91=Lists!$BW$16,Macro!BF$60,IF($Q91=Lists!$BW$17,Macro!BF$78,IF($Q91=Lists!$BW$18,Macro!BF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BG$11=\"\",0,IF($Q91=Lists!$BW$16,Macro!BG$60,IF($Q91=Lists!$BW$17,Macro!BG$78,IF($Q91=Lists!$BW$18,Macro!BG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BH$11=\"\",0,IF($Q91=Lists!$BW$16,Macro!BH$60,IF($Q91=Lists!$BW$17,Macro!BH$78,IF($Q91=Lists!$BW$18,Macro!BH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BI$11=\"\",0,IF($Q91=Lists!$BW$16,Macro!BI$60,IF($Q91=Lists!$BW$17,Macro!BI$78,IF($Q91=Lists!$BW$18,Macro!BI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BJ$11=\"\",0,IF($Q91=Lists!$BW$16,Macro!BJ$60,IF($Q91=Lists!$BW$17,Macro!BJ$78,IF($Q91=Lists!$BW$18,Macro!BJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BK$11=\"\",0,IF($Q91=Lists!$BW$16,Macro!BK$60,IF($Q91=Lists!$BW$17,Macro!BK$78,IF($Q91=Lists!$BW$18,Macro!BK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BL$11=\"\",0,IF($Q91=Lists!$BW$16,Macro!BL$60,IF($Q91=Lists!$BW$17,Macro!BL$78,IF($Q91=Lists!$BW$18,Macro!BL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BM$11=\"\",0,IF($Q91=Lists!$BW$16,Macro!BM$60,IF($Q91=Lists!$BW$17,Macro!BM$78,IF($Q91=Lists!$BW$18,Macro!BM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BN$11=\"\",0,IF($Q91=Lists!$BW$16,Macro!BN$60,IF($Q91=Lists!$BW$17,Macro!BN$78,IF($Q91=Lists!$BW$18,Macro!BN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BO$11=\"\",0,IF($Q91=Lists!$BW$16,Macro!BO$60,IF($Q91=Lists!$BW$17,Macro!BO$78,IF($Q91=Lists!$BW$18,Macro!BO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BP$11=\"\",0,IF($Q91=Lists!$BW$16,Macro!BP$60,IF($Q91=Lists!$BW$17,Macro!BP$78,IF($Q91=Lists!$BW$18,Macro!BP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BQ$11=\"\",0,IF($Q91=Lists!$BW$16,Macro!BQ$60,IF($Q91=Lists!$BW$17,Macro!BQ$78,IF($Q91=Lists!$BW$18,Macro!BQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BR$11=\"\",0,IF($Q91=Lists!$BW$16,Macro!BR$60,IF($Q91=Lists!$BW$17,Macro!BR$78,IF($Q91=Lists!$BW$18,Macro!BR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BS$11=\"\",0,IF($Q91=Lists!$BW$16,Macro!BS$60,IF($Q91=Lists!$BW$17,Macro!BS$78,IF($Q91=Lists!$BW$18,Macro!BS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BT$11=\"\",0,IF($Q91=Lists!$BW$16,Macro!BT$60,IF($Q91=Lists!$BW$17,Macro!BT$78,IF($Q91=Lists!$BW$18,Macro!BT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BU$11=\"\",0,IF($Q91=Lists!$BW$16,Macro!BU$60,IF($Q91=Lists!$BW$17,Macro!BU$78,IF($Q91=Lists!$BW$18,Macro!BU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BV$11=\"\",0,IF($Q91=Lists!$BW$16,Macro!BV$60,IF($Q91=Lists!$BW$17,Macro!BV$78,IF($Q91=Lists!$BW$18,Macro!BV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BW$11=\"\",0,IF($Q91=Lists!$BW$16,Macro!BW$60,IF($Q91=Lists!$BW$17,Macro!BW$78,IF($Q91=Lists!$BW$18,Macro!BW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BX$11=\"\",0,IF($Q91=Lists!$BW$16,Macro!BX$60,IF($Q91=Lists!$BW$17,Macro!BX$78,IF($Q91=Lists!$BW$18,Macro!BX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BY$11=\"\",0,IF($Q91=Lists!$BW$16,Macro!BY$60,IF($Q91=Lists!$BW$17,Macro!BY$78,IF($Q91=Lists!$BW$18,Macro!BY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BZ$11=\"\",0,IF($Q91=Lists!$BW$16,Macro!BZ$60,IF($Q91=Lists!$BW$17,Macro!BZ$78,IF($Q91=Lists!$BW$18,Macro!BZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CA$11=\"\",0,IF($Q91=Lists!$BW$16,Macro!CA$60,IF($Q91=Lists!$BW$17,Macro!CA$78,IF($Q91=Lists!$BW$18,Macro!CA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CB$11=\"\",0,IF($Q91=Lists!$BW$16,Macro!CB$60,IF($Q91=Lists!$BW$17,Macro!CB$78,IF($Q91=Lists!$BW$18,Macro!CB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CC$11=\"\",0,IF($Q91=Lists!$BW$16,Macro!CC$60,IF($Q91=Lists!$BW$17,Macro!CC$78,IF($Q91=Lists!$BW$18,Macro!CC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CD$11=\"\",0,IF($Q91=Lists!$BW$16,Macro!CD$60,IF($Q91=Lists!$BW$17,Macro!CD$78,IF($Q91=Lists!$BW$18,Macro!CD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CE$11=\"\",0,IF($Q91=Lists!$BW$16,Macro!CE$60,IF($Q91=Lists!$BW$17,Macro!CE$78,IF($Q91=Lists!$BW$18,Macro!CE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CF$11=\"\",0,IF($Q91=Lists!$BW$16,Macro!CF$60,IF($Q91=Lists!$BW$17,Macro!CF$78,IF($Q91=Lists!$BW$18,Macro!CF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CG$11=\"\",0,IF($Q91=Lists!$BW$16,Macro!CG$60,IF($Q91=Lists!$BW$17,Macro!CG$78,IF($Q91=Lists!$BW$18,Macro!CG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CH$11=\"\",0,IF($Q91=Lists!$BW$16,Macro!CH$60,IF($Q91=Lists!$BW$17,Macro!CH$78,IF($Q91=Lists!$BW$18,Macro!CH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CI$11=\"\",0,IF($Q91=Lists!$BW$16,Macro!CI$60,IF($Q91=Lists!$BW$17,Macro!CI$78,IF($Q91=Lists!$BW$18,Macro!CI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CJ$11=\"\",0,IF($Q91=Lists!$BW$16,Macro!CJ$60,IF($Q91=Lists!$BW$17,Macro!CJ$78,IF($Q91=Lists!$BW$18,Macro!CJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CK$11=\"\",0,IF($Q91=Lists!$BW$16,Macro!CK$60,IF($Q91=Lists!$BW$17,Macro!CK$78,IF($Q91=Lists!$BW$18,Macro!CK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CL$11=\"\",0,IF($Q91=Lists!$BW$16,Macro!CL$60,IF($Q91=Lists!$BW$17,Macro!CL$78,IF($Q91=Lists!$BW$18,Macro!CL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CM$11=\"\",0,IF($Q91=Lists!$BW$16,Macro!CM$60,IF($Q91=Lists!$BW$17,Macro!CM$78,IF($Q91=Lists!$BW$18,Macro!CM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CN$11=\"\",0,IF($Q91=Lists!$BW$16,Macro!CN$60,IF($Q91=Lists!$BW$17,Macro!CN$78,IF($Q91=Lists!$BW$18,Macro!CN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CO$11=\"\",0,IF($Q91=Lists!$BW$16,Macro!CO$60,IF($Q91=Lists!$BW$17,Macro!CO$78,IF($Q91=Lists!$BW$18,Macro!CO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CP$11=\"\",0,IF($Q91=Lists!$BW$16,Macro!CP$60,IF($Q91=Lists!$BW$17,Macro!CP$78,IF($Q91=Lists!$BW$18,Macro!CP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CQ$11=\"\",0,IF($Q91=Lists!$BW$16,Macro!CQ$60,IF($Q91=Lists!$BW$17,Macro!CQ$78,IF($Q91=Lists!$BW$18,Macro!CQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CR$11=\"\",0,IF($Q91=Lists!$BW$16,Macro!CR$60,IF($Q91=Lists!$BW$17,Macro!CR$78,IF($Q91=Lists!$BW$18,Macro!CR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CS$11=\"\",0,IF($Q91=Lists!$BW$16,Macro!CS$60,IF($Q91=Lists!$BW$17,Macro!CS$78,IF($Q91=Lists!$BW$18,Macro!CS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CT$11=\"\",0,IF($Q91=Lists!$BW$16,Macro!CT$60,IF($Q91=Lists!$BW$17,Macro!CT$78,IF($Q91=Lists!$BW$18,Macro!CT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CU$11=\"\",0,IF($Q91=Lists!$BW$16,Macro!CU$60,IF($Q91=Lists!$BW$17,Macro!CU$78,IF($Q91=Lists!$BW$18,Macro!CU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0}]
[{"$f":"ROW()","v":92},null,null,null,null,null,{"$f":"IF($R92=\"^\",IF(COUNTIF(Lists!$13:$13,H92)=1,0,1),0)","v":0},{"$f":"H85","v":"Налоги на внеоборотные активы"},{"$f":"Items!AU22","v":"Разовые капзатраты - 7"},null,null,null,{"$f":"CapEx!$M$16","v":"руб."},null,null,"M",{"$f":"MAIN!Q335","v":0},"^",{"$f":"IF(G92<>0,1,IF(OR($Q92=\"\",$Q92=0),0,IF($R92=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H92))),$Q92)=1,0,1),0)))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q92=Lists!$BW$16,Macro!AA$60,IF($Q92=Lists!$BW$17,Macro!AA$78,IF($Q92=Lists!$BW$18,Macro!AA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AB$11=\"\",0,IF($Q92=Lists!$BW$16,Macro!AB$60,IF($Q92=Lists!$BW$17,Macro!AB$78,IF($Q92=Lists!$BW$18,Macro!AB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AC$11=\"\",0,IF($Q92=Lists!$BW$16,Macro!AC$60,IF($Q92=Lists!$BW$17,Macro!AC$78,IF($Q92=Lists!$BW$18,Macro!AC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AD$11=\"\",0,IF($Q92=Lists!$BW$16,Macro!AD$60,IF($Q92=Lists!$BW$17,Macro!AD$78,IF($Q92=Lists!$BW$18,Macro!AD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AE$11=\"\",0,IF($Q92=Lists!$BW$16,Macro!AE$60,IF($Q92=Lists!$BW$17,Macro!AE$78,IF($Q92=Lists!$BW$18,Macro!AE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AF$11=\"\",0,IF($Q92=Lists!$BW$16,Macro!AF$60,IF($Q92=Lists!$BW$17,Macro!AF$78,IF($Q92=Lists!$BW$18,Macro!AF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AG$11=\"\",0,IF($Q92=Lists!$BW$16,Macro!AG$60,IF($Q92=Lists!$BW$17,Macro!AG$78,IF($Q92=Lists!$BW$18,Macro!AG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AH$11=\"\",0,IF($Q92=Lists!$BW$16,Macro!AH$60,IF($Q92=Lists!$BW$17,Macro!AH$78,IF($Q92=Lists!$BW$18,Macro!AH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AI$11=\"\",0,IF($Q92=Lists!$BW$16,Macro!AI$60,IF($Q92=Lists!$BW$17,Macro!AI$78,IF($Q92=Lists!$BW$18,Macro!AI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AJ$11=\"\",0,IF($Q92=Lists!$BW$16,Macro!AJ$60,IF($Q92=Lists!$BW$17,Macro!AJ$78,IF($Q92=Lists!$BW$18,Macro!AJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AK$11=\"\",0,IF($Q92=Lists!$BW$16,Macro!AK$60,IF($Q92=Lists!$BW$17,Macro!AK$78,IF($Q92=Lists!$BW$18,Macro!AK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AL$11=\"\",0,IF($Q92=Lists!$BW$16,Macro!AL$60,IF($Q92=Lists!$BW$17,Macro!AL$78,IF($Q92=Lists!$BW$18,Macro!AL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AM$11=\"\",0,IF($Q92=Lists!$BW$16,Macro!AM$60,IF($Q92=Lists!$BW$17,Macro!AM$78,IF($Q92=Lists!$BW$18,Macro!AM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AN$11=\"\",0,IF($Q92=Lists!$BW$16,Macro!AN$60,IF($Q92=Lists!$BW$17,Macro!AN$78,IF($Q92=Lists!$BW$18,Macro!AN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AO$11=\"\",0,IF($Q92=Lists!$BW$16,Macro!AO$60,IF($Q92=Lists!$BW$17,Macro!AO$78,IF($Q92=Lists!$BW$18,Macro!AO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AP$11=\"\",0,IF($Q92=Lists!$BW$16,Macro!AP$60,IF($Q92=Lists!$BW$17,Macro!AP$78,IF($Q92=Lists!$BW$18,Macro!AP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AQ$11=\"\",0,IF($Q92=Lists!$BW$16,Macro!AQ$60,IF($Q92=Lists!$BW$17,Macro!AQ$78,IF($Q92=Lists!$BW$18,Macro!AQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AR$11=\"\",0,IF($Q92=Lists!$BW$16,Macro!AR$60,IF($Q92=Lists!$BW$17,Macro!AR$78,IF($Q92=Lists!$BW$18,Macro!AR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AS$11=\"\",0,IF($Q92=Lists!$BW$16,Macro!AS$60,IF($Q92=Lists!$BW$17,Macro!AS$78,IF($Q92=Lists!$BW$18,Macro!AS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AT$11=\"\",0,IF($Q92=Lists!$BW$16,Macro!AT$60,IF($Q92=Lists!$BW$17,Macro!AT$78,IF($Q92=Lists!$BW$18,Macro!AT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AU$11=\"\",0,IF($Q92=Lists!$BW$16,Macro!AU$60,IF($Q92=Lists!$BW$17,Macro!AU$78,IF($Q92=Lists!$BW$18,Macro!AU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AV$11=\"\",0,IF($Q92=Lists!$BW$16,Macro!AV$60,IF($Q92=Lists!$BW$17,Macro!AV$78,IF($Q92=Lists!$BW$18,Macro!AV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AW$11=\"\",0,IF($Q92=Lists!$BW$16,Macro!AW$60,IF($Q92=Lists!$BW$17,Macro!AW$78,IF($Q92=Lists!$BW$18,Macro!AW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AX$11=\"\",0,IF($Q92=Lists!$BW$16,Macro!AX$60,IF($Q92=Lists!$BW$17,Macro!AX$78,IF($Q92=Lists!$BW$18,Macro!AX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AY$11=\"\",0,IF($Q92=Lists!$BW$16,Macro!AY$60,IF($Q92=Lists!$BW$17,Macro!AY$78,IF($Q92=Lists!$BW$18,Macro!AY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AZ$11=\"\",0,IF($Q92=Lists!$BW$16,Macro!AZ$60,IF($Q92=Lists!$BW$17,Macro!AZ$78,IF($Q92=Lists!$BW$18,Macro!AZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BA$11=\"\",0,IF($Q92=Lists!$BW$16,Macro!BA$60,IF($Q92=Lists!$BW$17,Macro!BA$78,IF($Q92=Lists!$BW$18,Macro!BA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BB$11=\"\",0,IF($Q92=Lists!$BW$16,Macro!BB$60,IF($Q92=Lists!$BW$17,Macro!BB$78,IF($Q92=Lists!$BW$18,Macro!BB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BC$11=\"\",0,IF($Q92=Lists!$BW$16,Macro!BC$60,IF($Q92=Lists!$BW$17,Macro!BC$78,IF($Q92=Lists!$BW$18,Macro!BC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BD$11=\"\",0,IF($Q92=Lists!$BW$16,Macro!BD$60,IF($Q92=Lists!$BW$17,Macro!BD$78,IF($Q92=Lists!$BW$18,Macro!BD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BE$11=\"\",0,IF($Q92=Lists!$BW$16,Macro!BE$60,IF($Q92=Lists!$BW$17,Macro!BE$78,IF($Q92=Lists!$BW$18,Macro!BE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BF$11=\"\",0,IF($Q92=Lists!$BW$16,Macro!BF$60,IF($Q92=Lists!$BW$17,Macro!BF$78,IF($Q92=Lists!$BW$18,Macro!BF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BG$11=\"\",0,IF($Q92=Lists!$BW$16,Macro!BG$60,IF($Q92=Lists!$BW$17,Macro!BG$78,IF($Q92=Lists!$BW$18,Macro!BG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BH$11=\"\",0,IF($Q92=Lists!$BW$16,Macro!BH$60,IF($Q92=Lists!$BW$17,Macro!BH$78,IF($Q92=Lists!$BW$18,Macro!BH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BI$11=\"\",0,IF($Q92=Lists!$BW$16,Macro!BI$60,IF($Q92=Lists!$BW$17,Macro!BI$78,IF($Q92=Lists!$BW$18,Macro!BI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BJ$11=\"\",0,IF($Q92=Lists!$BW$16,Macro!BJ$60,IF($Q92=Lists!$BW$17,Macro!BJ$78,IF($Q92=Lists!$BW$18,Macro!BJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BK$11=\"\",0,IF($Q92=Lists!$BW$16,Macro!BK$60,IF($Q92=Lists!$BW$17,Macro!BK$78,IF($Q92=Lists!$BW$18,Macro!BK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BL$11=\"\",0,IF($Q92=Lists!$BW$16,Macro!BL$60,IF($Q92=Lists!$BW$17,Macro!BL$78,IF($Q92=Lists!$BW$18,Macro!BL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BM$11=\"\",0,IF($Q92=Lists!$BW$16,Macro!BM$60,IF($Q92=Lists!$BW$17,Macro!BM$78,IF($Q92=Lists!$BW$18,Macro!BM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BN$11=\"\",0,IF($Q92=Lists!$BW$16,Macro!BN$60,IF($Q92=Lists!$BW$17,Macro!BN$78,IF($Q92=Lists!$BW$18,Macro!BN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BO$11=\"\",0,IF($Q92=Lists!$BW$16,Macro!BO$60,IF($Q92=Lists!$BW$17,Macro!BO$78,IF($Q92=Lists!$BW$18,Macro!BO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BP$11=\"\",0,IF($Q92=Lists!$BW$16,Macro!BP$60,IF($Q92=Lists!$BW$17,Macro!BP$78,IF($Q92=Lists!$BW$18,Macro!BP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BQ$11=\"\",0,IF($Q92=Lists!$BW$16,Macro!BQ$60,IF($Q92=Lists!$BW$17,Macro!BQ$78,IF($Q92=Lists!$BW$18,Macro!BQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BR$11=\"\",0,IF($Q92=Lists!$BW$16,Macro!BR$60,IF($Q92=Lists!$BW$17,Macro!BR$78,IF($Q92=Lists!$BW$18,Macro!BR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BS$11=\"\",0,IF($Q92=Lists!$BW$16,Macro!BS$60,IF($Q92=Lists!$BW$17,Macro!BS$78,IF($Q92=Lists!$BW$18,Macro!BS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BT$11=\"\",0,IF($Q92=Lists!$BW$16,Macro!BT$60,IF($Q92=Lists!$BW$17,Macro!BT$78,IF($Q92=Lists!$BW$18,Macro!BT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BU$11=\"\",0,IF($Q92=Lists!$BW$16,Macro!BU$60,IF($Q92=Lists!$BW$17,Macro!BU$78,IF($Q92=Lists!$BW$18,Macro!BU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BV$11=\"\",0,IF($Q92=Lists!$BW$16,Macro!BV$60,IF($Q92=Lists!$BW$17,Macro!BV$78,IF($Q92=Lists!$BW$18,Macro!BV$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BW$11=\"\",0,IF($Q92=Lists!$BW$16,Macro!BW$60,IF($Q92=Lists!$BW$17,Macro!BW$78,IF($Q92=Lists!$BW$18,Macro!BW$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BX$11=\"\",0,IF($Q92=Lists!$BW$16,Macro!BX$60,IF($Q92=Lists!$BW$17,Macro!BX$78,IF($Q92=Lists!$BW$18,Macro!BX$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BY$11=\"\",0,IF($Q92=Lists!$BW$16,Macro!BY$60,IF($Q92=Lists!$BW$17,Macro!BY$78,IF($Q92=Lists!$BW$18,Macro!BY$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BZ$11=\"\",0,IF($Q92=Lists!$BW$16,Macro!BZ$60,IF($Q92=Lists!$BW$17,Macro!BZ$78,IF($Q92=Lists!$BW$18,Macro!BZ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CA$11=\"\",0,IF($Q92=Lists!$BW$16,Macro!CA$60,IF($Q92=Lists!$BW$17,Macro!CA$78,IF($Q92=Lists!$BW$18,Macro!CA$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CB$11=\"\",0,IF($Q92=Lists!$BW$16,Macro!CB$60,IF($Q92=Lists!$BW$17,Macro!CB$78,IF($Q92=Lists!$BW$18,Macro!CB$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CC$11=\"\",0,IF($Q92=Lists!$BW$16,Macro!CC$60,IF($Q92=Lists!$BW$17,Macro!CC$78,IF($Q92=Lists!$BW$18,Macro!CC$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CD$11=\"\",0,IF($Q92=Lists!$BW$16,Macro!CD$60,IF($Q92=Lists!$BW$17,Macro!CD$78,IF($Q92=Lists!$BW$18,Macro!CD$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CE$11=\"\",0,IF($Q92=Lists!$BW$16,Macro!CE$60,IF($Q92=Lists!$BW$17,Macro!CE$78,IF($Q92=Lists!$BW$18,Macro!CE$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CF$11=\"\",0,IF($Q92=Lists!$BW$16,Macro!CF$60,IF($Q92=Lists!$BW$17,Macro!CF$78,IF($Q92=Lists!$BW$18,Macro!CF$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CG$11=\"\",0,IF($Q92=Lists!$BW$16,Macro!CG$60,IF($Q92=Lists!$BW$17,Macro!CG$78,IF($Q92=Lists!$BW$18,Macro!CG$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CH$11=\"\",0,IF($Q92=Lists!$BW$16,Macro!CH$60,IF($Q92=Lists!$BW$17,Macro!CH$78,IF($Q92=Lists!$BW$18,Macro!CH$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CI$11=\"\",0,IF($Q92=Lists!$BW$16,Macro!CI$60,IF($Q92=Lists!$BW$17,Macro!CI$78,IF($Q92=Lists!$BW$18,Macro!CI$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CJ$11=\"\",0,IF($Q92=Lists!$BW$16,Macro!CJ$60,IF($Q92=Lists!$BW$17,Macro!CJ$78,IF($Q92=Lists!$BW$18,Macro!CJ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CK$11=\"\",0,IF($Q92=Lists!$BW$16,Macro!CK$60,IF($Q92=Lists!$BW$17,Macro!CK$78,IF($Q92=Lists!$BW$18,Macro!CK$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CL$11=\"\",0,IF($Q92=Lists!$BW$16,Macro!CL$60,IF($Q92=Lists!$BW$17,Macro!CL$78,IF($Q92=Lists!$BW$18,Macro!CL$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CM$11=\"\",0,IF($Q92=Lists!$BW$16,Macro!CM$60,IF($Q92=Lists!$BW$17,Macro!CM$78,IF($Q92=Lists!$BW$18,Macro!CM$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CN$11=\"\",0,IF($Q92=Lists!$BW$16,Macro!CN$60,IF($Q92=Lists!$BW$17,Macro!CN$78,IF($Q92=Lists!$BW$18,Macro!CN$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CO$11=\"\",0,IF($Q92=Lists!$BW$16,Macro!CO$60,IF($Q92=Lists!$BW$17,Macro!CO$78,IF($Q92=Lists!$BW$18,Macro!CO$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CP$11=\"\",0,IF($Q92=Lists!$BW$16,Macro!CP$60,IF($Q92=Lists!$BW$17,Macro!CP$78,IF($Q92=Lists!$BW$18,Macro!CP$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CQ$11=\"\",0,IF($Q92=Lists!$BW$16,Macro!CQ$60,IF($Q92=Lists!$BW$17,Macro!CQ$78,IF($Q92=Lists!$BW$18,Macro!CQ$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CR$11=\"\",0,IF($Q92=Lists!$BW$16,Macro!CR$60,IF($Q92=Lists!$BW$17,Macro!CR$78,IF($Q92=Lists!$BW$18,Macro!CR$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CS$11=\"\",0,IF($Q92=Lists!$BW$16,Macro!CS$60,IF($Q92=Lists!$BW$17,Macro!CS$78,IF($Q92=Lists!$BW$18,Macro!CS$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CT$11=\"\",0,IF($Q92=Lists!$BW$16,Macro!CT$60,IF($Q92=Lists!$BW$17,Macro!CT$78,IF($Q92=Lists!$BW$18,Macro!CT$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CU$11=\"\",0,IF($Q92=Lists!$BW$16,Macro!CU$60,IF($Q92=Lists!$BW$17,Macro!CU$78,IF($Q92=Lists!$BW$18,Macro!CU$69,0)))*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0}]
[{"$f":"ROW()","v":93},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":94},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":95}]

{"sheet":"Sales","index":9,"n_rows":332,"n_cols":99,"rows_kept":139,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87},{"$f":"COLUMN()","v":88},{"$f":"COLUMN()","v":89},{"$f":"COLUMN()","v":90},{"$f":"COLUMN()","v":91},{"$f":"COLUMN()","v":92},{"$f":"COLUMN()","v":93},{"$f":"COLUMN()","v":94},{"$f":"COLUMN()","v":95},{"$f":"COLUMN()","v":96},{"$f":"COLUMN()","v":97},{"$f":"COLUMN()","v":98},{"$f":"COLUMN()","v":99}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16},{"$f":"MAX($Z2:AP2)+1","v":17},{"$f":"MAX($Z2:AQ2)+1","v":18},{"$f":"MAX($Z2:AR2)+1","v":19},{"$f":"MAX($Z2:AS2)+1","v":20},{"$f":"MAX($Z2:AT2)+1","v":21},{"$f":"MAX($Z2:AU2)+1","v":22},{"$f":"MAX($Z2:AV2)+1","v":23},{"$f":"MAX($Z2:AW2)+1","v":24},{"$f":"MAX($Z2:AX2)+1","v":25},{"$f":"MAX($Z2:AY2)+1","v":26},{"$f":"MAX($Z2:AZ2)+1","v":27},{"$f":"MAX($Z2:BA2)+1","v":28},{"$f":"MAX($Z2:BB2)+1","v":29},{"$f":"MAX($Z2:BC2)+1","v":30},{"$f":"MAX($Z2:BD2)+1","v":31},{"$f":"MAX($Z2:BE2)+1","v":32},{"$f":"MAX($Z2:BF2)+1","v":33},{"$f":"MAX($Z2:BG2)+1","v":34},{"$f":"MAX($Z2:BH2)+1","v":35},{"$f":"MAX($Z2:BI2)+1","v":36},{"$f":"MAX($Z2:BJ2)+1","v":37},{"$f":"MAX($Z2:BK2)+1","v":38},{"$f":"MAX($Z2:BL2)+1","v":39},{"$f":"MAX($Z2:BM2)+1","v":40},{"$f":"MAX($Z2:BN2)+1","v":41},{"$f":"MAX($Z2:BO2)+1","v":42},{"$f":"MAX($Z2:BP2)+1","v":43},{"$f":"MAX($Z2:BQ2)+1","v":44},{"$f":"MAX($Z2:BR2)+1","v":45},{"$f":"MAX($Z2:BS2)+1","v":46},{"$f":"MAX($Z2:BT2)+1","v":47},{"$f":"MAX($Z2:BU2)+1","v":48},{"$f":"MAX($Z2:BV2)+1","v":49},{"$f":"MAX($Z2:BW2)+1","v":50},{"$f":"MAX($Z2:BX2)+1","v":51},{"$f":"MAX($Z2:BY2)+1","v":52},{"$f":"MAX($Z2:BZ2)+1","v":53},{"$f":"MAX($Z2:CA2)+1","v":54},{"$f":"MAX($Z2:CB2)+1","v":55},{"$f":"MAX($Z2:CC2)+1","v":56},{"$f":"MAX($Z2:CD2)+1","v":57},{"$f":"MAX($Z2:CE2)+1","v":58},{"$f":"MAX($Z2:CF2)+1","v":59},{"$f":"MAX($Z2:CG2)+1","v":60},{"$f":"MAX($Z2:CH2)+1","v":61},{"$f":"MAX($Z2:CI2)+1","v":62},{"$f":"MAX($Z2:CJ2)+1","v":63},{"$f":"MAX($Z2:CK2)+1","v":64},{"$f":"MAX($Z2:CL2)+1","v":65},{"$f":"MAX($Z2:CM2)+1","v":66},{"$f":"MAX($Z2:CN2)+1","v":67},{"$f":"MAX($Z2:CO2)+1","v":68},{"$f":"MAX($Z2:CP2)+1","v":69},{"$f":"MAX($Z2:CQ2)+1","v":70},{"$f":"MAX($Z2:CR2)+1","v":71},{"$f":"MAX($Z2:CS2)+1","v":72},{"$f":"MAX($Z2:CT2)+1","v":73}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":1},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ28=\"\",\"\",MAX($Z3:AP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR28=\"\",\"\",MAX($Z3:AQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS28=\"\",\"\",MAX($Z3:AR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT28=\"\",\"\",MAX($Z3:AS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU28=\"\",\"\",MAX($Z3:AT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV28=\"\",\"\",MAX($Z3:AU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW28=\"\",\"\",MAX($Z3:AV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX28=\"\",\"\",MAX($Z3:AW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY28=\"\",\"\",MAX($Z3:AX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ28=\"\",\"\",MAX($Z3:AY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA28=\"\",\"\",MAX($Z3:AZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB28=\"\",\"\",MAX($Z3:BA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC28=\"\",\"\",MAX($Z3:BB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD28=\"\",\"\",MAX($Z3:BC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE28=\"\",\"\",MAX($Z3:BD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF28=\"\",\"\",MAX($Z3:BE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG28=\"\",\"\",MAX($Z3:BF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH28=\"\",\"\",MAX($Z3:BG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI28=\"\",\"\",MAX($Z3:BH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ28=\"\",\"\",MAX($Z3:BI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK28=\"\",\"\",MAX($Z3:BJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL28=\"\",\"\",MAX($Z3:BK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM28=\"\",\"\",MAX($Z3:BL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN28=\"\",\"\",MAX($Z3:BM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO28=\"\",\"\",MAX($Z3:BN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP28=\"\",\"\",MAX($Z3:BO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ28=\"\",\"\",MAX($Z3:BP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR28=\"\",\"\",MAX($Z3:BQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS28=\"\",\"\",MAX($Z3:BR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT28=\"\",\"\",MAX($Z3:BS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU28=\"\",\"\",MAX($Z3:BT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV28=\"\",\"\",MAX($Z3:BU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW28=\"\",\"\",MAX($Z3:BV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX28=\"\",\"\",MAX($Z3:BW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY28=\"\",\"\",MAX($Z3:BX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ28=\"\",\"\",MAX($Z3:BY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA28=\"\",\"\",MAX($Z3:BZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB28=\"\",\"\",MAX($Z3:CA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC28=\"\",\"\",MAX($Z3:CB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD28=\"\",\"\",MAX($Z3:CC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE28=\"\",\"\",MAX($Z3:CD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF28=\"\",\"\",MAX($Z3:CE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG28=\"\",\"\",MAX($Z3:CF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH28=\"\",\"\",MAX($Z3:CG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI28=\"\",\"\",MAX($Z3:CH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ28=\"\",\"\",MAX($Z3:CI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK28=\"\",\"\",MAX($Z3:CJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL28=\"\",\"\",MAX($Z3:CK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM28=\"\",\"\",MAX($Z3:CL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN28=\"\",\"\",MAX($Z3:CM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO28=\"\",\"\",MAX($Z3:CN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP28=\"\",\"\",MAX($Z3:CO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ28=\"\",\"\",MAX($Z3:CP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR28=\"\",\"\",MAX($Z3:CQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS28=\"\",\"\",MAX($Z3:CR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT28=\"\",\"\",MAX($Z3:CS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU28=\"\",\"\",MAX($Z3:CT3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":""},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":1},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":2},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":3},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":4},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":5},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":6},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":7},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":8},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":9},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":10},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":11},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":12},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":13},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":14},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":15},{"$f":"IF(OR(AQ3<>\"\",AQ11=\"\"),\"\",MAX($Z4:AP4)+1)","v":16},{"$f":"IF(OR(AR3<>\"\",AR11=\"\"),\"\",MAX($Z4:AQ4)+1)","v":17},{"$f":"IF(OR(AS3<>\"\",AS11=\"\"),\"\",MAX($Z4:AR4)+1)","v":18},{"$f":"IF(OR(AT3<>\"\",AT11=\"\"),\"\",MAX($Z4:AS4)+1)","v":19},{"$f":"IF(OR(AU3<>\"\",AU11=\"\"),\"\",MAX($Z4:AT4)+1)","v":20},{"$f":"IF(OR(AV3<>\"\",AV11=\"\"),\"\",MAX($Z4:AU4)+1)","v":21},{"$f":"IF(OR(AW3<>\"\",AW11=\"\"),\"\",MAX($Z4:AV4)+1)","v":22},{"$f":"IF(OR(AX3<>\"\",AX11=\"\"),\"\",MAX($Z4:AW4)+1)","v":23},{"$f":"IF(OR(AY3<>\"\",AY11=\"\"),\"\",MAX($Z4:AX4)+1)","v":24},{"$f":"IF(OR(AZ3<>\"\",AZ11=\"\"),\"\",MAX($Z4:AY4)+1)","v":25},{"$f":"IF(OR(BA3<>\"\",BA11=\"\"),\"\",MAX($Z4:AZ4)+1)","v":26},{"$f":"IF(OR(BB3<>\"\",BB11=\"\"),\"\",MAX($Z4:BA4)+1)","v":27},{"$f":"IF(OR(BC3<>\"\",BC11=\"\"),\"\",MAX($Z4:BB4)+1)","v":28},{"$f":"IF(OR(BD3<>\"\",BD11=\"\"),\"\",MAX($Z4:BC4)+1)","v":29},{"$f":"IF(OR(BE3<>\"\",BE11=\"\"),\"\",MAX($Z4:BD4)+1)","v":30},{"$f":"IF(OR(BF3<>\"\",BF11=\"\"),\"\",MAX($Z4:BE4)+1)","v":31},{"$f":"IF(OR(BG3<>\"\",BG11=\"\"),\"\",MAX($Z4:BF4)+1)","v":32},{"$f":"IF(OR(BH3<>\"\",BH11=\"\"),\"\",MAX($Z4:BG4)+1)","v":33},{"$f":"IF(OR(BI3<>\"\",BI11=\"\"),\"\",MAX($Z4:BH4)+1)","v":34},{"$f":"IF(OR(BJ3<>\"\",BJ11=\"\"),\"\",MAX($Z4:BI4)+1)","v":35},{"$f":"IF(OR(BK3<>\"\",BK11=\"\"),\"\",MAX($Z4:BJ4)+1)","v":36},{"$f":"IF(OR(BL3<>\"\",BL11=\"\"),\"\",MAX($Z4:BK4)+1)","v":37},{"$f":"IF(OR(BM3<>\"\",BM11=\"\"),\"\",MAX($Z4:BL4)+1)","v":38},{"$f":"IF(OR(BN3<>\"\",BN11=\"\"),\"\",MAX($Z4:BM4)+1)","v":39},{"$f":"IF(OR(BO3<>\"\",BO11=\"\"),\"\",MAX($Z4:BN4)+1)","v":40},{"$f":"IF(OR(BP3<>\"\",BP11=\"\"),\"\",MAX($Z4:BO4)+1)","v":41},{"$f":"IF(OR(BQ3<>\"\",BQ11=\"\"),\"\",MAX($Z4:BP4)+1)","v":42},{"$f":"IF(OR(BR3<>\"\",BR11=\"\"),\"\",MAX($Z4:BQ4)+1)","v":43},{"$f":"IF(OR(BS3<>\"\",BS11=\"\"),\"\",MAX($Z4:BR4)+1)","v":44},{"$f":"IF(OR(BT3<>\"\",BT11=\"\"),\"\",MAX($Z4:BS4)+1)","v":45},{"$f":"IF(OR(BU3<>\"\",BU11=\"\"),\"\",MAX($Z4:BT4)+1)","v":46},{"$f":"IF(OR(BV3<>\"\",BV11=\"\"),\"\",MAX($Z4:BU4)+1)","v":47},{"$f":"IF(OR(BW3<>\"\",BW11=\"\"),\"\",MAX($Z4:BV4)+1)","v":48},{"$f":"IF(OR(BX3<>\"\",BX11=\"\"),\"\",MAX($Z4:BW4)+1)","v":49},{"$f":"IF(OR(BY3<>\"\",BY11=\"\"),\"\",MAX($Z4:BX4)+1)","v":50},{"$f":"IF(OR(BZ3<>\"\",BZ11=\"\"),\"\",MAX($Z4:BY4)+1)","v":51},{"$f":"IF(OR(CA3<>\"\",CA11=\"\"),\"\",MAX($Z4:BZ4)+1)","v":52},{"$f":"IF(OR(CB3<>\"\",CB11=\"\"),\"\",MAX($Z4:CA4)+1)","v":53},{"$f":"IF(OR(CC3<>\"\",CC11=\"\"),\"\",MAX($Z4:CB4)+1)","v":54},{"$f":"IF(OR(CD3<>\"\",CD11=\"\"),\"\",MAX($Z4:CC4)+1)","v":55},{"$f":"IF(OR(CE3<>\"\",CE11=\"\"),\"\",MAX($Z4:CD4)+1)","v":56},{"$f":"IF(OR(CF3<>\"\",CF11=\"\"),\"\",MAX($Z4:CE4)+1)","v":57},{"$f":"IF(OR(CG3<>\"\",CG11=\"\"),\"\",MAX($Z4:CF4)+1)","v":58},{"$f":"IF(OR(CH3<>\"\",CH11=\"\"),\"\",MAX($Z4:CG4)+1)","v":59},{"$f":"IF(OR(CI3<>\"\",CI11=\"\"),\"\",MAX($Z4:CH4)+1)","v":""},{"$f":"IF(OR(CJ3<>\"\",CJ11=\"\"),\"\",MAX($Z4:CI4)+1)","v":""},{"$f":"IF(OR(CK3<>\"\",CK11=\"\"),\"\",MAX($Z4:CJ4)+1)","v":""},{"$f":"IF(OR(CL3<>\"\",CL11=\"\"),\"\",MAX($Z4:CK4)+1)","v":""},{"$f":"IF(OR(CM3<>\"\",CM11=\"\"),\"\",MAX($Z4:CL4)+1)","v":""},{"$f":"IF(OR(CN3<>\"\",CN11=\"\"),\"\",MAX($Z4:CM4)+1)","v":""},{"$f":"IF(OR(CO3<>\"\",CO11=\"\"),\"\",MAX($Z4:CN4)+1)","v":""},{"$f":"IF(OR(CP3<>\"\",CP11=\"\"),\"\",MAX($Z4:CO4)+1)","v":""},{"$f":"IF(OR(CQ3<>\"\",CQ11=\"\"),\"\",MAX($Z4:CP4)+1)","v":""},{"$f":"IF(OR(CR3<>\"\",CR11=\"\"),\"\",MAX($Z4:CQ4)+1)","v":""},{"$f":"IF(OR(CS3<>\"\",CS11=\"\"),\"\",MAX($Z4:CR4)+1)","v":""},{"$f":"IF(OR(CT3<>\"\",CT11=\"\"),\"\",MAX($Z4:CS4)+1)","v":""},{"$f":"IF(OR(CU3<>\"\",CU11=\"\"),\"\",MAX($Z4:CT4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","",{"$f":"IF(CN11=\"\",\"\",DAY(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":4},7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,"","","","","",{"$f":"IF(CN11=\"\",\"\",MONTH(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$140","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":21},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":21},21,21,22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,30,30,30,31,31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,35,35,35,35,"","","","","",{"$f":"IF(CN11=\"\",\"\",YEAR(CN11)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$141","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":31},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":30},30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,"","","","","",{"$f":"IF(CN12=\"\",\"\",DAY(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$142","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":3},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":6},9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,"","","","","",{"$f":"IF(CN12=\"\",\"\",MONTH(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$143","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":21},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":21},21,21,22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,30,30,30,31,31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,35,35,35,35,"","","","","",{"$f":"IF(CN12=\"\",\"\",YEAR(CN12)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I34\")","v":"Sales"},null,null,{"$f":"INDIRECT(\"START!K34\")","v":"Параметры бюджета продаж"},null,null,null,null,null,null,null,"все включает НДС",null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2021-01-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2021-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2021-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2021-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2021-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2022-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2022-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ20=\"\",\"\",Periods!AQ20),IF($Q$12=Lists!$U$17,IF(Periods!AQ35=\"\",\"\",Periods!AQ35),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR20=\"\",\"\",Periods!AR20),IF($Q$12=Lists!$U$17,IF(Periods!AR35=\"\",\"\",Periods!AR35),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS20=\"\",\"\",Periods!AS20),IF($Q$12=Lists!$U$17,IF(Periods!AS35=\"\",\"\",Periods!AS35),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT20=\"\",\"\",Periods!AT20),IF($Q$12=Lists!$U$17,IF(Periods!AT35=\"\",\"\",Periods!AT35),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU20=\"\",\"\",Periods!AU20),IF($Q$12=Lists!$U$17,IF(Periods!AU35=\"\",\"\",Periods!AU35),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV20=\"\",\"\",Periods!AV20),IF($Q$12=Lists!$U$17,IF(Periods!AV35=\"\",\"\",Periods!AV35),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW20=\"\",\"\",Periods!AW20),IF($Q$12=Lists!$U$17,IF(Periods!AW35=\"\",\"\",Periods!AW35),\"\"))","v":"2026-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX20=\"\",\"\",Periods!AX20),IF($Q$12=Lists!$U$17,IF(Periods!AX35=\"\",\"\",Periods!AX35),\"\"))","v":"2026-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY20=\"\",\"\",Periods!AY20),IF($Q$12=Lists!$U$17,IF(Periods!AY35=\"\",\"\",Periods!AY35),\"\"))","v":"2027-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ20=\"\",\"\",Periods!AZ20),IF($Q$12=Lists!$U$17,IF(Periods!AZ35=\"\",\"\",Periods!AZ35),\"\"))","v":"2027-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA20=\"\",\"\",Periods!BA20),IF($Q$12=Lists!$U$17,IF(Periods!BA35=\"\",\"\",Periods!BA35),\"\"))","v":"2027-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB20=\"\",\"\",Periods!BB20),IF($Q$12=Lists!$U$17,IF(Periods!BB35=\"\",\"\",Periods!BB35),\"\"))","v":"2027-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC20=\"\",\"\",Periods!BC20),IF($Q$12=Lists!$U$17,IF(Periods!BC35=\"\",\"\",Periods!BC35),\"\"))","v":"2028-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD20=\"\",\"\",Periods!BD20),IF($Q$12=Lists!$U$17,IF(Periods!BD35=\"\",\"\",Periods!BD35),\"\"))","v":"2028-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE20=\"\",\"\",Periods!BE20),IF($Q$12=Lists!$U$17,IF(Periods!BE35=\"\",\"\",Periods!BE35),\"\"))","v":"2028-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF20=\"\",\"\",Periods!BF20),IF($Q$12=Lists!$U$17,IF(Periods!BF35=\"\",\"\",Periods!BF35),\"\"))","v":"2028-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG20=\"\",\"\",Periods!BG20),IF($Q$12=Lists!$U$17,IF(Periods!BG35=\"\",\"\",Periods!BG35),\"\"))","v":"2029-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH20=\"\",\"\",Periods!BH20),IF($Q$12=Lists!$U$17,IF(Periods!BH35=\"\",\"\",Periods!BH35),\"\"))","v":"2029-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI20=\"\",\"\",Periods!BI20),IF($Q$12=Lists!$U$17,IF(Periods!BI35=\"\",\"\",Periods!BI35),\"\"))","v":"2029-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ20=\"\",\"\",Periods!BJ20),IF($Q$12=Lists!$U$17,IF(Periods!BJ35=\"\",\"\",Periods!BJ35),\"\"))","v":"2029-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK20=\"\",\"\",Periods!BK20),IF($Q$12=Lists!$U$17,IF(Periods!BK35=\"\",\"\",Periods!BK35),\"\"))","v":"2030-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL20=\"\",\"\",Periods!BL20),IF($Q$12=Lists!$U$17,IF(Periods!BL35=\"\",\"\",Periods!BL35),\"\"))","v":"2030-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM20=\"\",\"\",Periods!BM20),IF($Q$12=Lists!$U$17,IF(Periods!BM35=\"\",\"\",Periods!BM35),\"\"))","v":"2030-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN20=\"\",\"\",Periods!BN20),IF($Q$12=Lists!$U$17,IF(Periods!BN35=\"\",\"\",Periods!BN35),\"\"))","v":"2030-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO20=\"\",\"\",Periods!BO20),IF($Q$12=Lists!$U$17,IF(Periods!BO35=\"\",\"\",Periods!BO35),\"\"))","v":"2031-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP20=\"\",\"\",Periods!BP20),IF($Q$12=Lists!$U$17,IF(Periods!BP35=\"\",\"\",Periods!BP35),\"\"))","v":"2031-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ20=\"\",\"\",Periods!BQ20),IF($Q$12=Lists!$U$17,IF(Periods!BQ35=\"\",\"\",Periods!BQ35),\"\"))","v":"2031-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR20=\"\",\"\",Periods!BR20),IF($Q$12=Lists!$U$17,IF(Periods!BR35=\"\",\"\",Periods!BR35),\"\"))","v":"2031-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS20=\"\",\"\",Periods!BS20),IF($Q$12=Lists!$U$17,IF(Periods!BS35=\"\",\"\",Periods!BS35),\"\"))","v":"2032-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT20=\"\",\"\",Periods!BT20),IF($Q$12=Lists!$U$17,IF(Periods!BT35=\"\",\"\",Periods!BT35),\"\"))","v":"2032-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU20=\"\",\"\",Periods!BU20),IF($Q$12=Lists!$U$17,IF(Periods!BU35=\"\",\"\",Periods!BU35),\"\"))","v":"2032-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV20=\"\",\"\",Periods!BV20),IF($Q$12=Lists!$U$17,IF(Periods!BV35=\"\",\"\",Periods!BV35),\"\"))","v":"2032-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW20=\"\",\"\",Periods!BW20),IF($Q$12=Lists!$U$17,IF(Periods!BW35=\"\",\"\",Periods!BW35),\"\"))","v":"2033-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX20=\"\",\"\",Periods!BX20),IF($Q$12=Lists!$U$17,IF(Periods!BX35=\"\",\"\",Periods!BX35),\"\"))","v":"2033-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY20=\"\",\"\",Periods!BY20),IF($Q$12=Lists!$U$17,IF(Periods!BY35=\"\",\"\",Periods!BY35),\"\"))","v":"2033-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ20=\"\",\"\",Periods!BZ20),IF($Q$12=Lists!$U$17,IF(Periods!BZ35=\"\",\"\",Periods!BZ35),\"\"))","v":"2033-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA20=\"\",\"\",Periods!CA20),IF($Q$12=Lists!$U$17,IF(Periods!CA35=\"\",\"\",Periods!CA35),\"\"))","v":"2034-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB20=\"\",\"\",Periods!CB20),IF($Q$12=Lists!$U$17,IF(Periods!CB35=\"\",\"\",Periods!CB35),\"\"))","v":"2034-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC20=\"\",\"\",Periods!CC20),IF($Q$12=Lists!$U$17,IF(Periods!CC35=\"\",\"\",Periods!CC35),\"\"))","v":"2034-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD20=\"\",\"\",Periods!CD20),IF($Q$12=Lists!$U$17,IF(Periods!CD35=\"\",\"\",Periods!CD35),\"\"))","v":"2034-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE20=\"\",\"\",Periods!CE20),IF($Q$12=Lists!$U$17,IF(Periods!CE35=\"\",\"\",Periods!CE35),\"\"))","v":"2035-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF20=\"\",\"\",Periods!CF20),IF($Q$12=Lists!$U$17,IF(Periods!CF35=\"\",\"\",Periods!CF35),\"\"))","v":"2035-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG20=\"\",\"\",Periods!CG20),IF($Q$12=Lists!$U$17,IF(Periods!CG35=\"\",\"\",Periods!CG35),\"\"))","v":"2035-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH20=\"\",\"\",Periods!CH20),IF($Q$12=Lists!$U$17,IF(Periods!CH35=\"\",\"\",Periods!CH35),\"\"))","v":"2035-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI20=\"\",\"\",Periods!CI20),IF($Q$12=Lists!$U$17,IF(Periods!CI35=\"\",\"\",Periods!CI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ20=\"\",\"\",Periods!CJ20),IF($Q$12=Lists!$U$17,IF(Periods!CJ35=\"\",\"\",Periods!CJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK20=\"\",\"\",Periods!CK20),IF($Q$12=Lists!$U$17,IF(Periods!CK35=\"\",\"\",Periods!CK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL20=\"\",\"\",Periods!CL20),IF($Q$12=Lists!$U$17,IF(Periods!CL35=\"\",\"\",Periods!CL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM20=\"\",\"\",Periods!CM20),IF($Q$12=Lists!$U$17,IF(Periods!CM35=\"\",\"\",Periods!CM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN20=\"\",\"\",Periods!CN20),IF($Q$12=Lists!$U$17,IF(Periods!CN35=\"\",\"\",Periods!CN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO20=\"\",\"\",Periods!CO20),IF($Q$12=Lists!$U$17,IF(Periods!CO35=\"\",\"\",Periods!CO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP20=\"\",\"\",Periods!CP20),IF($Q$12=Lists!$U$17,IF(Periods!CP35=\"\",\"\",Periods!CP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ20=\"\",\"\",Periods!CQ20),IF($Q$12=Lists!$U$17,IF(Periods!CQ35=\"\",\"\",Periods!CQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR20=\"\",\"\",Periods!CR20),IF($Q$12=Lists!$U$17,IF(Periods!CR35=\"\",\"\",Periods!CR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS20=\"\",\"\",Periods!CS20),IF($Q$12=Lists!$U$17,IF(Periods!CS35=\"\",\"\",Periods!CS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT20=\"\",\"\",Periods!CT20),IF($Q$12=Lists!$U$17,IF(Periods!CT35=\"\",\"\",Periods!CT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU20=\"\",\"\",Periods!CU20),IF($Q$12=Lists!$U$17,IF(Periods!CU35=\"\",\"\",Periods!CU35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"расчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2035-12-31"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2021-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2021-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2021-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2021-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2022-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2022-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":"2022-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":"2022-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":"2023-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":"2023-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":"2023-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":"2023-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":"2024-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":"2024-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":"2024-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":"2024-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ21=\"\",\"\",Periods!AQ21),IF($Q$12=Lists!$U$17,IF(Periods!AQ36=\"\",\"\",Periods!AQ36),\"\"))","v":"2025-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR21=\"\",\"\",Periods!AR21),IF($Q$12=Lists!$U$17,IF(Periods!AR36=\"\",\"\",Periods!AR36),\"\"))","v":"2025-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS21=\"\",\"\",Periods!AS21),IF($Q$12=Lists!$U$17,IF(Periods!AS36=\"\",\"\",Periods!AS36),\"\"))","v":"2025-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT21=\"\",\"\",Periods!AT21),IF($Q$12=Lists!$U$17,IF(Periods!AT36=\"\",\"\",Periods!AT36),\"\"))","v":"2025-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU21=\"\",\"\",Periods!AU21),IF($Q$12=Lists!$U$17,IF(Periods!AU36=\"\",\"\",Periods!AU36),\"\"))","v":"2026-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV21=\"\",\"\",Periods!AV21),IF($Q$12=Lists!$U$17,IF(Periods!AV36=\"\",\"\",Periods!AV36),\"\"))","v":"2026-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW21=\"\",\"\",Periods!AW21),IF($Q$12=Lists!$U$17,IF(Periods!AW36=\"\",\"\",Periods!AW36),\"\"))","v":"2026-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX21=\"\",\"\",Periods!AX21),IF($Q$12=Lists!$U$17,IF(Periods!AX36=\"\",\"\",Periods!AX36),\"\"))","v":"2026-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY21=\"\",\"\",Periods!AY21),IF($Q$12=Lists!$U$17,IF(Periods!AY36=\"\",\"\",Periods!AY36),\"\"))","v":"2027-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ21=\"\",\"\",Periods!AZ21),IF($Q$12=Lists!$U$17,IF(Periods!AZ36=\"\",\"\",Periods!AZ36),\"\"))","v":"2027-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA21=\"\",\"\",Periods!BA21),IF($Q$12=Lists!$U$17,IF(Periods!BA36=\"\",\"\",Periods!BA36),\"\"))","v":"2027-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB21=\"\",\"\",Periods!BB21),IF($Q$12=Lists!$U$17,IF(Periods!BB36=\"\",\"\",Periods!BB36),\"\"))","v":"2027-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC21=\"\",\"\",Periods!BC21),IF($Q$12=Lists!$U$17,IF(Periods!BC36=\"\",\"\",Periods!BC36),\"\"))","v":"2028-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD21=\"\",\"\",Periods!BD21),IF($Q$12=Lists!$U$17,IF(Periods!BD36=\"\",\"\",Periods!BD36),\"\"))","v":"2028-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE21=\"\",\"\",Periods!BE21),IF($Q$12=Lists!$U$17,IF(Periods!BE36=\"\",\"\",Periods!BE36),\"\"))","v":"2028-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF21=\"\",\"\",Periods!BF21),IF($Q$12=Lists!$U$17,IF(Periods!BF36=\"\",\"\",Periods!BF36),\"\"))","v":"2028-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG21=\"\",\"\",Periods!BG21),IF($Q$12=Lists!$U$17,IF(Periods!BG36=\"\",\"\",Periods!BG36),\"\"))","v":"2029-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH21=\"\",\"\",Periods!BH21),IF($Q$12=Lists!$U$17,IF(Periods!BH36=\"\",\"\",Periods!BH36),\"\"))","v":"2029-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI21=\"\",\"\",Periods!BI21),IF($Q$12=Lists!$U$17,IF(Periods!BI36=\"\",\"\",Periods!BI36),\"\"))","v":"2029-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ21=\"\",\"\",Periods!BJ21),IF($Q$12=Lists!$U$17,IF(Periods!BJ36=\"\",\"\",Periods!BJ36),\"\"))","v":"2029-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK21=\"\",\"\",Periods!BK21),IF($Q$12=Lists!$U$17,IF(Periods!BK36=\"\",\"\",Periods!BK36),\"\"))","v":"2030-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL21=\"\",\"\",Periods!BL21),IF($Q$12=Lists!$U$17,IF(Periods!BL36=\"\",\"\",Periods!BL36),\"\"))","v":"2030-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM21=\"\",\"\",Periods!BM21),IF($Q$12=Lists!$U$17,IF(Periods!BM36=\"\",\"\",Periods!BM36),\"\"))","v":"2030-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN21=\"\",\"\",Periods!BN21),IF($Q$12=Lists!$U$17,IF(Periods!BN36=\"\",\"\",Periods!BN36),\"\"))","v":"2030-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO21=\"\",\"\",Periods!BO21),IF($Q$12=Lists!$U$17,IF(Periods!BO36=\"\",\"\",Periods!BO36),\"\"))","v":"2031-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP21=\"\",\"\",Periods!BP21),IF($Q$12=Lists!$U$17,IF(Periods!BP36=\"\",\"\",Periods!BP36),\"\"))","v":"2031-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ21=\"\",\"\",Periods!BQ21),IF($Q$12=Lists!$U$17,IF(Periods!BQ36=\"\",\"\",Periods!BQ36),\"\"))","v":"2031-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR21=\"\",\"\",Periods!BR21),IF($Q$12=Lists!$U$17,IF(Periods!BR36=\"\",\"\",Periods!BR36),\"\"))","v":"2031-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS21=\"\",\"\",Periods!BS21),IF($Q$12=Lists!$U$17,IF(Periods!BS36=\"\",\"\",Periods!BS36),\"\"))","v":"2032-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT21=\"\",\"\",Periods!BT21),IF($Q$12=Lists!$U$17,IF(Periods!BT36=\"\",\"\",Periods!BT36),\"\"))","v":"2032-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU21=\"\",\"\",Periods!BU21),IF($Q$12=Lists!$U$17,IF(Periods!BU36=\"\",\"\",Periods!BU36),\"\"))","v":"2032-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV21=\"\",\"\",Periods!BV21),IF($Q$12=Lists!$U$17,IF(Periods!BV36=\"\",\"\",Periods!BV36),\"\"))","v":"2032-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW21=\"\",\"\",Periods!BW21),IF($Q$12=Lists!$U$17,IF(Periods!BW36=\"\",\"\",Periods!BW36),\"\"))","v":"2033-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX21=\"\",\"\",Periods!BX21),IF($Q$12=Lists!$U$17,IF(Periods!BX36=\"\",\"\",Periods!BX36),\"\"))","v":"2033-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY21=\"\",\"\",Periods!BY21),IF($Q$12=Lists!$U$17,IF(Periods!BY36=\"\",\"\",Periods!BY36),\"\"))","v":"2033-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ21=\"\",\"\",Periods!BZ21),IF($Q$12=Lists!$U$17,IF(Periods!BZ36=\"\",\"\",Periods!BZ36),\"\"))","v":"2033-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA21=\"\",\"\",Periods!CA21),IF($Q$12=Lists!$U$17,IF(Periods!CA36=\"\",\"\",Periods!CA36),\"\"))","v":"2034-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB21=\"\",\"\",Periods!CB21),IF($Q$12=Lists!$U$17,IF(Periods!CB36=\"\",\"\",Periods!CB36),\"\"))","v":"2034-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC21=\"\",\"\",Periods!CC21),IF($Q$12=Lists!$U$17,IF(Periods!CC36=\"\",\"\",Periods!CC36),\"\"))","v":"2034-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD21=\"\",\"\",Periods!CD21),IF($Q$12=Lists!$U$17,IF(Periods!CD36=\"\",\"\",Periods!CD36),\"\"))","v":"2034-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE21=\"\",\"\",Periods!CE21),IF($Q$12=Lists!$U$17,IF(Periods!CE36=\"\",\"\",Periods!CE36),\"\"))","v":"2035-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF21=\"\",\"\",Periods!CF21),IF($Q$12=Lists!$U$17,IF(Periods!CF36=\"\",\"\",Periods!CF36),\"\"))","v":"2035-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG21=\"\",\"\",Periods!CG21),IF($Q$12=Lists!$U$17,IF(Periods!CG36=\"\",\"\",Periods!CG36),\"\"))","v":"2035-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH21=\"\",\"\",Periods!CH21),IF($Q$12=Lists!$U$17,IF(Periods!CH36=\"\",\"\",Periods!CH36),\"\"))","v":"2035-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI21=\"\",\"\",Periods!CI21),IF($Q$12=Lists!$U$17,IF(Periods!CI36=\"\",\"\",Periods!CI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ21=\"\",\"\",Periods!CJ21),IF($Q$12=Lists!$U$17,IF(Periods!CJ36=\"\",\"\",Periods!CJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK21=\"\",\"\",Periods!CK21),IF($Q$12=Lists!$U$17,IF(Periods!CK36=\"\",\"\",Periods!CK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL21=\"\",\"\",Periods!CL21),IF($Q$12=Lists!$U$17,IF(Periods!CL36=\"\",\"\",Periods!CL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM21=\"\",\"\",Periods!CM21),IF($Q$12=Lists!$U$17,IF(Periods!CM36=\"\",\"\",Periods!CM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN21=\"\",\"\",Periods!CN21),IF($Q$12=Lists!$U$17,IF(Periods!CN36=\"\",\"\",Periods!CN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO21=\"\",\"\",Periods!CO21),IF($Q$12=Lists!$U$17,IF(Periods!CO36=\"\",\"\",Periods!CO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP21=\"\",\"\",Periods!CP21),IF($Q$12=Lists!$U$17,IF(Periods!CP36=\"\",\"\",Periods!CP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ21=\"\",\"\",Periods!CQ21),IF($Q$12=Lists!$U$17,IF(Periods!CQ36=\"\",\"\",Periods!CQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR21=\"\",\"\",Periods!CR21),IF($Q$12=Lists!$U$17,IF(Periods!CR36=\"\",\"\",Periods!CR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS21=\"\",\"\",Periods!CS21),IF($Q$12=Lists!$U$17,IF(Periods!CS36=\"\",\"\",Periods!CS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT21=\"\",\"\",Periods!CT21),IF($Q$12=Lists!$U$17,IF(Periods!CT36=\"\",\"\",Periods!CT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU21=\"\",\"\",Periods!CU21),IF($Q$12=Lists!$U$17,IF(Periods!CU36=\"\",\"\",Periods!CU36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,"значение",null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"1кв21г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2кв21г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"3кв21г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"4кв21г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"1кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"2кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":"3кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":"4кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":"1кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":"2кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":"3кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":"4кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":"1кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":"2кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":"3кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":"4кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ22=\"\",\"\",Periods!AQ22),IF($Q$12=Lists!$U$17,IF(Periods!AQ37=\"\",\"\",Periods!AQ37),\"\"))","v":"1кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR22=\"\",\"\",Periods!AR22),IF($Q$12=Lists!$U$17,IF(Periods!AR37=\"\",\"\",Periods!AR37),\"\"))","v":"2кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS22=\"\",\"\",Periods!AS22),IF($Q$12=Lists!$U$17,IF(Periods!AS37=\"\",\"\",Periods!AS37),\"\"))","v":"3кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT22=\"\",\"\",Periods!AT22),IF($Q$12=Lists!$U$17,IF(Periods!AT37=\"\",\"\",Periods!AT37),\"\"))","v":"4кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU22=\"\",\"\",Periods!AU22),IF($Q$12=Lists!$U$17,IF(Periods!AU37=\"\",\"\",Periods!AU37),\"\"))","v":"1кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV22=\"\",\"\",Periods!AV22),IF($Q$12=Lists!$U$17,IF(Periods!AV37=\"\",\"\",Periods!AV37),\"\"))","v":"2кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW22=\"\",\"\",Periods!AW22),IF($Q$12=Lists!$U$17,IF(Periods!AW37=\"\",\"\",Periods!AW37),\"\"))","v":"3кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX22=\"\",\"\",Periods!AX22),IF($Q$12=Lists!$U$17,IF(Periods!AX37=\"\",\"\",Periods!AX37),\"\"))","v":"4кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY22=\"\",\"\",Periods!AY22),IF($Q$12=Lists!$U$17,IF(Periods!AY37=\"\",\"\",Periods!AY37),\"\"))","v":"1кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ22=\"\",\"\",Periods!AZ22),IF($Q$12=Lists!$U$17,IF(Periods!AZ37=\"\",\"\",Periods!AZ37),\"\"))","v":"2кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA22=\"\",\"\",Periods!BA22),IF($Q$12=Lists!$U$17,IF(Periods!BA37=\"\",\"\",Periods!BA37),\"\"))","v":"3кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB22=\"\",\"\",Periods!BB22),IF($Q$12=Lists!$U$17,IF(Periods!BB37=\"\",\"\",Periods!BB37),\"\"))","v":"4кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC22=\"\",\"\",Periods!BC22),IF($Q$12=Lists!$U$17,IF(Periods!BC37=\"\",\"\",Periods!BC37),\"\"))","v":"1кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD22=\"\",\"\",Periods!BD22),IF($Q$12=Lists!$U$17,IF(Periods!BD37=\"\",\"\",Periods!BD37),\"\"))","v":"2кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE22=\"\",\"\",Periods!BE22),IF($Q$12=Lists!$U$17,IF(Periods!BE37=\"\",\"\",Periods!BE37),\"\"))","v":"3кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF22=\"\",\"\",Periods!BF22),IF($Q$12=Lists!$U$17,IF(Periods!BF37=\"\",\"\",Periods!BF37),\"\"))","v":"4кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG22=\"\",\"\",Periods!BG22),IF($Q$12=Lists!$U$17,IF(Periods!BG37=\"\",\"\",Periods!BG37),\"\"))","v":"1кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH22=\"\",\"\",Periods!BH22),IF($Q$12=Lists!$U$17,IF(Periods!BH37=\"\",\"\",Periods!BH37),\"\"))","v":"2кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI22=\"\",\"\",Periods!BI22),IF($Q$12=Lists!$U$17,IF(Periods!BI37=\"\",\"\",Periods!BI37),\"\"))","v":"3кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ22=\"\",\"\",Periods!BJ22),IF($Q$12=Lists!$U$17,IF(Periods!BJ37=\"\",\"\",Periods!BJ37),\"\"))","v":"4кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK22=\"\",\"\",Periods!BK22),IF($Q$12=Lists!$U$17,IF(Periods!BK37=\"\",\"\",Periods!BK37),\"\"))","v":"1кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL22=\"\",\"\",Periods!BL22),IF($Q$12=Lists!$U$17,IF(Periods!BL37=\"\",\"\",Periods!BL37),\"\"))","v":"2кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM22=\"\",\"\",Periods!BM22),IF($Q$12=Lists!$U$17,IF(Periods!BM37=\"\",\"\",Periods!BM37),\"\"))","v":"3кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN22=\"\",\"\",Periods!BN22),IF($Q$12=Lists!$U$17,IF(Periods!BN37=\"\",\"\",Periods!BN37),\"\"))","v":"4кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO22=\"\",\"\",Periods!BO22),IF($Q$12=Lists!$U$17,IF(Periods!BO37=\"\",\"\",Periods!BO37),\"\"))","v":"1кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP22=\"\",\"\",Periods!BP22),IF($Q$12=Lists!$U$17,IF(Periods!BP37=\"\",\"\",Periods!BP37),\"\"))","v":"2кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ22=\"\",\"\",Periods!BQ22),IF($Q$12=Lists!$U$17,IF(Periods!BQ37=\"\",\"\",Periods!BQ37),\"\"))","v":"3кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR22=\"\",\"\",Periods!BR22),IF($Q$12=Lists!$U$17,IF(Periods!BR37=\"\",\"\",Periods!BR37),\"\"))","v":"4кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS22=\"\",\"\",Periods!BS22),IF($Q$12=Lists!$U$17,IF(Periods!BS37=\"\",\"\",Periods!BS37),\"\"))","v":"1кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT22=\"\",\"\",Periods!BT22),IF($Q$12=Lists!$U$17,IF(Periods!BT37=\"\",\"\",Periods!BT37),\"\"))","v":"2кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU22=\"\",\"\",Periods!BU22),IF($Q$12=Lists!$U$17,IF(Periods!BU37=\"\",\"\",Periods!BU37),\"\"))","v":"3кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV22=\"\",\"\",Periods!BV22),IF($Q$12=Lists!$U$17,IF(Periods!BV37=\"\",\"\",Periods!BV37),\"\"))","v":"4кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW22=\"\",\"\",Periods!BW22),IF($Q$12=Lists!$U$17,IF(Periods!BW37=\"\",\"\",Periods!BW37),\"\"))","v":"1кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX22=\"\",\"\",Periods!BX22),IF($Q$12=Lists!$U$17,IF(Periods!BX37=\"\",\"\",Periods!BX37),\"\"))","v":"2кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY22=\"\",\"\",Periods!BY22),IF($Q$12=Lists!$U$17,IF(Periods!BY37=\"\",\"\",Periods!BY37),\"\"))","v":"3кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ22=\"\",\"\",Periods!BZ22),IF($Q$12=Lists!$U$17,IF(Periods!BZ37=\"\",\"\",Periods!BZ37),\"\"))","v":"4кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA22=\"\",\"\",Periods!CA22),IF($Q$12=Lists!$U$17,IF(Periods!CA37=\"\",\"\",Periods!CA37),\"\"))","v":"1кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB22=\"\",\"\",Periods!CB22),IF($Q$12=Lists!$U$17,IF(Periods!CB37=\"\",\"\",Periods!CB37),\"\"))","v":"2кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC22=\"\",\"\",Periods!CC22),IF($Q$12=Lists!$U$17,IF(Periods!CC37=\"\",\"\",Periods!CC37),\"\"))","v":"3кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD22=\"\",\"\",Periods!CD22),IF($Q$12=Lists!$U$17,IF(Periods!CD37=\"\",\"\",Periods!CD37),\"\"))","v":"4кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE22=\"\",\"\",Periods!CE22),IF($Q$12=Lists!$U$17,IF(Periods!CE37=\"\",\"\",Periods!CE37),\"\"))","v":"1кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF22=\"\",\"\",Periods!CF22),IF($Q$12=Lists!$U$17,IF(Periods!CF37=\"\",\"\",Periods!CF37),\"\"))","v":"2кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG22=\"\",\"\",Periods!CG22),IF($Q$12=Lists!$U$17,IF(Periods!CG37=\"\",\"\",Periods!CG37),\"\"))","v":"3кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH22=\"\",\"\",Periods!CH22),IF($Q$12=Lists!$U$17,IF(Periods!CH37=\"\",\"\",Periods!CH37),\"\"))","v":"4кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI22=\"\",\"\",Periods!CI22),IF($Q$12=Lists!$U$17,IF(Periods!CI37=\"\",\"\",Periods!CI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ22=\"\",\"\",Periods!CJ22),IF($Q$12=Lists!$U$17,IF(Periods!CJ37=\"\",\"\",Periods!CJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK22=\"\",\"\",Periods!CK22),IF($Q$12=Lists!$U$17,IF(Periods!CK37=\"\",\"\",Periods!CK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL22=\"\",\"\",Periods!CL22),IF($Q$12=Lists!$U$17,IF(Periods!CL37=\"\",\"\",Periods!CL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM22=\"\",\"\",Periods!CM22),IF($Q$12=Lists!$U$17,IF(Periods!CM37=\"\",\"\",Periods!CM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN22=\"\",\"\",Periods!CN22),IF($Q$12=Lists!$U$17,IF(Periods!CN37=\"\",\"\",Periods!CN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO22=\"\",\"\",Periods!CO22),IF($Q$12=Lists!$U$17,IF(Periods!CO37=\"\",\"\",Periods!CO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP22=\"\",\"\",Periods!CP22),IF($Q$12=Lists!$U$17,IF(Periods!CP37=\"\",\"\",Periods!CP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ22=\"\",\"\",Periods!CQ22),IF($Q$12=Lists!$U$17,IF(Periods!CQ37=\"\",\"\",Periods!CQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR22=\"\",\"\",Periods!CR22),IF($Q$12=Lists!$U$17,IF(Periods!CR37=\"\",\"\",Periods!CR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS22=\"\",\"\",Periods!CS22),IF($Q$12=Lists!$U$17,IF(Periods!CS37=\"\",\"\",Periods!CS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT22=\"\",\"\",Periods!CT22),IF($Q$12=Lists!$U$17,IF(Periods!CT37=\"\",\"\",Periods!CT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU22=\"\",\"\",Periods!CU22),IF($Q$12=Lists!$U$17,IF(Periods!CU37=\"\",\"\",Periods!CU37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$CW14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99475)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99475)","v":0},{"$f":"SUM(T$15:T$99475)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[{"$f":"ROW()","v":16},null,null,null,null,null,{"$f":"IF($R16=\"^\",IF(COUNTIF(Lists!$13:$13,H16)=1,0,1),0)","v":0},{"$f":"Mrkting!$H$65","v":"Валовой поток контактов"},null,null,{"$f":"IF(COUNTIF(Lists!$AN:$AN,MAX(K$15:K15)+1)=1,MAX(K$15:K15)+1,0)","v":1},{"$f":"\"начало \"&K16&\" блока продаж\"","v":"начало 1 блока продаж"}]
[{"$f":"ROW()","v":17},null,null,null,null,null,{"$f":"IF($R17=\"^\",IF(COUNTIF(Lists!$13:$13,H17)=1,0,1),0)","v":0},{"$f":"H16","v":"Валовой поток контактов"},{"$f":"IF(OR(K16=0,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,K16)=0),\"нет продукта\",INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,K16)))","v":"Продукт-1"},null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$66","v":"кол-во заказов"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z17:$CV17)","v":727829.1},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":89.999999999999986},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":170.99999999999997},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":540},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":485.99999999999994},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":314.99999999999994},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":1077.3},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":1295.9999999999998},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":1166.3999999999999},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":729},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":2154.6000000000004},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":2519.9999999999995},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":2268},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":1385.9999999999998},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":2633.3999999999996},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":4320},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":3887.9999999999995},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":2340},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":4446},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":5040},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":4536},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":3644.9999999999995},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":6925.4999999999991},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":7775.9999999999991},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":6998.4},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":4131},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":7848.9},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":8748},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":10206},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":5984.9999999999991},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":11371.499999999998},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":12599.999999999998},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":11339.999999999998},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":6615},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":12568.499999999998},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":13860},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":15681.599999999999},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":9108},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":17305.2},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":19007.999999999996},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":17107.199999999997},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":9899.9999999999982},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":18809.999999999996},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":20592},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":18532.8},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":13121.999999999998},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":24931.8},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":27215.999999999996},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":24494.399999999998},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":14093.999999999998},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":26778.6},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":29160},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":26244},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":14579.999999999998},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":27701.999999999996},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":34560},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":31103.999999999996},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":17280},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":32832},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":34560},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":31103.999999999996},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H17,Mrkting!$I:$I,$I17))","v":0}]
[{"$f":"ROW()","v":18},null,null,null,null,null,{"$f":"IF($R18=\"^\",IF(COUNTIF(Lists!$13:$13,H18)=1,0,1),0)","v":0},{"$f":"Mrkting!$H$120","v":"Общий оборот (GMV) с учетом скидок"}]
[{"$f":"ROW()","v":19},null,null,null,null,null,{"$f":"IF($R19=\"^\",IF(COUNTIF(Lists!$13:$13,H19)=1,0,1),0)","v":0},{"$f":"H18","v":"Общий оборот (GMV) с учетом скидок"},{"$f":"I17","v":"Продукт-1"},null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$86","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z19:$CV19)","v":3290627021.1854348},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":345599.99999999994},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":656639.99999999988},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":2073600},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":1870127.9999999998},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":1212119.9999999998},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":4145450.4},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":5097323.5199999996},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":4587591.1679999987},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":2867244.48},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":8491881.8880000021},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":9932025.5999999978},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":8938823.0399999991},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":5583402.3167999992},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":10608464.40192},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":17402812.416000001},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":15694891.775999999},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":9445999.6799999997},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":17947399.392000001},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":20794922.588159997},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":18715430.329343997},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":15039185.086079996},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":28633246.831583992},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":32149610.477567993},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":28934649.429811195},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":17456842.395555839},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":33168000.551556095},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":36967430.955294721},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":43217047.868843526},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":25343330.540371198},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":48152328.02670528},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":54532759.031654395},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":49079483.128488958},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":28629698.491618559},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":54507440.25067541},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":60108455.414278649},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":68008423.840155274},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":40371895.670488037},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":76706601.773927271},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":84254390.964496762},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":75983075.753957748},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":43971687.357614435},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":83546205.979467422},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":93479561.780060649},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":84131605.602054581},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":59568706.763692491},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":113409653.26164533},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":123800011.35774148},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":111420010.22196734},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":65525041.509276636},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":124497578.86762562},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":135569051.39850339},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":122258138.48901325},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":67921188.049451798},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":129050257.29395843},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":164548758.29960287},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":148093882.46964255},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":82274379.149801433},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":156635218.61832678},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":164879177.49297556},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":148391259.74367797},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H19,Mrkting!$I:$I,$I19))","v":0}]
[{"$f":"ROW()","v":20}]
[{"$f":"ROW()","v":21},null,null,null,null,null,{"$f":"IF($R21=\"^\",IF(COUNTIF(Lists!$13:$13,H21)=1,0,1),0)","v":0},"Коммерческие затраты на один контакт/заказ",null,null,null,null,{"$f":"Mrkting!$M$86","v":"руб."},null,null,null,{"$f":"SUM(Q22:Q25)","v":85}]
[{"$f":"ROW()","v":22},null,null,null,null,null,{"$f":"IF($R22=\"^\",IF(COUNTIF(Lists!$13:$13,H22)=1,0,1),0)","v":0},{"$f":"H21","v":"Коммерческие затраты на один контакт/заказ"},{"$f":"Items!$AD$16","v":"Представительские расходы"},null,null,null,"руб. // %",null,null,"M",{"$f":"MAIN!Q338","v":50},null,{"$f":"IF(G22<>0,1,IF(OR($Q22=\"\",$Q22=0),0,IF($R22=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H22))),$Q22)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":23},null,null,null,null,null,{"$f":"IF($R23=\"^\",IF(COUNTIF(Lists!$13:$13,H23)=1,0,1),0)","v":0},{"$f":"H21","v":"Коммерческие затраты на один контакт/заказ"},{"$f":"Items!$AD$17","v":"Консультационные расходы"},null,null,null,{"$f":"Sales!$M$22","v":"руб. // %"},null,null,"M",{"$f":"MAIN!Q339","v":25},null,{"$f":"IF(G23<>0,1,IF(OR($Q23=\"\",$Q23=0),0,IF($R23=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H23))),$Q23)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":24},null,null,null,null,null,{"$f":"IF($R24=\"^\",IF(COUNTIF(Lists!$13:$13,H24)=1,0,1),0)","v":0},{"$f":"H21","v":"Коммерческие затраты на один контакт/заказ"},{"$f":"Items!$AD$18","v":"Прочие расходники"},null,null,null,{"$f":"Sales!$M$22","v":"руб. // %"},null,null,"M",{"$f":"MAIN!Q340","v":10},null,{"$f":"IF(G24<>0,1,IF(OR($Q24=\"\",$Q24=0),0,IF($R24=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H24))),$Q24)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":25},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":26}]
[{"$f":"ROW()","v":27},null,null,null,null,null,{"$f":"IF($R27=\"^\",IF(COUNTIF(Lists!$13:$13,H27)=1,0,1),0)","v":0},{"$f":"Items!$AD$13","v":"Прямые переменные коммерческие расходы"},null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$86","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z27:$CV27)","v":61865473.5},null,null,{"$f":"IF(AA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&AA$11,BDCRM!$BO:$BO,\"<=\"&AA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&AA$11,BDCRM!$BY:$BY,\"<=\"&AA$12),$Q21*AA17)))","v":7649.9999999999991},{"$f":"IF(AB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&AB$11,BDCRM!$BO:$BO,\"<=\"&AB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&AB$11,BDCRM!$BY:$BY,\"<=\"&AB$12),$Q21*AB17)))","v":14534.999999999998},{"$f":"IF(AC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&AC$11,BDCRM!$BO:$BO,\"<=\"&AC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&AC$11,BDCRM!$BY:$BY,\"<=\"&AC$12),$Q21*AC17)))","v":45900},{"$f":"IF(AD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&AD$11,BDCRM!$BO:$BO,\"<=\"&AD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&AD$11,BDCRM!$BY:$BY,\"<=\"&AD$12),$Q21*AD17)))","v":41309.999999999993},{"$f":"IF(AE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&AE$11,BDCRM!$BO:$BO,\"<=\"&AE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&AE$11,BDCRM!$BY:$BY,\"<=\"&AE$12),$Q21*AE17)))","v":26774.999999999996},{"$f":"IF(AF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&AF$11,BDCRM!$BO:$BO,\"<=\"&AF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&AF$11,BDCRM!$BY:$BY,\"<=\"&AF$12),$Q21*AF17)))","v":91570.5},{"$f":"IF(AG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&AG$11,BDCRM!$BO:$BO,\"<=\"&AG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&AG$11,BDCRM!$BY:$BY,\"<=\"&AG$12),$Q21*AG17)))","v":110159.99999999999},{"$f":"IF(AH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&AH$11,BDCRM!$BO:$BO,\"<=\"&AH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&AH$11,BDCRM!$BY:$BY,\"<=\"&AH$12),$Q21*AH17)))","v":99143.999999999985},{"$f":"IF(AI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&AI$11,BDCRM!$BO:$BO,\"<=\"&AI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&AI$11,BDCRM!$BY:$BY,\"<=\"&AI$12),$Q21*AI17)))","v":61965},{"$f":"IF(AJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&AJ$11,BDCRM!$BO:$BO,\"<=\"&AJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&AJ$11,BDCRM!$BY:$BY,\"<=\"&AJ$12),$Q21*AJ17)))","v":183141.00000000003},{"$f":"IF(AK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&AK$11,BDCRM!$BO:$BO,\"<=\"&AK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&AK$11,BDCRM!$BY:$BY,\"<=\"&AK$12),$Q21*AK17)))","v":214199.99999999997},{"$f":"IF(AL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&AL$11,BDCRM!$BO:$BO,\"<=\"&AL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&AL$11,BDCRM!$BY:$BY,\"<=\"&AL$12),$Q21*AL17)))","v":192780},{"$f":"IF(AM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&AM$11,BDCRM!$BO:$BO,\"<=\"&AM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&AM$11,BDCRM!$BY:$BY,\"<=\"&AM$12),$Q21*AM17)))","v":117809.99999999999},{"$f":"IF(AN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&AN$11,BDCRM!$BO:$BO,\"<=\"&AN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&AN$11,BDCRM!$BY:$BY,\"<=\"&AN$12),$Q21*AN17)))","v":223838.99999999997},{"$f":"IF(AO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&AO$11,BDCRM!$BO:$BO,\"<=\"&AO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&AO$11,BDCRM!$BY:$BY,\"<=\"&AO$12),$Q21*AO17)))","v":367200},{"$f":"IF(AP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&AP$11,BDCRM!$BO:$BO,\"<=\"&AP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&AP$11,BDCRM!$BY:$BY,\"<=\"&AP$12),$Q21*AP17)))","v":330479.99999999994},{"$f":"IF(AQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&AQ$11,BDCRM!$BO:$BO,\"<=\"&AQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&AQ$11,BDCRM!$BY:$BY,\"<=\"&AQ$12),$Q21*AQ17)))","v":198900},{"$f":"IF(AR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&AR$11,BDCRM!$BO:$BO,\"<=\"&AR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&AR$11,BDCRM!$BY:$BY,\"<=\"&AR$12),$Q21*AR17)))","v":377910},{"$f":"IF(AS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&AS$11,BDCRM!$BO:$BO,\"<=\"&AS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&AS$11,BDCRM!$BY:$BY,\"<=\"&AS$12),$Q21*AS17)))","v":428400},{"$f":"IF(AT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&AT$11,BDCRM!$BO:$BO,\"<=\"&AT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&AT$11,BDCRM!$BY:$BY,\"<=\"&AT$12),$Q21*AT17)))","v":385560},{"$f":"IF(AU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&AU$11,BDCRM!$BO:$BO,\"<=\"&AU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&AU$11,BDCRM!$BY:$BY,\"<=\"&AU$12),$Q21*AU17)))","v":309824.99999999994},{"$f":"IF(AV$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AV$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&AV$11,BDCRM!$BO:$BO,\"<=\"&AV$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&AV$11,BDCRM!$BY:$BY,\"<=\"&AV$12),$Q21*AV17)))","v":588667.49999999988},{"$f":"IF(AW$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AW$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&AW$11,BDCRM!$BO:$BO,\"<=\"&AW$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&AW$11,BDCRM!$BY:$BY,\"<=\"&AW$12),$Q21*AW17)))","v":660959.99999999988},{"$f":"IF(AX$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AX$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&AX$11,BDCRM!$BO:$BO,\"<=\"&AX$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&AX$11,BDCRM!$BY:$BY,\"<=\"&AX$12),$Q21*AX17)))","v":594864},{"$f":"IF(AY$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AY$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&AY$11,BDCRM!$BO:$BO,\"<=\"&AY$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&AY$11,BDCRM!$BY:$BY,\"<=\"&AY$12),$Q21*AY17)))","v":351135},{"$f":"IF(AZ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AZ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&AZ$11,BDCRM!$BO:$BO,\"<=\"&AZ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&AZ$11,BDCRM!$BY:$BY,\"<=\"&AZ$12),$Q21*AZ17)))","v":667156.5},{"$f":"IF(BA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&BA$11,BDCRM!$BO:$BO,\"<=\"&BA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&BA$11,BDCRM!$BY:$BY,\"<=\"&BA$12),$Q21*BA17)))","v":743580},{"$f":"IF(BB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&BB$11,BDCRM!$BO:$BO,\"<=\"&BB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&BB$11,BDCRM!$BY:$BY,\"<=\"&BB$12),$Q21*BB17)))","v":867510},{"$f":"IF(BC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&BC$11,BDCRM!$BO:$BO,\"<=\"&BC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&BC$11,BDCRM!$BY:$BY,\"<=\"&BC$12),$Q21*BC17)))","v":508724.99999999994},{"$f":"IF(BD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&BD$11,BDCRM!$BO:$BO,\"<=\"&BD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&BD$11,BDCRM!$BY:$BY,\"<=\"&BD$12),$Q21*BD17)))","v":966577.49999999988},{"$f":"IF(BE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&BE$11,BDCRM!$BO:$BO,\"<=\"&BE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&BE$11,BDCRM!$BY:$BY,\"<=\"&BE$12),$Q21*BE17)))","v":1070999.9999999998},{"$f":"IF(BF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&BF$11,BDCRM!$BO:$BO,\"<=\"&BF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&BF$11,BDCRM!$BY:$BY,\"<=\"&BF$12),$Q21*BF17)))","v":963899.99999999988},{"$f":"IF(BG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&BG$11,BDCRM!$BO:$BO,\"<=\"&BG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&BG$11,BDCRM!$BY:$BY,\"<=\"&BG$12),$Q21*BG17)))","v":562275},{"$f":"IF(BH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&BH$11,BDCRM!$BO:$BO,\"<=\"&BH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&BH$11,BDCRM!$BY:$BY,\"<=\"&BH$12),$Q21*BH17)))","v":1068322.4999999998},{"$f":"IF(BI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&BI$11,BDCRM!$BO:$BO,\"<=\"&BI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&BI$11,BDCRM!$BY:$BY,\"<=\"&BI$12),$Q21*BI17)))","v":1178100},{"$f":"IF(BJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&BJ$11,BDCRM!$BO:$BO,\"<=\"&BJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&BJ$11,BDCRM!$BY:$BY,\"<=\"&BJ$12),$Q21*BJ17)))","v":1332935.9999999998},{"$f":"IF(BK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&BK$11,BDCRM!$BO:$BO,\"<=\"&BK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&BK$11,BDCRM!$BY:$BY,\"<=\"&BK$12),$Q21*BK17)))","v":774180},{"$f":"IF(BL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&BL$11,BDCRM!$BO:$BO,\"<=\"&BL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&BL$11,BDCRM!$BY:$BY,\"<=\"&BL$12),$Q21*BL17)))","v":1470942},{"$f":"IF(BM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&BM$11,BDCRM!$BO:$BO,\"<=\"&BM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&BM$11,BDCRM!$BY:$BY,\"<=\"&BM$12),$Q21*BM17)))","v":1615679.9999999998},{"$f":"IF(BN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&BN$11,BDCRM!$BO:$BO,\"<=\"&BN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&BN$11,BDCRM!$BY:$BY,\"<=\"&BN$12),$Q21*BN17)))","v":1454111.9999999998},{"$f":"IF(BO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&BO$11,BDCRM!$BO:$BO,\"<=\"&BO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&BO$11,BDCRM!$BY:$BY,\"<=\"&BO$12),$Q21*BO17)))","v":841499.99999999988},{"$f":"IF(BP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&BP$11,BDCRM!$BO:$BO,\"<=\"&BP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&BP$11,BDCRM!$BY:$BY,\"<=\"&BP$12),$Q21*BP17)))","v":1598849.9999999998},{"$f":"IF(BQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&BQ$11,BDCRM!$BO:$BO,\"<=\"&BQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&BQ$11,BDCRM!$BY:$BY,\"<=\"&BQ$12),$Q21*BQ17)))","v":1750320},{"$f":"IF(BR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&BR$11,BDCRM!$BO:$BO,\"<=\"&BR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&BR$11,BDCRM!$BY:$BY,\"<=\"&BR$12),$Q21*BR17)))","v":1575288},{"$f":"IF(BS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&BS$11,BDCRM!$BO:$BO,\"<=\"&BS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&BS$11,BDCRM!$BY:$BY,\"<=\"&BS$12),$Q21*BS17)))","v":1115369.9999999998},{"$f":"IF(BT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&BT$11,BDCRM!$BO:$BO,\"<=\"&BT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&BT$11,BDCRM!$BY:$BY,\"<=\"&BT$12),$Q21*BT17)))","v":2119203},{"$f":"IF(BU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&BU$11,BDCRM!$BO:$BO,\"<=\"&BU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&BU$11,BDCRM!$BY:$BY,\"<=\"&BU$12),$Q21*BU17)))","v":2313359.9999999995},{"$f":"IF(BV$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BV$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&BV$11,BDCRM!$BO:$BO,\"<=\"&BV$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&BV$11,BDCRM!$BY:$BY,\"<=\"&BV$12),$Q21*BV17)))","v":2082023.9999999998},{"$f":"IF(BW$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BW$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&BW$11,BDCRM!$BO:$BO,\"<=\"&BW$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&BW$11,BDCRM!$BY:$BY,\"<=\"&BW$12),$Q21*BW17)))","v":1197989.9999999998},{"$f":"IF(BX$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BX$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&BX$11,BDCRM!$BO:$BO,\"<=\"&BX$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&BX$11,BDCRM!$BY:$BY,\"<=\"&BX$12),$Q21*BX17)))","v":2276181},{"$f":"IF(BY$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BY$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&BY$11,BDCRM!$BO:$BO,\"<=\"&BY$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&BY$11,BDCRM!$BY:$BY,\"<=\"&BY$12),$Q21*BY17)))","v":2478600},{"$f":"IF(BZ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BZ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&BZ$11,BDCRM!$BO:$BO,\"<=\"&BZ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&BZ$11,BDCRM!$BY:$BY,\"<=\"&BZ$12),$Q21*BZ17)))","v":2230740},{"$f":"IF(CA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&CA$11,BDCRM!$BO:$BO,\"<=\"&CA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&CA$11,BDCRM!$BY:$BY,\"<=\"&CA$12),$Q21*CA17)))","v":1239299.9999999998},{"$f":"IF(CB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&CB$11,BDCRM!$BO:$BO,\"<=\"&CB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&CB$11,BDCRM!$BY:$BY,\"<=\"&CB$12),$Q21*CB17)))","v":2354669.9999999995},{"$f":"IF(CC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&CC$11,BDCRM!$BO:$BO,\"<=\"&CC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&CC$11,BDCRM!$BY:$BY,\"<=\"&CC$12),$Q21*CC17)))","v":2937600},{"$f":"IF(CD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&CD$11,BDCRM!$BO:$BO,\"<=\"&CD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&CD$11,BDCRM!$BY:$BY,\"<=\"&CD$12),$Q21*CD17)))","v":2643839.9999999995},{"$f":"IF(CE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&CE$11,BDCRM!$BO:$BO,\"<=\"&CE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&CE$11,BDCRM!$BY:$BY,\"<=\"&CE$12),$Q21*CE17)))","v":1468800},{"$f":"IF(CF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&CF$11,BDCRM!$BO:$BO,\"<=\"&CF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&CF$11,BDCRM!$BY:$BY,\"<=\"&CF$12),$Q21*CF17)))","v":2790720},{"$f":"IF(CG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&CG$11,BDCRM!$BO:$BO,\"<=\"&CG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&CG$11,BDCRM!$BY:$BY,\"<=\"&CG$12),$Q21*CG17)))","v":2937600},{"$f":"IF(CH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&CH$11,BDCRM!$BO:$BO,\"<=\"&CH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&CH$11,BDCRM!$BY:$BY,\"<=\"&CH$12),$Q21*CH17)))","v":2643839.9999999995},{"$f":"IF(CI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&CI$11,BDCRM!$BO:$BO,\"<=\"&CI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&CI$11,BDCRM!$BY:$BY,\"<=\"&CI$12),$Q21*CI17)))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&CJ$11,BDCRM!$BO:$BO,\"<=\"&CJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&CJ$11,BDCRM!$BY:$BY,\"<=\"&CJ$12),$Q21*CJ17)))","v":0},{"$f":"IF(CK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&CK$11,BDCRM!$BO:$BO,\"<=\"&CK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&CK$11,BDCRM!$BY:$BY,\"<=\"&CK$12),$Q21*CK17)))","v":0},{"$f":"IF(CL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&CL$11,BDCRM!$BO:$BO,\"<=\"&CL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&CL$11,BDCRM!$BY:$BY,\"<=\"&CL$12),$Q21*CL17)))","v":0},{"$f":"IF(CM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&CM$11,BDCRM!$BO:$BO,\"<=\"&CM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&CM$11,BDCRM!$BY:$BY,\"<=\"&CM$12),$Q21*CM17)))","v":0},{"$f":"IF(CN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&CN$11,BDCRM!$BO:$BO,\"<=\"&CN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&CN$11,BDCRM!$BY:$BY,\"<=\"&CN$12),$Q21*CN17)))","v":0},{"$f":"IF(CO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&CO$11,BDCRM!$BO:$BO,\"<=\"&CO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&CO$11,BDCRM!$BY:$BY,\"<=\"&CO$12),$Q21*CO17)))","v":0},{"$f":"IF(CP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&CP$11,BDCRM!$BO:$BO,\"<=\"&CP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&CP$11,BDCRM!$BY:$BY,\"<=\"&CP$12),$Q21*CP17)))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&CQ$11,BDCRM!$BO:$BO,\"<=\"&CQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&CQ$11,BDCRM!$BY:$BY,\"<=\"&CQ$12),$Q21*CQ17)))","v":0},{"$f":"IF(CR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&CR$11,BDCRM!$BO:$BO,\"<=\"&CR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&CR$11,BDCRM!$BY:$BY,\"<=\"&CR$12),$Q21*CR17)))","v":0},{"$f":"IF(CS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&CS$11,BDCRM!$BO:$BO,\"<=\"&CS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&CS$11,BDCRM!$BY:$BY,\"<=\"&CS$12),$Q21*CS17)))","v":0},{"$f":"IF(CT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&CT$11,BDCRM!$BO:$BO,\"<=\"&CT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&CT$11,BDCRM!$BY:$BY,\"<=\"&CT$12),$Q21*CT17)))","v":0},{"$f":"IF(CU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BO:$BO,\">=\"&CU$11,BDCRM!$BO:$BO,\"<=\"&CU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H27,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q27,BDCRM!$BY:$BY,\">=\"&CU$11,BDCRM!$BY:$BY,\"<=\"&CU$12),$Q21*CU17)))","v":0}]
[{"$f":"ROW()","v":28}]
[{"$f":"ROW()","v":29},null,null,null,null,null,{"$f":"IF($R29=\"^\",IF(COUNTIF(Lists!$13:$13,H29)=1,0,1),0)","v":0},{"$f":"H27","v":"Прямые переменные коммерческие расходы"},null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$86","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z29:$CV29)","v":61248577.499999993},null,null,{"$f":"IF(AA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&AA$11,BDCRM!$BO:$BO,\"<=\"&AA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&AA$11,BDCRM!$BY:$BY,\"<=\"&AA$12),($Q31*(IF(AA$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AA$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AA$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AA$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AA$2+INT(-$Q36)))))))","v":6349.5},{"$f":"IF(AB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&AB$11,BDCRM!$BO:$BO,\"<=\"&AB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&AB$11,BDCRM!$BY:$BY,\"<=\"&AB$12),($Q31*(IF(AB$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AB$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AB$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AB$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AB$2+INT(-$Q36)))))))","v":13974},{"$f":"IF(AC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&AC$11,BDCRM!$BO:$BO,\"<=\"&AC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&AC$11,BDCRM!$BY:$BY,\"<=\"&AC$12),($Q31*(IF(AC$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AC$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AC$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AC$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AC$2+INT(-$Q36)))))))","v":38428.5},{"$f":"IF(AD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&AD$11,BDCRM!$BO:$BO,\"<=\"&AD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&AD$11,BDCRM!$BY:$BY,\"<=\"&AD$12),($Q31*(IF(AD$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AD$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AD$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AD$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AD$2+INT(-$Q36)))))))","v":41896.499999999993},{"$f":"IF(AE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&AE$11,BDCRM!$BO:$BO,\"<=\"&AE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&AE$11,BDCRM!$BY:$BY,\"<=\"&AE$12),($Q31*(IF(AE$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AE$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AE$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AE$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AE$2+INT(-$Q36)))))))","v":32326.35},{"$f":"IF(AF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&AF$11,BDCRM!$BO:$BO,\"<=\"&AF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&AF$11,BDCRM!$BY:$BY,\"<=\"&AF$12),($Q31*(IF(AF$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AF$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AF$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AF$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AF$2+INT(-$Q36)))))))","v":77071.199999999997},{"$f":"IF(AG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&AG$11,BDCRM!$BO:$BO,\"<=\"&AG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&AG$11,BDCRM!$BY:$BY,\"<=\"&AG$12),($Q31*(IF(AG$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AG$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AG$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AG$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AG$2+INT(-$Q36)))))))","v":105455.25},{"$f":"IF(AH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&AH$11,BDCRM!$BO:$BO,\"<=\"&AH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&AH$11,BDCRM!$BY:$BY,\"<=\"&AH$12),($Q31*(IF(AH$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AH$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AH$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AH$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AH$2+INT(-$Q36)))))))","v":100475.09999999999},{"$f":"IF(AI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&AI$11,BDCRM!$BO:$BO,\"<=\"&AI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&AI$11,BDCRM!$BY:$BY,\"<=\"&AI$12),($Q31*(IF(AI$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AI$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AI$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AI$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AI$2+INT(-$Q36)))))))","v":74679.3},{"$f":"IF(AJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&AJ$11,BDCRM!$BO:$BO,\"<=\"&AJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&AJ$11,BDCRM!$BY:$BY,\"<=\"&AJ$12),($Q31*(IF(AJ$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AJ$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AJ$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AJ$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AJ$2+INT(-$Q36)))))))","v":155901.90000000002},{"$f":"IF(AK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&AK$11,BDCRM!$BO:$BO,\"<=\"&AK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&AK$11,BDCRM!$BY:$BY,\"<=\"&AK$12),($Q31*(IF(AK$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AK$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AK$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AK$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AK$2+INT(-$Q36)))))))","v":206238.89999999997},{"$f":"IF(AL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&AL$11,BDCRM!$BO:$BO,\"<=\"&AL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&AL$11,BDCRM!$BY:$BY,\"<=\"&AL$12),($Q31*(IF(AL$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AL$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AL$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AL$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AL$2+INT(-$Q36)))))))","v":195279},{"$f":"IF(AM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&AM$11,BDCRM!$BO:$BO,\"<=\"&AM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&AM$11,BDCRM!$BY:$BY,\"<=\"&AM$12),($Q31*(IF(AM$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AM$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AM$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AM$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AM$2+INT(-$Q36)))))))","v":138837.29999999999},{"$f":"IF(AN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&AN$11,BDCRM!$BO:$BO,\"<=\"&AN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&AN$11,BDCRM!$BY:$BY,\"<=\"&AN$12),($Q31*(IF(AN$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AN$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AN$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AN$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AN$2+INT(-$Q36)))))))","v":203877.59999999998},{"$f":"IF(AO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&AO$11,BDCRM!$BO:$BO,\"<=\"&AO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&AO$11,BDCRM!$BY:$BY,\"<=\"&AO$12),($Q31*(IF(AO$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AO$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AO$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AO$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AO$2+INT(-$Q36)))))))","v":332525.09999999998},{"$f":"IF(AP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&AP$11,BDCRM!$BO:$BO,\"<=\"&AP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&AP$11,BDCRM!$BY:$BY,\"<=\"&AP$12),($Q31*(IF(AP$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AP$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AP$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AP$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AP$2+INT(-$Q36)))))))","v":334661.99999999994},{"$f":"IF(AQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&AQ$11,BDCRM!$BO:$BO,\"<=\"&AQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&AQ$11,BDCRM!$BY:$BY,\"<=\"&AQ$12),($Q31*(IF(AQ$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AQ$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AQ$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AQ$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AQ$2+INT(-$Q36)))))))","v":235569},{"$f":"IF(AR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&AR$11,BDCRM!$BO:$BO,\"<=\"&AR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&AR$11,BDCRM!$BY:$BY,\"<=\"&AR$12),($Q31*(IF(AR$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AR$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AR$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AR$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AR$2+INT(-$Q36)))))))","v":337824},{"$f":"IF(AS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&AS$11,BDCRM!$BO:$BO,\"<=\"&AS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&AS$11,BDCRM!$BY:$BY,\"<=\"&AS$12),($Q31*(IF(AS$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AS$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AS$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AS$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AS$2+INT(-$Q36)))))))","v":415191},{"$f":"IF(AT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&AT$11,BDCRM!$BO:$BO,\"<=\"&AT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&AT$11,BDCRM!$BY:$BY,\"<=\"&AT$12),($Q31*(IF(AT$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AT$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AT$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AT$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AT$2+INT(-$Q36)))))))","v":393031.5},{"$f":"IF(AU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&AU$11,BDCRM!$BO:$BO,\"<=\"&AU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&AU$11,BDCRM!$BY:$BY,\"<=\"&AU$12),($Q31*(IF(AU$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AU$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AU$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AU$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AU$2+INT(-$Q36)))))))","v":336791.24999999994},{"$f":"IF(AV$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AV$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&AV$11,BDCRM!$BO:$BO,\"<=\"&AV$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&AV$11,BDCRM!$BY:$BY,\"<=\"&AV$12),($Q31*(IF(AV$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AV$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AV$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AV$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AV$2+INT(-$Q36)))))))","v":526013.99999999988},{"$f":"IF(AW$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AW$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&AW$11,BDCRM!$BO:$BO,\"<=\"&AW$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&AW$11,BDCRM!$BY:$BY,\"<=\"&AW$12),($Q31*(IF(AW$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AW$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AW$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AW$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AW$2+INT(-$Q36)))))))","v":641888.54999999993},{"$f":"IF(AX$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AX$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&AX$11,BDCRM!$BO:$BO,\"<=\"&AX$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&AX$11,BDCRM!$BY:$BY,\"<=\"&AX$12),($Q31*(IF(AX$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AX$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AX$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AX$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AX$2+INT(-$Q36)))))))","v":602162.1},{"$f":"IF(AY$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AY$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&AY$11,BDCRM!$BO:$BO,\"<=\"&AY$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&AY$11,BDCRM!$BY:$BY,\"<=\"&AY$12),($Q31*(IF(AY$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AY$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AY$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AY$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AY$2+INT(-$Q36)))))))","v":418539.14999999997},{"$f":"IF(AZ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AZ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&AZ$11,BDCRM!$BO:$BO,\"<=\"&AZ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&AZ$11,BDCRM!$BY:$BY,\"<=\"&AZ$12),($Q31*(IF(AZ$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AZ$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AZ$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AZ$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AZ$2+INT(-$Q36)))))))","v":595965.6},{"$f":"IF(BA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&BA$11,BDCRM!$BO:$BO,\"<=\"&BA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&BA$11,BDCRM!$BY:$BY,\"<=\"&BA$12),($Q31*(IF(BA$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BA$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BA$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BA$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BA$2+INT(-$Q36)))))))","v":729878.85},{"$f":"IF(BB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&BB$11,BDCRM!$BO:$BO,\"<=\"&BB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&BB$11,BDCRM!$BY:$BY,\"<=\"&BB$12),($Q31*(IF(BB$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BB$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BB$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BB$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BB$2+INT(-$Q36)))))))","v":826633.5},{"$f":"IF(BC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&BC$11,BDCRM!$BO:$BO,\"<=\"&BC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&BC$11,BDCRM!$BY:$BY,\"<=\"&BC$12),($Q31*(IF(BC$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BC$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BC$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BC$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BC$2+INT(-$Q36)))))))","v":607703.25},{"$f":"IF(BD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&BD$11,BDCRM!$BO:$BO,\"<=\"&BD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&BD$11,BDCRM!$BY:$BY,\"<=\"&BD$12),($Q31*(IF(BD$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BD$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BD$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BD$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BD$2+INT(-$Q36)))))))","v":863226},{"$f":"IF(BE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&BE$11,BDCRM!$BO:$BO,\"<=\"&BE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&BE$11,BDCRM!$BY:$BY,\"<=\"&BE$12),($Q31*(IF(BE$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BE$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BE$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BE$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BE$2+INT(-$Q36)))))))","v":1043064.7499999998},{"$f":"IF(BF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&BF$11,BDCRM!$BO:$BO,\"<=\"&BF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&BF$11,BDCRM!$BY:$BY,\"<=\"&BF$12),($Q31*(IF(BF$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BF$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BF$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BF$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BF$2+INT(-$Q36)))))))","v":975502.49999999977},{"$f":"IF(BG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&BG$11,BDCRM!$BO:$BO,\"<=\"&BG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&BG$11,BDCRM!$BY:$BY,\"<=\"&BG$12),($Q31*(IF(BG$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BG$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BG$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BG$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BG$2+INT(-$Q36)))))))","v":672855.75},{"$f":"IF(BH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&BH$11,BDCRM!$BO:$BO,\"<=\"&BH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&BH$11,BDCRM!$BY:$BY,\"<=\"&BH$12),($Q31*(IF(BH$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BH$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BH$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BH$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BH$2+INT(-$Q36)))))))","v":953903.99999999977},{"$f":"IF(BI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&BI$11,BDCRM!$BO:$BO,\"<=\"&BI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&BI$11,BDCRM!$BY:$BY,\"<=\"&BI$12),($Q31*(IF(BI$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BI$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BI$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BI$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BI$2+INT(-$Q36)))))))","v":1157646.45},{"$f":"IF(BJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&BJ$11,BDCRM!$BO:$BO,\"<=\"&BJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&BJ$11,BDCRM!$BY:$BY,\"<=\"&BJ$12),($Q31*(IF(BJ$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BJ$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BJ$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BJ$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BJ$2+INT(-$Q36)))))))","v":1278182.3999999999},{"$f":"IF(BK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&BK$11,BDCRM!$BO:$BO,\"<=\"&BK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&BK$11,BDCRM!$BY:$BY,\"<=\"&BK$12),($Q31*(IF(BK$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BK$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BK$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BK$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BK$2+INT(-$Q36)))))))","v":927781.79999999993},{"$f":"IF(BL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&BL$11,BDCRM!$BO:$BO,\"<=\"&BL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&BL$11,BDCRM!$BY:$BY,\"<=\"&BL$12),($Q31*(IF(BL$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BL$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BL$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BL$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BL$2+INT(-$Q36)))))))","v":1313188.8},{"$f":"IF(BM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&BM$11,BDCRM!$BO:$BO,\"<=\"&BM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&BM$11,BDCRM!$BY:$BY,\"<=\"&BM$12),($Q31*(IF(BM$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BM$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BM$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BM$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BM$2+INT(-$Q36)))))))","v":1576522.2},{"$f":"IF(BN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&BN$11,BDCRM!$BO:$BO,\"<=\"&BN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&BN$11,BDCRM!$BY:$BY,\"<=\"&BN$12),($Q31*(IF(BN$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BN$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BN$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BN$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BN$2+INT(-$Q36)))))))","v":1471390.7999999998},{"$f":"IF(BO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&BO$11,BDCRM!$BO:$BO,\"<=\"&BO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&BO$11,BDCRM!$BY:$BY,\"<=\"&BO$12),($Q31*(IF(BO$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BO$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BO$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BO$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BO$2+INT(-$Q36)))))))","v":1009687.7999999998},{"$f":"IF(BP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&BP$11,BDCRM!$BO:$BO,\"<=\"&BP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&BP$11,BDCRM!$BY:$BY,\"<=\"&BP$12),($Q31*(IF(BP$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BP$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BP$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BP$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BP$2+INT(-$Q36)))))))","v":1427183.9999999998},{"$f":"IF(BQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&BQ$11,BDCRM!$BO:$BO,\"<=\"&BQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&BQ$11,BDCRM!$BY:$BY,\"<=\"&BQ$12),($Q31*(IF(BQ$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BQ$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BQ$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BQ$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BQ$2+INT(-$Q36)))))))","v":1709142.6},{"$f":"IF(BR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&BR$11,BDCRM!$BO:$BO,\"<=\"&BR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&BR$11,BDCRM!$BY:$BY,\"<=\"&BR$12),($Q31*(IF(BR$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BR$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BR$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BR$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BR$2+INT(-$Q36)))))))","v":1600798.2000000002},{"$f":"IF(BS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&BS$11,BDCRM!$BO:$BO,\"<=\"&BS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&BS$11,BDCRM!$BY:$BY,\"<=\"&BS$12),($Q31*(IF(BS$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BS$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BS$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BS$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BS$2+INT(-$Q36)))))))","v":1256145.2999999998},{"$f":"IF(BT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&BT$11,BDCRM!$BO:$BO,\"<=\"&BT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&BT$11,BDCRM!$BY:$BY,\"<=\"&BT$12),($Q31*(IF(BT$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BT$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BT$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BT$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BT$2+INT(-$Q36)))))))","v":1891447.1999999997},{"$f":"IF(BU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&BU$11,BDCRM!$BO:$BO,\"<=\"&BU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&BU$11,BDCRM!$BY:$BY,\"<=\"&BU$12),($Q31*(IF(BU$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BU$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BU$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BU$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BU$2+INT(-$Q36)))))))","v":2260345.5},{"$f":"IF(BV$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BV$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&BV$11,BDCRM!$BO:$BO,\"<=\"&BV$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&BV$11,BDCRM!$BY:$BY,\"<=\"&BV$12),($Q31*(IF(BV$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BV$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BV$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BV$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BV$2+INT(-$Q36)))))))","v":2106534.5999999996},{"$f":"IF(BW$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BW$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&BW$11,BDCRM!$BO:$BO,\"<=\"&BW$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&BW$11,BDCRM!$BY:$BY,\"<=\"&BW$12),($Q31*(IF(BW$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BW$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BW$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BW$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BW$2+INT(-$Q36)))))))","v":1440204.2999999996},{"$f":"IF(BX$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BX$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&BX$11,BDCRM!$BO:$BO,\"<=\"&BX$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&BX$11,BDCRM!$BY:$BY,\"<=\"&BX$12),($Q31*(IF(BX$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BX$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BX$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BX$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BX$2+INT(-$Q36)))))))","v":2031350.4},{"$f":"IF(BY$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BY$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&BY$11,BDCRM!$BO:$BO,\"<=\"&BY$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&BY$11,BDCRM!$BY:$BY,\"<=\"&BY$12),($Q31*(IF(BY$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BY$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BY$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BY$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BY$2+INT(-$Q36)))))))","v":2423106.9},{"$f":"IF(BZ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BZ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&BZ$11,BDCRM!$BO:$BO,\"<=\"&BZ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&BZ$11,BDCRM!$BY:$BY,\"<=\"&BZ$12),($Q31*(IF(BZ$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BZ$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BZ$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BZ$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BZ$2+INT(-$Q36)))))))","v":2255526},{"$f":"IF(CA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&CA$11,BDCRM!$BO:$BO,\"<=\"&CA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&CA$11,BDCRM!$BY:$BY,\"<=\"&CA$12),($Q31*(IF(CA$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CA$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CA$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CA$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CA$2+INT(-$Q36)))))))","v":1507815},{"$f":"IF(CB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&CB$11,BDCRM!$BO:$BO,\"<=\"&CB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&CB$11,BDCRM!$BY:$BY,\"<=\"&CB$12),($Q31*(IF(CB$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CB$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CB$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CB$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CB$2+INT(-$Q36)))))))","v":2113847.9999999995},{"$f":"IF(CC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&CC$11,BDCRM!$BO:$BO,\"<=\"&CC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&CC$11,BDCRM!$BY:$BY,\"<=\"&CC$12),($Q31*(IF(CC$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CC$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CC$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CC$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CC$2+INT(-$Q36)))))))","v":2791791},{"$f":"IF(CD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&CD$11,BDCRM!$BO:$BO,\"<=\"&CD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&CD$11,BDCRM!$BY:$BY,\"<=\"&CD$12),($Q31*(IF(CD$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CD$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CD$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CD$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CD$2+INT(-$Q36)))))))","v":2673215.9999999995},{"$f":"IF(CE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&CE$11,BDCRM!$BO:$BO,\"<=\"&CE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&CE$11,BDCRM!$BY:$BY,\"<=\"&CE$12),($Q31*(IF(CE$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CE$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CE$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CE$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CE$2+INT(-$Q36)))))))","v":1787040},{"$f":"IF(CF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&CF$11,BDCRM!$BO:$BO,\"<=\"&CF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&CF$11,BDCRM!$BY:$BY,\"<=\"&CF$12),($Q31*(IF(CF$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CF$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CF$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CF$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CF$2+INT(-$Q36)))))))","v":2487168},{"$f":"IF(CG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&CG$11,BDCRM!$BO:$BO,\"<=\"&CG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&CG$11,BDCRM!$BY:$BY,\"<=\"&CG$12),($Q31*(IF(CG$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CG$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CG$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CG$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CG$2+INT(-$Q36)))))))","v":2893536},{"$f":"IF(CH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&CH$11,BDCRM!$BO:$BO,\"<=\"&CH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&CH$11,BDCRM!$BY:$BY,\"<=\"&CH$12),($Q31*(IF(CH$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CH$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CH$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CH$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CH$2+INT(-$Q36)))))))","v":2624255.9999999995},{"$f":"IF(CI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&CI$11,BDCRM!$BO:$BO,\"<=\"&CI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&CI$11,BDCRM!$BY:$BY,\"<=\"&CI$12),($Q31*(IF(CI$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CI$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CI$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CI$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CI$2+INT(-$Q36)))))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&CJ$11,BDCRM!$BO:$BO,\"<=\"&CJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&CJ$11,BDCRM!$BY:$BY,\"<=\"&CJ$12),($Q31*(IF(CJ$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CJ$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CJ$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CJ$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CJ$2+INT(-$Q36)))))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&CK$11,BDCRM!$BO:$BO,\"<=\"&CK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&CK$11,BDCRM!$BY:$BY,\"<=\"&CK$12),($Q31*(IF(CK$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CK$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CK$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CK$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CK$2+INT(-$Q36)))))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&CL$11,BDCRM!$BO:$BO,\"<=\"&CL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&CL$11,BDCRM!$BY:$BY,\"<=\"&CL$12),($Q31*(IF(CL$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CL$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CL$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CL$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CL$2+INT(-$Q36)))))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&CM$11,BDCRM!$BO:$BO,\"<=\"&CM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&CM$11,BDCRM!$BY:$BY,\"<=\"&CM$12),($Q31*(IF(CM$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CM$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CM$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CM$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CM$2+INT(-$Q36)))))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&CN$11,BDCRM!$BO:$BO,\"<=\"&CN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&CN$11,BDCRM!$BY:$BY,\"<=\"&CN$12),($Q31*(IF(CN$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CN$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CN$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CN$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CN$2+INT(-$Q36)))))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&CO$11,BDCRM!$BO:$BO,\"<=\"&CO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&CO$11,BDCRM!$BY:$BY,\"<=\"&CO$12),($Q31*(IF(CO$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CO$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CO$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CO$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CO$2+INT(-$Q36)))))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&CP$11,BDCRM!$BO:$BO,\"<=\"&CP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&CP$11,BDCRM!$BY:$BY,\"<=\"&CP$12),($Q31*(IF(CP$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CP$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CP$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CP$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CP$2+INT(-$Q36)))))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&CQ$11,BDCRM!$BO:$BO,\"<=\"&CQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&CQ$11,BDCRM!$BY:$BY,\"<=\"&CQ$12),($Q31*(IF(CQ$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CQ$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CQ$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CQ$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CQ$2+INT(-$Q36)))))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&CR$11,BDCRM!$BO:$BO,\"<=\"&CR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&CR$11,BDCRM!$BY:$BY,\"<=\"&CR$12),($Q31*(IF(CR$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CR$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CR$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CR$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CR$2+INT(-$Q36)))))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&CS$11,BDCRM!$BO:$BO,\"<=\"&CS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&CS$11,BDCRM!$BY:$BY,\"<=\"&CS$12),($Q31*(IF(CS$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CS$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CS$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CS$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CS$2+INT(-$Q36)))))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&CT$11,BDCRM!$BO:$BO,\"<=\"&CT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&CT$11,BDCRM!$BY:$BY,\"<=\"&CT$12),($Q31*(IF(CT$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CT$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CT$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CT$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CT$2+INT(-$Q36)))))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BO:$BO,\">=\"&CU$11,BDCRM!$BO:$BO,\"<=\"&CU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H29,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q29,BDCRM!$BY:$BY,\">=\"&CU$11,BDCRM!$BY:$BY,\"<=\"&CU$12),($Q31*(IF(CU$2=1,SUMIFS($Z27:$CV27,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q33))+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,INT($Q33)+1),0)+($Q33-INT($Q33))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CU$2+INT($Q33)+1)+(INT($Q33)+1-$Q33)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CU$2+INT($Q33)))+$Q34*((-$Q36-INT(-$Q36))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CU$2+INT(-$Q36)+1)+(INT(-$Q36)+1+$Q36)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CU$2+INT(-$Q36)))))))","v":0}]
[{"$f":"ROW()","v":30},null,null,null,null,null,{"$f":"IF($R30=\"^\",IF(COUNTIF(Lists!$13:$13,H30)=1,0,1),0)","v":0},{"$f":"H29","v":"Прямые переменные коммерческие расходы"},{"$f":"Mrkting!$I$132","v":"Задаем через указание % предоплаты и сроков"}]
[{"$f":"ROW()","v":31},null,null,null,null,null,{"$f":"IF($R31=\"^\",IF(COUNTIF(Lists!$13:$13,H31)=1,0,1),0)","v":0},{"$f":"H29","v":"Прямые переменные коммерческие расходы"},{"$f":"I30","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$133","v":"Размер предоплаты"},null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,"M",{"$f":"MAIN!Q345","v":0.3},null,{"$f":"IF(G31<>0,1,IF(OR($Q31=\"\",$Q31=0),0,IF($R31=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H31))),$Q31)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":32},null,null,null,null,null,{"$f":"IF($R32=\"^\",IF(COUNTIF(Lists!$13:$13,H32)=1,0,1),0)","v":0},{"$f":"H29","v":"Прямые переменные коммерческие расходы"},{"$f":"I30","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$134","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$134","v":"кол-во дней"},null,null,"M",{"$f":"MAIN!Q346","v":10},null,{"$f":"IF(G32<>0,1,IF(OR($Q32=\"\",$Q32=0),0,IF($R32=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H32))),$Q32)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":33},null,null,null,null,null,{"$f":"IF($R33=\"^\",IF(COUNTIF(Lists!$13:$13,H33)=1,0,1),0)","v":0},{"$f":"H29","v":"Прямые переменные коммерческие расходы"},{"$f":"I30","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$135","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q32/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0.1111111111111111},null,{"$f":"IF(G33<>0,1,IF(OR($Q33=\"\",$Q33=0),0,IF($R33=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H33))),$Q33)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q33-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q32/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":34},null,null,null,null,null,{"$f":"IF($R34=\"^\",IF(COUNTIF(Lists!$13:$13,H34)=1,0,1),0)","v":0},{"$f":"H29","v":"Прямые переменные коммерческие расходы"},{"$f":"I30","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$136","v":"Размер доплаты"},null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,null,{"$f":"100%-Q31","v":0.7},null,{"$f":"IF(G34<>0,1,IF(OR($Q34=\"\",$Q34=0),0,IF($R34=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H34))),$Q34)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q34-(100%-Q31))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":35},null,null,null,null,null,{"$f":"IF($R35=\"^\",IF(COUNTIF(Lists!$13:$13,H35)=1,0,1),0)","v":0},{"$f":"H29","v":"Прямые переменные коммерческие расходы"},{"$f":"I30","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$137","v":"Период оборачиваемости доплат (срок)"},null,null,{"$f":"Mrkting!$M$134","v":"кол-во дней"},null,null,"M",{"$f":"MAIN!Q347","v":30},null,{"$f":"IF(G35<>0,1,IF(OR($Q35=\"\",$Q35=0),0,IF($R35=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H35))),$Q35)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":36},null,null,null,null,null,{"$f":"IF($R36=\"^\",IF(COUNTIF(Lists!$13:$13,H36)=1,0,1),0)","v":0},{"$f":"H29","v":"Прямые переменные коммерческие расходы"},{"$f":"I30","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$138","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q35/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0.33333333333333331},null,{"$f":"IF(G36<>0,1,IF(OR($Q36=\"\",$Q36=0),0,IF($R36=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H36))),$Q36)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q36-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q35/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":37}]
[{"$f":"ROW()","v":38},null,null,null,null,null,{"$f":"IF($R38=\"^\",IF(COUNTIF(Lists!$13:$13,H38)=1,0,1),0)","v":0},{"$f":"H27","v":"Прямые переменные коммерческие расходы"},null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$86","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z38:$CV38)","v":60984193.5},null,null,{"$f":"IF(AA$11=\"\",0,((-$Q40-INT(-$Q40))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AA$2+INT(-$Q40)+1)+(INT(-$Q40)+1+$Q40)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,AA$2+INT(-$Q40))))","v":5100},12240,35445,42840,31619.999999999996,69972,103963.5,102816,74358,142749.00000000003,203847,199920,142800,188496,319413,342720,242760,318240,411570.00000000006,399840,335070,495719.99999999988,636862.5,616896,432378,561816,718105.5,826200.00000000012,628320,813960,1036192.4999999998,999599.99999999988,{"$f":"IF(BG$11=\"\",0,((-$Q40-INT(-$Q40))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BG$2+INT(-$Q40)+1)+(INT(-$Q40)+1+$Q40)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,BG$2+INT(-$Q40))))","v":696150},899639.99999999988,1141507.5,1281324,960432,1238688,1567434,1507968,1045703.9999999999,1346400,1699830,1633632.0000000002,1268676,1784592,2248641,2159136,1492667.9999999998,1916784,2411127,2313360,1569780,1982879.9999999995,2743290,2741760,1860480,2350080,2888640,2741760,0,0,0,0,{"$f":"IF(CM$11=\"\",0,((-$Q40-INT(-$Q40))*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CM$2+INT(-$Q40)+1)+(INT(-$Q40)+1+$Q40)*SUMIFS($Z27:$CV27,$Z$2:$CV$2,CM$2+INT(-$Q40))))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":39},null,null,null,null,null,{"$f":"IF($R39=\"^\",IF(COUNTIF(Lists!$13:$13,H39)=1,0,1),0)","v":0},{"$f":"H38","v":"Прямые переменные коммерческие расходы"},"Срок цикла продаж и производства",null,null,null,{"$f":"Mrkting!$M$134","v":"кол-во дней"},null,null,"M",{"$f":"MAIN!Q350","v":30},null,{"$f":"IF(G39<>0,1,IF(OR($Q39=\"\",$Q39=0),0,IF($R39=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H39))),$Q39)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":40},null,null,null,null,null,{"$f":"IF($R40=\"^\",IF(COUNTIF(Lists!$13:$13,H40)=1,0,1),0)","v":0},{"$f":"H38","v":"Прямые переменные коммерческие расходы"},{"$f":"I39","v":"Срок цикла продаж и производства"},{"$f":"Mrkting!$J$138","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q39/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0.33333333333333331},null,{"$f":"IF(G40<>0,1,IF(OR($Q40=\"\",$Q40=0),0,IF($R40=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H40))),$Q40)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q40-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q39/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":41},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[]
[{"$f":"ROW()","v":43},null,null,null,null,null,{"$f":"IF($R43=\"^\",IF(COUNTIF(Lists!$13:$13,H43)=1,0,1),0)","v":0},"Затраты времени на один контакт/заказ",null,null,null,null,"кол-во часов",null,null,null,{"$f":"SUM(Q44:Q47)/60","v":0.28333333333333333}]
[{"$f":"ROW()","v":44},null,null,null,null,null,{"$f":"IF($R44=\"^\",IF(COUNTIF(Lists!$13:$13,H44)=1,0,1),0)","v":0},{"$f":"H43","v":"Затраты времени на один контакт/заказ"},{"$f":"Lists!$BK$16","v":"информирование об услугах"},null,null,null,"кол-во минут // %",null,null,"M",{"$f":"MAIN!Q353","v":10},null,{"$f":"IF(G44<>0,1,IF(OR($Q44=\"\",$Q44=0),0,IF($R44=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H44))),$Q44)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":45},null,null,null,null,null,{"$f":"IF($R45=\"^\",IF(COUNTIF(Lists!$13:$13,H45)=1,0,1),0)","v":0},{"$f":"H43","v":"Затраты времени на один контакт/заказ"},{"$f":"Lists!$BK$17","v":"информирование о ценах и условиях"},null,null,null,{"$f":"Sales!$M$44","v":"кол-во минут // %"},null,null,"M",{"$f":"MAIN!Q354","v":5},null,{"$f":"IF(G45<>0,1,IF(OR($Q45=\"\",$Q45=0),0,IF($R45=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H45))),$Q45)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":46},null,null,null,null,null,{"$f":"IF($R46=\"^\",IF(COUNTIF(Lists!$13:$13,H46)=1,0,1),0)","v":0},{"$f":"H43","v":"Затраты времени на один контакт/заказ"},{"$f":"Lists!$BK$18","v":"представительская деятельность"},null,null,null,{"$f":"Sales!$M$44","v":"кол-во минут // %"},null,null,"M",{"$f":"MAIN!Q355","v":2},null,{"$f":"IF(G46<>0,1,IF(OR($Q46=\"\",$Q46=0),0,IF($R46=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H46))),$Q46)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":47},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":48}]
[{"$f":"ROW()","v":49},null,null,null,null,null,{"$f":"IF($R49=\"^\",IF(COUNTIF(Lists!$13:$13,H49)=1,0,1),0)","v":0},"Затраты времени сотрудников отдела продаж",null,null,null,null,{"$f":"Sales!$M$43","v":"кол-во часов"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z49:$CV49)","v":206218.24499999994},null,null,{"$f":"IF(AA$11=\"\",0,$Q43*AA17)","v":25.499999999999996},{"$f":"IF(AB$11=\"\",0,$Q43*AB17)","v":48.449999999999989},153,137.69999999999999,89.249999999999986,305.23499999999996,367.19999999999993,330.47999999999996,206.54999999999998,610.47000000000014,713.99999999999989,642.6,392.69999999999993,746.12999999999988,1224,1101.5999999999999,663,1259.7,1428,1285.2,1032.7499999999998,1962.2249999999997,2203.1999999999998,1982.8799999999999,1170.45,2223.855,2478.6,2891.7,1695.7499999999998,3221.9249999999993,3569.9999999999995,3212.9999999999995,1874.25,3561.0749999999994,3927,4443.12,2580.6,4903.1400000000003,5385.5999999999985,4847.0399999999991,2804.9999999999995,5329.4999999999991,5834.4,5250.96,3717.8999999999992,7064.0099999999993,7711.1999999999989,6940.079999999999,3993.2999999999993,7587.2699999999995,8262,7435.8,4130.9999999999991,7848.8999999999987,9792,8812.7999999999993,4896,9302.4,9792,8812.7999999999993,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,$Q43*CN17)","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":50}]
[{"$f":"ROW()","v":51},null,null,null,null,null,{"$f":"IF($R51=\"^\",IF(COUNTIF(Lists!$13:$13,H51)=1,0,1),0)","v":0},"Потребность в сотрудниках отдела продаж",null,null,null,null,"кол-во сотр.*пер.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z51:$CV51)","v":495.17599999999982},null,null,{"$f":"IF(AA$11=\"\",0,IF(SUM($Z49:AA49)=0,0,IF(MAX($Z51:Z51)>IF(Macro!$Q$20=0,0,AA49/Macro!$Q$20),MAX($Z51:Z51),IF(Macro!$Q$20=0,0,AA49/Macro!$Q$20))))","v":5.3124999999999992E-2},{"$f":"IF(AB$11=\"\",0,IF(SUM($Z49:AB49)=0,0,IF(MAX($Z51:AA51)>IF(Macro!$Q$20=0,0,AB49/Macro!$Q$20),MAX($Z51:AA51),IF(Macro!$Q$20=0,0,AB49/Macro!$Q$20))))","v":0.10093749999999997},{"$f":"IF(AC$11=\"\",0,IF(SUM($Z49:AC49)=0,0,IF(MAX($Z51:AB51)>IF(Macro!$Q$20=0,0,AC49/Macro!$Q$20),MAX($Z51:AB51),IF(Macro!$Q$20=0,0,AC49/Macro!$Q$20))))","v":0.31874999999999998},{"$f":"IF(AD$11=\"\",0,IF(SUM($Z49:AD49)=0,0,IF(MAX($Z51:AC51)>IF(Macro!$Q$20=0,0,AD49/Macro!$Q$20),MAX($Z51:AC51),IF(Macro!$Q$20=0,0,AD49/Macro!$Q$20))))","v":0.31874999999999998},{"$f":"IF(AE$11=\"\",0,IF(SUM($Z49:AE49)=0,0,IF(MAX($Z51:AD51)>IF(Macro!$Q$20=0,0,AE49/Macro!$Q$20),MAX($Z51:AD51),IF(Macro!$Q$20=0,0,AE49/Macro!$Q$20))))","v":0.31874999999999998},{"$f":"IF(AF$11=\"\",0,IF(SUM($Z49:AF49)=0,0,IF(MAX($Z51:AE51)>IF(Macro!$Q$20=0,0,AF49/Macro!$Q$20),MAX($Z51:AE51),IF(Macro!$Q$20=0,0,AF49/Macro!$Q$20))))","v":0.6359062499999999},{"$f":"IF(AG$11=\"\",0,IF(SUM($Z49:AG49)=0,0,IF(MAX($Z51:AF51)>IF(Macro!$Q$20=0,0,AG49/Macro!$Q$20),MAX($Z51:AF51),IF(Macro!$Q$20=0,0,AG49/Macro!$Q$20))))","v":0.7649999999999999},{"$f":"IF(AH$11=\"\",0,IF(SUM($Z49:AH49)=0,0,IF(MAX($Z51:AG51)>IF(Macro!$Q$20=0,0,AH49/Macro!$Q$20),MAX($Z51:AG51),IF(Macro!$Q$20=0,0,AH49/Macro!$Q$20))))","v":0.7649999999999999},{"$f":"IF(AI$11=\"\",0,IF(SUM($Z49:AI49)=0,0,IF(MAX($Z51:AH51)>IF(Macro!$Q$20=0,0,AI49/Macro!$Q$20),MAX($Z51:AH51),IF(Macro!$Q$20=0,0,AI49/Macro!$Q$20))))","v":0.7649999999999999},{"$f":"IF(AJ$11=\"\",0,IF(SUM($Z49:AJ49)=0,0,IF(MAX($Z51:AI51)>IF(Macro!$Q$20=0,0,AJ49/Macro!$Q$20),MAX($Z51:AI51),IF(Macro!$Q$20=0,0,AJ49/Macro!$Q$20))))","v":1.2718125000000002},{"$f":"IF(AK$11=\"\",0,IF(SUM($Z49:AK49)=0,0,IF(MAX($Z51:AJ51)>IF(Macro!$Q$20=0,0,AK49/Macro!$Q$20),MAX($Z51:AJ51),IF(Macro!$Q$20=0,0,AK49/Macro!$Q$20))))","v":1.4874999999999998},{"$f":"IF(AL$11=\"\",0,IF(SUM($Z49:AL49)=0,0,IF(MAX($Z51:AK51)>IF(Macro!$Q$20=0,0,AL49/Macro!$Q$20),MAX($Z51:AK51),IF(Macro!$Q$20=0,0,AL49/Macro!$Q$20))))","v":1.4874999999999998},{"$f":"IF(AM$11=\"\",0,IF(SUM($Z49:AM49)=0,0,IF(MAX($Z51:AL51)>IF(Macro!$Q$20=0,0,AM49/Macro!$Q$20),MAX($Z51:AL51),IF(Macro!$Q$20=0,0,AM49/Macro!$Q$20))))","v":1.4874999999999998},{"$f":"IF(AN$11=\"\",0,IF(SUM($Z49:AN49)=0,0,IF(MAX($Z51:AM51)>IF(Macro!$Q$20=0,0,AN49/Macro!$Q$20),MAX($Z51:AM51),IF(Macro!$Q$20=0,0,AN49/Macro!$Q$20))))","v":1.5544374999999997},{"$f":"IF(AO$11=\"\",0,IF(SUM($Z49:AO49)=0,0,IF(MAX($Z51:AN51)>IF(Macro!$Q$20=0,0,AO49/Macro!$Q$20),MAX($Z51:AN51),IF(Macro!$Q$20=0,0,AO49/Macro!$Q$20))))","v":2.5499999999999998},{"$f":"IF(AP$11=\"\",0,IF(SUM($Z49:AP49)=0,0,IF(MAX($Z51:AO51)>IF(Macro!$Q$20=0,0,AP49/Macro!$Q$20),MAX($Z51:AO51),IF(Macro!$Q$20=0,0,AP49/Macro!$Q$20))))","v":2.5499999999999998},{"$f":"IF(AQ$11=\"\",0,IF(SUM($Z49:AQ49)=0,0,IF(MAX($Z51:AP51)>IF(Macro!$Q$20=0,0,AQ49/Macro!$Q$20),MAX($Z51:AP51),IF(Macro!$Q$20=0,0,AQ49/Macro!$Q$20))))","v":2.5499999999999998},{"$f":"IF(AR$11=\"\",0,IF(SUM($Z49:AR49)=0,0,IF(MAX($Z51:AQ51)>IF(Macro!$Q$20=0,0,AR49/Macro!$Q$20),MAX($Z51:AQ51),IF(Macro!$Q$20=0,0,AR49/Macro!$Q$20))))","v":2.6243750000000001},{"$f":"IF(AS$11=\"\",0,IF(SUM($Z49:AS49)=0,0,IF(MAX($Z51:AR51)>IF(Macro!$Q$20=0,0,AS49/Macro!$Q$20),MAX($Z51:AR51),IF(Macro!$Q$20=0,0,AS49/Macro!$Q$20))))","v":2.9750000000000001},{"$f":"IF(AT$11=\"\",0,IF(SUM($Z49:AT49)=0,0,IF(MAX($Z51:AS51)>IF(Macro!$Q$20=0,0,AT49/Macro!$Q$20),MAX($Z51:AS51),IF(Macro!$Q$20=0,0,AT49/Macro!$Q$20))))","v":2.9750000000000001},{"$f":"IF(AU$11=\"\",0,IF(SUM($Z49:AU49)=0,0,IF(MAX($Z51:AT51)>IF(Macro!$Q$20=0,0,AU49/Macro!$Q$20),MAX($Z51:AT51),IF(Macro!$Q$20=0,0,AU49/Macro!$Q$20))))","v":2.9750000000000001},{"$f":"IF(AV$11=\"\",0,IF(SUM($Z49:AV49)=0,0,IF(MAX($Z51:AU51)>IF(Macro!$Q$20=0,0,AV49/Macro!$Q$20),MAX($Z51:AU51),IF(Macro!$Q$20=0,0,AV49/Macro!$Q$20))))","v":4.087968749999999},{"$f":"IF(AW$11=\"\",0,IF(SUM($Z49:AW49)=0,0,IF(MAX($Z51:AV51)>IF(Macro!$Q$20=0,0,AW49/Macro!$Q$20),MAX($Z51:AV51),IF(Macro!$Q$20=0,0,AW49/Macro!$Q$20))))","v":4.59},{"$f":"IF(AX$11=\"\",0,IF(SUM($Z49:AX49)=0,0,IF(MAX($Z51:AW51)>IF(Macro!$Q$20=0,0,AX49/Macro!$Q$20),MAX($Z51:AW51),IF(Macro!$Q$20=0,0,AX49/Macro!$Q$20))))","v":4.59},{"$f":"IF(AY$11=\"\",0,IF(SUM($Z49:AY49)=0,0,IF(MAX($Z51:AX51)>IF(Macro!$Q$20=0,0,AY49/Macro!$Q$20),MAX($Z51:AX51),IF(Macro!$Q$20=0,0,AY49/Macro!$Q$20))))","v":4.59},{"$f":"IF(AZ$11=\"\",0,IF(SUM($Z49:AZ49)=0,0,IF(MAX($Z51:AY51)>IF(Macro!$Q$20=0,0,AZ49/Macro!$Q$20),MAX($Z51:AY51),IF(Macro!$Q$20=0,0,AZ49/Macro!$Q$20))))","v":4.6330312500000002},{"$f":"IF(BA$11=\"\",0,IF(SUM($Z49:BA49)=0,0,IF(MAX($Z51:AZ51)>IF(Macro!$Q$20=0,0,BA49/Macro!$Q$20),MAX($Z51:AZ51),IF(Macro!$Q$20=0,0,BA49/Macro!$Q$20))))","v":5.1637499999999994},{"$f":"IF(BB$11=\"\",0,IF(SUM($Z49:BB49)=0,0,IF(MAX($Z51:BA51)>IF(Macro!$Q$20=0,0,BB49/Macro!$Q$20),MAX($Z51:BA51),IF(Macro!$Q$20=0,0,BB49/Macro!$Q$20))))","v":6.024375},{"$f":"IF(BC$11=\"\",0,IF(SUM($Z49:BC49)=0,0,IF(MAX($Z51:BB51)>IF(Macro!$Q$20=0,0,BC49/Macro!$Q$20),MAX($Z51:BB51),IF(Macro!$Q$20=0,0,BC49/Macro!$Q$20))))","v":6.024375},{"$f":"IF(BD$11=\"\",0,IF(SUM($Z49:BD49)=0,0,IF(MAX($Z51:BC51)>IF(Macro!$Q$20=0,0,BD49/Macro!$Q$20),MAX($Z51:BC51),IF(Macro!$Q$20=0,0,BD49/Macro!$Q$20))))","v":6.7123437499999987},{"$f":"IF(BE$11=\"\",0,IF(SUM($Z49:BE49)=0,0,IF(MAX($Z51:BD51)>IF(Macro!$Q$20=0,0,BE49/Macro!$Q$20),MAX($Z51:BD51),IF(Macro!$Q$20=0,0,BE49/Macro!$Q$20))))","v":7.4374999999999991},{"$f":"IF(BF$11=\"\",0,IF(SUM($Z49:BF49)=0,0,IF(MAX($Z51:BE51)>IF(Macro!$Q$20=0,0,BF49/Macro!$Q$20),MAX($Z51:BE51),IF(Macro!$Q$20=0,0,BF49/Macro!$Q$20))))","v":7.4374999999999991},{"$f":"IF(BG$11=\"\",0,IF(SUM($Z49:BG49)=0,0,IF(MAX($Z51:BF51)>IF(Macro!$Q$20=0,0,BG49/Macro!$Q$20),MAX($Z51:BF51),IF(Macro!$Q$20=0,0,BG49/Macro!$Q$20))))","v":7.4374999999999991},{"$f":"IF(BH$11=\"\",0,IF(SUM($Z49:BH49)=0,0,IF(MAX($Z51:BG51)>IF(Macro!$Q$20=0,0,BH49/Macro!$Q$20),MAX($Z51:BG51),IF(Macro!$Q$20=0,0,BH49/Macro!$Q$20))))","v":7.4374999999999991},{"$f":"IF(BI$11=\"\",0,IF(SUM($Z49:BI49)=0,0,IF(MAX($Z51:BH51)>IF(Macro!$Q$20=0,0,BI49/Macro!$Q$20),MAX($Z51:BH51),IF(Macro!$Q$20=0,0,BI49/Macro!$Q$20))))","v":8.1812500000000004},{"$f":"IF(BJ$11=\"\",0,IF(SUM($Z49:BJ49)=0,0,IF(MAX($Z51:BI51)>IF(Macro!$Q$20=0,0,BJ49/Macro!$Q$20),MAX($Z51:BI51),IF(Macro!$Q$20=0,0,BJ49/Macro!$Q$20))))","v":9.2564999999999991},{"$f":"IF(BK$11=\"\",0,IF(SUM($Z49:BK49)=0,0,IF(MAX($Z51:BJ51)>IF(Macro!$Q$20=0,0,BK49/Macro!$Q$20),MAX($Z51:BJ51),IF(Macro!$Q$20=0,0,BK49/Macro!$Q$20))))","v":9.2564999999999991},{"$f":"IF(BL$11=\"\",0,IF(SUM($Z49:BL49)=0,0,IF(MAX($Z51:BK51)>IF(Macro!$Q$20=0,0,BL49/Macro!$Q$20),MAX($Z51:BK51),IF(Macro!$Q$20=0,0,BL49/Macro!$Q$20))))","v":10.214875000000001},{"$f":"IF(BM$11=\"\",0,IF(SUM($Z49:BM49)=0,0,IF(MAX($Z51:BL51)>IF(Macro!$Q$20=0,0,BM49/Macro!$Q$20),MAX($Z51:BL51),IF(Macro!$Q$20=0,0,BM49/Macro!$Q$20))))","v":11.219999999999997},{"$f":"IF(BN$11=\"\",0,IF(SUM($Z49:BN49)=0,0,IF(MAX($Z51:BM51)>IF(Macro!$Q$20=0,0,BN49/Macro!$Q$20),MAX($Z51:BM51),IF(Macro!$Q$20=0,0,BN49/Macro!$Q$20))))","v":11.219999999999997},{"$f":"IF(BO$11=\"\",0,IF(SUM($Z49:BO49)=0,0,IF(MAX($Z51:BN51)>IF(Macro!$Q$20=0,0,BO49/Macro!$Q$20),MAX($Z51:BN51),IF(Macro!$Q$20=0,0,BO49/Macro!$Q$20))))","v":11.219999999999997},{"$f":"IF(BP$11=\"\",0,IF(SUM($Z49:BP49)=0,0,IF(MAX($Z51:BO51)>IF(Macro!$Q$20=0,0,BP49/Macro!$Q$20),MAX($Z51:BO51),IF(Macro!$Q$20=0,0,BP49/Macro!$Q$20))))","v":11.219999999999997},{"$f":"IF(BQ$11=\"\",0,IF(SUM($Z49:BQ49)=0,0,IF(MAX($Z51:BP51)>IF(Macro!$Q$20=0,0,BQ49/Macro!$Q$20),MAX($Z51:BP51),IF(Macro!$Q$20=0,0,BQ49/Macro!$Q$20))))","v":12.154999999999999},{"$f":"IF(BR$11=\"\",0,IF(SUM($Z49:BR49)=0,0,IF(MAX($Z51:BQ51)>IF(Macro!$Q$20=0,0,BR49/Macro!$Q$20),MAX($Z51:BQ51),IF(Macro!$Q$20=0,0,BR49/Macro!$Q$20))))","v":12.154999999999999},{"$f":"IF(BS$11=\"\",0,IF(SUM($Z49:BS49)=0,0,IF(MAX($Z51:BR51)>IF(Macro!$Q$20=0,0,BS49/Macro!$Q$20),MAX($Z51:BR51),IF(Macro!$Q$20=0,0,BS49/Macro!$Q$20))))","v":12.154999999999999},{"$f":"IF(BT$11=\"\",0,IF(SUM($Z49:BT49)=0,0,IF(MAX($Z51:BS51)>IF(Macro!$Q$20=0,0,BT49/Macro!$Q$20),MAX($Z51:BS51),IF(Macro!$Q$20=0,0,BT49/Macro!$Q$20))))","v":14.716687499999999},{"$f":"IF(BU$11=\"\",0,IF(SUM($Z49:BU49)=0,0,IF(MAX($Z51:BT51)>IF(Macro!$Q$20=0,0,BU49/Macro!$Q$20),MAX($Z51:BT51),IF(Macro!$Q$20=0,0,BU49/Macro!$Q$20))))","v":16.064999999999998},{"$f":"IF(BV$11=\"\",0,IF(SUM($Z49:BV49)=0,0,IF(MAX($Z51:BU51)>IF(Macro!$Q$20=0,0,BV49/Macro!$Q$20),MAX($Z51:BU51),IF(Macro!$Q$20=0,0,BV49/Macro!$Q$20))))","v":16.064999999999998},{"$f":"IF(BW$11=\"\",0,IF(SUM($Z49:BW49)=0,0,IF(MAX($Z51:BV51)>IF(Macro!$Q$20=0,0,BW49/Macro!$Q$20),MAX($Z51:BV51),IF(Macro!$Q$20=0,0,BW49/Macro!$Q$20))))","v":16.064999999999998},{"$f":"IF(BX$11=\"\",0,IF(SUM($Z49:BX49)=0,0,IF(MAX($Z51:BW51)>IF(Macro!$Q$20=0,0,BX49/Macro!$Q$20),MAX($Z51:BW51),IF(Macro!$Q$20=0,0,BX49/Macro!$Q$20))))","v":16.064999999999998},{"$f":"IF(BY$11=\"\",0,IF(SUM($Z49:BY49)=0,0,IF(MAX($Z51:BX51)>IF(Macro!$Q$20=0,0,BY49/Macro!$Q$20),MAX($Z51:BX51),IF(Macro!$Q$20=0,0,BY49/Macro!$Q$20))))","v":17.212499999999999},{"$f":"IF(BZ$11=\"\",0,IF(SUM($Z49:BZ49)=0,0,IF(MAX($Z51:BY51)>IF(Macro!$Q$20=0,0,BZ49/Macro!$Q$20),MAX($Z51:BY51),IF(Macro!$Q$20=0,0,BZ49/Macro!$Q$20))))","v":17.212499999999999},{"$f":"IF(CA$11=\"\",0,IF(SUM($Z49:CA49)=0,0,IF(MAX($Z51:BZ51)>IF(Macro!$Q$20=0,0,CA49/Macro!$Q$20),MAX($Z51:BZ51),IF(Macro!$Q$20=0,0,CA49/Macro!$Q$20))))","v":17.212499999999999},{"$f":"IF(CB$11=\"\",0,IF(SUM($Z49:CB49)=0,0,IF(MAX($Z51:CA51)>IF(Macro!$Q$20=0,0,CB49/Macro!$Q$20),MAX($Z51:CA51),IF(Macro!$Q$20=0,0,CB49/Macro!$Q$20))))","v":17.212499999999999},{"$f":"IF(CC$11=\"\",0,IF(SUM($Z49:CC49)=0,0,IF(MAX($Z51:CB51)>IF(Macro!$Q$20=0,0,CC49/Macro!$Q$20),MAX($Z51:CB51),IF(Macro!$Q$20=0,0,CC49/Macro!$Q$20))))","v":20.399999999999999},{"$f":"IF(CD$11=\"\",0,IF(SUM($Z49:CD49)=0,0,IF(MAX($Z51:CC51)>IF(Macro!$Q$20=0,0,CD49/Macro!$Q$20),MAX($Z51:CC51),IF(Macro!$Q$20=0,0,CD49/Macro!$Q$20))))","v":20.399999999999999},{"$f":"IF(CE$11=\"\",0,IF(SUM($Z49:CE49)=0,0,IF(MAX($Z51:CD51)>IF(Macro!$Q$20=0,0,CE49/Macro!$Q$20),MAX($Z51:CD51),IF(Macro!$Q$20=0,0,CE49/Macro!$Q$20))))","v":20.399999999999999},{"$f":"IF(CF$11=\"\",0,IF(SUM($Z49:CF49)=0,0,IF(MAX($Z51:CE51)>IF(Macro!$Q$20=0,0,CF49/Macro!$Q$20),MAX($Z51:CE51),IF(Macro!$Q$20=0,0,CF49/Macro!$Q$20))))","v":20.399999999999999},{"$f":"IF(CG$11=\"\",0,IF(SUM($Z49:CG49)=0,0,IF(MAX($Z51:CF51)>IF(Macro!$Q$20=0,0,CG49/Macro!$Q$20),MAX($Z51:CF51),IF(Macro!$Q$20=0,0,CG49/Macro!$Q$20))))","v":20.399999999999999},{"$f":"IF(CH$11=\"\",0,IF(SUM($Z49:CH49)=0,0,IF(MAX($Z51:CG51)>IF(Macro!$Q$20=0,0,CH49/Macro!$Q$20),MAX($Z51:CG51),IF(Macro!$Q$20=0,0,CH49/Macro!$Q$20))))","v":20.399999999999999},{"$f":"IF(CI$11=\"\",0,IF(SUM($Z49:CI49)=0,0,IF(MAX($Z51:CH51)>IF(Macro!$Q$20=0,0,CI49/Macro!$Q$20),MAX($Z51:CH51),IF(Macro!$Q$20=0,0,CI49/Macro!$Q$20))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(SUM($Z49:CJ49)=0,0,IF(MAX($Z51:CI51)>IF(Macro!$Q$20=0,0,CJ49/Macro!$Q$20),MAX($Z51:CI51),IF(Macro!$Q$20=0,0,CJ49/Macro!$Q$20))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(SUM($Z49:CK49)=0,0,IF(MAX($Z51:CJ51)>IF(Macro!$Q$20=0,0,CK49/Macro!$Q$20),MAX($Z51:CJ51),IF(Macro!$Q$20=0,0,CK49/Macro!$Q$20))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(SUM($Z49:CL49)=0,0,IF(MAX($Z51:CK51)>IF(Macro!$Q$20=0,0,CL49/Macro!$Q$20),MAX($Z51:CK51),IF(Macro!$Q$20=0,0,CL49/Macro!$Q$20))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(SUM($Z49:CM49)=0,0,IF(MAX($Z51:CL51)>IF(Macro!$Q$20=0,0,CM49/Macro!$Q$20),MAX($Z51:CL51),IF(Macro!$Q$20=0,0,CM49/Macro!$Q$20))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(SUM($Z49:CN49)=0,0,IF(MAX($Z51:CM51)>IF(Macro!$Q$20=0,0,CN49/Macro!$Q$20),MAX($Z51:CM51),IF(Macro!$Q$20=0,0,CN49/Macro!$Q$20))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(SUM($Z49:CO49)=0,0,IF(MAX($Z51:CN51)>IF(Macro!$Q$20=0,0,CO49/Macro!$Q$20),MAX($Z51:CN51),IF(Macro!$Q$20=0,0,CO49/Macro!$Q$20))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(SUM($Z49:CP49)=0,0,IF(MAX($Z51:CO51)>IF(Macro!$Q$20=0,0,CP49/Macro!$Q$20),MAX($Z51:CO51),IF(Macro!$Q$20=0,0,CP49/Macro!$Q$20))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(SUM($Z49:CQ49)=0,0,IF(MAX($Z51:CP51)>IF(Macro!$Q$20=0,0,CQ49/Macro!$Q$20),MAX($Z51:CP51),IF(Macro!$Q$20=0,0,CQ49/Macro!$Q$20))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(SUM($Z49:CR49)=0,0,IF(MAX($Z51:CQ51)>IF(Macro!$Q$20=0,0,CR49/Macro!$Q$20),MAX($Z51:CQ51),IF(Macro!$Q$20=0,0,CR49/Macro!$Q$20))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(SUM($Z49:CS49)=0,0,IF(MAX($Z51:CR51)>IF(Macro!$Q$20=0,0,CS49/Macro!$Q$20),MAX($Z51:CR51),IF(Macro!$Q$20=0,0,CS49/Macro!$Q$20))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(SUM($Z49:CT49)=0,0,IF(MAX($Z51:CS51)>IF(Macro!$Q$20=0,0,CT49/Macro!$Q$20),MAX($Z51:CS51),IF(Macro!$Q$20=0,0,CT49/Macro!$Q$20))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(SUM($Z49:CU49)=0,0,IF(MAX($Z51:CT51)>IF(Macro!$Q$20=0,0,CU49/Macro!$Q$20),MAX($Z51:CT51),IF(Macro!$Q$20=0,0,CU49/Macro!$Q$20))))","v":0}]
[{"$f":"ROW()","v":52}]
[{"$f":"ROW()","v":53},null,null,null,null,null,{"$f":"IF($R53=\"^\",IF(COUNTIF(Lists!$13:$13,H53)=1,0,1),0)","v":0},{"$f":"Items!$AH$16","v":"ФОТ менеджеров по продаже"},null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$86","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z53:$CV53)","v":65143467.452908501},null,null,{"$f":"IF(AA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&AA$11,BDCRM!$BO:$BO,\"<=\"&AA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&AA$11,BDCRM!$BY:$BY,\"<=\"&AA$12),AA51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AA$2-1)/12)))))","v":6374.9999999999982},{"$f":"IF(AB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&AB$11,BDCRM!$BO:$BO,\"<=\"&AB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&AB$11,BDCRM!$BY:$BY,\"<=\"&AB$12),AB51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AB$2-1)/12)))))","v":12112.499999999996},{"$f":"IF(AC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&AC$11,BDCRM!$BO:$BO,\"<=\"&AC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&AC$11,BDCRM!$BY:$BY,\"<=\"&AC$12),AC51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AC$2-1)/12)))))","v":38250},{"$f":"IF(AD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&AD$11,BDCRM!$BO:$BO,\"<=\"&AD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&AD$11,BDCRM!$BY:$BY,\"<=\"&AD$12),AD51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AD$2-1)/12)))))","v":38250},{"$f":"IF(AE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&AE$11,BDCRM!$BO:$BO,\"<=\"&AE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&AE$11,BDCRM!$BY:$BY,\"<=\"&AE$12),AE51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AE$2-1)/12)))))","v":38250},{"$f":"IF(AF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&AF$11,BDCRM!$BO:$BO,\"<=\"&AF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&AF$11,BDCRM!$BY:$BY,\"<=\"&AF$12),AF51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AF$2-1)/12)))))","v":76308.749999999985},{"$f":"IF(AG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&AG$11,BDCRM!$BO:$BO,\"<=\"&AG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&AG$11,BDCRM!$BY:$BY,\"<=\"&AG$12),AG51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AG$2-1)/12)))))","v":91799.999999999985},{"$f":"IF(AH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&AH$11,BDCRM!$BO:$BO,\"<=\"&AH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&AH$11,BDCRM!$BY:$BY,\"<=\"&AH$12),AH51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AH$2-1)/12)))))","v":91799.999999999985},{"$f":"IF(AI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&AI$11,BDCRM!$BO:$BO,\"<=\"&AI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&AI$11,BDCRM!$BY:$BY,\"<=\"&AI$12),AI51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AI$2-1)/12)))))","v":91799.999999999985},{"$f":"IF(AJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&AJ$11,BDCRM!$BO:$BO,\"<=\"&AJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&AJ$11,BDCRM!$BY:$BY,\"<=\"&AJ$12),AJ51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AJ$2-1)/12)))))","v":152617.50000000003},{"$f":"IF(AK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&AK$11,BDCRM!$BO:$BO,\"<=\"&AK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&AK$11,BDCRM!$BY:$BY,\"<=\"&AK$12),AK51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AK$2-1)/12)))))","v":178499.99999999997},{"$f":"IF(AL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&AL$11,BDCRM!$BO:$BO,\"<=\"&AL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&AL$11,BDCRM!$BY:$BY,\"<=\"&AL$12),AL51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AL$2-1)/12)))))","v":178499.99999999997},{"$f":"IF(AM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&AM$11,BDCRM!$BO:$BO,\"<=\"&AM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&AM$11,BDCRM!$BY:$BY,\"<=\"&AM$12),AM51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AM$2-1)/12)))))","v":183854.99999999997},{"$f":"IF(AN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&AN$11,BDCRM!$BO:$BO,\"<=\"&AN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&AN$11,BDCRM!$BY:$BY,\"<=\"&AN$12),AN51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AN$2-1)/12)))))","v":192128.47499999995},{"$f":"IF(AO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&AO$11,BDCRM!$BO:$BO,\"<=\"&AO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&AO$11,BDCRM!$BY:$BY,\"<=\"&AO$12),AO51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AO$2-1)/12)))))","v":315180},{"$f":"IF(AP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&AP$11,BDCRM!$BO:$BO,\"<=\"&AP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&AP$11,BDCRM!$BY:$BY,\"<=\"&AP$12),AP51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AP$2-1)/12)))))","v":315180},{"$f":"IF(AQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&AQ$11,BDCRM!$BO:$BO,\"<=\"&AQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&AQ$11,BDCRM!$BY:$BY,\"<=\"&AQ$12),AQ51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AQ$2-1)/12)))))","v":315180},{"$f":"IF(AR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&AR$11,BDCRM!$BO:$BO,\"<=\"&AR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&AR$11,BDCRM!$BY:$BY,\"<=\"&AR$12),AR51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AR$2-1)/12)))))","v":324372.75},{"$f":"IF(AS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&AS$11,BDCRM!$BO:$BO,\"<=\"&AS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&AS$11,BDCRM!$BY:$BY,\"<=\"&AS$12),AS51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AS$2-1)/12)))))","v":367710},{"$f":"IF(AT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&AT$11,BDCRM!$BO:$BO,\"<=\"&AT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&AT$11,BDCRM!$BY:$BY,\"<=\"&AT$12),AT51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AT$2-1)/12)))))","v":367710},{"$f":"IF(AU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&AU$11,BDCRM!$BO:$BO,\"<=\"&AU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&AU$11,BDCRM!$BY:$BY,\"<=\"&AU$12),AU51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AU$2-1)/12)))))","v":367710},{"$f":"IF(AV$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AV$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&AV$11,BDCRM!$BO:$BO,\"<=\"&AV$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&AV$11,BDCRM!$BY:$BY,\"<=\"&AV$12),AV51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AV$2-1)/12)))))","v":505272.93749999988},{"$f":"IF(AW$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AW$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&AW$11,BDCRM!$BO:$BO,\"<=\"&AW$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&AW$11,BDCRM!$BY:$BY,\"<=\"&AW$12),AW51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AW$2-1)/12)))))","v":567324},{"$f":"IF(AX$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AX$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&AX$11,BDCRM!$BO:$BO,\"<=\"&AX$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&AX$11,BDCRM!$BY:$BY,\"<=\"&AX$12),AX51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AX$2-1)/12)))))","v":567324},{"$f":"IF(AY$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AY$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&AY$11,BDCRM!$BO:$BO,\"<=\"&AY$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&AY$11,BDCRM!$BY:$BY,\"<=\"&AY$12),AY51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AY$2-1)/12)))))","v":584343.72},{"$f":"IF(AZ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AZ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&AZ$11,BDCRM!$BO:$BO,\"<=\"&AZ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&AZ$11,BDCRM!$BY:$BY,\"<=\"&AZ$12),AZ51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((AZ$2-1)/12)))))","v":589821.94237499998},{"$f":"IF(BA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&BA$11,BDCRM!$BO:$BO,\"<=\"&BA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&BA$11,BDCRM!$BY:$BY,\"<=\"&BA$12),BA51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BA$2-1)/12)))))","v":657386.68499999982},{"$f":"IF(BB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&BB$11,BDCRM!$BO:$BO,\"<=\"&BB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&BB$11,BDCRM!$BY:$BY,\"<=\"&BB$12),BB51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BB$2-1)/12)))))","v":766951.13249999995},{"$f":"IF(BC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&BC$11,BDCRM!$BO:$BO,\"<=\"&BC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&BC$11,BDCRM!$BY:$BY,\"<=\"&BC$12),BC51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BC$2-1)/12)))))","v":766951.13249999995},{"$f":"IF(BD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&BD$11,BDCRM!$BO:$BO,\"<=\"&BD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&BD$11,BDCRM!$BY:$BY,\"<=\"&BD$12),BD51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BD$2-1)/12)))))","v":854535.05812499975},{"$f":"IF(BE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&BE$11,BDCRM!$BO:$BO,\"<=\"&BE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&BE$11,BDCRM!$BY:$BY,\"<=\"&BE$12),BE51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BE$2-1)/12)))))","v":946853.24999999977},{"$f":"IF(BF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&BF$11,BDCRM!$BO:$BO,\"<=\"&BF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&BF$11,BDCRM!$BY:$BY,\"<=\"&BF$12),BF51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BF$2-1)/12)))))","v":946853.24999999977},{"$f":"IF(BG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&BG$11,BDCRM!$BO:$BO,\"<=\"&BG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&BG$11,BDCRM!$BY:$BY,\"<=\"&BG$12),BG51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BG$2-1)/12)))))","v":946853.24999999977},{"$f":"IF(BH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&BH$11,BDCRM!$BO:$BO,\"<=\"&BH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&BH$11,BDCRM!$BY:$BY,\"<=\"&BH$12),BH51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BH$2-1)/12)))))","v":946853.24999999977},{"$f":"IF(BI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&BI$11,BDCRM!$BO:$BO,\"<=\"&BI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&BI$11,BDCRM!$BY:$BY,\"<=\"&BI$12),BI51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BI$2-1)/12)))))","v":1041538.575},{"$f":"IF(BJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&BJ$11,BDCRM!$BO:$BO,\"<=\"&BJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&BJ$11,BDCRM!$BY:$BY,\"<=\"&BJ$12),BJ51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BJ$2-1)/12)))))","v":1178426.5019999996},{"$f":"IF(BK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&BK$11,BDCRM!$BO:$BO,\"<=\"&BK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&BK$11,BDCRM!$BY:$BY,\"<=\"&BK$12),BK51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BK$2-1)/12)))))","v":1213779.2970599998},{"$f":"IF(BL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&BL$11,BDCRM!$BO:$BO,\"<=\"&BL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&BL$11,BDCRM!$BY:$BY,\"<=\"&BL$12),BL51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BL$2-1)/12)))))","v":1339448.3656950002},{"$f":"IF(BM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&BM$11,BDCRM!$BO:$BO,\"<=\"&BM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&BM$11,BDCRM!$BY:$BY,\"<=\"&BM$12),BM51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BM$2-1)/12)))))","v":1471247.6327999996},{"$f":"IF(BN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&BN$11,BDCRM!$BO:$BO,\"<=\"&BN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&BN$11,BDCRM!$BY:$BY,\"<=\"&BN$12),BN51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BN$2-1)/12)))))","v":1471247.6327999996},{"$f":"IF(BO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&BO$11,BDCRM!$BO:$BO,\"<=\"&BO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&BO$11,BDCRM!$BY:$BY,\"<=\"&BO$12),BO51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BO$2-1)/12)))))","v":1471247.6327999996},{"$f":"IF(BP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&BP$11,BDCRM!$BO:$BO,\"<=\"&BP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&BP$11,BDCRM!$BY:$BY,\"<=\"&BP$12),BP51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BP$2-1)/12)))))","v":1471247.6327999996},{"$f":"IF(BQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&BQ$11,BDCRM!$BO:$BO,\"<=\"&BQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&BQ$11,BDCRM!$BY:$BY,\"<=\"&BQ$12),BQ51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BQ$2-1)/12)))))","v":1593851.6022000001},{"$f":"IF(BR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&BR$11,BDCRM!$BO:$BO,\"<=\"&BR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&BR$11,BDCRM!$BY:$BY,\"<=\"&BR$12),BR51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BR$2-1)/12)))))","v":1593851.6022000001},{"$f":"IF(BS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&BS$11,BDCRM!$BO:$BO,\"<=\"&BS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&BS$11,BDCRM!$BY:$BY,\"<=\"&BS$12),BS51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BS$2-1)/12)))))","v":1593851.6022000001},{"$f":"IF(BT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&BT$11,BDCRM!$BO:$BO,\"<=\"&BT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&BT$11,BDCRM!$BY:$BY,\"<=\"&BT$12),BT51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BT$2-1)/12)))))","v":1929758.6138175},{"$f":"IF(BU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&BU$11,BDCRM!$BO:$BO,\"<=\"&BU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&BU$11,BDCRM!$BY:$BY,\"<=\"&BU$12),BU51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BU$2-1)/12)))))","v":2106559.1105999993},{"$f":"IF(BV$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BV$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&BV$11,BDCRM!$BO:$BO,\"<=\"&BV$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&BV$11,BDCRM!$BY:$BY,\"<=\"&BV$12),BV51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BV$2-1)/12)))))","v":2106559.1105999993},{"$f":"IF(BW$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BW$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&BW$11,BDCRM!$BO:$BO,\"<=\"&BW$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&BW$11,BDCRM!$BY:$BY,\"<=\"&BW$12),BW51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BW$2-1)/12)))))","v":2169755.8839179995},{"$f":"IF(BX$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BX$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&BX$11,BDCRM!$BO:$BO,\"<=\"&BX$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&BX$11,BDCRM!$BY:$BY,\"<=\"&BX$12),BX51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BX$2-1)/12)))))","v":2169755.8839179995},{"$f":"IF(BY$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BY$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&BY$11,BDCRM!$BO:$BO,\"<=\"&BY$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&BY$11,BDCRM!$BY:$BY,\"<=\"&BY$12),BY51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BY$2-1)/12)))))","v":2324738.4470549999},{"$f":"IF(BZ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BZ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&BZ$11,BDCRM!$BO:$BO,\"<=\"&BZ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&BZ$11,BDCRM!$BY:$BY,\"<=\"&BZ$12),BZ51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((BZ$2-1)/12)))))","v":2324738.4470549999},{"$f":"IF(CA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&CA$11,BDCRM!$BO:$BO,\"<=\"&CA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&CA$11,BDCRM!$BY:$BY,\"<=\"&CA$12),CA51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((CA$2-1)/12)))))","v":2324738.4470549999},{"$f":"IF(CB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&CB$11,BDCRM!$BO:$BO,\"<=\"&CB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&CB$11,BDCRM!$BY:$BY,\"<=\"&CB$12),CB51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((CB$2-1)/12)))))","v":2324738.4470549999},{"$f":"IF(CC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&CC$11,BDCRM!$BO:$BO,\"<=\"&CC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&CC$11,BDCRM!$BY:$BY,\"<=\"&CC$12),CC51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((CC$2-1)/12)))))","v":2755245.5668799998},{"$f":"IF(CD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&CD$11,BDCRM!$BO:$BO,\"<=\"&CD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&CD$11,BDCRM!$BY:$BY,\"<=\"&CD$12),CD51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((CD$2-1)/12)))))","v":2755245.5668799998},{"$f":"IF(CE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&CE$11,BDCRM!$BO:$BO,\"<=\"&CE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&CE$11,BDCRM!$BY:$BY,\"<=\"&CE$12),CE51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((CE$2-1)/12)))))","v":2755245.5668799998},{"$f":"IF(CF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&CF$11,BDCRM!$BO:$BO,\"<=\"&CF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&CF$11,BDCRM!$BY:$BY,\"<=\"&CF$12),CF51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((CF$2-1)/12)))))","v":2755245.5668799998},{"$f":"IF(CG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&CG$11,BDCRM!$BO:$BO,\"<=\"&CG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&CG$11,BDCRM!$BY:$BY,\"<=\"&CG$12),CG51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((CG$2-1)/12)))))","v":2755245.5668799998},{"$f":"IF(CH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&CH$11,BDCRM!$BO:$BO,\"<=\"&CH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&CH$11,BDCRM!$BY:$BY,\"<=\"&CH$12),CH51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((CH$2-1)/12)))))","v":2755245.5668799998},{"$f":"IF(CI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&CI$11,BDCRM!$BO:$BO,\"<=\"&CI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&CI$11,BDCRM!$BY:$BY,\"<=\"&CI$12),CI51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((CI$2-1)/12)))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&CJ$11,BDCRM!$BO:$BO,\"<=\"&CJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&CJ$11,BDCRM!$BY:$BY,\"<=\"&CJ$12),CJ51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((CJ$2-1)/12)))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&CK$11,BDCRM!$BO:$BO,\"<=\"&CK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&CK$11,BDCRM!$BY:$BY,\"<=\"&CK$12),CK51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((CK$2-1)/12)))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&CL$11,BDCRM!$BO:$BO,\"<=\"&CL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&CL$11,BDCRM!$BY:$BY,\"<=\"&CL$12),CL51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((CL$2-1)/12)))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&CM$11,BDCRM!$BO:$BO,\"<=\"&CM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&CM$11,BDCRM!$BY:$BY,\"<=\"&CM$12),CM51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((CM$2-1)/12)))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&CN$11,BDCRM!$BO:$BO,\"<=\"&CN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&CN$11,BDCRM!$BY:$BY,\"<=\"&CN$12),CN51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((CN$2-1)/12)))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&CO$11,BDCRM!$BO:$BO,\"<=\"&CO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&CO$11,BDCRM!$BY:$BY,\"<=\"&CO$12),CO51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((CO$2-1)/12)))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&CP$11,BDCRM!$BO:$BO,\"<=\"&CP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&CP$11,BDCRM!$BY:$BY,\"<=\"&CP$12),CP51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((CP$2-1)/12)))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&CQ$11,BDCRM!$BO:$BO,\"<=\"&CQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&CQ$11,BDCRM!$BY:$BY,\"<=\"&CQ$12),CQ51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((CQ$2-1)/12)))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&CR$11,BDCRM!$BO:$BO,\"<=\"&CR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&CR$11,BDCRM!$BY:$BY,\"<=\"&CR$12),CR51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((CR$2-1)/12)))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&CS$11,BDCRM!$BO:$BO,\"<=\"&CS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&CS$11,BDCRM!$BY:$BY,\"<=\"&CS$12),CS51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((CS$2-1)/12)))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&CT$11,BDCRM!$BO:$BO,\"<=\"&CT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&CT$11,BDCRM!$BY:$BY,\"<=\"&CT$12),CT51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((CT$2-1)/12)))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&CU$11,BDCRM!$BO:$BO,\"<=\"&CU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&CU$11,BDCRM!$BY:$BY,\"<=\"&CU$12),CU51*$Q54*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q55,INT((CU$2-1)/12)))))","v":0}]
[{"$f":"ROW()","v":54},null,null,null,null,null,{"$f":"IF($R54=\"^\",IF(COUNTIF(Lists!$13:$13,H54)=1,0,1),0)","v":0},{"$f":"H53","v":"ФОТ менеджеров по продаже"},{"$f":"Mrkting!$I$186","v":"Средняя месячная з/п, вкл. НДФЛ, 1 сотрудника"},null,null,null,{"$f":"Mrkting!$M$186","v":"руб./мес."},null,null,"M",{"$f":"MAIN!Q359","v":40000},null,{"$f":"IF(G54<>0,1,IF(OR($Q54=\"\",$Q54=0),0,IF($R54=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H54))),$Q54)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":55},null,null,null,null,null,{"$f":"IF($R55=\"^\",IF(COUNTIF(Lists!$13:$13,H55)=1,0,1),0)","v":0},{"$f":"H53","v":"ФОТ менеджеров по продаже"},{"$f":"Mrkting!$I$187","v":"Ежегодная индексация ФОТ"},null,null,null,{"$f":"Mrkting!$M$187","v":"%г"},null,null,"M",{"$f":"MAIN!Q360","v":0.03},null,{"$f":"IF(G55<>0,1,IF(OR($Q55=\"\",$Q55=0),0,IF($R55=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H55))),$Q55)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":56}]
[{"$f":"ROW()","v":57},null,null,null,null,null,{"$f":"IF($R57=\"^\",IF(COUNTIF(Lists!$13:$13,H57)=1,0,1),0)","v":0},{"$f":"H53","v":"ФОТ менеджеров по продаже"},null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$86","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z57:$CV57)","v":64684259.858428493},null,null,{"$f":"IF(AA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&AA$11,BDCRM!$BO:$BO,\"<=\"&AA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&AA$11,BDCRM!$BY:$BY,\"<=\"&AA$12),($Q59*(IF(AA$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AA$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AA$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AA$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AA$2+INT(-$Q64)))))))","v":5312.4999999999982},{"$f":"IF(AB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&AB$11,BDCRM!$BO:$BO,\"<=\"&AB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&AB$11,BDCRM!$BY:$BY,\"<=\"&AB$12),($Q59*(IF(AB$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AB$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AB$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AB$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AB$2+INT(-$Q64)))))))","v":11156.249999999996},{"$f":"IF(AC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&AC$11,BDCRM!$BO:$BO,\"<=\"&AC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&AC$11,BDCRM!$BY:$BY,\"<=\"&AC$12),($Q59*(IF(AC$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AC$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AC$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AC$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AC$2+INT(-$Q64)))))))","v":33893.75},{"$f":"IF(AD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&AD$11,BDCRM!$BO:$BO,\"<=\"&AD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&AD$11,BDCRM!$BY:$BY,\"<=\"&AD$12),($Q59*(IF(AD$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AD$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AD$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AD$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AD$2+INT(-$Q64)))))))","v":38250},{"$f":"IF(AE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&AE$11,BDCRM!$BO:$BO,\"<=\"&AE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&AE$11,BDCRM!$BY:$BY,\"<=\"&AE$12),($Q59*(IF(AE$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AE$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AE$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AE$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AE$2+INT(-$Q64)))))))","v":38250},{"$f":"IF(AF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&AF$11,BDCRM!$BO:$BO,\"<=\"&AF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&AF$11,BDCRM!$BY:$BY,\"<=\"&AF$12),($Q59*(IF(AF$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AF$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AF$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AF$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AF$2+INT(-$Q64)))))))","v":69965.624999999985},{"$f":"IF(AG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&AG$11,BDCRM!$BO:$BO,\"<=\"&AG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&AG$11,BDCRM!$BY:$BY,\"<=\"&AG$12),($Q59*(IF(AG$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AG$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AG$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AG$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AG$2+INT(-$Q64)))))))","v":89218.125},{"$f":"IF(AH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&AH$11,BDCRM!$BO:$BO,\"<=\"&AH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&AH$11,BDCRM!$BY:$BY,\"<=\"&AH$12),($Q59*(IF(AH$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AH$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AH$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AH$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AH$2+INT(-$Q64)))))))","v":91800},{"$f":"IF(AI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&AI$11,BDCRM!$BO:$BO,\"<=\"&AI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&AI$11,BDCRM!$BY:$BY,\"<=\"&AI$12),($Q59*(IF(AI$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AI$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AI$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AI$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AI$2+INT(-$Q64)))))))","v":91800},{"$f":"IF(AJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&AJ$11,BDCRM!$BO:$BO,\"<=\"&AJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&AJ$11,BDCRM!$BY:$BY,\"<=\"&AJ$12),($Q59*(IF(AJ$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AJ$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AJ$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AJ$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AJ$2+INT(-$Q64)))))))","v":142481.25000000003},{"$f":"IF(AK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&AK$11,BDCRM!$BO:$BO,\"<=\"&AK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&AK$11,BDCRM!$BY:$BY,\"<=\"&AK$12),($Q59*(IF(AK$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AK$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AK$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AK$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AK$2+INT(-$Q64)))))))","v":174186.25},{"$f":"IF(AL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&AL$11,BDCRM!$BO:$BO,\"<=\"&AL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&AL$11,BDCRM!$BY:$BY,\"<=\"&AL$12),($Q59*(IF(AL$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AL$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AL$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AL$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AL$2+INT(-$Q64)))))))","v":178500},{"$f":"IF(AM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&AM$11,BDCRM!$BO:$BO,\"<=\"&AM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&AM$11,BDCRM!$BY:$BY,\"<=\"&AM$12),($Q59*(IF(AM$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AM$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AM$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AM$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AM$2+INT(-$Q64)))))))","v":182962.5},{"$f":"IF(AN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&AN$11,BDCRM!$BO:$BO,\"<=\"&AN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&AN$11,BDCRM!$BY:$BY,\"<=\"&AN$12),($Q59*(IF(AN$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AN$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AN$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AN$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AN$2+INT(-$Q64)))))))","v":190749.56249999994},{"$f":"IF(AO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&AO$11,BDCRM!$BO:$BO,\"<=\"&AO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&AO$11,BDCRM!$BY:$BY,\"<=\"&AO$12),($Q59*(IF(AO$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AO$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AO$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AO$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AO$2+INT(-$Q64)))))))","v":294671.41249999998},{"$f":"IF(AP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&AP$11,BDCRM!$BO:$BO,\"<=\"&AP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&AP$11,BDCRM!$BY:$BY,\"<=\"&AP$12),($Q59*(IF(AP$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AP$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AP$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AP$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AP$2+INT(-$Q64)))))))","v":315180},{"$f":"IF(AQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&AQ$11,BDCRM!$BO:$BO,\"<=\"&AQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&AQ$11,BDCRM!$BY:$BY,\"<=\"&AQ$12),($Q59*(IF(AQ$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AQ$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AQ$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AQ$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AQ$2+INT(-$Q64)))))))","v":315180},{"$f":"IF(AR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&AR$11,BDCRM!$BO:$BO,\"<=\"&AR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&AR$11,BDCRM!$BY:$BY,\"<=\"&AR$12),($Q59*(IF(AR$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AR$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AR$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AR$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AR$2+INT(-$Q64)))))))","v":322840.625},{"$f":"IF(AS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&AS$11,BDCRM!$BO:$BO,\"<=\"&AS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&AS$11,BDCRM!$BY:$BY,\"<=\"&AS$12),($Q59*(IF(AS$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AS$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AS$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AS$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AS$2+INT(-$Q64)))))))","v":360487.125},{"$f":"IF(AT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&AT$11,BDCRM!$BO:$BO,\"<=\"&AT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&AT$11,BDCRM!$BY:$BY,\"<=\"&AT$12),($Q59*(IF(AT$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AT$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AT$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AT$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AT$2+INT(-$Q64)))))))","v":367710},{"$f":"IF(AU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&AU$11,BDCRM!$BO:$BO,\"<=\"&AU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&AU$11,BDCRM!$BY:$BY,\"<=\"&AU$12),($Q59*(IF(AU$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AU$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AU$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AU$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AU$2+INT(-$Q64)))))))","v":367710},{"$f":"IF(AV$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AV$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&AV$11,BDCRM!$BO:$BO,\"<=\"&AV$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&AV$11,BDCRM!$BY:$BY,\"<=\"&AV$12),($Q59*(IF(AV$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AV$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AV$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AV$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AV$2+INT(-$Q64)))))))","v":482345.78124999988},{"$f":"IF(AW$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AW$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&AW$11,BDCRM!$BO:$BO,\"<=\"&AW$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&AW$11,BDCRM!$BY:$BY,\"<=\"&AW$12),($Q59*(IF(AW$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AW$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AW$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AW$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AW$2+INT(-$Q64)))))))","v":556982.15625},{"$f":"IF(AX$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AX$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&AX$11,BDCRM!$BO:$BO,\"<=\"&AX$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&AX$11,BDCRM!$BY:$BY,\"<=\"&AX$12),($Q59*(IF(AX$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AX$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AX$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AX$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AX$2+INT(-$Q64)))))))","v":567324},{"$f":"IF(AY$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AY$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&AY$11,BDCRM!$BO:$BO,\"<=\"&AY$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&AY$11,BDCRM!$BY:$BY,\"<=\"&AY$12),($Q59*(IF(AY$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AY$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AY$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AY$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AY$2+INT(-$Q64)))))))","v":581507.1},{"$f":"IF(AZ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AZ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&AZ$11,BDCRM!$BO:$BO,\"<=\"&AZ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&AZ$11,BDCRM!$BY:$BY,\"<=\"&AZ$12),($Q59*(IF(AZ$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AZ$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AZ$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AZ$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AZ$2+INT(-$Q64)))))))","v":588908.90531249996},{"$f":"IF(BA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&BA$11,BDCRM!$BO:$BO,\"<=\"&BA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&BA$11,BDCRM!$BY:$BY,\"<=\"&BA$12),($Q59*(IF(BA$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BA$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BA$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BA$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BA$2+INT(-$Q64)))))))","v":646125.89456249983},{"$f":"IF(BB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&BB$11,BDCRM!$BO:$BO,\"<=\"&BB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&BB$11,BDCRM!$BY:$BY,\"<=\"&BB$12),($Q59*(IF(BB$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BB$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BB$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BB$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BB$2+INT(-$Q64)))))))","v":748690.39124999987},{"$f":"IF(BC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&BC$11,BDCRM!$BO:$BO,\"<=\"&BC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&BC$11,BDCRM!$BY:$BY,\"<=\"&BC$12),($Q59*(IF(BC$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BC$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BC$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BC$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BC$2+INT(-$Q64)))))))","v":766951.13249999995},{"$f":"IF(BD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&BD$11,BDCRM!$BO:$BO,\"<=\"&BD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&BD$11,BDCRM!$BY:$BY,\"<=\"&BD$12),($Q59*(IF(BD$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BD$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BD$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BD$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BD$2+INT(-$Q64)))))))","v":839937.73718749988},{"$f":"IF(BE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&BE$11,BDCRM!$BO:$BO,\"<=\"&BE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&BE$11,BDCRM!$BY:$BY,\"<=\"&BE$12),($Q59*(IF(BE$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BE$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BE$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BE$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BE$2+INT(-$Q64)))))))","v":931466.88468749984},{"$f":"IF(BF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&BF$11,BDCRM!$BO:$BO,\"<=\"&BF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&BF$11,BDCRM!$BY:$BY,\"<=\"&BF$12),($Q59*(IF(BF$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BF$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BF$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BF$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BF$2+INT(-$Q64)))))))","v":946853.24999999977},{"$f":"IF(BG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&BG$11,BDCRM!$BO:$BO,\"<=\"&BG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&BG$11,BDCRM!$BY:$BY,\"<=\"&BG$12),($Q59*(IF(BG$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BG$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BG$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BG$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BG$2+INT(-$Q64)))))))","v":946853.24999999977},{"$f":"IF(BH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&BH$11,BDCRM!$BO:$BO,\"<=\"&BH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&BH$11,BDCRM!$BY:$BY,\"<=\"&BH$12),($Q59*(IF(BH$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BH$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BH$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BH$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BH$2+INT(-$Q64)))))))","v":946853.24999999977},{"$f":"IF(BI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&BI$11,BDCRM!$BO:$BO,\"<=\"&BI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&BI$11,BDCRM!$BY:$BY,\"<=\"&BI$12),($Q59*(IF(BI$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BI$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BI$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BI$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BI$2+INT(-$Q64)))))))","v":1025757.6875},{"$f":"IF(BJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&BJ$11,BDCRM!$BO:$BO,\"<=\"&BJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&BJ$11,BDCRM!$BY:$BY,\"<=\"&BJ$12),($Q59*(IF(BJ$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BJ$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BJ$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BJ$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BJ$2+INT(-$Q64)))))))","v":1155611.8474999997},{"$f":"IF(BK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&BK$11,BDCRM!$BO:$BO,\"<=\"&BK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&BK$11,BDCRM!$BY:$BY,\"<=\"&BK$12),($Q59*(IF(BK$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BK$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BK$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BK$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BK$2+INT(-$Q64)))))))","v":1207887.1645499999},{"$f":"IF(BL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&BL$11,BDCRM!$BO:$BO,\"<=\"&BL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&BL$11,BDCRM!$BY:$BY,\"<=\"&BL$12),($Q59*(IF(BL$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BL$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BL$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BL$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BL$2+INT(-$Q64)))))))","v":1318503.5209225002},{"$f":"IF(BM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&BM$11,BDCRM!$BO:$BO,\"<=\"&BM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&BM$11,BDCRM!$BY:$BY,\"<=\"&BM$12),($Q59*(IF(BM$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BM$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BM$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BM$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BM$2+INT(-$Q64)))))))","v":1449281.0882824997},{"$f":"IF(BN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&BN$11,BDCRM!$BO:$BO,\"<=\"&BN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&BN$11,BDCRM!$BY:$BY,\"<=\"&BN$12),($Q59*(IF(BN$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BN$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BN$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BN$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BN$2+INT(-$Q64)))))))","v":1471247.6327999996},{"$f":"IF(BO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&BO$11,BDCRM!$BO:$BO,\"<=\"&BO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&BO$11,BDCRM!$BY:$BY,\"<=\"&BO$12),($Q59*(IF(BO$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BO$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BO$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BO$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BO$2+INT(-$Q64)))))))","v":1471247.6327999996},{"$f":"IF(BP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&BP$11,BDCRM!$BO:$BO,\"<=\"&BP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&BP$11,BDCRM!$BY:$BY,\"<=\"&BP$12),($Q59*(IF(BP$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BP$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BP$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BP$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BP$2+INT(-$Q64)))))))","v":1471247.6327999996},{"$f":"IF(BQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&BQ$11,BDCRM!$BO:$BO,\"<=\"&BQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&BQ$11,BDCRM!$BY:$BY,\"<=\"&BQ$12),($Q59*(IF(BQ$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BQ$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BQ$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BQ$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BQ$2+INT(-$Q64)))))))","v":1573417.6073},{"$f":"IF(BR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&BR$11,BDCRM!$BO:$BO,\"<=\"&BR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&BR$11,BDCRM!$BY:$BY,\"<=\"&BR$12),($Q59*(IF(BR$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BR$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BR$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BR$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BR$2+INT(-$Q64)))))))","v":1593851.6022000001},{"$f":"IF(BS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&BS$11,BDCRM!$BO:$BO,\"<=\"&BS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&BS$11,BDCRM!$BY:$BY,\"<=\"&BS$12),($Q59*(IF(BS$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BS$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BS$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BS$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BS$2+INT(-$Q64)))))))","v":1593851.6022000001},{"$f":"IF(BT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&BT$11,BDCRM!$BO:$BO,\"<=\"&BT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&BT$11,BDCRM!$BY:$BY,\"<=\"&BT$12),($Q59*(IF(BT$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BT$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BT$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BT$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BT$2+INT(-$Q64)))))))","v":1873774.11188125},{"$f":"IF(BU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&BU$11,BDCRM!$BO:$BO,\"<=\"&BU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&BU$11,BDCRM!$BY:$BY,\"<=\"&BU$12),($Q59*(IF(BU$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BU$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BU$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BU$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BU$2+INT(-$Q64)))))))","v":2077092.3611362495},{"$f":"IF(BV$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BV$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&BV$11,BDCRM!$BO:$BO,\"<=\"&BV$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&BV$11,BDCRM!$BY:$BY,\"<=\"&BV$12),($Q59*(IF(BV$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BV$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BV$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BV$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BV$2+INT(-$Q64)))))))","v":2106559.1105999993},{"$f":"IF(BW$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BW$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&BW$11,BDCRM!$BO:$BO,\"<=\"&BW$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&BW$11,BDCRM!$BY:$BY,\"<=\"&BW$12),($Q59*(IF(BW$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BW$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BW$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BW$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BW$2+INT(-$Q64)))))))","v":2159223.0883649997},{"$f":"IF(BX$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BX$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&BX$11,BDCRM!$BO:$BO,\"<=\"&BX$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&BX$11,BDCRM!$BY:$BY,\"<=\"&BX$12),($Q59*(IF(BX$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BX$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BX$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BX$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BX$2+INT(-$Q64)))))))","v":2169755.8839179995},{"$f":"IF(BY$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BY$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&BY$11,BDCRM!$BO:$BO,\"<=\"&BY$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&BY$11,BDCRM!$BY:$BY,\"<=\"&BY$12),($Q59*(IF(BY$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BY$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BY$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BY$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BY$2+INT(-$Q64)))))))","v":2298908.0198654998},{"$f":"IF(BZ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BZ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&BZ$11,BDCRM!$BO:$BO,\"<=\"&BZ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&BZ$11,BDCRM!$BY:$BY,\"<=\"&BZ$12),($Q59*(IF(BZ$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BZ$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BZ$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BZ$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BZ$2+INT(-$Q64)))))))","v":2324738.4470549999},{"$f":"IF(CA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&CA$11,BDCRM!$BO:$BO,\"<=\"&CA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&CA$11,BDCRM!$BY:$BY,\"<=\"&CA$12),($Q59*(IF(CA$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CA$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CA$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CA$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CA$2+INT(-$Q64)))))))","v":2324738.4470549999},{"$f":"IF(CB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&CB$11,BDCRM!$BO:$BO,\"<=\"&CB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&CB$11,BDCRM!$BY:$BY,\"<=\"&CB$12),($Q59*(IF(CB$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CB$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CB$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CB$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CB$2+INT(-$Q64)))))))","v":2324738.4470549999},{"$f":"IF(CC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&CC$11,BDCRM!$BO:$BO,\"<=\"&CC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&CC$11,BDCRM!$BY:$BY,\"<=\"&CC$12),($Q59*(IF(CC$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CC$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CC$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CC$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CC$2+INT(-$Q64)))))))","v":2683494.3802425},{"$f":"IF(CD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&CD$11,BDCRM!$BO:$BO,\"<=\"&CD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&CD$11,BDCRM!$BY:$BY,\"<=\"&CD$12),($Q59*(IF(CD$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CD$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CD$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CD$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CD$2+INT(-$Q64)))))))","v":2755245.5668799998},{"$f":"IF(CE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&CE$11,BDCRM!$BO:$BO,\"<=\"&CE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&CE$11,BDCRM!$BY:$BY,\"<=\"&CE$12),($Q59*(IF(CE$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CE$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CE$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CE$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CE$2+INT(-$Q64)))))))","v":2755245.5668799998},{"$f":"IF(CF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&CF$11,BDCRM!$BO:$BO,\"<=\"&CF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&CF$11,BDCRM!$BY:$BY,\"<=\"&CF$12),($Q59*(IF(CF$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CF$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CF$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CF$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CF$2+INT(-$Q64)))))))","v":2755245.5668799998},{"$f":"IF(CG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&CG$11,BDCRM!$BO:$BO,\"<=\"&CG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&CG$11,BDCRM!$BY:$BY,\"<=\"&CG$12),($Q59*(IF(CG$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CG$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CG$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CG$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CG$2+INT(-$Q64)))))))","v":2755245.5668799998},{"$f":"IF(CH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&CH$11,BDCRM!$BO:$BO,\"<=\"&CH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&CH$11,BDCRM!$BY:$BY,\"<=\"&CH$12),($Q59*(IF(CH$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CH$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CH$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CH$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CH$2+INT(-$Q64)))))))","v":2755245.5668799998},{"$f":"IF(CI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&CI$11,BDCRM!$BO:$BO,\"<=\"&CI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&CI$11,BDCRM!$BY:$BY,\"<=\"&CI$12),($Q59*(IF(CI$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CI$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CI$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CI$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CI$2+INT(-$Q64)))))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&CJ$11,BDCRM!$BO:$BO,\"<=\"&CJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&CJ$11,BDCRM!$BY:$BY,\"<=\"&CJ$12),($Q59*(IF(CJ$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CJ$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CJ$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CJ$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CJ$2+INT(-$Q64)))))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&CK$11,BDCRM!$BO:$BO,\"<=\"&CK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&CK$11,BDCRM!$BY:$BY,\"<=\"&CK$12),($Q59*(IF(CK$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CK$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CK$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CK$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CK$2+INT(-$Q64)))))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&CL$11,BDCRM!$BO:$BO,\"<=\"&CL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&CL$11,BDCRM!$BY:$BY,\"<=\"&CL$12),($Q59*(IF(CL$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CL$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CL$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CL$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CL$2+INT(-$Q64)))))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&CM$11,BDCRM!$BO:$BO,\"<=\"&CM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&CM$11,BDCRM!$BY:$BY,\"<=\"&CM$12),($Q59*(IF(CM$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CM$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CM$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CM$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CM$2+INT(-$Q64)))))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&CN$11,BDCRM!$BO:$BO,\"<=\"&CN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&CN$11,BDCRM!$BY:$BY,\"<=\"&CN$12),($Q59*(IF(CN$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CN$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CN$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CN$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CN$2+INT(-$Q64)))))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&CO$11,BDCRM!$BO:$BO,\"<=\"&CO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&CO$11,BDCRM!$BY:$BY,\"<=\"&CO$12),($Q59*(IF(CO$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CO$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CO$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CO$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CO$2+INT(-$Q64)))))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&CP$11,BDCRM!$BO:$BO,\"<=\"&CP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&CP$11,BDCRM!$BY:$BY,\"<=\"&CP$12),($Q59*(IF(CP$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CP$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CP$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CP$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CP$2+INT(-$Q64)))))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&CQ$11,BDCRM!$BO:$BO,\"<=\"&CQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&CQ$11,BDCRM!$BY:$BY,\"<=\"&CQ$12),($Q59*(IF(CQ$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CQ$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CQ$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CQ$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CQ$2+INT(-$Q64)))))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&CR$11,BDCRM!$BO:$BO,\"<=\"&CR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&CR$11,BDCRM!$BY:$BY,\"<=\"&CR$12),($Q59*(IF(CR$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CR$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CR$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CR$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CR$2+INT(-$Q64)))))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&CS$11,BDCRM!$BO:$BO,\"<=\"&CS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&CS$11,BDCRM!$BY:$BY,\"<=\"&CS$12),($Q59*(IF(CS$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CS$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CS$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CS$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CS$2+INT(-$Q64)))))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&CT$11,BDCRM!$BO:$BO,\"<=\"&CT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&CT$11,BDCRM!$BY:$BY,\"<=\"&CT$12),($Q59*(IF(CT$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CT$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CT$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CT$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CT$2+INT(-$Q64)))))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&CU$11,BDCRM!$BO:$BO,\"<=\"&CU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&CU$11,BDCRM!$BY:$BY,\"<=\"&CU$12),($Q59*(IF(CU$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q61))+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q61)+1),0)+($Q61-INT($Q61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CU$2+INT($Q61)+1)+(INT($Q61)+1-$Q61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CU$2+INT($Q61)))+$Q62*((-$Q64-INT(-$Q64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CU$2+INT(-$Q64)+1)+(INT(-$Q64)+1+$Q64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CU$2+INT(-$Q64)))))))","v":0}]
[{"$f":"ROW()","v":58},null,null,null,null,null,{"$f":"IF($R58=\"^\",IF(COUNTIF(Lists!$13:$13,H58)=1,0,1),0)","v":0},{"$f":"H57","v":"ФОТ менеджеров по продаже"},{"$f":"Mrkting!$I$132","v":"Задаем через указание % предоплаты и сроков"}]
[{"$f":"ROW()","v":59},null,null,null,null,null,{"$f":"IF($R59=\"^\",IF(COUNTIF(Lists!$13:$13,H59)=1,0,1),0)","v":0},{"$f":"H57","v":"ФОТ менеджеров по продаже"},{"$f":"I58","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$133","v":"Размер предоплаты"},null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,"M",{"$f":"MAIN!Q364","v":0.5},null,{"$f":"IF(G59<>0,1,IF(OR($Q59=\"\",$Q59=0),0,IF($R59=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H59))),$Q59)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":60},null,null,null,null,null,{"$f":"IF($R60=\"^\",IF(COUNTIF(Lists!$13:$13,H60)=1,0,1),0)","v":0},{"$f":"H57","v":"ФОТ менеджеров по продаже"},{"$f":"I58","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$134","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$134","v":"кол-во дней"},null,null,"M",{"$f":"MAIN!Q365","v":0},null,{"$f":"IF(G60<>0,1,IF(OR($Q60=\"\",$Q60=0),0,IF($R60=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H60))),$Q60)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":61},null,null,null,null,null,{"$f":"IF($R61=\"^\",IF(COUNTIF(Lists!$13:$13,H61)=1,0,1),0)","v":0},{"$f":"H57","v":"ФОТ менеджеров по продаже"},{"$f":"I58","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$135","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q60/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G61<>0,1,IF(OR($Q61=\"\",$Q61=0),0,IF($R61=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H61))),$Q61)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q61-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q60/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":62},null,null,null,null,null,{"$f":"IF($R62=\"^\",IF(COUNTIF(Lists!$13:$13,H62)=1,0,1),0)","v":0},{"$f":"H57","v":"ФОТ менеджеров по продаже"},{"$f":"I58","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$136","v":"Размер доплаты"},null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,null,{"$f":"100%-Q59","v":0.5},null,{"$f":"IF(G62<>0,1,IF(OR($Q62=\"\",$Q62=0),0,IF($R62=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H62))),$Q62)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q62-(100%-Q59))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":64},null,null,null,null,null,{"$f":"IF($R64=\"^\",IF(COUNTIF(Lists!$13:$13,H64)=1,0,1),0)","v":0},{"$f":"H57","v":"ФОТ менеджеров по продаже"},{"$f":"I58","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$138","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q63/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0.33333333333333331},null,{"$f":"IF(G64<>0,1,IF(OR($Q64=\"\",$Q64=0),0,IF($R64=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H64))),$Q64)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q64-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q63/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":69}]
[{"$f":"ROW()","v":74}]
[{"$f":"ROW()","v":75},null,null,null,null,null,{"$f":"IF($R75=\"^\",IF(COUNTIF(Lists!$13:$13,H75)=1,0,1),0)","v":0},"Акцептованный GMV",null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$86","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z75:$CV75)","v":1645313510.5927174},null,null,{"$f":"IF(AA$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!AA$72*Mrkting!AA$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AA$11,BDCRM!$AP:$AP,\"<=\"&AA$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AA$3<>\"\",Mrkting!AA$72*Mrkting!AA$78*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&AA$11,BDCRM!$AP:$AP,\"<=\"&AA$12),Mrkting!AA$72*Mrkting!AA$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AA$11,BDCRM!$AP:$AP,\"<=\"&AA$12)),$Q71*AA19)))","v":172799.99999999997},{"$f":"IF(AB$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!AB$72*Mrkting!AB$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AB$11,BDCRM!$AP:$AP,\"<=\"&AB$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AB$3<>\"\",Mrkting!AB$72*Mrkting!AB$78*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&AB$11,BDCRM!$AP:$AP,\"<=\"&AB$12),Mrkting!AB$72*Mrkting!AB$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AB$11,BDCRM!$AP:$AP,\"<=\"&AB$12)),$Q71*AB19)))","v":328319.99999999994},{"$f":"IF(AC$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!AC$72*Mrkting!AC$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AC$11,BDCRM!$AP:$AP,\"<=\"&AC$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AC$3<>\"\",Mrkting!AC$72*Mrkting!AC$78*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&AC$11,BDCRM!$AP:$AP,\"<=\"&AC$12),Mrkting!AC$72*Mrkting!AC$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AC$11,BDCRM!$AP:$AP,\"<=\"&AC$12)),$Q71*AC19)))","v":1036800},{"$f":"IF(AD$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!AD$72*Mrkting!AD$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AD$11,BDCRM!$AP:$AP,\"<=\"&AD$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AD$3<>\"\",Mrkting!AD$72*Mrkting!AD$78*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&AD$11,BDCRM!$AP:$AP,\"<=\"&AD$12),Mrkting!AD$72*Mrkting!AD$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AD$11,BDCRM!$AP:$AP,\"<=\"&AD$12)),$Q71*AD19)))","v":935063.99999999988},{"$f":"IF(AE$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!AE$72*Mrkting!AE$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AE$11,BDCRM!$AP:$AP,\"<=\"&AE$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AE$3<>\"\",Mrkting!AE$72*Mrkting!AE$78*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&AE$11,BDCRM!$AP:$AP,\"<=\"&AE$12),Mrkting!AE$72*Mrkting!AE$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AE$11,BDCRM!$AP:$AP,\"<=\"&AE$12)),$Q71*AE19)))","v":606059.99999999988},{"$f":"IF(AF$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!AF$72*Mrkting!AF$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AF$11,BDCRM!$AP:$AP,\"<=\"&AF$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AF$3<>\"\",Mrkting!AF$72*Mrkting!AF$78*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&AF$11,BDCRM!$AP:$AP,\"<=\"&AF$12),Mrkting!AF$72*Mrkting!AF$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AF$11,BDCRM!$AP:$AP,\"<=\"&AF$12)),$Q71*AF19)))","v":2072725.2},{"$f":"IF(AG$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!AG$72*Mrkting!AG$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AG$11,BDCRM!$AP:$AP,\"<=\"&AG$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AG$3<>\"\",Mrkting!AG$72*Mrkting!AG$78*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&AG$11,BDCRM!$AP:$AP,\"<=\"&AG$12),Mrkting!AG$72*Mrkting!AG$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AG$11,BDCRM!$AP:$AP,\"<=\"&AG$12)),$Q71*AG19)))","v":2548661.7599999998},{"$f":"IF(AH$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!AH$72*Mrkting!AH$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AH$11,BDCRM!$AP:$AP,\"<=\"&AH$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AH$3<>\"\",Mrkting!AH$72*Mrkting!AH$78*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&AH$11,BDCRM!$AP:$AP,\"<=\"&AH$12),Mrkting!AH$72*Mrkting!AH$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AH$11,BDCRM!$AP:$AP,\"<=\"&AH$12)),$Q71*AH19)))","v":2293795.5839999993},{"$f":"IF(AI$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!AI$72*Mrkting!AI$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AI$11,BDCRM!$AP:$AP,\"<=\"&AI$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AI$3<>\"\",Mrkting!AI$72*Mrkting!AI$78*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&AI$11,BDCRM!$AP:$AP,\"<=\"&AI$12),Mrkting!AI$72*Mrkting!AI$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AI$11,BDCRM!$AP:$AP,\"<=\"&AI$12)),$Q71*AI19)))","v":1433622.24},{"$f":"IF(AJ$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!AJ$72*Mrkting!AJ$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AJ$11,BDCRM!$AP:$AP,\"<=\"&AJ$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AJ$3<>\"\",Mrkting!AJ$72*Mrkting!AJ$78*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&AJ$11,BDCRM!$AP:$AP,\"<=\"&AJ$12),Mrkting!AJ$72*Mrkting!AJ$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AJ$11,BDCRM!$AP:$AP,\"<=\"&AJ$12)),$Q71*AJ19)))","v":4245940.9440000011},{"$f":"IF(AK$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!AK$72*Mrkting!AK$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AK$11,BDCRM!$AP:$AP,\"<=\"&AK$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AK$3<>\"\",Mrkting!AK$72*Mrkting!AK$78*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&AK$11,BDCRM!$AP:$AP,\"<=\"&AK$12),Mrkting!AK$72*Mrkting!AK$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AK$11,BDCRM!$AP:$AP,\"<=\"&AK$12)),$Q71*AK19)))","v":4966012.7999999989},{"$f":"IF(AL$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!AL$72*Mrkting!AL$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AL$11,BDCRM!$AP:$AP,\"<=\"&AL$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AL$3<>\"\",Mrkting!AL$72*Mrkting!AL$78*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&AL$11,BDCRM!$AP:$AP,\"<=\"&AL$12),Mrkting!AL$72*Mrkting!AL$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AL$11,BDCRM!$AP:$AP,\"<=\"&AL$12)),$Q71*AL19)))","v":4469411.5199999996},{"$f":"IF(AM$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!AM$72*Mrkting!AM$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AM$11,BDCRM!$AP:$AP,\"<=\"&AM$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AM$3<>\"\",Mrkting!AM$72*Mrkting!AM$78*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&AM$11,BDCRM!$AP:$AP,\"<=\"&AM$12),Mrkting!AM$72*Mrkting!AM$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AM$11,BDCRM!$AP:$AP,\"<=\"&AM$12)),$Q71*AM19)))","v":2791701.1583999996},{"$f":"IF(AN$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!AN$72*Mrkting!AN$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AN$11,BDCRM!$AP:$AP,\"<=\"&AN$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AN$3<>\"\",Mrkting!AN$72*Mrkting!AN$78*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&AN$11,BDCRM!$AP:$AP,\"<=\"&AN$12),Mrkting!AN$72*Mrkting!AN$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AN$11,BDCRM!$AP:$AP,\"<=\"&AN$12)),$Q71*AN19)))","v":5304232.20096},{"$f":"IF(AO$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!AO$72*Mrkting!AO$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AO$11,BDCRM!$AP:$AP,\"<=\"&AO$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AO$3<>\"\",Mrkting!AO$72*Mrkting!AO$78*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&AO$11,BDCRM!$AP:$AP,\"<=\"&AO$12),Mrkting!AO$72*Mrkting!AO$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AO$11,BDCRM!$AP:$AP,\"<=\"&AO$12)),$Q71*AO19)))","v":8701406.2080000006},{"$f":"IF(AP$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!AP$72*Mrkting!AP$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AP$11,BDCRM!$AP:$AP,\"<=\"&AP$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AP$3<>\"\",Mrkting!AP$72*Mrkting!AP$78*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&AP$11,BDCRM!$AP:$AP,\"<=\"&AP$12),Mrkting!AP$72*Mrkting!AP$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AP$11,BDCRM!$AP:$AP,\"<=\"&AP$12)),$Q71*AP19)))","v":7847445.8879999993},{"$f":"IF(AQ$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!AQ$72*Mrkting!AQ$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AQ$11,BDCRM!$AP:$AP,\"<=\"&AQ$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AQ$3<>\"\",Mrkting!AQ$72*Mrkting!AQ$78*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&AQ$11,BDCRM!$AP:$AP,\"<=\"&AQ$12),Mrkting!AQ$72*Mrkting!AQ$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AQ$11,BDCRM!$AP:$AP,\"<=\"&AQ$12)),$Q71*AQ19)))","v":4722999.84},{"$f":"IF(AR$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!AR$72*Mrkting!AR$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AR$11,BDCRM!$AP:$AP,\"<=\"&AR$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AR$3<>\"\",Mrkting!AR$72*Mrkting!AR$78*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&AR$11,BDCRM!$AP:$AP,\"<=\"&AR$12),Mrkting!AR$72*Mrkting!AR$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AR$11,BDCRM!$AP:$AP,\"<=\"&AR$12)),$Q71*AR19)))","v":8973699.6960000005},{"$f":"IF(AS$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!AS$72*Mrkting!AS$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AS$11,BDCRM!$AP:$AP,\"<=\"&AS$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AS$3<>\"\",Mrkting!AS$72*Mrkting!AS$78*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&AS$11,BDCRM!$AP:$AP,\"<=\"&AS$12),Mrkting!AS$72*Mrkting!AS$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AS$11,BDCRM!$AP:$AP,\"<=\"&AS$12)),$Q71*AS19)))","v":10397461.294079999},{"$f":"IF(AT$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!AT$72*Mrkting!AT$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AT$11,BDCRM!$AP:$AP,\"<=\"&AT$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AT$3<>\"\",Mrkting!AT$72*Mrkting!AT$78*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&AT$11,BDCRM!$AP:$AP,\"<=\"&AT$12),Mrkting!AT$72*Mrkting!AT$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AT$11,BDCRM!$AP:$AP,\"<=\"&AT$12)),$Q71*AT19)))","v":9357715.1646719985},{"$f":"IF(AU$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!AU$72*Mrkting!AU$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AU$11,BDCRM!$AP:$AP,\"<=\"&AU$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AU$3<>\"\",Mrkting!AU$72*Mrkting!AU$78*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&AU$11,BDCRM!$AP:$AP,\"<=\"&AU$12),Mrkting!AU$72*Mrkting!AU$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AU$11,BDCRM!$AP:$AP,\"<=\"&AU$12)),$Q71*AU19)))","v":7519592.543039998},{"$f":"IF(AV$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!AV$72*Mrkting!AV$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AV$11,BDCRM!$AP:$AP,\"<=\"&AV$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AV$3<>\"\",Mrkting!AV$72*Mrkting!AV$78*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&AV$11,BDCRM!$AP:$AP,\"<=\"&AV$12),Mrkting!AV$72*Mrkting!AV$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AV$11,BDCRM!$AP:$AP,\"<=\"&AV$12)),$Q71*AV19)))","v":14316623.415791996},{"$f":"IF(AW$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!AW$72*Mrkting!AW$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AW$11,BDCRM!$AP:$AP,\"<=\"&AW$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AW$3<>\"\",Mrkting!AW$72*Mrkting!AW$78*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&AW$11,BDCRM!$AP:$AP,\"<=\"&AW$12),Mrkting!AW$72*Mrkting!AW$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AW$11,BDCRM!$AP:$AP,\"<=\"&AW$12)),$Q71*AW19)))","v":16074805.238783997},{"$f":"IF(AX$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!AX$72*Mrkting!AX$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AX$11,BDCRM!$AP:$AP,\"<=\"&AX$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AX$3<>\"\",Mrkting!AX$72*Mrkting!AX$78*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&AX$11,BDCRM!$AP:$AP,\"<=\"&AX$12),Mrkting!AX$72*Mrkting!AX$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AX$11,BDCRM!$AP:$AP,\"<=\"&AX$12)),$Q71*AX19)))","v":14467324.714905597},{"$f":"IF(AY$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!AY$72*Mrkting!AY$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AY$11,BDCRM!$AP:$AP,\"<=\"&AY$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AY$3<>\"\",Mrkting!AY$72*Mrkting!AY$78*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&AY$11,BDCRM!$AP:$AP,\"<=\"&AY$12),Mrkting!AY$72*Mrkting!AY$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AY$11,BDCRM!$AP:$AP,\"<=\"&AY$12)),$Q71*AY19)))","v":8728421.1977779195},{"$f":"IF(AZ$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!AZ$72*Mrkting!AZ$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AZ$11,BDCRM!$AP:$AP,\"<=\"&AZ$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AZ$3<>\"\",Mrkting!AZ$72*Mrkting!AZ$78*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&AZ$11,BDCRM!$AP:$AP,\"<=\"&AZ$12),Mrkting!AZ$72*Mrkting!AZ$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AZ$11,BDCRM!$AP:$AP,\"<=\"&AZ$12)),$Q71*AZ19)))","v":16584000.275778048},{"$f":"IF(BA$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!BA$72*Mrkting!BA$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BA$11,BDCRM!$AP:$AP,\"<=\"&BA$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BA$3<>\"\",Mrkting!BA$72*Mrkting!BA$78*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&BA$11,BDCRM!$AP:$AP,\"<=\"&BA$12),Mrkting!BA$72*Mrkting!BA$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BA$11,BDCRM!$AP:$AP,\"<=\"&BA$12)),$Q71*BA19)))","v":18483715.47764736},{"$f":"IF(BB$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!BB$72*Mrkting!BB$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BB$11,BDCRM!$AP:$AP,\"<=\"&BB$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BB$3<>\"\",Mrkting!BB$72*Mrkting!BB$78*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&BB$11,BDCRM!$AP:$AP,\"<=\"&BB$12),Mrkting!BB$72*Mrkting!BB$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BB$11,BDCRM!$AP:$AP,\"<=\"&BB$12)),$Q71*BB19)))","v":21608523.934421763},{"$f":"IF(BC$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!BC$72*Mrkting!BC$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BC$11,BDCRM!$AP:$AP,\"<=\"&BC$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BC$3<>\"\",Mrkting!BC$72*Mrkting!BC$78*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&BC$11,BDCRM!$AP:$AP,\"<=\"&BC$12),Mrkting!BC$72*Mrkting!BC$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BC$11,BDCRM!$AP:$AP,\"<=\"&BC$12)),$Q71*BC19)))","v":12671665.270185599},{"$f":"IF(BD$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!BD$72*Mrkting!BD$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BD$11,BDCRM!$AP:$AP,\"<=\"&BD$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BD$3<>\"\",Mrkting!BD$72*Mrkting!BD$78*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&BD$11,BDCRM!$AP:$AP,\"<=\"&BD$12),Mrkting!BD$72*Mrkting!BD$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BD$11,BDCRM!$AP:$AP,\"<=\"&BD$12)),$Q71*BD19)))","v":24076164.01335264},{"$f":"IF(BE$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!BE$72*Mrkting!BE$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BE$11,BDCRM!$AP:$AP,\"<=\"&BE$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BE$3<>\"\",Mrkting!BE$72*Mrkting!BE$78*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&BE$11,BDCRM!$AP:$AP,\"<=\"&BE$12),Mrkting!BE$72*Mrkting!BE$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BE$11,BDCRM!$AP:$AP,\"<=\"&BE$12)),$Q71*BE19)))","v":27266379.515827198},{"$f":"IF(BF$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!BF$72*Mrkting!BF$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BF$11,BDCRM!$AP:$AP,\"<=\"&BF$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BF$3<>\"\",Mrkting!BF$72*Mrkting!BF$78*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&BF$11,BDCRM!$AP:$AP,\"<=\"&BF$12),Mrkting!BF$72*Mrkting!BF$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BF$11,BDCRM!$AP:$AP,\"<=\"&BF$12)),$Q71*BF19)))","v":24539741.564244479},{"$f":"IF(BG$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!BG$72*Mrkting!BG$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BG$11,BDCRM!$AP:$AP,\"<=\"&BG$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BG$3<>\"\",Mrkting!BG$72*Mrkting!BG$78*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&BG$11,BDCRM!$AP:$AP,\"<=\"&BG$12),Mrkting!BG$72*Mrkting!BG$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BG$11,BDCRM!$AP:$AP,\"<=\"&BG$12)),$Q71*BG19)))","v":14314849.245809279},{"$f":"IF(BH$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!BH$72*Mrkting!BH$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BH$11,BDCRM!$AP:$AP,\"<=\"&BH$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BH$3<>\"\",Mrkting!BH$72*Mrkting!BH$78*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&BH$11,BDCRM!$AP:$AP,\"<=\"&BH$12),Mrkting!BH$72*Mrkting!BH$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BH$11,BDCRM!$AP:$AP,\"<=\"&BH$12)),$Q71*BH19)))","v":27253720.125337705},{"$f":"IF(BI$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!BI$72*Mrkting!BI$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BI$11,BDCRM!$AP:$AP,\"<=\"&BI$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BI$3<>\"\",Mrkting!BI$72*Mrkting!BI$78*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&BI$11,BDCRM!$AP:$AP,\"<=\"&BI$12),Mrkting!BI$72*Mrkting!BI$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BI$11,BDCRM!$AP:$AP,\"<=\"&BI$12)),$Q71*BI19)))","v":30054227.707139324},{"$f":"IF(BJ$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!BJ$72*Mrkting!BJ$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BJ$11,BDCRM!$AP:$AP,\"<=\"&BJ$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BJ$3<>\"\",Mrkting!BJ$72*Mrkting!BJ$78*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&BJ$11,BDCRM!$AP:$AP,\"<=\"&BJ$12),Mrkting!BJ$72*Mrkting!BJ$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BJ$11,BDCRM!$AP:$AP,\"<=\"&BJ$12)),$Q71*BJ19)))","v":34004211.920077637},{"$f":"IF(BK$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!BK$72*Mrkting!BK$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BK$11,BDCRM!$AP:$AP,\"<=\"&BK$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BK$3<>\"\",Mrkting!BK$72*Mrkting!BK$78*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&BK$11,BDCRM!$AP:$AP,\"<=\"&BK$12),Mrkting!BK$72*Mrkting!BK$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BK$11,BDCRM!$AP:$AP,\"<=\"&BK$12)),$Q71*BK19)))","v":20185947.835244019},{"$f":"IF(BL$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!BL$72*Mrkting!BL$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BL$11,BDCRM!$AP:$AP,\"<=\"&BL$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BL$3<>\"\",Mrkting!BL$72*Mrkting!BL$78*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&BL$11,BDCRM!$AP:$AP,\"<=\"&BL$12),Mrkting!BL$72*Mrkting!BL$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BL$11,BDCRM!$AP:$AP,\"<=\"&BL$12)),$Q71*BL19)))","v":38353300.886963636},{"$f":"IF(BM$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!BM$72*Mrkting!BM$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BM$11,BDCRM!$AP:$AP,\"<=\"&BM$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BM$3<>\"\",Mrkting!BM$72*Mrkting!BM$78*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&BM$11,BDCRM!$AP:$AP,\"<=\"&BM$12),Mrkting!BM$72*Mrkting!BM$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BM$11,BDCRM!$AP:$AP,\"<=\"&BM$12)),$Q71*BM19)))","v":42127195.482248381},{"$f":"IF(BN$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!BN$72*Mrkting!BN$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BN$11,BDCRM!$AP:$AP,\"<=\"&BN$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BN$3<>\"\",Mrkting!BN$72*Mrkting!BN$78*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&BN$11,BDCRM!$AP:$AP,\"<=\"&BN$12),Mrkting!BN$72*Mrkting!BN$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BN$11,BDCRM!$AP:$AP,\"<=\"&BN$12)),$Q71*BN19)))","v":37991537.876978874},{"$f":"IF(BO$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!BO$72*Mrkting!BO$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BO$11,BDCRM!$AP:$AP,\"<=\"&BO$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BO$3<>\"\",Mrkting!BO$72*Mrkting!BO$78*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&BO$11,BDCRM!$AP:$AP,\"<=\"&BO$12),Mrkting!BO$72*Mrkting!BO$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BO$11,BDCRM!$AP:$AP,\"<=\"&BO$12)),$Q71*BO19)))","v":21985843.678807218},{"$f":"IF(BP$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!BP$72*Mrkting!BP$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BP$11,BDCRM!$AP:$AP,\"<=\"&BP$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BP$3<>\"\",Mrkting!BP$72*Mrkting!BP$78*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&BP$11,BDCRM!$AP:$AP,\"<=\"&BP$12),Mrkting!BP$72*Mrkting!BP$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BP$11,BDCRM!$AP:$AP,\"<=\"&BP$12)),$Q71*BP19)))","v":41773102.989733711},{"$f":"IF(BQ$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!BQ$72*Mrkting!BQ$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BQ$11,BDCRM!$AP:$AP,\"<=\"&BQ$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BQ$3<>\"\",Mrkting!BQ$72*Mrkting!BQ$78*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&BQ$11,BDCRM!$AP:$AP,\"<=\"&BQ$12),Mrkting!BQ$72*Mrkting!BQ$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BQ$11,BDCRM!$AP:$AP,\"<=\"&BQ$12)),$Q71*BQ19)))","v":46739780.890030324},{"$f":"IF(BR$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!BR$72*Mrkting!BR$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BR$11,BDCRM!$AP:$AP,\"<=\"&BR$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BR$3<>\"\",Mrkting!BR$72*Mrkting!BR$78*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&BR$11,BDCRM!$AP:$AP,\"<=\"&BR$12),Mrkting!BR$72*Mrkting!BR$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BR$11,BDCRM!$AP:$AP,\"<=\"&BR$12)),$Q71*BR19)))","v":42065802.801027291},{"$f":"IF(BS$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!BS$72*Mrkting!BS$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BS$11,BDCRM!$AP:$AP,\"<=\"&BS$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BS$3<>\"\",Mrkting!BS$72*Mrkting!BS$78*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&BS$11,BDCRM!$AP:$AP,\"<=\"&BS$12),Mrkting!BS$72*Mrkting!BS$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BS$11,BDCRM!$AP:$AP,\"<=\"&BS$12)),$Q71*BS19)))","v":29784353.381846245},{"$f":"IF(BT$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!BT$72*Mrkting!BT$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BT$11,BDCRM!$AP:$AP,\"<=\"&BT$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BT$3<>\"\",Mrkting!BT$72*Mrkting!BT$78*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&BT$11,BDCRM!$AP:$AP,\"<=\"&BT$12),Mrkting!BT$72*Mrkting!BT$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BT$11,BDCRM!$AP:$AP,\"<=\"&BT$12)),$Q71*BT19)))","v":56704826.630822666},{"$f":"IF(BU$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!BU$72*Mrkting!BU$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BU$11,BDCRM!$AP:$AP,\"<=\"&BU$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BU$3<>\"\",Mrkting!BU$72*Mrkting!BU$78*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&BU$11,BDCRM!$AP:$AP,\"<=\"&BU$12),Mrkting!BU$72*Mrkting!BU$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BU$11,BDCRM!$AP:$AP,\"<=\"&BU$12)),$Q71*BU19)))","v":61900005.678870738},{"$f":"IF(BV$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!BV$72*Mrkting!BV$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BV$11,BDCRM!$AP:$AP,\"<=\"&BV$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BV$3<>\"\",Mrkting!BV$72*Mrkting!BV$78*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&BV$11,BDCRM!$AP:$AP,\"<=\"&BV$12),Mrkting!BV$72*Mrkting!BV$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BV$11,BDCRM!$AP:$AP,\"<=\"&BV$12)),$Q71*BV19)))","v":55710005.11098367},{"$f":"IF(BW$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!BW$72*Mrkting!BW$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BW$11,BDCRM!$AP:$AP,\"<=\"&BW$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BW$3<>\"\",Mrkting!BW$72*Mrkting!BW$78*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&BW$11,BDCRM!$AP:$AP,\"<=\"&BW$12),Mrkting!BW$72*Mrkting!BW$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BW$11,BDCRM!$AP:$AP,\"<=\"&BW$12)),$Q71*BW19)))","v":32762520.754638318},{"$f":"IF(BX$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!BX$72*Mrkting!BX$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BX$11,BDCRM!$AP:$AP,\"<=\"&BX$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BX$3<>\"\",Mrkting!BX$72*Mrkting!BX$78*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&BX$11,BDCRM!$AP:$AP,\"<=\"&BX$12),Mrkting!BX$72*Mrkting!BX$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BX$11,BDCRM!$AP:$AP,\"<=\"&BX$12)),$Q71*BX19)))","v":62248789.433812812},{"$f":"IF(BY$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!BY$72*Mrkting!BY$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BY$11,BDCRM!$AP:$AP,\"<=\"&BY$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BY$3<>\"\",Mrkting!BY$72*Mrkting!BY$78*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&BY$11,BDCRM!$AP:$AP,\"<=\"&BY$12),Mrkting!BY$72*Mrkting!BY$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BY$11,BDCRM!$AP:$AP,\"<=\"&BY$12)),$Q71*BY19)))","v":67784525.699251696},{"$f":"IF(BZ$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!BZ$72*Mrkting!BZ$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BZ$11,BDCRM!$AP:$AP,\"<=\"&BZ$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BZ$3<>\"\",Mrkting!BZ$72*Mrkting!BZ$78*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&BZ$11,BDCRM!$AP:$AP,\"<=\"&BZ$12),Mrkting!BZ$72*Mrkting!BZ$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BZ$11,BDCRM!$AP:$AP,\"<=\"&BZ$12)),$Q71*BZ19)))","v":61129069.244506627},{"$f":"IF(CA$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!CA$72*Mrkting!CA$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CA$11,BDCRM!$AP:$AP,\"<=\"&CA$12),IF(Periods!$Q$39=Lists!$CY$18,IF(CA$3<>\"\",Mrkting!CA$72*Mrkting!CA$78*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&CA$11,BDCRM!$AP:$AP,\"<=\"&CA$12),Mrkting!CA$72*Mrkting!CA$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CA$11,BDCRM!$AP:$AP,\"<=\"&CA$12)),$Q71*CA19)))","v":33960594.024725899},{"$f":"IF(CB$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!CB$72*Mrkting!CB$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CB$11,BDCRM!$AP:$AP,\"<=\"&CB$12),IF(Periods!$Q$39=Lists!$CY$18,IF(CB$3<>\"\",Mrkting!CB$72*Mrkting!CB$78*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&CB$11,BDCRM!$AP:$AP,\"<=\"&CB$12),Mrkting!CB$72*Mrkting!CB$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CB$11,BDCRM!$AP:$AP,\"<=\"&CB$12)),$Q71*CB19)))","v":64525128.646979213},{"$f":"IF(CC$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!CC$72*Mrkting!CC$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CC$11,BDCRM!$AP:$AP,\"<=\"&CC$12),IF(Periods!$Q$39=Lists!$CY$18,IF(CC$3<>\"\",Mrkting!CC$72*Mrkting!CC$78*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&CC$11,BDCRM!$AP:$AP,\"<=\"&CC$12),Mrkting!CC$72*Mrkting!CC$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CC$11,BDCRM!$AP:$AP,\"<=\"&CC$12)),$Q71*CC19)))","v":82274379.149801433},{"$f":"IF(CD$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!CD$72*Mrkting!CD$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CD$11,BDCRM!$AP:$AP,\"<=\"&CD$12),IF(Periods!$Q$39=Lists!$CY$18,IF(CD$3<>\"\",Mrkting!CD$72*Mrkting!CD$78*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&CD$11,BDCRM!$AP:$AP,\"<=\"&CD$12),Mrkting!CD$72*Mrkting!CD$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CD$11,BDCRM!$AP:$AP,\"<=\"&CD$12)),$Q71*CD19)))","v":74046941.234821275},{"$f":"IF(CE$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!CE$72*Mrkting!CE$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CE$11,BDCRM!$AP:$AP,\"<=\"&CE$12),IF(Periods!$Q$39=Lists!$CY$18,IF(CE$3<>\"\",Mrkting!CE$72*Mrkting!CE$78*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&CE$11,BDCRM!$AP:$AP,\"<=\"&CE$12),Mrkting!CE$72*Mrkting!CE$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CE$11,BDCRM!$AP:$AP,\"<=\"&CE$12)),$Q71*CE19)))","v":41137189.574900717},{"$f":"IF(CF$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!CF$72*Mrkting!CF$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CF$11,BDCRM!$AP:$AP,\"<=\"&CF$12),IF(Periods!$Q$39=Lists!$CY$18,IF(CF$3<>\"\",Mrkting!CF$72*Mrkting!CF$78*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&CF$11,BDCRM!$AP:$AP,\"<=\"&CF$12),Mrkting!CF$72*Mrkting!CF$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CF$11,BDCRM!$AP:$AP,\"<=\"&CF$12)),$Q71*CF19)))","v":78317609.309163392},{"$f":"IF(CG$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!CG$72*Mrkting!CG$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CG$11,BDCRM!$AP:$AP,\"<=\"&CG$12),IF(Periods!$Q$39=Lists!$CY$18,IF(CG$3<>\"\",Mrkting!CG$72*Mrkting!CG$78*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&CG$11,BDCRM!$AP:$AP,\"<=\"&CG$12),Mrkting!CG$72*Mrkting!CG$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CG$11,BDCRM!$AP:$AP,\"<=\"&CG$12)),$Q71*CG19)))","v":82439588.746487781},{"$f":"IF(CH$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!CH$72*Mrkting!CH$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CH$11,BDCRM!$AP:$AP,\"<=\"&CH$12),IF(Periods!$Q$39=Lists!$CY$18,IF(CH$3<>\"\",Mrkting!CH$72*Mrkting!CH$78*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&CH$11,BDCRM!$AP:$AP,\"<=\"&CH$12),Mrkting!CH$72*Mrkting!CH$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CH$11,BDCRM!$AP:$AP,\"<=\"&CH$12)),$Q71*CH19)))","v":74195629.871838987},{"$f":"IF(CI$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!CI$72*Mrkting!CI$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CI$11,BDCRM!$AP:$AP,\"<=\"&CI$12),IF(Periods!$Q$39=Lists!$CY$18,IF(CI$3<>\"\",Mrkting!CI$72*Mrkting!CI$78*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&CI$11,BDCRM!$AP:$AP,\"<=\"&CI$12),Mrkting!CI$72*Mrkting!CI$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CI$11,BDCRM!$AP:$AP,\"<=\"&CI$12)),$Q71*CI19)))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!CJ$72*Mrkting!CJ$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CJ$11,BDCRM!$AP:$AP,\"<=\"&CJ$12),IF(Periods!$Q$39=Lists!$CY$18,IF(CJ$3<>\"\",Mrkting!CJ$72*Mrkting!CJ$78*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&CJ$11,BDCRM!$AP:$AP,\"<=\"&CJ$12),Mrkting!CJ$72*Mrkting!CJ$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CJ$11,BDCRM!$AP:$AP,\"<=\"&CJ$12)),$Q71*CJ19)))","v":0},{"$f":"IF(CK$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!CK$72*Mrkting!CK$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CK$11,BDCRM!$AP:$AP,\"<=\"&CK$12),IF(Periods!$Q$39=Lists!$CY$18,IF(CK$3<>\"\",Mrkting!CK$72*Mrkting!CK$78*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&CK$11,BDCRM!$AP:$AP,\"<=\"&CK$12),Mrkting!CK$72*Mrkting!CK$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CK$11,BDCRM!$AP:$AP,\"<=\"&CK$12)),$Q71*CK19)))","v":0},{"$f":"IF(CL$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!CL$72*Mrkting!CL$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CL$11,BDCRM!$AP:$AP,\"<=\"&CL$12),IF(Periods!$Q$39=Lists!$CY$18,IF(CL$3<>\"\",Mrkting!CL$72*Mrkting!CL$78*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&CL$11,BDCRM!$AP:$AP,\"<=\"&CL$12),Mrkting!CL$72*Mrkting!CL$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CL$11,BDCRM!$AP:$AP,\"<=\"&CL$12)),$Q71*CL19)))","v":0},{"$f":"IF(CM$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!CM$72*Mrkting!CM$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CM$11,BDCRM!$AP:$AP,\"<=\"&CM$12),IF(Periods!$Q$39=Lists!$CY$18,IF(CM$3<>\"\",Mrkting!CM$72*Mrkting!CM$78*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&CM$11,BDCRM!$AP:$AP,\"<=\"&CM$12),Mrkting!CM$72*Mrkting!CM$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CM$11,BDCRM!$AP:$AP,\"<=\"&CM$12)),$Q71*CM19)))","v":0},{"$f":"IF(CN$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!CN$72*Mrkting!CN$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CN$11,BDCRM!$AP:$AP,\"<=\"&CN$12),IF(Periods!$Q$39=Lists!$CY$18,IF(CN$3<>\"\",Mrkting!CN$72*Mrkting!CN$78*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&CN$11,BDCRM!$AP:$AP,\"<=\"&CN$12),Mrkting!CN$72*Mrkting!CN$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CN$11,BDCRM!$AP:$AP,\"<=\"&CN$12)),$Q71*CN19)))","v":0},{"$f":"IF(CO$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!CO$72*Mrkting!CO$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CO$11,BDCRM!$AP:$AP,\"<=\"&CO$12),IF(Periods!$Q$39=Lists!$CY$18,IF(CO$3<>\"\",Mrkting!CO$72*Mrkting!CO$78*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&CO$11,BDCRM!$AP:$AP,\"<=\"&CO$12),Mrkting!CO$72*Mrkting!CO$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CO$11,BDCRM!$AP:$AP,\"<=\"&CO$12)),$Q71*CO19)))","v":0},{"$f":"IF(CP$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!CP$72*Mrkting!CP$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CP$11,BDCRM!$AP:$AP,\"<=\"&CP$12),IF(Periods!$Q$39=Lists!$CY$18,IF(CP$3<>\"\",Mrkting!CP$72*Mrkting!CP$78*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&CP$11,BDCRM!$AP:$AP,\"<=\"&CP$12),Mrkting!CP$72*Mrkting!CP$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CP$11,BDCRM!$AP:$AP,\"<=\"&CP$12)),$Q71*CP19)))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!CQ$72*Mrkting!CQ$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CQ$11,BDCRM!$AP:$AP,\"<=\"&CQ$12),IF(Periods!$Q$39=Lists!$CY$18,IF(CQ$3<>\"\",Mrkting!CQ$72*Mrkting!CQ$78*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&CQ$11,BDCRM!$AP:$AP,\"<=\"&CQ$12),Mrkting!CQ$72*Mrkting!CQ$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CQ$11,BDCRM!$AP:$AP,\"<=\"&CQ$12)),$Q71*CQ19)))","v":0},{"$f":"IF(CR$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!CR$72*Mrkting!CR$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CR$11,BDCRM!$AP:$AP,\"<=\"&CR$12),IF(Periods!$Q$39=Lists!$CY$18,IF(CR$3<>\"\",Mrkting!CR$72*Mrkting!CR$78*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&CR$11,BDCRM!$AP:$AP,\"<=\"&CR$12),Mrkting!CR$72*Mrkting!CR$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CR$11,BDCRM!$AP:$AP,\"<=\"&CR$12)),$Q71*CR19)))","v":0},{"$f":"IF(CS$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!CS$72*Mrkting!CS$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CS$11,BDCRM!$AP:$AP,\"<=\"&CS$12),IF(Periods!$Q$39=Lists!$CY$18,IF(CS$3<>\"\",Mrkting!CS$72*Mrkting!CS$78*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&CS$11,BDCRM!$AP:$AP,\"<=\"&CS$12),Mrkting!CS$72*Mrkting!CS$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CS$11,BDCRM!$AP:$AP,\"<=\"&CS$12)),$Q71*CS19)))","v":0},{"$f":"IF(CT$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!CT$72*Mrkting!CT$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CT$11,BDCRM!$AP:$AP,\"<=\"&CT$12),IF(Periods!$Q$39=Lists!$CY$18,IF(CT$3<>\"\",Mrkting!CT$72*Mrkting!CT$78*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&CT$11,BDCRM!$AP:$AP,\"<=\"&CT$12),Mrkting!CT$72*Mrkting!CT$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CT$11,BDCRM!$AP:$AP,\"<=\"&CT$12)),$Q71*CT19)))","v":0},{"$f":"IF(CU$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!CU$72*Mrkting!CU$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CU$11,BDCRM!$AP:$AP,\"<=\"&CU$12),IF(Periods!$Q$39=Lists!$CY$18,IF(CU$3<>\"\",Mrkting!CU$72*Mrkting!CU$78*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&CU$11,BDCRM!$AP:$AP,\"<=\"&CU$12),Mrkting!CU$72*Mrkting!CU$78*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CU$11,BDCRM!$AP:$AP,\"<=\"&CU$12)),$Q71*CU19)))","v":0}]
[{"$f":"ROW()","v":80}]
[{"$f":"ROW()","v":85},null,null,null,null,null,{"$f":"IF($R85=\"^\",IF(COUNTIF(Lists!$13:$13,H85)=1,0,1),0)","v":0},"Условия предоплаты от клиентов",null,null,null,null,{"$f":"Mrkting!$M$34","v":"%"}]
[{"$f":"ROW()","v":90}]
[{"$f":"ROW()","v":91},null,null,null,null,null,{"$f":"IF($R91=\"^\",IF(COUNTIF(Lists!$13:$13,H91)=1,0,1),0)","v":0},{"$f":"Items!$BS$41","v":"Поступление ДС"},null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$86","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z91:$CV91)","v":1628860375.4867904},null,null,{"$f":"IF(AA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BO:$BO,\">=\"&AA$11,BDCRM!$BO:$BO,\"<=\"&AA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BY:$BY,\">=\"&AA$11,BDCRM!$BY:$BY,\"<=\"&AA$12),SUM(AA92:AA94))))","v":171071.99999999997},{"$f":"IF(AB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BO:$BO,\">=\"&AB$11,BDCRM!$BO:$BO,\"<=\"&AB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BY:$BY,\">=\"&AB$11,BDCRM!$BY:$BY,\"<=\"&AB$12),SUM(AB92:AB94))))","v":325036.79999999993},{"$f":"IF(AC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BO:$BO,\">=\"&AC$11,BDCRM!$BO:$BO,\"<=\"&AC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BY:$BY,\">=\"&AC$11,BDCRM!$BY:$BY,\"<=\"&AC$12),SUM(AC92:AC94))))","v":1026432},{"$f":"IF(AD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BO:$BO,\">=\"&AD$11,BDCRM!$BO:$BO,\"<=\"&AD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BY:$BY,\">=\"&AD$11,BDCRM!$BY:$BY,\"<=\"&AD$12),SUM(AD92:AD94))))","v":925713.35999999987},{"$f":"IF(AE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BO:$BO,\">=\"&AE$11,BDCRM!$BO:$BO,\"<=\"&AE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BY:$BY,\">=\"&AE$11,BDCRM!$BY:$BY,\"<=\"&AE$12),SUM(AE92:AE94))))","v":599999.39999999991},{"$f":"IF(AF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BO:$BO,\">=\"&AF$11,BDCRM!$BO:$BO,\"<=\"&AF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BY:$BY,\">=\"&AF$11,BDCRM!$BY:$BY,\"<=\"&AF$12),SUM(AF92:AF94))))","v":2051997.9479999999},{"$f":"IF(AG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BO:$BO,\">=\"&AG$11,BDCRM!$BO:$BO,\"<=\"&AG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BY:$BY,\">=\"&AG$11,BDCRM!$BY:$BY,\"<=\"&AG$12),SUM(AG92:AG94))))","v":2523175.1423999998},{"$f":"IF(AH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BO:$BO,\">=\"&AH$11,BDCRM!$BO:$BO,\"<=\"&AH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BY:$BY,\">=\"&AH$11,BDCRM!$BY:$BY,\"<=\"&AH$12),SUM(AH92:AH94))))","v":2270857.6281599994},{"$f":"IF(AI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BO:$BO,\">=\"&AI$11,BDCRM!$BO:$BO,\"<=\"&AI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BY:$BY,\">=\"&AI$11,BDCRM!$BY:$BY,\"<=\"&AI$12),SUM(AI92:AI94))))","v":1419286.0175999999},{"$f":"IF(AJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BO:$BO,\">=\"&AJ$11,BDCRM!$BO:$BO,\"<=\"&AJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BY:$BY,\">=\"&AJ$11,BDCRM!$BY:$BY,\"<=\"&AJ$12),SUM(AJ92:AJ94))))","v":4203481.5345600015},{"$f":"IF(AK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BO:$BO,\">=\"&AK$11,BDCRM!$BO:$BO,\"<=\"&AK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BY:$BY,\">=\"&AK$11,BDCRM!$BY:$BY,\"<=\"&AK$12),SUM(AK92:AK94))))","v":4916352.6719999984},{"$f":"IF(AL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BO:$BO,\">=\"&AL$11,BDCRM!$BO:$BO,\"<=\"&AL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BY:$BY,\">=\"&AL$11,BDCRM!$BY:$BY,\"<=\"&AL$12),SUM(AL92:AL94))))","v":4424717.4047999997},{"$f":"IF(AM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BO:$BO,\">=\"&AM$11,BDCRM!$BO:$BO,\"<=\"&AM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BY:$BY,\">=\"&AM$11,BDCRM!$BY:$BY,\"<=\"&AM$12),SUM(AM92:AM94))))","v":2763784.1468159994},{"$f":"IF(AN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BO:$BO,\">=\"&AN$11,BDCRM!$BO:$BO,\"<=\"&AN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BY:$BY,\">=\"&AN$11,BDCRM!$BY:$BY,\"<=\"&AN$12),SUM(AN92:AN94))))","v":5251189.8789504003},{"$f":"IF(AO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BO:$BO,\">=\"&AO$11,BDCRM!$BO:$BO,\"<=\"&AO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BY:$BY,\">=\"&AO$11,BDCRM!$BY:$BY,\"<=\"&AO$12),SUM(AO92:AO94))))","v":8614392.145920001},{"$f":"IF(AP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BO:$BO,\">=\"&AP$11,BDCRM!$BO:$BO,\"<=\"&AP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BY:$BY,\">=\"&AP$11,BDCRM!$BY:$BY,\"<=\"&AP$12),SUM(AP92:AP94))))","v":7768971.4291199995},{"$f":"IF(AQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BO:$BO,\">=\"&AQ$11,BDCRM!$BO:$BO,\"<=\"&AQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BY:$BY,\">=\"&AQ$11,BDCRM!$BY:$BY,\"<=\"&AQ$12),SUM(AQ92:AQ94))))","v":4675769.8415999999},{"$f":"IF(AR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BO:$BO,\">=\"&AR$11,BDCRM!$BO:$BO,\"<=\"&AR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BY:$BY,\">=\"&AR$11,BDCRM!$BY:$BY,\"<=\"&AR$12),SUM(AR92:AR94))))","v":8883962.6990400013},{"$f":"IF(AS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BO:$BO,\">=\"&AS$11,BDCRM!$BO:$BO,\"<=\"&AS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BY:$BY,\">=\"&AS$11,BDCRM!$BY:$BY,\"<=\"&AS$12),SUM(AS92:AS94))))","v":10293486.681139199},{"$f":"IF(AT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BO:$BO,\">=\"&AT$11,BDCRM!$BO:$BO,\"<=\"&AT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BY:$BY,\">=\"&AT$11,BDCRM!$BY:$BY,\"<=\"&AT$12),SUM(AT92:AT94))))","v":9264138.0130252782},{"$f":"IF(AU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BO:$BO,\">=\"&AU$11,BDCRM!$BO:$BO,\"<=\"&AU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BY:$BY,\">=\"&AU$11,BDCRM!$BY:$BY,\"<=\"&AU$12),SUM(AU92:AU94))))","v":7444396.6176095977},{"$f":"IF(AV$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AV$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BO:$BO,\">=\"&AV$11,BDCRM!$BO:$BO,\"<=\"&AV$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BY:$BY,\">=\"&AV$11,BDCRM!$BY:$BY,\"<=\"&AV$12),SUM(AV92:AV94))))","v":14173457.181634076},{"$f":"IF(AW$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AW$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BO:$BO,\">=\"&AW$11,BDCRM!$BO:$BO,\"<=\"&AW$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BY:$BY,\">=\"&AW$11,BDCRM!$BY:$BY,\"<=\"&AW$12),SUM(AW92:AW94))))","v":15914057.186396156},{"$f":"IF(AX$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AX$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BO:$BO,\">=\"&AX$11,BDCRM!$BO:$BO,\"<=\"&AX$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BY:$BY,\">=\"&AX$11,BDCRM!$BY:$BY,\"<=\"&AX$12),SUM(AX92:AX94))))","v":14322651.467756541},{"$f":"IF(AY$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AY$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BO:$BO,\">=\"&AY$11,BDCRM!$BO:$BO,\"<=\"&AY$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BY:$BY,\">=\"&AY$11,BDCRM!$BY:$BY,\"<=\"&AY$12),SUM(AY92:AY94))))","v":8641136.9858001396},{"$f":"IF(AZ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AZ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BO:$BO,\">=\"&AZ$11,BDCRM!$BO:$BO,\"<=\"&AZ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BY:$BY,\">=\"&AZ$11,BDCRM!$BY:$BY,\"<=\"&AZ$12),SUM(AZ92:AZ94))))","v":16418160.273020267},{"$f":"IF(BA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BO:$BO,\">=\"&BA$11,BDCRM!$BO:$BO,\"<=\"&BA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BY:$BY,\">=\"&BA$11,BDCRM!$BY:$BY,\"<=\"&BA$12),SUM(BA92:BA94))))","v":18298878.322870888},{"$f":"IF(BB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BO:$BO,\">=\"&BB$11,BDCRM!$BO:$BO,\"<=\"&BB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BY:$BY,\">=\"&BB$11,BDCRM!$BY:$BY,\"<=\"&BB$12),SUM(BB92:BB94))))","v":21392438.695077546},{"$f":"IF(BC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BO:$BO,\">=\"&BC$11,BDCRM!$BO:$BO,\"<=\"&BC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BY:$BY,\">=\"&BC$11,BDCRM!$BY:$BY,\"<=\"&BC$12),SUM(BC92:BC94))))","v":12544948.617483743},{"$f":"IF(BD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BO:$BO,\">=\"&BD$11,BDCRM!$BO:$BO,\"<=\"&BD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BY:$BY,\">=\"&BD$11,BDCRM!$BY:$BY,\"<=\"&BD$12),SUM(BD92:BD94))))","v":23835402.373219114},{"$f":"IF(BE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BO:$BO,\">=\"&BE$11,BDCRM!$BO:$BO,\"<=\"&BE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BY:$BY,\">=\"&BE$11,BDCRM!$BY:$BY,\"<=\"&BE$12),SUM(BE92:BE94))))","v":26993715.720668927},{"$f":"IF(BF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BO:$BO,\">=\"&BF$11,BDCRM!$BO:$BO,\"<=\"&BF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BY:$BY,\">=\"&BF$11,BDCRM!$BY:$BY,\"<=\"&BF$12),SUM(BF92:BF94))))","v":24294344.148602035},{"$f":"IF(BG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BO:$BO,\">=\"&BG$11,BDCRM!$BO:$BO,\"<=\"&BG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BY:$BY,\">=\"&BG$11,BDCRM!$BY:$BY,\"<=\"&BG$12),SUM(BG92:BG94))))","v":14171700.753351187},{"$f":"IF(BH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BO:$BO,\">=\"&BH$11,BDCRM!$BO:$BO,\"<=\"&BH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BY:$BY,\">=\"&BH$11,BDCRM!$BY:$BY,\"<=\"&BH$12),SUM(BH92:BH94))))","v":26981182.924084328},{"$f":"IF(BI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BO:$BO,\">=\"&BI$11,BDCRM!$BO:$BO,\"<=\"&BI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BY:$BY,\">=\"&BI$11,BDCRM!$BY:$BY,\"<=\"&BI$12),SUM(BI92:BI94))))","v":29753685.43006793},{"$f":"IF(BJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BO:$BO,\">=\"&BJ$11,BDCRM!$BO:$BO,\"<=\"&BJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BY:$BY,\">=\"&BJ$11,BDCRM!$BY:$BY,\"<=\"&BJ$12),SUM(BJ92:BJ94))))","v":33664169.800876863},{"$f":"IF(BK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BO:$BO,\">=\"&BK$11,BDCRM!$BO:$BO,\"<=\"&BK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BY:$BY,\">=\"&BK$11,BDCRM!$BY:$BY,\"<=\"&BK$12),SUM(BK92:BK94))))","v":19984088.35689158},{"$f":"IF(BL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BO:$BO,\">=\"&BL$11,BDCRM!$BO:$BO,\"<=\"&BL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BY:$BY,\">=\"&BL$11,BDCRM!$BY:$BY,\"<=\"&BL$12),SUM(BL92:BL94))))","v":37969767.878094003},{"$f":"IF(BM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BO:$BO,\">=\"&BM$11,BDCRM!$BO:$BO,\"<=\"&BM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BY:$BY,\">=\"&BM$11,BDCRM!$BY:$BY,\"<=\"&BM$12),SUM(BM92:BM94))))","v":41705923.5274259},{"$f":"IF(BN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BO:$BO,\">=\"&BN$11,BDCRM!$BO:$BO,\"<=\"&BN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BY:$BY,\">=\"&BN$11,BDCRM!$BY:$BY,\"<=\"&BN$12),SUM(BN92:BN94))))","v":37611622.498209082},{"$f":"IF(BO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BO:$BO,\">=\"&BO$11,BDCRM!$BO:$BO,\"<=\"&BO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BY:$BY,\">=\"&BO$11,BDCRM!$BY:$BY,\"<=\"&BO$12),SUM(BO92:BO94))))","v":21765985.242019147},{"$f":"IF(BP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BO:$BO,\">=\"&BP$11,BDCRM!$BO:$BO,\"<=\"&BP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BY:$BY,\">=\"&BP$11,BDCRM!$BY:$BY,\"<=\"&BP$12),SUM(BP92:BP94))))","v":41355371.959836371},{"$f":"IF(BQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BO:$BO,\">=\"&BQ$11,BDCRM!$BO:$BO,\"<=\"&BQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BY:$BY,\">=\"&BQ$11,BDCRM!$BY:$BY,\"<=\"&BQ$12),SUM(BQ92:BQ94))))","v":46272383.08113002},{"$f":"IF(BR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BO:$BO,\">=\"&BR$11,BDCRM!$BO:$BO,\"<=\"&BR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BY:$BY,\">=\"&BR$11,BDCRM!$BY:$BY,\"<=\"&BR$12),SUM(BR92:BR94))))","v":41645144.773017019},{"$f":"IF(BS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BO:$BO,\">=\"&BS$11,BDCRM!$BO:$BO,\"<=\"&BS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BY:$BY,\">=\"&BS$11,BDCRM!$BY:$BY,\"<=\"&BS$12),SUM(BS92:BS94))))","v":29486509.848027784},{"$f":"IF(BT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BO:$BO,\">=\"&BT$11,BDCRM!$BO:$BO,\"<=\"&BT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BY:$BY,\">=\"&BT$11,BDCRM!$BY:$BY,\"<=\"&BT$12),SUM(BT92:BT94))))","v":56137778.36451444},{"$f":"IF(BU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BO:$BO,\">=\"&BU$11,BDCRM!$BO:$BO,\"<=\"&BU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BY:$BY,\">=\"&BU$11,BDCRM!$BY:$BY,\"<=\"&BU$12),SUM(BU92:BU94))))","v":61281005.622082032},{"$f":"IF(BV$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BV$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BO:$BO,\">=\"&BV$11,BDCRM!$BO:$BO,\"<=\"&BV$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BY:$BY,\">=\"&BV$11,BDCRM!$BY:$BY,\"<=\"&BV$12),SUM(BV92:BV94))))","v":55152905.059873834},{"$f":"IF(BW$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BW$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BO:$BO,\">=\"&BW$11,BDCRM!$BO:$BO,\"<=\"&BW$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BY:$BY,\">=\"&BW$11,BDCRM!$BY:$BY,\"<=\"&BW$12),SUM(BW92:BW94))))","v":32434895.547091935},{"$f":"IF(BX$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BX$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BO:$BO,\">=\"&BX$11,BDCRM!$BO:$BO,\"<=\"&BX$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BY:$BY,\">=\"&BX$11,BDCRM!$BY:$BY,\"<=\"&BX$12),SUM(BX92:BX94))))","v":61626301.539474681},{"$f":"IF(BY$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BY$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BO:$BO,\">=\"&BY$11,BDCRM!$BO:$BO,\"<=\"&BY$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BY:$BY,\">=\"&BY$11,BDCRM!$BY:$BY,\"<=\"&BY$12),SUM(BY92:BY94))))","v":67106680.442259178},{"$f":"IF(BZ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BZ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BO:$BO,\">=\"&BZ$11,BDCRM!$BO:$BO,\"<=\"&BZ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BY:$BY,\">=\"&BZ$11,BDCRM!$BY:$BY,\"<=\"&BZ$12),SUM(BZ92:BZ94))))","v":60517778.552061558},{"$f":"IF(CA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BO:$BO,\">=\"&CA$11,BDCRM!$BO:$BO,\"<=\"&CA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BY:$BY,\">=\"&CA$11,BDCRM!$BY:$BY,\"<=\"&CA$12),SUM(CA92:CA94))))","v":33620988.084478639},{"$f":"IF(CB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BO:$BO,\">=\"&CB$11,BDCRM!$BO:$BO,\"<=\"&CB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BY:$BY,\">=\"&CB$11,BDCRM!$BY:$BY,\"<=\"&CB$12),SUM(CB92:CB94))))","v":63879877.360509418},{"$f":"IF(CC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BO:$BO,\">=\"&CC$11,BDCRM!$BO:$BO,\"<=\"&CC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BY:$BY,\">=\"&CC$11,BDCRM!$BY:$BY,\"<=\"&CC$12),SUM(CC92:CC94))))","v":81451635.358303413},{"$f":"IF(CD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BO:$BO,\">=\"&CD$11,BDCRM!$BO:$BO,\"<=\"&CD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BY:$BY,\">=\"&CD$11,BDCRM!$BY:$BY,\"<=\"&CD$12),SUM(CD92:CD94))))","v":73306471.822473064},{"$f":"IF(CE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BO:$BO,\">=\"&CE$11,BDCRM!$BO:$BO,\"<=\"&CE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BY:$BY,\">=\"&CE$11,BDCRM!$BY:$BY,\"<=\"&CE$12),SUM(CE92:CE94))))","v":40725817.679151706},{"$f":"IF(CF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BO:$BO,\">=\"&CF$11,BDCRM!$BO:$BO,\"<=\"&CF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BY:$BY,\">=\"&CF$11,BDCRM!$BY:$BY,\"<=\"&CF$12),SUM(CF92:CF94))))","v":77534433.216071755},{"$f":"IF(CG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BO:$BO,\">=\"&CG$11,BDCRM!$BO:$BO,\"<=\"&CG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BY:$BY,\">=\"&CG$11,BDCRM!$BY:$BY,\"<=\"&CG$12),SUM(CG92:CG94))))","v":81615192.8590229},{"$f":"IF(CH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BO:$BO,\">=\"&CH$11,BDCRM!$BO:$BO,\"<=\"&CH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BY:$BY,\">=\"&CH$11,BDCRM!$BY:$BY,\"<=\"&CH$12),SUM(CH92:CH94))))","v":73453673.573120594},{"$f":"IF(CI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BO:$BO,\">=\"&CI$11,BDCRM!$BO:$BO,\"<=\"&CI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BY:$BY,\">=\"&CI$11,BDCRM!$BY:$BY,\"<=\"&CI$12),SUM(CI92:CI94))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BO:$BO,\">=\"&CJ$11,BDCRM!$BO:$BO,\"<=\"&CJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BY:$BY,\">=\"&CJ$11,BDCRM!$BY:$BY,\"<=\"&CJ$12),SUM(CJ92:CJ94))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BO:$BO,\">=\"&CK$11,BDCRM!$BO:$BO,\"<=\"&CK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BY:$BY,\">=\"&CK$11,BDCRM!$BY:$BY,\"<=\"&CK$12),SUM(CK92:CK94))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BO:$BO,\">=\"&CL$11,BDCRM!$BO:$BO,\"<=\"&CL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BY:$BY,\">=\"&CL$11,BDCRM!$BY:$BY,\"<=\"&CL$12),SUM(CL92:CL94))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BO:$BO,\">=\"&CM$11,BDCRM!$BO:$BO,\"<=\"&CM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BY:$BY,\">=\"&CM$11,BDCRM!$BY:$BY,\"<=\"&CM$12),SUM(CM92:CM94))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BO:$BO,\">=\"&CN$11,BDCRM!$BO:$BO,\"<=\"&CN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BY:$BY,\">=\"&CN$11,BDCRM!$BY:$BY,\"<=\"&CN$12),SUM(CN92:CN94))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BO:$BO,\">=\"&CO$11,BDCRM!$BO:$BO,\"<=\"&CO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BY:$BY,\">=\"&CO$11,BDCRM!$BY:$BY,\"<=\"&CO$12),SUM(CO92:CO94))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BO:$BO,\">=\"&CP$11,BDCRM!$BO:$BO,\"<=\"&CP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BY:$BY,\">=\"&CP$11,BDCRM!$BY:$BY,\"<=\"&CP$12),SUM(CP92:CP94))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BO:$BO,\">=\"&CQ$11,BDCRM!$BO:$BO,\"<=\"&CQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BY:$BY,\">=\"&CQ$11,BDCRM!$BY:$BY,\"<=\"&CQ$12),SUM(CQ92:CQ94))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BO:$BO,\">=\"&CR$11,BDCRM!$BO:$BO,\"<=\"&CR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BY:$BY,\">=\"&CR$11,BDCRM!$BY:$BY,\"<=\"&CR$12),SUM(CR92:CR94))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BO:$BO,\">=\"&CS$11,BDCRM!$BO:$BO,\"<=\"&CS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BY:$BY,\">=\"&CS$11,BDCRM!$BY:$BY,\"<=\"&CS$12),SUM(CS92:CS94))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BO:$BO,\">=\"&CT$11,BDCRM!$BO:$BO,\"<=\"&CT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BY:$BY,\">=\"&CT$11,BDCRM!$BY:$BY,\"<=\"&CT$12),SUM(CT92:CT94))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BO:$BO,\">=\"&CU$11,BDCRM!$BO:$BO,\"<=\"&CU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H91,BDCRM!$BI:$BI,$I17,BDCRM!$BM:$BM,$Q91,BDCRM!$BY:$BY,\">=\"&CU$11,BDCRM!$BY:$BY,\"<=\"&CU$12),SUM(CU92:CU94))))","v":0}]
[{"$f":"ROW()","v":99},null,null,null,null,null,{"$f":"IF($R99=\"^\",IF(COUNTIF(Lists!$13:$13,H99)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},{"$f":"Mrkting!$I$205","v":"Конечная дата начисления расхода"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"M",{"$f":"MAIN!Q379","v":"00:00:00"},"^",{"$f":"IF(G99<>0,1,IF(OR($Q99=\"\",$Q99=0),0,IF($R99=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H99))),$Q99)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":102},null,null,null,null,null,{"$f":"IF($R102=\"^\",IF(COUNTIF(Lists!$13:$13,H102)=1,0,1),0)","v":0},{"$f":"H96","v":"Прочие расходы отдела продаж"},{"$f":"Mrkting!$I$208","v":"Средняя стоимость расхода за 1 единицу"},null,null,null,{"$f":"Mrkting!$M$86","v":"руб."},null,null,"M",{"$f":"MAIN!Q381","v":20000},null,{"$f":"IF(G102<>0,1,IF(OR($Q102=\"\",$Q102=0),0,IF($R102=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H102))),$Q102)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":107},null,null,null,null,null,{"$f":"IF($R107=\"^\",IF(COUNTIF(Lists!$13:$13,H107)=1,0,1),0)","v":0},{"$f":"H105","v":"Прочие расходы отдела продаж"},{"$f":"I106","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$133","v":"Размер предоплаты"},null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,"M",{"$f":"MAIN!Q386","v":1},null,{"$f":"IF(G107<>0,1,IF(OR($Q107=\"\",$Q107=0),0,IF($R107=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H107))),$Q107)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":108},null,null,null,null,null,{"$f":"IF($R108=\"^\",IF(COUNTIF(Lists!$13:$13,H108)=1,0,1),0)","v":0},{"$f":"H105","v":"Прочие расходы отдела продаж"},{"$f":"I106","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$134","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$134","v":"кол-во дней"},null,null,"M",{"$f":"MAIN!Q387","v":0},null,{"$f":"IF(G108<>0,1,IF(OR($Q108=\"\",$Q108=0),0,IF($R108=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H108))),$Q108)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":113}]
[{"$f":"ROW()","v":118},null,null,null,null,null,{"$f":"IF($R118=\"^\",IF(COUNTIF(Lists!$13:$13,H118)=1,0,1),0)","v":0},"Завершение расчетов",null,null,null,{"$f":"\"конец \"&K16&\" блока продаж\"","v":"конец 1 блока продаж"}]
[{"$f":"ROW()","v":123},null,null,null,null,null,{"$f":"IF($R123=\"^\",IF(COUNTIF(Lists!$13:$13,H123)=1,0,1),0)","v":0},{"$f":"H122","v":"Валовой поток контактов"},{"$f":"IF(OR(K122=0,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,K122)=0),\"нет продукта\",INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,K122)))","v":"Продукт-2"},null,null,{"$f":"K122","v":2},{"$f":"Mrkting!$M$66","v":"кол-во заказов"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z123:$CV123)","v":646959.19999999995},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H123,Mrkting!$I:$I,$I123))","v":80},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H123,Mrkting!$I:$I,$I123))","v":152},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H123,Mrkting!$I:$I,$I123))","v":480},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H123,Mrkting!$I:$I,$I123))","v":432},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H123,Mrkting!$I:$I,$I123))","v":280},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H123,Mrkting!$I:$I,$I123))","v":957.6},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H123,Mrkting!$I:$I,$I123))","v":1152},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H123,Mrkting!$I:$I,$I123))","v":1036.8},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H123,Mrkting!$I:$I,$I123))","v":648.00000000000011},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H123,Mrkting!$I:$I,$I123))","v":1915.2000000000005},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H123,Mrkting!$I:$I,$I123))","v":2240},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H123,Mrkting!$I:$I,$I123))","v":2016},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H123,Mrkting!$I:$I,$I123))","v":1232},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H123,Mrkting!$I:$I,$I123))","v":2340.8000000000002},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H123,Mrkting!$I:$I,$I123))","v":3840},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H123,Mrkting!$I:$I,$I123))","v":3456},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H123,Mrkting!$I:$I,$I123))","v":2080.0000000000005},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H123,Mrkting!$I:$I,$I123))","v":3952},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H123,Mrkting!$I:$I,$I123))","v":4480.0000000000009},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H123,Mrkting!$I:$I,$I123))","v":4032.0000000000009},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H123,Mrkting!$I:$I,$I123))","v":3240},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H123,Mrkting!$I:$I,$I123))","v":6156},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H123,Mrkting!$I:$I,$I123))","v":6912},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H123,Mrkting!$I:$I,$I123))","v":6220.8},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H123,Mrkting!$I:$I,$I123))","v":3672},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H123,Mrkting!$I:$I,$I123))","v":6976.8},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H123,Mrkting!$I:$I,$I123))","v":7776.0000000000018},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H123,Mrkting!$I:$I,$I123))","v":9072.0000000000018},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H123,Mrkting!$I:$I,$I123))","v":5320},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H123,Mrkting!$I:$I,$I123))","v":10108},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H123,Mrkting!$I:$I,$I123))","v":11200},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H123,Mrkting!$I:$I,$I123))","v":10080},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H123,Mrkting!$I:$I,$I123))","v":5880.0000000000009},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H123,Mrkting!$I:$I,$I123))","v":11172},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H123,Mrkting!$I:$I,$I123))","v":12320.000000000002},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H123,Mrkting!$I:$I,$I123))","v":13939.2},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H123,Mrkting!$I:$I,$I123))","v":8096.0000000000018},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H123,Mrkting!$I:$I,$I123))","v":15382.400000000003},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H123,Mrkting!$I:$I,$I123))","v":16896},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H123,Mrkting!$I:$I,$I123))","v":15206.400000000001},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H123,Mrkting!$I:$I,$I123))","v":8800},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H123,Mrkting!$I:$I,$I123))","v":16720},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H123,Mrkting!$I:$I,$I123))","v":18304.000000000004},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H123,Mrkting!$I:$I,$I123))","v":16473.600000000002},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H123,Mrkting!$I:$I,$I123))","v":11664},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H123,Mrkting!$I:$I,$I123))","v":22161.600000000002},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H123,Mrkting!$I:$I,$I123))","v":24192},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H123,Mrkting!$I:$I,$I123))","v":21772.800000000003},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H123,Mrkting!$I:$I,$I123))","v":12528},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H123,Mrkting!$I:$I,$I123))","v":23803.200000000001},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H123,Mrkting!$I:$I,$I123))","v":25920.000000000004},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H123,Mrkting!$I:$I,$I123))","v":23328.000000000004},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H123,Mrkting!$I:$I,$I123))","v":12960},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H123,Mrkting!$I:$I,$I123))","v":24624},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H123,Mrkting!$I:$I,$I123))","v":30720},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H123,Mrkting!$I:$I,$I123))","v":27648},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H123,Mrkting!$I:$I,$I123))","v":15360},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H123,Mrkting!$I:$I,$I123))","v":29184},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H123,Mrkting!$I:$I,$I123))","v":30720},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H123,Mrkting!$I:$I,$I123))","v":27648},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H123,Mrkting!$I:$I,$I123))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H123,Mrkting!$I:$I,$I123))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H123,Mrkting!$I:$I,$I123))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H123,Mrkting!$I:$I,$I123))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H123,Mrkting!$I:$I,$I123))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H123,Mrkting!$I:$I,$I123))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H123,Mrkting!$I:$I,$I123))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H123,Mrkting!$I:$I,$I123))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H123,Mrkting!$I:$I,$I123))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H123,Mrkting!$I:$I,$I123))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H123,Mrkting!$I:$I,$I123))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H123,Mrkting!$I:$I,$I123))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H123,Mrkting!$I:$I,$I123))","v":0}]
[{"$f":"ROW()","v":124},null,null,null,null,null,{"$f":"IF($R124=\"^\",IF(COUNTIF(Lists!$13:$13,H124)=1,0,1),0)","v":0},{"$f":"Mrkting!$H$120","v":"Общий оборот (GMV) с учетом скидок"}]
[{"$f":"ROW()","v":129},null,null,null,null,null,{"$f":"IF($R129=\"^\",IF(COUNTIF(Lists!$13:$13,H129)=1,0,1),0)","v":0},{"$f":"H127","v":"Коммерческие затраты на один контакт/заказ"},{"$f":"Items!$AD$17","v":"Консультационные расходы"},null,null,null,{"$f":"Sales!$M$22","v":"руб. // %"},null,null,"M",{"$f":"MAIN!Q395","v":25},null,{"$f":"IF(G129<>0,1,IF(OR($Q129=\"\",$Q129=0),0,IF($R129=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H129))),$Q129)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":134}]
[{"$f":"ROW()","v":140},null,null,null,null,null,{"$f":"IF($R140=\"^\",IF(COUNTIF(Lists!$13:$13,H140)=1,0,1),0)","v":0},{"$f":"H135","v":"Прямые переменные коммерческие расходы"},{"$f":"I136","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$136","v":"Размер доплаты"},null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,null,{"$f":"100%-Q137","v":0.7},null,{"$f":"IF(G140<>0,1,IF(OR($Q140=\"\",$Q140=0),0,IF($R140=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H140))),$Q140)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q140-(100%-Q137))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":141},null,null,null,null,null,{"$f":"IF($R141=\"^\",IF(COUNTIF(Lists!$13:$13,H141)=1,0,1),0)","v":0},{"$f":"H135","v":"Прямые переменные коммерческие расходы"},{"$f":"I136","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$137","v":"Период оборачиваемости доплат (срок)"},null,null,{"$f":"Mrkting!$M$134","v":"кол-во дней"},null,null,"M",{"$f":"MAIN!Q403","v":30},null,{"$f":"IF(G141<>0,1,IF(OR($Q141=\"\",$Q141=0),0,IF($R141=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H141))),$Q141)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":146},null,null,null,null,null,{"$f":"IF($R146=\"^\",IF(COUNTIF(Lists!$13:$13,H146)=1,0,1),0)","v":0},{"$f":"H144","v":"Прямые переменные коммерческие расходы"},{"$f":"I145","v":"Срок цикла продаж и производства"},{"$f":"Mrkting!$J$138","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q145/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G146<>0,1,IF(OR($Q146=\"\",$Q146=0),0,IF($R146=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H146))),$Q146)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q146-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q145/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":151},null,null,null,null,null,{"$f":"IF($R151=\"^\",IF(COUNTIF(Lists!$13:$13,H151)=1,0,1),0)","v":0},{"$f":"H149","v":"Затраты времени на один контакт/заказ"},{"$f":"Lists!$BK$17","v":"информирование о ценах и условиях"},null,null,null,{"$f":"Sales!$M$44","v":"кол-во минут // %"},null,null,"M",{"$f":"MAIN!Q410","v":5},null,{"$f":"IF(G151<>0,1,IF(OR($Q151=\"\",$Q151=0),0,IF($R151=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H151))),$Q151)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":156}]
[{"$f":"ROW()","v":157},null,null,null,null,null,{"$f":"IF($R157=\"^\",IF(COUNTIF(Lists!$13:$13,H157)=1,0,1),0)","v":0},{"$f":"Sales!$H$51","v":"Потребность в сотрудниках отдела продаж"},null,null,null,null,{"$f":"Sales!$M$51","v":"кол-во сотр.*пер."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z157:$CV157)","v":440.15644444444445},null,null,{"$f":"IF(AA$11=\"\",0,IF(SUM($Z155:AA155)=0,0,IF(MAX($Z157:Z157)>IF(Macro!$Q$20=0,0,AA155/Macro!$Q$20),MAX($Z157:Z157),IF(Macro!$Q$20=0,0,AA155/Macro!$Q$20))))","v":4.7222222222222214E-2},{"$f":"IF(AB$11=\"\",0,IF(SUM($Z155:AB155)=0,0,IF(MAX($Z157:AA157)>IF(Macro!$Q$20=0,0,AB155/Macro!$Q$20),MAX($Z157:AA157),IF(Macro!$Q$20=0,0,AB155/Macro!$Q$20))))","v":8.9722222222222217E-2},{"$f":"IF(AC$11=\"\",0,IF(SUM($Z155:AC155)=0,0,IF(MAX($Z157:AB157)>IF(Macro!$Q$20=0,0,AC155/Macro!$Q$20),MAX($Z157:AB157),IF(Macro!$Q$20=0,0,AC155/Macro!$Q$20))))","v":0.28333333333333333},{"$f":"IF(AD$11=\"\",0,IF(SUM($Z155:AD155)=0,0,IF(MAX($Z157:AC157)>IF(Macro!$Q$20=0,0,AD155/Macro!$Q$20),MAX($Z157:AC157),IF(Macro!$Q$20=0,0,AD155/Macro!$Q$20))))","v":0.28333333333333333},{"$f":"IF(AE$11=\"\",0,IF(SUM($Z155:AE155)=0,0,IF(MAX($Z157:AD157)>IF(Macro!$Q$20=0,0,AE155/Macro!$Q$20),MAX($Z157:AD157),IF(Macro!$Q$20=0,0,AE155/Macro!$Q$20))))","v":0.28333333333333333},{"$f":"IF(AF$11=\"\",0,IF(SUM($Z155:AF155)=0,0,IF(MAX($Z157:AE157)>IF(Macro!$Q$20=0,0,AF155/Macro!$Q$20),MAX($Z157:AE157),IF(Macro!$Q$20=0,0,AF155/Macro!$Q$20))))","v":0.56525000000000003},{"$f":"IF(AG$11=\"\",0,IF(SUM($Z155:AG155)=0,0,IF(MAX($Z157:AF157)>IF(Macro!$Q$20=0,0,AG155/Macro!$Q$20),MAX($Z157:AF157),IF(Macro!$Q$20=0,0,AG155/Macro!$Q$20))))","v":0.67999999999999994},{"$f":"IF(AH$11=\"\",0,IF(SUM($Z155:AH155)=0,0,IF(MAX($Z157:AG157)>IF(Macro!$Q$20=0,0,AH155/Macro!$Q$20),MAX($Z157:AG157),IF(Macro!$Q$20=0,0,AH155/Macro!$Q$20))))","v":0.67999999999999994},{"$f":"IF(AI$11=\"\",0,IF(SUM($Z155:AI155)=0,0,IF(MAX($Z157:AH157)>IF(Macro!$Q$20=0,0,AI155/Macro!$Q$20),MAX($Z157:AH157),IF(Macro!$Q$20=0,0,AI155/Macro!$Q$20))))","v":0.67999999999999994},{"$f":"IF(AJ$11=\"\",0,IF(SUM($Z155:AJ155)=0,0,IF(MAX($Z157:AI157)>IF(Macro!$Q$20=0,0,AJ155/Macro!$Q$20),MAX($Z157:AI157),IF(Macro!$Q$20=0,0,AJ155/Macro!$Q$20))))","v":1.1305000000000003},{"$f":"IF(AK$11=\"\",0,IF(SUM($Z155:AK155)=0,0,IF(MAX($Z157:AJ157)>IF(Macro!$Q$20=0,0,AK155/Macro!$Q$20),MAX($Z157:AJ157),IF(Macro!$Q$20=0,0,AK155/Macro!$Q$20))))","v":1.3222222222222222},{"$f":"IF(AL$11=\"\",0,IF(SUM($Z155:AL155)=0,0,IF(MAX($Z157:AK157)>IF(Macro!$Q$20=0,0,AL155/Macro!$Q$20),MAX($Z157:AK157),IF(Macro!$Q$20=0,0,AL155/Macro!$Q$20))))","v":1.3222222222222222},{"$f":"IF(AM$11=\"\",0,IF(SUM($Z155:AM155)=0,0,IF(MAX($Z157:AL157)>IF(Macro!$Q$20=0,0,AM155/Macro!$Q$20),MAX($Z157:AL157),IF(Macro!$Q$20=0,0,AM155/Macro!$Q$20))))","v":1.3222222222222222},{"$f":"IF(AN$11=\"\",0,IF(SUM($Z155:AN155)=0,0,IF(MAX($Z157:AM157)>IF(Macro!$Q$20=0,0,AN155/Macro!$Q$20),MAX($Z157:AM157),IF(Macro!$Q$20=0,0,AN155/Macro!$Q$20))))","v":1.3817222222222223},{"$f":"IF(AO$11=\"\",0,IF(SUM($Z155:AO155)=0,0,IF(MAX($Z157:AN157)>IF(Macro!$Q$20=0,0,AO155/Macro!$Q$20),MAX($Z157:AN157),IF(Macro!$Q$20=0,0,AO155/Macro!$Q$20))))","v":2.2666666666666666},{"$f":"IF(AP$11=\"\",0,IF(SUM($Z155:AP155)=0,0,IF(MAX($Z157:AO157)>IF(Macro!$Q$20=0,0,AP155/Macro!$Q$20),MAX($Z157:AO157),IF(Macro!$Q$20=0,0,AP155/Macro!$Q$20))))","v":2.2666666666666666},{"$f":"IF(AQ$11=\"\",0,IF(SUM($Z155:AQ155)=0,0,IF(MAX($Z157:AP157)>IF(Macro!$Q$20=0,0,AQ155/Macro!$Q$20),MAX($Z157:AP157),IF(Macro!$Q$20=0,0,AQ155/Macro!$Q$20))))","v":2.2666666666666666},{"$f":"IF(AR$11=\"\",0,IF(SUM($Z155:AR155)=0,0,IF(MAX($Z157:AQ157)>IF(Macro!$Q$20=0,0,AR155/Macro!$Q$20),MAX($Z157:AQ157),IF(Macro!$Q$20=0,0,AR155/Macro!$Q$20))))","v":2.3327777777777778},{"$f":"IF(AS$11=\"\",0,IF(SUM($Z155:AS155)=0,0,IF(MAX($Z157:AR157)>IF(Macro!$Q$20=0,0,AS155/Macro!$Q$20),MAX($Z157:AR157),IF(Macro!$Q$20=0,0,AS155/Macro!$Q$20))))","v":2.6444444444444448},{"$f":"IF(AT$11=\"\",0,IF(SUM($Z155:AT155)=0,0,IF(MAX($Z157:AS157)>IF(Macro!$Q$20=0,0,AT155/Macro!$Q$20),MAX($Z157:AS157),IF(Macro!$Q$20=0,0,AT155/Macro!$Q$20))))","v":2.6444444444444448},{"$f":"IF(AU$11=\"\",0,IF(SUM($Z155:AU155)=0,0,IF(MAX($Z157:AT157)>IF(Macro!$Q$20=0,0,AU155/Macro!$Q$20),MAX($Z157:AT157),IF(Macro!$Q$20=0,0,AU155/Macro!$Q$20))))","v":2.6444444444444448},{"$f":"IF(AV$11=\"\",0,IF(SUM($Z155:AV155)=0,0,IF(MAX($Z157:AU157)>IF(Macro!$Q$20=0,0,AV155/Macro!$Q$20),MAX($Z157:AU157),IF(Macro!$Q$20=0,0,AV155/Macro!$Q$20))))","v":3.63375},{"$f":"IF(AW$11=\"\",0,IF(SUM($Z155:AW155)=0,0,IF(MAX($Z157:AV157)>IF(Macro!$Q$20=0,0,AW155/Macro!$Q$20),MAX($Z157:AV157),IF(Macro!$Q$20=0,0,AW155/Macro!$Q$20))))","v":4.08},{"$f":"IF(AX$11=\"\",0,IF(SUM($Z155:AX155)=0,0,IF(MAX($Z157:AW157)>IF(Macro!$Q$20=0,0,AX155/Macro!$Q$20),MAX($Z157:AW157),IF(Macro!$Q$20=0,0,AX155/Macro!$Q$20))))","v":4.08},{"$f":"IF(AY$11=\"\",0,IF(SUM($Z155:AY155)=0,0,IF(MAX($Z157:AX157)>IF(Macro!$Q$20=0,0,AY155/Macro!$Q$20),MAX($Z157:AX157),IF(Macro!$Q$20=0,0,AY155/Macro!$Q$20))))","v":4.08},{"$f":"IF(AZ$11=\"\",0,IF(SUM($Z155:AZ155)=0,0,IF(MAX($Z157:AY157)>IF(Macro!$Q$20=0,0,AZ155/Macro!$Q$20),MAX($Z157:AY157),IF(Macro!$Q$20=0,0,AZ155/Macro!$Q$20))))","v":4.1182499999999997},{"$f":"IF(BA$11=\"\",0,IF(SUM($Z155:BA155)=0,0,IF(MAX($Z157:AZ157)>IF(Macro!$Q$20=0,0,BA155/Macro!$Q$20),MAX($Z157:AZ157),IF(Macro!$Q$20=0,0,BA155/Macro!$Q$20))))","v":4.5900000000000007},{"$f":"IF(BB$11=\"\",0,IF(SUM($Z155:BB155)=0,0,IF(MAX($Z157:BA157)>IF(Macro!$Q$20=0,0,BB155/Macro!$Q$20),MAX($Z157:BA157),IF(Macro!$Q$20=0,0,BB155/Macro!$Q$20))))","v":5.3550000000000013},{"$f":"IF(BC$11=\"\",0,IF(SUM($Z155:BC155)=0,0,IF(MAX($Z157:BB157)>IF(Macro!$Q$20=0,0,BC155/Macro!$Q$20),MAX($Z157:BB157),IF(Macro!$Q$20=0,0,BC155/Macro!$Q$20))))","v":5.3550000000000013},{"$f":"IF(BD$11=\"\",0,IF(SUM($Z155:BD155)=0,0,IF(MAX($Z157:BC157)>IF(Macro!$Q$20=0,0,BD155/Macro!$Q$20),MAX($Z157:BC157),IF(Macro!$Q$20=0,0,BD155/Macro!$Q$20))))","v":5.9665277777777783},{"$f":"IF(BE$11=\"\",0,IF(SUM($Z155:BE155)=0,0,IF(MAX($Z157:BD157)>IF(Macro!$Q$20=0,0,BE155/Macro!$Q$20),MAX($Z157:BD157),IF(Macro!$Q$20=0,0,BE155/Macro!$Q$20))))","v":6.6111111111111107},{"$f":"IF(BF$11=\"\",0,IF(SUM($Z155:BF155)=0,0,IF(MAX($Z157:BE157)>IF(Macro!$Q$20=0,0,BF155/Macro!$Q$20),MAX($Z157:BE157),IF(Macro!$Q$20=0,0,BF155/Macro!$Q$20))))","v":6.6111111111111107},{"$f":"IF(BG$11=\"\",0,IF(SUM($Z155:BG155)=0,0,IF(MAX($Z157:BF157)>IF(Macro!$Q$20=0,0,BG155/Macro!$Q$20),MAX($Z157:BF157),IF(Macro!$Q$20=0,0,BG155/Macro!$Q$20))))","v":6.6111111111111107},{"$f":"IF(BH$11=\"\",0,IF(SUM($Z155:BH155)=0,0,IF(MAX($Z157:BG157)>IF(Macro!$Q$20=0,0,BH155/Macro!$Q$20),MAX($Z157:BG157),IF(Macro!$Q$20=0,0,BH155/Macro!$Q$20))))","v":6.6111111111111107},{"$f":"IF(BI$11=\"\",0,IF(SUM($Z155:BI155)=0,0,IF(MAX($Z157:BH157)>IF(Macro!$Q$20=0,0,BI155/Macro!$Q$20),MAX($Z157:BH157),IF(Macro!$Q$20=0,0,BI155/Macro!$Q$20))))","v":7.272222222222223},{"$f":"IF(BJ$11=\"\",0,IF(SUM($Z155:BJ155)=0,0,IF(MAX($Z157:BI157)>IF(Macro!$Q$20=0,0,BJ155/Macro!$Q$20),MAX($Z157:BI157),IF(Macro!$Q$20=0,0,BJ155/Macro!$Q$20))))","v":8.2279999999999998},{"$f":"IF(BK$11=\"\",0,IF(SUM($Z155:BK155)=0,0,IF(MAX($Z157:BJ157)>IF(Macro!$Q$20=0,0,BK155/Macro!$Q$20),MAX($Z157:BJ157),IF(Macro!$Q$20=0,0,BK155/Macro!$Q$20))))","v":8.2279999999999998},{"$f":"IF(BL$11=\"\",0,IF(SUM($Z155:BL155)=0,0,IF(MAX($Z157:BK157)>IF(Macro!$Q$20=0,0,BL155/Macro!$Q$20),MAX($Z157:BK157),IF(Macro!$Q$20=0,0,BL155/Macro!$Q$20))))","v":9.07988888888889},{"$f":"IF(BM$11=\"\",0,IF(SUM($Z155:BM155)=0,0,IF(MAX($Z157:BL157)>IF(Macro!$Q$20=0,0,BM155/Macro!$Q$20),MAX($Z157:BL157),IF(Macro!$Q$20=0,0,BM155/Macro!$Q$20))))","v":9.9733333333333327},{"$f":"IF(BN$11=\"\",0,IF(SUM($Z155:BN155)=0,0,IF(MAX($Z157:BM157)>IF(Macro!$Q$20=0,0,BN155/Macro!$Q$20),MAX($Z157:BM157),IF(Macro!$Q$20=0,0,BN155/Macro!$Q$20))))","v":9.9733333333333327},{"$f":"IF(BO$11=\"\",0,IF(SUM($Z155:BO155)=0,0,IF(MAX($Z157:BN157)>IF(Macro!$Q$20=0,0,BO155/Macro!$Q$20),MAX($Z157:BN157),IF(Macro!$Q$20=0,0,BO155/Macro!$Q$20))))","v":9.9733333333333327},{"$f":"IF(BP$11=\"\",0,IF(SUM($Z155:BP155)=0,0,IF(MAX($Z157:BO157)>IF(Macro!$Q$20=0,0,BP155/Macro!$Q$20),MAX($Z157:BO157),IF(Macro!$Q$20=0,0,BP155/Macro!$Q$20))))","v":9.9733333333333327},{"$f":"IF(BQ$11=\"\",0,IF(SUM($Z155:BQ155)=0,0,IF(MAX($Z157:BP157)>IF(Macro!$Q$20=0,0,BQ155/Macro!$Q$20),MAX($Z157:BP157),IF(Macro!$Q$20=0,0,BQ155/Macro!$Q$20))))","v":10.804444444444446},{"$f":"IF(BR$11=\"\",0,IF(SUM($Z155:BR155)=0,0,IF(MAX($Z157:BQ157)>IF(Macro!$Q$20=0,0,BR155/Macro!$Q$20),MAX($Z157:BQ157),IF(Macro!$Q$20=0,0,BR155/Macro!$Q$20))))","v":10.804444444444446},{"$f":"IF(BS$11=\"\",0,IF(SUM($Z155:BS155)=0,0,IF(MAX($Z157:BR157)>IF(Macro!$Q$20=0,0,BS155/Macro!$Q$20),MAX($Z157:BR157),IF(Macro!$Q$20=0,0,BS155/Macro!$Q$20))))","v":10.804444444444446},{"$f":"IF(BT$11=\"\",0,IF(SUM($Z155:BT155)=0,0,IF(MAX($Z157:BS157)>IF(Macro!$Q$20=0,0,BT155/Macro!$Q$20),MAX($Z157:BS157),IF(Macro!$Q$20=0,0,BT155/Macro!$Q$20))))","v":13.081500000000002},{"$f":"IF(BU$11=\"\",0,IF(SUM($Z155:BU155)=0,0,IF(MAX($Z157:BT157)>IF(Macro!$Q$20=0,0,BU155/Macro!$Q$20),MAX($Z157:BT157),IF(Macro!$Q$20=0,0,BU155/Macro!$Q$20))))","v":14.28},{"$f":"IF(BV$11=\"\",0,IF(SUM($Z155:BV155)=0,0,IF(MAX($Z157:BU157)>IF(Macro!$Q$20=0,0,BV155/Macro!$Q$20),MAX($Z157:BU157),IF(Macro!$Q$20=0,0,BV155/Macro!$Q$20))))","v":14.28},{"$f":"IF(BW$11=\"\",0,IF(SUM($Z155:BW155)=0,0,IF(MAX($Z157:BV157)>IF(Macro!$Q$20=0,0,BW155/Macro!$Q$20),MAX($Z157:BV157),IF(Macro!$Q$20=0,0,BW155/Macro!$Q$20))))","v":14.28},{"$f":"IF(BX$11=\"\",0,IF(SUM($Z155:BX155)=0,0,IF(MAX($Z157:BW157)>IF(Macro!$Q$20=0,0,BX155/Macro!$Q$20),MAX($Z157:BW157),IF(Macro!$Q$20=0,0,BX155/Macro!$Q$20))))","v":14.28},{"$f":"IF(BY$11=\"\",0,IF(SUM($Z155:BY155)=0,0,IF(MAX($Z157:BX157)>IF(Macro!$Q$20=0,0,BY155/Macro!$Q$20),MAX($Z157:BX157),IF(Macro!$Q$20=0,0,BY155/Macro!$Q$20))))","v":15.300000000000002},{"$f":"IF(BZ$11=\"\",0,IF(SUM($Z155:BZ155)=0,0,IF(MAX($Z157:BY157)>IF(Macro!$Q$20=0,0,BZ155/Macro!$Q$20),MAX($Z157:BY157),IF(Macro!$Q$20=0,0,BZ155/Macro!$Q$20))))","v":15.300000000000002},{"$f":"IF(CA$11=\"\",0,IF(SUM($Z155:CA155)=0,0,IF(MAX($Z157:BZ157)>IF(Macro!$Q$20=0,0,CA155/Macro!$Q$20),MAX($Z157:BZ157),IF(Macro!$Q$20=0,0,CA155/Macro!$Q$20))))","v":15.300000000000002},{"$f":"IF(CB$11=\"\",0,IF(SUM($Z155:CB155)=0,0,IF(MAX($Z157:CA157)>IF(Macro!$Q$20=0,0,CB155/Macro!$Q$20),MAX($Z157:CA157),IF(Macro!$Q$20=0,0,CB155/Macro!$Q$20))))","v":15.300000000000002},{"$f":"IF(CC$11=\"\",0,IF(SUM($Z155:CC155)=0,0,IF(MAX($Z157:CB157)>IF(Macro!$Q$20=0,0,CC155/Macro!$Q$20),MAX($Z157:CB157),IF(Macro!$Q$20=0,0,CC155/Macro!$Q$20))))","v":18.133333333333333},{"$f":"IF(CD$11=\"\",0,IF(SUM($Z155:CD155)=0,0,IF(MAX($Z157:CC157)>IF(Macro!$Q$20=0,0,CD155/Macro!$Q$20),MAX($Z157:CC157),IF(Macro!$Q$20=0,0,CD155/Macro!$Q$20))))","v":18.133333333333333},{"$f":"IF(CE$11=\"\",0,IF(SUM($Z155:CE155)=0,0,IF(MAX($Z157:CD157)>IF(Macro!$Q$20=0,0,CE155/Macro!$Q$20),MAX($Z157:CD157),IF(Macro!$Q$20=0,0,CE155/Macro!$Q$20))))","v":18.133333333333333},{"$f":"IF(CF$11=\"\",0,IF(SUM($Z155:CF155)=0,0,IF(MAX($Z157:CE157)>IF(Macro!$Q$20=0,0,CF155/Macro!$Q$20),MAX($Z157:CE157),IF(Macro!$Q$20=0,0,CF155/Macro!$Q$20))))","v":18.133333333333333},{"$f":"IF(CG$11=\"\",0,IF(SUM($Z155:CG155)=0,0,IF(MAX($Z157:CF157)>IF(Macro!$Q$20=0,0,CG155/Macro!$Q$20),MAX($Z157:CF157),IF(Macro!$Q$20=0,0,CG155/Macro!$Q$20))))","v":18.133333333333333},{"$f":"IF(CH$11=\"\",0,IF(SUM($Z155:CH155)=0,0,IF(MAX($Z157:CG157)>IF(Macro!$Q$20=0,0,CH155/Macro!$Q$20),MAX($Z157:CG157),IF(Macro!$Q$20=0,0,CH155/Macro!$Q$20))))","v":18.133333333333333},{"$f":"IF(CI$11=\"\",0,IF(SUM($Z155:CI155)=0,0,IF(MAX($Z157:CH157)>IF(Macro!$Q$20=0,0,CI155/Macro!$Q$20),MAX($Z157:CH157),IF(Macro!$Q$20=0,0,CI155/Macro!$Q$20))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(SUM($Z155:CJ155)=0,0,IF(MAX($Z157:CI157)>IF(Macro!$Q$20=0,0,CJ155/Macro!$Q$20),MAX($Z157:CI157),IF(Macro!$Q$20=0,0,CJ155/Macro!$Q$20))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(SUM($Z155:CK155)=0,0,IF(MAX($Z157:CJ157)>IF(Macro!$Q$20=0,0,CK155/Macro!$Q$20),MAX($Z157:CJ157),IF(Macro!$Q$20=0,0,CK155/Macro!$Q$20))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(SUM($Z155:CL155)=0,0,IF(MAX($Z157:CK157)>IF(Macro!$Q$20=0,0,CL155/Macro!$Q$20),MAX($Z157:CK157),IF(Macro!$Q$20=0,0,CL155/Macro!$Q$20))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(SUM($Z155:CM155)=0,0,IF(MAX($Z157:CL157)>IF(Macro!$Q$20=0,0,CM155/Macro!$Q$20),MAX($Z157:CL157),IF(Macro!$Q$20=0,0,CM155/Macro!$Q$20))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(SUM($Z155:CN155)=0,0,IF(MAX($Z157:CM157)>IF(Macro!$Q$20=0,0,CN155/Macro!$Q$20),MAX($Z157:CM157),IF(Macro!$Q$20=0,0,CN155/Macro!$Q$20))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(SUM($Z155:CO155)=0,0,IF(MAX($Z157:CN157)>IF(Macro!$Q$20=0,0,CO155/Macro!$Q$20),MAX($Z157:CN157),IF(Macro!$Q$20=0,0,CO155/Macro!$Q$20))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(SUM($Z155:CP155)=0,0,IF(MAX($Z157:CO157)>IF(Macro!$Q$20=0,0,CP155/Macro!$Q$20),MAX($Z157:CO157),IF(Macro!$Q$20=0,0,CP155/Macro!$Q$20))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(SUM($Z155:CQ155)=0,0,IF(MAX($Z157:CP157)>IF(Macro!$Q$20=0,0,CQ155/Macro!$Q$20),MAX($Z157:CP157),IF(Macro!$Q$20=0,0,CQ155/Macro!$Q$20))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(SUM($Z155:CR155)=0,0,IF(MAX($Z157:CQ157)>IF(Macro!$Q$20=0,0,CR155/Macro!$Q$20),MAX($Z157:CQ157),IF(Macro!$Q$20=0,0,CR155/Macro!$Q$20))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(SUM($Z155:CS155)=0,0,IF(MAX($Z157:CR157)>IF(Macro!$Q$20=0,0,CS155/Macro!$Q$20),MAX($Z157:CR157),IF(Macro!$Q$20=0,0,CS155/Macro!$Q$20))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(SUM($Z155:CT155)=0,0,IF(MAX($Z157:CS157)>IF(Macro!$Q$20=0,0,CT155/Macro!$Q$20),MAX($Z157:CS157),IF(Macro!$Q$20=0,0,CT155/Macro!$Q$20))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(SUM($Z155:CU155)=0,0,IF(MAX($Z157:CT157)>IF(Macro!$Q$20=0,0,CU155/Macro!$Q$20),MAX($Z157:CT157),IF(Macro!$Q$20=0,0,CU155/Macro!$Q$20))))","v":0}]
[{"$f":"ROW()","v":162}]
[{"$f":"ROW()","v":167},null,null,null,null,null,{"$f":"IF($R167=\"^\",IF(COUNTIF(Lists!$13:$13,H167)=1,0,1),0)","v":0},{"$f":"H163","v":"ФОТ менеджеров по продаже"},{"$f":"I164","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$135","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q166/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G167<>0,1,IF(OR($Q167=\"\",$Q167=0),0,IF($R167=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H167))),$Q167)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q167-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q166/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":169},null,null,null,null,null,{"$f":"IF($R169=\"^\",IF(COUNTIF(Lists!$13:$13,H169)=1,0,1),0)","v":0},{"$f":"H163","v":"ФОТ менеджеров по продаже"},{"$f":"I164","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$137","v":"Период оборачиваемости доплат (срок)"},null,null,{"$f":"Mrkting!$M$134","v":"кол-во дней"},null,null,"M",{"$f":"MAIN!Q422","v":30},null,{"$f":"IF(G169<>0,1,IF(OR($Q169=\"\",$Q169=0),0,IF($R169=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H169))),$Q169)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":174},null,null,null,null,null,{"$f":"IF($R174=\"^\",IF(COUNTIF(Lists!$13:$13,H174)=1,0,1),0)","v":0},{"$f":"H170","v":"ФОТ менеджеров по продаже"},{"$f":"I171","v":0},{"$f":"Mrkting!$J$135","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q173/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G174<>0,1,IF(OR($Q174=\"\",$Q174=0),0,IF($R174=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H174))),$Q174)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q174-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q173/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":179},null,null,null,null,null,{"$f":"IF($R179=\"^\",IF(COUNTIF(Lists!$13:$13,H179)=1,0,1),0)","v":0},{"$f":"Sales!$H$73","v":"Поток решений о покупке"},null,null,null,{"$f":"K122","v":2},{"$f":"Mrkting!$M$66","v":"кол-во заказов"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z179:$CV179)","v":323479.59999999998},null,null,{"$f":"IF(AA$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!AA$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AA$11,BDCRM!$AP:$AP,\"<=\"&AA$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AA$3<>\"\",Mrkting!AA$73*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&AA$11,BDCRM!$AP:$AP,\"<=\"&AA$12),Mrkting!AA$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AA$11,BDCRM!$AP:$AP,\"<=\"&AA$12)),$Q177*AA123)))","v":40},{"$f":"IF(AB$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!AB$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AB$11,BDCRM!$AP:$AP,\"<=\"&AB$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AB$3<>\"\",Mrkting!AB$73*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&AB$11,BDCRM!$AP:$AP,\"<=\"&AB$12),Mrkting!AB$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AB$11,BDCRM!$AP:$AP,\"<=\"&AB$12)),$Q177*AB123)))","v":76},{"$f":"IF(AC$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!AC$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AC$11,BDCRM!$AP:$AP,\"<=\"&AC$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AC$3<>\"\",Mrkting!AC$73*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&AC$11,BDCRM!$AP:$AP,\"<=\"&AC$12),Mrkting!AC$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AC$11,BDCRM!$AP:$AP,\"<=\"&AC$12)),$Q177*AC123)))","v":240},{"$f":"IF(AD$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!AD$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AD$11,BDCRM!$AP:$AP,\"<=\"&AD$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AD$3<>\"\",Mrkting!AD$73*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&AD$11,BDCRM!$AP:$AP,\"<=\"&AD$12),Mrkting!AD$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AD$11,BDCRM!$AP:$AP,\"<=\"&AD$12)),$Q177*AD123)))","v":216},{"$f":"IF(AE$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!AE$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AE$11,BDCRM!$AP:$AP,\"<=\"&AE$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AE$3<>\"\",Mrkting!AE$73*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&AE$11,BDCRM!$AP:$AP,\"<=\"&AE$12),Mrkting!AE$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AE$11,BDCRM!$AP:$AP,\"<=\"&AE$12)),$Q177*AE123)))","v":140},{"$f":"IF(AF$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!AF$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AF$11,BDCRM!$AP:$AP,\"<=\"&AF$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AF$3<>\"\",Mrkting!AF$73*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&AF$11,BDCRM!$AP:$AP,\"<=\"&AF$12),Mrkting!AF$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AF$11,BDCRM!$AP:$AP,\"<=\"&AF$12)),$Q177*AF123)))","v":478.8},{"$f":"IF(AG$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!AG$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AG$11,BDCRM!$AP:$AP,\"<=\"&AG$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AG$3<>\"\",Mrkting!AG$73*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&AG$11,BDCRM!$AP:$AP,\"<=\"&AG$12),Mrkting!AG$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AG$11,BDCRM!$AP:$AP,\"<=\"&AG$12)),$Q177*AG123)))","v":576},{"$f":"IF(AH$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!AH$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AH$11,BDCRM!$AP:$AP,\"<=\"&AH$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AH$3<>\"\",Mrkting!AH$73*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&AH$11,BDCRM!$AP:$AP,\"<=\"&AH$12),Mrkting!AH$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AH$11,BDCRM!$AP:$AP,\"<=\"&AH$12)),$Q177*AH123)))","v":518.4},{"$f":"IF(AI$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!AI$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AI$11,BDCRM!$AP:$AP,\"<=\"&AI$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AI$3<>\"\",Mrkting!AI$73*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&AI$11,BDCRM!$AP:$AP,\"<=\"&AI$12),Mrkting!AI$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AI$11,BDCRM!$AP:$AP,\"<=\"&AI$12)),$Q177*AI123)))","v":324.00000000000006},{"$f":"IF(AJ$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!AJ$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AJ$11,BDCRM!$AP:$AP,\"<=\"&AJ$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AJ$3<>\"\",Mrkting!AJ$73*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&AJ$11,BDCRM!$AP:$AP,\"<=\"&AJ$12),Mrkting!AJ$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AJ$11,BDCRM!$AP:$AP,\"<=\"&AJ$12)),$Q177*AJ123)))","v":957.60000000000025},{"$f":"IF(AK$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!AK$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AK$11,BDCRM!$AP:$AP,\"<=\"&AK$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AK$3<>\"\",Mrkting!AK$73*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&AK$11,BDCRM!$AP:$AP,\"<=\"&AK$12),Mrkting!AK$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AK$11,BDCRM!$AP:$AP,\"<=\"&AK$12)),$Q177*AK123)))","v":1120},{"$f":"IF(AL$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!AL$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AL$11,BDCRM!$AP:$AP,\"<=\"&AL$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AL$3<>\"\",Mrkting!AL$73*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&AL$11,BDCRM!$AP:$AP,\"<=\"&AL$12),Mrkting!AL$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AL$11,BDCRM!$AP:$AP,\"<=\"&AL$12)),$Q177*AL123)))","v":1008},{"$f":"IF(AM$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!AM$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AM$11,BDCRM!$AP:$AP,\"<=\"&AM$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AM$3<>\"\",Mrkting!AM$73*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&AM$11,BDCRM!$AP:$AP,\"<=\"&AM$12),Mrkting!AM$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AM$11,BDCRM!$AP:$AP,\"<=\"&AM$12)),$Q177*AM123)))","v":616},{"$f":"IF(AN$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!AN$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AN$11,BDCRM!$AP:$AP,\"<=\"&AN$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AN$3<>\"\",Mrkting!AN$73*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&AN$11,BDCRM!$AP:$AP,\"<=\"&AN$12),Mrkting!AN$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AN$11,BDCRM!$AP:$AP,\"<=\"&AN$12)),$Q177*AN123)))","v":1170.4000000000001},{"$f":"IF(AO$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!AO$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AO$11,BDCRM!$AP:$AP,\"<=\"&AO$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AO$3<>\"\",Mrkting!AO$73*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&AO$11,BDCRM!$AP:$AP,\"<=\"&AO$12),Mrkting!AO$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AO$11,BDCRM!$AP:$AP,\"<=\"&AO$12)),$Q177*AO123)))","v":1920},{"$f":"IF(AP$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!AP$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AP$11,BDCRM!$AP:$AP,\"<=\"&AP$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AP$3<>\"\",Mrkting!AP$73*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&AP$11,BDCRM!$AP:$AP,\"<=\"&AP$12),Mrkting!AP$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AP$11,BDCRM!$AP:$AP,\"<=\"&AP$12)),$Q177*AP123)))","v":1728},{"$f":"IF(AQ$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!AQ$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AQ$11,BDCRM!$AP:$AP,\"<=\"&AQ$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AQ$3<>\"\",Mrkting!AQ$73*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&AQ$11,BDCRM!$AP:$AP,\"<=\"&AQ$12),Mrkting!AQ$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AQ$11,BDCRM!$AP:$AP,\"<=\"&AQ$12)),$Q177*AQ123)))","v":1040.0000000000002},{"$f":"IF(AR$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!AR$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AR$11,BDCRM!$AP:$AP,\"<=\"&AR$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AR$3<>\"\",Mrkting!AR$73*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&AR$11,BDCRM!$AP:$AP,\"<=\"&AR$12),Mrkting!AR$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AR$11,BDCRM!$AP:$AP,\"<=\"&AR$12)),$Q177*AR123)))","v":1976},{"$f":"IF(AS$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!AS$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AS$11,BDCRM!$AP:$AP,\"<=\"&AS$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AS$3<>\"\",Mrkting!AS$73*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&AS$11,BDCRM!$AP:$AP,\"<=\"&AS$12),Mrkting!AS$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AS$11,BDCRM!$AP:$AP,\"<=\"&AS$12)),$Q177*AS123)))","v":2240.0000000000005},{"$f":"IF(AT$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!AT$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AT$11,BDCRM!$AP:$AP,\"<=\"&AT$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AT$3<>\"\",Mrkting!AT$73*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&AT$11,BDCRM!$AP:$AP,\"<=\"&AT$12),Mrkting!AT$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AT$11,BDCRM!$AP:$AP,\"<=\"&AT$12)),$Q177*AT123)))","v":2016.0000000000005},{"$f":"IF(AU$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!AU$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AU$11,BDCRM!$AP:$AP,\"<=\"&AU$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AU$3<>\"\",Mrkting!AU$73*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&AU$11,BDCRM!$AP:$AP,\"<=\"&AU$12),Mrkting!AU$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AU$11,BDCRM!$AP:$AP,\"<=\"&AU$12)),$Q177*AU123)))","v":1620},{"$f":"IF(AV$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!AV$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AV$11,BDCRM!$AP:$AP,\"<=\"&AV$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AV$3<>\"\",Mrkting!AV$73*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&AV$11,BDCRM!$AP:$AP,\"<=\"&AV$12),Mrkting!AV$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AV$11,BDCRM!$AP:$AP,\"<=\"&AV$12)),$Q177*AV123)))","v":3078},{"$f":"IF(AW$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!AW$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AW$11,BDCRM!$AP:$AP,\"<=\"&AW$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AW$3<>\"\",Mrkting!AW$73*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&AW$11,BDCRM!$AP:$AP,\"<=\"&AW$12),Mrkting!AW$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AW$11,BDCRM!$AP:$AP,\"<=\"&AW$12)),$Q177*AW123)))","v":3456},{"$f":"IF(AX$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!AX$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AX$11,BDCRM!$AP:$AP,\"<=\"&AX$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AX$3<>\"\",Mrkting!AX$73*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&AX$11,BDCRM!$AP:$AP,\"<=\"&AX$12),Mrkting!AX$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AX$11,BDCRM!$AP:$AP,\"<=\"&AX$12)),$Q177*AX123)))","v":3110.4},{"$f":"IF(AY$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!AY$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AY$11,BDCRM!$AP:$AP,\"<=\"&AY$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AY$3<>\"\",Mrkting!AY$73*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&AY$11,BDCRM!$AP:$AP,\"<=\"&AY$12),Mrkting!AY$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AY$11,BDCRM!$AP:$AP,\"<=\"&AY$12)),$Q177*AY123)))","v":1836},{"$f":"IF(AZ$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!AZ$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AZ$11,BDCRM!$AP:$AP,\"<=\"&AZ$12),IF(Periods!$Q$39=Lists!$CY$18,IF(AZ$3<>\"\",Mrkting!AZ$73*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&AZ$11,BDCRM!$AP:$AP,\"<=\"&AZ$12),Mrkting!AZ$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&AZ$11,BDCRM!$AP:$AP,\"<=\"&AZ$12)),$Q177*AZ123)))","v":3488.4},{"$f":"IF(BA$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!BA$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BA$11,BDCRM!$AP:$AP,\"<=\"&BA$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BA$3<>\"\",Mrkting!BA$73*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&BA$11,BDCRM!$AP:$AP,\"<=\"&BA$12),Mrkting!BA$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BA$11,BDCRM!$AP:$AP,\"<=\"&BA$12)),$Q177*BA123)))","v":3888.0000000000009},{"$f":"IF(BB$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!BB$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BB$11,BDCRM!$AP:$AP,\"<=\"&BB$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BB$3<>\"\",Mrkting!BB$73*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&BB$11,BDCRM!$AP:$AP,\"<=\"&BB$12),Mrkting!BB$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BB$11,BDCRM!$AP:$AP,\"<=\"&BB$12)),$Q177*BB123)))","v":4536.0000000000009},{"$f":"IF(BC$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!BC$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BC$11,BDCRM!$AP:$AP,\"<=\"&BC$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BC$3<>\"\",Mrkting!BC$73*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&BC$11,BDCRM!$AP:$AP,\"<=\"&BC$12),Mrkting!BC$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BC$11,BDCRM!$AP:$AP,\"<=\"&BC$12)),$Q177*BC123)))","v":2660},{"$f":"IF(BD$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!BD$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BD$11,BDCRM!$AP:$AP,\"<=\"&BD$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BD$3<>\"\",Mrkting!BD$73*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&BD$11,BDCRM!$AP:$AP,\"<=\"&BD$12),Mrkting!BD$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BD$11,BDCRM!$AP:$AP,\"<=\"&BD$12)),$Q177*BD123)))","v":5054},{"$f":"IF(BE$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!BE$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BE$11,BDCRM!$AP:$AP,\"<=\"&BE$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BE$3<>\"\",Mrkting!BE$73*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&BE$11,BDCRM!$AP:$AP,\"<=\"&BE$12),Mrkting!BE$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BE$11,BDCRM!$AP:$AP,\"<=\"&BE$12)),$Q177*BE123)))","v":5600},{"$f":"IF(BF$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!BF$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BF$11,BDCRM!$AP:$AP,\"<=\"&BF$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BF$3<>\"\",Mrkting!BF$73*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&BF$11,BDCRM!$AP:$AP,\"<=\"&BF$12),Mrkting!BF$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BF$11,BDCRM!$AP:$AP,\"<=\"&BF$12)),$Q177*BF123)))","v":5040},{"$f":"IF(BG$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!BG$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BG$11,BDCRM!$AP:$AP,\"<=\"&BG$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BG$3<>\"\",Mrkting!BG$73*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&BG$11,BDCRM!$AP:$AP,\"<=\"&BG$12),Mrkting!BG$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BG$11,BDCRM!$AP:$AP,\"<=\"&BG$12)),$Q177*BG123)))","v":2940.0000000000005},{"$f":"IF(BH$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!BH$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BH$11,BDCRM!$AP:$AP,\"<=\"&BH$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BH$3<>\"\",Mrkting!BH$73*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&BH$11,BDCRM!$AP:$AP,\"<=\"&BH$12),Mrkting!BH$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BH$11,BDCRM!$AP:$AP,\"<=\"&BH$12)),$Q177*BH123)))","v":5586},{"$f":"IF(BI$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!BI$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BI$11,BDCRM!$AP:$AP,\"<=\"&BI$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BI$3<>\"\",Mrkting!BI$73*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&BI$11,BDCRM!$AP:$AP,\"<=\"&BI$12),Mrkting!BI$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BI$11,BDCRM!$AP:$AP,\"<=\"&BI$12)),$Q177*BI123)))","v":6160.0000000000009},{"$f":"IF(BJ$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!BJ$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BJ$11,BDCRM!$AP:$AP,\"<=\"&BJ$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BJ$3<>\"\",Mrkting!BJ$73*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&BJ$11,BDCRM!$AP:$AP,\"<=\"&BJ$12),Mrkting!BJ$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BJ$11,BDCRM!$AP:$AP,\"<=\"&BJ$12)),$Q177*BJ123)))","v":6969.6},{"$f":"IF(BK$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!BK$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BK$11,BDCRM!$AP:$AP,\"<=\"&BK$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BK$3<>\"\",Mrkting!BK$73*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&BK$11,BDCRM!$AP:$AP,\"<=\"&BK$12),Mrkting!BK$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BK$11,BDCRM!$AP:$AP,\"<=\"&BK$12)),$Q177*BK123)))","v":4048.0000000000009},{"$f":"IF(BL$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!BL$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BL$11,BDCRM!$AP:$AP,\"<=\"&BL$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BL$3<>\"\",Mrkting!BL$73*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&BL$11,BDCRM!$AP:$AP,\"<=\"&BL$12),Mrkting!BL$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BL$11,BDCRM!$AP:$AP,\"<=\"&BL$12)),$Q177*BL123)))","v":7691.2000000000016},{"$f":"IF(BM$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!BM$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BM$11,BDCRM!$AP:$AP,\"<=\"&BM$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BM$3<>\"\",Mrkting!BM$73*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&BM$11,BDCRM!$AP:$AP,\"<=\"&BM$12),Mrkting!BM$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BM$11,BDCRM!$AP:$AP,\"<=\"&BM$12)),$Q177*BM123)))","v":8448},{"$f":"IF(BN$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!BN$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BN$11,BDCRM!$AP:$AP,\"<=\"&BN$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BN$3<>\"\",Mrkting!BN$73*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&BN$11,BDCRM!$AP:$AP,\"<=\"&BN$12),Mrkting!BN$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BN$11,BDCRM!$AP:$AP,\"<=\"&BN$12)),$Q177*BN123)))","v":7603.2000000000007},{"$f":"IF(BO$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!BO$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BO$11,BDCRM!$AP:$AP,\"<=\"&BO$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BO$3<>\"\",Mrkting!BO$73*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&BO$11,BDCRM!$AP:$AP,\"<=\"&BO$12),Mrkting!BO$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BO$11,BDCRM!$AP:$AP,\"<=\"&BO$12)),$Q177*BO123)))","v":4400},{"$f":"IF(BP$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!BP$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BP$11,BDCRM!$AP:$AP,\"<=\"&BP$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BP$3<>\"\",Mrkting!BP$73*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&BP$11,BDCRM!$AP:$AP,\"<=\"&BP$12),Mrkting!BP$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BP$11,BDCRM!$AP:$AP,\"<=\"&BP$12)),$Q177*BP123)))","v":8360},{"$f":"IF(BQ$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!BQ$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BQ$11,BDCRM!$AP:$AP,\"<=\"&BQ$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BQ$3<>\"\",Mrkting!BQ$73*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&BQ$11,BDCRM!$AP:$AP,\"<=\"&BQ$12),Mrkting!BQ$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BQ$11,BDCRM!$AP:$AP,\"<=\"&BQ$12)),$Q177*BQ123)))","v":9152.0000000000018},{"$f":"IF(BR$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!BR$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BR$11,BDCRM!$AP:$AP,\"<=\"&BR$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BR$3<>\"\",Mrkting!BR$73*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&BR$11,BDCRM!$AP:$AP,\"<=\"&BR$12),Mrkting!BR$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BR$11,BDCRM!$AP:$AP,\"<=\"&BR$12)),$Q177*BR123)))","v":8236.8000000000011},{"$f":"IF(BS$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!BS$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BS$11,BDCRM!$AP:$AP,\"<=\"&BS$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BS$3<>\"\",Mrkting!BS$73*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&BS$11,BDCRM!$AP:$AP,\"<=\"&BS$12),Mrkting!BS$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BS$11,BDCRM!$AP:$AP,\"<=\"&BS$12)),$Q177*BS123)))","v":5832},{"$f":"IF(BT$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!BT$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BT$11,BDCRM!$AP:$AP,\"<=\"&BT$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BT$3<>\"\",Mrkting!BT$73*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&BT$11,BDCRM!$AP:$AP,\"<=\"&BT$12),Mrkting!BT$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BT$11,BDCRM!$AP:$AP,\"<=\"&BT$12)),$Q177*BT123)))","v":11080.800000000001},{"$f":"IF(BU$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!BU$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BU$11,BDCRM!$AP:$AP,\"<=\"&BU$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BU$3<>\"\",Mrkting!BU$73*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&BU$11,BDCRM!$AP:$AP,\"<=\"&BU$12),Mrkting!BU$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BU$11,BDCRM!$AP:$AP,\"<=\"&BU$12)),$Q177*BU123)))","v":12096},{"$f":"IF(BV$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!BV$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BV$11,BDCRM!$AP:$AP,\"<=\"&BV$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BV$3<>\"\",Mrkting!BV$73*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&BV$11,BDCRM!$AP:$AP,\"<=\"&BV$12),Mrkting!BV$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BV$11,BDCRM!$AP:$AP,\"<=\"&BV$12)),$Q177*BV123)))","v":10886.400000000001},{"$f":"IF(BW$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!BW$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BW$11,BDCRM!$AP:$AP,\"<=\"&BW$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BW$3<>\"\",Mrkting!BW$73*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&BW$11,BDCRM!$AP:$AP,\"<=\"&BW$12),Mrkting!BW$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BW$11,BDCRM!$AP:$AP,\"<=\"&BW$12)),$Q177*BW123)))","v":6264},{"$f":"IF(BX$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!BX$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BX$11,BDCRM!$AP:$AP,\"<=\"&BX$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BX$3<>\"\",Mrkting!BX$73*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&BX$11,BDCRM!$AP:$AP,\"<=\"&BX$12),Mrkting!BX$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BX$11,BDCRM!$AP:$AP,\"<=\"&BX$12)),$Q177*BX123)))","v":11901.6},{"$f":"IF(BY$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!BY$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BY$11,BDCRM!$AP:$AP,\"<=\"&BY$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BY$3<>\"\",Mrkting!BY$73*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&BY$11,BDCRM!$AP:$AP,\"<=\"&BY$12),Mrkting!BY$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BY$11,BDCRM!$AP:$AP,\"<=\"&BY$12)),$Q177*BY123)))","v":12960.000000000002},{"$f":"IF(BZ$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!BZ$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BZ$11,BDCRM!$AP:$AP,\"<=\"&BZ$12),IF(Periods!$Q$39=Lists!$CY$18,IF(BZ$3<>\"\",Mrkting!BZ$73*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&BZ$11,BDCRM!$AP:$AP,\"<=\"&BZ$12),Mrkting!BZ$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&BZ$11,BDCRM!$AP:$AP,\"<=\"&BZ$12)),$Q177*BZ123)))","v":11664.000000000002},{"$f":"IF(CA$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!CA$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CA$11,BDCRM!$AP:$AP,\"<=\"&CA$12),IF(Periods!$Q$39=Lists!$CY$18,IF(CA$3<>\"\",Mrkting!CA$73*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&CA$11,BDCRM!$AP:$AP,\"<=\"&CA$12),Mrkting!CA$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CA$11,BDCRM!$AP:$AP,\"<=\"&CA$12)),$Q177*CA123)))","v":6480},{"$f":"IF(CB$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!CB$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CB$11,BDCRM!$AP:$AP,\"<=\"&CB$12),IF(Periods!$Q$39=Lists!$CY$18,IF(CB$3<>\"\",Mrkting!CB$73*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&CB$11,BDCRM!$AP:$AP,\"<=\"&CB$12),Mrkting!CB$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CB$11,BDCRM!$AP:$AP,\"<=\"&CB$12)),$Q177*CB123)))","v":12312},{"$f":"IF(CC$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!CC$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CC$11,BDCRM!$AP:$AP,\"<=\"&CC$12),IF(Periods!$Q$39=Lists!$CY$18,IF(CC$3<>\"\",Mrkting!CC$73*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&CC$11,BDCRM!$AP:$AP,\"<=\"&CC$12),Mrkting!CC$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CC$11,BDCRM!$AP:$AP,\"<=\"&CC$12)),$Q177*CC123)))","v":15360},{"$f":"IF(CD$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!CD$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CD$11,BDCRM!$AP:$AP,\"<=\"&CD$12),IF(Periods!$Q$39=Lists!$CY$18,IF(CD$3<>\"\",Mrkting!CD$73*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&CD$11,BDCRM!$AP:$AP,\"<=\"&CD$12),Mrkting!CD$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CD$11,BDCRM!$AP:$AP,\"<=\"&CD$12)),$Q177*CD123)))","v":13824},{"$f":"IF(CE$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!CE$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CE$11,BDCRM!$AP:$AP,\"<=\"&CE$12),IF(Periods!$Q$39=Lists!$CY$18,IF(CE$3<>\"\",Mrkting!CE$73*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&CE$11,BDCRM!$AP:$AP,\"<=\"&CE$12),Mrkting!CE$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CE$11,BDCRM!$AP:$AP,\"<=\"&CE$12)),$Q177*CE123)))","v":7680},{"$f":"IF(CF$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!CF$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CF$11,BDCRM!$AP:$AP,\"<=\"&CF$12),IF(Periods!$Q$39=Lists!$CY$18,IF(CF$3<>\"\",Mrkting!CF$73*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&CF$11,BDCRM!$AP:$AP,\"<=\"&CF$12),Mrkting!CF$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CF$11,BDCRM!$AP:$AP,\"<=\"&CF$12)),$Q177*CF123)))","v":14592},{"$f":"IF(CG$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!CG$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CG$11,BDCRM!$AP:$AP,\"<=\"&CG$12),IF(Periods!$Q$39=Lists!$CY$18,IF(CG$3<>\"\",Mrkting!CG$73*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&CG$11,BDCRM!$AP:$AP,\"<=\"&CG$12),Mrkting!CG$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CG$11,BDCRM!$AP:$AP,\"<=\"&CG$12)),$Q177*CG123)))","v":15360},{"$f":"IF(CH$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!CH$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CH$11,BDCRM!$AP:$AP,\"<=\"&CH$12),IF(Periods!$Q$39=Lists!$CY$18,IF(CH$3<>\"\",Mrkting!CH$73*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&CH$11,BDCRM!$AP:$AP,\"<=\"&CH$12),Mrkting!CH$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CH$11,BDCRM!$AP:$AP,\"<=\"&CH$12)),$Q177*CH123)))","v":13824},{"$f":"IF(CI$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!CI$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CI$11,BDCRM!$AP:$AP,\"<=\"&CI$12),IF(Periods!$Q$39=Lists!$CY$18,IF(CI$3<>\"\",Mrkting!CI$73*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&CI$11,BDCRM!$AP:$AP,\"<=\"&CI$12),Mrkting!CI$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CI$11,BDCRM!$AP:$AP,\"<=\"&CI$12)),$Q177*CI123)))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!CJ$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CJ$11,BDCRM!$AP:$AP,\"<=\"&CJ$12),IF(Periods!$Q$39=Lists!$CY$18,IF(CJ$3<>\"\",Mrkting!CJ$73*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&CJ$11,BDCRM!$AP:$AP,\"<=\"&CJ$12),Mrkting!CJ$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CJ$11,BDCRM!$AP:$AP,\"<=\"&CJ$12)),$Q177*CJ123)))","v":0},{"$f":"IF(CK$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!CK$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CK$11,BDCRM!$AP:$AP,\"<=\"&CK$12),IF(Periods!$Q$39=Lists!$CY$18,IF(CK$3<>\"\",Mrkting!CK$73*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&CK$11,BDCRM!$AP:$AP,\"<=\"&CK$12),Mrkting!CK$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CK$11,BDCRM!$AP:$AP,\"<=\"&CK$12)),$Q177*CK123)))","v":0},{"$f":"IF(CL$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!CL$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CL$11,BDCRM!$AP:$AP,\"<=\"&CL$12),IF(Periods!$Q$39=Lists!$CY$18,IF(CL$3<>\"\",Mrkting!CL$73*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&CL$11,BDCRM!$AP:$AP,\"<=\"&CL$12),Mrkting!CL$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CL$11,BDCRM!$AP:$AP,\"<=\"&CL$12)),$Q177*CL123)))","v":0},{"$f":"IF(CM$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!CM$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CM$11,BDCRM!$AP:$AP,\"<=\"&CM$12),IF(Periods!$Q$39=Lists!$CY$18,IF(CM$3<>\"\",Mrkting!CM$73*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&CM$11,BDCRM!$AP:$AP,\"<=\"&CM$12),Mrkting!CM$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CM$11,BDCRM!$AP:$AP,\"<=\"&CM$12)),$Q177*CM123)))","v":0},{"$f":"IF(CN$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!CN$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CN$11,BDCRM!$AP:$AP,\"<=\"&CN$12),IF(Periods!$Q$39=Lists!$CY$18,IF(CN$3<>\"\",Mrkting!CN$73*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&CN$11,BDCRM!$AP:$AP,\"<=\"&CN$12),Mrkting!CN$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CN$11,BDCRM!$AP:$AP,\"<=\"&CN$12)),$Q177*CN123)))","v":0},{"$f":"IF(CO$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!CO$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CO$11,BDCRM!$AP:$AP,\"<=\"&CO$12),IF(Periods!$Q$39=Lists!$CY$18,IF(CO$3<>\"\",Mrkting!CO$73*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&CO$11,BDCRM!$AP:$AP,\"<=\"&CO$12),Mrkting!CO$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CO$11,BDCRM!$AP:$AP,\"<=\"&CO$12)),$Q177*CO123)))","v":0},{"$f":"IF(CP$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!CP$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CP$11,BDCRM!$AP:$AP,\"<=\"&CP$12),IF(Periods!$Q$39=Lists!$CY$18,IF(CP$3<>\"\",Mrkting!CP$73*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&CP$11,BDCRM!$AP:$AP,\"<=\"&CP$12),Mrkting!CP$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CP$11,BDCRM!$AP:$AP,\"<=\"&CP$12)),$Q177*CP123)))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!CQ$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CQ$11,BDCRM!$AP:$AP,\"<=\"&CQ$12),IF(Periods!$Q$39=Lists!$CY$18,IF(CQ$3<>\"\",Mrkting!CQ$73*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&CQ$11,BDCRM!$AP:$AP,\"<=\"&CQ$12),Mrkting!CQ$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CQ$11,BDCRM!$AP:$AP,\"<=\"&CQ$12)),$Q177*CQ123)))","v":0},{"$f":"IF(CR$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!CR$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CR$11,BDCRM!$AP:$AP,\"<=\"&CR$12),IF(Periods!$Q$39=Lists!$CY$18,IF(CR$3<>\"\",Mrkting!CR$73*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&CR$11,BDCRM!$AP:$AP,\"<=\"&CR$12),Mrkting!CR$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CR$11,BDCRM!$AP:$AP,\"<=\"&CR$12)),$Q177*CR123)))","v":0},{"$f":"IF(CS$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!CS$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CS$11,BDCRM!$AP:$AP,\"<=\"&CS$12),IF(Periods!$Q$39=Lists!$CY$18,IF(CS$3<>\"\",Mrkting!CS$73*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&CS$11,BDCRM!$AP:$AP,\"<=\"&CS$12),Mrkting!CS$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CS$11,BDCRM!$AP:$AP,\"<=\"&CS$12)),$Q177*CS123)))","v":0},{"$f":"IF(CT$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!CT$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CT$11,BDCRM!$AP:$AP,\"<=\"&CT$12),IF(Periods!$Q$39=Lists!$CY$18,IF(CT$3<>\"\",Mrkting!CT$73*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&CT$11,BDCRM!$AP:$AP,\"<=\"&CT$12),Mrkting!CT$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CT$11,BDCRM!$AP:$AP,\"<=\"&CT$12)),$Q177*CT123)))","v":0},{"$f":"IF(CU$11=\"\",0,IF(Periods!$Q$39=Lists!$CY$17,Mrkting!CU$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CU$11,BDCRM!$AP:$AP,\"<=\"&CU$12),IF(Periods!$Q$39=Lists!$CY$18,IF(CU$3<>\"\",Mrkting!CU$73*SUMIFS(BDCRM!$B:$B,BDCRM!$H:$H,1,BDCRM!$BE:$BE,Lists!$M$16,BDCRM!$AP:$AP,\">=\"&CU$11,BDCRM!$AP:$AP,\"<=\"&CU$12),Mrkting!CU$73*SUMIFS(BDCRM!$AU:$AU,BDCRM!$G:$G,1,BDCRM!$AP:$AP,\">=\"&CU$11,BDCRM!$AP:$AP,\"<=\"&CU$12)),$Q177*CU123)))","v":0}]
[{"$f":"ROW()","v":184}]
[{"$f":"ROW()","v":189},null,null,null,null,null,{"$f":"IF($R189=\"^\",IF(COUNTIF(Lists!$13:$13,H189)=1,0,1),0)","v":0},{"$f":"Prdction!$H$86","v":"Сумма возвратов из-за отмен"},null,null,null,{"$f":"K122","v":2},{"$f":"Mrkting!$M$86","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,{"$f":"IF($X189-SUMIFS(Prdction!$X:$X,Prdction!$H:$H,$H189,Prdction!$I:$I,\"\",Prdction!$L:$L,$L189)=0,0,1)","v":0},null,null,null,{"$f":"SUM($Z189:$CV189)","v":10571277.31097744},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,$H189,Prdction!$I:$I,\"\",Prdction!$L:$L,$L189))","v":1092.0000000000009},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,$H189,Prdction!$I:$I,\"\",Prdction!$L:$L,$L189))","v":2074.800000000002},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,$H189,Prdction!$I:$I,\"\",Prdction!$L:$L,$L189))","v":6552.0000000000055},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,$H189,Prdction!$I:$I,\"\",Prdction!$L:$L,$L189))","v":5916.2400000000052},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,$H189,Prdction!$I:$I,\"\",Prdction!$L:$L,$L189))","v":3834.6000000000035},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,$H189,Prdction!$I:$I,\"\",Prdction!$L:$L,$L189))","v":13114.332000000011},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,$H189,Prdction!$I:$I,\"\",Prdction!$L:$L,$L189))","v":16145.049600000015},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,$H189,Prdction!$I:$I,\"\",Prdction!$L:$L,$L189))","v":14530.544640000015},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,$H189,Prdction!$I:$I,\"\",Prdction!$L:$L,$L189))","v":9081.59040000001},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,$H189,Prdction!$I:$I,\"\",Prdction!$L:$L,$L189))","v":26929.052640000034},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,$H189,Prdction!$I:$I,\"\",Prdction!$L:$L,$L189))","v":31495.968000000026},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,$H189,Prdction!$I:$I,\"\",Prdction!$L:$L,$L189))","v":28346.371200000027},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,$H189,Prdction!$I:$I,\"\",Prdction!$L:$L,$L189))","v":17726.917824000015},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,$H189,Prdction!$I:$I,\"\",Prdction!$L:$L,$L189))","v":33681.143865600032},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,$H189,Prdction!$I:$I,\"\",Prdction!$L:$L,$L189))","v":55252.730880000046},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,$H189,Prdction!$I:$I,\"\",Prdction!$L:$L,$L189))","v":49889.260800000047},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,$H189,Prdction!$I:$I,\"\",Prdction!$L:$L,$L189))","v":30025.944000000029},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,$H189,Prdction!$I:$I,\"\",Prdction!$L:$L,$L189))","v":57049.293600000048},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,$H189,Prdction!$I:$I,\"\",Prdction!$L:$L,$L189))","v":66178.62881280006},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,$H189,Prdction!$I:$I,\"\",Prdction!$L:$L,$L189))","v":59560.765931520065},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,$H189,Prdction!$I:$I,\"\",Prdction!$L:$L,$L189))","v":47861.329766400042},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,$H189,Prdction!$I:$I,\"\",Prdction!$L:$L,$L189))","v":91230.502396320095},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,$H189,Prdction!$I:$I,\"\",Prdction!$L:$L,$L189))","v":102434.24830464009},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,$H189,Prdction!$I:$I,\"\",Prdction!$L:$L,$L189))","v":92190.823474176083},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,$H189,Prdction!$I:$I,\"\",Prdction!$L:$L,$L189))","v":55685.419390195246},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,$H189,Prdction!$I:$I,\"\",Prdction!$L:$L,$L189))","v":105802.29684137096},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,$H189,Prdction!$I:$I,\"\",Prdction!$L:$L,$L189))","v":117922.06459100173},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,$H189,Prdction!$I:$I,\"\",Prdction!$L:$L,$L189))","v":138017.63412783373},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,$H189,Prdction!$I:$I,\"\",Prdction!$L:$L,$L189))","v":80936.266926816083},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,$H189,Prdction!$I:$I,\"\",Prdction!$L:$L,$L189))","v":153778.90716095053},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,$H189,Prdction!$I:$I,\"\",Prdction!$L:$L,$L189))","v":174356.44044134417},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,$H189,Prdction!$I:$I,\"\",Prdction!$L:$L,$L189))","v":156920.79639720975},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,$H189,Prdction!$I:$I,\"\",Prdction!$L:$L,$L189))","v":91537.131231705702},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,$H189,Prdction!$I:$I,\"\",Prdction!$L:$L,$L189))","v":174475.61492324158},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,$H189,Prdction!$I:$I,\"\",Prdction!$L:$L,$L189))","v":192404.18688277269},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,$H189,Prdction!$I:$I,\"\",Prdction!$L:$L,$L189))","v":217691.59430165135},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,$H189,Prdction!$I:$I,\"\",Prdction!$L:$L,$L189))","v":129376.0613288676},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,$H189,Prdction!$I:$I,\"\",Prdction!$L:$L,$L189))","v":245814.51652484844},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,$H189,Prdction!$I:$I,\"\",Prdction!$L:$L,$L189))","v":270002.21494720195},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,$H189,Prdction!$I:$I,\"\",Prdction!$L:$L,$L189))","v":243772.61288203506},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,$H189,Prdction!$I:$I,\"\",Prdction!$L:$L,$L189))","v":141072.11393636288},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,$H189,Prdction!$I:$I,\"\",Prdction!$L:$L,$L189))","v":268037.01647908945},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,$H189,Prdction!$I:$I,\"\",Prdction!$L:$L,$L189))","v":300244.74633811682},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,$H189,Prdction!$I:$I,\"\",Prdction!$L:$L,$L189))","v":270220.27170430514},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,$H189,Prdction!$I:$I,\"\",Prdction!$L:$L,$L189))","v":191327.29028014609},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,$H189,Prdction!$I:$I,\"\",Prdction!$L:$L,$L189))","v":364667.40358542558},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,$H189,Prdction!$I:$I,\"\",Prdction!$L:$L,$L189))","v":398077.47759812535},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,$H189,Prdction!$I:$I,\"\",Prdction!$L:$L,$L189))","v":358269.72983831289},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,$H189,Prdction!$I:$I,\"\",Prdction!$L:$L,$L189))","v":210930.74518107221},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,$H189,Prdction!$I:$I,\"\",Prdction!$L:$L,$L189))","v":400768.41584403714},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,$H189,Prdction!$I:$I,\"\",Prdction!$L:$L,$L189))","v":436408.43830566667},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,$H189,Prdction!$I:$I,\"\",Prdction!$L:$L,$L189))","v":393997.55562690092},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,$H189,Prdction!$I:$I,\"\",Prdction!$L:$L,$L189))","v":218887.53090383386},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,$H189,Prdction!$I:$I,\"\",Prdction!$L:$L,$L189))","v":415886.30871728435},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,$H189,Prdction!$I:$I,\"\",Prdction!$L:$L,$L189))","v":530873.50401879952},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,$H189,Prdction!$I:$I,\"\",Prdction!$L:$L,$L189))","v":477786.15361691959},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,$H189,Prdction!$I:$I,\"\",Prdction!$L:$L,$L189))","v":265436.75200939976},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,$H189,Prdction!$I:$I,\"\",Prdction!$L:$L,$L189))","v":505899.31998637988},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,$H189,Prdction!$I:$I,\"\",Prdction!$L:$L,$L189))","v":532525.59998566308},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,$H189,Prdction!$I:$I,\"\",Prdction!$L:$L,$L189))","v":479273.03998709668},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,$H189,Prdction!$I:$I,\"\",Prdction!$L:$L,$L189))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Prdction!CJ:CJ,Prdction!$H:$H,$H189,Prdction!$I:$I,\"\",Prdction!$L:$L,$L189))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Prdction!CK:CK,Prdction!$H:$H,$H189,Prdction!$I:$I,\"\",Prdction!$L:$L,$L189))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Prdction!CL:CL,Prdction!$H:$H,$H189,Prdction!$I:$I,\"\",Prdction!$L:$L,$L189))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Prdction!CM:CM,Prdction!$H:$H,$H189,Prdction!$I:$I,\"\",Prdction!$L:$L,$L189))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Prdction!CN:CN,Prdction!$H:$H,$H189,Prdction!$I:$I,\"\",Prdction!$L:$L,$L189))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Prdction!CO:CO,Prdction!$H:$H,$H189,Prdction!$I:$I,\"\",Prdction!$L:$L,$L189))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Prdction!CP:CP,Prdction!$H:$H,$H189,Prdction!$I:$I,\"\",Prdction!$L:$L,$L189))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Prdction!CQ:CQ,Prdction!$H:$H,$H189,Prdction!$I:$I,\"\",Prdction!$L:$L,$L189))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Prdction!CR:CR,Prdction!$H:$H,$H189,Prdction!$I:$I,\"\",Prdction!$L:$L,$L189))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Prdction!CS:CS,Prdction!$H:$H,$H189,Prdction!$I:$I,\"\",Prdction!$L:$L,$L189))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Prdction!CT:CT,Prdction!$H:$H,$H189,Prdction!$I:$I,\"\",Prdction!$L:$L,$L189))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Prdction!CU:CU,Prdction!$H:$H,$H189,Prdction!$I:$I,\"\",Prdction!$L:$L,$L189))","v":0}]
[{"$f":"ROW()","v":190}]
[{"$f":"ROW()","v":195},null,null,null,null,null,{"$f":"IF($R195=\"^\",IF(COUNTIF(Lists!$13:$13,H195)=1,0,1),0)","v":0},{"$f":"H194","v":"Условия окончательного расчета от клиентов"},{"$f":"Sales!$I$89","v":"Процент доплаты"},null,null,null,{"$f":"Sales!$M$71","v":"% // %"},null,null,null,{"$f":"100%-Q192","v":0.5},null,{"$f":"IF(G195<>0,1,IF(OR($Q195=\"\",$Q195=0),0,IF($R195=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H195))),$Q195)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":200},null,null,null,null,null,{"$f":"IF($R200=\"^\",IF(COUNTIF(Lists!$13:$13,H200)=1,0,1),0)","v":0},{"$f":"H197","v":"Поступление ДС"},{"$f":"Sales!$I$94","v":"Поступление окончательного расчета"},null,null,null,{"$f":"Mrkting!$M$86","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z200:$CV200)","v":523278226.89338279},null,null,{"$f":"IF(AA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q195*AA185))","v":54054},{"$f":"IF(AB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q195*AB185))","v":102702.6},{"$f":"IF(AC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q195*AC185))","v":324324},{"$f":"IF(AD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q195*AD185))","v":292853.88},{"$f":"IF(AE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q195*AE185))","v":189812.7},{"$f":"IF(AF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q195*AF185))","v":649159.43400000001},{"$f":"IF(AG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q195*AG185))","v":799179.95519999997},{"$f":"IF(AH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q195*AH185))","v":719261.95968000009},{"$f":"IF(AI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q195*AI185))","v":449538.72480000008},{"$f":"IF(AJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q195*AJ185))","v":1332988.1056800005},{"$f":"IF(AK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q195*AK185))","v":1559050.416},{"$f":"IF(AL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q195*AL185))","v":1403145.3744000001},{"$f":"IF(AM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q195*AM185))","v":877482.43228799989},{"$f":"IF(AN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q195*AN185))","v":1667216.6213471999},{"$f":"IF(AO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q195*AO185))","v":2735010.1785599999},{"$f":"IF(AP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q195*AP185))","v":2469518.4095999999},{"$f":"IF(AQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q195*AQ185))","v":1486284.2280000001},{"$f":"IF(AR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q195*AR185))","v":2823940.0331999995},{"$f":"IF(AS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q195*AS185))","v":3275842.1262336001},{"$f":"IF(AT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q195*AT185))","v":2948257.9136102409},{"$f":"IF(AU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q195*AU185))","v":2369135.8234367999},{"$f":"IF(AV$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q195*AV185))","v":4515909.8686178401},{"$f":"IF(AW$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q195*AW185))","v":5070495.2910796795},{"$f":"IF(AX$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q195*AX185))","v":4563445.7619717121},{"$f":"IF(AY$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q195*AY185))","v":2756428.2598146624},{"$f":"IF(AZ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q195*AZ185))","v":5237213.6936478578},{"$f":"IF(BA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q195*BA185))","v":5837142.1972545804},{"$f":"IF(BB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q195*BB185))","v":6831872.8893277645},{"$f":"IF(BC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q195*BC185))","v":4006345.2128773923},{"$f":"IF(BD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q195*BD185))","v":7612055.9044670444},{"$f":"IF(BE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q195*BE185))","v":8630643.8018465284},{"$f":"IF(BF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q195*BF185))","v":7767579.4216618752},{"$f":"IF(BG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q195*BG185))","v":4531087.9959694277},{"$f":"IF(BH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q195*BH185))","v":8636542.9387004506},{"$f":"IF(BI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q195*BI185))","v":9524007.2506972402},{"$f":"IF(BJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q195*BJ185))","v":10775733.917931732},{"$f":"IF(BK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q195*BK185))","v":6404115.0357789407},{"$f":"IF(BL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q195*BL185))","v":12167818.567979988},{"$f":"IF(BM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q195*BM185))","v":13365109.639886484},{"$f":"IF(BN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q195*BN185))","v":12066744.337660724},{"$f":"IF(BO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q195*BO185))","v":6983069.6398499561},{"$f":"IF(BP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q195*BP185))","v":13267832.315714916},{"$f":"IF(BQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q195*BQ185))","v":14862114.943736769},{"$f":"IF(BR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q195*BR185))","v":13375903.449363094},{"$f":"IF(BS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q195*BS185))","v":9470700.8688672241},{"$f":"IF(BT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q195*BT185))","v":18051036.477478549},{"$f":"IF(BU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q195*BU185))","v":19704835.141107187},{"$f":"IF(BV$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q195*BV185))","v":17734351.626996472},{"$f":"IF(BW$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q195*BW185))","v":10441071.886463065},{"$f":"IF(BX$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q195*BX185))","v":19838036.58427982},{"$f":"IF(BY$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q195*BY185))","v":21602217.696130481},{"$f":"IF(BZ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q195*BZ185))","v":19502879.003531579},{"$f":"IF(CA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q195*CA185))","v":10834932.779739765},{"$f":"IF(CB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q195*CB185))","v":20586372.281505559},{"$f":"IF(CC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q195*CC185))","v":26278238.448930554},{"$f":"IF(CD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q195*CD185))","v":23650414.604037497},{"$f":"IF(CE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q195*CE185))","v":13139119.224465277},{"$f":"IF(CF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q195*CF185))","v":25042016.339325782},{"$f":"IF(CG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q195*CG185))","v":26360017.199290294},{"$f":"IF(CH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q195*CH185))","v":23724015.479361266},{"$f":"IF(CI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q195*CI185))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q195*CJ185))","v":0},{"$f":"IF(CK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q195*CK185))","v":0},{"$f":"IF(CL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q195*CL185))","v":0},{"$f":"IF(CM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q195*CM185))","v":0},{"$f":"IF(CN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q195*CN185))","v":0},{"$f":"IF(CO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q195*CO185))","v":0},{"$f":"IF(CP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q195*CP185))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q195*CQ185))","v":0},{"$f":"IF(CR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q195*CR185))","v":0},{"$f":"IF(CS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q195*CS185))","v":0},{"$f":"IF(CT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q195*CT185))","v":0},{"$f":"IF(CU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q195*CU185))","v":0}]
[{"$f":"ROW()","v":205},null,null,null,null,null,{"$f":"IF($R205=\"^\",IF(COUNTIF(Lists!$13:$13,H205)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},{"$f":"Mrkting!$I$205","v":"Конечная дата начисления расхода"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"M",{"$f":"MAIN!Q435","v":"00:00:00"},"^",{"$f":"IF(G205<>0,1,IF(OR($Q205=\"\",$Q205=0),0,IF($R205=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H205))),$Q205)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":210}]
[{"$f":"ROW()","v":212},null,null,null,null,null,{"$f":"IF($R212=\"^\",IF(COUNTIF(Lists!$13:$13,H212)=1,0,1),0)","v":0},{"$f":"H211","v":"Прочие расходы отдела продаж"},{"$f":"Mrkting!$I$132","v":"Задаем через указание % предоплаты и сроков"}]
[{"$f":"ROW()","v":217},null,null,null,null,null,{"$f":"IF($R217=\"^\",IF(COUNTIF(Lists!$13:$13,H217)=1,0,1),0)","v":0},{"$f":"H211","v":"Прочие расходы отдела продаж"},{"$f":"I212","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$137","v":"Период оборачиваемости доплат (срок)"},null,null,{"$f":"Mrkting!$M$134","v":"кол-во дней"},null,null,"M",{"$f":"MAIN!Q444","v":0},null,{"$f":"IF(G217<>0,1,IF(OR($Q217=\"\",$Q217=0),0,IF($R217=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H217))),$Q217)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":222},null,null,null,null,null,{"$f":"IF($R222=\"^\",IF(COUNTIF(Lists!$13:$13,H222)=1,0,1),0)","v":0},{"$f":"H218","v":"Прочие расходы отдела продаж"},{"$f":"I219","v":0},{"$f":"Mrkting!$J$135","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q221/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G222<>0,1,IF(OR($Q222=\"\",$Q222=0),0,IF($R222=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H222))),$Q222)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q222-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q221/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":223}]
[{"$f":"ROW()","v":228},null,null,null,null,null,{"$f":"IF($R228=\"^\",IF(COUNTIF(Lists!$13:$13,H228)=1,0,1),0)","v":0},{"$f":"Mrkting!$H$65","v":"Валовой поток контактов"},null,null,{"$f":"IF(COUNTIF(Lists!$AN:$AN,MAX(K$15:K227)+1)=1,MAX(K$15:K227)+1,0)","v":3},{"$f":"\"начало \"&K228&\" блока продаж\"","v":"начало 3 блока продаж"}]
[{"$f":"ROW()","v":233},null,null,null,null,null,{"$f":"IF($R233=\"^\",IF(COUNTIF(Lists!$13:$13,H233)=1,0,1),0)","v":0},{"$f":"Sales!$H$21","v":"Коммерческие затраты на один контакт/заказ"},null,null,null,null,{"$f":"Mrkting!$M$86","v":"руб."},null,null,null,{"$f":"SUM(Q234:Q237)","v":85}]
[{"$f":"ROW()","v":238}]
[{"$f":"ROW()","v":239},null,null,null,null,null,{"$f":"IF($R239=\"^\",IF(COUNTIF(Lists!$13:$13,H239)=1,0,1),0)","v":0},{"$f":"Items!$AD$13","v":"Прямые переменные коммерческие расходы"},null,null,null,{"$f":"K228","v":3},{"$f":"Mrkting!$M$86","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z239:$CV239)","v":20621824.5},null,null,{"$f":"IF(AA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BO:$BO,\">=\"&AA$11,BDCRM!$BO:$BO,\"<=\"&AA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BY:$BY,\">=\"&AA$11,BDCRM!$BY:$BY,\"<=\"&AA$12),$Q233*AA229)))","v":2550},{"$f":"IF(AB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BO:$BO,\">=\"&AB$11,BDCRM!$BO:$BO,\"<=\"&AB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BY:$BY,\">=\"&AB$11,BDCRM!$BY:$BY,\"<=\"&AB$12),$Q233*AB229)))","v":4845},{"$f":"IF(AC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BO:$BO,\">=\"&AC$11,BDCRM!$BO:$BO,\"<=\"&AC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BY:$BY,\">=\"&AC$11,BDCRM!$BY:$BY,\"<=\"&AC$12),$Q233*AC229)))","v":15300},{"$f":"IF(AD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BO:$BO,\">=\"&AD$11,BDCRM!$BO:$BO,\"<=\"&AD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BY:$BY,\">=\"&AD$11,BDCRM!$BY:$BY,\"<=\"&AD$12),$Q233*AD229)))","v":13770},{"$f":"IF(AE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BO:$BO,\">=\"&AE$11,BDCRM!$BO:$BO,\"<=\"&AE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BY:$BY,\">=\"&AE$11,BDCRM!$BY:$BY,\"<=\"&AE$12),$Q233*AE229)))","v":8925},{"$f":"IF(AF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BO:$BO,\">=\"&AF$11,BDCRM!$BO:$BO,\"<=\"&AF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BY:$BY,\">=\"&AF$11,BDCRM!$BY:$BY,\"<=\"&AF$12),$Q233*AF229)))","v":30523.499999999996},{"$f":"IF(AG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BO:$BO,\">=\"&AG$11,BDCRM!$BO:$BO,\"<=\"&AG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BY:$BY,\">=\"&AG$11,BDCRM!$BY:$BY,\"<=\"&AG$12),$Q233*AG229)))","v":36720},{"$f":"IF(AH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BO:$BO,\">=\"&AH$11,BDCRM!$BO:$BO,\"<=\"&AH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BY:$BY,\">=\"&AH$11,BDCRM!$BY:$BY,\"<=\"&AH$12),$Q233*AH229)))","v":33048},{"$f":"IF(AI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BO:$BO,\">=\"&AI$11,BDCRM!$BO:$BO,\"<=\"&AI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BY:$BY,\">=\"&AI$11,BDCRM!$BY:$BY,\"<=\"&AI$12),$Q233*AI229)))","v":20655.000000000004},{"$f":"IF(AJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BO:$BO,\">=\"&AJ$11,BDCRM!$BO:$BO,\"<=\"&AJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BY:$BY,\">=\"&AJ$11,BDCRM!$BY:$BY,\"<=\"&AJ$12),$Q233*AJ229)))","v":61047.000000000015},{"$f":"IF(AK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BO:$BO,\">=\"&AK$11,BDCRM!$BO:$BO,\"<=\"&AK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BY:$BY,\">=\"&AK$11,BDCRM!$BY:$BY,\"<=\"&AK$12),$Q233*AK229)))","v":71400},{"$f":"IF(AL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BO:$BO,\">=\"&AL$11,BDCRM!$BO:$BO,\"<=\"&AL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BY:$BY,\">=\"&AL$11,BDCRM!$BY:$BY,\"<=\"&AL$12),$Q233*AL229)))","v":64260},{"$f":"IF(AM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BO:$BO,\">=\"&AM$11,BDCRM!$BO:$BO,\"<=\"&AM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BY:$BY,\">=\"&AM$11,BDCRM!$BY:$BY,\"<=\"&AM$12),$Q233*AM229)))","v":39270},{"$f":"IF(AN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BO:$BO,\">=\"&AN$11,BDCRM!$BO:$BO,\"<=\"&AN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BY:$BY,\">=\"&AN$11,BDCRM!$BY:$BY,\"<=\"&AN$12),$Q233*AN229)))","v":74613},{"$f":"IF(AO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BO:$BO,\">=\"&AO$11,BDCRM!$BO:$BO,\"<=\"&AO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BY:$BY,\">=\"&AO$11,BDCRM!$BY:$BY,\"<=\"&AO$12),$Q233*AO229)))","v":122400},{"$f":"IF(AP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BO:$BO,\">=\"&AP$11,BDCRM!$BO:$BO,\"<=\"&AP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BY:$BY,\">=\"&AP$11,BDCRM!$BY:$BY,\"<=\"&AP$12),$Q233*AP229)))","v":110160},{"$f":"IF(AQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BO:$BO,\">=\"&AQ$11,BDCRM!$BO:$BO,\"<=\"&AQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BY:$BY,\">=\"&AQ$11,BDCRM!$BY:$BY,\"<=\"&AQ$12),$Q233*AQ229)))","v":66300.000000000015},{"$f":"IF(AR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BO:$BO,\">=\"&AR$11,BDCRM!$BO:$BO,\"<=\"&AR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BY:$BY,\">=\"&AR$11,BDCRM!$BY:$BY,\"<=\"&AR$12),$Q233*AR229)))","v":125970},{"$f":"IF(AS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BO:$BO,\">=\"&AS$11,BDCRM!$BO:$BO,\"<=\"&AS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BY:$BY,\">=\"&AS$11,BDCRM!$BY:$BY,\"<=\"&AS$12),$Q233*AS229)))","v":142800.00000000003},{"$f":"IF(AT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BO:$BO,\">=\"&AT$11,BDCRM!$BO:$BO,\"<=\"&AT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BY:$BY,\">=\"&AT$11,BDCRM!$BY:$BY,\"<=\"&AT$12),$Q233*AT229)))","v":128520.00000000001},{"$f":"IF(AU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BO:$BO,\">=\"&AU$11,BDCRM!$BO:$BO,\"<=\"&AU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BY:$BY,\">=\"&AU$11,BDCRM!$BY:$BY,\"<=\"&AU$12),$Q233*AU229)))","v":103275},{"$f":"IF(AV$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AV$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BO:$BO,\">=\"&AV$11,BDCRM!$BO:$BO,\"<=\"&AV$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BY:$BY,\">=\"&AV$11,BDCRM!$BY:$BY,\"<=\"&AV$12),$Q233*AV229)))","v":196222.5},{"$f":"IF(AW$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AW$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BO:$BO,\">=\"&AW$11,BDCRM!$BO:$BO,\"<=\"&AW$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BY:$BY,\">=\"&AW$11,BDCRM!$BY:$BY,\"<=\"&AW$12),$Q233*AW229)))","v":220320},{"$f":"IF(AX$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AX$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BO:$BO,\">=\"&AX$11,BDCRM!$BO:$BO,\"<=\"&AX$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BY:$BY,\">=\"&AX$11,BDCRM!$BY:$BY,\"<=\"&AX$12),$Q233*AX229)))","v":198287.99999999997},{"$f":"IF(AY$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AY$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BO:$BO,\">=\"&AY$11,BDCRM!$BO:$BO,\"<=\"&AY$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BY:$BY,\">=\"&AY$11,BDCRM!$BY:$BY,\"<=\"&AY$12),$Q233*AY229)))","v":117045},{"$f":"IF(AZ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AZ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BO:$BO,\">=\"&AZ$11,BDCRM!$BO:$BO,\"<=\"&AZ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BY:$BY,\">=\"&AZ$11,BDCRM!$BY:$BY,\"<=\"&AZ$12),$Q233*AZ229)))","v":222385.49999999997},{"$f":"IF(BA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BO:$BO,\">=\"&BA$11,BDCRM!$BO:$BO,\"<=\"&BA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BY:$BY,\">=\"&BA$11,BDCRM!$BY:$BY,\"<=\"&BA$12),$Q233*BA229)))","v":247860.00000000003},{"$f":"IF(BB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BO:$BO,\">=\"&BB$11,BDCRM!$BO:$BO,\"<=\"&BB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BY:$BY,\">=\"&BB$11,BDCRM!$BY:$BY,\"<=\"&BB$12),$Q233*BB229)))","v":289170.00000000006},{"$f":"IF(BC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BO:$BO,\">=\"&BC$11,BDCRM!$BO:$BO,\"<=\"&BC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BY:$BY,\">=\"&BC$11,BDCRM!$BY:$BY,\"<=\"&BC$12),$Q233*BC229)))","v":169575},{"$f":"IF(BD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BO:$BO,\">=\"&BD$11,BDCRM!$BO:$BO,\"<=\"&BD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BY:$BY,\">=\"&BD$11,BDCRM!$BY:$BY,\"<=\"&BD$12),$Q233*BD229)))","v":322192.5},{"$f":"IF(BE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BO:$BO,\">=\"&BE$11,BDCRM!$BO:$BO,\"<=\"&BE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BY:$BY,\">=\"&BE$11,BDCRM!$BY:$BY,\"<=\"&BE$12),$Q233*BE229)))","v":357000},{"$f":"IF(BF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BO:$BO,\">=\"&BF$11,BDCRM!$BO:$BO,\"<=\"&BF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BY:$BY,\">=\"&BF$11,BDCRM!$BY:$BY,\"<=\"&BF$12),$Q233*BF229)))","v":321300},{"$f":"IF(BG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BO:$BO,\">=\"&BG$11,BDCRM!$BO:$BO,\"<=\"&BG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BY:$BY,\">=\"&BG$11,BDCRM!$BY:$BY,\"<=\"&BG$12),$Q233*BG229)))","v":187425},{"$f":"IF(BH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BO:$BO,\">=\"&BH$11,BDCRM!$BO:$BO,\"<=\"&BH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BY:$BY,\">=\"&BH$11,BDCRM!$BY:$BY,\"<=\"&BH$12),$Q233*BH229)))","v":356107.5},{"$f":"IF(BI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BO:$BO,\">=\"&BI$11,BDCRM!$BO:$BO,\"<=\"&BI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BY:$BY,\">=\"&BI$11,BDCRM!$BY:$BY,\"<=\"&BI$12),$Q233*BI229)))","v":392700},{"$f":"IF(BJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BO:$BO,\">=\"&BJ$11,BDCRM!$BO:$BO,\"<=\"&BJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BY:$BY,\">=\"&BJ$11,BDCRM!$BY:$BY,\"<=\"&BJ$12),$Q233*BJ229)))","v":444312},{"$f":"IF(BK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BO:$BO,\">=\"&BK$11,BDCRM!$BO:$BO,\"<=\"&BK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BY:$BY,\">=\"&BK$11,BDCRM!$BY:$BY,\"<=\"&BK$12),$Q233*BK229)))","v":258060.00000000003},{"$f":"IF(BL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BO:$BO,\">=\"&BL$11,BDCRM!$BO:$BO,\"<=\"&BL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BY:$BY,\">=\"&BL$11,BDCRM!$BY:$BY,\"<=\"&BL$12),$Q233*BL229)))","v":490314.00000000006},{"$f":"IF(BM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BO:$BO,\">=\"&BM$11,BDCRM!$BO:$BO,\"<=\"&BM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BY:$BY,\">=\"&BM$11,BDCRM!$BY:$BY,\"<=\"&BM$12),$Q233*BM229)))","v":538560},{"$f":"IF(BN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BO:$BO,\">=\"&BN$11,BDCRM!$BO:$BO,\"<=\"&BN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BY:$BY,\">=\"&BN$11,BDCRM!$BY:$BY,\"<=\"&BN$12),$Q233*BN229)))","v":484703.99999999994},{"$f":"IF(BO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BO:$BO,\">=\"&BO$11,BDCRM!$BO:$BO,\"<=\"&BO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BY:$BY,\">=\"&BO$11,BDCRM!$BY:$BY,\"<=\"&BO$12),$Q233*BO229)))","v":280500},{"$f":"IF(BP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BO:$BO,\">=\"&BP$11,BDCRM!$BO:$BO,\"<=\"&BP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BY:$BY,\">=\"&BP$11,BDCRM!$BY:$BY,\"<=\"&BP$12),$Q233*BP229)))","v":532950},{"$f":"IF(BQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BO:$BO,\">=\"&BQ$11,BDCRM!$BO:$BO,\"<=\"&BQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BY:$BY,\">=\"&BQ$11,BDCRM!$BY:$BY,\"<=\"&BQ$12),$Q233*BQ229)))","v":583440.00000000012},{"$f":"IF(BR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BO:$BO,\">=\"&BR$11,BDCRM!$BO:$BO,\"<=\"&BR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BY:$BY,\">=\"&BR$11,BDCRM!$BY:$BY,\"<=\"&BR$12),$Q233*BR229)))","v":525096},{"$f":"IF(BS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BO:$BO,\">=\"&BS$11,BDCRM!$BO:$BO,\"<=\"&BS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BY:$BY,\">=\"&BS$11,BDCRM!$BY:$BY,\"<=\"&BS$12),$Q233*BS229)))","v":371790},{"$f":"IF(BT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BO:$BO,\">=\"&BT$11,BDCRM!$BO:$BO,\"<=\"&BT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BY:$BY,\">=\"&BT$11,BDCRM!$BY:$BY,\"<=\"&BT$12),$Q233*BT229)))","v":706401},{"$f":"IF(BU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BO:$BO,\">=\"&BU$11,BDCRM!$BO:$BO,\"<=\"&BU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BY:$BY,\">=\"&BU$11,BDCRM!$BY:$BY,\"<=\"&BU$12),$Q233*BU229)))","v":771120},{"$f":"IF(BV$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BV$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BO:$BO,\">=\"&BV$11,BDCRM!$BO:$BO,\"<=\"&BV$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BY:$BY,\">=\"&BV$11,BDCRM!$BY:$BY,\"<=\"&BV$12),$Q233*BV229)))","v":694007.99999999988},{"$f":"IF(BW$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BW$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BO:$BO,\">=\"&BW$11,BDCRM!$BO:$BO,\"<=\"&BW$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BY:$BY,\">=\"&BW$11,BDCRM!$BY:$BY,\"<=\"&BW$12),$Q233*BW229)))","v":399330},{"$f":"IF(BX$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BX$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BO:$BO,\">=\"&BX$11,BDCRM!$BO:$BO,\"<=\"&BX$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BY:$BY,\">=\"&BX$11,BDCRM!$BY:$BY,\"<=\"&BX$12),$Q233*BX229)))","v":758726.99999999988},{"$f":"IF(BY$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BY$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BO:$BO,\">=\"&BY$11,BDCRM!$BO:$BO,\"<=\"&BY$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BY:$BY,\">=\"&BY$11,BDCRM!$BY:$BY,\"<=\"&BY$12),$Q233*BY229)))","v":826200},{"$f":"IF(BZ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BZ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BO:$BO,\">=\"&BZ$11,BDCRM!$BO:$BO,\"<=\"&BZ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BY:$BY,\">=\"&BZ$11,BDCRM!$BY:$BY,\"<=\"&BZ$12),$Q233*BZ229)))","v":743580},{"$f":"IF(CA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BO:$BO,\">=\"&CA$11,BDCRM!$BO:$BO,\"<=\"&CA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BY:$BY,\">=\"&CA$11,BDCRM!$BY:$BY,\"<=\"&CA$12),$Q233*CA229)))","v":413100},{"$f":"IF(CB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BO:$BO,\">=\"&CB$11,BDCRM!$BO:$BO,\"<=\"&CB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BY:$BY,\">=\"&CB$11,BDCRM!$BY:$BY,\"<=\"&CB$12),$Q233*CB229)))","v":784890},{"$f":"IF(CC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BO:$BO,\">=\"&CC$11,BDCRM!$BO:$BO,\"<=\"&CC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BY:$BY,\">=\"&CC$11,BDCRM!$BY:$BY,\"<=\"&CC$12),$Q233*CC229)))","v":979200},{"$f":"IF(CD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BO:$BO,\">=\"&CD$11,BDCRM!$BO:$BO,\"<=\"&CD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BY:$BY,\">=\"&CD$11,BDCRM!$BY:$BY,\"<=\"&CD$12),$Q233*CD229)))","v":881280},{"$f":"IF(CE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BO:$BO,\">=\"&CE$11,BDCRM!$BO:$BO,\"<=\"&CE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BY:$BY,\">=\"&CE$11,BDCRM!$BY:$BY,\"<=\"&CE$12),$Q233*CE229)))","v":489600},{"$f":"IF(CF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BO:$BO,\">=\"&CF$11,BDCRM!$BO:$BO,\"<=\"&CF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BY:$BY,\">=\"&CF$11,BDCRM!$BY:$BY,\"<=\"&CF$12),$Q233*CF229)))","v":930240},{"$f":"IF(CG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BO:$BO,\">=\"&CG$11,BDCRM!$BO:$BO,\"<=\"&CG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BY:$BY,\">=\"&CG$11,BDCRM!$BY:$BY,\"<=\"&CG$12),$Q233*CG229)))","v":979200},{"$f":"IF(CH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BO:$BO,\">=\"&CH$11,BDCRM!$BO:$BO,\"<=\"&CH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BY:$BY,\">=\"&CH$11,BDCRM!$BY:$BY,\"<=\"&CH$12),$Q233*CH229)))","v":881280},{"$f":"IF(CI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BO:$BO,\">=\"&CI$11,BDCRM!$BO:$BO,\"<=\"&CI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BY:$BY,\">=\"&CI$11,BDCRM!$BY:$BY,\"<=\"&CI$12),$Q233*CI229)))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BO:$BO,\">=\"&CJ$11,BDCRM!$BO:$BO,\"<=\"&CJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BY:$BY,\">=\"&CJ$11,BDCRM!$BY:$BY,\"<=\"&CJ$12),$Q233*CJ229)))","v":0},{"$f":"IF(CK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BO:$BO,\">=\"&CK$11,BDCRM!$BO:$BO,\"<=\"&CK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BY:$BY,\">=\"&CK$11,BDCRM!$BY:$BY,\"<=\"&CK$12),$Q233*CK229)))","v":0},{"$f":"IF(CL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BO:$BO,\">=\"&CL$11,BDCRM!$BO:$BO,\"<=\"&CL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BY:$BY,\">=\"&CL$11,BDCRM!$BY:$BY,\"<=\"&CL$12),$Q233*CL229)))","v":0},{"$f":"IF(CM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BO:$BO,\">=\"&CM$11,BDCRM!$BO:$BO,\"<=\"&CM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BY:$BY,\">=\"&CM$11,BDCRM!$BY:$BY,\"<=\"&CM$12),$Q233*CM229)))","v":0},{"$f":"IF(CN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BO:$BO,\">=\"&CN$11,BDCRM!$BO:$BO,\"<=\"&CN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BY:$BY,\">=\"&CN$11,BDCRM!$BY:$BY,\"<=\"&CN$12),$Q233*CN229)))","v":0},{"$f":"IF(CO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BO:$BO,\">=\"&CO$11,BDCRM!$BO:$BO,\"<=\"&CO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BY:$BY,\">=\"&CO$11,BDCRM!$BY:$BY,\"<=\"&CO$12),$Q233*CO229)))","v":0},{"$f":"IF(CP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BO:$BO,\">=\"&CP$11,BDCRM!$BO:$BO,\"<=\"&CP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BY:$BY,\">=\"&CP$11,BDCRM!$BY:$BY,\"<=\"&CP$12),$Q233*CP229)))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BO:$BO,\">=\"&CQ$11,BDCRM!$BO:$BO,\"<=\"&CQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BY:$BY,\">=\"&CQ$11,BDCRM!$BY:$BY,\"<=\"&CQ$12),$Q233*CQ229)))","v":0},{"$f":"IF(CR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BO:$BO,\">=\"&CR$11,BDCRM!$BO:$BO,\"<=\"&CR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BY:$BY,\">=\"&CR$11,BDCRM!$BY:$BY,\"<=\"&CR$12),$Q233*CR229)))","v":0},{"$f":"IF(CS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BO:$BO,\">=\"&CS$11,BDCRM!$BO:$BO,\"<=\"&CS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BY:$BY,\">=\"&CS$11,BDCRM!$BY:$BY,\"<=\"&CS$12),$Q233*CS229)))","v":0},{"$f":"IF(CT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BO:$BO,\">=\"&CT$11,BDCRM!$BO:$BO,\"<=\"&CT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BY:$BY,\">=\"&CT$11,BDCRM!$BY:$BY,\"<=\"&CT$12),$Q233*CT229)))","v":0},{"$f":"IF(CU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BO:$BO,\">=\"&CU$11,BDCRM!$BO:$BO,\"<=\"&CU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H239,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q239,BDCRM!$BY:$BY,\">=\"&CU$11,BDCRM!$BY:$BY,\"<=\"&CU$12),$Q233*CU229)))","v":0}]
[{"$f":"ROW()","v":245},null,null,null,null,null,{"$f":"IF($R245=\"^\",IF(COUNTIF(Lists!$13:$13,H245)=1,0,1),0)","v":0},{"$f":"H241","v":"Прямые переменные коммерческие расходы"},{"$f":"I242","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$135","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q244/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0.1111111111111111},null,{"$f":"IF(G245<>0,1,IF(OR($Q245=\"\",$Q245=0),0,IF($R245=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H245))),$Q245)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q245-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q244/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":250},null,null,null,null,null,{"$f":"IF($R250=\"^\",IF(COUNTIF(Lists!$13:$13,H250)=1,0,1),0)","v":0},{"$f":"H239","v":"Прямые переменные коммерческие расходы"},null,null,null,{"$f":"K228","v":3},{"$f":"Mrkting!$M$86","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z250:$CV250)","v":20621824.5},null,null,{"$f":"IF(AA$11=\"\",0,((-$Q252-INT(-$Q252))*SUMIFS($Z239:$CV239,$Z$2:$CV$2,AA$2+INT(-$Q252)+1)+(INT(-$Q252)+1+$Q252)*SUMIFS($Z239:$CV239,$Z$2:$CV$2,AA$2+INT(-$Q252))))","v":2550},4845,15300,13770,8925,30523.499999999996,36720,33048,20655.000000000004,61047.000000000015,71400,64260,39270,74613,122400,110160,66300.000000000015,125970,142800.00000000003,128520.00000000001,103275,196222.5,220320,198287.99999999997,117045,222385.49999999997,247860.00000000003,289170.00000000006,169575,322192.5,357000,321300,{"$f":"IF(BG$11=\"\",0,((-$Q252-INT(-$Q252))*SUMIFS($Z239:$CV239,$Z$2:$CV$2,BG$2+INT(-$Q252)+1)+(INT(-$Q252)+1+$Q252)*SUMIFS($Z239:$CV239,$Z$2:$CV$2,BG$2+INT(-$Q252))))","v":187425},356107.5,392700,444312,258060.00000000003,490314.00000000006,538560,484703.99999999994,280500,532950,583440.00000000012,525096,371790,706401,771120,694007.99999999988,399330,758726.99999999988,826200,743580,413100,784890,979200,881280,489600,930240,979200,881280,0,0,0,0,{"$f":"IF(CM$11=\"\",0,((-$Q252-INT(-$Q252))*SUMIFS($Z239:$CV239,$Z$2:$CV$2,CM$2+INT(-$Q252)+1)+(INT(-$Q252)+1+$Q252)*SUMIFS($Z239:$CV239,$Z$2:$CV$2,CM$2+INT(-$Q252))))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":255},null,null,null,null,null,{"$f":"IF($R255=\"^\",IF(COUNTIF(Lists!$13:$13,H255)=1,0,1),0)","v":0},{"$f":"Sales!$H$43","v":"Затраты времени на один контакт/заказ"},null,null,null,null,{"$f":"Sales!$M$43","v":"кол-во часов"},null,null,null,{"$f":"SUM(Q256:Q259)/60","v":0.28333333333333333}]
[{"$f":"ROW()","v":256},null,null,null,null,null,{"$f":"IF($R256=\"^\",IF(COUNTIF(Lists!$13:$13,H256)=1,0,1),0)","v":0},{"$f":"H255","v":"Затраты времени на один контакт/заказ"},{"$f":"Lists!$BK$16","v":"информирование об услугах"},null,null,null,{"$f":"Sales!$M$44","v":"кол-во минут // %"},null,null,"M",{"$f":"MAIN!Q465","v":10},null,{"$f":"IF(G256<>0,1,IF(OR($Q256=\"\",$Q256=0),0,IF($R256=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H256))),$Q256)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":261},null,null,null,null,null,{"$f":"IF($R261=\"^\",IF(COUNTIF(Lists!$13:$13,H261)=1,0,1),0)","v":0},{"$f":"Sales!$H$49","v":"Затраты времени сотрудников отдела продаж"},null,null,null,null,{"$f":"Sales!$M$43","v":"кол-во часов"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z261:$CV261)","v":68739.415000000008},null,null,{"$f":"IF(AA$11=\"\",0,$Q255*AA229)","v":8.5},{"$f":"IF(AB$11=\"\",0,$Q255*AB229)","v":16.149999999999999},51,45.9,29.75,101.74499999999999,122.39999999999999,110.16,68.850000000000009,203.49000000000004,238,214.2,130.9,248.70999999999998,408,367.2,221.00000000000003,419.9,476.00000000000006,428.40000000000003,344.25,654.07499999999993,734.4,660.95999999999992,390.15,741.28499999999985,826.20000000000016,963.90000000000009,565.25,1073.9749999999999,1190,1071,624.75,1187.0249999999999,1309,1481.04,860.20000000000016,1634.38,1795.2,1615.6799999999998,935,1776.5,1944.8000000000002,1750.3199999999997,1239.3,2354.67,2570.4,2313.3599999999997,1331.1,2529.0899999999997,2754,2478.6,1377,2616.2999999999997,3264,2937.6,1632,3100.7999999999997,3264,2937.6,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,$Q255*CN229)","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":266},null,null,null,null,null,{"$f":"IF($R266=\"^\",IF(COUNTIF(Lists!$13:$13,H266)=1,0,1),0)","v":0},{"$f":"H265","v":"ФОТ менеджеров по продаже"},{"$f":"Mrkting!$I$186","v":"Средняя месячная з/п, вкл. НДФЛ, 1 сотрудника"},null,null,null,{"$f":"Mrkting!$M$186","v":"руб./мес."},null,null,"M",{"$f":"MAIN!Q471","v":0},null,{"$f":"IF(G266<>0,1,IF(OR($Q266=\"\",$Q266=0),0,IF($R266=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H266))),$Q266)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":271},null,null,null,null,null,{"$f":"IF($R271=\"^\",IF(COUNTIF(Lists!$13:$13,H271)=1,0,1),0)","v":0},{"$f":"H269","v":"ФОТ менеджеров по продаже"},{"$f":"I270","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$133","v":"Размер предоплаты"},null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,"M",{"$f":"MAIN!Q476","v":0.5},null,{"$f":"IF(G271<>0,1,IF(OR($Q271=\"\",$Q271=0),0,IF($R271=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H271))),$Q271)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":272},null,null,null,null,null,{"$f":"IF($R272=\"^\",IF(COUNTIF(Lists!$13:$13,H272)=1,0,1),0)","v":0},{"$f":"H269","v":"ФОТ менеджеров по продаже"},{"$f":"I270","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$134","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$134","v":"кол-во дней"},null,null,"M",{"$f":"MAIN!Q477","v":0},null,{"$f":"IF(G272<>0,1,IF(OR($Q272=\"\",$Q272=0),0,IF($R272=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H272))),$Q272)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":277}]
[{"$f":"ROW()","v":281}]
[{"$f":"ROW()","v":288}]
[{"$f":"ROW()","v":289},null,null,null,null,null,{"$f":"IF($R289=\"^\",IF(COUNTIF(Lists!$13:$13,H289)=1,0,1),0)","v":0},{"$f":"Prdction!$H$80","v":"Количество продаж"},null,null,null,{"$f":"K228","v":3},{"$f":"Mrkting!$M$66","v":"кол-во заказов"},null,null,null,null,null,null,{"$f":"IF($X289-SUMIFS(Prdction!$X:$X,Prdction!$H:$H,$H289,Prdction!$I:$I,\"\",Prdction!$L:$L,$L289)=0,0,1)","v":0},null,null,null,{"$f":"SUM($Z289:$CV289)","v":120091.80149999997},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,$H289,Prdction!$I:$I,\"\",Prdction!$L:$L,$L289))","v":14.85},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,$H289,Prdction!$I:$I,\"\",Prdction!$L:$L,$L289))","v":28.215},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,$H289,Prdction!$I:$I,\"\",Prdction!$L:$L,$L289))","v":89.1},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,$H289,Prdction!$I:$I,\"\",Prdction!$L:$L,$L289))","v":80.19},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,$H289,Prdction!$I:$I,\"\",Prdction!$L:$L,$L289))","v":51.975000000000001},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,$H289,Prdction!$I:$I,\"\",Prdction!$L:$L,$L289))","v":177.75449999999998},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,$H289,Prdction!$I:$I,\"\",Prdction!$L:$L,$L289))","v":213.84},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,$H289,Prdction!$I:$I,\"\",Prdction!$L:$L,$L289))","v":192.45600000000002},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,$H289,Prdction!$I:$I,\"\",Prdction!$L:$L,$L289))","v":120.28500000000001},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,$H289,Prdction!$I:$I,\"\",Prdction!$L:$L,$L289))","v":355.50900000000007},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,$H289,Prdction!$I:$I,\"\",Prdction!$L:$L,$L289))","v":415.8},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,$H289,Prdction!$I:$I,\"\",Prdction!$L:$L,$L289))","v":374.21999999999997},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,$H289,Prdction!$I:$I,\"\",Prdction!$L:$L,$L289))","v":228.69},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,$H289,Prdction!$I:$I,\"\",Prdction!$L:$L,$L289))","v":434.51099999999997},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,$H289,Prdction!$I:$I,\"\",Prdction!$L:$L,$L289))","v":712.8},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,$H289,Prdction!$I:$I,\"\",Prdction!$L:$L,$L289))","v":641.52},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,$H289,Prdction!$I:$I,\"\",Prdction!$L:$L,$L289))","v":386.10000000000008},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,$H289,Prdction!$I:$I,\"\",Prdction!$L:$L,$L289))","v":733.59},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,$H289,Prdction!$I:$I,\"\",Prdction!$L:$L,$L289))","v":831.60000000000014},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,$H289,Prdction!$I:$I,\"\",Prdction!$L:$L,$L289))","v":748.44},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,$H289,Prdction!$I:$I,\"\",Prdction!$L:$L,$L289))","v":601.42499999999995},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,$H289,Prdction!$I:$I,\"\",Prdction!$L:$L,$L289))","v":1142.7075},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,$H289,Prdction!$I:$I,\"\",Prdction!$L:$L,$L289))","v":1283.04},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,$H289,Prdction!$I:$I,\"\",Prdction!$L:$L,$L289))","v":1154.7359999999999},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,$H289,Prdction!$I:$I,\"\",Prdction!$L:$L,$L289))","v":681.61500000000001},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,$H289,Prdction!$I:$I,\"\",Prdction!$L:$L,$L289))","v":1295.0684999999999},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,$H289,Prdction!$I:$I,\"\",Prdction!$L:$L,$L289))","v":1443.4200000000003},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,$H289,Prdction!$I:$I,\"\",Prdction!$L:$L,$L289))","v":1683.9900000000002},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,$H289,Prdction!$I:$I,\"\",Prdction!$L:$L,$L289))","v":987.52499999999998},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,$H289,Prdction!$I:$I,\"\",Prdction!$L:$L,$L289))","v":1876.2974999999999},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,$H289,Prdction!$I:$I,\"\",Prdction!$L:$L,$L289))","v":2079},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,$H289,Prdction!$I:$I,\"\",Prdction!$L:$L,$L289))","v":1871.1},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,$H289,Prdction!$I:$I,\"\",Prdction!$L:$L,$L289))","v":1091.4749999999999},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,$H289,Prdction!$I:$I,\"\",Prdction!$L:$L,$L289))","v":2073.8024999999998},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,$H289,Prdction!$I:$I,\"\",Prdction!$L:$L,$L289))","v":2286.9},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,$H289,Prdction!$I:$I,\"\",Prdction!$L:$L,$L289))","v":2587.4639999999999},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,$H289,Prdction!$I:$I,\"\",Prdction!$L:$L,$L289))","v":1502.8200000000002},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,$H289,Prdction!$I:$I,\"\",Prdction!$L:$L,$L289))","v":2855.3580000000002},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,$H289,Prdction!$I:$I,\"\",Prdction!$L:$L,$L289))","v":3136.32},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,$H289,Prdction!$I:$I,\"\",Prdction!$L:$L,$L289))","v":2822.6879999999996},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,$H289,Prdction!$I:$I,\"\",Prdction!$L:$L,$L289))","v":1633.5},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,$H289,Prdction!$I:$I,\"\",Prdction!$L:$L,$L289))","v":3103.65},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,$H289,Prdction!$I:$I,\"\",Prdction!$L:$L,$L289))","v":3397.6800000000003},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,$H289,Prdction!$I:$I,\"\",Prdction!$L:$L,$L289))","v":3057.9119999999998},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,$H289,Prdction!$I:$I,\"\",Prdction!$L:$L,$L289))","v":2165.13},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,$H289,Prdction!$I:$I,\"\",Prdction!$L:$L,$L289))","v":4113.7470000000003},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,$H289,Prdction!$I:$I,\"\",Prdction!$L:$L,$L289))","v":4490.6400000000003},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,$H289,Prdction!$I:$I,\"\",Prdction!$L:$L,$L289))","v":4041.5759999999996},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,$H289,Prdction!$I:$I,\"\",Prdction!$L:$L,$L289))","v":2325.5099999999998},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,$H289,Prdction!$I:$I,\"\",Prdction!$L:$L,$L289))","v":4418.4689999999991},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,$H289,Prdction!$I:$I,\"\",Prdction!$L:$L,$L289))","v":4811.3999999999996},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,$H289,Prdction!$I:$I,\"\",Prdction!$L:$L,$L289))","v":4330.26},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,$H289,Prdction!$I:$I,\"\",Prdction!$L:$L,$L289))","v":2405.6999999999998},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,$H289,Prdction!$I:$I,\"\",Prdction!$L:$L,$L289))","v":4570.83},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,$H289,Prdction!$I:$I,\"\",Prdction!$L:$L,$L289))","v":5702.4},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,$H289,Prdction!$I:$I,\"\",Prdction!$L:$L,$L289))","v":5132.16},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,$H289,Prdction!$I:$I,\"\",Prdction!$L:$L,$L289))","v":2851.2},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,$H289,Prdction!$I:$I,\"\",Prdction!$L:$L,$L289))","v":5417.28},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,$H289,Prdction!$I:$I,\"\",Prdction!$L:$L,$L289))","v":5702.4},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,$H289,Prdction!$I:$I,\"\",Prdction!$L:$L,$L289))","v":5132.16},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,$H289,Prdction!$I:$I,\"\",Prdction!$L:$L,$L289))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Prdction!CJ:CJ,Prdction!$H:$H,$H289,Prdction!$I:$I,\"\",Prdction!$L:$L,$L289))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Prdction!CK:CK,Prdction!$H:$H,$H289,Prdction!$I:$I,\"\",Prdction!$L:$L,$L289))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Prdction!CL:CL,Prdction!$H:$H,$H289,Prdction!$I:$I,\"\",Prdction!$L:$L,$L289))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Prdction!CM:CM,Prdction!$H:$H,$H289,Prdction!$I:$I,\"\",Prdction!$L:$L,$L289))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Prdction!CN:CN,Prdction!$H:$H,$H289,Prdction!$I:$I,\"\",Prdction!$L:$L,$L289))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Prdction!CO:CO,Prdction!$H:$H,$H289,Prdction!$I:$I,\"\",Prdction!$L:$L,$L289))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Prdction!CP:CP,Prdction!$H:$H,$H289,Prdction!$I:$I,\"\",Prdction!$L:$L,$L289))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Prdction!CQ:CQ,Prdction!$H:$H,$H289,Prdction!$I:$I,\"\",Prdction!$L:$L,$L289))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Prdction!CR:CR,Prdction!$H:$H,$H289,Prdction!$I:$I,\"\",Prdction!$L:$L,$L289))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Prdction!CS:CS,Prdction!$H:$H,$H289,Prdction!$I:$I,\"\",Prdction!$L:$L,$L289))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Prdction!CT:CT,Prdction!$H:$H,$H289,Prdction!$I:$I,\"\",Prdction!$L:$L,$L289))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Prdction!CU:CU,Prdction!$H:$H,$H289,Prdction!$I:$I,\"\",Prdction!$L:$L,$L289))","v":0}]
[{"$f":"ROW()","v":294}]
[{"$f":"ROW()","v":299}]
[{"$f":"ROW()","v":304},null,null,null,null,null,{"$f":"IF($R304=\"^\",IF(COUNTIF(Lists!$13:$13,H304)=1,0,1),0)","v":0},{"$f":"H303","v":"Поступление ДС"},{"$f":"Sales!$I$92","v":"Поступление предоплат"},null,null,null,{"$f":"Mrkting!$M$86","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z304:$CV304)","v":165901745.00805223},null,null,{"$f":"IF(AA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q298*AA287))","v":16875},{"$f":"IF(AB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q298*AB287))","v":32062.5},{"$f":"IF(AC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q298*AC287))","v":101250},{"$f":"IF(AD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q298*AD287))","v":91530},{"$f":"IF(AE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q298*AE287))","v":59325},{"$f":"IF(AF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q298*AF287))","v":202891.49999999997},{"$f":"IF(AG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q298*AG287))","v":250063.2},{"$f":"IF(AH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q298*AH287))","v":225056.88},{"$f":"IF(AI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q298*AI287))","v":140660.55000000002},{"$f":"IF(AJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q298*AJ287))","v":417561.4800000001},{"$f":"IF(AK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q298*AK287))","v":488376},{"$f":"IF(AL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q298*AL287))","v":439538.4},{"$f":"IF(AM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q298*AM287))","v":275180.598},{"$f":"IF(AN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q298*AN287))","v":522843.13619999995},{"$f":"IF(AO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q298*AO287))","v":857705.76},{"$f":"IF(AP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q298*AP287))","v":775306.08},{"$f":"IF(AQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q298*AQ287))","v":466619.4},{"$f":"IF(AR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q298*AR287))","v":886576.86},{"$f":"IF(AS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q298*AS287))","v":1029584.0016000001},{"$f":"IF(AT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q298*AT287))","v":926625.60144000011},{"$f":"IF(AU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q298*AU287))","v":744609.85829999996},{"$f":"IF(AV$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q298*AV287))","v":1420883.22744},{"$f":"IF(AW$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q298*AW287))","v":1595377.65888},{"$f":"IF(AX$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q298*AX287))","v":1435839.8929919996},{"$f":"IF(AY$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q298*AY287))","v":868221.54161639989},{"$f":"IF(AZ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q298*AZ287))","v":1649620.9290711598},{"$f":"IF(BA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q298*BA287))","v":1838586.7940112001},{"$f":"IF(BB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q298*BB287))","v":2154224.0118672},{"$f":"IF(BC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q298*BC287))","v":1263279.5131320001},{"$f":"IF(BD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q298*BD287))","v":2400231.0749507998},{"$f":"IF(BE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q298*BE287))","v":2724319.3818960004},{"$f":"IF(BF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q298*BF287))","v":2451887.4437064002},{"$f":"IF(BG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q298*BG287))","v":1430267.6754954001},{"$f":"IF(BH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q298*BH287))","v":2729072.4497537762},{"$f":"IF(BI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q298*BI287))","v":3009503.4533625599},{"$f":"IF(BJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q298*BJ287))","v":3405038.1929473537},{"$f":"IF(BK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q298*BK287))","v":2025774.7446446614},{"$f":"IF(BL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q298*BL287))","v":3848972.0148248565},{"$f":"IF(BM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q298*BM287))","v":4227703.8149105972},{"$f":"IF(BN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q298*BN287))","v":3820988.0048685647},{"$f":"IF(BO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q298*BO287))","v":2211219.9102248643},{"$f":"IF(BP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q298*BP287))","v":4201317.8294272413},{"$f":"IF(BQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q298*BQ287))","v":4711035.6075899322},{"$f":"IF(BR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q298*BR287))","v":4239932.0468309391},{"$f":"IF(BS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q298*BS287))","v":3002049.7884030249},{"$f":"IF(BT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q298*BT287))","v":5727760.2657396635},{"$f":"IF(BU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q298*BU287))","v":6252525.8261485603},{"$f":"IF(BV$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q298*BV287))","v":5627273.2435337035},{"$f":"IF(BW$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q298*BW287))","v":3316434.6025990578},{"$f":"IF(BX$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q298*BX287))","v":6301225.7449382097},{"$f":"IF(BY$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q298*BY287))","v":6861588.8329635682},{"$f":"IF(BZ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q298*BZ287))","v":6201054.1403297307},{"$f":"IF(CA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q298*CA287))","v":3445030.0779609615},{"$f":"IF(CB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q298*CB287))","v":6545557.1481258264},{"$f":"IF(CC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q298*CC287))","v":8363735.8322463809},{"$f":"IF(CD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q298*CD287))","v":7527362.2490217425},{"$f":"IF(CE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q298*CE287))","v":4181867.9161231904},{"$f":"IF(CF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q298*CF287))","v":7978246.7733115675},{"$f":"IF(CG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q298*CG287))","v":8398154.4982227031},{"$f":"IF(CH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q298*CH287))","v":7558339.0484004328},{"$f":"IF(CI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q298*CI287))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q298*CJ287))","v":0},{"$f":"IF(CK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q298*CK287))","v":0},{"$f":"IF(CL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q298*CL287))","v":0},{"$f":"IF(CM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q298*CM287))","v":0},{"$f":"IF(CN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q298*CN287))","v":0},{"$f":"IF(CO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q298*CO287))","v":0},{"$f":"IF(CP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q298*CP287))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q298*CQ287))","v":0},{"$f":"IF(CR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q298*CR287))","v":0},{"$f":"IF(CS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q298*CS287))","v":0},{"$f":"IF(CT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q298*CT287))","v":0},{"$f":"IF(CU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,$Q298*CU287))","v":0}]
[{"$f":"ROW()","v":305},null,null,null,null,null,{"$f":"IF($R305=\"^\",IF(COUNTIF(Lists!$13:$13,H305)=1,0,1),0)","v":0},{"$f":"H303","v":"Поступление ДС"},{"$f":"Sales!$I$93","v":"Возврат предоплат по отказам"},null,null,null,{"$f":"Mrkting!$M$86","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z305:$CV305)","v":-1659017.4500805237},null,null,{"$f":"IF(AA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,-AA295*$Q298))","v":-168.75000000000014},{"$f":"IF(AB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,-AB295*$Q298))","v":-320.62500000000028},{"$f":"IF(AC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,-AC295*$Q298))","v":-1012.5000000000009},{"$f":"IF(AD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,-AD295*$Q298))","v":-915.30000000000086},{"$f":"IF(AE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,-AE295*$Q298))","v":-593.25000000000057},{"$f":"IF(AF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,-AF295*$Q298))","v":-2028.9150000000016},{"$f":"IF(AG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,-AG295*$Q298))","v":-2500.6320000000023},{"$f":"IF(AH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,-AH295*$Q298))","v":-2250.5688000000018},{"$f":"IF(AI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,-AI295*$Q298))","v":-1406.6055000000015},{"$f":"IF(AJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,-AJ295*$Q298))","v":-4175.6148000000048},{"$f":"IF(AK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,-AK295*$Q298))","v":-4883.7600000000048},{"$f":"IF(AL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,-AL295*$Q298))","v":-4395.3840000000046},{"$f":"IF(AM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,-AM295*$Q298))","v":-2751.8059800000024},{"$f":"IF(AN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,-AN295*$Q298))","v":-5228.4313620000039},{"$f":"IF(AO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,-AO295*$Q298))","v":-8577.0576000000074},{"$f":"IF(AP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,-AP295*$Q298))","v":-7753.0608000000066},{"$f":"IF(AQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,-AQ295*$Q298))","v":-4666.1940000000041},{"$f":"IF(AR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,-AR295*$Q298))","v":-8865.7686000000085},{"$f":"IF(AS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,-AS295*$Q298))","v":-10295.840016000009},{"$f":"IF(AT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,-AT295*$Q298))","v":-9266.256014400009},{"$f":"IF(AU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,-AU295*$Q298))","v":-7446.0985830000063},{"$f":"IF(AV$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,-AV295*$Q298))","v":-14208.832274400012},{"$f":"IF(AW$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,-AW295*$Q298))","v":-15953.776588800014},{"$f":"IF(AX$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,-AX295*$Q298))","v":-14358.398929920009},{"$f":"IF(AY$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,-AY295*$Q298))","v":-8682.2154161640065},{"$f":"IF(AZ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,-AZ295*$Q298))","v":-16496.209290711613},{"$f":"IF(BA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,-BA295*$Q298))","v":-18385.867940112017},{"$f":"IF(BB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,-BB295*$Q298))","v":-21542.24011867202},{"$f":"IF(BC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,-BC295*$Q298))","v":-12632.795131320012},{"$f":"IF(BD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,-BD295*$Q298))","v":-24002.310749508018},{"$f":"IF(BE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,-BE295*$Q298))","v":-27243.193818960026},{"$f":"IF(BF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,-BF295*$Q298))","v":-24518.874437064023},{"$f":"IF(BG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,-BG295*$Q298))","v":-14302.676754954015},{"$f":"IF(BH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,-BH295*$Q298))","v":-27290.724497537787},{"$f":"IF(BI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,-BI295*$Q298))","v":-30095.034533625625},{"$f":"IF(BJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,-BJ295*$Q298))","v":-34050.381929473566},{"$f":"IF(BK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,-BK295*$Q298))","v":-20257.747446446632},{"$f":"IF(BL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,-BL295*$Q298))","v":-38489.720148248598},{"$f":"IF(BM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,-BM295*$Q298))","v":-42277.038149106011},{"$f":"IF(BN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,-BN295*$Q298))","v":-38209.880048685678},{"$f":"IF(BO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,-BO295*$Q298))","v":-22112.199102248662},{"$f":"IF(BP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,-BP295*$Q298))","v":-42013.178294272453},{"$f":"IF(BQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,-BQ295*$Q298))","v":-47110.356075899363},{"$f":"IF(BR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,-BR295*$Q298))","v":-42399.32046830943},{"$f":"IF(BS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,-BS295*$Q298))","v":-30020.497884030276},{"$f":"IF(BT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,-BT295*$Q298))","v":-57277.602657396688},{"$f":"IF(BU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,-BU295*$Q298))","v":-62525.258261485658},{"$f":"IF(BV$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,-BV295*$Q298))","v":-56272.732435337086},{"$f":"IF(BW$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,-BW295*$Q298))","v":-33164.346025990606},{"$f":"IF(BX$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,-BX295*$Q298))","v":-63012.257449382152},{"$f":"IF(BY$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,-BY295*$Q298))","v":-68615.888329635738},{"$f":"IF(BZ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,-BZ295*$Q298))","v":-62010.541403297364},{"$f":"IF(CA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,-CA295*$Q298))","v":-34450.300779609643},{"$f":"IF(CB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,-CB295*$Q298))","v":-65455.571481258325},{"$f":"IF(CC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,-CC295*$Q298))","v":-83637.358322463886},{"$f":"IF(CD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,-CD295*$Q298))","v":-75273.622490217487},{"$f":"IF(CE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,-CE295*$Q298))","v":-41818.679161231943},{"$f":"IF(CF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,-CF295*$Q298))","v":-79782.467733115744},{"$f":"IF(CG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,-CG295*$Q298))","v":-83981.544982227104},{"$f":"IF(CH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,-CH295*$Q298))","v":-75583.390484004398},{"$f":"IF(CI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,-CI295*$Q298))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,-CJ295*$Q298))","v":0},{"$f":"IF(CK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,-CK295*$Q298))","v":0},{"$f":"IF(CL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,-CL295*$Q298))","v":0},{"$f":"IF(CM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,-CM295*$Q298))","v":0},{"$f":"IF(CN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,-CN295*$Q298))","v":0},{"$f":"IF(CO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,-CO295*$Q298))","v":0},{"$f":"IF(CP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,-CP295*$Q298))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,-CQ295*$Q298))","v":0},{"$f":"IF(CR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,-CR295*$Q298))","v":0},{"$f":"IF(CS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,-CS295*$Q298))","v":0},{"$f":"IF(CT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,-CT295*$Q298))","v":0},{"$f":"IF(CU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),0,-CU295*$Q298))","v":0}]
[{"$f":"ROW()","v":310},null,null,null,null,null,{"$f":"IF($R310=\"^\",IF(COUNTIF(Lists!$13:$13,H310)=1,0,1),0)","v":0},{"$f":"H308","v":"Прочие расходы отдела продаж"},{"$f":"I309","v":"Начальная дата начисления расхода"},{"$f":"Mrkting!$I$23","v":"номер соответствующего периода расчетов"},null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q309)=0,Q309=0,Q309=\"\"),1,SUMIFS($2:$2,$11:$11,Q309))","v":4},null,{"$f":"IF(G310<>0,1,IF(OR($Q310=\"\",$Q310=0),0,IF($R310=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H310))),$Q310)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q310-IF(OR(SUMIFS($2:$2,$11:$11,Q309)=0,Q309=0,Q309=\"\"),1,SUMIFS($2:$2,$11:$11,Q309)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":317},null,null,null,null,null,{"$f":"IF($R317=\"^\",IF(COUNTIF(Lists!$13:$13,H317)=1,0,1),0)","v":0},{"$f":"H308","v":"Прочие расходы отдела продаж"},null,null,null,{"$f":"K228","v":3},{"$f":"Mrkting!$M$86","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z317:$CV317)","v":2492352},null,null,{"$f":"IF(AA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BO:$BO,\">=\"&AA$11,BDCRM!$BO:$BO,\"<=\"&AA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BY:$BY,\">=\"&AA$11,BDCRM!$BY:$BY,\"<=\"&AA$12),($Q319*(IF(AA$2=1,SUMIFS($Z308:$CV308,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q321))+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,INT($Q321)+1),0)+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,AA$2+INT($Q321)+1)+(INT($Q321)+1-$Q321)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,AA$2+INT($Q321)))+$Q322*((-$Q324-INT(-$Q324))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,AA$2+INT(-$Q324)+1)+(INT(-$Q324)+1+$Q324)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,AA$2+INT(-$Q324)))))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BO:$BO,\">=\"&AB$11,BDCRM!$BO:$BO,\"<=\"&AB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BY:$BY,\">=\"&AB$11,BDCRM!$BY:$BY,\"<=\"&AB$12),($Q319*(IF(AB$2=1,SUMIFS($Z308:$CV308,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q321))+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,INT($Q321)+1),0)+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,AB$2+INT($Q321)+1)+(INT($Q321)+1-$Q321)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,AB$2+INT($Q321)))+$Q322*((-$Q324-INT(-$Q324))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,AB$2+INT(-$Q324)+1)+(INT(-$Q324)+1+$Q324)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,AB$2+INT(-$Q324)))))))","v":0},{"$f":"IF(AC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BO:$BO,\">=\"&AC$11,BDCRM!$BO:$BO,\"<=\"&AC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BY:$BY,\">=\"&AC$11,BDCRM!$BY:$BY,\"<=\"&AC$12),($Q319*(IF(AC$2=1,SUMIFS($Z308:$CV308,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q321))+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,INT($Q321)+1),0)+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,AC$2+INT($Q321)+1)+(INT($Q321)+1-$Q321)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,AC$2+INT($Q321)))+$Q322*((-$Q324-INT(-$Q324))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,AC$2+INT(-$Q324)+1)+(INT(-$Q324)+1+$Q324)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,AC$2+INT(-$Q324)))))))","v":0},{"$f":"IF(AD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BO:$BO,\">=\"&AD$11,BDCRM!$BO:$BO,\"<=\"&AD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BY:$BY,\">=\"&AD$11,BDCRM!$BY:$BY,\"<=\"&AD$12),($Q319*(IF(AD$2=1,SUMIFS($Z308:$CV308,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q321))+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,INT($Q321)+1),0)+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,AD$2+INT($Q321)+1)+(INT($Q321)+1-$Q321)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,AD$2+INT($Q321)))+$Q322*((-$Q324-INT(-$Q324))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,AD$2+INT(-$Q324)+1)+(INT(-$Q324)+1+$Q324)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,AD$2+INT(-$Q324)))))))","v":30000},{"$f":"IF(AE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BO:$BO,\">=\"&AE$11,BDCRM!$BO:$BO,\"<=\"&AE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BY:$BY,\">=\"&AE$11,BDCRM!$BY:$BY,\"<=\"&AE$12),($Q319*(IF(AE$2=1,SUMIFS($Z308:$CV308,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q321))+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,INT($Q321)+1),0)+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,AE$2+INT($Q321)+1)+(INT($Q321)+1-$Q321)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,AE$2+INT($Q321)))+$Q322*((-$Q324-INT(-$Q324))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,AE$2+INT(-$Q324)+1)+(INT(-$Q324)+1+$Q324)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,AE$2+INT(-$Q324)))))))","v":30000},{"$f":"IF(AF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BO:$BO,\">=\"&AF$11,BDCRM!$BO:$BO,\"<=\"&AF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BY:$BY,\">=\"&AF$11,BDCRM!$BY:$BY,\"<=\"&AF$12),($Q319*(IF(AF$2=1,SUMIFS($Z308:$CV308,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q321))+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,INT($Q321)+1),0)+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,AF$2+INT($Q321)+1)+(INT($Q321)+1-$Q321)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,AF$2+INT($Q321)))+$Q322*((-$Q324-INT(-$Q324))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,AF$2+INT(-$Q324)+1)+(INT(-$Q324)+1+$Q324)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,AF$2+INT(-$Q324)))))))","v":30000},{"$f":"IF(AG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BO:$BO,\">=\"&AG$11,BDCRM!$BO:$BO,\"<=\"&AG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BY:$BY,\">=\"&AG$11,BDCRM!$BY:$BY,\"<=\"&AG$12),($Q319*(IF(AG$2=1,SUMIFS($Z308:$CV308,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q321))+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,INT($Q321)+1),0)+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,AG$2+INT($Q321)+1)+(INT($Q321)+1-$Q321)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,AG$2+INT($Q321)))+$Q322*((-$Q324-INT(-$Q324))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,AG$2+INT(-$Q324)+1)+(INT(-$Q324)+1+$Q324)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,AG$2+INT(-$Q324)))))))","v":30000},{"$f":"IF(AH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BO:$BO,\">=\"&AH$11,BDCRM!$BO:$BO,\"<=\"&AH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BY:$BY,\">=\"&AH$11,BDCRM!$BY:$BY,\"<=\"&AH$12),($Q319*(IF(AH$2=1,SUMIFS($Z308:$CV308,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q321))+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,INT($Q321)+1),0)+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,AH$2+INT($Q321)+1)+(INT($Q321)+1-$Q321)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,AH$2+INT($Q321)))+$Q322*((-$Q324-INT(-$Q324))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,AH$2+INT(-$Q324)+1)+(INT(-$Q324)+1+$Q324)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,AH$2+INT(-$Q324)))))))","v":30000},{"$f":"IF(AI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BO:$BO,\">=\"&AI$11,BDCRM!$BO:$BO,\"<=\"&AI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BY:$BY,\">=\"&AI$11,BDCRM!$BY:$BY,\"<=\"&AI$12),($Q319*(IF(AI$2=1,SUMIFS($Z308:$CV308,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q321))+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,INT($Q321)+1),0)+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,AI$2+INT($Q321)+1)+(INT($Q321)+1-$Q321)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,AI$2+INT($Q321)))+$Q322*((-$Q324-INT(-$Q324))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,AI$2+INT(-$Q324)+1)+(INT(-$Q324)+1+$Q324)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,AI$2+INT(-$Q324)))))))","v":30000},{"$f":"IF(AJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BO:$BO,\">=\"&AJ$11,BDCRM!$BO:$BO,\"<=\"&AJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BY:$BY,\">=\"&AJ$11,BDCRM!$BY:$BY,\"<=\"&AJ$12),($Q319*(IF(AJ$2=1,SUMIFS($Z308:$CV308,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q321))+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,INT($Q321)+1),0)+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,AJ$2+INT($Q321)+1)+(INT($Q321)+1-$Q321)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,AJ$2+INT($Q321)))+$Q322*((-$Q324-INT(-$Q324))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,AJ$2+INT(-$Q324)+1)+(INT(-$Q324)+1+$Q324)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,AJ$2+INT(-$Q324)))))))","v":30000},{"$f":"IF(AK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BO:$BO,\">=\"&AK$11,BDCRM!$BO:$BO,\"<=\"&AK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BY:$BY,\">=\"&AK$11,BDCRM!$BY:$BY,\"<=\"&AK$12),($Q319*(IF(AK$2=1,SUMIFS($Z308:$CV308,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q321))+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,INT($Q321)+1),0)+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,AK$2+INT($Q321)+1)+(INT($Q321)+1-$Q321)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,AK$2+INT($Q321)))+$Q322*((-$Q324-INT(-$Q324))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,AK$2+INT(-$Q324)+1)+(INT(-$Q324)+1+$Q324)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,AK$2+INT(-$Q324)))))))","v":30000},{"$f":"IF(AL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BO:$BO,\">=\"&AL$11,BDCRM!$BO:$BO,\"<=\"&AL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BY:$BY,\">=\"&AL$11,BDCRM!$BY:$BY,\"<=\"&AL$12),($Q319*(IF(AL$2=1,SUMIFS($Z308:$CV308,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q321))+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,INT($Q321)+1),0)+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,AL$2+INT($Q321)+1)+(INT($Q321)+1-$Q321)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,AL$2+INT($Q321)))+$Q322*((-$Q324-INT(-$Q324))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,AL$2+INT(-$Q324)+1)+(INT(-$Q324)+1+$Q324)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,AL$2+INT(-$Q324)))))))","v":30000},{"$f":"IF(AM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BO:$BO,\">=\"&AM$11,BDCRM!$BO:$BO,\"<=\"&AM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BY:$BY,\">=\"&AM$11,BDCRM!$BY:$BY,\"<=\"&AM$12),($Q319*(IF(AM$2=1,SUMIFS($Z308:$CV308,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q321))+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,INT($Q321)+1),0)+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,AM$2+INT($Q321)+1)+(INT($Q321)+1-$Q321)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,AM$2+INT($Q321)))+$Q322*((-$Q324-INT(-$Q324))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,AM$2+INT(-$Q324)+1)+(INT(-$Q324)+1+$Q324)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,AM$2+INT(-$Q324)))))))","v":30000},{"$f":"IF(AN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BO:$BO,\">=\"&AN$11,BDCRM!$BO:$BO,\"<=\"&AN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BY:$BY,\">=\"&AN$11,BDCRM!$BY:$BY,\"<=\"&AN$12),($Q319*(IF(AN$2=1,SUMIFS($Z308:$CV308,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q321))+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,INT($Q321)+1),0)+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,AN$2+INT($Q321)+1)+(INT($Q321)+1-$Q321)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,AN$2+INT($Q321)))+$Q322*((-$Q324-INT(-$Q324))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,AN$2+INT(-$Q324)+1)+(INT(-$Q324)+1+$Q324)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,AN$2+INT(-$Q324)))))))","v":30000},{"$f":"IF(AO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BO:$BO,\">=\"&AO$11,BDCRM!$BO:$BO,\"<=\"&AO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BY:$BY,\">=\"&AO$11,BDCRM!$BY:$BY,\"<=\"&AO$12),($Q319*(IF(AO$2=1,SUMIFS($Z308:$CV308,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q321))+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,INT($Q321)+1),0)+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,AO$2+INT($Q321)+1)+(INT($Q321)+1-$Q321)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,AO$2+INT($Q321)))+$Q322*((-$Q324-INT(-$Q324))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,AO$2+INT(-$Q324)+1)+(INT(-$Q324)+1+$Q324)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,AO$2+INT(-$Q324)))))))","v":30000},{"$f":"IF(AP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BO:$BO,\">=\"&AP$11,BDCRM!$BO:$BO,\"<=\"&AP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BY:$BY,\">=\"&AP$11,BDCRM!$BY:$BY,\"<=\"&AP$12),($Q319*(IF(AP$2=1,SUMIFS($Z308:$CV308,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q321))+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,INT($Q321)+1),0)+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,AP$2+INT($Q321)+1)+(INT($Q321)+1-$Q321)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,AP$2+INT($Q321)))+$Q322*((-$Q324-INT(-$Q324))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,AP$2+INT(-$Q324)+1)+(INT(-$Q324)+1+$Q324)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,AP$2+INT(-$Q324)))))))","v":36000},{"$f":"IF(AQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BO:$BO,\">=\"&AQ$11,BDCRM!$BO:$BO,\"<=\"&AQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BY:$BY,\">=\"&AQ$11,BDCRM!$BY:$BY,\"<=\"&AQ$12),($Q319*(IF(AQ$2=1,SUMIFS($Z308:$CV308,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q321))+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,INT($Q321)+1),0)+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,AQ$2+INT($Q321)+1)+(INT($Q321)+1-$Q321)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,AQ$2+INT($Q321)))+$Q322*((-$Q324-INT(-$Q324))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,AQ$2+INT(-$Q324)+1)+(INT(-$Q324)+1+$Q324)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,AQ$2+INT(-$Q324)))))))","v":36000},{"$f":"IF(AR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BO:$BO,\">=\"&AR$11,BDCRM!$BO:$BO,\"<=\"&AR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BY:$BY,\">=\"&AR$11,BDCRM!$BY:$BY,\"<=\"&AR$12),($Q319*(IF(AR$2=1,SUMIFS($Z308:$CV308,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q321))+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,INT($Q321)+1),0)+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,AR$2+INT($Q321)+1)+(INT($Q321)+1-$Q321)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,AR$2+INT($Q321)))+$Q322*((-$Q324-INT(-$Q324))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,AR$2+INT(-$Q324)+1)+(INT(-$Q324)+1+$Q324)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,AR$2+INT(-$Q324)))))))","v":36000},{"$f":"IF(AS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BO:$BO,\">=\"&AS$11,BDCRM!$BO:$BO,\"<=\"&AS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BY:$BY,\">=\"&AS$11,BDCRM!$BY:$BY,\"<=\"&AS$12),($Q319*(IF(AS$2=1,SUMIFS($Z308:$CV308,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q321))+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,INT($Q321)+1),0)+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,AS$2+INT($Q321)+1)+(INT($Q321)+1-$Q321)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,AS$2+INT($Q321)))+$Q322*((-$Q324-INT(-$Q324))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,AS$2+INT(-$Q324)+1)+(INT(-$Q324)+1+$Q324)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,AS$2+INT(-$Q324)))))))","v":36000},{"$f":"IF(AT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BO:$BO,\">=\"&AT$11,BDCRM!$BO:$BO,\"<=\"&AT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BY:$BY,\">=\"&AT$11,BDCRM!$BY:$BY,\"<=\"&AT$12),($Q319*(IF(AT$2=1,SUMIFS($Z308:$CV308,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q321))+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,INT($Q321)+1),0)+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,AT$2+INT($Q321)+1)+(INT($Q321)+1-$Q321)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,AT$2+INT($Q321)))+$Q322*((-$Q324-INT(-$Q324))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,AT$2+INT(-$Q324)+1)+(INT(-$Q324)+1+$Q324)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,AT$2+INT(-$Q324)))))))","v":36000},{"$f":"IF(AU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BO:$BO,\">=\"&AU$11,BDCRM!$BO:$BO,\"<=\"&AU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BY:$BY,\">=\"&AU$11,BDCRM!$BY:$BY,\"<=\"&AU$12),($Q319*(IF(AU$2=1,SUMIFS($Z308:$CV308,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q321))+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,INT($Q321)+1),0)+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,AU$2+INT($Q321)+1)+(INT($Q321)+1-$Q321)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,AU$2+INT($Q321)))+$Q322*((-$Q324-INT(-$Q324))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,AU$2+INT(-$Q324)+1)+(INT(-$Q324)+1+$Q324)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,AU$2+INT(-$Q324)))))))","v":36000},{"$f":"IF(AV$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AV$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BO:$BO,\">=\"&AV$11,BDCRM!$BO:$BO,\"<=\"&AV$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BY:$BY,\">=\"&AV$11,BDCRM!$BY:$BY,\"<=\"&AV$12),($Q319*(IF(AV$2=1,SUMIFS($Z308:$CV308,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q321))+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,INT($Q321)+1),0)+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,AV$2+INT($Q321)+1)+(INT($Q321)+1-$Q321)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,AV$2+INT($Q321)))+$Q322*((-$Q324-INT(-$Q324))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,AV$2+INT(-$Q324)+1)+(INT(-$Q324)+1+$Q324)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,AV$2+INT(-$Q324)))))))","v":36000},{"$f":"IF(AW$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AW$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BO:$BO,\">=\"&AW$11,BDCRM!$BO:$BO,\"<=\"&AW$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BY:$BY,\">=\"&AW$11,BDCRM!$BY:$BY,\"<=\"&AW$12),($Q319*(IF(AW$2=1,SUMIFS($Z308:$CV308,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q321))+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,INT($Q321)+1),0)+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,AW$2+INT($Q321)+1)+(INT($Q321)+1-$Q321)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,AW$2+INT($Q321)))+$Q322*((-$Q324-INT(-$Q324))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,AW$2+INT(-$Q324)+1)+(INT(-$Q324)+1+$Q324)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,AW$2+INT(-$Q324)))))))","v":36000},{"$f":"IF(AX$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AX$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BO:$BO,\">=\"&AX$11,BDCRM!$BO:$BO,\"<=\"&AX$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BY:$BY,\">=\"&AX$11,BDCRM!$BY:$BY,\"<=\"&AX$12),($Q319*(IF(AX$2=1,SUMIFS($Z308:$CV308,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q321))+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,INT($Q321)+1),0)+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,AX$2+INT($Q321)+1)+(INT($Q321)+1-$Q321)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,AX$2+INT($Q321)))+$Q322*((-$Q324-INT(-$Q324))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,AX$2+INT(-$Q324)+1)+(INT(-$Q324)+1+$Q324)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,AX$2+INT(-$Q324)))))))","v":36000},{"$f":"IF(AY$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AY$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BO:$BO,\">=\"&AY$11,BDCRM!$BO:$BO,\"<=\"&AY$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BY:$BY,\">=\"&AY$11,BDCRM!$BY:$BY,\"<=\"&AY$12),($Q319*(IF(AY$2=1,SUMIFS($Z308:$CV308,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q321))+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,INT($Q321)+1),0)+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,AY$2+INT($Q321)+1)+(INT($Q321)+1-$Q321)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,AY$2+INT($Q321)))+$Q322*((-$Q324-INT(-$Q324))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,AY$2+INT(-$Q324)+1)+(INT(-$Q324)+1+$Q324)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,AY$2+INT(-$Q324)))))))","v":36000},{"$f":"IF(AZ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AZ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BO:$BO,\">=\"&AZ$11,BDCRM!$BO:$BO,\"<=\"&AZ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BY:$BY,\">=\"&AZ$11,BDCRM!$BY:$BY,\"<=\"&AZ$12),($Q319*(IF(AZ$2=1,SUMIFS($Z308:$CV308,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q321))+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,INT($Q321)+1),0)+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,AZ$2+INT($Q321)+1)+(INT($Q321)+1-$Q321)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,AZ$2+INT($Q321)))+$Q322*((-$Q324-INT(-$Q324))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,AZ$2+INT(-$Q324)+1)+(INT(-$Q324)+1+$Q324)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,AZ$2+INT(-$Q324)))))))","v":36000},{"$f":"IF(BA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BO:$BO,\">=\"&BA$11,BDCRM!$BO:$BO,\"<=\"&BA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BY:$BY,\">=\"&BA$11,BDCRM!$BY:$BY,\"<=\"&BA$12),($Q319*(IF(BA$2=1,SUMIFS($Z308:$CV308,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q321))+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,INT($Q321)+1),0)+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,BA$2+INT($Q321)+1)+(INT($Q321)+1-$Q321)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,BA$2+INT($Q321)))+$Q322*((-$Q324-INT(-$Q324))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,BA$2+INT(-$Q324)+1)+(INT(-$Q324)+1+$Q324)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,BA$2+INT(-$Q324)))))))","v":36000},{"$f":"IF(BB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BO:$BO,\">=\"&BB$11,BDCRM!$BO:$BO,\"<=\"&BB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BY:$BY,\">=\"&BB$11,BDCRM!$BY:$BY,\"<=\"&BB$12),($Q319*(IF(BB$2=1,SUMIFS($Z308:$CV308,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q321))+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,INT($Q321)+1),0)+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,BB$2+INT($Q321)+1)+(INT($Q321)+1-$Q321)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,BB$2+INT($Q321)))+$Q322*((-$Q324-INT(-$Q324))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,BB$2+INT(-$Q324)+1)+(INT(-$Q324)+1+$Q324)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,BB$2+INT(-$Q324)))))))","v":43200},{"$f":"IF(BC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BO:$BO,\">=\"&BC$11,BDCRM!$BO:$BO,\"<=\"&BC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BY:$BY,\">=\"&BC$11,BDCRM!$BY:$BY,\"<=\"&BC$12),($Q319*(IF(BC$2=1,SUMIFS($Z308:$CV308,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q321))+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,INT($Q321)+1),0)+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,BC$2+INT($Q321)+1)+(INT($Q321)+1-$Q321)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,BC$2+INT($Q321)))+$Q322*((-$Q324-INT(-$Q324))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,BC$2+INT(-$Q324)+1)+(INT(-$Q324)+1+$Q324)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,BC$2+INT(-$Q324)))))))","v":43200},{"$f":"IF(BD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BO:$BO,\">=\"&BD$11,BDCRM!$BO:$BO,\"<=\"&BD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BY:$BY,\">=\"&BD$11,BDCRM!$BY:$BY,\"<=\"&BD$12),($Q319*(IF(BD$2=1,SUMIFS($Z308:$CV308,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q321))+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,INT($Q321)+1),0)+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,BD$2+INT($Q321)+1)+(INT($Q321)+1-$Q321)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,BD$2+INT($Q321)))+$Q322*((-$Q324-INT(-$Q324))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,BD$2+INT(-$Q324)+1)+(INT(-$Q324)+1+$Q324)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,BD$2+INT(-$Q324)))))))","v":43200},{"$f":"IF(BE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BO:$BO,\">=\"&BE$11,BDCRM!$BO:$BO,\"<=\"&BE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BY:$BY,\">=\"&BE$11,BDCRM!$BY:$BY,\"<=\"&BE$12),($Q319*(IF(BE$2=1,SUMIFS($Z308:$CV308,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q321))+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,INT($Q321)+1),0)+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,BE$2+INT($Q321)+1)+(INT($Q321)+1-$Q321)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,BE$2+INT($Q321)))+$Q322*((-$Q324-INT(-$Q324))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,BE$2+INT(-$Q324)+1)+(INT(-$Q324)+1+$Q324)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,BE$2+INT(-$Q324)))))))","v":43200},{"$f":"IF(BF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BO:$BO,\">=\"&BF$11,BDCRM!$BO:$BO,\"<=\"&BF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BY:$BY,\">=\"&BF$11,BDCRM!$BY:$BY,\"<=\"&BF$12),($Q319*(IF(BF$2=1,SUMIFS($Z308:$CV308,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q321))+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,INT($Q321)+1),0)+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,BF$2+INT($Q321)+1)+(INT($Q321)+1-$Q321)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,BF$2+INT($Q321)))+$Q322*((-$Q324-INT(-$Q324))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,BF$2+INT(-$Q324)+1)+(INT(-$Q324)+1+$Q324)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,BF$2+INT(-$Q324)))))))","v":43200},{"$f":"IF(BG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BO:$BO,\">=\"&BG$11,BDCRM!$BO:$BO,\"<=\"&BG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BY:$BY,\">=\"&BG$11,BDCRM!$BY:$BY,\"<=\"&BG$12),($Q319*(IF(BG$2=1,SUMIFS($Z308:$CV308,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q321))+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,INT($Q321)+1),0)+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,BG$2+INT($Q321)+1)+(INT($Q321)+1-$Q321)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,BG$2+INT($Q321)))+$Q322*((-$Q324-INT(-$Q324))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,BG$2+INT(-$Q324)+1)+(INT(-$Q324)+1+$Q324)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,BG$2+INT(-$Q324)))))))","v":43200},{"$f":"IF(BH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BO:$BO,\">=\"&BH$11,BDCRM!$BO:$BO,\"<=\"&BH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BY:$BY,\">=\"&BH$11,BDCRM!$BY:$BY,\"<=\"&BH$12),($Q319*(IF(BH$2=1,SUMIFS($Z308:$CV308,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q321))+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,INT($Q321)+1),0)+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,BH$2+INT($Q321)+1)+(INT($Q321)+1-$Q321)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,BH$2+INT($Q321)))+$Q322*((-$Q324-INT(-$Q324))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,BH$2+INT(-$Q324)+1)+(INT(-$Q324)+1+$Q324)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,BH$2+INT(-$Q324)))))))","v":43200},{"$f":"IF(BI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BO:$BO,\">=\"&BI$11,BDCRM!$BO:$BO,\"<=\"&BI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BY:$BY,\">=\"&BI$11,BDCRM!$BY:$BY,\"<=\"&BI$12),($Q319*(IF(BI$2=1,SUMIFS($Z308:$CV308,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q321))+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,INT($Q321)+1),0)+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,BI$2+INT($Q321)+1)+(INT($Q321)+1-$Q321)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,BI$2+INT($Q321)))+$Q322*((-$Q324-INT(-$Q324))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,BI$2+INT(-$Q324)+1)+(INT(-$Q324)+1+$Q324)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,BI$2+INT(-$Q324)))))))","v":43200},{"$f":"IF(BJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BO:$BO,\">=\"&BJ$11,BDCRM!$BO:$BO,\"<=\"&BJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BY:$BY,\">=\"&BJ$11,BDCRM!$BY:$BY,\"<=\"&BJ$12),($Q319*(IF(BJ$2=1,SUMIFS($Z308:$CV308,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q321))+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,INT($Q321)+1),0)+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,BJ$2+INT($Q321)+1)+(INT($Q321)+1-$Q321)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,BJ$2+INT($Q321)))+$Q322*((-$Q324-INT(-$Q324))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,BJ$2+INT(-$Q324)+1)+(INT(-$Q324)+1+$Q324)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,BJ$2+INT(-$Q324)))))))","v":43200},{"$f":"IF(BK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BO:$BO,\">=\"&BK$11,BDCRM!$BO:$BO,\"<=\"&BK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BY:$BY,\">=\"&BK$11,BDCRM!$BY:$BY,\"<=\"&BK$12),($Q319*(IF(BK$2=1,SUMIFS($Z308:$CV308,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q321))+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,INT($Q321)+1),0)+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,BK$2+INT($Q321)+1)+(INT($Q321)+1-$Q321)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,BK$2+INT($Q321)))+$Q322*((-$Q324-INT(-$Q324))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,BK$2+INT(-$Q324)+1)+(INT(-$Q324)+1+$Q324)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,BK$2+INT(-$Q324)))))))","v":43200},{"$f":"IF(BL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BO:$BO,\">=\"&BL$11,BDCRM!$BO:$BO,\"<=\"&BL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BY:$BY,\">=\"&BL$11,BDCRM!$BY:$BY,\"<=\"&BL$12),($Q319*(IF(BL$2=1,SUMIFS($Z308:$CV308,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q321))+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,INT($Q321)+1),0)+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,BL$2+INT($Q321)+1)+(INT($Q321)+1-$Q321)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,BL$2+INT($Q321)))+$Q322*((-$Q324-INT(-$Q324))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,BL$2+INT(-$Q324)+1)+(INT(-$Q324)+1+$Q324)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,BL$2+INT(-$Q324)))))))","v":43200},{"$f":"IF(BM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BO:$BO,\">=\"&BM$11,BDCRM!$BO:$BO,\"<=\"&BM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BY:$BY,\">=\"&BM$11,BDCRM!$BY:$BY,\"<=\"&BM$12),($Q319*(IF(BM$2=1,SUMIFS($Z308:$CV308,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q321))+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,INT($Q321)+1),0)+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,BM$2+INT($Q321)+1)+(INT($Q321)+1-$Q321)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,BM$2+INT($Q321)))+$Q322*((-$Q324-INT(-$Q324))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,BM$2+INT(-$Q324)+1)+(INT(-$Q324)+1+$Q324)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,BM$2+INT(-$Q324)))))))","v":43200},{"$f":"IF(BN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BO:$BO,\">=\"&BN$11,BDCRM!$BO:$BO,\"<=\"&BN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BY:$BY,\">=\"&BN$11,BDCRM!$BY:$BY,\"<=\"&BN$12),($Q319*(IF(BN$2=1,SUMIFS($Z308:$CV308,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q321))+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,INT($Q321)+1),0)+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,BN$2+INT($Q321)+1)+(INT($Q321)+1-$Q321)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,BN$2+INT($Q321)))+$Q322*((-$Q324-INT(-$Q324))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,BN$2+INT(-$Q324)+1)+(INT(-$Q324)+1+$Q324)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,BN$2+INT(-$Q324)))))))","v":51840},{"$f":"IF(BO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BO:$BO,\">=\"&BO$11,BDCRM!$BO:$BO,\"<=\"&BO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BY:$BY,\">=\"&BO$11,BDCRM!$BY:$BY,\"<=\"&BO$12),($Q319*(IF(BO$2=1,SUMIFS($Z308:$CV308,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q321))+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,INT($Q321)+1),0)+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,BO$2+INT($Q321)+1)+(INT($Q321)+1-$Q321)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,BO$2+INT($Q321)))+$Q322*((-$Q324-INT(-$Q324))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,BO$2+INT(-$Q324)+1)+(INT(-$Q324)+1+$Q324)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,BO$2+INT(-$Q324)))))))","v":51840},{"$f":"IF(BP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BO:$BO,\">=\"&BP$11,BDCRM!$BO:$BO,\"<=\"&BP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BY:$BY,\">=\"&BP$11,BDCRM!$BY:$BY,\"<=\"&BP$12),($Q319*(IF(BP$2=1,SUMIFS($Z308:$CV308,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q321))+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,INT($Q321)+1),0)+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,BP$2+INT($Q321)+1)+(INT($Q321)+1-$Q321)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,BP$2+INT($Q321)))+$Q322*((-$Q324-INT(-$Q324))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,BP$2+INT(-$Q324)+1)+(INT(-$Q324)+1+$Q324)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,BP$2+INT(-$Q324)))))))","v":51840},{"$f":"IF(BQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BO:$BO,\">=\"&BQ$11,BDCRM!$BO:$BO,\"<=\"&BQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BY:$BY,\">=\"&BQ$11,BDCRM!$BY:$BY,\"<=\"&BQ$12),($Q319*(IF(BQ$2=1,SUMIFS($Z308:$CV308,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q321))+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,INT($Q321)+1),0)+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,BQ$2+INT($Q321)+1)+(INT($Q321)+1-$Q321)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,BQ$2+INT($Q321)))+$Q322*((-$Q324-INT(-$Q324))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,BQ$2+INT(-$Q324)+1)+(INT(-$Q324)+1+$Q324)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,BQ$2+INT(-$Q324)))))))","v":51840},{"$f":"IF(BR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BO:$BO,\">=\"&BR$11,BDCRM!$BO:$BO,\"<=\"&BR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BY:$BY,\">=\"&BR$11,BDCRM!$BY:$BY,\"<=\"&BR$12),($Q319*(IF(BR$2=1,SUMIFS($Z308:$CV308,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q321))+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,INT($Q321)+1),0)+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,BR$2+INT($Q321)+1)+(INT($Q321)+1-$Q321)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,BR$2+INT($Q321)))+$Q322*((-$Q324-INT(-$Q324))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,BR$2+INT(-$Q324)+1)+(INT(-$Q324)+1+$Q324)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,BR$2+INT(-$Q324)))))))","v":51840},{"$f":"IF(BS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BO:$BO,\">=\"&BS$11,BDCRM!$BO:$BO,\"<=\"&BS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BY:$BY,\">=\"&BS$11,BDCRM!$BY:$BY,\"<=\"&BS$12),($Q319*(IF(BS$2=1,SUMIFS($Z308:$CV308,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q321))+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,INT($Q321)+1),0)+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,BS$2+INT($Q321)+1)+(INT($Q321)+1-$Q321)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,BS$2+INT($Q321)))+$Q322*((-$Q324-INT(-$Q324))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,BS$2+INT(-$Q324)+1)+(INT(-$Q324)+1+$Q324)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,BS$2+INT(-$Q324)))))))","v":51840},{"$f":"IF(BT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BO:$BO,\">=\"&BT$11,BDCRM!$BO:$BO,\"<=\"&BT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BY:$BY,\">=\"&BT$11,BDCRM!$BY:$BY,\"<=\"&BT$12),($Q319*(IF(BT$2=1,SUMIFS($Z308:$CV308,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q321))+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,INT($Q321)+1),0)+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,BT$2+INT($Q321)+1)+(INT($Q321)+1-$Q321)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,BT$2+INT($Q321)))+$Q322*((-$Q324-INT(-$Q324))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,BT$2+INT(-$Q324)+1)+(INT(-$Q324)+1+$Q324)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,BT$2+INT(-$Q324)))))))","v":51840},{"$f":"IF(BU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BO:$BO,\">=\"&BU$11,BDCRM!$BO:$BO,\"<=\"&BU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BY:$BY,\">=\"&BU$11,BDCRM!$BY:$BY,\"<=\"&BU$12),($Q319*(IF(BU$2=1,SUMIFS($Z308:$CV308,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q321))+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,INT($Q321)+1),0)+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,BU$2+INT($Q321)+1)+(INT($Q321)+1-$Q321)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,BU$2+INT($Q321)))+$Q322*((-$Q324-INT(-$Q324))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,BU$2+INT(-$Q324)+1)+(INT(-$Q324)+1+$Q324)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,BU$2+INT(-$Q324)))))))","v":51840},{"$f":"IF(BV$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BV$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BO:$BO,\">=\"&BV$11,BDCRM!$BO:$BO,\"<=\"&BV$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BY:$BY,\">=\"&BV$11,BDCRM!$BY:$BY,\"<=\"&BV$12),($Q319*(IF(BV$2=1,SUMIFS($Z308:$CV308,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q321))+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,INT($Q321)+1),0)+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,BV$2+INT($Q321)+1)+(INT($Q321)+1-$Q321)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,BV$2+INT($Q321)))+$Q322*((-$Q324-INT(-$Q324))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,BV$2+INT(-$Q324)+1)+(INT(-$Q324)+1+$Q324)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,BV$2+INT(-$Q324)))))))","v":51840},{"$f":"IF(BW$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BW$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BO:$BO,\">=\"&BW$11,BDCRM!$BO:$BO,\"<=\"&BW$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BY:$BY,\">=\"&BW$11,BDCRM!$BY:$BY,\"<=\"&BW$12),($Q319*(IF(BW$2=1,SUMIFS($Z308:$CV308,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q321))+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,INT($Q321)+1),0)+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,BW$2+INT($Q321)+1)+(INT($Q321)+1-$Q321)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,BW$2+INT($Q321)))+$Q322*((-$Q324-INT(-$Q324))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,BW$2+INT(-$Q324)+1)+(INT(-$Q324)+1+$Q324)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,BW$2+INT(-$Q324)))))))","v":51840},{"$f":"IF(BX$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BX$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BO:$BO,\">=\"&BX$11,BDCRM!$BO:$BO,\"<=\"&BX$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BY:$BY,\">=\"&BX$11,BDCRM!$BY:$BY,\"<=\"&BX$12),($Q319*(IF(BX$2=1,SUMIFS($Z308:$CV308,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q321))+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,INT($Q321)+1),0)+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,BX$2+INT($Q321)+1)+(INT($Q321)+1-$Q321)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,BX$2+INT($Q321)))+$Q322*((-$Q324-INT(-$Q324))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,BX$2+INT(-$Q324)+1)+(INT(-$Q324)+1+$Q324)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,BX$2+INT(-$Q324)))))))","v":51840},{"$f":"IF(BY$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BY$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BO:$BO,\">=\"&BY$11,BDCRM!$BO:$BO,\"<=\"&BY$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BY:$BY,\">=\"&BY$11,BDCRM!$BY:$BY,\"<=\"&BY$12),($Q319*(IF(BY$2=1,SUMIFS($Z308:$CV308,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q321))+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,INT($Q321)+1),0)+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,BY$2+INT($Q321)+1)+(INT($Q321)+1-$Q321)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,BY$2+INT($Q321)))+$Q322*((-$Q324-INT(-$Q324))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,BY$2+INT(-$Q324)+1)+(INT(-$Q324)+1+$Q324)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,BY$2+INT(-$Q324)))))))","v":51840},{"$f":"IF(BZ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BZ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BO:$BO,\">=\"&BZ$11,BDCRM!$BO:$BO,\"<=\"&BZ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BY:$BY,\">=\"&BZ$11,BDCRM!$BY:$BY,\"<=\"&BZ$12),($Q319*(IF(BZ$2=1,SUMIFS($Z308:$CV308,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q321))+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,INT($Q321)+1),0)+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,BZ$2+INT($Q321)+1)+(INT($Q321)+1-$Q321)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,BZ$2+INT($Q321)))+$Q322*((-$Q324-INT(-$Q324))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,BZ$2+INT(-$Q324)+1)+(INT(-$Q324)+1+$Q324)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,BZ$2+INT(-$Q324)))))))","v":62208},{"$f":"IF(CA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BO:$BO,\">=\"&CA$11,BDCRM!$BO:$BO,\"<=\"&CA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BY:$BY,\">=\"&CA$11,BDCRM!$BY:$BY,\"<=\"&CA$12),($Q319*(IF(CA$2=1,SUMIFS($Z308:$CV308,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q321))+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,INT($Q321)+1),0)+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,CA$2+INT($Q321)+1)+(INT($Q321)+1-$Q321)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,CA$2+INT($Q321)))+$Q322*((-$Q324-INT(-$Q324))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,CA$2+INT(-$Q324)+1)+(INT(-$Q324)+1+$Q324)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,CA$2+INT(-$Q324)))))))","v":62208},{"$f":"IF(CB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BO:$BO,\">=\"&CB$11,BDCRM!$BO:$BO,\"<=\"&CB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BY:$BY,\">=\"&CB$11,BDCRM!$BY:$BY,\"<=\"&CB$12),($Q319*(IF(CB$2=1,SUMIFS($Z308:$CV308,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q321))+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,INT($Q321)+1),0)+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,CB$2+INT($Q321)+1)+(INT($Q321)+1-$Q321)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,CB$2+INT($Q321)))+$Q322*((-$Q324-INT(-$Q324))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,CB$2+INT(-$Q324)+1)+(INT(-$Q324)+1+$Q324)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,CB$2+INT(-$Q324)))))))","v":62208},{"$f":"IF(CC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BO:$BO,\">=\"&CC$11,BDCRM!$BO:$BO,\"<=\"&CC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BY:$BY,\">=\"&CC$11,BDCRM!$BY:$BY,\"<=\"&CC$12),($Q319*(IF(CC$2=1,SUMIFS($Z308:$CV308,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q321))+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,INT($Q321)+1),0)+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,CC$2+INT($Q321)+1)+(INT($Q321)+1-$Q321)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,CC$2+INT($Q321)))+$Q322*((-$Q324-INT(-$Q324))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,CC$2+INT(-$Q324)+1)+(INT(-$Q324)+1+$Q324)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,CC$2+INT(-$Q324)))))))","v":62208},{"$f":"IF(CD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BO:$BO,\">=\"&CD$11,BDCRM!$BO:$BO,\"<=\"&CD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BY:$BY,\">=\"&CD$11,BDCRM!$BY:$BY,\"<=\"&CD$12),($Q319*(IF(CD$2=1,SUMIFS($Z308:$CV308,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q321))+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,INT($Q321)+1),0)+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,CD$2+INT($Q321)+1)+(INT($Q321)+1-$Q321)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,CD$2+INT($Q321)))+$Q322*((-$Q324-INT(-$Q324))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,CD$2+INT(-$Q324)+1)+(INT(-$Q324)+1+$Q324)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,CD$2+INT(-$Q324)))))))","v":62208},{"$f":"IF(CE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BO:$BO,\">=\"&CE$11,BDCRM!$BO:$BO,\"<=\"&CE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BY:$BY,\">=\"&CE$11,BDCRM!$BY:$BY,\"<=\"&CE$12),($Q319*(IF(CE$2=1,SUMIFS($Z308:$CV308,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q321))+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,INT($Q321)+1),0)+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,CE$2+INT($Q321)+1)+(INT($Q321)+1-$Q321)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,CE$2+INT($Q321)))+$Q322*((-$Q324-INT(-$Q324))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,CE$2+INT(-$Q324)+1)+(INT(-$Q324)+1+$Q324)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,CE$2+INT(-$Q324)))))))","v":62208},{"$f":"IF(CF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BO:$BO,\">=\"&CF$11,BDCRM!$BO:$BO,\"<=\"&CF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BY:$BY,\">=\"&CF$11,BDCRM!$BY:$BY,\"<=\"&CF$12),($Q319*(IF(CF$2=1,SUMIFS($Z308:$CV308,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q321))+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,INT($Q321)+1),0)+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,CF$2+INT($Q321)+1)+(INT($Q321)+1-$Q321)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,CF$2+INT($Q321)))+$Q322*((-$Q324-INT(-$Q324))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,CF$2+INT(-$Q324)+1)+(INT(-$Q324)+1+$Q324)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,CF$2+INT(-$Q324)))))))","v":62208},{"$f":"IF(CG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BO:$BO,\">=\"&CG$11,BDCRM!$BO:$BO,\"<=\"&CG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BY:$BY,\">=\"&CG$11,BDCRM!$BY:$BY,\"<=\"&CG$12),($Q319*(IF(CG$2=1,SUMIFS($Z308:$CV308,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q321))+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,INT($Q321)+1),0)+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,CG$2+INT($Q321)+1)+(INT($Q321)+1-$Q321)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,CG$2+INT($Q321)))+$Q322*((-$Q324-INT(-$Q324))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,CG$2+INT(-$Q324)+1)+(INT(-$Q324)+1+$Q324)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,CG$2+INT(-$Q324)))))))","v":62208},{"$f":"IF(CH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BO:$BO,\">=\"&CH$11,BDCRM!$BO:$BO,\"<=\"&CH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BY:$BY,\">=\"&CH$11,BDCRM!$BY:$BY,\"<=\"&CH$12),($Q319*(IF(CH$2=1,SUMIFS($Z308:$CV308,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q321))+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,INT($Q321)+1),0)+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,CH$2+INT($Q321)+1)+(INT($Q321)+1-$Q321)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,CH$2+INT($Q321)))+$Q322*((-$Q324-INT(-$Q324))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,CH$2+INT(-$Q324)+1)+(INT(-$Q324)+1+$Q324)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,CH$2+INT(-$Q324)))))))","v":62208},{"$f":"IF(CI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BO:$BO,\">=\"&CI$11,BDCRM!$BO:$BO,\"<=\"&CI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BY:$BY,\">=\"&CI$11,BDCRM!$BY:$BY,\"<=\"&CI$12),($Q319*(IF(CI$2=1,SUMIFS($Z308:$CV308,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q321))+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,INT($Q321)+1),0)+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,CI$2+INT($Q321)+1)+(INT($Q321)+1-$Q321)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,CI$2+INT($Q321)))+$Q322*((-$Q324-INT(-$Q324))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,CI$2+INT(-$Q324)+1)+(INT(-$Q324)+1+$Q324)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,CI$2+INT(-$Q324)))))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BO:$BO,\">=\"&CJ$11,BDCRM!$BO:$BO,\"<=\"&CJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BY:$BY,\">=\"&CJ$11,BDCRM!$BY:$BY,\"<=\"&CJ$12),($Q319*(IF(CJ$2=1,SUMIFS($Z308:$CV308,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q321))+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,INT($Q321)+1),0)+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,CJ$2+INT($Q321)+1)+(INT($Q321)+1-$Q321)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,CJ$2+INT($Q321)))+$Q322*((-$Q324-INT(-$Q324))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,CJ$2+INT(-$Q324)+1)+(INT(-$Q324)+1+$Q324)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,CJ$2+INT(-$Q324)))))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BO:$BO,\">=\"&CK$11,BDCRM!$BO:$BO,\"<=\"&CK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BY:$BY,\">=\"&CK$11,BDCRM!$BY:$BY,\"<=\"&CK$12),($Q319*(IF(CK$2=1,SUMIFS($Z308:$CV308,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q321))+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,INT($Q321)+1),0)+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,CK$2+INT($Q321)+1)+(INT($Q321)+1-$Q321)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,CK$2+INT($Q321)))+$Q322*((-$Q324-INT(-$Q324))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,CK$2+INT(-$Q324)+1)+(INT(-$Q324)+1+$Q324)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,CK$2+INT(-$Q324)))))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BO:$BO,\">=\"&CL$11,BDCRM!$BO:$BO,\"<=\"&CL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BY:$BY,\">=\"&CL$11,BDCRM!$BY:$BY,\"<=\"&CL$12),($Q319*(IF(CL$2=1,SUMIFS($Z308:$CV308,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q321))+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,INT($Q321)+1),0)+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,CL$2+INT($Q321)+1)+(INT($Q321)+1-$Q321)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,CL$2+INT($Q321)))+$Q322*((-$Q324-INT(-$Q324))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,CL$2+INT(-$Q324)+1)+(INT(-$Q324)+1+$Q324)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,CL$2+INT(-$Q324)))))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BO:$BO,\">=\"&CM$11,BDCRM!$BO:$BO,\"<=\"&CM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BY:$BY,\">=\"&CM$11,BDCRM!$BY:$BY,\"<=\"&CM$12),($Q319*(IF(CM$2=1,SUMIFS($Z308:$CV308,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q321))+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,INT($Q321)+1),0)+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,CM$2+INT($Q321)+1)+(INT($Q321)+1-$Q321)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,CM$2+INT($Q321)))+$Q322*((-$Q324-INT(-$Q324))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,CM$2+INT(-$Q324)+1)+(INT(-$Q324)+1+$Q324)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,CM$2+INT(-$Q324)))))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BO:$BO,\">=\"&CN$11,BDCRM!$BO:$BO,\"<=\"&CN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BY:$BY,\">=\"&CN$11,BDCRM!$BY:$BY,\"<=\"&CN$12),($Q319*(IF(CN$2=1,SUMIFS($Z308:$CV308,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q321))+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,INT($Q321)+1),0)+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,CN$2+INT($Q321)+1)+(INT($Q321)+1-$Q321)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,CN$2+INT($Q321)))+$Q322*((-$Q324-INT(-$Q324))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,CN$2+INT(-$Q324)+1)+(INT(-$Q324)+1+$Q324)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,CN$2+INT(-$Q324)))))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BO:$BO,\">=\"&CO$11,BDCRM!$BO:$BO,\"<=\"&CO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BY:$BY,\">=\"&CO$11,BDCRM!$BY:$BY,\"<=\"&CO$12),($Q319*(IF(CO$2=1,SUMIFS($Z308:$CV308,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q321))+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,INT($Q321)+1),0)+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,CO$2+INT($Q321)+1)+(INT($Q321)+1-$Q321)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,CO$2+INT($Q321)))+$Q322*((-$Q324-INT(-$Q324))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,CO$2+INT(-$Q324)+1)+(INT(-$Q324)+1+$Q324)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,CO$2+INT(-$Q324)))))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BO:$BO,\">=\"&CP$11,BDCRM!$BO:$BO,\"<=\"&CP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BY:$BY,\">=\"&CP$11,BDCRM!$BY:$BY,\"<=\"&CP$12),($Q319*(IF(CP$2=1,SUMIFS($Z308:$CV308,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q321))+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,INT($Q321)+1),0)+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,CP$2+INT($Q321)+1)+(INT($Q321)+1-$Q321)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,CP$2+INT($Q321)))+$Q322*((-$Q324-INT(-$Q324))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,CP$2+INT(-$Q324)+1)+(INT(-$Q324)+1+$Q324)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,CP$2+INT(-$Q324)))))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BO:$BO,\">=\"&CQ$11,BDCRM!$BO:$BO,\"<=\"&CQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BY:$BY,\">=\"&CQ$11,BDCRM!$BY:$BY,\"<=\"&CQ$12),($Q319*(IF(CQ$2=1,SUMIFS($Z308:$CV308,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q321))+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,INT($Q321)+1),0)+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,CQ$2+INT($Q321)+1)+(INT($Q321)+1-$Q321)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,CQ$2+INT($Q321)))+$Q322*((-$Q324-INT(-$Q324))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,CQ$2+INT(-$Q324)+1)+(INT(-$Q324)+1+$Q324)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,CQ$2+INT(-$Q324)))))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BO:$BO,\">=\"&CR$11,BDCRM!$BO:$BO,\"<=\"&CR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BY:$BY,\">=\"&CR$11,BDCRM!$BY:$BY,\"<=\"&CR$12),($Q319*(IF(CR$2=1,SUMIFS($Z308:$CV308,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q321))+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,INT($Q321)+1),0)+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,CR$2+INT($Q321)+1)+(INT($Q321)+1-$Q321)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,CR$2+INT($Q321)))+$Q322*((-$Q324-INT(-$Q324))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,CR$2+INT(-$Q324)+1)+(INT(-$Q324)+1+$Q324)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,CR$2+INT(-$Q324)))))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BO:$BO,\">=\"&CS$11,BDCRM!$BO:$BO,\"<=\"&CS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BY:$BY,\">=\"&CS$11,BDCRM!$BY:$BY,\"<=\"&CS$12),($Q319*(IF(CS$2=1,SUMIFS($Z308:$CV308,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q321))+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,INT($Q321)+1),0)+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,CS$2+INT($Q321)+1)+(INT($Q321)+1-$Q321)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,CS$2+INT($Q321)))+$Q322*((-$Q324-INT(-$Q324))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,CS$2+INT(-$Q324)+1)+(INT(-$Q324)+1+$Q324)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,CS$2+INT(-$Q324)))))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BO:$BO,\">=\"&CT$11,BDCRM!$BO:$BO,\"<=\"&CT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BY:$BY,\">=\"&CT$11,BDCRM!$BY:$BY,\"<=\"&CT$12),($Q319*(IF(CT$2=1,SUMIFS($Z308:$CV308,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q321))+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,INT($Q321)+1),0)+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,CT$2+INT($Q321)+1)+(INT($Q321)+1-$Q321)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,CT$2+INT($Q321)))+$Q322*((-$Q324-INT(-$Q324))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,CT$2+INT(-$Q324)+1)+(INT(-$Q324)+1+$Q324)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,CT$2+INT(-$Q324)))))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BO:$BO,\">=\"&CU$11,BDCRM!$BO:$BO,\"<=\"&CU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H317,BDCRM!$BI:$BI,$I229,BDCRM!$BM:$BM,$Q317,BDCRM!$BY:$BY,\">=\"&CU$11,BDCRM!$BY:$BY,\"<=\"&CU$12),($Q319*(IF(CU$2=1,SUMIFS($Z308:$CV308,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q321))+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,INT($Q321)+1),0)+($Q321-INT($Q321))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,CU$2+INT($Q321)+1)+(INT($Q321)+1-$Q321)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,CU$2+INT($Q321)))+$Q322*((-$Q324-INT(-$Q324))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,CU$2+INT(-$Q324)+1)+(INT(-$Q324)+1+$Q324)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,CU$2+INT(-$Q324)))))))","v":0}]
[{"$f":"ROW()","v":318},null,null,null,null,null,{"$f":"IF($R318=\"^\",IF(COUNTIF(Lists!$13:$13,H318)=1,0,1),0)","v":0},{"$f":"H317","v":"Прочие расходы отдела продаж"},{"$f":"Mrkting!$I$132","v":"Задаем через указание % предоплаты и сроков"}]
[{"$f":"ROW()","v":319},null,null,null,null,null,{"$f":"IF($R319=\"^\",IF(COUNTIF(Lists!$13:$13,H319)=1,0,1),0)","v":0},{"$f":"H317","v":"Прочие расходы отдела продаж"},{"$f":"I318","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$133","v":"Размер предоплаты"},null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,"M",{"$f":"MAIN!Q498","v":1},null,{"$f":"IF(G319<>0,1,IF(OR($Q319=\"\",$Q319=0),0,IF($R319=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H319))),$Q319)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":320},null,null,null,null,null,{"$f":"IF($R320=\"^\",IF(COUNTIF(Lists!$13:$13,H320)=1,0,1),0)","v":0},{"$f":"H317","v":"Прочие расходы отдела продаж"},{"$f":"I318","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$134","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$134","v":"кол-во дней"},null,null,"M",{"$f":"MAIN!Q499","v":0},null,{"$f":"IF(G320<>0,1,IF(OR($Q320=\"\",$Q320=0),0,IF($R320=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H320))),$Q320)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":321},null,null,null,null,null,{"$f":"IF($R321=\"^\",IF(COUNTIF(Lists!$13:$13,H321)=1,0,1),0)","v":0},{"$f":"H317","v":"Прочие расходы отдела продаж"},{"$f":"I318","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$135","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q320/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G321<>0,1,IF(OR($Q321=\"\",$Q321=0),0,IF($R321=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H321))),$Q321)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q321-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q320/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":322},null,null,null,null,null,{"$f":"IF($R322=\"^\",IF(COUNTIF(Lists!$13:$13,H322)=1,0,1),0)","v":0},{"$f":"H317","v":"Прочие расходы отдела продаж"},{"$f":"I318","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$136","v":"Размер доплаты"},null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,null,{"$f":"100%-Q319","v":0},null,{"$f":"IF(G322<>0,1,IF(OR($Q322=\"\",$Q322=0),0,IF($R322=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H322))),$Q322)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q322-(100%-Q319))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":323},null,null,null,null,null,{"$f":"IF($R323=\"^\",IF(COUNTIF(Lists!$13:$13,H323)=1,0,1),0)","v":0},{"$f":"H317","v":"Прочие расходы отдела продаж"},{"$f":"I318","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$137","v":"Период оборачиваемости доплат (срок)"},null,null,{"$f":"Mrkting!$M$134","v":"кол-во дней"},null,null,"M",{"$f":"MAIN!Q500","v":0},null,{"$f":"IF(G323<>0,1,IF(OR($Q323=\"\",$Q323=0),0,IF($R323=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H323))),$Q323)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":324},null,null,null,null,null,{"$f":"IF($R324=\"^\",IF(COUNTIF(Lists!$13:$13,H324)=1,0,1),0)","v":0},{"$f":"H317","v":"Прочие расходы отдела продаж"},{"$f":"I318","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$138","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q323/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G324<>0,1,IF(OR($Q324=\"\",$Q324=0),0,IF($R324=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H324))),$Q324)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q324-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q323/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":325}]
[{"$f":"ROW()","v":326},null,null,null,null,null,{"$f":"IF($R326=\"^\",IF(COUNTIF(Lists!$13:$13,H326)=1,0,1),0)","v":0},{"$f":"H308","v":"Прочие расходы отдела продаж"},null,null,null,{"$f":"K228","v":3},{"$f":"Mrkting!$M$86","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z326:$CV326)","v":2492352},null,null,{"$f":"IF(AA$11=\"\",0,((-$Q328-INT(-$Q328))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,AA$2+INT(-$Q328)+1)+(INT(-$Q328)+1+$Q328)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,AA$2+INT(-$Q328))))","v":0},{"$f":"IF(AB$11=\"\",0,((-$Q328-INT(-$Q328))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,AB$2+INT(-$Q328)+1)+(INT(-$Q328)+1+$Q328)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,AB$2+INT(-$Q328))))","v":0},0,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,30000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,36000,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,43200,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,51840,62208,62208,62208,62208,62208,62208,62208,62208,62208,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,((-$Q328-INT(-$Q328))*SUMIFS($Z308:$CV308,$Z$2:$CV$2,CN$2+INT(-$Q328)+1)+(INT(-$Q328)+1+$Q328)*SUMIFS($Z308:$CV308,$Z$2:$CV$2,CN$2+INT(-$Q328))))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":327},null,null,null,null,null,{"$f":"IF($R327=\"^\",IF(COUNTIF(Lists!$13:$13,H327)=1,0,1),0)","v":0},{"$f":"H325","v":0},{"$f":"Mrkting!$I$141","v":"Период оборачиваемости учета (срок)"},null,null,null,{"$f":"Mrkting!$M$134","v":"кол-во дней"},null,null,"M",{"$f":"MAIN!Q503","v":0},null,{"$f":"IF(G327<>0,1,IF(OR($Q327=\"\",$Q327=0),0,IF($R327=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H327))),$Q327)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":328},null,null,null,null,null,{"$f":"IF($R328=\"^\",IF(COUNTIF(Lists!$13:$13,H328)=1,0,1),0)","v":0},{"$f":"H324","v":"Прочие расходы отдела продаж"},{"$f":"I325","v":0},{"$f":"Mrkting!$J$135","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q327/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G328<>0,1,IF(OR($Q328=\"\",$Q328=0),0,IF($R328=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H328))),$Q328)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q328-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q327/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":329}]
[{"$f":"ROW()","v":330},null,null,null,null,null,{"$f":"IF($R330=\"^\",IF(COUNTIF(Lists!$13:$13,H330)=1,0,1),0)","v":0},{"$f":"Sales!$H$118","v":"Завершение расчетов"},null,null,null,{"$f":"\"конец \"&K228&\" блока продаж\"","v":"конец 3 блока продаж"}]
[{"$f":"ROW()","v":331},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":332},null,null,null,null,null,null,null,null,null,null,"пустая строка"]

{"sheet":"Prdction","index":10,"n_rows":411,"n_cols":99,"rows_kept":139,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87},{"$f":"COLUMN()","v":88},{"$f":"COLUMN()","v":89},{"$f":"COLUMN()","v":90},{"$f":"COLUMN()","v":91},{"$f":"COLUMN()","v":92},{"$f":"COLUMN()","v":93},{"$f":"COLUMN()","v":94},{"$f":"COLUMN()","v":95},{"$f":"COLUMN()","v":96},{"$f":"COLUMN()","v":97},{"$f":"COLUMN()","v":98},{"$f":"COLUMN()","v":99}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16},{"$f":"MAX($Z2:AP2)+1","v":17},{"$f":"MAX($Z2:AQ2)+1","v":18},{"$f":"MAX($Z2:AR2)+1","v":19},{"$f":"MAX($Z2:AS2)+1","v":20},{"$f":"MAX($Z2:AT2)+1","v":21},{"$f":"MAX($Z2:AU2)+1","v":22},{"$f":"MAX($Z2:AV2)+1","v":23},{"$f":"MAX($Z2:AW2)+1","v":24},{"$f":"MAX($Z2:AX2)+1","v":25},{"$f":"MAX($Z2:AY2)+1","v":26},{"$f":"MAX($Z2:AZ2)+1","v":27},{"$f":"MAX($Z2:BA2)+1","v":28},{"$f":"MAX($Z2:BB2)+1","v":29},{"$f":"MAX($Z2:BC2)+1","v":30},{"$f":"MAX($Z2:BD2)+1","v":31},{"$f":"MAX($Z2:BE2)+1","v":32},{"$f":"MAX($Z2:BF2)+1","v":33},{"$f":"MAX($Z2:BG2)+1","v":34},{"$f":"MAX($Z2:BH2)+1","v":35},{"$f":"MAX($Z2:BI2)+1","v":36},{"$f":"MAX($Z2:BJ2)+1","v":37},{"$f":"MAX($Z2:BK2)+1","v":38},{"$f":"MAX($Z2:BL2)+1","v":39},{"$f":"MAX($Z2:BM2)+1","v":40},{"$f":"MAX($Z2:BN2)+1","v":41},{"$f":"MAX($Z2:BO2)+1","v":42},{"$f":"MAX($Z2:BP2)+1","v":43},{"$f":"MAX($Z2:BQ2)+1","v":44},{"$f":"MAX($Z2:BR2)+1","v":45},{"$f":"MAX($Z2:BS2)+1","v":46},{"$f":"MAX($Z2:BT2)+1","v":47},{"$f":"MAX($Z2:BU2)+1","v":48},{"$f":"MAX($Z2:BV2)+1","v":49},{"$f":"MAX($Z2:BW2)+1","v":50},{"$f":"MAX($Z2:BX2)+1","v":51},{"$f":"MAX($Z2:BY2)+1","v":52},{"$f":"MAX($Z2:BZ2)+1","v":53},{"$f":"MAX($Z2:CA2)+1","v":54},{"$f":"MAX($Z2:CB2)+1","v":55},{"$f":"MAX($Z2:CC2)+1","v":56},{"$f":"MAX($Z2:CD2)+1","v":57},{"$f":"MAX($Z2:CE2)+1","v":58},{"$f":"MAX($Z2:CF2)+1","v":59},{"$f":"MAX($Z2:CG2)+1","v":60},{"$f":"MAX($Z2:CH2)+1","v":61},{"$f":"MAX($Z2:CI2)+1","v":62},{"$f":"MAX($Z2:CJ2)+1","v":63},{"$f":"MAX($Z2:CK2)+1","v":64},{"$f":"MAX($Z2:CL2)+1","v":65},{"$f":"MAX($Z2:CM2)+1","v":66},{"$f":"MAX($Z2:CN2)+1","v":67},{"$f":"MAX($Z2:CO2)+1","v":68},{"$f":"MAX($Z2:CP2)+1","v":69},{"$f":"MAX($Z2:CQ2)+1","v":70},{"$f":"MAX($Z2:CR2)+1","v":71},{"$f":"MAX($Z2:CS2)+1","v":72},{"$f":"MAX($Z2:CT2)+1","v":73}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":1},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ28=\"\",\"\",MAX($Z3:AP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR28=\"\",\"\",MAX($Z3:AQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS28=\"\",\"\",MAX($Z3:AR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT28=\"\",\"\",MAX($Z3:AS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU28=\"\",\"\",MAX($Z3:AT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV28=\"\",\"\",MAX($Z3:AU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW28=\"\",\"\",MAX($Z3:AV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX28=\"\",\"\",MAX($Z3:AW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY28=\"\",\"\",MAX($Z3:AX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ28=\"\",\"\",MAX($Z3:AY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA28=\"\",\"\",MAX($Z3:AZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB28=\"\",\"\",MAX($Z3:BA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC28=\"\",\"\",MAX($Z3:BB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD28=\"\",\"\",MAX($Z3:BC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE28=\"\",\"\",MAX($Z3:BD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF28=\"\",\"\",MAX($Z3:BE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG28=\"\",\"\",MAX($Z3:BF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH28=\"\",\"\",MAX($Z3:BG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI28=\"\",\"\",MAX($Z3:BH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ28=\"\",\"\",MAX($Z3:BI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK28=\"\",\"\",MAX($Z3:BJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL28=\"\",\"\",MAX($Z3:BK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM28=\"\",\"\",MAX($Z3:BL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN28=\"\",\"\",MAX($Z3:BM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO28=\"\",\"\",MAX($Z3:BN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP28=\"\",\"\",MAX($Z3:BO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ28=\"\",\"\",MAX($Z3:BP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR28=\"\",\"\",MAX($Z3:BQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS28=\"\",\"\",MAX($Z3:BR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT28=\"\",\"\",MAX($Z3:BS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU28=\"\",\"\",MAX($Z3:BT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV28=\"\",\"\",MAX($Z3:BU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW28=\"\",\"\",MAX($Z3:BV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX28=\"\",\"\",MAX($Z3:BW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY28=\"\",\"\",MAX($Z3:BX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ28=\"\",\"\",MAX($Z3:BY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA28=\"\",\"\",MAX($Z3:BZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB28=\"\",\"\",MAX($Z3:CA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC28=\"\",\"\",MAX($Z3:CB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD28=\"\",\"\",MAX($Z3:CC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE28=\"\",\"\",MAX($Z3:CD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF28=\"\",\"\",MAX($Z3:CE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG28=\"\",\"\",MAX($Z3:CF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH28=\"\",\"\",MAX($Z3:CG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI28=\"\",\"\",MAX($Z3:CH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ28=\"\",\"\",MAX($Z3:CI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK28=\"\",\"\",MAX($Z3:CJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL28=\"\",\"\",MAX($Z3:CK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM28=\"\",\"\",MAX($Z3:CL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN28=\"\",\"\",MAX($Z3:CM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO28=\"\",\"\",MAX($Z3:CN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP28=\"\",\"\",MAX($Z3:CO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ28=\"\",\"\",MAX($Z3:CP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR28=\"\",\"\",MAX($Z3:CQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS28=\"\",\"\",MAX($Z3:CR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT28=\"\",\"\",MAX($Z3:CS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU28=\"\",\"\",MAX($Z3:CT3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":""},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":1},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":2},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":3},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":4},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":5},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":6},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":7},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":8},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":9},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":10},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":11},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":12},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":13},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":14},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":15},{"$f":"IF(OR(AQ3<>\"\",AQ11=\"\"),\"\",MAX($Z4:AP4)+1)","v":16},{"$f":"IF(OR(AR3<>\"\",AR11=\"\"),\"\",MAX($Z4:AQ4)+1)","v":17},{"$f":"IF(OR(AS3<>\"\",AS11=\"\"),\"\",MAX($Z4:AR4)+1)","v":18},{"$f":"IF(OR(AT3<>\"\",AT11=\"\"),\"\",MAX($Z4:AS4)+1)","v":19},{"$f":"IF(OR(AU3<>\"\",AU11=\"\"),\"\",MAX($Z4:AT4)+1)","v":20},{"$f":"IF(OR(AV3<>\"\",AV11=\"\"),\"\",MAX($Z4:AU4)+1)","v":21},{"$f":"IF(OR(AW3<>\"\",AW11=\"\"),\"\",MAX($Z4:AV4)+1)","v":22},{"$f":"IF(OR(AX3<>\"\",AX11=\"\"),\"\",MAX($Z4:AW4)+1)","v":23},{"$f":"IF(OR(AY3<>\"\",AY11=\"\"),\"\",MAX($Z4:AX4)+1)","v":24},{"$f":"IF(OR(AZ3<>\"\",AZ11=\"\"),\"\",MAX($Z4:AY4)+1)","v":25},{"$f":"IF(OR(BA3<>\"\",BA11=\"\"),\"\",MAX($Z4:AZ4)+1)","v":26},{"$f":"IF(OR(BB3<>\"\",BB11=\"\"),\"\",MAX($Z4:BA4)+1)","v":27},{"$f":"IF(OR(BC3<>\"\",BC11=\"\"),\"\",MAX($Z4:BB4)+1)","v":28},{"$f":"IF(OR(BD3<>\"\",BD11=\"\"),\"\",MAX($Z4:BC4)+1)","v":29},{"$f":"IF(OR(BE3<>\"\",BE11=\"\"),\"\",MAX($Z4:BD4)+1)","v":30},{"$f":"IF(OR(BF3<>\"\",BF11=\"\"),\"\",MAX($Z4:BE4)+1)","v":31},{"$f":"IF(OR(BG3<>\"\",BG11=\"\"),\"\",MAX($Z4:BF4)+1)","v":32},{"$f":"IF(OR(BH3<>\"\",BH11=\"\"),\"\",MAX($Z4:BG4)+1)","v":33},{"$f":"IF(OR(BI3<>\"\",BI11=\"\"),\"\",MAX($Z4:BH4)+1)","v":34},{"$f":"IF(OR(BJ3<>\"\",BJ11=\"\"),\"\",MAX($Z4:BI4)+1)","v":35},{"$f":"IF(OR(BK3<>\"\",BK11=\"\"),\"\",MAX($Z4:BJ4)+1)","v":36},{"$f":"IF(OR(BL3<>\"\",BL11=\"\"),\"\",MAX($Z4:BK4)+1)","v":37},{"$f":"IF(OR(BM3<>\"\",BM11=\"\"),\"\",MAX($Z4:BL4)+1)","v":38},{"$f":"IF(OR(BN3<>\"\",BN11=\"\"),\"\",MAX($Z4:BM4)+1)","v":39},{"$f":"IF(OR(BO3<>\"\",BO11=\"\"),\"\",MAX($Z4:BN4)+1)","v":40},{"$f":"IF(OR(BP3<>\"\",BP11=\"\"),\"\",MAX($Z4:BO4)+1)","v":41},{"$f":"IF(OR(BQ3<>\"\",BQ11=\"\"),\"\",MAX($Z4:BP4)+1)","v":42},{"$f":"IF(OR(BR3<>\"\",BR11=\"\"),\"\",MAX($Z4:BQ4)+1)","v":43},{"$f":"IF(OR(BS3<>\"\",BS11=\"\"),\"\",MAX($Z4:BR4)+1)","v":44},{"$f":"IF(OR(BT3<>\"\",BT11=\"\"),\"\",MAX($Z4:BS4)+1)","v":45},{"$f":"IF(OR(BU3<>\"\",BU11=\"\"),\"\",MAX($Z4:BT4)+1)","v":46},{"$f":"IF(OR(BV3<>\"\",BV11=\"\"),\"\",MAX($Z4:BU4)+1)","v":47},{"$f":"IF(OR(BW3<>\"\",BW11=\"\"),\"\",MAX($Z4:BV4)+1)","v":48},{"$f":"IF(OR(BX3<>\"\",BX11=\"\"),\"\",MAX($Z4:BW4)+1)","v":49},{"$f":"IF(OR(BY3<>\"\",BY11=\"\"),\"\",MAX($Z4:BX4)+1)","v":50},{"$f":"IF(OR(BZ3<>\"\",BZ11=\"\"),\"\",MAX($Z4:BY4)+1)","v":51},{"$f":"IF(OR(CA3<>\"\",CA11=\"\"),\"\",MAX($Z4:BZ4)+1)","v":52},{"$f":"IF(OR(CB3<>\"\",CB11=\"\"),\"\",MAX($Z4:CA4)+1)","v":53},{"$f":"IF(OR(CC3<>\"\",CC11=\"\"),\"\",MAX($Z4:CB4)+1)","v":54},{"$f":"IF(OR(CD3<>\"\",CD11=\"\"),\"\",MAX($Z4:CC4)+1)","v":55},{"$f":"IF(OR(CE3<>\"\",CE11=\"\"),\"\",MAX($Z4:CD4)+1)","v":56},{"$f":"IF(OR(CF3<>\"\",CF11=\"\"),\"\",MAX($Z4:CE4)+1)","v":57},{"$f":"IF(OR(CG3<>\"\",CG11=\"\"),\"\",MAX($Z4:CF4)+1)","v":58},{"$f":"IF(OR(CH3<>\"\",CH11=\"\"),\"\",MAX($Z4:CG4)+1)","v":59},{"$f":"IF(OR(CI3<>\"\",CI11=\"\"),\"\",MAX($Z4:CH4)+1)","v":""},{"$f":"IF(OR(CJ3<>\"\",CJ11=\"\"),\"\",MAX($Z4:CI4)+1)","v":""},{"$f":"IF(OR(CK3<>\"\",CK11=\"\"),\"\",MAX($Z4:CJ4)+1)","v":""},{"$f":"IF(OR(CL3<>\"\",CL11=\"\"),\"\",MAX($Z4:CK4)+1)","v":""},{"$f":"IF(OR(CM3<>\"\",CM11=\"\"),\"\",MAX($Z4:CL4)+1)","v":""},{"$f":"IF(OR(CN3<>\"\",CN11=\"\"),\"\",MAX($Z4:CM4)+1)","v":""},{"$f":"IF(OR(CO3<>\"\",CO11=\"\"),\"\",MAX($Z4:CN4)+1)","v":""},{"$f":"IF(OR(CP3<>\"\",CP11=\"\"),\"\",MAX($Z4:CO4)+1)","v":""},{"$f":"IF(OR(CQ3<>\"\",CQ11=\"\"),\"\",MAX($Z4:CP4)+1)","v":""},{"$f":"IF(OR(CR3<>\"\",CR11=\"\"),\"\",MAX($Z4:CQ4)+1)","v":""},{"$f":"IF(OR(CS3<>\"\",CS11=\"\"),\"\",MAX($Z4:CR4)+1)","v":""},{"$f":"IF(OR(CT3<>\"\",CT11=\"\"),\"\",MAX($Z4:CS4)+1)","v":""},{"$f":"IF(OR(CU3<>\"\",CU11=\"\"),\"\",MAX($Z4:CT4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","",{"$f":"IF(CN11=\"\",\"\",DAY(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":4},7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,"","","","","",{"$f":"IF(CN11=\"\",\"\",MONTH(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$140","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":21},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":21},21,21,22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,30,30,30,31,31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,35,35,35,35,"","","","","",{"$f":"IF(CN11=\"\",\"\",YEAR(CN11)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$141","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":31},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":30},30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,"","","","","",{"$f":"IF(CN12=\"\",\"\",DAY(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$142","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":3},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":6},9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,"","","","","",{"$f":"IF(CN12=\"\",\"\",MONTH(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$143","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":21},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":21},21,21,22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,30,30,30,31,31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,35,35,35,35,"","","","","",{"$f":"IF(CN12=\"\",\"\",YEAR(CN12)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I35\")","v":"Prdction"},null,null,{"$f":"INDIRECT(\"START!K35\")","v":"Технологическая карта производственного процесса"},null,null,null,null,null,null,null,"все включает НДС",null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2021-01-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2021-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2021-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2021-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2021-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2022-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2022-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ20=\"\",\"\",Periods!AQ20),IF($Q$12=Lists!$U$17,IF(Periods!AQ35=\"\",\"\",Periods!AQ35),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR20=\"\",\"\",Periods!AR20),IF($Q$12=Lists!$U$17,IF(Periods!AR35=\"\",\"\",Periods!AR35),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS20=\"\",\"\",Periods!AS20),IF($Q$12=Lists!$U$17,IF(Periods!AS35=\"\",\"\",Periods!AS35),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT20=\"\",\"\",Periods!AT20),IF($Q$12=Lists!$U$17,IF(Periods!AT35=\"\",\"\",Periods!AT35),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU20=\"\",\"\",Periods!AU20),IF($Q$12=Lists!$U$17,IF(Periods!AU35=\"\",\"\",Periods!AU35),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV20=\"\",\"\",Periods!AV20),IF($Q$12=Lists!$U$17,IF(Periods!AV35=\"\",\"\",Periods!AV35),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW20=\"\",\"\",Periods!AW20),IF($Q$12=Lists!$U$17,IF(Periods!AW35=\"\",\"\",Periods!AW35),\"\"))","v":"2026-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX20=\"\",\"\",Periods!AX20),IF($Q$12=Lists!$U$17,IF(Periods!AX35=\"\",\"\",Periods!AX35),\"\"))","v":"2026-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY20=\"\",\"\",Periods!AY20),IF($Q$12=Lists!$U$17,IF(Periods!AY35=\"\",\"\",Periods!AY35),\"\"))","v":"2027-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ20=\"\",\"\",Periods!AZ20),IF($Q$12=Lists!$U$17,IF(Periods!AZ35=\"\",\"\",Periods!AZ35),\"\"))","v":"2027-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA20=\"\",\"\",Periods!BA20),IF($Q$12=Lists!$U$17,IF(Periods!BA35=\"\",\"\",Periods!BA35),\"\"))","v":"2027-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB20=\"\",\"\",Periods!BB20),IF($Q$12=Lists!$U$17,IF(Periods!BB35=\"\",\"\",Periods!BB35),\"\"))","v":"2027-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC20=\"\",\"\",Periods!BC20),IF($Q$12=Lists!$U$17,IF(Periods!BC35=\"\",\"\",Periods!BC35),\"\"))","v":"2028-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD20=\"\",\"\",Periods!BD20),IF($Q$12=Lists!$U$17,IF(Periods!BD35=\"\",\"\",Periods!BD35),\"\"))","v":"2028-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE20=\"\",\"\",Periods!BE20),IF($Q$12=Lists!$U$17,IF(Periods!BE35=\"\",\"\",Periods!BE35),\"\"))","v":"2028-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF20=\"\",\"\",Periods!BF20),IF($Q$12=Lists!$U$17,IF(Periods!BF35=\"\",\"\",Periods!BF35),\"\"))","v":"2028-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG20=\"\",\"\",Periods!BG20),IF($Q$12=Lists!$U$17,IF(Periods!BG35=\"\",\"\",Periods!BG35),\"\"))","v":"2029-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH20=\"\",\"\",Periods!BH20),IF($Q$12=Lists!$U$17,IF(Periods!BH35=\"\",\"\",Periods!BH35),\"\"))","v":"2029-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI20=\"\",\"\",Periods!BI20),IF($Q$12=Lists!$U$17,IF(Periods!BI35=\"\",\"\",Periods!BI35),\"\"))","v":"2029-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ20=\"\",\"\",Periods!BJ20),IF($Q$12=Lists!$U$17,IF(Periods!BJ35=\"\",\"\",Periods!BJ35),\"\"))","v":"2029-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK20=\"\",\"\",Periods!BK20),IF($Q$12=Lists!$U$17,IF(Periods!BK35=\"\",\"\",Periods!BK35),\"\"))","v":"2030-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL20=\"\",\"\",Periods!BL20),IF($Q$12=Lists!$U$17,IF(Periods!BL35=\"\",\"\",Periods!BL35),\"\"))","v":"2030-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM20=\"\",\"\",Periods!BM20),IF($Q$12=Lists!$U$17,IF(Periods!BM35=\"\",\"\",Periods!BM35),\"\"))","v":"2030-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN20=\"\",\"\",Periods!BN20),IF($Q$12=Lists!$U$17,IF(Periods!BN35=\"\",\"\",Periods!BN35),\"\"))","v":"2030-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO20=\"\",\"\",Periods!BO20),IF($Q$12=Lists!$U$17,IF(Periods!BO35=\"\",\"\",Periods!BO35),\"\"))","v":"2031-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP20=\"\",\"\",Periods!BP20),IF($Q$12=Lists!$U$17,IF(Periods!BP35=\"\",\"\",Periods!BP35),\"\"))","v":"2031-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ20=\"\",\"\",Periods!BQ20),IF($Q$12=Lists!$U$17,IF(Periods!BQ35=\"\",\"\",Periods!BQ35),\"\"))","v":"2031-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR20=\"\",\"\",Periods!BR20),IF($Q$12=Lists!$U$17,IF(Periods!BR35=\"\",\"\",Periods!BR35),\"\"))","v":"2031-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS20=\"\",\"\",Periods!BS20),IF($Q$12=Lists!$U$17,IF(Periods!BS35=\"\",\"\",Periods!BS35),\"\"))","v":"2032-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT20=\"\",\"\",Periods!BT20),IF($Q$12=Lists!$U$17,IF(Periods!BT35=\"\",\"\",Periods!BT35),\"\"))","v":"2032-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU20=\"\",\"\",Periods!BU20),IF($Q$12=Lists!$U$17,IF(Periods!BU35=\"\",\"\",Periods!BU35),\"\"))","v":"2032-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV20=\"\",\"\",Periods!BV20),IF($Q$12=Lists!$U$17,IF(Periods!BV35=\"\",\"\",Periods!BV35),\"\"))","v":"2032-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW20=\"\",\"\",Periods!BW20),IF($Q$12=Lists!$U$17,IF(Periods!BW35=\"\",\"\",Periods!BW35),\"\"))","v":"2033-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX20=\"\",\"\",Periods!BX20),IF($Q$12=Lists!$U$17,IF(Periods!BX35=\"\",\"\",Periods!BX35),\"\"))","v":"2033-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY20=\"\",\"\",Periods!BY20),IF($Q$12=Lists!$U$17,IF(Periods!BY35=\"\",\"\",Periods!BY35),\"\"))","v":"2033-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ20=\"\",\"\",Periods!BZ20),IF($Q$12=Lists!$U$17,IF(Periods!BZ35=\"\",\"\",Periods!BZ35),\"\"))","v":"2033-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA20=\"\",\"\",Periods!CA20),IF($Q$12=Lists!$U$17,IF(Periods!CA35=\"\",\"\",Periods!CA35),\"\"))","v":"2034-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB20=\"\",\"\",Periods!CB20),IF($Q$12=Lists!$U$17,IF(Periods!CB35=\"\",\"\",Periods!CB35),\"\"))","v":"2034-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC20=\"\",\"\",Periods!CC20),IF($Q$12=Lists!$U$17,IF(Periods!CC35=\"\",\"\",Periods!CC35),\"\"))","v":"2034-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD20=\"\",\"\",Periods!CD20),IF($Q$12=Lists!$U$17,IF(Periods!CD35=\"\",\"\",Periods!CD35),\"\"))","v":"2034-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE20=\"\",\"\",Periods!CE20),IF($Q$12=Lists!$U$17,IF(Periods!CE35=\"\",\"\",Periods!CE35),\"\"))","v":"2035-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF20=\"\",\"\",Periods!CF20),IF($Q$12=Lists!$U$17,IF(Periods!CF35=\"\",\"\",Periods!CF35),\"\"))","v":"2035-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG20=\"\",\"\",Periods!CG20),IF($Q$12=Lists!$U$17,IF(Periods!CG35=\"\",\"\",Periods!CG35),\"\"))","v":"2035-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH20=\"\",\"\",Periods!CH20),IF($Q$12=Lists!$U$17,IF(Periods!CH35=\"\",\"\",Periods!CH35),\"\"))","v":"2035-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI20=\"\",\"\",Periods!CI20),IF($Q$12=Lists!$U$17,IF(Periods!CI35=\"\",\"\",Periods!CI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ20=\"\",\"\",Periods!CJ20),IF($Q$12=Lists!$U$17,IF(Periods!CJ35=\"\",\"\",Periods!CJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK20=\"\",\"\",Periods!CK20),IF($Q$12=Lists!$U$17,IF(Periods!CK35=\"\",\"\",Periods!CK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL20=\"\",\"\",Periods!CL20),IF($Q$12=Lists!$U$17,IF(Periods!CL35=\"\",\"\",Periods!CL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM20=\"\",\"\",Periods!CM20),IF($Q$12=Lists!$U$17,IF(Periods!CM35=\"\",\"\",Periods!CM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN20=\"\",\"\",Periods!CN20),IF($Q$12=Lists!$U$17,IF(Periods!CN35=\"\",\"\",Periods!CN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO20=\"\",\"\",Periods!CO20),IF($Q$12=Lists!$U$17,IF(Periods!CO35=\"\",\"\",Periods!CO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP20=\"\",\"\",Periods!CP20),IF($Q$12=Lists!$U$17,IF(Periods!CP35=\"\",\"\",Periods!CP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ20=\"\",\"\",Periods!CQ20),IF($Q$12=Lists!$U$17,IF(Periods!CQ35=\"\",\"\",Periods!CQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR20=\"\",\"\",Periods!CR20),IF($Q$12=Lists!$U$17,IF(Periods!CR35=\"\",\"\",Periods!CR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS20=\"\",\"\",Periods!CS20),IF($Q$12=Lists!$U$17,IF(Periods!CS35=\"\",\"\",Periods!CS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT20=\"\",\"\",Periods!CT20),IF($Q$12=Lists!$U$17,IF(Periods!CT35=\"\",\"\",Periods!CT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU20=\"\",\"\",Periods!CU20),IF($Q$12=Lists!$U$17,IF(Periods!CU35=\"\",\"\",Periods!CU35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"расчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2035-12-31"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2021-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2021-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2021-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2021-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2022-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2022-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":"2022-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":"2022-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":"2023-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":"2023-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":"2023-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":"2023-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":"2024-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":"2024-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":"2024-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":"2024-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ21=\"\",\"\",Periods!AQ21),IF($Q$12=Lists!$U$17,IF(Periods!AQ36=\"\",\"\",Periods!AQ36),\"\"))","v":"2025-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR21=\"\",\"\",Periods!AR21),IF($Q$12=Lists!$U$17,IF(Periods!AR36=\"\",\"\",Periods!AR36),\"\"))","v":"2025-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS21=\"\",\"\",Periods!AS21),IF($Q$12=Lists!$U$17,IF(Periods!AS36=\"\",\"\",Periods!AS36),\"\"))","v":"2025-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT21=\"\",\"\",Periods!AT21),IF($Q$12=Lists!$U$17,IF(Periods!AT36=\"\",\"\",Periods!AT36),\"\"))","v":"2025-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU21=\"\",\"\",Periods!AU21),IF($Q$12=Lists!$U$17,IF(Periods!AU36=\"\",\"\",Periods!AU36),\"\"))","v":"2026-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV21=\"\",\"\",Periods!AV21),IF($Q$12=Lists!$U$17,IF(Periods!AV36=\"\",\"\",Periods!AV36),\"\"))","v":"2026-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW21=\"\",\"\",Periods!AW21),IF($Q$12=Lists!$U$17,IF(Periods!AW36=\"\",\"\",Periods!AW36),\"\"))","v":"2026-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX21=\"\",\"\",Periods!AX21),IF($Q$12=Lists!$U$17,IF(Periods!AX36=\"\",\"\",Periods!AX36),\"\"))","v":"2026-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY21=\"\",\"\",Periods!AY21),IF($Q$12=Lists!$U$17,IF(Periods!AY36=\"\",\"\",Periods!AY36),\"\"))","v":"2027-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ21=\"\",\"\",Periods!AZ21),IF($Q$12=Lists!$U$17,IF(Periods!AZ36=\"\",\"\",Periods!AZ36),\"\"))","v":"2027-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA21=\"\",\"\",Periods!BA21),IF($Q$12=Lists!$U$17,IF(Periods!BA36=\"\",\"\",Periods!BA36),\"\"))","v":"2027-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB21=\"\",\"\",Periods!BB21),IF($Q$12=Lists!$U$17,IF(Periods!BB36=\"\",\"\",Periods!BB36),\"\"))","v":"2027-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC21=\"\",\"\",Periods!BC21),IF($Q$12=Lists!$U$17,IF(Periods!BC36=\"\",\"\",Periods!BC36),\"\"))","v":"2028-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD21=\"\",\"\",Periods!BD21),IF($Q$12=Lists!$U$17,IF(Periods!BD36=\"\",\"\",Periods!BD36),\"\"))","v":"2028-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE21=\"\",\"\",Periods!BE21),IF($Q$12=Lists!$U$17,IF(Periods!BE36=\"\",\"\",Periods!BE36),\"\"))","v":"2028-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF21=\"\",\"\",Periods!BF21),IF($Q$12=Lists!$U$17,IF(Periods!BF36=\"\",\"\",Periods!BF36),\"\"))","v":"2028-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG21=\"\",\"\",Periods!BG21),IF($Q$12=Lists!$U$17,IF(Periods!BG36=\"\",\"\",Periods!BG36),\"\"))","v":"2029-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH21=\"\",\"\",Periods!BH21),IF($Q$12=Lists!$U$17,IF(Periods!BH36=\"\",\"\",Periods!BH36),\"\"))","v":"2029-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI21=\"\",\"\",Periods!BI21),IF($Q$12=Lists!$U$17,IF(Periods!BI36=\"\",\"\",Periods!BI36),\"\"))","v":"2029-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ21=\"\",\"\",Periods!BJ21),IF($Q$12=Lists!$U$17,IF(Periods!BJ36=\"\",\"\",Periods!BJ36),\"\"))","v":"2029-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK21=\"\",\"\",Periods!BK21),IF($Q$12=Lists!$U$17,IF(Periods!BK36=\"\",\"\",Periods!BK36),\"\"))","v":"2030-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL21=\"\",\"\",Periods!BL21),IF($Q$12=Lists!$U$17,IF(Periods!BL36=\"\",\"\",Periods!BL36),\"\"))","v":"2030-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM21=\"\",\"\",Periods!BM21),IF($Q$12=Lists!$U$17,IF(Periods!BM36=\"\",\"\",Periods!BM36),\"\"))","v":"2030-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN21=\"\",\"\",Periods!BN21),IF($Q$12=Lists!$U$17,IF(Periods!BN36=\"\",\"\",Periods!BN36),\"\"))","v":"2030-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO21=\"\",\"\",Periods!BO21),IF($Q$12=Lists!$U$17,IF(Periods!BO36=\"\",\"\",Periods!BO36),\"\"))","v":"2031-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP21=\"\",\"\",Periods!BP21),IF($Q$12=Lists!$U$17,IF(Periods!BP36=\"\",\"\",Periods!BP36),\"\"))","v":"2031-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ21=\"\",\"\",Periods!BQ21),IF($Q$12=Lists!$U$17,IF(Periods!BQ36=\"\",\"\",Periods!BQ36),\"\"))","v":"2031-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR21=\"\",\"\",Periods!BR21),IF($Q$12=Lists!$U$17,IF(Periods!BR36=\"\",\"\",Periods!BR36),\"\"))","v":"2031-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS21=\"\",\"\",Periods!BS21),IF($Q$12=Lists!$U$17,IF(Periods!BS36=\"\",\"\",Periods!BS36),\"\"))","v":"2032-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT21=\"\",\"\",Periods!BT21),IF($Q$12=Lists!$U$17,IF(Periods!BT36=\"\",\"\",Periods!BT36),\"\"))","v":"2032-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU21=\"\",\"\",Periods!BU21),IF($Q$12=Lists!$U$17,IF(Periods!BU36=\"\",\"\",Periods!BU36),\"\"))","v":"2032-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV21=\"\",\"\",Periods!BV21),IF($Q$12=Lists!$U$17,IF(Periods!BV36=\"\",\"\",Periods!BV36),\"\"))","v":"2032-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW21=\"\",\"\",Periods!BW21),IF($Q$12=Lists!$U$17,IF(Periods!BW36=\"\",\"\",Periods!BW36),\"\"))","v":"2033-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX21=\"\",\"\",Periods!BX21),IF($Q$12=Lists!$U$17,IF(Periods!BX36=\"\",\"\",Periods!BX36),\"\"))","v":"2033-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY21=\"\",\"\",Periods!BY21),IF($Q$12=Lists!$U$17,IF(Periods!BY36=\"\",\"\",Periods!BY36),\"\"))","v":"2033-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ21=\"\",\"\",Periods!BZ21),IF($Q$12=Lists!$U$17,IF(Periods!BZ36=\"\",\"\",Periods!BZ36),\"\"))","v":"2033-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA21=\"\",\"\",Periods!CA21),IF($Q$12=Lists!$U$17,IF(Periods!CA36=\"\",\"\",Periods!CA36),\"\"))","v":"2034-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB21=\"\",\"\",Periods!CB21),IF($Q$12=Lists!$U$17,IF(Periods!CB36=\"\",\"\",Periods!CB36),\"\"))","v":"2034-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC21=\"\",\"\",Periods!CC21),IF($Q$12=Lists!$U$17,IF(Periods!CC36=\"\",\"\",Periods!CC36),\"\"))","v":"2034-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD21=\"\",\"\",Periods!CD21),IF($Q$12=Lists!$U$17,IF(Periods!CD36=\"\",\"\",Periods!CD36),\"\"))","v":"2034-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE21=\"\",\"\",Periods!CE21),IF($Q$12=Lists!$U$17,IF(Periods!CE36=\"\",\"\",Periods!CE36),\"\"))","v":"2035-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF21=\"\",\"\",Periods!CF21),IF($Q$12=Lists!$U$17,IF(Periods!CF36=\"\",\"\",Periods!CF36),\"\"))","v":"2035-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG21=\"\",\"\",Periods!CG21),IF($Q$12=Lists!$U$17,IF(Periods!CG36=\"\",\"\",Periods!CG36),\"\"))","v":"2035-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH21=\"\",\"\",Periods!CH21),IF($Q$12=Lists!$U$17,IF(Periods!CH36=\"\",\"\",Periods!CH36),\"\"))","v":"2035-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI21=\"\",\"\",Periods!CI21),IF($Q$12=Lists!$U$17,IF(Periods!CI36=\"\",\"\",Periods!CI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ21=\"\",\"\",Periods!CJ21),IF($Q$12=Lists!$U$17,IF(Periods!CJ36=\"\",\"\",Periods!CJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK21=\"\",\"\",Periods!CK21),IF($Q$12=Lists!$U$17,IF(Periods!CK36=\"\",\"\",Periods!CK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL21=\"\",\"\",Periods!CL21),IF($Q$12=Lists!$U$17,IF(Periods!CL36=\"\",\"\",Periods!CL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM21=\"\",\"\",Periods!CM21),IF($Q$12=Lists!$U$17,IF(Periods!CM36=\"\",\"\",Periods!CM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN21=\"\",\"\",Periods!CN21),IF($Q$12=Lists!$U$17,IF(Periods!CN36=\"\",\"\",Periods!CN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO21=\"\",\"\",Periods!CO21),IF($Q$12=Lists!$U$17,IF(Periods!CO36=\"\",\"\",Periods!CO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP21=\"\",\"\",Periods!CP21),IF($Q$12=Lists!$U$17,IF(Periods!CP36=\"\",\"\",Periods!CP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ21=\"\",\"\",Periods!CQ21),IF($Q$12=Lists!$U$17,IF(Periods!CQ36=\"\",\"\",Periods!CQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR21=\"\",\"\",Periods!CR21),IF($Q$12=Lists!$U$17,IF(Periods!CR36=\"\",\"\",Periods!CR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS21=\"\",\"\",Periods!CS21),IF($Q$12=Lists!$U$17,IF(Periods!CS36=\"\",\"\",Periods!CS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT21=\"\",\"\",Periods!CT21),IF($Q$12=Lists!$U$17,IF(Periods!CT36=\"\",\"\",Periods!CT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU21=\"\",\"\",Periods!CU21),IF($Q$12=Lists!$U$17,IF(Periods!CU36=\"\",\"\",Periods!CU36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,"значение",null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"1кв21г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2кв21г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"3кв21г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"4кв21г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"1кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"2кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":"3кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":"4кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":"1кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":"2кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":"3кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":"4кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":"1кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":"2кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":"3кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":"4кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ22=\"\",\"\",Periods!AQ22),IF($Q$12=Lists!$U$17,IF(Periods!AQ37=\"\",\"\",Periods!AQ37),\"\"))","v":"1кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR22=\"\",\"\",Periods!AR22),IF($Q$12=Lists!$U$17,IF(Periods!AR37=\"\",\"\",Periods!AR37),\"\"))","v":"2кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS22=\"\",\"\",Periods!AS22),IF($Q$12=Lists!$U$17,IF(Periods!AS37=\"\",\"\",Periods!AS37),\"\"))","v":"3кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT22=\"\",\"\",Periods!AT22),IF($Q$12=Lists!$U$17,IF(Periods!AT37=\"\",\"\",Periods!AT37),\"\"))","v":"4кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU22=\"\",\"\",Periods!AU22),IF($Q$12=Lists!$U$17,IF(Periods!AU37=\"\",\"\",Periods!AU37),\"\"))","v":"1кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV22=\"\",\"\",Periods!AV22),IF($Q$12=Lists!$U$17,IF(Periods!AV37=\"\",\"\",Periods!AV37),\"\"))","v":"2кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW22=\"\",\"\",Periods!AW22),IF($Q$12=Lists!$U$17,IF(Periods!AW37=\"\",\"\",Periods!AW37),\"\"))","v":"3кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX22=\"\",\"\",Periods!AX22),IF($Q$12=Lists!$U$17,IF(Periods!AX37=\"\",\"\",Periods!AX37),\"\"))","v":"4кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY22=\"\",\"\",Periods!AY22),IF($Q$12=Lists!$U$17,IF(Periods!AY37=\"\",\"\",Periods!AY37),\"\"))","v":"1кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ22=\"\",\"\",Periods!AZ22),IF($Q$12=Lists!$U$17,IF(Periods!AZ37=\"\",\"\",Periods!AZ37),\"\"))","v":"2кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA22=\"\",\"\",Periods!BA22),IF($Q$12=Lists!$U$17,IF(Periods!BA37=\"\",\"\",Periods!BA37),\"\"))","v":"3кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB22=\"\",\"\",Periods!BB22),IF($Q$12=Lists!$U$17,IF(Periods!BB37=\"\",\"\",Periods!BB37),\"\"))","v":"4кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC22=\"\",\"\",Periods!BC22),IF($Q$12=Lists!$U$17,IF(Periods!BC37=\"\",\"\",Periods!BC37),\"\"))","v":"1кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD22=\"\",\"\",Periods!BD22),IF($Q$12=Lists!$U$17,IF(Periods!BD37=\"\",\"\",Periods!BD37),\"\"))","v":"2кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE22=\"\",\"\",Periods!BE22),IF($Q$12=Lists!$U$17,IF(Periods!BE37=\"\",\"\",Periods!BE37),\"\"))","v":"3кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF22=\"\",\"\",Periods!BF22),IF($Q$12=Lists!$U$17,IF(Periods!BF37=\"\",\"\",Periods!BF37),\"\"))","v":"4кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG22=\"\",\"\",Periods!BG22),IF($Q$12=Lists!$U$17,IF(Periods!BG37=\"\",\"\",Periods!BG37),\"\"))","v":"1кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH22=\"\",\"\",Periods!BH22),IF($Q$12=Lists!$U$17,IF(Periods!BH37=\"\",\"\",Periods!BH37),\"\"))","v":"2кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI22=\"\",\"\",Periods!BI22),IF($Q$12=Lists!$U$17,IF(Periods!BI37=\"\",\"\",Periods!BI37),\"\"))","v":"3кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ22=\"\",\"\",Periods!BJ22),IF($Q$12=Lists!$U$17,IF(Periods!BJ37=\"\",\"\",Periods!BJ37),\"\"))","v":"4кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK22=\"\",\"\",Periods!BK22),IF($Q$12=Lists!$U$17,IF(Periods!BK37=\"\",\"\",Periods!BK37),\"\"))","v":"1кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL22=\"\",\"\",Periods!BL22),IF($Q$12=Lists!$U$17,IF(Periods!BL37=\"\",\"\",Periods!BL37),\"\"))","v":"2кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM22=\"\",\"\",Periods!BM22),IF($Q$12=Lists!$U$17,IF(Periods!BM37=\"\",\"\",Periods!BM37),\"\"))","v":"3кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN22=\"\",\"\",Periods!BN22),IF($Q$12=Lists!$U$17,IF(Periods!BN37=\"\",\"\",Periods!BN37),\"\"))","v":"4кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO22=\"\",\"\",Periods!BO22),IF($Q$12=Lists!$U$17,IF(Periods!BO37=\"\",\"\",Periods!BO37),\"\"))","v":"1кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP22=\"\",\"\",Periods!BP22),IF($Q$12=Lists!$U$17,IF(Periods!BP37=\"\",\"\",Periods!BP37),\"\"))","v":"2кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ22=\"\",\"\",Periods!BQ22),IF($Q$12=Lists!$U$17,IF(Periods!BQ37=\"\",\"\",Periods!BQ37),\"\"))","v":"3кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR22=\"\",\"\",Periods!BR22),IF($Q$12=Lists!$U$17,IF(Periods!BR37=\"\",\"\",Periods!BR37),\"\"))","v":"4кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS22=\"\",\"\",Periods!BS22),IF($Q$12=Lists!$U$17,IF(Periods!BS37=\"\",\"\",Periods!BS37),\"\"))","v":"1кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT22=\"\",\"\",Periods!BT22),IF($Q$12=Lists!$U$17,IF(Periods!BT37=\"\",\"\",Periods!BT37),\"\"))","v":"2кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU22=\"\",\"\",Periods!BU22),IF($Q$12=Lists!$U$17,IF(Periods!BU37=\"\",\"\",Periods!BU37),\"\"))","v":"3кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV22=\"\",\"\",Periods!BV22),IF($Q$12=Lists!$U$17,IF(Periods!BV37=\"\",\"\",Periods!BV37),\"\"))","v":"4кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW22=\"\",\"\",Periods!BW22),IF($Q$12=Lists!$U$17,IF(Periods!BW37=\"\",\"\",Periods!BW37),\"\"))","v":"1кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX22=\"\",\"\",Periods!BX22),IF($Q$12=Lists!$U$17,IF(Periods!BX37=\"\",\"\",Periods!BX37),\"\"))","v":"2кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY22=\"\",\"\",Periods!BY22),IF($Q$12=Lists!$U$17,IF(Periods!BY37=\"\",\"\",Periods!BY37),\"\"))","v":"3кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ22=\"\",\"\",Periods!BZ22),IF($Q$12=Lists!$U$17,IF(Periods!BZ37=\"\",\"\",Periods!BZ37),\"\"))","v":"4кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA22=\"\",\"\",Periods!CA22),IF($Q$12=Lists!$U$17,IF(Periods!CA37=\"\",\"\",Periods!CA37),\"\"))","v":"1кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB22=\"\",\"\",Periods!CB22),IF($Q$12=Lists!$U$17,IF(Periods!CB37=\"\",\"\",Periods!CB37),\"\"))","v":"2кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC22=\"\",\"\",Periods!CC22),IF($Q$12=Lists!$U$17,IF(Periods!CC37=\"\",\"\",Periods!CC37),\"\"))","v":"3кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD22=\"\",\"\",Periods!CD22),IF($Q$12=Lists!$U$17,IF(Periods!CD37=\"\",\"\",Periods!CD37),\"\"))","v":"4кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE22=\"\",\"\",Periods!CE22),IF($Q$12=Lists!$U$17,IF(Periods!CE37=\"\",\"\",Periods!CE37),\"\"))","v":"1кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF22=\"\",\"\",Periods!CF22),IF($Q$12=Lists!$U$17,IF(Periods!CF37=\"\",\"\",Periods!CF37),\"\"))","v":"2кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG22=\"\",\"\",Periods!CG22),IF($Q$12=Lists!$U$17,IF(Periods!CG37=\"\",\"\",Periods!CG37),\"\"))","v":"3кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH22=\"\",\"\",Periods!CH22),IF($Q$12=Lists!$U$17,IF(Periods!CH37=\"\",\"\",Periods!CH37),\"\"))","v":"4кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI22=\"\",\"\",Periods!CI22),IF($Q$12=Lists!$U$17,IF(Periods!CI37=\"\",\"\",Periods!CI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ22=\"\",\"\",Periods!CJ22),IF($Q$12=Lists!$U$17,IF(Periods!CJ37=\"\",\"\",Periods!CJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK22=\"\",\"\",Periods!CK22),IF($Q$12=Lists!$U$17,IF(Periods!CK37=\"\",\"\",Periods!CK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL22=\"\",\"\",Periods!CL22),IF($Q$12=Lists!$U$17,IF(Periods!CL37=\"\",\"\",Periods!CL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM22=\"\",\"\",Periods!CM22),IF($Q$12=Lists!$U$17,IF(Periods!CM37=\"\",\"\",Periods!CM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN22=\"\",\"\",Periods!CN22),IF($Q$12=Lists!$U$17,IF(Periods!CN37=\"\",\"\",Periods!CN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO22=\"\",\"\",Periods!CO22),IF($Q$12=Lists!$U$17,IF(Periods!CO37=\"\",\"\",Periods!CO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP22=\"\",\"\",Periods!CP22),IF($Q$12=Lists!$U$17,IF(Periods!CP37=\"\",\"\",Periods!CP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ22=\"\",\"\",Periods!CQ22),IF($Q$12=Lists!$U$17,IF(Periods!CQ37=\"\",\"\",Periods!CQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR22=\"\",\"\",Periods!CR22),IF($Q$12=Lists!$U$17,IF(Periods!CR37=\"\",\"\",Periods!CR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS22=\"\",\"\",Periods!CS22),IF($Q$12=Lists!$U$17,IF(Periods!CS37=\"\",\"\",Periods!CS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT22=\"\",\"\",Periods!CT22),IF($Q$12=Lists!$U$17,IF(Periods!CT37=\"\",\"\",Periods!CT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU22=\"\",\"\",Periods!CU22),IF($Q$12=Lists!$U$17,IF(Periods!CU37=\"\",\"\",Periods!CU37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$CW14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99766)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99766)","v":0},{"$f":"SUM(T$15:T$99766)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[{"$f":"ROW()","v":16},null,null,null,null,null,{"$f":"IF($R16=\"^\",IF(COUNTIF(Lists!$13:$13,H16)=1,0,1),0)","v":0},{"$f":"Sales!$H$73","v":"Поток решений о покупке"},null,null,{"$f":"IF(COUNTIF(Lists!$AN:$AN,MAX(K$15:K15)+1)=1,MAX(K$15:K15)+1,0)","v":1},{"$f":"\"начало \"&K16&\" блока производства\"","v":"начало 1 блока производства"}]
[{"$f":"ROW()","v":17},null,null,null,null,null,{"$f":"IF($R17=\"^\",IF(COUNTIF(Lists!$13:$13,H17)=1,0,1),0)","v":0},{"$f":"H16","v":"Поток решений о покупке"},{"$f":"IF(OR(K16=0,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,K16)=0),\"нет продукта\",INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,K16)))","v":"Продукт-1"},null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$66","v":"кол-во заказов"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z17:$CV17)","v":363914.55},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":44.999999999999993},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":85.499999999999986},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":270},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":242.99999999999997},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":157.49999999999997},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":538.65},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":647.99999999999989},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":583.19999999999993},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":364.5},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":1077.3000000000002},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":1259.9999999999998},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":1134},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":692.99999999999989},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":1316.6999999999998},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":2160},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":1943.9999999999998},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":1170},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":2223},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":2520},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":2268},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":1822.4999999999998},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":3462.7499999999995},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":3887.9999999999995},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":3499.2},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":2065.5},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":3924.45},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":4374},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":5103},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":2992.4999999999995},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":5685.7499999999991},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":6299.9999999999991},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":5669.9999999999991},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":3307.5},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":6284.2499999999991},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":6930},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":7840.7999999999993},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":4554},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":8652.6},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":9503.9999999999982},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":8553.5999999999985},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":4949.9999999999991},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":9404.9999999999982},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":10296},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":9266.4},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":6560.9999999999991},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":12465.9},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":13607.999999999998},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":12247.199999999999},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":7046.9999999999991},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":13389.3},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":14580},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":13122},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":7289.9999999999991},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":13850.999999999998},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":17280},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":15551.999999999998},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":8640},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":16416},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":17280},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":15551.999999999998},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Sales!CJ:CJ,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Sales!CK:CK,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Sales!CL:CL,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Sales!CM:CM,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Sales!CN:CN,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Sales!CO:CO,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Sales!CP:CP,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Sales!CQ:CQ,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Sales!CR:CR,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Sales!CS:CS,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Sales!CT:CT,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Sales!CU:CU,Sales!$H:$H,$H17,Sales!$L:$L,$L17))","v":0}]
[{"$f":"ROW()","v":18},null,null,null,null,null,{"$f":"IF($R18=\"^\",IF(COUNTIF(Lists!$13:$13,H18)=1,0,1),0)","v":0},{"$f":"Sales!$H$75","v":"Акцептованный GMV"},null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$86","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z18:$CV18)","v":1645313510.5927174},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":172799.99999999997},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":328319.99999999994},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":1036800},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":935063.99999999988},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":606059.99999999988},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":2072725.2},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":2548661.7599999998},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":2293795.5839999993},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":1433622.24},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":4245940.9440000011},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":4966012.7999999989},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":4469411.5199999996},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":2791701.1583999996},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":5304232.20096},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":8701406.2080000006},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":7847445.8879999993},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":4722999.84},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":8973699.6960000005},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":10397461.294079999},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":9357715.1646719985},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":7519592.543039998},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":14316623.415791996},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":16074805.238783997},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":14467324.714905597},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":8728421.1977779195},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":16584000.275778048},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":18483715.47764736},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":21608523.934421763},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":12671665.270185599},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":24076164.01335264},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":27266379.515827198},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":24539741.564244479},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":14314849.245809279},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":27253720.125337705},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":30054227.707139324},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":34004211.920077637},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":20185947.835244019},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":38353300.886963636},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":42127195.482248381},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":37991537.876978874},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":21985843.678807218},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":41773102.989733711},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":46739780.890030324},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":42065802.801027291},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":29784353.381846245},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":56704826.630822666},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":61900005.678870738},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":55710005.11098367},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":32762520.754638318},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":62248789.433812812},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":67784525.699251696},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":61129069.244506627},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":33960594.024725899},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":64525128.646979213},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":82274379.149801433},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":74046941.234821275},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":41137189.574900717},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":78317609.309163392},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":82439588.746487781},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":74195629.871838987},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Sales!CJ:CJ,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Sales!CK:CK,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Sales!CL:CL,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Sales!CM:CM,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Sales!CN:CN,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Sales!CO:CO,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Sales!CP:CP,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Sales!CQ:CQ,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Sales!CR:CR,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Sales!CS:CS,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Sales!CT:CT,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Sales!CU:CU,Sales!$H:$H,$H18,Sales!$L:$L,$L18))","v":0}]
[{"$f":"ROW()","v":19}]
[{"$f":"ROW()","v":20},null,null,null,null,null,{"$f":"IF($R20=\"^\",IF(COUNTIF(Lists!$13:$13,H20)=1,0,1),0)","v":0},"Перем. производств. затраты на один заказ"]
[{"$f":"ROW()","v":21},null,null,null,null,null,{"$f":"IF($R21=\"^\",IF(COUNTIF(Lists!$13:$13,H21)=1,0,1),0)","v":0},{"$f":"H20","v":"Перем. производств. затраты на один заказ"},{"$f":"Items!$AL$16","v":"с/ст ингрединент - 1"},null,null,null,{"$f":"IF(OR($I21=\"\",$I21=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I21)=0),\"\",INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I21))&\" // %\")","v":"е.и.-1 // %"},null,null,"M",{"$f":"MAIN!Q506","v":0.63},null,{"$f":"IF(G21<>0,1,IF(OR($Q21=\"\",$Q21=0),0,IF($R21=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H21))),$Q21)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":22},null,null,null,null,null,{"$f":"IF($R22=\"^\",IF(COUNTIF(Lists!$13:$13,H22)=1,0,1),0)","v":0},{"$f":"H20","v":"Перем. производств. затраты на один заказ"},{"$f":"Items!$AL$17","v":"с/ст ингрединент - 2"},null,null,null,{"$f":"IF(OR($I22=\"\",$I22=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I22)=0),\"\",INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I22))&\" // %\")","v":"е.и.-2 // %"},null,null,"M",{"$f":"MAIN!Q507","v":0.42},null,{"$f":"IF(G22<>0,1,IF(OR($Q22=\"\",$Q22=0),0,IF($R22=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H22))),$Q22)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":23},null,null,null,null,null,{"$f":"IF($R23=\"^\",IF(COUNTIF(Lists!$13:$13,H23)=1,0,1),0)","v":0},{"$f":"H20","v":"Перем. производств. затраты на один заказ"},{"$f":"Items!$AL$18","v":"с/ст ингрединент - 3"},null,null,null,{"$f":"IF(OR($I23=\"\",$I23=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I23)=0),\"\",INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I23))&\" // %\")","v":"е.и.-3 // %"},null,null,"M",{"$f":"MAIN!Q508","v":0},null,{"$f":"IF(G23<>0,1,IF(OR($Q23=\"\",$Q23=0),0,IF($R23=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H23))),$Q23)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":24},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":25}]
[{"$f":"ROW()","v":26},null,null,null,null,null,{"$f":"IF($R26=\"^\",IF(COUNTIF(Lists!$13:$13,H26)=1,0,1),0)","v":0},"Натуральный поток решений о покупке"]
[{"$f":"ROW()","v":27},null,null,null,null,null,{"$f":"IF($R27=\"^\",IF(COUNTIF(Lists!$13:$13,H27)=1,0,1),0)","v":0},{"$f":"H26","v":"Натуральный поток решений о покупке"},{"$f":"Items!$AL$16","v":"с/ст ингрединент - 1"},null,null,null,{"$f":"IF(OR($I27=\"\",$I27=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I27)=0),\"\",INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I27)))","v":"е.и.-1"},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUM($Z27:$CV27)","v":229266.16649999996},null,null,{"$f":"IF(AA$11=\"\",0,AA17*$Q21)","v":28.349999999999994},53.864999999999995,170.1,153.08999999999997,99.22499999999998,339.34949999999998,408.23999999999995,367.41599999999994,229.63499999999999,678.69900000000007,793.79999999999984,714.42,436.58999999999992,829.52099999999984,1360.8,1224.7199999999998,737.1,1400.49,1587.6,1428.84,1148.175,2181.5324999999998,2449.4399999999996,2204.4960000000001,1301.2650000000001,2472.4034999999999,2755.62,3214.89,1885.2749999999996,3582.0224999999996,3968.9999999999995,3572.0999999999995,{"$f":"IF(BG$11=\"\",0,BG17*$Q21)","v":2083.7249999999999},3959.0774999999994,4365.8999999999996,4939.7039999999997,2869.02,5451.1379999999999,5987.5199999999986,5388.7679999999991,3118.4999999999995,5925.1499999999987,6486.4800000000005,5837.8319999999994,4133.4299999999994,7853.5169999999998,8573.0399999999991,7715.735999999999,4439.6099999999997,8435.259,9185.4,8266.86,4592.7,8726.1299999999992,10886.4,9797.7599999999984,5443.2,10342.08,10886.4,9797.7599999999984,0,0,0,0,{"$f":"IF(CM$11=\"\",0,CM17*$Q21)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":28},null,null,null,null,null,{"$f":"IF($R28=\"^\",IF(COUNTIF(Lists!$13:$13,H28)=1,0,1),0)","v":0},{"$f":"H26","v":"Натуральный поток решений о покупке"},{"$f":"Items!$AL$17","v":"с/ст ингрединент - 2"},null,null,null,{"$f":"IF(OR($I28=\"\",$I28=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I28)=0),\"\",INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I28)))","v":"е.и.-2"},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUM($Z28:$CV28)","v":152844.111},null,null,{"$f":"IF(AA$11=\"\",0,AA17*$Q22)","v":18.899999999999995},35.909999999999989,113.39999999999999,102.05999999999999,66.149999999999991,226.23299999999998,272.15999999999997,244.94399999999996,153.09,452.46600000000007,529.19999999999993,476.28,291.05999999999995,553.0139999999999,907.19999999999993,816.4799999999999,491.4,933.66,1058.3999999999999,952.56,765.44999999999993,1454.3549999999998,1632.9599999999998,1469.6639999999998,867.51,1648.2689999999998,1837.08,2143.2599999999998,1256.8499999999997,2388.0149999999994,2645.9999999999995,2381.3999999999996,{"$f":"IF(BG$11=\"\",0,BG17*$Q22)","v":1389.1499999999999},2639.3849999999993,2910.6,3293.1359999999995,1912.6799999999998,3634.0920000000001,3991.6799999999989,3592.5119999999993,2078.9999999999995,3950.099999999999,4324.32,3891.8879999999999,2755.6199999999994,5235.6779999999999,5715.3599999999988,5143.8239999999996,2959.7399999999993,5623.5059999999994,6123.5999999999995,5511.24,3061.7999999999997,5817.4199999999992,7257.5999999999995,6531.8399999999992,3628.7999999999997,6894.7199999999993,7257.5999999999995,6531.8399999999992,0,0,0,0,{"$f":"IF(CM$11=\"\",0,CM17*$Q22)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":29},null,null,null,null,null,{"$f":"IF($R29=\"^\",IF(COUNTIF(Lists!$13:$13,H29)=1,0,1),0)","v":0},{"$f":"H26","v":"Натуральный поток решений о покупке"},{"$f":"Items!$AL$18","v":"с/ст ингрединент - 3"},null,null,null,{"$f":"IF(OR($I29=\"\",$I29=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I29)=0),\"\",INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I29)))","v":"е.и.-3"},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUM($Z29:$CV29)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,AA17*$Q23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BG$11=\"\",0,BG17*$Q23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,CM17*$Q23)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":30},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":31}]
[{"$f":"ROW()","v":32},null,null,null,null,null,{"$f":"IF($R32=\"^\",IF(COUNTIF(Lists!$13:$13,H32)=1,0,1),0)","v":0},"Период оборач-ти произв.затрат. в продажах"]
[{"$f":"ROW()","v":33},null,null,null,null,null,{"$f":"IF($R33=\"^\",IF(COUNTIF(Lists!$13:$13,H33)=1,0,1),0)","v":0},{"$f":"H32","v":"Период оборач-ти произв.затрат. в продажах"},{"$f":"Items!$AL$16","v":"с/ст ингрединент - 1"},null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,"M",{"$f":"MAIN!Q512","v":2},null,{"$f":"IF(G33<>0,1,IF(OR($Q33=\"\",$Q33=0),0,IF($R33=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H33))),$Q33)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":34},null,null,null,null,null,{"$f":"IF($R34=\"^\",IF(COUNTIF(Lists!$13:$13,H34)=1,0,1),0)","v":0},{"$f":"H33","v":"Период оборач-ти произв.затрат. в продажах"},{"$f":"Items!$AL$17","v":"с/ст ингрединент - 2"},null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,"M",{"$f":"MAIN!Q513","v":2},null,{"$f":"IF(G34<>0,1,IF(OR($Q34=\"\",$Q34=0),0,IF($R34=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H34))),$Q34)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":35},null,null,null,null,null,{"$f":"IF($R35=\"^\",IF(COUNTIF(Lists!$13:$13,H35)=1,0,1),0)","v":0},{"$f":"H34","v":"Период оборач-ти произв.затрат. в продажах"},{"$f":"Items!$AL$18","v":"с/ст ингрединент - 3"},null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,"M",{"$f":"MAIN!Q514","v":0},null,{"$f":"IF(G35<>0,1,IF(OR($Q35=\"\",$Q35=0),0,IF($R35=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H35))),$Q35)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":36},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":37}]
[{"$f":"ROW()","v":38},null,null,null,null,null,{"$f":"IF($R38=\"^\",IF(COUNTIF(Lists!$13:$13,H38)=1,0,1),0)","v":0},"Стоимостной поток решений о покупках"]
[{"$f":"ROW()","v":39},null,null,null,null,null,{"$f":"IF($R39=\"^\",IF(COUNTIF(Lists!$13:$13,H39)=1,0,1),0)","v":0},{"$f":"H38","v":"Стоимостной поток решений о покупках"},{"$f":"Items!$AL$16","v":"с/ст ингрединент - 1"},null,null,null,{"$f":"Mrkting!$M$86","v":"руб."},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUM($Z39:$CV39)","v":131972322.16370524},null,null,{"$f":"IF(AA$11=\"\",0,AA27*SUMIFS($Z$368:$CV$368,$Z$2:$CV$2,IF(AA$2-INT($Q33)<1,1,AA$2-INT($Q33))))","v":14174.999999999996},26932.499999999996,85050,76544.999999999985,49612.499999999993,169674.75,204119.99999999997,183707.99999999997,117343.485,346815.18900000001,405631.79999999993,365068.62,223097.48999999996,423885.23099999991,710666.91359999997,639600.2222399998,384944.57819999999,731394.69857999997,829111.39919999987,746200.25927999988,612816.96293369995,1164352.2295740298,1307342.8542585596,1176608.5688327041,694525.89132486004,1319599.1935172339,1503117.4466837794,1753637.0211310762,1028367.3889348902,1953898.0389762914,2164983.9767050319,1948485.5790345287,{"$f":"IF(BG$11=\"\",0,BG27*SUMIFS($Z$368:$CV$368,$Z$2:$CV$2,IF(BG$2-INT($Q33)<1,1,BG$2-INT($Q33))))","v":1161622.152701085},2207082.0901320614,2433874.986611797,2753755.6991379191,1599403.5626306096,3038866.7689981582,3411319.1812350932,3070187.2631115844,1776728.7402266113,3375784.6064305613,3695595.7796713524,3326036.2017042162,2406782.5948380986,4572886.9301923877,4991845.3818864273,4492660.8436977845,2585062.7870483282,4911619.2953918241,5466070.6931656385,4919463.6238490753,2733035.3465828192,5192767.1585073564,6478306.0067148302,5830475.406043347,3310414.3694312787,6289787.3019194296,6620828.7388625573,5958745.8649763009,0,0,0,0,{"$f":"IF(CM$11=\"\",0,CM27*SUMIFS($Z$368:$CV$368,$Z$2:$CV$2,IF(CM$2-INT($Q33)<1,1,CM$2-INT($Q33))))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":40},null,null,null,null,null,{"$f":"IF($R40=\"^\",IF(COUNTIF(Lists!$13:$13,H40)=1,0,1),0)","v":0},{"$f":"H39","v":"Стоимостной поток решений о покупках"},{"$f":"Items!$AL$17","v":"с/ст ингрединент - 2"},null,null,null,{"$f":"Mrkting!$M$86","v":"руб."},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUM($Z40:$CV40)","v":105577857.73096412},null,null,{"$f":"IF(AA$11=\"\",0,AA28*SUMIFS($Z$369:$CV$369,$Z$2:$CV$2,IF(AA$2-INT($Q34)<1,1,AA$2-INT($Q34))))","v":11339.999999999996},21545.999999999993,68040,61235.999999999993,39689.999999999993,135739.79999999999,163295.99999999997,146966.39999999997,93874.788000000015,277452.15120000008,324505.44,292054.89600000001,178477.99199999997,339108.18479999999,568533.53087999986,511680.17779199989,307955.66255999997,585115.75886399997,663289.1193599999,596960.20742399991,490253.57034695998,931481.78365922393,1045874.283406848,941286.85506616312,555620.71305988799,1055679.3548137872,1202493.9573470235,1402909.6169048606,822693.91114791192,1563118.4311810327,1731987.1813640252,1558788.4632276229,{"$f":"IF(BG$11=\"\",0,BG28*SUMIFS($Z$369:$CV$369,$Z$2:$CV$2,IF(BG$2-INT($Q34)<1,1,BG$2-INT($Q34))))","v":929297.72216086788},1765665.6721056488,1947099.9892894377,2203004.5593103347,1279522.8501044875,2431093.4151985263,2729055.3449880746,2456149.8104892671,1421382.992181289,2700627.6851444487,2956476.6237370814,2660828.9613633733,1925426.0758704785,3658309.5441539101,3993476.3055091407,3594128.6749582272,2068050.2296386622,3929295.4363134587,4372856.5545325112,3935570.89907926,2186428.2772662556,4154213.7268058849,5182644.8053718647,4664380.3248346783,2648331.4955450222,5031829.8415355422,5296662.9910900444,4766996.6919810399,0,0,0,0,{"$f":"IF(CM$11=\"\",0,CM28*SUMIFS($Z$369:$CV$369,$Z$2:$CV$2,IF(CM$2-INT($Q34)<1,1,CM$2-INT($Q34))))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":41},null,null,null,null,null,{"$f":"IF($R41=\"^\",IF(COUNTIF(Lists!$13:$13,H41)=1,0,1),0)","v":0},{"$f":"H40","v":"Стоимостной поток решений о покупках"},{"$f":"Items!$AL$18","v":"с/ст ингрединент - 3"},null,null,null,{"$f":"Mrkting!$M$86","v":"руб."},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUM($Z41:$CV41)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,AA29*SUMIFS($Z$370:$CV$370,$Z$2:$CV$2,IF(AA$2-INT($Q35)<1,1,AA$2-INT($Q35))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BG$11=\"\",0,BG29*SUMIFS($Z$370:$CV$370,$Z$2:$CV$2,IF(BG$2-INT($Q35)<1,1,BG$2-INT($Q35))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,CM29*SUMIFS($Z$370:$CV$370,$Z$2:$CV$2,IF(CM$2-INT($Q35)<1,1,CM$2-INT($Q35))))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":42},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":43}]
[{"$f":"ROW()","v":44},null,null,null,null,null,{"$f":"IF($R44=\"^\",IF(COUNTIF(Lists!$13:$13,H44)=1,0,1),0)","v":0},"Конверсия в продажу",null,null,null,null,{"$f":"Mrkting!$M$34","v":"%"}]
[{"$f":"ROW()","v":45},null,null,null,null,null,{"$f":"IF($R45=\"^\",IF(COUNTIF(Lists!$13:$13,H45)=1,0,1),0)","v":0},{"$f":"H44","v":"Конверсия в продажу"},{"$f":"Sales!$I$71","v":"Процент конверсии"},null,null,null,{"$f":"Sales!$M$71","v":"% // %"},null,null,"M",{"$f":"MAIN!Q518","v":0.99},null,{"$f":"IF(G45<>0,1,IF(OR($Q45=\"\",$Q45=0),0,IF($R45=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H45))),$Q45)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":46}]
[{"$f":"ROW()","v":47},null,null,null,null,null,{"$f":"IF($R47=\"^\",IF(COUNTIF(Lists!$13:$13,H47)=1,0,1),0)","v":0},"Отмены продаж / отказы / возвраты",null,null,null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,null,null,null,{"$f":"IF(ABS($Q48-(100%-Q45))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":48},null,null,null,null,null,{"$f":"IF($R48=\"^\",IF(COUNTIF(Lists!$13:$13,H48)=1,0,1),0)","v":0},{"$f":"H47","v":"Отмены продаж / отказы / возвраты"},"Процент отмен",null,null,null,{"$f":"Sales!$M$71","v":"% // %"},null,null,null,{"$f":"100%-Q45","v":1.0000000000000009E-2},null,{"$f":"IF(G48<>0,1,IF(OR($Q48=\"\",$Q48=0),0,IF($R48=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H48))),$Q48)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":49}]
[{"$f":"ROW()","v":50},null,null,null,null,null,{"$f":"IF($R50=\"^\",IF(COUNTIF(Lists!$13:$13,H50)=1,0,1),0)","v":0},"Натуральный поток списаний произв. расходов",null,null,null,null,null,null,null,null,{"$f":"Lists!$AU$19","v":"списание"}]
[{"$f":"ROW()","v":51},null,null,null,null,null,{"$f":"IF($R51=\"^\",IF(COUNTIF(Lists!$13:$13,H51)=1,0,1),0)","v":0},{"$f":"H50","v":"Натуральный поток списаний произв. расходов"},{"$f":"Items!$AL$16","v":"с/ст ингрединент - 1"},null,null,{"$f":"K16","v":1},{"$f":"IF(OR($I51=\"\",$I51=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I51)=0),\"\",INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I51)))","v":"е.и.-1"},null,null,null,{"$f":"Lists!$AU$19","v":"списание"},null,null,null,null,null,null,{"$f":"SUM($Z51:$CV51)","v":142993.30804605002},null,null,{"$f":"IF(AA$11=\"\",0,$Q45*$Q21*AA27)","v":17.681894999999997},33.595600499999996,106.09137,95.482232999999994,61.88663249999999,211.65228314999999,254.61928799999998,229.15735919999997,143.22334950000001,423.30456630000009,495.09305999999992,445.583754,272.30118299999998,517.37224769999989,848.73095999999998,763.85786399999995,459.72927000000004,873.48561300000006,990.18611999999996,891.167508,716.11674749999997,1360.6218202499999,1527.7157279999999,1374.9441552000001,811.59898050000015,1542.03806295,1718.680194,2005.1268930000001,1175.8460174999998,2234.1074332499998,2475.4652999999998,2227.9187699999998,{"$f":"IF(BG$11=\"\",0,$Q45*$Q21*BG27)","v":1299.6192825000001},2469.2766367499999,2723.0118299999999,3080.8933848000001,1789.407774,3399.8747705999999,3734.4162239999991,3360.9746015999995,1945.0084499999998,3695.5160549999996,4045.6175760000006,3641.0558183999997,2578.0202909999998,4898.2385529000003,5347.005048,4812.3045431999999,2768.9847569999997,5261.0710383000005,5728.9339799999998,5156.0405820000005,2864.4669899999999,5442.4872809999997,6789.8476799999999,6110.8629119999996,3394.9238399999999,6450.3552960000006,6789.8476799999999,6110.8629119999996,0,0,0,0,{"$f":"IF(CM$11=\"\",0,$Q45*$Q21*CM27)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":52},null,null,null,null,null,{"$f":"IF($R52=\"^\",IF(COUNTIF(Lists!$13:$13,H52)=1,0,1),0)","v":0},{"$f":"H51","v":"Натуральный поток списаний произв. расходов"},{"$f":"Items!$AL$17","v":"с/ст ингрединент - 2"},null,null,{"$f":"K16","v":1},{"$f":"IF(OR($I52=\"\",$I52=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I52)=0),\"\",INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I52)))","v":"е.и.-2"},null,null,null,{"$f":"Lists!$AU$19","v":"списание"},null,null,null,null,null,null,{"$f":"SUM($Z52:$CV52)","v":63552.581353799993},null,null,{"$f":"IF(AA$11=\"\",0,$Q45*$Q22*AA28)","v":7.8586199999999984},14.931377999999995,47.151719999999997,42.436547999999995,27.505169999999996,94.067681399999984,113.16412799999999,101.84771519999998,63.654822000000003,188.13536280000002,220.04135999999997,198.03722399999998,121.02274799999998,229.94322119999995,377.21375999999998,339.49238399999996,204.32411999999999,388.21582799999999,440.08271999999994,396.07444799999996,318.27410999999995,604.72080899999992,678.98476799999992,611.08629119999989,360.71065800000002,685.35025019999989,763.85786399999995,891.16750799999988,522.59822999999983,992.93663699999979,1100.2067999999999,990.18611999999985,{"$f":"IF(BG$11=\"\",0,$Q45*$Q22*BG28)","v":577.60856999999999},1097.4562829999998,1210.22748,1369.2859487999999,795.29234399999996,1511.0554536,1659.7405439999995,1493.7664895999997,864.44819999999982,1642.4515799999997,1798.0522559999999,1618.2470304000001,1145.7867959999999,2176.9949124,2376.4466879999995,2138.8020191999999,1230.6598919999997,2338.2537947999999,2546.1928799999996,2291.5735919999997,1273.0964399999998,2418.8832359999997,3017.7100799999998,2715.9390719999997,1508.8550399999999,2866.8245759999995,3017.7100799999998,2715.9390719999997,0,0,0,0,{"$f":"IF(CM$11=\"\",0,$Q45*$Q22*CM28)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":53},null,null,null,null,null,{"$f":"IF($R53=\"^\",IF(COUNTIF(Lists!$13:$13,H53)=1,0,1),0)","v":0},{"$f":"H52","v":"Натуральный поток списаний произв. расходов"},{"$f":"Items!$AL$18","v":"с/ст ингрединент - 3"},null,null,{"$f":"K16","v":1},{"$f":"IF(OR($I53=\"\",$I53=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I53)=0),\"\",INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I53)))","v":"е.и.-3"},null,null,null,{"$f":"Lists!$AU$19","v":"списание"},null,null,null,null,null,null,{"$f":"SUM($Z53:$CV53)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,$Q45*$Q23*AA29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BG$11=\"\",0,$Q45*$Q23*BG29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,$Q45*$Q23*CM29)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":54},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":55}]
[{"$f":"ROW()","v":56},null,null,null,null,null,{"$f":"IF($R56=\"^\",IF(COUNTIF(Lists!$13:$13,H56)=1,0,1),0)","v":0},"Стоимостной поток списаний произв. расходов",null,null,null,null,{"$f":"Mrkting!$M$86","v":"руб."},null,null,null,{"$f":"Lists!$AU$19","v":"списание"},null,null,null,null,null,null,{"$f":"SUM($Z56:$CV56)","v":235174678.09572265},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA57:AA60))","v":25259.849999999991},{"$f":"IF(AB$11=\"\",0,SUM(AB57:AB60))","v":47993.714999999989},151559.1,136403.18999999997,88409.474999999977,302360.40449999995,363741.83999999997,327367.65599999996,209106.09027000002,618024.66679800011,722835.86759999988,650552.28084000002,397559.72717999993,755363.48164199991,1266408.4400351997,1139767.5960316798,685971.2383523999,1303345.35286956,1477476.5133743999,1329728.8620369597,1092039.8279478534,2074875.6731009213,2329684.9662887538,2096716.4696598786,1237645.1383409007,2351525.7628477109,2678555.289990495,3124981.1716555776,1832550.687081974,3481846.3054557508,3858001.4464883665,3472201.3018395305,2070010.6761133331,3933020.2846153332,4337165.2261422221,4907192.6558637712,2850137.1486077458,5415260.5823547179,6078970.7809609361,5471073.7028648425,3166130.6150838211,6015648.1686592596,6585551.6793743502,5926996.5114369132,4288886.5840014918,8148884.5096028354,8895468.4705216121,8005921.6234694514,4606581.8865201203,8752505.58438823,9740537.9752211682,8766484.1776990518,4870268.9876105841,9253511.0764601082,11544341.303965829,10389907.173569245,5899158.406326538,11208400.972020421,11798316.812653076,10618485.131387766,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,SUM(CN57:CN60))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":57},null,null,null,null,null,{"$f":"IF($R57=\"^\",IF(COUNTIF(Lists!$13:$13,H57)=1,0,1),0)","v":0},{"$f":"H56","v":"Стоимостной поток списаний произв. расходов"},{"$f":"Items!$AL$16","v":"с/ст ингрединент - 1"},null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$86","v":"руб."},null,null,null,{"$f":"Lists!$AU$19","v":"списание"},null,null,null,null,null,null,{"$f":"SUM($Z57:$CV57)","v":130652598.94206816},null,null,{"$f":"IF(AA$11=\"\",0,$Q45*AA39)","v":14033.249999999996},{"$f":"IF(AB$11=\"\",0,$Q45*AB39)","v":26663.174999999996},84199.5,75779.549999999988,49116.374999999993,167978.0025,202078.79999999996,181870.91999999998,116170.05015,343347.03711000003,401575.4819999999,361417.9338,220866.51509999996,419646.37868999992,703560.24446399999,633204.22001759976,381095.13241799996,724080.75159419992,820820.28520799987,738738.25668719993,606688.79330436292,1152708.7072782896,1294269.4257159741,1164842.4831443771,687580.63241161138,1306403.2015820616,1488086.2722169415,1736100.6509197655,1018083.7150455413,1934359.0585865285,2143334.1369379815,1929000.7232441835,1150005.9311740741,2185011.2692307406,2409536.2367456788,2726218.1421465399,1583409.5270043034,3008478.1013081768,3377205.9894227423,3039485.3904804685,1758961.4528243451,3342026.7603662554,3658639.821874639,3292775.8396871742,2382714.7688897178,4527158.0608904641,4941926.9280675631,4447734.235260807,2559212.1591778449,4862503.102437906,5411409.9862339823,4870268.9876105841,2705704.9931169911,5140839.4869222827,6413522.9466476822,5772170.6519829137,3277310.2257369659,6226889.4289002353,6554620.4514739318,5899158.406326538,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,$Q45*CN39)","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":58},null,null,null,null,null,{"$f":"IF($R58=\"^\",IF(COUNTIF(Lists!$13:$13,H58)=1,0,1),0)","v":0},{"$f":"H57","v":"Стоимостной поток списаний произв. расходов"},{"$f":"Items!$AL$17","v":"с/ст ингрединент - 2"},null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$86","v":"руб."},null,null,null,{"$f":"Lists!$AU$19","v":"списание"},null,null,null,null,null,null,{"$f":"SUM($Z58:$CV58)","v":104522079.15365452},null,null,{"$f":"IF(AA$11=\"\",0,$Q45*AA40)","v":11226.599999999997},{"$f":"IF(AB$11=\"\",0,$Q45*AB40)","v":21330.539999999994},67359.600000000006,60623.639999999992,39293.099999999991,134382.40199999997,161663.03999999998,145496.73599999998,92936.04012000002,274677.62968800007,321260.38559999998,289134.34704000002,176693.21207999997,335717.10295199999,562848.19557119987,506563.3760140799,304876.10593439994,579264.60127535998,656656.22816639987,590990.60534975992,485351.03464349039,922166.96582263173,1035415.5405727795,931873.98651550151,550064.50592928915,1045122.5612656493,1190469.0177735533,1388880.5207358119,814466.97203643282,1547487.2468692223,1714667.309550385,1543200.5785953468,920004.74493925914,1748009.0153845923,1927628.9893965432,2180974.5137172313,1266727.6216034426,2406782.4810465411,2701764.7915381938,2431588.3123843744,1407169.162259476,2673621.4082930041,2926911.8574997107,2634220.6717497394,1906171.8151117738,3621726.4487123708,3953541.5424540495,3558187.3882086449,2047369.7273422754,3890002.481950324,4329127.988987186,3896215.1900884672,2164563.994493593,4112671.5895378259,5130818.3573181462,4617736.5215863315,2621848.1805895721,4981511.5431201868,5243696.3611791441,4719326.7250612294,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,$Q45*CN40)","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":59},null,null,null,null,null,{"$f":"IF($R59=\"^\",IF(COUNTIF(Lists!$13:$13,H59)=1,0,1),0)","v":0},{"$f":"H58","v":"Стоимостной поток списаний произв. расходов"},{"$f":"Items!$AL$18","v":"с/ст ингрединент - 3"},null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$86","v":"руб."},null,null,null,{"$f":"Lists!$AU$19","v":"списание"},null,null,null,null,null,null,{"$f":"SUM($Z59:$CV59)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,$Q45*AA41)","v":0},{"$f":"IF(AB$11=\"\",0,$Q45*AB41)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,$Q45*CN41)","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":60},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":61}]
[{"$f":"ROW()","v":62},null,null,null,null,null,{"$f":"IF($R62=\"^\",IF(COUNTIF(Lists!$13:$13,H62)=1,0,1),0)","v":0},"Затраты производств. времени на один заказ",null,null,null,null,{"$f":"Sales!$M$43","v":"кол-во часов"},null,null,null,{"$f":"SUM(Q63:Q66)/60","v":1.6666666666666667}]
[{"$f":"ROW()","v":63},null,null,null,null,null,{"$f":"IF($R63=\"^\",IF(COUNTIF(Lists!$13:$13,H63)=1,0,1),0)","v":0},{"$f":"H62","v":"Затраты производств. времени на один заказ"},{"$f":"Lists!$BO$16","v":"Работы - 1"},null,null,null,{"$f":"Sales!$M$44","v":"кол-во минут // %"},null,null,"M",{"$f":"MAIN!Q521","v":60},null,{"$f":"IF(G63<>0,1,IF(OR($Q63=\"\",$Q63=0),0,IF($R63=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H63))),$Q63)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":69}]
[{"$f":"ROW()","v":74},null,null,null,null,null,{"$f":"IF($R74=\"^\",IF(COUNTIF(Lists!$13:$13,H74)=1,0,1),0)","v":0},"Затраты времени производственного персонала",null,null,null,{"$f":"K16","v":1},{"$f":"Sales!$M$43","v":"кол-во часов"},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z74:$CV74)","v":606524.25},null,null,{"$f":"IF(AA$11=\"\",0,$Q62*AA17)","v":74.999999999999986},142.49999999999997,450,404.99999999999994,262.49999999999994,897.75,1079.9999999999998,971.99999999999989,607.5,1795.5000000000005,2099.9999999999995,1890,1154.9999999999998,2194.5,3600,3239.9999999999995,1950,3705,4200,3780,3037.4999999999995,5771.2499999999991,6479.9999999999991,5832,3442.5,6540.75,7290,8505,4987.4999999999991,9476.2499999999982,10499.999999999998,9449.9999999999982,{"$f":"IF(BG$11=\"\",0,$Q62*BG17)","v":5512.5},10473.749999999998,11550,13068,7590,14421.000000000002,15839.999999999998,14255.999999999998,8249.9999999999982,15674.999999999998,17160,15444,10934.999999999998,20776.5,22679.999999999996,20412,11744.999999999998,22315.5,24300,21870,12149.999999999998,23084.999999999996,28800,25919.999999999996,14400,27360,28800,25919.999999999996,0,0,0,0,{"$f":"IF(CM$11=\"\",0,$Q62*CM17)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":81}]
[{"$f":"ROW()","v":86},null,null,null,null,null,{"$f":"IF($R86=\"^\",IF(COUNTIF(Lists!$13:$13,H86)=1,0,1),0)","v":0},"Сумма возвратов из-за отмен",null,null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$86","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z86:$CV86)","v":16453135.105927194},null,null,{"$f":"IF(AA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(AA18-AA82<0,0,AA18-AA82),$Q48*AA18))","v":1728.0000000000011},{"$f":"IF(AB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(AB18-AB82<0,0,AB18-AB82),$Q48*AB18))","v":3283.2000000000025},{"$f":"IF(AC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(AC18-AC82<0,0,AC18-AC82),$Q48*AC18))","v":10368.000000000009},{"$f":"IF(AD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(AD18-AD82<0,0,AD18-AD82),$Q48*AD18))","v":9350.6400000000067},{"$f":"IF(AE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(AE18-AE82<0,0,AE18-AE82),$Q48*AE18))","v":6060.600000000004},{"$f":"IF(AF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(AF18-AF82<0,0,AF18-AF82),$Q48*AF18))","v":20727.252000000019},{"$f":"IF(AG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(AG18-AG82<0,0,AG18-AG82),$Q48*AG18))","v":25486.61760000002},{"$f":"IF(AH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(AH18-AH82<0,0,AH18-AH82),$Q48*AH18))","v":22937.955840000013},{"$f":"IF(AI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(AI18-AI82<0,0,AI18-AI82),$Q48*AI18))","v":14336.222400000013},{"$f":"IF(AJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(AJ18-AJ82<0,0,AJ18-AJ82),$Q48*AJ18))","v":42459.409440000047},{"$f":"IF(AK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(AK18-AK82<0,0,AK18-AK82),$Q48*AK18))","v":49660.128000000033},{"$f":"IF(AL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(AL18-AL82<0,0,AL18-AL82),$Q48*AL18))","v":44694.115200000037},{"$f":"IF(AM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(AM18-AM82<0,0,AM18-AM82),$Q48*AM18))","v":27917.011584000022},{"$f":"IF(AN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(AN18-AN82<0,0,AN18-AN82),$Q48*AN18))","v":53042.322009600044},{"$f":"IF(AO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(AO18-AO82<0,0,AO18-AO82),$Q48*AO18))","v":87014.062080000076},{"$f":"IF(AP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(AP18-AP82<0,0,AP18-AP82),$Q48*AP18))","v":78474.458880000064},{"$f":"IF(AQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(AQ18-AQ82<0,0,AQ18-AQ82),$Q48*AQ18))","v":47229.99840000004},{"$f":"IF(AR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(AR18-AR82<0,0,AR18-AR82),$Q48*AR18))","v":89736.996960000091},{"$f":"IF(AS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(AS18-AS82<0,0,AS18-AS82),$Q48*AS18))","v":103974.61294080007},{"$f":"IF(AT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(AT18-AT82<0,0,AT18-AT82),$Q48*AT18))","v":93577.151646720071},{"$f":"IF(AU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(AU18-AU82<0,0,AU18-AU82),$Q48*AU18))","v":75195.92543040005},{"$f":"IF(AV$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(AV18-AV82<0,0,AV18-AV82),$Q48*AV18))","v":143166.23415792009},{"$f":"IF(AW$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(AW18-AW82<0,0,AW18-AW82),$Q48*AW18))","v":160748.05238784011},{"$f":"IF(AX$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(AX18-AX82<0,0,AX18-AX82),$Q48*AX18))","v":144673.24714905611},{"$f":"IF(AY$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(AY18-AY82<0,0,AY18-AY82),$Q48*AY18))","v":87284.211977779269},{"$f":"IF(AZ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(AZ18-AZ82<0,0,AZ18-AZ82),$Q48*AZ18))","v":165840.00275778063},{"$f":"IF(BA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(BA18-BA82<0,0,BA18-BA82),$Q48*BA18))","v":184837.15477647376},{"$f":"IF(BB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(BB18-BB82<0,0,BB18-BB82),$Q48*BB18))","v":216085.23934421781},{"$f":"IF(BC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(BC18-BC82<0,0,BC18-BC82),$Q48*BC18))","v":126716.6527018561},{"$f":"IF(BD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(BD18-BD82<0,0,BD18-BD82),$Q48*BD18))","v":240761.64013352661},{"$f":"IF(BE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(BE18-BE82<0,0,BE18-BE82),$Q48*BE18))","v":272663.7951582722},{"$f":"IF(BF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(BF18-BF82<0,0,BF18-BF82),$Q48*BF18))","v":245397.415642445},{"$f":"IF(BG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(BG18-BG82<0,0,BG18-BG82),$Q48*BG18))","v":143148.49245809292},{"$f":"IF(BH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(BH18-BH82<0,0,BH18-BH82),$Q48*BH18))","v":272537.20125337731},{"$f":"IF(BI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(BI18-BI82<0,0,BI18-BI82),$Q48*BI18))","v":300542.2770713935},{"$f":"IF(BJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(BJ18-BJ82<0,0,BJ18-BJ82),$Q48*BJ18))","v":340042.11920077668},{"$f":"IF(BK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(BK18-BK82<0,0,BK18-BK82),$Q48*BK18))","v":201859.47835244038},{"$f":"IF(BL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(BL18-BL82<0,0,BL18-BL82),$Q48*BL18))","v":383533.00886963669},{"$f":"IF(BM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(BM18-BM82<0,0,BM18-BM82),$Q48*BM18))","v":421271.95482248417},{"$f":"IF(BN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(BN18-BN82<0,0,BN18-BN82),$Q48*BN18))","v":379915.37876978907},{"$f":"IF(BO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(BO18-BO82<0,0,BO18-BO82),$Q48*BO18))","v":219858.43678807237},{"$f":"IF(BP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(BP18-BP82<0,0,BP18-BP82),$Q48*BP18))","v":417731.02989733749},{"$f":"IF(BQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(BQ18-BQ82<0,0,BQ18-BQ82),$Q48*BQ18))","v":467397.80890030367},{"$f":"IF(BR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(BR18-BR82<0,0,BR18-BR82),$Q48*BR18))","v":420658.02801027329},{"$f":"IF(BS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(BS18-BS82<0,0,BS18-BS82),$Q48*BS18))","v":297843.53381846275},{"$f":"IF(BT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(BT18-BT82<0,0,BT18-BT82),$Q48*BT18))","v":567048.2663082272},{"$f":"IF(BU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(BU18-BU82<0,0,BU18-BU82),$Q48*BU18))","v":619000.05678870797},{"$f":"IF(BV$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(BV18-BV82<0,0,BV18-BV82),$Q48*BV18))","v":557100.05110983714},{"$f":"IF(BW$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(BW18-BW82<0,0,BW18-BW82),$Q48*BW18))","v":327625.20754638349},{"$f":"IF(BX$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(BX18-BX82<0,0,BX18-BX82),$Q48*BX18))","v":622487.89433812862},{"$f":"IF(BY$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(BY18-BY82<0,0,BY18-BY82),$Q48*BY18))","v":677845.25699251762},{"$f":"IF(BZ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(BZ18-BZ82<0,0,BZ18-BZ82),$Q48*BZ18))","v":611290.69244506687},{"$f":"IF(CA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(CA18-CA82<0,0,CA18-CA82),$Q48*CA18))","v":339605.94024725928},{"$f":"IF(CB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(CB18-CB82<0,0,CB18-CB82),$Q48*CB18))","v":645251.28646979271},{"$f":"IF(CC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(CC18-CC82<0,0,CC18-CC82),$Q48*CC18))","v":822743.79149801505},{"$f":"IF(CD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(CD18-CD82<0,0,CD18-CD82),$Q48*CD18))","v":740469.41234821337},{"$f":"IF(CE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(CE18-CE82<0,0,CE18-CE82),$Q48*CE18))","v":411371.89574900753},{"$f":"IF(CF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(CF18-CF82<0,0,CF18-CF82),$Q48*CF18))","v":783176.09309163457},{"$f":"IF(CG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(CG18-CG82<0,0,CG18-CG82),$Q48*CG18))","v":824395.8874648785},{"$f":"IF(CH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(CH18-CH82<0,0,CH18-CH82),$Q48*CH18))","v":741956.29871839052},{"$f":"IF(CI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(CI18-CI82<0,0,CI18-CI82),$Q48*CI18))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(CJ18-CJ82<0,0,CJ18-CJ82),$Q48*CJ18))","v":0},{"$f":"IF(CK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(CK18-CK82<0,0,CK18-CK82),$Q48*CK18))","v":0},{"$f":"IF(CL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(CL18-CL82<0,0,CL18-CL82),$Q48*CL18))","v":0},{"$f":"IF(CM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(CM18-CM82<0,0,CM18-CM82),$Q48*CM18))","v":0},{"$f":"IF(CN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(CN18-CN82<0,0,CN18-CN82),$Q48*CN18))","v":0},{"$f":"IF(CO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(CO18-CO82<0,0,CO18-CO82),$Q48*CO18))","v":0},{"$f":"IF(CP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(CP18-CP82<0,0,CP18-CP82),$Q48*CP18))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(CQ18-CQ82<0,0,CQ18-CQ82),$Q48*CQ18))","v":0},{"$f":"IF(CR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(CR18-CR82<0,0,CR18-CR82),$Q48*CR18))","v":0},{"$f":"IF(CS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(CS18-CS82<0,0,CS18-CS82),$Q48*CS18))","v":0},{"$f":"IF(CT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(CT18-CT82<0,0,CT18-CT82),$Q48*CT18))","v":0},{"$f":"IF(CU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(CU18-CU82<0,0,CU18-CU82),$Q48*CU18))","v":0}]
[{"$f":"ROW()","v":91},null,null,null,null,null,{"$f":"IF($R91=\"^\",IF(COUNTIF(Lists!$13:$13,H91)=1,0,1),0)","v":0},{"$f":"H90","v":"Натуральный поток продаж"},{"$f":"Items!$AL$18","v":"с/ст ингрединент - 3"},null,null,{"$f":"K16","v":1},{"$f":"IF(OR($I91=\"\",$I91=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I91)=0),\"\",INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I91)))","v":"е.и.-3"},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z91:$CV91)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,$Q45*AA29)","v":0},{"$f":"IF(AB$11=\"\",0,$Q45*AB29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,$Q45*CN29)","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":98},null,null,null,null,null,{"$f":"IF($R98=\"^\",IF(COUNTIF(Lists!$13:$13,H98)=1,0,1),0)","v":0},"Себестоимость продаж",null,null,null,null,{"$f":"Mrkting!$M$86","v":"руб."}]
[{"$f":"ROW()","v":100},null,null,null,null,null,{"$f":"IF($R100=\"^\",IF(COUNTIF(Lists!$13:$13,H100)=1,0,1),0)","v":0},{"$f":"H99","v":"Себестоимость продаж"},{"$f":"Items!$AL$17","v":"с/ст ингрединент - 2"},null,null,{"$f":"K16","v":1},{"$f":"Mrkting!$M$86","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z100:$CV100)","v":104522079.15365452},null,null,{"$f":"IF(AA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BO:$BO,\">=\"&AA$11,BDCRM!$BO:$BO,\"<=\"&AA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BY:$BY,\">=\"&AA$11,BDCRM!$BY:$BY,\"<=\"&AA$12),$Q45*AA40)))","v":11226.599999999997},{"$f":"IF(AB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BO:$BO,\">=\"&AB$11,BDCRM!$BO:$BO,\"<=\"&AB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BY:$BY,\">=\"&AB$11,BDCRM!$BY:$BY,\"<=\"&AB$12),$Q45*AB40)))","v":21330.539999999994},{"$f":"IF(AC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BO:$BO,\">=\"&AC$11,BDCRM!$BO:$BO,\"<=\"&AC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BY:$BY,\">=\"&AC$11,BDCRM!$BY:$BY,\"<=\"&AC$12),$Q45*AC40)))","v":67359.600000000006},{"$f":"IF(AD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BO:$BO,\">=\"&AD$11,BDCRM!$BO:$BO,\"<=\"&AD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BY:$BY,\">=\"&AD$11,BDCRM!$BY:$BY,\"<=\"&AD$12),$Q45*AD40)))","v":60623.639999999992},{"$f":"IF(AE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BO:$BO,\">=\"&AE$11,BDCRM!$BO:$BO,\"<=\"&AE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BY:$BY,\">=\"&AE$11,BDCRM!$BY:$BY,\"<=\"&AE$12),$Q45*AE40)))","v":39293.099999999991},{"$f":"IF(AF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BO:$BO,\">=\"&AF$11,BDCRM!$BO:$BO,\"<=\"&AF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BY:$BY,\">=\"&AF$11,BDCRM!$BY:$BY,\"<=\"&AF$12),$Q45*AF40)))","v":134382.40199999997},{"$f":"IF(AG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BO:$BO,\">=\"&AG$11,BDCRM!$BO:$BO,\"<=\"&AG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BY:$BY,\">=\"&AG$11,BDCRM!$BY:$BY,\"<=\"&AG$12),$Q45*AG40)))","v":161663.03999999998},{"$f":"IF(AH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BO:$BO,\">=\"&AH$11,BDCRM!$BO:$BO,\"<=\"&AH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BY:$BY,\">=\"&AH$11,BDCRM!$BY:$BY,\"<=\"&AH$12),$Q45*AH40)))","v":145496.73599999998},{"$f":"IF(AI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BO:$BO,\">=\"&AI$11,BDCRM!$BO:$BO,\"<=\"&AI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BY:$BY,\">=\"&AI$11,BDCRM!$BY:$BY,\"<=\"&AI$12),$Q45*AI40)))","v":92936.04012000002},{"$f":"IF(AJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BO:$BO,\">=\"&AJ$11,BDCRM!$BO:$BO,\"<=\"&AJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BY:$BY,\">=\"&AJ$11,BDCRM!$BY:$BY,\"<=\"&AJ$12),$Q45*AJ40)))","v":274677.62968800007},{"$f":"IF(AK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BO:$BO,\">=\"&AK$11,BDCRM!$BO:$BO,\"<=\"&AK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BY:$BY,\">=\"&AK$11,BDCRM!$BY:$BY,\"<=\"&AK$12),$Q45*AK40)))","v":321260.38559999998},{"$f":"IF(AL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BO:$BO,\">=\"&AL$11,BDCRM!$BO:$BO,\"<=\"&AL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BY:$BY,\">=\"&AL$11,BDCRM!$BY:$BY,\"<=\"&AL$12),$Q45*AL40)))","v":289134.34704000002},{"$f":"IF(AM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BO:$BO,\">=\"&AM$11,BDCRM!$BO:$BO,\"<=\"&AM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BY:$BY,\">=\"&AM$11,BDCRM!$BY:$BY,\"<=\"&AM$12),$Q45*AM40)))","v":176693.21207999997},{"$f":"IF(AN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BO:$BO,\">=\"&AN$11,BDCRM!$BO:$BO,\"<=\"&AN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BY:$BY,\">=\"&AN$11,BDCRM!$BY:$BY,\"<=\"&AN$12),$Q45*AN40)))","v":335717.10295199999},{"$f":"IF(AO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BO:$BO,\">=\"&AO$11,BDCRM!$BO:$BO,\"<=\"&AO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BY:$BY,\">=\"&AO$11,BDCRM!$BY:$BY,\"<=\"&AO$12),$Q45*AO40)))","v":562848.19557119987},{"$f":"IF(AP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BO:$BO,\">=\"&AP$11,BDCRM!$BO:$BO,\"<=\"&AP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BY:$BY,\">=\"&AP$11,BDCRM!$BY:$BY,\"<=\"&AP$12),$Q45*AP40)))","v":506563.3760140799},{"$f":"IF(AQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BO:$BO,\">=\"&AQ$11,BDCRM!$BO:$BO,\"<=\"&AQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BY:$BY,\">=\"&AQ$11,BDCRM!$BY:$BY,\"<=\"&AQ$12),$Q45*AQ40)))","v":304876.10593439994},{"$f":"IF(AR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BO:$BO,\">=\"&AR$11,BDCRM!$BO:$BO,\"<=\"&AR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BY:$BY,\">=\"&AR$11,BDCRM!$BY:$BY,\"<=\"&AR$12),$Q45*AR40)))","v":579264.60127535998},{"$f":"IF(AS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BO:$BO,\">=\"&AS$11,BDCRM!$BO:$BO,\"<=\"&AS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BY:$BY,\">=\"&AS$11,BDCRM!$BY:$BY,\"<=\"&AS$12),$Q45*AS40)))","v":656656.22816639987},{"$f":"IF(AT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BO:$BO,\">=\"&AT$11,BDCRM!$BO:$BO,\"<=\"&AT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BY:$BY,\">=\"&AT$11,BDCRM!$BY:$BY,\"<=\"&AT$12),$Q45*AT40)))","v":590990.60534975992},{"$f":"IF(AU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BO:$BO,\">=\"&AU$11,BDCRM!$BO:$BO,\"<=\"&AU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BY:$BY,\">=\"&AU$11,BDCRM!$BY:$BY,\"<=\"&AU$12),$Q45*AU40)))","v":485351.03464349039},{"$f":"IF(AV$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AV$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BO:$BO,\">=\"&AV$11,BDCRM!$BO:$BO,\"<=\"&AV$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BY:$BY,\">=\"&AV$11,BDCRM!$BY:$BY,\"<=\"&AV$12),$Q45*AV40)))","v":922166.96582263173},{"$f":"IF(AW$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AW$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BO:$BO,\">=\"&AW$11,BDCRM!$BO:$BO,\"<=\"&AW$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BY:$BY,\">=\"&AW$11,BDCRM!$BY:$BY,\"<=\"&AW$12),$Q45*AW40)))","v":1035415.5405727795},{"$f":"IF(AX$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AX$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BO:$BO,\">=\"&AX$11,BDCRM!$BO:$BO,\"<=\"&AX$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BY:$BY,\">=\"&AX$11,BDCRM!$BY:$BY,\"<=\"&AX$12),$Q45*AX40)))","v":931873.98651550151},{"$f":"IF(AY$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AY$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BO:$BO,\">=\"&AY$11,BDCRM!$BO:$BO,\"<=\"&AY$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BY:$BY,\">=\"&AY$11,BDCRM!$BY:$BY,\"<=\"&AY$12),$Q45*AY40)))","v":550064.50592928915},{"$f":"IF(AZ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AZ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BO:$BO,\">=\"&AZ$11,BDCRM!$BO:$BO,\"<=\"&AZ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BY:$BY,\">=\"&AZ$11,BDCRM!$BY:$BY,\"<=\"&AZ$12),$Q45*AZ40)))","v":1045122.5612656493},{"$f":"IF(BA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BO:$BO,\">=\"&BA$11,BDCRM!$BO:$BO,\"<=\"&BA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BY:$BY,\">=\"&BA$11,BDCRM!$BY:$BY,\"<=\"&BA$12),$Q45*BA40)))","v":1190469.0177735533},{"$f":"IF(BB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BO:$BO,\">=\"&BB$11,BDCRM!$BO:$BO,\"<=\"&BB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BY:$BY,\">=\"&BB$11,BDCRM!$BY:$BY,\"<=\"&BB$12),$Q45*BB40)))","v":1388880.5207358119},{"$f":"IF(BC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BO:$BO,\">=\"&BC$11,BDCRM!$BO:$BO,\"<=\"&BC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BY:$BY,\">=\"&BC$11,BDCRM!$BY:$BY,\"<=\"&BC$12),$Q45*BC40)))","v":814466.97203643282},{"$f":"IF(BD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BO:$BO,\">=\"&BD$11,BDCRM!$BO:$BO,\"<=\"&BD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BY:$BY,\">=\"&BD$11,BDCRM!$BY:$BY,\"<=\"&BD$12),$Q45*BD40)))","v":1547487.2468692223},{"$f":"IF(BE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BO:$BO,\">=\"&BE$11,BDCRM!$BO:$BO,\"<=\"&BE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BY:$BY,\">=\"&BE$11,BDCRM!$BY:$BY,\"<=\"&BE$12),$Q45*BE40)))","v":1714667.309550385},{"$f":"IF(BF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BO:$BO,\">=\"&BF$11,BDCRM!$BO:$BO,\"<=\"&BF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BY:$BY,\">=\"&BF$11,BDCRM!$BY:$BY,\"<=\"&BF$12),$Q45*BF40)))","v":1543200.5785953468},{"$f":"IF(BG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BO:$BO,\">=\"&BG$11,BDCRM!$BO:$BO,\"<=\"&BG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BY:$BY,\">=\"&BG$11,BDCRM!$BY:$BY,\"<=\"&BG$12),$Q45*BG40)))","v":920004.74493925914},{"$f":"IF(BH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BO:$BO,\">=\"&BH$11,BDCRM!$BO:$BO,\"<=\"&BH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BY:$BY,\">=\"&BH$11,BDCRM!$BY:$BY,\"<=\"&BH$12),$Q45*BH40)))","v":1748009.0153845923},{"$f":"IF(BI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BO:$BO,\">=\"&BI$11,BDCRM!$BO:$BO,\"<=\"&BI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BY:$BY,\">=\"&BI$11,BDCRM!$BY:$BY,\"<=\"&BI$12),$Q45*BI40)))","v":1927628.9893965432},{"$f":"IF(BJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BO:$BO,\">=\"&BJ$11,BDCRM!$BO:$BO,\"<=\"&BJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BY:$BY,\">=\"&BJ$11,BDCRM!$BY:$BY,\"<=\"&BJ$12),$Q45*BJ40)))","v":2180974.5137172313},{"$f":"IF(BK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BO:$BO,\">=\"&BK$11,BDCRM!$BO:$BO,\"<=\"&BK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BY:$BY,\">=\"&BK$11,BDCRM!$BY:$BY,\"<=\"&BK$12),$Q45*BK40)))","v":1266727.6216034426},{"$f":"IF(BL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BO:$BO,\">=\"&BL$11,BDCRM!$BO:$BO,\"<=\"&BL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BY:$BY,\">=\"&BL$11,BDCRM!$BY:$BY,\"<=\"&BL$12),$Q45*BL40)))","v":2406782.4810465411},{"$f":"IF(BM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BO:$BO,\">=\"&BM$11,BDCRM!$BO:$BO,\"<=\"&BM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BY:$BY,\">=\"&BM$11,BDCRM!$BY:$BY,\"<=\"&BM$12),$Q45*BM40)))","v":2701764.7915381938},{"$f":"IF(BN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BO:$BO,\">=\"&BN$11,BDCRM!$BO:$BO,\"<=\"&BN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BY:$BY,\">=\"&BN$11,BDCRM!$BY:$BY,\"<=\"&BN$12),$Q45*BN40)))","v":2431588.3123843744},{"$f":"IF(BO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BO:$BO,\">=\"&BO$11,BDCRM!$BO:$BO,\"<=\"&BO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BY:$BY,\">=\"&BO$11,BDCRM!$BY:$BY,\"<=\"&BO$12),$Q45*BO40)))","v":1407169.162259476},{"$f":"IF(BP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BO:$BO,\">=\"&BP$11,BDCRM!$BO:$BO,\"<=\"&BP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BY:$BY,\">=\"&BP$11,BDCRM!$BY:$BY,\"<=\"&BP$12),$Q45*BP40)))","v":2673621.4082930041},{"$f":"IF(BQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BO:$BO,\">=\"&BQ$11,BDCRM!$BO:$BO,\"<=\"&BQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BY:$BY,\">=\"&BQ$11,BDCRM!$BY:$BY,\"<=\"&BQ$12),$Q45*BQ40)))","v":2926911.8574997107},{"$f":"IF(BR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BO:$BO,\">=\"&BR$11,BDCRM!$BO:$BO,\"<=\"&BR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BY:$BY,\">=\"&BR$11,BDCRM!$BY:$BY,\"<=\"&BR$12),$Q45*BR40)))","v":2634220.6717497394},{"$f":"IF(BS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BO:$BO,\">=\"&BS$11,BDCRM!$BO:$BO,\"<=\"&BS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BY:$BY,\">=\"&BS$11,BDCRM!$BY:$BY,\"<=\"&BS$12),$Q45*BS40)))","v":1906171.8151117738},{"$f":"IF(BT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BO:$BO,\">=\"&BT$11,BDCRM!$BO:$BO,\"<=\"&BT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BY:$BY,\">=\"&BT$11,BDCRM!$BY:$BY,\"<=\"&BT$12),$Q45*BT40)))","v":3621726.4487123708},{"$f":"IF(BU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BO:$BO,\">=\"&BU$11,BDCRM!$BO:$BO,\"<=\"&BU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BY:$BY,\">=\"&BU$11,BDCRM!$BY:$BY,\"<=\"&BU$12),$Q45*BU40)))","v":3953541.5424540495},{"$f":"IF(BV$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BV$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BO:$BO,\">=\"&BV$11,BDCRM!$BO:$BO,\"<=\"&BV$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BY:$BY,\">=\"&BV$11,BDCRM!$BY:$BY,\"<=\"&BV$12),$Q45*BV40)))","v":3558187.3882086449},{"$f":"IF(BW$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BW$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BO:$BO,\">=\"&BW$11,BDCRM!$BO:$BO,\"<=\"&BW$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BY:$BY,\">=\"&BW$11,BDCRM!$BY:$BY,\"<=\"&BW$12),$Q45*BW40)))","v":2047369.7273422754},{"$f":"IF(BX$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BX$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BO:$BO,\">=\"&BX$11,BDCRM!$BO:$BO,\"<=\"&BX$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BY:$BY,\">=\"&BX$11,BDCRM!$BY:$BY,\"<=\"&BX$12),$Q45*BX40)))","v":3890002.481950324},{"$f":"IF(BY$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BY$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BO:$BO,\">=\"&BY$11,BDCRM!$BO:$BO,\"<=\"&BY$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BY:$BY,\">=\"&BY$11,BDCRM!$BY:$BY,\"<=\"&BY$12),$Q45*BY40)))","v":4329127.988987186},{"$f":"IF(BZ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BZ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BO:$BO,\">=\"&BZ$11,BDCRM!$BO:$BO,\"<=\"&BZ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BY:$BY,\">=\"&BZ$11,BDCRM!$BY:$BY,\"<=\"&BZ$12),$Q45*BZ40)))","v":3896215.1900884672},{"$f":"IF(CA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BO:$BO,\">=\"&CA$11,BDCRM!$BO:$BO,\"<=\"&CA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BY:$BY,\">=\"&CA$11,BDCRM!$BY:$BY,\"<=\"&CA$12),$Q45*CA40)))","v":2164563.994493593},{"$f":"IF(CB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BO:$BO,\">=\"&CB$11,BDCRM!$BO:$BO,\"<=\"&CB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BY:$BY,\">=\"&CB$11,BDCRM!$BY:$BY,\"<=\"&CB$12),$Q45*CB40)))","v":4112671.5895378259},{"$f":"IF(CC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BO:$BO,\">=\"&CC$11,BDCRM!$BO:$BO,\"<=\"&CC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BY:$BY,\">=\"&CC$11,BDCRM!$BY:$BY,\"<=\"&CC$12),$Q45*CC40)))","v":5130818.3573181462},{"$f":"IF(CD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BO:$BO,\">=\"&CD$11,BDCRM!$BO:$BO,\"<=\"&CD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BY:$BY,\">=\"&CD$11,BDCRM!$BY:$BY,\"<=\"&CD$12),$Q45*CD40)))","v":4617736.5215863315},{"$f":"IF(CE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BO:$BO,\">=\"&CE$11,BDCRM!$BO:$BO,\"<=\"&CE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BY:$BY,\">=\"&CE$11,BDCRM!$BY:$BY,\"<=\"&CE$12),$Q45*CE40)))","v":2621848.1805895721},{"$f":"IF(CF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BO:$BO,\">=\"&CF$11,BDCRM!$BO:$BO,\"<=\"&CF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BY:$BY,\">=\"&CF$11,BDCRM!$BY:$BY,\"<=\"&CF$12),$Q45*CF40)))","v":4981511.5431201868},{"$f":"IF(CG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BO:$BO,\">=\"&CG$11,BDCRM!$BO:$BO,\"<=\"&CG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BY:$BY,\">=\"&CG$11,BDCRM!$BY:$BY,\"<=\"&CG$12),$Q45*CG40)))","v":5243696.3611791441},{"$f":"IF(CH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BO:$BO,\">=\"&CH$11,BDCRM!$BO:$BO,\"<=\"&CH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BY:$BY,\">=\"&CH$11,BDCRM!$BY:$BY,\"<=\"&CH$12),$Q45*CH40)))","v":4719326.7250612294},{"$f":"IF(CI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BO:$BO,\">=\"&CI$11,BDCRM!$BO:$BO,\"<=\"&CI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BY:$BY,\">=\"&CI$11,BDCRM!$BY:$BY,\"<=\"&CI$12),$Q45*CI40)))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BO:$BO,\">=\"&CJ$11,BDCRM!$BO:$BO,\"<=\"&CJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BY:$BY,\">=\"&CJ$11,BDCRM!$BY:$BY,\"<=\"&CJ$12),$Q45*CJ40)))","v":0},{"$f":"IF(CK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BO:$BO,\">=\"&CK$11,BDCRM!$BO:$BO,\"<=\"&CK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BY:$BY,\">=\"&CK$11,BDCRM!$BY:$BY,\"<=\"&CK$12),$Q45*CK40)))","v":0},{"$f":"IF(CL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BO:$BO,\">=\"&CL$11,BDCRM!$BO:$BO,\"<=\"&CL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BY:$BY,\">=\"&CL$11,BDCRM!$BY:$BY,\"<=\"&CL$12),$Q45*CL40)))","v":0},{"$f":"IF(CM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BO:$BO,\">=\"&CM$11,BDCRM!$BO:$BO,\"<=\"&CM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BY:$BY,\">=\"&CM$11,BDCRM!$BY:$BY,\"<=\"&CM$12),$Q45*CM40)))","v":0},{"$f":"IF(CN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BO:$BO,\">=\"&CN$11,BDCRM!$BO:$BO,\"<=\"&CN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BY:$BY,\">=\"&CN$11,BDCRM!$BY:$BY,\"<=\"&CN$12),$Q45*CN40)))","v":0},{"$f":"IF(CO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BO:$BO,\">=\"&CO$11,BDCRM!$BO:$BO,\"<=\"&CO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BY:$BY,\">=\"&CO$11,BDCRM!$BY:$BY,\"<=\"&CO$12),$Q45*CO40)))","v":0},{"$f":"IF(CP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BO:$BO,\">=\"&CP$11,BDCRM!$BO:$BO,\"<=\"&CP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BY:$BY,\">=\"&CP$11,BDCRM!$BY:$BY,\"<=\"&CP$12),$Q45*CP40)))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BO:$BO,\">=\"&CQ$11,BDCRM!$BO:$BO,\"<=\"&CQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BY:$BY,\">=\"&CQ$11,BDCRM!$BY:$BY,\"<=\"&CQ$12),$Q45*CQ40)))","v":0},{"$f":"IF(CR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BO:$BO,\">=\"&CR$11,BDCRM!$BO:$BO,\"<=\"&CR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BY:$BY,\">=\"&CR$11,BDCRM!$BY:$BY,\"<=\"&CR$12),$Q45*CR40)))","v":0},{"$f":"IF(CS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BO:$BO,\">=\"&CS$11,BDCRM!$BO:$BO,\"<=\"&CS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BY:$BY,\">=\"&CS$11,BDCRM!$BY:$BY,\"<=\"&CS$12),$Q45*CS40)))","v":0},{"$f":"IF(CT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BO:$BO,\">=\"&CT$11,BDCRM!$BO:$BO,\"<=\"&CT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BY:$BY,\">=\"&CT$11,BDCRM!$BY:$BY,\"<=\"&CT$12),$Q45*CT40)))","v":0},{"$f":"IF(CU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BO:$BO,\">=\"&CU$11,BDCRM!$BO:$BO,\"<=\"&CU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H100,BDCRM!$BI:$BI,$I17,BDCRM!$BK:$BK,$I100,BDCRM!$BM:$BM,$Q100,BDCRM!$BY:$BY,\">=\"&CU$11,BDCRM!$BY:$BY,\"<=\"&CU$12),$Q45*CU40)))","v":0}]
[{"$f":"ROW()","v":110},null,null,null,null,null,{"$f":"IF($R110=\"^\",IF(COUNTIF(Lists!$13:$13,H110)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},{"$f":"Mrkting!$I$205","v":"Конечная дата начисления расхода"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"M",{"$f":"MAIN!Q528","v":"00:00:00"},"^",{"$f":"IF(G110<>0,1,IF(OR($Q110=\"\",$Q110=0),0,IF($R110=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H110))),$Q110)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":115}]
[{"$f":"ROW()","v":117},null,null,null,null,null,{"$f":"IF($R117=\"^\",IF(COUNTIF(Lists!$13:$13,H117)=1,0,1),0)","v":0},{"$f":"H116","v":"Прочие производственные расходы"},{"$f":"Mrkting!$I$132","v":"Задаем через указание % предоплаты и сроков"}]
[{"$f":"ROW()","v":122},null,null,null,null,null,{"$f":"IF($R122=\"^\",IF(COUNTIF(Lists!$13:$13,H122)=1,0,1),0)","v":0},{"$f":"H116","v":"Прочие производственные расходы"},{"$f":"I117","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$137","v":"Период оборачиваемости доплат (срок)"},null,null,{"$f":"Mrkting!$M$134","v":"кол-во дней"},null,null,"M",{"$f":"MAIN!Q537","v":0},null,{"$f":"IF(G122<>0,1,IF(OR($Q122=\"\",$Q122=0),0,IF($R122=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H122))),$Q122)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":132}]
[{"$f":"ROW()","v":133},null,null,null,null,null,{"$f":"IF($R133=\"^\",IF(COUNTIF(Lists!$13:$13,H133)=1,0,1),0)","v":0},{"$f":"Sales!$H$73","v":"Поток решений о покупке"},null,null,{"$f":"IF(COUNTIF(Lists!$AN:$AN,MAX(K$15:K132)+1)=1,MAX(K$15:K132)+1,0)","v":2},{"$f":"\"начало \"&K133&\" блока производства\"","v":"начало 2 блока производства"}]
[{"$f":"ROW()","v":139},null,null,null,null,null,{"$f":"IF($R139=\"^\",IF(COUNTIF(Lists!$13:$13,H139)=1,0,1),0)","v":0},{"$f":"H137","v":"Перем. производств. затраты на один заказ"},{"$f":"Items!$AL$17","v":"с/ст ингрединент - 2"},null,null,null,{"$f":"IF(OR($I139=\"\",$I139=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I139)=0),\"\",INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I139))&\" // %\")","v":"е.и.-2 // %"},null,null,"M",{"$f":"MAIN!Q544","v":0},null,{"$f":"IF(G139<>0,1,IF(OR($Q139=\"\",$Q139=0),0,IF($R139=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H139))),$Q139)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":143},null,null,null,null,null,{"$f":"IF($R143=\"^\",IF(COUNTIF(Lists!$13:$13,H143)=1,0,1),0)","v":0},{"$f":"Prdction!$H$26","v":"Натуральный поток решений о покупке"}]
[{"$f":"ROW()","v":151},null,null,null,null,null,{"$f":"IF($R151=\"^\",IF(COUNTIF(Lists!$13:$13,H151)=1,0,1),0)","v":0},{"$f":"H150","v":"Период оборач-ти произв.затрат. в продажах"},{"$f":"Items!$AL$17","v":"с/ст ингрединент - 2"},null,null,{"$f":"K133","v":2},{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,"M",{"$f":"MAIN!Q550","v":2},null,{"$f":"IF(G151<>0,1,IF(OR($Q151=\"\",$Q151=0),0,IF($R151=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H151))),$Q151)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":156},null,null,null,null,null,{"$f":"IF($R156=\"^\",IF(COUNTIF(Lists!$13:$13,H156)=1,0,1),0)","v":0},{"$f":"H155","v":"Стоимостной поток решений о покупках"},{"$f":"Items!$AL$16","v":"с/ст ингрединент - 1"},null,null,null,{"$f":"Mrkting!$M$86","v":"руб."},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUM($Z156:$CV156)","v":98688297.34993127},null,null,{"$f":"IF(AA$11=\"\",0,AA144*SUMIFS($Z$368:$CV$368,$Z$2:$CV$2,IF(AA$2-INT($Q150)<1,1,AA$2-INT($Q150))))","v":10600.000000000002},20140,63600,57240,37100,126882,152640.00000000003,137376,87748.920000000013,259346.80800000008,303329.60000000003,272996.64,166831.28,316979.43200000009,531433.45919999992,478290.11327999999,287859.79040000006,546933.60175999999,620005.70240000007,558005.13216000004,458261.71478639997,870697.25809416,977624.99154432002,879862.49238988804,519363.27675791999,986790.22584004805,1124024.3340280824,1311361.7230327625,769008.41782785463,1461115.9938729238,1618965.0901639042,1457068.5811475138,{"$f":"IF(BG$11=\"\",0,BG144*SUMIFS($Z$368:$CV$368,$Z$2:$CV$2,IF(BG$2-INT($Q150)<1,1,BG$2-INT($Q150))))","v":868655.71912744292},1650445.8663421413,1820040.5543622614,2059245.8843641584,1196026.6500094861,2272450.6350180237,2550968.8409941448,2295871.9568947302,1328629.6046844502,2524396.2489004554,2763549.5777436574,2487194.6199692911,1799780.9880270793,3419583.8772514509,3732879.0862783869,3359591.1776505485,1933098.0982513074,3672886.3866774845,4087502.5994748343,3678752.3395273509,2043751.2997374169,3883127.4695010926,4844447.5253035063,4360002.7727731559,2475512.6854300918,4703474.1023171749,4951025.3708601836,4455922.8337741653,0,0,0,0,{"$f":"IF(CM$11=\"\",0,CM144*SUMIFS($Z$368:$CV$368,$Z$2:$CV$2,IF(CM$2-INT($Q150)<1,1,CM$2-INT($Q150))))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":160}]
[{"$f":"ROW()","v":168},null,null,null,null,null,{"$f":"IF($R168=\"^\",IF(COUNTIF(Lists!$13:$13,H168)=1,0,1),0)","v":0},{"$f":"H167","v":"Натуральный поток списаний произв. расходов"},{"$f":"Items!$AL$16","v":"с/ст ингрединент - 1"},null,null,{"$f":"K133","v":2},{"$f":"IF(OR($I168=\"\",$I168=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I168)=0),\"\",INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I168)))","v":"е.и.-1"},null,null,null,{"$f":"Lists!$AU$19","v":"списание"},null,null,null,null,null,null,{"$f":"SUM($Z168:$CV168)","v":89956.765443600001},null,null,{"$f":"IF(AA$11=\"\",0,$Q162*$Q138*AA144)","v":11.123640000000004},21.134916000000004,66.74184000000001,60.067656000000007,38.932740000000003,133.14997080000001,160.18041600000004,144.16237440000003,90.101484000000028,266.29994160000012,311.46192000000002,280.31572800000004,171.30405600000003,325.4777064000001,533.93472000000008,480.54124800000005,289.21464000000009,549.50781600000005,622.92384000000015,560.63145600000018,450.50742000000008,855.96409800000015,961.08249600000011,864.9742464000002,510.57507600000008,970.09264440000015,1081.2178080000006,1261.4207760000004,739.72206000000017,1405.4719140000004,1557.3096000000003,1401.5786400000002,817.58754000000022,1553.416326,1713.0405600000006,1938.1830336000005,1125.7123680000004,2138.8534992000009,2349.3127680000007,2114.3814912000003,1223.6004,2324.8407600000005,2545.0888320000008,2290.5799488000007,1621.8267120000003,3081.4707528000008,3363.7887360000004,3027.4098624000012,1741.9620240000002,3309.7278456000008,3604.0593600000011,3243.653424000001,1802.0296800000003,3423.8563920000006,4271.4777600000007,3844.3299840000004,2135.7388800000003,4057.9038720000003,4271.4777600000007,3844.3299840000004,0,0,0,0,{"$f":"IF(CM$11=\"\",0,$Q162*$Q138*CM144)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":175},null,null,null,null,null,{"$f":"IF($R175=\"^\",IF(COUNTIF(Lists!$13:$13,H175)=1,0,1),0)","v":0},{"$f":"H174","v":"Стоимостной поток списаний произв. расходов"},{"$f":"Items!$AL$17","v":"с/ст ингрединент - 2"},null,null,{"$f":"K133","v":2},{"$f":"Mrkting!$M$86","v":"руб."},null,null,null,{"$f":"Lists!$AU$19","v":"списание"},null,null,null,null,null,null,{"$f":"SUM($Z175:$CV175)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,$Q162*AA157)","v":0},{"$f":"IF(AB$11=\"\",0,$Q162*AB157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,$Q162*CN157)","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":180},null,null,null,null,null,{"$f":"IF($R180=\"^\",IF(COUNTIF(Lists!$13:$13,H180)=1,0,1),0)","v":0},{"$f":"H179","v":"Затраты производств. времени на один заказ"},{"$f":"Lists!$BO$16","v":"Работы - 1"},null,null,null,{"$f":"Sales!$M$44","v":"кол-во минут // %"},null,null,"M",{"$f":"MAIN!Q558","v":60},null,{"$f":"IF(G180<>0,1,IF(OR($Q180=\"\",$Q180=0),0,IF($R180=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H180))),$Q180)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":185},null,null,null,null,null,{"$f":"IF($R185=\"^\",IF(COUNTIF(Lists!$13:$13,H185)=1,0,1),0)","v":0},{"$f":"Prdction!$H$68","v":"Затраты времени произв. персонала на поток"},null,null,null,null,{"$f":"Sales!$M$43","v":"кол-во часов"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z185:$CV185)","v":539132.66666666674},null,null,{"$f":"IF(AA$11=\"\",0,$Q179*AA134)","v":66.666666666666671},126.66666666666667,400,360,233.33333333333334,798,960,864,540.00000000000011,1596.0000000000005,1866.6666666666667,1680,1026.6666666666667,1950.666666666667,3200,2880,1733.3333333333337,3293.3333333333335,3733.3333333333344,3360.0000000000009,2700,5130,5760,5184,3060,5814,6480.0000000000018,7560.0000000000018,4433.3333333333339,8423.3333333333339,9333.3333333333339,8400,4900.0000000000009,9310,10266.666666666668,11616.000000000002,6746.6666666666688,12818.66666666667,14080,12672.000000000002,7333.3333333333339,13933.333333333334,15253.333333333338,13728.000000000002,9720,18468.000000000004,20160,18144.000000000004,10440,19836,21600.000000000004,19440.000000000004,10800,20520,25600,23040,12800,24320,25600,23040,0,0,0,0,{"$f":"IF(CM$11=\"\",0,$Q179*CM134)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":186}]
[{"$f":"ROW()","v":192}]
[{"$f":"ROW()","v":201},null,null,null,null,null,{"$f":"IF($R201=\"^\",IF(COUNTIF(Lists!$13:$13,H201)=1,0,1),0)","v":0},{"$f":"Prdction!$H$84","v":"Количество отмен"},null,null,null,{"$f":"K133","v":2},{"$f":"Mrkting!$M$66","v":"кол-во заказов"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z201:$CV201)","v":3234.7960000000026},null,null,{"$f":"IF(AA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(AA134-AA197<0,0,AA134-AA197),$Q165*AA134))","v":0.40000000000000036},{"$f":"IF(AB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(AB134-AB197<0,0,AB134-AB197),$Q165*AB134))","v":0.76000000000000068},{"$f":"IF(AC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(AC134-AC197<0,0,AC134-AC197),$Q165*AC134))","v":2.4000000000000021},{"$f":"IF(AD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(AD134-AD197<0,0,AD134-AD197),$Q165*AD134))","v":2.1600000000000019},{"$f":"IF(AE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(AE134-AE197<0,0,AE134-AE197),$Q165*AE134))","v":1.4000000000000012},{"$f":"IF(AF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(AF134-AF197<0,0,AF134-AF197),$Q165*AF134))","v":4.7880000000000047},{"$f":"IF(AG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(AG134-AG197<0,0,AG134-AG197),$Q165*AG134))","v":5.7600000000000051},{"$f":"IF(AH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(AH134-AH197<0,0,AH134-AH197),$Q165*AH134))","v":5.1840000000000046},{"$f":"IF(AI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(AI134-AI197<0,0,AI134-AI197),$Q165*AI134))","v":3.2400000000000033},{"$f":"IF(AJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(AJ134-AJ197<0,0,AJ134-AJ197),$Q165*AJ134))","v":9.5760000000000112},{"$f":"IF(AK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(AK134-AK197<0,0,AK134-AK197),$Q165*AK134))","v":11.20000000000001},{"$f":"IF(AL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(AL134-AL197<0,0,AL134-AL197),$Q165*AL134))","v":10.080000000000009},{"$f":"IF(AM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(AM134-AM197<0,0,AM134-AM197),$Q165*AM134))","v":6.1600000000000055},{"$f":"IF(AN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(AN134-AN197<0,0,AN134-AN197),$Q165*AN134))","v":11.704000000000011},{"$f":"IF(AO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(AO134-AO197<0,0,AO134-AO197),$Q165*AO134))","v":19.200000000000017},{"$f":"IF(AP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(AP134-AP197<0,0,AP134-AP197),$Q165*AP134))","v":17.280000000000015},{"$f":"IF(AQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(AQ134-AQ197<0,0,AQ134-AQ197),$Q165*AQ134))","v":10.400000000000011},{"$f":"IF(AR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(AR134-AR197<0,0,AR134-AR197),$Q165*AR134))","v":19.760000000000019},{"$f":"IF(AS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(AS134-AS197<0,0,AS134-AS197),$Q165*AS134))","v":22.400000000000023},{"$f":"IF(AT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(AT134-AT197<0,0,AT134-AT197),$Q165*AT134))","v":20.160000000000021},{"$f":"IF(AU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(AU134-AU197<0,0,AU134-AU197),$Q165*AU134))","v":16.200000000000014},{"$f":"IF(AV$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(AV134-AV197<0,0,AV134-AV197),$Q165*AV134))","v":30.780000000000026},{"$f":"IF(AW$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(AW134-AW197<0,0,AW134-AW197),$Q165*AW134))","v":34.560000000000031},{"$f":"IF(AX$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(AX134-AX197<0,0,AX134-AX197),$Q165*AX134))","v":31.104000000000028},{"$f":"IF(AY$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(AY134-AY197<0,0,AY134-AY197),$Q165*AY134))","v":18.360000000000017},{"$f":"IF(AZ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(AZ134-AZ197<0,0,AZ134-AZ197),$Q165*AZ134))","v":34.884000000000029},{"$f":"IF(BA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(BA134-BA197<0,0,BA134-BA197),$Q165*BA134))","v":38.880000000000045},{"$f":"IF(BB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(BB134-BB197<0,0,BB134-BB197),$Q165*BB134))","v":45.360000000000049},{"$f":"IF(BC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(BC134-BC197<0,0,BC134-BC197),$Q165*BC134))","v":26.600000000000023},{"$f":"IF(BD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(BD134-BD197<0,0,BD134-BD197),$Q165*BD134))","v":50.540000000000042},{"$f":"IF(BE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(BE134-BE197<0,0,BE134-BE197),$Q165*BE134))","v":56.00000000000005},{"$f":"IF(BF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(BF134-BF197<0,0,BF134-BF197),$Q165*BF134))","v":50.400000000000048},{"$f":"IF(BG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(BG134-BG197<0,0,BG134-BG197),$Q165*BG134))","v":29.400000000000031},{"$f":"IF(BH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(BH134-BH197<0,0,BH134-BH197),$Q165*BH134))","v":55.860000000000049},{"$f":"IF(BI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(BI134-BI197<0,0,BI134-BI197),$Q165*BI134))","v":61.600000000000065},{"$f":"IF(BJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(BJ134-BJ197<0,0,BJ134-BJ197),$Q165*BJ134))","v":69.696000000000069},{"$f":"IF(BK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(BK134-BK197<0,0,BK134-BK197),$Q165*BK134))","v":40.480000000000047},{"$f":"IF(BL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(BL134-BL197<0,0,BL134-BL197),$Q165*BL134))","v":76.912000000000091},{"$f":"IF(BM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(BM134-BM197<0,0,BM134-BM197),$Q165*BM134))","v":84.480000000000075},{"$f":"IF(BN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(BN134-BN197<0,0,BN134-BN197),$Q165*BN134))","v":76.032000000000082},{"$f":"IF(BO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(BO134-BO197<0,0,BO134-BO197),$Q165*BO134))","v":44.000000000000043},{"$f":"IF(BP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(BP134-BP197<0,0,BP134-BP197),$Q165*BP134))","v":83.60000000000008},{"$f":"IF(BQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(BQ134-BQ197<0,0,BQ134-BQ197),$Q165*BQ134))","v":91.520000000000095},{"$f":"IF(BR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(BR134-BR197<0,0,BR134-BR197),$Q165*BR134))","v":82.36800000000008},{"$f":"IF(BS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(BS134-BS197<0,0,BS134-BS197),$Q165*BS134))","v":58.32000000000005},{"$f":"IF(BT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(BT134-BT197<0,0,BT134-BT197),$Q165*BT134))","v":110.80800000000011},{"$f":"IF(BU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(BU134-BU197<0,0,BU134-BU197),$Q165*BU134))","v":120.96000000000011},{"$f":"IF(BV$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(BV134-BV197<0,0,BV134-BV197),$Q165*BV134))","v":108.86400000000012},{"$f":"IF(BW$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(BW134-BW197<0,0,BW134-BW197),$Q165*BW134))","v":62.640000000000057},{"$f":"IF(BX$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(BX134-BX197<0,0,BX134-BX197),$Q165*BX134))","v":119.0160000000001},{"$f":"IF(BY$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(BY134-BY197<0,0,BY134-BY197),$Q165*BY134))","v":129.60000000000014},{"$f":"IF(BZ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(BZ134-BZ197<0,0,BZ134-BZ197),$Q165*BZ134))","v":116.64000000000013},{"$f":"IF(CA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(CA134-CA197<0,0,CA134-CA197),$Q165*CA134))","v":64.800000000000054},{"$f":"IF(CB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(CB134-CB197<0,0,CB134-CB197),$Q165*CB134))","v":123.1200000000001},{"$f":"IF(CC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(CC134-CC197<0,0,CC134-CC197),$Q165*CC134))","v":153.60000000000014},{"$f":"IF(CD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(CD134-CD197<0,0,CD134-CD197),$Q165*CD134))","v":138.24000000000012},{"$f":"IF(CE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(CE134-CE197<0,0,CE134-CE197),$Q165*CE134))","v":76.800000000000068},{"$f":"IF(CF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(CF134-CF197<0,0,CF134-CF197),$Q165*CF134))","v":145.92000000000013},{"$f":"IF(CG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(CG134-CG197<0,0,CG134-CG197),$Q165*CG134))","v":153.60000000000014},{"$f":"IF(CH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(CH134-CH197<0,0,CH134-CH197),$Q165*CH134))","v":138.24000000000012},{"$f":"IF(CI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(CI134-CI197<0,0,CI134-CI197),$Q165*CI134))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(CJ134-CJ197<0,0,CJ134-CJ197),$Q165*CJ134))","v":0},{"$f":"IF(CK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(CK134-CK197<0,0,CK134-CK197),$Q165*CK134))","v":0},{"$f":"IF(CL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(CL134-CL197<0,0,CL134-CL197),$Q165*CL134))","v":0},{"$f":"IF(CM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(CM134-CM197<0,0,CM134-CM197),$Q165*CM134))","v":0},{"$f":"IF(CN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(CN134-CN197<0,0,CN134-CN197),$Q165*CN134))","v":0},{"$f":"IF(CO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(CO134-CO197<0,0,CO134-CO197),$Q165*CO134))","v":0},{"$f":"IF(CP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(CP134-CP197<0,0,CP134-CP197),$Q165*CP134))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(CQ134-CQ197<0,0,CQ134-CQ197),$Q165*CQ134))","v":0},{"$f":"IF(CR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(CR134-CR197<0,0,CR134-CR197),$Q165*CR134))","v":0},{"$f":"IF(CS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(CS134-CS197<0,0,CS134-CS197),$Q165*CS134))","v":0},{"$f":"IF(CT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(CT134-CT197<0,0,CT134-CT197),$Q165*CT134))","v":0},{"$f":"IF(CU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(CU134-CU197<0,0,CU134-CU197),$Q165*CU134))","v":0}]
[{"$f":"ROW()","v":203},null,null,null,null,null,{"$f":"IF($R203=\"^\",IF(COUNTIF(Lists!$13:$13,H203)=1,0,1),0)","v":0},{"$f":"Prdction!$H$86","v":"Сумма возвратов из-за отмен"},null,null,null,{"$f":"K133","v":2},{"$f":"Mrkting!$M$86","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z203:$CV203)","v":10571277.31097744},null,null,{"$f":"IF(AA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(AA135-AA199<0,0,AA135-AA199),$Q165*AA135))","v":1092.0000000000009},{"$f":"IF(AB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(AB135-AB199<0,0,AB135-AB199),$Q165*AB135))","v":2074.800000000002},{"$f":"IF(AC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(AC135-AC199<0,0,AC135-AC199),$Q165*AC135))","v":6552.0000000000055},{"$f":"IF(AD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(AD135-AD199<0,0,AD135-AD199),$Q165*AD135))","v":5916.2400000000052},{"$f":"IF(AE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(AE135-AE199<0,0,AE135-AE199),$Q165*AE135))","v":3834.6000000000035},{"$f":"IF(AF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(AF135-AF199<0,0,AF135-AF199),$Q165*AF135))","v":13114.332000000011},{"$f":"IF(AG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(AG135-AG199<0,0,AG135-AG199),$Q165*AG135))","v":16145.049600000015},{"$f":"IF(AH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(AH135-AH199<0,0,AH135-AH199),$Q165*AH135))","v":14530.544640000015},{"$f":"IF(AI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(AI135-AI199<0,0,AI135-AI199),$Q165*AI135))","v":9081.59040000001},{"$f":"IF(AJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(AJ135-AJ199<0,0,AJ135-AJ199),$Q165*AJ135))","v":26929.052640000034},{"$f":"IF(AK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(AK135-AK199<0,0,AK135-AK199),$Q165*AK135))","v":31495.968000000026},{"$f":"IF(AL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(AL135-AL199<0,0,AL135-AL199),$Q165*AL135))","v":28346.371200000027},{"$f":"IF(AM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(AM135-AM199<0,0,AM135-AM199),$Q165*AM135))","v":17726.917824000015},{"$f":"IF(AN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(AN135-AN199<0,0,AN135-AN199),$Q165*AN135))","v":33681.143865600032},{"$f":"IF(AO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(AO135-AO199<0,0,AO135-AO199),$Q165*AO135))","v":55252.730880000046},{"$f":"IF(AP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(AP135-AP199<0,0,AP135-AP199),$Q165*AP135))","v":49889.260800000047},{"$f":"IF(AQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(AQ135-AQ199<0,0,AQ135-AQ199),$Q165*AQ135))","v":30025.944000000029},{"$f":"IF(AR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(AR135-AR199<0,0,AR135-AR199),$Q165*AR135))","v":57049.293600000048},{"$f":"IF(AS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(AS135-AS199<0,0,AS135-AS199),$Q165*AS135))","v":66178.62881280006},{"$f":"IF(AT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(AT135-AT199<0,0,AT135-AT199),$Q165*AT135))","v":59560.765931520065},{"$f":"IF(AU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(AU135-AU199<0,0,AU135-AU199),$Q165*AU135))","v":47861.329766400042},{"$f":"IF(AV$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(AV135-AV199<0,0,AV135-AV199),$Q165*AV135))","v":91230.502396320095},{"$f":"IF(AW$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(AW135-AW199<0,0,AW135-AW199),$Q165*AW135))","v":102434.24830464009},{"$f":"IF(AX$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(AX135-AX199<0,0,AX135-AX199),$Q165*AX135))","v":92190.823474176083},{"$f":"IF(AY$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(AY135-AY199<0,0,AY135-AY199),$Q165*AY135))","v":55685.419390195246},{"$f":"IF(AZ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(AZ135-AZ199<0,0,AZ135-AZ199),$Q165*AZ135))","v":105802.29684137096},{"$f":"IF(BA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(BA135-BA199<0,0,BA135-BA199),$Q165*BA135))","v":117922.06459100173},{"$f":"IF(BB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(BB135-BB199<0,0,BB135-BB199),$Q165*BB135))","v":138017.63412783373},{"$f":"IF(BC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(BC135-BC199<0,0,BC135-BC199),$Q165*BC135))","v":80936.266926816083},{"$f":"IF(BD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(BD135-BD199<0,0,BD135-BD199),$Q165*BD135))","v":153778.90716095053},{"$f":"IF(BE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(BE135-BE199<0,0,BE135-BE199),$Q165*BE135))","v":174356.44044134417},{"$f":"IF(BF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(BF135-BF199<0,0,BF135-BF199),$Q165*BF135))","v":156920.79639720975},{"$f":"IF(BG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(BG135-BG199<0,0,BG135-BG199),$Q165*BG135))","v":91537.131231705702},{"$f":"IF(BH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(BH135-BH199<0,0,BH135-BH199),$Q165*BH135))","v":174475.61492324158},{"$f":"IF(BI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(BI135-BI199<0,0,BI135-BI199),$Q165*BI135))","v":192404.18688277269},{"$f":"IF(BJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(BJ135-BJ199<0,0,BJ135-BJ199),$Q165*BJ135))","v":217691.59430165135},{"$f":"IF(BK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(BK135-BK199<0,0,BK135-BK199),$Q165*BK135))","v":129376.0613288676},{"$f":"IF(BL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(BL135-BL199<0,0,BL135-BL199),$Q165*BL135))","v":245814.51652484844},{"$f":"IF(BM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(BM135-BM199<0,0,BM135-BM199),$Q165*BM135))","v":270002.21494720195},{"$f":"IF(BN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(BN135-BN199<0,0,BN135-BN199),$Q165*BN135))","v":243772.61288203506},{"$f":"IF(BO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(BO135-BO199<0,0,BO135-BO199),$Q165*BO135))","v":141072.11393636288},{"$f":"IF(BP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(BP135-BP199<0,0,BP135-BP199),$Q165*BP135))","v":268037.01647908945},{"$f":"IF(BQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(BQ135-BQ199<0,0,BQ135-BQ199),$Q165*BQ135))","v":300244.74633811682},{"$f":"IF(BR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(BR135-BR199<0,0,BR135-BR199),$Q165*BR135))","v":270220.27170430514},{"$f":"IF(BS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(BS135-BS199<0,0,BS135-BS199),$Q165*BS135))","v":191327.29028014609},{"$f":"IF(BT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(BT135-BT199<0,0,BT135-BT199),$Q165*BT135))","v":364667.40358542558},{"$f":"IF(BU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(BU135-BU199<0,0,BU135-BU199),$Q165*BU135))","v":398077.47759812535},{"$f":"IF(BV$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(BV135-BV199<0,0,BV135-BV199),$Q165*BV135))","v":358269.72983831289},{"$f":"IF(BW$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(BW135-BW199<0,0,BW135-BW199),$Q165*BW135))","v":210930.74518107221},{"$f":"IF(BX$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(BX135-BX199<0,0,BX135-BX199),$Q165*BX135))","v":400768.41584403714},{"$f":"IF(BY$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(BY135-BY199<0,0,BY135-BY199),$Q165*BY135))","v":436408.43830566667},{"$f":"IF(BZ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(BZ135-BZ199<0,0,BZ135-BZ199),$Q165*BZ135))","v":393997.55562690092},{"$f":"IF(CA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(CA135-CA199<0,0,CA135-CA199),$Q165*CA135))","v":218887.53090383386},{"$f":"IF(CB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(CB135-CB199<0,0,CB135-CB199),$Q165*CB135))","v":415886.30871728435},{"$f":"IF(CC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(CC135-CC199<0,0,CC135-CC199),$Q165*CC135))","v":530873.50401879952},{"$f":"IF(CD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(CD135-CD199<0,0,CD135-CD199),$Q165*CD135))","v":477786.15361691959},{"$f":"IF(CE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(CE135-CE199<0,0,CE135-CE199),$Q165*CE135))","v":265436.75200939976},{"$f":"IF(CF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(CF135-CF199<0,0,CF135-CF199),$Q165*CF135))","v":505899.31998637988},{"$f":"IF(CG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(CG135-CG199<0,0,CG135-CG199),$Q165*CG135))","v":532525.59998566308},{"$f":"IF(CH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(CH135-CH199<0,0,CH135-CH199),$Q165*CH135))","v":479273.03998709668},{"$f":"IF(CI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(CI135-CI199<0,0,CI135-CI199),$Q165*CI135))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(CJ135-CJ199<0,0,CJ135-CJ199),$Q165*CJ135))","v":0},{"$f":"IF(CK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(CK135-CK199<0,0,CK135-CK199),$Q165*CK135))","v":0},{"$f":"IF(CL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(CL135-CL199<0,0,CL135-CL199),$Q165*CL135))","v":0},{"$f":"IF(CM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(CM135-CM199<0,0,CM135-CM199),$Q165*CM135))","v":0},{"$f":"IF(CN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(CN135-CN199<0,0,CN135-CN199),$Q165*CN135))","v":0},{"$f":"IF(CO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(CO135-CO199<0,0,CO135-CO199),$Q165*CO135))","v":0},{"$f":"IF(CP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(CP135-CP199<0,0,CP135-CP199),$Q165*CP135))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(CQ135-CQ199<0,0,CQ135-CQ199),$Q165*CQ135))","v":0},{"$f":"IF(CR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(CR135-CR199<0,0,CR135-CR199),$Q165*CR135))","v":0},{"$f":"IF(CS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(CS135-CS199<0,0,CS135-CS199),$Q165*CS135))","v":0},{"$f":"IF(CT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(CT135-CT199<0,0,CT135-CT199),$Q165*CT135))","v":0},{"$f":"IF(CU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,Periods!$Q$39=Lists!$CY$18),IF(CU135-CU199<0,0,CU135-CU199),$Q165*CU135))","v":0}]
[{"$f":"ROW()","v":209},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":218},null,null,null,null,null,{"$f":"IF($R218=\"^\",IF(COUNTIF(Lists!$13:$13,H218)=1,0,1),0)","v":0},{"$f":"H217","v":"Себестоимость продаж"},{"$f":"Items!$AL$18","v":"с/ст ингрединент - 3"},null,null,{"$f":"K133","v":2},{"$f":"Mrkting!$M$86","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z218:$CV218)","v":222693286.07164916},null,null,{"$f":"IF(AA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&AA$11,BDCRM!$BO:$BO,\"<=\"&AA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&AA$11,BDCRM!$BY:$BY,\"<=\"&AA$12),$Q162*AA158)))","v":23760},{"$f":"IF(AB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&AB$11,BDCRM!$BO:$BO,\"<=\"&AB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&AB$11,BDCRM!$BY:$BY,\"<=\"&AB$12),$Q162*AB158)))","v":45144},{"$f":"IF(AC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&AC$11,BDCRM!$BO:$BO,\"<=\"&AC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&AC$11,BDCRM!$BY:$BY,\"<=\"&AC$12),$Q162*AC158)))","v":142560},{"$f":"IF(AD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&AD$11,BDCRM!$BO:$BO,\"<=\"&AD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&AD$11,BDCRM!$BY:$BY,\"<=\"&AD$12),$Q162*AD158)))","v":128304},{"$f":"IF(AE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&AE$11,BDCRM!$BO:$BO,\"<=\"&AE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&AE$11,BDCRM!$BY:$BY,\"<=\"&AE$12),$Q162*AE158)))","v":83160},{"$f":"IF(AF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&AF$11,BDCRM!$BO:$BO,\"<=\"&AF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&AF$11,BDCRM!$BY:$BY,\"<=\"&AF$12),$Q162*AF158)))","v":284407.2},{"$f":"IF(AG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&AG$11,BDCRM!$BO:$BO,\"<=\"&AG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&AG$11,BDCRM!$BY:$BY,\"<=\"&AG$12),$Q162*AG158)))","v":349671.16800000001},{"$f":"IF(AH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&AH$11,BDCRM!$BO:$BO,\"<=\"&AH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&AH$11,BDCRM!$BY:$BY,\"<=\"&AH$12),$Q162*AH158)))","v":314704.05119999999},{"$f":"IF(AI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&AI$11,BDCRM!$BO:$BO,\"<=\"&AI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&AI$11,BDCRM!$BY:$BY,\"<=\"&AI$12),$Q162*AI158)))","v":196690.03200000004},{"$f":"IF(AJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&AJ$11,BDCRM!$BO:$BO,\"<=\"&AJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&AJ$11,BDCRM!$BY:$BY,\"<=\"&AJ$12),$Q162*AJ158)))","v":581328.31680000015},{"$f":"IF(AK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&AK$11,BDCRM!$BO:$BO,\"<=\"&AK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&AK$11,BDCRM!$BY:$BY,\"<=\"&AK$12),$Q162*AK158)))","v":679916.16},{"$f":"IF(AL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&AL$11,BDCRM!$BO:$BO,\"<=\"&AL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&AL$11,BDCRM!$BY:$BY,\"<=\"&AL$12),$Q162*AL158)))","v":611924.54400000011},{"$f":"IF(AM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&AM$11,BDCRM!$BO:$BO,\"<=\"&AM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&AM$11,BDCRM!$BY:$BY,\"<=\"&AM$12),$Q162*AM158)))","v":382180.87353599997},{"$f":"IF(AN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&AN$11,BDCRM!$BO:$BO,\"<=\"&AN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&AN$11,BDCRM!$BY:$BY,\"<=\"&AN$12),$Q162*AN158)))","v":726143.65971839998},{"$f":"IF(AO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&AO$11,BDCRM!$BO:$BO,\"<=\"&AO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&AO$11,BDCRM!$BY:$BY,\"<=\"&AO$12),$Q162*AO158)))","v":1191213.1123200001},{"$f":"IF(AP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&AP$11,BDCRM!$BO:$BO,\"<=\"&AP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&AP$11,BDCRM!$BY:$BY,\"<=\"&AP$12),$Q162*AP158)))","v":1072091.8010879997},{"$f":"IF(AQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&AQ$11,BDCRM!$BO:$BO,\"<=\"&AQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&AQ$11,BDCRM!$BY:$BY,\"<=\"&AQ$12),$Q162*AQ158)))","v":645240.43584000005},{"$f":"IF(AR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&AR$11,BDCRM!$BO:$BO,\"<=\"&AR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&AR$11,BDCRM!$BY:$BY,\"<=\"&AR$12),$Q162*AR158)))","v":1225956.828096},{"$f":"IF(AS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&AS$11,BDCRM!$BO:$BO,\"<=\"&AS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&AS$11,BDCRM!$BY:$BY,\"<=\"&AS$12),$Q162*AS158)))","v":1420323.1009228805},{"$f":"IF(AT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&AT$11,BDCRM!$BO:$BO,\"<=\"&AT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&AT$11,BDCRM!$BY:$BY,\"<=\"&AT$12),$Q162*AT158)))","v":1278290.7908305924},{"$f":"IF(AU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&AU$11,BDCRM!$BO:$BO,\"<=\"&AU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&AU$11,BDCRM!$BY:$BY,\"<=\"&AU$12),$Q162*AU158)))","v":1027197.9569174401},{"$f":"IF(AV$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AV$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&AV$11,BDCRM!$BO:$BO,\"<=\"&AV$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&AV$11,BDCRM!$BY:$BY,\"<=\"&AV$12),$Q162*AV158)))","v":1951676.1181431361},{"$f":"IF(AW$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AW$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&AW$11,BDCRM!$BO:$BO,\"<=\"&AW$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&AW$11,BDCRM!$BY:$BY,\"<=\"&AW$12),$Q162*AW158)))","v":2191355.6414238717},{"$f":"IF(AX$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AX$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&AX$11,BDCRM!$BO:$BO,\"<=\"&AX$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&AX$11,BDCRM!$BY:$BY,\"<=\"&AX$12),$Q162*AX158)))","v":1972220.0772814848},{"$f":"IF(AY$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AY$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&AY$11,BDCRM!$BO:$BO,\"<=\"&AY$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&AY$11,BDCRM!$BY:$BY,\"<=\"&AY$12),$Q162*AY158)))","v":1189769.1535655735},{"$f":"IF(AZ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AZ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&AZ$11,BDCRM!$BO:$BO,\"<=\"&AZ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&AZ$11,BDCRM!$BY:$BY,\"<=\"&AZ$12),$Q162*AZ158)))","v":2260561.3917745897},{"$f":"IF(BA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&BA$11,BDCRM!$BO:$BO,\"<=\"&BA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&BA$11,BDCRM!$BY:$BY,\"<=\"&BA$12),$Q162*BA158)))","v":2519511.1487270975},{"$f":"IF(BB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&BB$11,BDCRM!$BO:$BO,\"<=\"&BB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&BB$11,BDCRM!$BY:$BY,\"<=\"&BB$12),$Q162*BB158)))","v":2939429.6735149468},{"$f":"IF(BC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&BC$11,BDCRM!$BO:$BO,\"<=\"&BC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&BC$11,BDCRM!$BY:$BY,\"<=\"&BC$12),$Q162*BC158)))","v":1723739.6233575302},{"$f":"IF(BD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&BD$11,BDCRM!$BO:$BO,\"<=\"&BD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&BD$11,BDCRM!$BY:$BY,\"<=\"&BD$12),$Q162*BD158)))","v":3275105.2843793072},{"$f":"IF(BE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&BE$11,BDCRM!$BO:$BO,\"<=\"&BE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&BE$11,BDCRM!$BY:$BY,\"<=\"&BE$12),$Q162*BE158)))","v":3708761.8843608336},{"$f":"IF(BF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&BF$11,BDCRM!$BO:$BO,\"<=\"&BF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&BF$11,BDCRM!$BY:$BY,\"<=\"&BF$12),$Q162*BF158)))","v":3337885.6959247501},{"$f":"IF(BG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&BG$11,BDCRM!$BO:$BO,\"<=\"&BG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&BG$11,BDCRM!$BY:$BY,\"<=\"&BG$12),$Q162*BG158)))","v":1947099.9892894379},{"$f":"IF(BH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&BH$11,BDCRM!$BO:$BO,\"<=\"&BH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&BH$11,BDCRM!$BY:$BY,\"<=\"&BH$12),$Q162*BH158)))","v":3699489.9796499312},{"$f":"IF(BI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&BI$11,BDCRM!$BO:$BO,\"<=\"&BI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&BI$11,BDCRM!$BY:$BY,\"<=\"&BI$12),$Q162*BI158)))","v":4079638.0727969175},{"$f":"IF(BJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&BJ$11,BDCRM!$BO:$BO,\"<=\"&BJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&BJ$11,BDCRM!$BY:$BY,\"<=\"&BJ$12),$Q162*BJ158)))","v":4615819.0766502265},{"$f":"IF(BK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&BK$11,BDCRM!$BO:$BO,\"<=\"&BK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&BK$11,BDCRM!$BY:$BY,\"<=\"&BK$12),$Q162*BK158)))","v":2739884.9296904095},{"$f":"IF(BL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&BL$11,BDCRM!$BO:$BO,\"<=\"&BL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&BL$11,BDCRM!$BY:$BY,\"<=\"&BL$12),$Q162*BL158)))","v":5205781.3664117781},{"$f":"IF(BM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&BM$11,BDCRM!$BO:$BO,\"<=\"&BM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&BM$11,BDCRM!$BY:$BY,\"<=\"&BM$12),$Q162*BM158)))","v":5718020.7228321573},{"$f":"IF(BN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&BN$11,BDCRM!$BO:$BO,\"<=\"&BN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&BN$11,BDCRM!$BY:$BY,\"<=\"&BN$12),$Q162*BN158)))","v":5146218.6505489424},{"$f":"IF(BO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&BO$11,BDCRM!$BO:$BO,\"<=\"&BO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&BO$11,BDCRM!$BY:$BY,\"<=\"&BO$12),$Q162*BO158)))","v":2978135.7931417488},{"$f":"IF(BP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&BP$11,BDCRM!$BO:$BO,\"<=\"&BP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&BP$11,BDCRM!$BY:$BY,\"<=\"&BP$12),$Q162*BP158)))","v":5658458.0069693225},{"$f":"IF(BQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&BQ$11,BDCRM!$BO:$BO,\"<=\"&BQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&BQ$11,BDCRM!$BY:$BY,\"<=\"&BQ$12),$Q162*BQ158)))","v":6330801.9436290059},{"$f":"IF(BR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&BR$11,BDCRM!$BO:$BO,\"<=\"&BR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&BR$11,BDCRM!$BY:$BY,\"<=\"&BR$12),$Q162*BR158)))","v":5697721.7492661048},{"$f":"IF(BS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&BS$11,BDCRM!$BO:$BO,\"<=\"&BS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&BS$11,BDCRM!$BY:$BY,\"<=\"&BS$12),$Q162*BS158)))","v":4034226.0637286226},{"$f":"IF(BT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&BT$11,BDCRM!$BO:$BO,\"<=\"&BT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&BT$11,BDCRM!$BY:$BY,\"<=\"&BT$12),$Q162*BT158)))","v":7665029.5210843841},{"$f":"IF(BU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&BU$11,BDCRM!$BO:$BO,\"<=\"&BU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&BU$11,BDCRM!$BY:$BY,\"<=\"&BU$12),$Q162*BU158)))","v":8367283.6877334407},{"$f":"IF(BV$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BV$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&BV$11,BDCRM!$BO:$BO,\"<=\"&BV$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&BV$11,BDCRM!$BY:$BY,\"<=\"&BV$12),$Q162*BV158)))","v":7530555.3189600967},{"$f":"IF(BW$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BW$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&BW$11,BDCRM!$BO:$BO,\"<=\"&BW$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&BW$11,BDCRM!$BY:$BY,\"<=\"&BW$12),$Q162*BW158)))","v":4428384.8917329237},{"$f":"IF(BX$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BX$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&BX$11,BDCRM!$BO:$BO,\"<=\"&BX$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&BX$11,BDCRM!$BY:$BY,\"<=\"&BX$12),$Q162*BX158)))","v":8413931.2942925543},{"$f":"IF(BY$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BY$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&BY$11,BDCRM!$BO:$BO,\"<=\"&BY$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&BY$11,BDCRM!$BY:$BY,\"<=\"&BY$12),$Q162*BY158)))","v":9162175.6380681209},{"$f":"IF(BZ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BZ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&BZ$11,BDCRM!$BO:$BO,\"<=\"&BZ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&BZ$11,BDCRM!$BY:$BY,\"<=\"&BZ$12),$Q162*BZ158)))","v":8245958.0742613077},{"$f":"IF(CA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&CA$11,BDCRM!$BO:$BO,\"<=\"&CA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&CA$11,BDCRM!$BY:$BY,\"<=\"&CA$12),$Q162*CA158)))","v":4581087.8190340595},{"$f":"IF(CB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&CB$11,BDCRM!$BO:$BO,\"<=\"&CB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&CB$11,BDCRM!$BY:$BY,\"<=\"&CB$12),$Q162*CB158)))","v":8704066.8561647125},{"$f":"IF(CC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&CC$11,BDCRM!$BO:$BO,\"<=\"&CC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&CC$11,BDCRM!$BY:$BY,\"<=\"&CC$12),$Q162*CC158)))","v":11097770.076569619},{"$f":"IF(CD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&CD$11,BDCRM!$BO:$BO,\"<=\"&CD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&CD$11,BDCRM!$BY:$BY,\"<=\"&CD$12),$Q162*CD158)))","v":9987993.068912657},{"$f":"IF(CE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&CE$11,BDCRM!$BO:$BO,\"<=\"&CE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&CE$11,BDCRM!$BY:$BY,\"<=\"&CE$12),$Q162*CE158)))","v":5548885.0382848093},{"$f":"IF(CF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&CF$11,BDCRM!$BO:$BO,\"<=\"&CF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&CF$11,BDCRM!$BY:$BY,\"<=\"&CF$12),$Q162*CF158)))","v":10542881.572741138},{"$f":"IF(CG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&CG$11,BDCRM!$BO:$BO,\"<=\"&CG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&CG$11,BDCRM!$BY:$BY,\"<=\"&CG$12),$Q162*CG158)))","v":11097770.076569619},{"$f":"IF(CH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&CH$11,BDCRM!$BO:$BO,\"<=\"&CH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&CH$11,BDCRM!$BY:$BY,\"<=\"&CH$12),$Q162*CH158)))","v":9987993.068912657},{"$f":"IF(CI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&CI$11,BDCRM!$BO:$BO,\"<=\"&CI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&CI$11,BDCRM!$BY:$BY,\"<=\"&CI$12),$Q162*CI158)))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&CJ$11,BDCRM!$BO:$BO,\"<=\"&CJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&CJ$11,BDCRM!$BY:$BY,\"<=\"&CJ$12),$Q162*CJ158)))","v":0},{"$f":"IF(CK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&CK$11,BDCRM!$BO:$BO,\"<=\"&CK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&CK$11,BDCRM!$BY:$BY,\"<=\"&CK$12),$Q162*CK158)))","v":0},{"$f":"IF(CL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&CL$11,BDCRM!$BO:$BO,\"<=\"&CL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&CL$11,BDCRM!$BY:$BY,\"<=\"&CL$12),$Q162*CL158)))","v":0},{"$f":"IF(CM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&CM$11,BDCRM!$BO:$BO,\"<=\"&CM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&CM$11,BDCRM!$BY:$BY,\"<=\"&CM$12),$Q162*CM158)))","v":0},{"$f":"IF(CN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&CN$11,BDCRM!$BO:$BO,\"<=\"&CN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&CN$11,BDCRM!$BY:$BY,\"<=\"&CN$12),$Q162*CN158)))","v":0},{"$f":"IF(CO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&CO$11,BDCRM!$BO:$BO,\"<=\"&CO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&CO$11,BDCRM!$BY:$BY,\"<=\"&CO$12),$Q162*CO158)))","v":0},{"$f":"IF(CP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&CP$11,BDCRM!$BO:$BO,\"<=\"&CP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&CP$11,BDCRM!$BY:$BY,\"<=\"&CP$12),$Q162*CP158)))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&CQ$11,BDCRM!$BO:$BO,\"<=\"&CQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&CQ$11,BDCRM!$BY:$BY,\"<=\"&CQ$12),$Q162*CQ158)))","v":0},{"$f":"IF(CR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&CR$11,BDCRM!$BO:$BO,\"<=\"&CR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&CR$11,BDCRM!$BY:$BY,\"<=\"&CR$12),$Q162*CR158)))","v":0},{"$f":"IF(CS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&CS$11,BDCRM!$BO:$BO,\"<=\"&CS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&CS$11,BDCRM!$BY:$BY,\"<=\"&CS$12),$Q162*CS158)))","v":0},{"$f":"IF(CT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&CT$11,BDCRM!$BO:$BO,\"<=\"&CT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&CT$11,BDCRM!$BY:$BY,\"<=\"&CT$12),$Q162*CT158)))","v":0},{"$f":"IF(CU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&CU$11,BDCRM!$BO:$BO,\"<=\"&CU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BI:$BI,$I134,BDCRM!$BK:$BK,$I218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&CU$11,BDCRM!$BY:$BY,\"<=\"&CU$12),$Q162*CU158)))","v":0}]
[{"$f":"ROW()","v":221},null,null,null,null,null,{"$f":"IF($R221=\"^\",IF(COUNTIF(Lists!$13:$13,H221)=1,0,1),0)","v":0},{"$f":"Prdction!$H$104","v":"Себестоимость продаж"}]
[{"$f":"ROW()","v":227},null,null,null,null,null,{"$f":"IF($R227=\"^\",IF(COUNTIF(Lists!$13:$13,H227)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},{"$f":"Mrkting!$I$205","v":"Конечная дата начисления расхода"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"M",{"$f":"MAIN!Q565","v":"00:00:00"},"^",{"$f":"IF(G227<>0,1,IF(OR($Q227=\"\",$Q227=0),0,IF($R227=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H227))),$Q227)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":232}]
[{"$f":"ROW()","v":238},null,null,null,null,null,{"$f":"IF($R238=\"^\",IF(COUNTIF(Lists!$13:$13,H238)=1,0,1),0)","v":0},{"$f":"H233","v":"Прочие производственные расходы"},{"$f":"I234","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$136","v":"Размер доплаты"},null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,null,{"$f":"100%-Q235","v":0},null,{"$f":"IF(G238<>0,1,IF(OR($Q238=\"\",$Q238=0),0,IF($R238=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H238))),$Q238)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q238-(100%-Q235))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":244},null,null,null,null,null,{"$f":"IF($R244=\"^\",IF(COUNTIF(Lists!$13:$13,H244)=1,0,1),0)","v":0},{"$f":"H240","v":"Прочие производственные расходы"},{"$f":"I241","v":0},{"$f":"Mrkting!$J$135","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q243/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G244<>0,1,IF(OR($Q244=\"\",$Q244=0),0,IF($R244=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H244))),$Q244)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q244-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q243/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":249}]
[{"$f":"ROW()","v":255},null,null,null,null,null,{"$f":"IF($R255=\"^\",IF(COUNTIF(Lists!$13:$13,H255)=1,0,1),0)","v":0},{"$f":"H254","v":"Перем. производств. затраты на один заказ"},{"$f":"Items!$AL$16","v":"с/ст ингрединент - 1"},null,null,null,{"$f":"IF(OR($I255=\"\",$I255=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I255)=0),\"\",INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I255))&\" // %\")","v":"е.и.-1 // %"},null,null,"M",{"$f":"MAIN!Q580","v":0.33},null,{"$f":"IF(G255<>0,1,IF(OR($Q255=\"\",$Q255=0),0,IF($R255=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H255))),$Q255)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":261},null,null,null,null,null,{"$f":"IF($R261=\"^\",IF(COUNTIF(Lists!$13:$13,H261)=1,0,1),0)","v":0},{"$f":"H260","v":"Натуральный поток решений о покупке"},{"$f":"Items!$AL$16","v":"с/ст ингрединент - 1"},null,null,null,{"$f":"IF(OR($I261=\"\",$I261=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I261)=0),\"\",INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I261)))","v":"е.и.-1"},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUM($Z261:$CV261)","v":40030.6005},null,null,{"$f":"IF(AA$11=\"\",0,AA251*$Q255)","v":4.95},9.4050000000000011,29.700000000000003,26.73,17.324999999999999,59.2515,71.28,64.152000000000001,40.095000000000006,118.50300000000003,138.6,124.74000000000001,76.23,144.83699999999999,237.60000000000002,213.84,128.70000000000002,244.53,277.20000000000005,249.48000000000005,200.47500000000002,380.90250000000003,427.68,384.91199999999998,227.20500000000001,431.68949999999995,481.1400000000001,561.33000000000015,329.17500000000001,625.4325,693,623.70000000000005,363.82500000000005,691.26750000000004,762.30000000000007,862.48800000000006,500.94000000000011,951.78600000000017,1045.44,940.89599999999996,544.5,1034.55,1132.5600000000002,1019.304,721.71,1371.249,1496.88,1347.192,775.17000000000007,1472.8229999999999,1603.8000000000002,1443.42,801.90000000000009,1523.6100000000001,1900.8000000000002,1710.72,950.40000000000009,1805.76,1900.8000000000002,1710.72,0,0,0,0,{"$f":"IF(CM$11=\"\",0,CM251*$Q255)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":262},null,null,null,null,null,{"$f":"IF($R262=\"^\",IF(COUNTIF(Lists!$13:$13,H262)=1,0,1),0)","v":0},{"$f":"H260","v":"Натуральный поток решений о покупке"},{"$f":"Items!$AL$17","v":"с/ст ингрединент - 2"},null,null,null,{"$f":"IF(OR($I262=\"\",$I262=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I262)=0),\"\",INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I262)))","v":"е.и.-2"},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUM($Z262:$CV262)","v":48521.94},null,null,{"$f":"IF(AA$11=\"\",0,AA251*$Q256)","v":6},11.4,36,32.4,21,71.819999999999993,86.4,77.760000000000005,48.600000000000009,143.64000000000004,168,151.20000000000002,92.4,175.56,288,259.2,156.00000000000003,296.40000000000003,336.00000000000006,302.40000000000003,243,461.70000000000005,518.4,466.55999999999995,275.40000000000003,523.26,583.20000000000016,680.40000000000009,399,758.1,840,756,441,837.90000000000009,924,1045.44,607.20000000000016,1153.68,1267.2,1140.48,660,1254,1372.8000000000002,1235.52,874.80000000000007,1662.1200000000001,1814.4,1632.96,939.6,1785.2399999999998,1944,1749.6000000000001,972,1846.8000000000002,2304,2073.6,1152,2188.8000000000002,2304,2073.6,0,0,0,0,{"$f":"IF(CM$11=\"\",0,CM251*$Q256)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":270},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":273},null,null,null,null,null,{"$f":"IF($R273=\"^\",IF(COUNTIF(Lists!$13:$13,H273)=1,0,1),0)","v":0},{"$f":"H272","v":"Стоимостной поток решений о покупках"},{"$f":"Items!$AL$16","v":"с/ст ингрединент - 1"},null,null,null,{"$f":"Mrkting!$M$86","v":"руб."},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUM($Z273:$CV273)","v":23042786.409535836},null,null,{"$f":"IF(AA$11=\"\",0,AA261*SUMIFS($Z$368:$CV$368,$Z$2:$CV$2,IF(AA$2-INT($Q267)<1,1,AA$2-INT($Q267))))","v":2475},4702.5000000000009,14850.000000000002,13365,8662.5,29625.75,35640,32076,20488.545000000002,60555.033000000018,70824.599999999991,63742.140000000007,38953.53,74011.706999999995,124084.6992,111676.22928,67212.545400000003,127703.83626,144765.48240000001,130288.93416000002,106999.78717890001,203299.59563991,228266.21264831998,205439.59138348798,121266.42546942001,230406.20839189796,262449.07799240598,306190.59099114034,179556.21076640944,341156.80045617791,378013.07529770402,340211.76776793366,{"$f":"IF(BG$11=\"\",0,BG261*SUMIFS($Z$368:$CV$368,$Z$2:$CV$2,IF(BG$2-INT($Q267)<1,1,BG$2-INT($Q267))))","v":202822.91555098313},385363.53954686789,424962.29924967891,480814.48715106526,279260.93950693187,530595.7850631706,595627.15862834977,536064.44276551472,310222.4784522655,589422.70905930444,645262.75518071232,580736.47966264095,420231.88163839828,798440.57511295669,871592.05080556672,784432.84572501003,451360.1691671685,857584.32141762006,954393.29563209566,858953.9660688861,477196.64781604783,906673.63085049088,1131132.7948232244,1018019.515340902,578008.85815466777,1098216.8304938686,1156017.7163093355,1040415.9446784018,0,0,0,0,{"$f":"IF(CM$11=\"\",0,CM261*SUMIFS($Z$368:$CV$368,$Z$2:$CV$2,IF(CM$2-INT($Q267)<1,1,CM$2-INT($Q267))))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":279},null,null,null,null,null,{"$f":"IF($R279=\"^\",IF(COUNTIF(Lists!$13:$13,H279)=1,0,1),0)","v":0},{"$f":"H278","v":"Конверсия в продажу"},{"$f":"Sales!$I$71","v":"Процент конверсии"},null,null,null,{"$f":"Sales!$M$71","v":"% // %"},null,null,"M",{"$f":"MAIN!Q592","v":0.99},null,{"$f":"IF(G279<>0,1,IF(OR($Q279=\"\",$Q279=0),0,IF($R279=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H279))),$Q279)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":287},null,null,null,null,null,{"$f":"IF($R287=\"^\",IF(COUNTIF(Lists!$13:$13,H287)=1,0,1),0)","v":0},{"$f":"H286","v":"Натуральный поток списаний произв. расходов"},{"$f":"Items!$AL$18","v":"с/ст ингрединент - 3"},null,null,{"$f":"K250","v":3},{"$f":"IF(OR($I287=\"\",$I287=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I287)=0),\"\",INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I287)))","v":"е.и.-3"},null,null,null,{"$f":"Lists!$AU$19","v":"списание"},null,null,null,null,null,null,{"$f":"SUM($Z287:$CV287)","v":14711.245683749999},null,null,{"$f":"IF(AA$11=\"\",0,$Q279*$Q257*AA263)","v":1.8191249999999999},3.4563374999999996,10.914749999999998,9.8232749999999989,6.3669374999999997,21.774926249999993,26.195399999999996,23.575859999999995,14.7349125,43.5498525,50.935499999999998,45.84194999999999,28.014524999999995,53.227597499999987,87.317999999999984,78.586199999999991,47.297249999999998,89.86477499999998,101.871,91.683899999999994,73.674562499999993,139.98166874999998,157.17239999999998,141.45515999999998,83.497837499999989,158.64589124999995,176.81895,206.28877499999999,120.97181249999998,229.84644374999996,254.67749999999998,229.20974999999999,133.70568749999998,254.04080624999995,280.14524999999998,316.96433999999994,184.09545,349.78135499999996,384.19919999999996,345.77927999999991,200.10374999999999,380.19712499999997,416.2158,374.59421999999995,265.22842499999996,503.93400749999995,550.10339999999997,495.09305999999987,284.87497499999995,541.26245249999988,589.39649999999995,530.45684999999992,294.69824999999997,559.92667499999993,698.54399999999987,628.68959999999993,349.27199999999993,663.6167999999999,698.54399999999987,628.68959999999993,0,0,0,0,{"$f":"IF(CM$11=\"\",0,$Q279*$Q257*CM263)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":291},null,null,null,null,null,{"$f":"IF($R291=\"^\",IF(COUNTIF(Lists!$13:$13,H291)=1,0,1),0)","v":0},{"$f":"H290","v":"Стоимостной поток списаний произв. расходов"},{"$f":"Items!$AL$16","v":"с/ст ингрединент - 1"},null,null,{"$f":"K250","v":3},{"$f":"Mrkting!$M$86","v":"руб."},null,null,null,{"$f":"Lists!$AU$19","v":"списание"},null,null,null,null,null,null,{"$f":"SUM($Z291:$CV291)","v":22812358.545440473},null,null,{"$f":"IF(AA$11=\"\",0,$Q279*AA273)","v":2450.25},{"$f":"IF(AB$11=\"\",0,$Q279*AB273)","v":4655.4750000000013},14701.500000000002,13231.35,8575.875,29329.4925,35283.599999999999,31755.239999999998,20283.65955,59949.482670000019,70116.353999999992,63104.718600000007,38563.994699999996,73271.589929999987,122843.852208,110559.46698719999,66540.419946000009,126426.7978974,143317.82757600001,128986.04481840001,105929.789307111,201266.5996835109,225983.55052183679,203385.19546965309,120053.7612147258,228102.14630797898,259824.58721248191,303128.68508122896,177760.64865874534,337745.23245161615,374232.94454472698,336809.65009025432,200794.68639547331,381509.90415139921,420712.67625718209,476006.34227955458,276468.33011186257,525289.82721253892,589670.88704206632,530703.79833785957,307120.25366774283,583528.48196871136,638810.12762890523,574929.11486601457,416029.56282201427,790456.16936182708,862876.130297511,776588.51726775989,446846.56747549679,849008.47820344381,944849.36267577473,850364.42640819727,472424.68133788736,897606.89454198594,1119821.4668749922,1007839.320187493,572228.7695731211,1087234.66218893,1144457.5391462422,1030011.7852316177,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,$Q279*CN273)","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":296},null,null,null,null,null,{"$f":"IF($R296=\"^\",IF(COUNTIF(Lists!$13:$13,H296)=1,0,1),0)","v":0},{"$f":"Prdction!$H$62","v":"Затраты производств. времени на один заказ"},null,null,null,null,{"$f":"Sales!$M$43","v":"кол-во часов"},null,null,null,{"$f":"SUM(Q297:Q300)/60","v":1.6666666666666667}]
[{"$f":"ROW()","v":302},null,null,null,null,null,{"$f":"IF($R302=\"^\",IF(COUNTIF(Lists!$13:$13,H302)=1,0,1),0)","v":0},{"$f":"Prdction!$H$68","v":"Затраты времени произв. персонала на поток"},null,null,null,null,{"$f":"Sales!$M$43","v":"кол-во часов"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z302:$CV302)","v":202174.75},null,null,{"$f":"IF(AA$11=\"\",0,$Q296*AA251)","v":25},47.5,150,135,87.5,299.25,360,324,202.50000000000003,598.50000000000011,700,630,385,731.5,1200,1080,650.00000000000011,1235,1400.0000000000002,1260.0000000000002,1012.5,1923.75,2160,1943.9999999999998,1147.5,2180.25,2430.0000000000005,2835.0000000000005,1662.5,3158.75,3500,3150,1837.5,3491.25,3850,4356,2530.0000000000005,4807.0000000000009,5280,4752,2750,5225,5720.0000000000009,5148,3645,6925.5000000000009,7560,6804,3915,7438.4999999999991,8100,7290,4050,7695,9600,8640,4800,9120,9600,8640,0,0,0,0,{"$f":"IF(CM$11=\"\",0,$Q296*CM251)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":308},null,null,null,null,null,{"$f":"IF($R308=\"^\",IF(COUNTIF(Lists!$13:$13,H308)=1,0,1),0)","v":0},{"$f":"Prdction!$H$74","v":"Затраты времени производственного персонала"},null,null,null,{"$f":"K250","v":3},{"$f":"Sales!$M$43","v":"кол-во часов"},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z308:$CV308)","v":202174.75},null,null,{"$f":"IF(AA$11=\"\",0,$Q296*AA251)","v":25},47.5,150,135,87.5,299.25,360,324,202.50000000000003,598.50000000000011,700,630,385,731.5,1200,1080,650.00000000000011,1235,1400.0000000000002,1260.0000000000002,1012.5,1923.75,2160,1943.9999999999998,1147.5,2180.25,2430.0000000000005,2835.0000000000005,1662.5,3158.75,3500,3150,1837.5,3491.25,3850,4356,2530.0000000000005,4807.0000000000009,5280,4752,2750,5225,5720.0000000000009,5148,3645,6925.5000000000009,7560,6804,3915,7438.4999999999991,8100,7290,4050,7695,9600,8640,4800,9120,9600,8640,0,0,0,0,{"$f":"IF(CM$11=\"\",0,$Q296*CM251)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":313}]
[{"$f":"ROW()","v":319}]
[{"$f":"ROW()","v":325},null,null,null,null,null,{"$f":"IF($R325=\"^\",IF(COUNTIF(Lists!$13:$13,H325)=1,0,1),0)","v":0},{"$f":"H324","v":"Натуральный поток продаж"},{"$f":"Items!$AL$18","v":"с/ст ингрединент - 3"},null,null,{"$f":"K250","v":3},{"$f":"IF(OR($I325=\"\",$I325=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I325)=0),\"\",INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I325)))","v":"е.и.-3"},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z325:$CV325)","v":42032.130524999993},null,null,{"$f":"IF(AA$11=\"\",0,$Q279*AA263)","v":5.1974999999999998},{"$f":"IF(AB$11=\"\",0,$Q279*AB263)","v":9.8752499999999994},31.184999999999995,28.066499999999998,18.19125,62.214074999999987,74.843999999999994,67.359599999999986,42.099750000000007,124.42815000000002,145.53,130.97699999999998,80.041499999999999,152.07884999999999,249.47999999999996,224.53199999999998,135.13499999999999,256.75649999999996,291.06,261.95400000000001,210.49875,399.94762499999996,449.06399999999996,404.15759999999995,238.56524999999999,453.27397499999989,505.19700000000006,589.39650000000006,345.63375000000002,656.70412499999998,727.65,654.88499999999999,382.01625000000001,725.83087499999988,800.41499999999996,905.61239999999987,525.98700000000008,999.37530000000004,1097.712,987.94079999999985,571.72500000000002,1086.2774999999999,1189.1880000000001,1070.2692,757.79549999999995,1439.8114499999999,1571.7239999999999,1414.5515999999998,813.92849999999999,1546.4641499999998,1683.99,1515.5909999999999,841.995,1599.7904999999998,1995.8399999999997,1796.2559999999999,997.91999999999985,1896.0479999999998,1995.8399999999997,1796.2559999999999,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,$Q279*CN263)","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":330},null,null,null,null,null,{"$f":"IF($R330=\"^\",IF(COUNTIF(Lists!$13:$13,H330)=1,0,1),0)","v":0},{"$f":"H328","v":"Натуральный поток продаж"},{"$f":"Prdction!$H$76","v":"Потребность в производственном персонале"},null,null,{"$f":"K250","v":3},{"$f":"Sales!$M$51","v":"кол-во сотр.*пер."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z330:$CV330)","v":485.4666666666667},null,null,{"$f":"IF(AA$11=\"\",0,IF(SUM($Z329:AA329)=0,0,IF(MAX($Z330:Z330)>IF(Macro!$Q$20=0,0,AA329/Macro!$Q$20),MAX($Z330:Z330),IF(Macro!$Q$20=0,0,AA329/Macro!$Q$20))))","v":5.2083333333333336E-2},{"$f":"IF(AB$11=\"\",0,IF(SUM($Z329:AB329)=0,0,IF(MAX($Z330:AA330)>IF(Macro!$Q$20=0,0,AB329/Macro!$Q$20),MAX($Z330:AA330),IF(Macro!$Q$20=0,0,AB329/Macro!$Q$20))))","v":9.8958333333333329E-2},{"$f":"IF(AC$11=\"\",0,IF(SUM($Z329:AC329)=0,0,IF(MAX($Z330:AB330)>IF(Macro!$Q$20=0,0,AC329/Macro!$Q$20),MAX($Z330:AB330),IF(Macro!$Q$20=0,0,AC329/Macro!$Q$20))))","v":0.3125},{"$f":"IF(AD$11=\"\",0,IF(SUM($Z329:AD329)=0,0,IF(MAX($Z330:AC330)>IF(Macro!$Q$20=0,0,AD329/Macro!$Q$20),MAX($Z330:AC330),IF(Macro!$Q$20=0,0,AD329/Macro!$Q$20))))","v":0.3125},{"$f":"IF(AE$11=\"\",0,IF(SUM($Z329:AE329)=0,0,IF(MAX($Z330:AD330)>IF(Macro!$Q$20=0,0,AE329/Macro!$Q$20),MAX($Z330:AD330),IF(Macro!$Q$20=0,0,AE329/Macro!$Q$20))))","v":0.3125},{"$f":"IF(AF$11=\"\",0,IF(SUM($Z329:AF329)=0,0,IF(MAX($Z330:AE330)>IF(Macro!$Q$20=0,0,AF329/Macro!$Q$20),MAX($Z330:AE330),IF(Macro!$Q$20=0,0,AF329/Macro!$Q$20))))","v":0.62343749999999998},{"$f":"IF(AG$11=\"\",0,IF(SUM($Z329:AG329)=0,0,IF(MAX($Z330:AF330)>IF(Macro!$Q$20=0,0,AG329/Macro!$Q$20),MAX($Z330:AF330),IF(Macro!$Q$20=0,0,AG329/Macro!$Q$20))))","v":0.75},{"$f":"IF(AH$11=\"\",0,IF(SUM($Z329:AH329)=0,0,IF(MAX($Z330:AG330)>IF(Macro!$Q$20=0,0,AH329/Macro!$Q$20),MAX($Z330:AG330),IF(Macro!$Q$20=0,0,AH329/Macro!$Q$20))))","v":0.75},{"$f":"IF(AI$11=\"\",0,IF(SUM($Z329:AI329)=0,0,IF(MAX($Z330:AH330)>IF(Macro!$Q$20=0,0,AI329/Macro!$Q$20),MAX($Z330:AH330),IF(Macro!$Q$20=0,0,AI329/Macro!$Q$20))))","v":0.75},{"$f":"IF(AJ$11=\"\",0,IF(SUM($Z329:AJ329)=0,0,IF(MAX($Z330:AI330)>IF(Macro!$Q$20=0,0,AJ329/Macro!$Q$20),MAX($Z330:AI330),IF(Macro!$Q$20=0,0,AJ329/Macro!$Q$20))))","v":1.2468750000000002},{"$f":"IF(AK$11=\"\",0,IF(SUM($Z329:AK329)=0,0,IF(MAX($Z330:AJ330)>IF(Macro!$Q$20=0,0,AK329/Macro!$Q$20),MAX($Z330:AJ330),IF(Macro!$Q$20=0,0,AK329/Macro!$Q$20))))","v":1.4583333333333333},{"$f":"IF(AL$11=\"\",0,IF(SUM($Z329:AL329)=0,0,IF(MAX($Z330:AK330)>IF(Macro!$Q$20=0,0,AL329/Macro!$Q$20),MAX($Z330:AK330),IF(Macro!$Q$20=0,0,AL329/Macro!$Q$20))))","v":1.4583333333333333},{"$f":"IF(AM$11=\"\",0,IF(SUM($Z329:AM329)=0,0,IF(MAX($Z330:AL330)>IF(Macro!$Q$20=0,0,AM329/Macro!$Q$20),MAX($Z330:AL330),IF(Macro!$Q$20=0,0,AM329/Macro!$Q$20))))","v":1.4583333333333333},{"$f":"IF(AN$11=\"\",0,IF(SUM($Z329:AN329)=0,0,IF(MAX($Z330:AM330)>IF(Macro!$Q$20=0,0,AN329/Macro!$Q$20),MAX($Z330:AM330),IF(Macro!$Q$20=0,0,AN329/Macro!$Q$20))))","v":1.5239583333333333},{"$f":"IF(AO$11=\"\",0,IF(SUM($Z329:AO329)=0,0,IF(MAX($Z330:AN330)>IF(Macro!$Q$20=0,0,AO329/Macro!$Q$20),MAX($Z330:AN330),IF(Macro!$Q$20=0,0,AO329/Macro!$Q$20))))","v":2.5},{"$f":"IF(AP$11=\"\",0,IF(SUM($Z329:AP329)=0,0,IF(MAX($Z330:AO330)>IF(Macro!$Q$20=0,0,AP329/Macro!$Q$20),MAX($Z330:AO330),IF(Macro!$Q$20=0,0,AP329/Macro!$Q$20))))","v":2.5},{"$f":"IF(AQ$11=\"\",0,IF(SUM($Z329:AQ329)=0,0,IF(MAX($Z330:AP330)>IF(Macro!$Q$20=0,0,AQ329/Macro!$Q$20),MAX($Z330:AP330),IF(Macro!$Q$20=0,0,AQ329/Macro!$Q$20))))","v":2.5},{"$f":"IF(AR$11=\"\",0,IF(SUM($Z329:AR329)=0,0,IF(MAX($Z330:AQ330)>IF(Macro!$Q$20=0,0,AR329/Macro!$Q$20),MAX($Z330:AQ330),IF(Macro!$Q$20=0,0,AR329/Macro!$Q$20))))","v":2.5729166666666665},{"$f":"IF(AS$11=\"\",0,IF(SUM($Z329:AS329)=0,0,IF(MAX($Z330:AR330)>IF(Macro!$Q$20=0,0,AS329/Macro!$Q$20),MAX($Z330:AR330),IF(Macro!$Q$20=0,0,AS329/Macro!$Q$20))))","v":2.916666666666667},{"$f":"IF(AT$11=\"\",0,IF(SUM($Z329:AT329)=0,0,IF(MAX($Z330:AS330)>IF(Macro!$Q$20=0,0,AT329/Macro!$Q$20),MAX($Z330:AS330),IF(Macro!$Q$20=0,0,AT329/Macro!$Q$20))))","v":2.916666666666667},{"$f":"IF(AU$11=\"\",0,IF(SUM($Z329:AU329)=0,0,IF(MAX($Z330:AT330)>IF(Macro!$Q$20=0,0,AU329/Macro!$Q$20),MAX($Z330:AT330),IF(Macro!$Q$20=0,0,AU329/Macro!$Q$20))))","v":2.916666666666667},{"$f":"IF(AV$11=\"\",0,IF(SUM($Z329:AV329)=0,0,IF(MAX($Z330:AU330)>IF(Macro!$Q$20=0,0,AV329/Macro!$Q$20),MAX($Z330:AU330),IF(Macro!$Q$20=0,0,AV329/Macro!$Q$20))))","v":4.0078125},{"$f":"IF(AW$11=\"\",0,IF(SUM($Z329:AW329)=0,0,IF(MAX($Z330:AV330)>IF(Macro!$Q$20=0,0,AW329/Macro!$Q$20),MAX($Z330:AV330),IF(Macro!$Q$20=0,0,AW329/Macro!$Q$20))))","v":4.5},{"$f":"IF(AX$11=\"\",0,IF(SUM($Z329:AX329)=0,0,IF(MAX($Z330:AW330)>IF(Macro!$Q$20=0,0,AX329/Macro!$Q$20),MAX($Z330:AW330),IF(Macro!$Q$20=0,0,AX329/Macro!$Q$20))))","v":4.5},{"$f":"IF(AY$11=\"\",0,IF(SUM($Z329:AY329)=0,0,IF(MAX($Z330:AX330)>IF(Macro!$Q$20=0,0,AY329/Macro!$Q$20),MAX($Z330:AX330),IF(Macro!$Q$20=0,0,AY329/Macro!$Q$20))))","v":4.5},{"$f":"IF(AZ$11=\"\",0,IF(SUM($Z329:AZ329)=0,0,IF(MAX($Z330:AY330)>IF(Macro!$Q$20=0,0,AZ329/Macro!$Q$20),MAX($Z330:AY330),IF(Macro!$Q$20=0,0,AZ329/Macro!$Q$20))))","v":4.5421874999999998},{"$f":"IF(BA$11=\"\",0,IF(SUM($Z329:BA329)=0,0,IF(MAX($Z330:AZ330)>IF(Macro!$Q$20=0,0,BA329/Macro!$Q$20),MAX($Z330:AZ330),IF(Macro!$Q$20=0,0,BA329/Macro!$Q$20))))","v":5.0625000000000009},{"$f":"IF(BB$11=\"\",0,IF(SUM($Z329:BB329)=0,0,IF(MAX($Z330:BA330)>IF(Macro!$Q$20=0,0,BB329/Macro!$Q$20),MAX($Z330:BA330),IF(Macro!$Q$20=0,0,BB329/Macro!$Q$20))))","v":5.9062500000000009},{"$f":"IF(BC$11=\"\",0,IF(SUM($Z329:BC329)=0,0,IF(MAX($Z330:BB330)>IF(Macro!$Q$20=0,0,BC329/Macro!$Q$20),MAX($Z330:BB330),IF(Macro!$Q$20=0,0,BC329/Macro!$Q$20))))","v":5.9062500000000009},{"$f":"IF(BD$11=\"\",0,IF(SUM($Z329:BD329)=0,0,IF(MAX($Z330:BC330)>IF(Macro!$Q$20=0,0,BD329/Macro!$Q$20),MAX($Z330:BC330),IF(Macro!$Q$20=0,0,BD329/Macro!$Q$20))))","v":6.580729166666667},{"$f":"IF(BE$11=\"\",0,IF(SUM($Z329:BE329)=0,0,IF(MAX($Z330:BD330)>IF(Macro!$Q$20=0,0,BE329/Macro!$Q$20),MAX($Z330:BD330),IF(Macro!$Q$20=0,0,BE329/Macro!$Q$20))))","v":7.291666666666667},{"$f":"IF(BF$11=\"\",0,IF(SUM($Z329:BF329)=0,0,IF(MAX($Z330:BE330)>IF(Macro!$Q$20=0,0,BF329/Macro!$Q$20),MAX($Z330:BE330),IF(Macro!$Q$20=0,0,BF329/Macro!$Q$20))))","v":7.291666666666667},{"$f":"IF(BG$11=\"\",0,IF(SUM($Z329:BG329)=0,0,IF(MAX($Z330:BF330)>IF(Macro!$Q$20=0,0,BG329/Macro!$Q$20),MAX($Z330:BF330),IF(Macro!$Q$20=0,0,BG329/Macro!$Q$20))))","v":7.291666666666667},{"$f":"IF(BH$11=\"\",0,IF(SUM($Z329:BH329)=0,0,IF(MAX($Z330:BG330)>IF(Macro!$Q$20=0,0,BH329/Macro!$Q$20),MAX($Z330:BG330),IF(Macro!$Q$20=0,0,BH329/Macro!$Q$20))))","v":7.291666666666667},{"$f":"IF(BI$11=\"\",0,IF(SUM($Z329:BI329)=0,0,IF(MAX($Z330:BH330)>IF(Macro!$Q$20=0,0,BI329/Macro!$Q$20),MAX($Z330:BH330),IF(Macro!$Q$20=0,0,BI329/Macro!$Q$20))))","v":8.0208333333333339},{"$f":"IF(BJ$11=\"\",0,IF(SUM($Z329:BJ329)=0,0,IF(MAX($Z330:BI330)>IF(Macro!$Q$20=0,0,BJ329/Macro!$Q$20),MAX($Z330:BI330),IF(Macro!$Q$20=0,0,BJ329/Macro!$Q$20))))","v":9.0749999999999993},{"$f":"IF(BK$11=\"\",0,IF(SUM($Z329:BK329)=0,0,IF(MAX($Z330:BJ330)>IF(Macro!$Q$20=0,0,BK329/Macro!$Q$20),MAX($Z330:BJ330),IF(Macro!$Q$20=0,0,BK329/Macro!$Q$20))))","v":9.0749999999999993},{"$f":"IF(BL$11=\"\",0,IF(SUM($Z329:BL329)=0,0,IF(MAX($Z330:BK330)>IF(Macro!$Q$20=0,0,BL329/Macro!$Q$20),MAX($Z330:BK330),IF(Macro!$Q$20=0,0,BL329/Macro!$Q$20))))","v":10.014583333333336},{"$f":"IF(BM$11=\"\",0,IF(SUM($Z329:BM329)=0,0,IF(MAX($Z330:BL330)>IF(Macro!$Q$20=0,0,BM329/Macro!$Q$20),MAX($Z330:BL330),IF(Macro!$Q$20=0,0,BM329/Macro!$Q$20))))","v":11},{"$f":"IF(BN$11=\"\",0,IF(SUM($Z329:BN329)=0,0,IF(MAX($Z330:BM330)>IF(Macro!$Q$20=0,0,BN329/Macro!$Q$20),MAX($Z330:BM330),IF(Macro!$Q$20=0,0,BN329/Macro!$Q$20))))","v":11},{"$f":"IF(BO$11=\"\",0,IF(SUM($Z329:BO329)=0,0,IF(MAX($Z330:BN330)>IF(Macro!$Q$20=0,0,BO329/Macro!$Q$20),MAX($Z330:BN330),IF(Macro!$Q$20=0,0,BO329/Macro!$Q$20))))","v":11},{"$f":"IF(BP$11=\"\",0,IF(SUM($Z329:BP329)=0,0,IF(MAX($Z330:BO330)>IF(Macro!$Q$20=0,0,BP329/Macro!$Q$20),MAX($Z330:BO330),IF(Macro!$Q$20=0,0,BP329/Macro!$Q$20))))","v":11},{"$f":"IF(BQ$11=\"\",0,IF(SUM($Z329:BQ329)=0,0,IF(MAX($Z330:BP330)>IF(Macro!$Q$20=0,0,BQ329/Macro!$Q$20),MAX($Z330:BP330),IF(Macro!$Q$20=0,0,BQ329/Macro!$Q$20))))","v":11.916666666666668},{"$f":"IF(BR$11=\"\",0,IF(SUM($Z329:BR329)=0,0,IF(MAX($Z330:BQ330)>IF(Macro!$Q$20=0,0,BR329/Macro!$Q$20),MAX($Z330:BQ330),IF(Macro!$Q$20=0,0,BR329/Macro!$Q$20))))","v":11.916666666666668},{"$f":"IF(BS$11=\"\",0,IF(SUM($Z329:BS329)=0,0,IF(MAX($Z330:BR330)>IF(Macro!$Q$20=0,0,BS329/Macro!$Q$20),MAX($Z330:BR330),IF(Macro!$Q$20=0,0,BS329/Macro!$Q$20))))","v":11.916666666666668},{"$f":"IF(BT$11=\"\",0,IF(SUM($Z329:BT329)=0,0,IF(MAX($Z330:BS330)>IF(Macro!$Q$20=0,0,BT329/Macro!$Q$20),MAX($Z330:BS330),IF(Macro!$Q$20=0,0,BT329/Macro!$Q$20))))","v":14.428125000000001},{"$f":"IF(BU$11=\"\",0,IF(SUM($Z329:BU329)=0,0,IF(MAX($Z330:BT330)>IF(Macro!$Q$20=0,0,BU329/Macro!$Q$20),MAX($Z330:BT330),IF(Macro!$Q$20=0,0,BU329/Macro!$Q$20))))","v":15.75},{"$f":"IF(BV$11=\"\",0,IF(SUM($Z329:BV329)=0,0,IF(MAX($Z330:BU330)>IF(Macro!$Q$20=0,0,BV329/Macro!$Q$20),MAX($Z330:BU330),IF(Macro!$Q$20=0,0,BV329/Macro!$Q$20))))","v":15.75},{"$f":"IF(BW$11=\"\",0,IF(SUM($Z329:BW329)=0,0,IF(MAX($Z330:BV330)>IF(Macro!$Q$20=0,0,BW329/Macro!$Q$20),MAX($Z330:BV330),IF(Macro!$Q$20=0,0,BW329/Macro!$Q$20))))","v":15.75},{"$f":"IF(BX$11=\"\",0,IF(SUM($Z329:BX329)=0,0,IF(MAX($Z330:BW330)>IF(Macro!$Q$20=0,0,BX329/Macro!$Q$20),MAX($Z330:BW330),IF(Macro!$Q$20=0,0,BX329/Macro!$Q$20))))","v":15.75},{"$f":"IF(BY$11=\"\",0,IF(SUM($Z329:BY329)=0,0,IF(MAX($Z330:BX330)>IF(Macro!$Q$20=0,0,BY329/Macro!$Q$20),MAX($Z330:BX330),IF(Macro!$Q$20=0,0,BY329/Macro!$Q$20))))","v":16.875},{"$f":"IF(BZ$11=\"\",0,IF(SUM($Z329:BZ329)=0,0,IF(MAX($Z330:BY330)>IF(Macro!$Q$20=0,0,BZ329/Macro!$Q$20),MAX($Z330:BY330),IF(Macro!$Q$20=0,0,BZ329/Macro!$Q$20))))","v":16.875},{"$f":"IF(CA$11=\"\",0,IF(SUM($Z329:CA329)=0,0,IF(MAX($Z330:BZ330)>IF(Macro!$Q$20=0,0,CA329/Macro!$Q$20),MAX($Z330:BZ330),IF(Macro!$Q$20=0,0,CA329/Macro!$Q$20))))","v":16.875},{"$f":"IF(CB$11=\"\",0,IF(SUM($Z329:CB329)=0,0,IF(MAX($Z330:CA330)>IF(Macro!$Q$20=0,0,CB329/Macro!$Q$20),MAX($Z330:CA330),IF(Macro!$Q$20=0,0,CB329/Macro!$Q$20))))","v":16.875},{"$f":"IF(CC$11=\"\",0,IF(SUM($Z329:CC329)=0,0,IF(MAX($Z330:CB330)>IF(Macro!$Q$20=0,0,CC329/Macro!$Q$20),MAX($Z330:CB330),IF(Macro!$Q$20=0,0,CC329/Macro!$Q$20))))","v":20},{"$f":"IF(CD$11=\"\",0,IF(SUM($Z329:CD329)=0,0,IF(MAX($Z330:CC330)>IF(Macro!$Q$20=0,0,CD329/Macro!$Q$20),MAX($Z330:CC330),IF(Macro!$Q$20=0,0,CD329/Macro!$Q$20))))","v":20},{"$f":"IF(CE$11=\"\",0,IF(SUM($Z329:CE329)=0,0,IF(MAX($Z330:CD330)>IF(Macro!$Q$20=0,0,CE329/Macro!$Q$20),MAX($Z330:CD330),IF(Macro!$Q$20=0,0,CE329/Macro!$Q$20))))","v":20},{"$f":"IF(CF$11=\"\",0,IF(SUM($Z329:CF329)=0,0,IF(MAX($Z330:CE330)>IF(Macro!$Q$20=0,0,CF329/Macro!$Q$20),MAX($Z330:CE330),IF(Macro!$Q$20=0,0,CF329/Macro!$Q$20))))","v":20},{"$f":"IF(CG$11=\"\",0,IF(SUM($Z329:CG329)=0,0,IF(MAX($Z330:CF330)>IF(Macro!$Q$20=0,0,CG329/Macro!$Q$20),MAX($Z330:CF330),IF(Macro!$Q$20=0,0,CG329/Macro!$Q$20))))","v":20},{"$f":"IF(CH$11=\"\",0,IF(SUM($Z329:CH329)=0,0,IF(MAX($Z330:CG330)>IF(Macro!$Q$20=0,0,CH329/Macro!$Q$20),MAX($Z330:CG330),IF(Macro!$Q$20=0,0,CH329/Macro!$Q$20))))","v":20},{"$f":"IF(CI$11=\"\",0,IF(SUM($Z329:CI329)=0,0,IF(MAX($Z330:CH330)>IF(Macro!$Q$20=0,0,CI329/Macro!$Q$20),MAX($Z330:CH330),IF(Macro!$Q$20=0,0,CI329/Macro!$Q$20))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(SUM($Z329:CJ329)=0,0,IF(MAX($Z330:CI330)>IF(Macro!$Q$20=0,0,CJ329/Macro!$Q$20),MAX($Z330:CI330),IF(Macro!$Q$20=0,0,CJ329/Macro!$Q$20))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(SUM($Z329:CK329)=0,0,IF(MAX($Z330:CJ330)>IF(Macro!$Q$20=0,0,CK329/Macro!$Q$20),MAX($Z330:CJ330),IF(Macro!$Q$20=0,0,CK329/Macro!$Q$20))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(SUM($Z329:CL329)=0,0,IF(MAX($Z330:CK330)>IF(Macro!$Q$20=0,0,CL329/Macro!$Q$20),MAX($Z330:CK330),IF(Macro!$Q$20=0,0,CL329/Macro!$Q$20))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(SUM($Z329:CM329)=0,0,IF(MAX($Z330:CL330)>IF(Macro!$Q$20=0,0,CM329/Macro!$Q$20),MAX($Z330:CL330),IF(Macro!$Q$20=0,0,CM329/Macro!$Q$20))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(SUM($Z329:CN329)=0,0,IF(MAX($Z330:CM330)>IF(Macro!$Q$20=0,0,CN329/Macro!$Q$20),MAX($Z330:CM330),IF(Macro!$Q$20=0,0,CN329/Macro!$Q$20))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(SUM($Z329:CO329)=0,0,IF(MAX($Z330:CN330)>IF(Macro!$Q$20=0,0,CO329/Macro!$Q$20),MAX($Z330:CN330),IF(Macro!$Q$20=0,0,CO329/Macro!$Q$20))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(SUM($Z329:CP329)=0,0,IF(MAX($Z330:CO330)>IF(Macro!$Q$20=0,0,CP329/Macro!$Q$20),MAX($Z330:CO330),IF(Macro!$Q$20=0,0,CP329/Macro!$Q$20))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(SUM($Z329:CQ329)=0,0,IF(MAX($Z330:CP330)>IF(Macro!$Q$20=0,0,CQ329/Macro!$Q$20),MAX($Z330:CP330),IF(Macro!$Q$20=0,0,CQ329/Macro!$Q$20))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(SUM($Z329:CR329)=0,0,IF(MAX($Z330:CQ330)>IF(Macro!$Q$20=0,0,CR329/Macro!$Q$20),MAX($Z330:CQ330),IF(Macro!$Q$20=0,0,CR329/Macro!$Q$20))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(SUM($Z329:CS329)=0,0,IF(MAX($Z330:CR330)>IF(Macro!$Q$20=0,0,CS329/Macro!$Q$20),MAX($Z330:CR330),IF(Macro!$Q$20=0,0,CS329/Macro!$Q$20))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(SUM($Z329:CT329)=0,0,IF(MAX($Z330:CS330)>IF(Macro!$Q$20=0,0,CT329/Macro!$Q$20),MAX($Z330:CS330),IF(Macro!$Q$20=0,0,CT329/Macro!$Q$20))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(SUM($Z329:CU329)=0,0,IF(MAX($Z330:CT330)>IF(Macro!$Q$20=0,0,CU329/Macro!$Q$20),MAX($Z330:CT330),IF(Macro!$Q$20=0,0,CU329/Macro!$Q$20))))","v":0}]
[{"$f":"ROW()","v":332},null,null,null,null,null,{"$f":"IF($R332=\"^\",IF(COUNTIF(Lists!$13:$13,H332)=1,0,1),0)","v":0},{"$f":"Prdction!$H$98","v":"Себестоимость продаж"},null,null,null,null,{"$f":"Mrkting!$M$86","v":"руб."}]
[{"$f":"ROW()","v":339},null,null,null,null,null,{"$f":"IF($R339=\"^\",IF(COUNTIF(Lists!$13:$13,H339)=1,0,1),0)","v":0},{"$f":"H338","v":"Себестоимость продаж"},{"$f":"Items!$AQ$16","v":"ФОТ производственных рабочих"},null,null,{"$f":"K250","v":3},{"$f":"Mrkting!$M$86","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z339:$CV339)","v":28739765.052753758},null,null,{"$f":"IF(AA$11=\"\",0,AA306)","v":2812.5},{"$f":"IF(AB$11=\"\",0,AB306)","v":5343.75},16875,16875,16875,33665.625,40500,40500,40500,67331.250000000015,78750,78750,81112.5,84762.5625,139050,139050,139050,143105.625,162225.00000000003,162225.00000000003,162225.00000000003,222914.53125,250290,250290,257798.69999999998,260215.56281249999,290023.53750000003,338360.79375000007,338360.79375000007,377000.76093749999,417729.375,417729.375,417729.375,417729.375,459502.3125,519894.04499999998,535490.86635000003,590933.10251250025,649079.83799999999,649079.83799999999,649079.83799999999,649079.83799999999,703169.8245000001,703169.8245000001,703169.8245000001,851364.09433125018,929364.31350000005,929364.31350000005,957245.24290499988,957245.24290499988,1025619.9031125,1025619.9031125,1025619.9031125,1025619.9031125,1215549.5148,1215549.5148,1215549.5148,1215549.5148,1215549.5148,1215549.5148,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,CN306)","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":343},null,null,null,null,null,{"$f":"IF($R343=\"^\",IF(COUNTIF(Lists!$13:$13,H343)=1,0,1),0)","v":0},{"$f":"H341","v":"Прочие производственные расходы"},{"$f":"I342","v":"Начальная дата начисления расхода"},{"$f":"Mrkting!$I$23","v":"номер соответствующего периода расчетов"},null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q342)=0,Q342=0,Q342=\"\"),1,SUMIFS($2:$2,$11:$11,Q342))","v":4},null,{"$f":"IF(G343<>0,1,IF(OR($Q343=\"\",$Q343=0),0,IF($R343=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H343))),$Q343)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q343-IF(OR(SUMIFS($2:$2,$11:$11,Q342)=0,Q342=0,Q342=\"\"),1,SUMIFS($2:$2,$11:$11,Q342)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":349}]
[{"$f":"ROW()","v":356},null,null,null,null,null,{"$f":"IF($R356=\"^\",IF(COUNTIF(Lists!$13:$13,H356)=1,0,1),0)","v":0},{"$f":"H350","v":"Прочие производственные расходы"},{"$f":"I351","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$137","v":"Период оборачиваемости доплат (срок)"},null,null,{"$f":"Mrkting!$M$134","v":"кол-во дней"},null,null,"M",{"$f":"MAIN!Q611","v":0},null,{"$f":"IF(G356<>0,1,IF(OR($Q356=\"\",$Q356=0),0,IF($R356=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H356))),$Q356)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":361},null,null,null,null,null,{"$f":"IF($R361=\"^\",IF(COUNTIF(Lists!$13:$13,H361)=1,0,1),0)","v":0},{"$f":"H357","v":"Прочие производственные расходы"},{"$f":"I358","v":0},{"$f":"Mrkting!$J$135","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G361<>0,1,IF(OR($Q361=\"\",$Q361=0),0,IF($R361=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H361))),$Q361)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q361-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":365},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":372},null,null,null,null,null,{"$f":"IF($R372=\"^\",IF(COUNTIF(Lists!$13:$13,H372)=1,0,1),0)","v":0},{"$f":"Mrkting!$H$82","v":"Индексация прайс-листа"}]
[{"$f":"ROW()","v":378},null,null,null,null,null,{"$f":"IF($R378=\"^\",IF(COUNTIF(Lists!$13:$13,H378)=1,0,1),0)","v":0},{"$f":"H376","v":"Натуральный поток закупок"},{"$f":"Items!$AL$17","v":"с/ст ингрединент - 2"},null,null,null,{"$f":"IF(OR($I378=\"\",$I378=0,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I378)=0),\"\",INDEX(Items!$AN:$AN,SUMIFS(Items!$A:$A,Items!$AL:$AL,$I378)))","v":"е.и.-2"},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z378:$CV378)","v":201366.05099999992},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$2=1,SUMIFS($Z28:$CV28,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q34))+($Q34-INT($Q34))*SUMIFS($Z28:$CV28,$Z$2:$CV$2,INT($Q34)+1),0)+($Q34-INT($Q34))*SUMIFS($Z28:$CV28,$Z$2:$CV$2,AA$2+INT($Q34)+1)+(INT($Q34)+1-$Q34)*SUMIFS($Z28:$CV28,$Z$2:$CV$2,AA$2+INT($Q34))+IF(AA$2=1,SUMIFS($Z145:$CV145,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q151))+($Q151-INT($Q151))*SUMIFS($Z145:$CV145,$Z$2:$CV$2,INT($Q151)+1),0)+($Q151-INT($Q151))*SUMIFS($Z145:$CV145,$Z$2:$CV$2,AA$2+INT($Q151)+1)+(INT($Q151)+1-$Q151)*SUMIFS($Z145:$CV145,$Z$2:$CV$2,AA$2+INT($Q151))+IF(AA$2=1,SUMIFS($Z262:$CV262,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q268))+($Q268-INT($Q268))*SUMIFS($Z262:$CV262,$Z$2:$CV$2,INT($Q268)+1),0)+($Q268-INT($Q268))*SUMIFS($Z262:$CV262,$Z$2:$CV$2,AA$2+INT($Q268)+1)+(INT($Q268)+1-$Q268)*SUMIFS($Z262:$CV262,$Z$2:$CV$2,AA$2+INT($Q268)))","v":221.60999999999999},134.45999999999998,87.149999999999991,298.053,358.55999999999995,322.70399999999995,201.69,596.10600000000011,697.19999999999993,627.48,383.45999999999992,728.57399999999984,1195.1999999999998,1075.6799999999998,647.4,1230.06,1394.3999999999999,1254.96,1008.4499999999999,1916.0549999999998,2151.3599999999997,1936.2239999999997,1142.9100000000001,2171.5289999999995,2420.2800000000002,2823.66,1655.8499999999997,3146.1149999999993,3485.9999999999995,3137.3999999999996,1830.1499999999999,3477.2849999999994,{"$f":"IF(BG$11=\"\",0,IF(BG$2=1,SUMIFS($Z28:$CV28,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q34))+($Q34-INT($Q34))*SUMIFS($Z28:$CV28,$Z$2:$CV$2,INT($Q34)+1),0)+($Q34-INT($Q34))*SUMIFS($Z28:$CV28,$Z$2:$CV$2,BG$2+INT($Q34)+1)+(INT($Q34)+1-$Q34)*SUMIFS($Z28:$CV28,$Z$2:$CV$2,BG$2+INT($Q34))+IF(BG$2=1,SUMIFS($Z145:$CV145,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q151))+($Q151-INT($Q151))*SUMIFS($Z145:$CV145,$Z$2:$CV$2,INT($Q151)+1),0)+($Q151-INT($Q151))*SUMIFS($Z145:$CV145,$Z$2:$CV$2,BG$2+INT($Q151)+1)+(INT($Q151)+1-$Q151)*SUMIFS($Z145:$CV145,$Z$2:$CV$2,BG$2+INT($Q151))+IF(BG$2=1,SUMIFS($Z262:$CV262,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q268))+($Q268-INT($Q268))*SUMIFS($Z262:$CV262,$Z$2:$CV$2,INT($Q268)+1),0)+($Q268-INT($Q268))*SUMIFS($Z262:$CV262,$Z$2:$CV$2,BG$2+INT($Q268)+1)+(INT($Q268)+1-$Q268)*SUMIFS($Z262:$CV262,$Z$2:$CV$2,BG$2+INT($Q268)))","v":3834.6},4338.5759999999991,2519.88,4787.7719999999999,5258.8799999999992,4732.9919999999993,2738.9999999999995,5204.0999999999985,5697.12,5127.4079999999994,3630.4199999999996,6897.7979999999998,7529.7599999999984,6776.7839999999997,3899.3399999999992,7408.7459999999992,8067.5999999999995,7260.84,4033.7999999999997,7664.2199999999993,9561.5999999999985,8605.4399999999987,4780.7999999999993,9083.52,9561.5999999999985,8605.4399999999987,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,IF(CM$2=1,SUMIFS($Z28:$CV28,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q34))+($Q34-INT($Q34))*SUMIFS($Z28:$CV28,$Z$2:$CV$2,INT($Q34)+1),0)+($Q34-INT($Q34))*SUMIFS($Z28:$CV28,$Z$2:$CV$2,CM$2+INT($Q34)+1)+(INT($Q34)+1-$Q34)*SUMIFS($Z28:$CV28,$Z$2:$CV$2,CM$2+INT($Q34))+IF(CM$2=1,SUMIFS($Z145:$CV145,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q151))+($Q151-INT($Q151))*SUMIFS($Z145:$CV145,$Z$2:$CV$2,INT($Q151)+1),0)+($Q151-INT($Q151))*SUMIFS($Z145:$CV145,$Z$2:$CV$2,CM$2+INT($Q151)+1)+(INT($Q151)+1-$Q151)*SUMIFS($Z145:$CV145,$Z$2:$CV$2,CM$2+INT($Q151))+IF(CM$2=1,SUMIFS($Z262:$CV262,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q268))+($Q268-INT($Q268))*SUMIFS($Z262:$CV262,$Z$2:$CV$2,INT($Q268)+1),0)+($Q268-INT($Q268))*SUMIFS($Z262:$CV262,$Z$2:$CV$2,CM$2+INT($Q268)+1)+(INT($Q268)+1-$Q268)*SUMIFS($Z262:$CV262,$Z$2:$CV$2,CM$2+INT($Q268)))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":382},null,null,null,null,null,{"$f":"IF($R382=\"^\",IF(COUNTIF(Lists!$13:$13,H382)=1,0,1),0)","v":0},{"$f":"Items!$AL$13","v":"Прямые производственные расходы"},null,null,null,null,{"$f":"Mrkting!$M$86","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z382:$CV382)","v":676788219.30584216},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA383:AA386))","v":405791},{"$f":"IF(AB$11=\"\",0,SUM(AB383:AB386))","v":285396},329465,668634.29999999993,713586,909473.39999999991,795176.29800000007,1433576.3652000003,1458138.4999999998,1827918.54,1531084.7719999999,2041996.2667999999,2602582.5621599997,2829701.4300239999,2664833.8085599998,3544086.7066639997,3290584.1729599996,3784370.2508639996,3635238.7104507601,5095682.9287300445,5201068.7123851683,5990898.6296398509,4861695.6500197686,6442689.9195853993,5991085.0470468476,8102253.7077594977,6273811.5536988741,9564032.451829372,8641989.8315282166,9975994.1559399217,8187021.6180241844,10825733.115654483,9727148.9885005001,12913971.09542365,9962980.4868940301,14931117.225249471,13647382.477521386,15776689.405258279,12580116.877713164,16610301.701417029,14797323.934617333,17115466.731904544,15236839.079152755,20876623.084903751,20002220.05540619,23146655.025075056,18364494.81881677,24222140.503465533,21916340.588787943,25372015.545881692,19818603.405661236,25971258.85150281,25123859.00703761,28453516.915960617,24005466.880694255,31457927.758501768,26782244.789162539,31180249.967654943,14152459.314817317,12737213.383335585,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,SUM(CN383:CN386))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":389},null,null,null,null,null,{"$f":"IF($R389=\"^\",IF(COUNTIF(Lists!$13:$13,H389)=1,0,1),0)","v":0},{"$f":"H388","v":"Прямые производственные расходы"},{"$f":"Mrkting!$I$132","v":"Задаем через указание % предоплаты и сроков"}]
[{"$f":"ROW()","v":391},null,null,null,null,null,{"$f":"IF($R391=\"^\",IF(COUNTIF(Lists!$13:$13,H391)=1,0,1),0)","v":0},{"$f":"H388","v":"Прямые производственные расходы"},{"$f":"I389","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$134","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$134","v":"кол-во дней"},null,null,"M",{"$f":"MAIN!Q628","v":10},null,{"$f":"IF(G391<>0,1,IF(OR($Q391=\"\",$Q391=0),0,IF($R391=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H391))),$Q391)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":397},null,null,null,null,null,{"$f":"IF($R397=\"^\",IF(COUNTIF(Lists!$13:$13,H397)=1,0,1),0)","v":0},{"$f":"Items!$AQ$16","v":"ФОТ производственных рабочих"},null,null,null,null,"руб.",null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z397:$CV397)","v":191598433.68502507},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA$15:AA396,$H$15:$H396,$H397,$I$15:$I396,\"\"))","v":18750},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB$15:AB396,$H$15:$H396,$H397,$I$15:$I396,\"\"))","v":35625},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC$15:AC396,$H$15:$H396,$H397,$I$15:$I396,\"\"))","v":112500},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD$15:AD396,$H$15:$H396,$H397,$I$15:$I396,\"\"))","v":112500},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE$15:AE396,$H$15:$H396,$H397,$I$15:$I396,\"\"))","v":112500},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF$15:AF396,$H$15:$H396,$H397,$I$15:$I396,\"\"))","v":224437.5},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG$15:AG396,$H$15:$H396,$H397,$I$15:$I396,\"\"))","v":270000},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH$15:AH396,$H$15:$H396,$H397,$I$15:$I396,\"\"))","v":270000},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI$15:AI396,$H$15:$H396,$H397,$I$15:$I396,\"\"))","v":270000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ$15:AJ396,$H$15:$H396,$H397,$I$15:$I396,\"\"))","v":448875.00000000012},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK$15:AK396,$H$15:$H396,$H397,$I$15:$I396,\"\"))","v":525000},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL$15:AL396,$H$15:$H396,$H397,$I$15:$I396,\"\"))","v":525000},{"$f":"IF(AM$11=\"\",0,SUMIFS(AM$15:AM396,$H$15:$H396,$H397,$I$15:$I396,\"\"))","v":540750},{"$f":"IF(AN$11=\"\",0,SUMIFS(AN$15:AN396,$H$15:$H396,$H397,$I$15:$I396,\"\"))","v":565083.75},{"$f":"IF(AO$11=\"\",0,SUMIFS(AO$15:AO396,$H$15:$H396,$H397,$I$15:$I396,\"\"))","v":927000},{"$f":"IF(AP$11=\"\",0,SUMIFS(AP$15:AP396,$H$15:$H396,$H397,$I$15:$I396,\"\"))","v":927000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(AQ$15:AQ396,$H$15:$H396,$H397,$I$15:$I396,\"\"))","v":927000},{"$f":"IF(AR$11=\"\",0,SUMIFS(AR$15:AR396,$H$15:$H396,$H397,$I$15:$I396,\"\"))","v":954037.5},{"$f":"IF(AS$11=\"\",0,SUMIFS(AS$15:AS396,$H$15:$H396,$H397,$I$15:$I396,\"\"))","v":1081500.0000000002},{"$f":"IF(AT$11=\"\",0,SUMIFS(AT$15:AT396,$H$15:$H396,$H397,$I$15:$I396,\"\"))","v":1081500.0000000002},{"$f":"IF(AU$11=\"\",0,SUMIFS(AU$15:AU396,$H$15:$H396,$H397,$I$15:$I396,\"\"))","v":1081500.0000000002},{"$f":"IF(AV$11=\"\",0,SUMIFS(AV$15:AV396,$H$15:$H396,$H397,$I$15:$I396,\"\"))","v":1486096.875},{"$f":"IF(AW$11=\"\",0,SUMIFS(AW$15:AW396,$H$15:$H396,$H397,$I$15:$I396,\"\"))","v":1668600},{"$f":"IF(AX$11=\"\",0,SUMIFS(AX$15:AX396,$H$15:$H396,$H397,$I$15:$I396,\"\"))","v":1668600},{"$f":"IF(AY$11=\"\",0,SUMIFS(AY$15:AY396,$H$15:$H396,$H397,$I$15:$I396,\"\"))","v":1718657.9999999998},{"$f":"IF(AZ$11=\"\",0,SUMIFS(AZ$15:AZ396,$H$15:$H396,$H397,$I$15:$I396,\"\"))","v":1734770.41875},{"$f":"IF(BA$11=\"\",0,SUMIFS(BA$15:BA396,$H$15:$H396,$H397,$I$15:$I396,\"\"))","v":1933490.2500000002},{"$f":"IF(BB$11=\"\",0,SUMIFS(BB$15:BB396,$H$15:$H396,$H397,$I$15:$I396,\"\"))","v":2255738.6250000005},{"$f":"IF(BC$11=\"\",0,SUMIFS(BC$15:BC396,$H$15:$H396,$H397,$I$15:$I396,\"\"))","v":2255738.6250000005},{"$f":"IF(BD$11=\"\",0,SUMIFS(BD$15:BD396,$H$15:$H396,$H397,$I$15:$I396,\"\"))","v":2513338.4062499995},{"$f":"IF(BE$11=\"\",0,SUMIFS(BE$15:BE396,$H$15:$H396,$H397,$I$15:$I396,\"\"))","v":2784862.5},{"$f":"IF(BF$11=\"\",0,SUMIFS(BF$15:BF396,$H$15:$H396,$H397,$I$15:$I396,\"\"))","v":2784862.5},{"$f":"IF(BG$11=\"\",0,SUMIFS(BG$15:BG396,$H$15:$H396,$H397,$I$15:$I396,\"\"))","v":2784862.5},{"$f":"IF(BH$11=\"\",0,SUMIFS(BH$15:BH396,$H$15:$H396,$H397,$I$15:$I396,\"\"))","v":2784862.5},{"$f":"IF(BI$11=\"\",0,SUMIFS(BI$15:BI396,$H$15:$H396,$H397,$I$15:$I396,\"\"))","v":3063348.75},{"$f":"IF(BJ$11=\"\",0,SUMIFS(BJ$15:BJ396,$H$15:$H396,$H397,$I$15:$I396,\"\"))","v":3465960.3},{"$f":"IF(BK$11=\"\",0,SUMIFS(BK$15:BK396,$H$15:$H396,$H397,$I$15:$I396,\"\"))","v":3569939.1090000002},{"$f":"IF(BL$11=\"\",0,SUMIFS(BL$15:BL396,$H$15:$H396,$H397,$I$15:$I396,\"\"))","v":3939554.0167500009},{"$f":"IF(BM$11=\"\",0,SUMIFS(BM$15:BM396,$H$15:$H396,$H397,$I$15:$I396,\"\"))","v":4327198.92},{"$f":"IF(BN$11=\"\",0,SUMIFS(BN$15:BN396,$H$15:$H396,$H397,$I$15:$I396,\"\"))","v":4327198.92},{"$f":"IF(BO$11=\"\",0,SUMIFS(BO$15:BO396,$H$15:$H396,$H397,$I$15:$I396,\"\"))","v":4327198.92},{"$f":"IF(BP$11=\"\",0,SUMIFS(BP$15:BP396,$H$15:$H396,$H397,$I$15:$I396,\"\"))","v":4327198.92},{"$f":"IF(BQ$11=\"\",0,SUMIFS(BQ$15:BQ396,$H$15:$H396,$H397,$I$15:$I396,\"\"))","v":4687798.83},{"$f":"IF(BR$11=\"\",0,SUMIFS(BR$15:BR396,$H$15:$H396,$H397,$I$15:$I396,\"\"))","v":4687798.83},{"$f":"IF(BS$11=\"\",0,SUMIFS(BS$15:BS396,$H$15:$H396,$H397,$I$15:$I396,\"\"))","v":4687798.83},{"$f":"IF(BT$11=\"\",0,SUMIFS(BT$15:BT396,$H$15:$H396,$H397,$I$15:$I396,\"\"))","v":5675760.6288750013},{"$f":"IF(BU$11=\"\",0,SUMIFS(BU$15:BU396,$H$15:$H396,$H397,$I$15:$I396,\"\"))","v":6195762.0899999999},{"$f":"IF(BV$11=\"\",0,SUMIFS(BV$15:BV396,$H$15:$H396,$H397,$I$15:$I396,\"\"))","v":6195762.0899999999},{"$f":"IF(BW$11=\"\",0,SUMIFS(BW$15:BW396,$H$15:$H396,$H397,$I$15:$I396,\"\"))","v":6381634.9526999993},{"$f":"IF(BX$11=\"\",0,SUMIFS(BX$15:BX396,$H$15:$H396,$H397,$I$15:$I396,\"\"))","v":6381634.9526999993},{"$f":"IF(BY$11=\"\",0,SUMIFS(BY$15:BY396,$H$15:$H396,$H397,$I$15:$I396,\"\"))","v":6837466.0207500001},{"$f":"IF(BZ$11=\"\",0,SUMIFS(BZ$15:BZ396,$H$15:$H396,$H397,$I$15:$I396,\"\"))","v":6837466.0207500001},{"$f":"IF(CA$11=\"\",0,SUMIFS(CA$15:CA396,$H$15:$H396,$H397,$I$15:$I396,\"\"))","v":6837466.0207500001},{"$f":"IF(CB$11=\"\",0,SUMIFS(CB$15:CB396,$H$15:$H396,$H397,$I$15:$I396,\"\"))","v":6837466.0207500001},{"$f":"IF(CC$11=\"\",0,SUMIFS(CC$15:CC396,$H$15:$H396,$H397,$I$15:$I396,\"\"))","v":8103663.4319999991},{"$f":"IF(CD$11=\"\",0,SUMIFS(CD$15:CD396,$H$15:$H396,$H397,$I$15:$I396,\"\"))","v":8103663.4319999991},{"$f":"IF(CE$11=\"\",0,SUMIFS(CE$15:CE396,$H$15:$H396,$H397,$I$15:$I396,\"\"))","v":8103663.4319999991},{"$f":"IF(CF$11=\"\",0,SUMIFS(CF$15:CF396,$H$15:$H396,$H397,$I$15:$I396,\"\"))","v":8103663.4319999991},{"$f":"IF(CG$11=\"\",0,SUMIFS(CG$15:CG396,$H$15:$H396,$H397,$I$15:$I396,\"\"))","v":8103663.4319999991},{"$f":"IF(CH$11=\"\",0,SUMIFS(CH$15:CH396,$H$15:$H396,$H397,$I$15:$I396,\"\"))","v":8103663.4319999991},{"$f":"IF(CI$11=\"\",0,SUMIFS(CI$15:CI396,$H$15:$H396,$H397,$I$15:$I396,\"\"))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(CJ$15:CJ396,$H$15:$H396,$H397,$I$15:$I396,\"\"))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(CK$15:CK396,$H$15:$H396,$H397,$I$15:$I396,\"\"))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(CL$15:CL396,$H$15:$H396,$H397,$I$15:$I396,\"\"))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(CM$15:CM396,$H$15:$H396,$H397,$I$15:$I396,\"\"))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(CN$15:CN396,$H$15:$H396,$H397,$I$15:$I396,\"\"))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(CO$15:CO396,$H$15:$H396,$H397,$I$15:$I396,\"\"))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(CP$15:CP396,$H$15:$H396,$H397,$I$15:$I396,\"\"))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(CQ$15:CQ396,$H$15:$H396,$H397,$I$15:$I396,\"\"))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(CR$15:CR396,$H$15:$H396,$H397,$I$15:$I396,\"\"))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(CS$15:CS396,$H$15:$H396,$H397,$I$15:$I396,\"\"))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(CT$15:CT396,$H$15:$H396,$H397,$I$15:$I396,\"\"))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(CU$15:CU396,$H$15:$H396,$H397,$I$15:$I396,\"\"))","v":0}]
[{"$f":"ROW()","v":398}]
[{"$f":"ROW()","v":399},null,null,null,null,null,{"$f":"IF($R399=\"^\",IF(COUNTIF(Lists!$13:$13,H399)=1,0,1),0)","v":0},"Ср. оклад произв. персонала и его индексация"]
[{"$f":"ROW()","v":400},null,null,null,null,null,{"$f":"IF($R400=\"^\",IF(COUNTIF(Lists!$13:$13,H400)=1,0,1),0)","v":0},{"$f":"H399","v":"Ср. оклад произв. персонала и его индексация"},{"$f":"Mrkting!$I$186","v":"Средняя месячная з/п, вкл. НДФЛ, 1 сотрудника"},null,null,null,{"$f":"Mrkting!$M$186","v":"руб./мес."},null,null,"M",{"$f":"MAIN!Q632","v":18000},null,{"$f":"IF(G400<>0,1,IF(OR($Q400=\"\",$Q400=0),0,IF($R400=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H400))),$Q400)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":401},null,null,null,null,null,{"$f":"IF($R401=\"^\",IF(COUNTIF(Lists!$13:$13,H401)=1,0,1),0)","v":0},{"$f":"H399","v":"Ср. оклад произв. персонала и его индексация"},{"$f":"Mrkting!$I$187","v":"Ежегодная индексация ФОТ"},null,null,null,{"$f":"Mrkting!$M$187","v":"%г"},null,null,"M",{"$f":"MAIN!Q633","v":0.03},null,{"$f":"IF(G401<>0,1,IF(OR($Q401=\"\",$Q401=0),0,IF($R401=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H401))),$Q401)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":402}]
[{"$f":"ROW()","v":403},null,null,null,null,null,{"$f":"IF($R403=\"^\",IF(COUNTIF(Lists!$13:$13,H403)=1,0,1),0)","v":0},{"$f":"Items!$AQ$16","v":"ФОТ производственных рабочих"},null,null,null,null,"руб.",null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z403:$CV403)","v":190247823.11302507},null,null,{"$f":"IF(AA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BO:$BO,\">=\"&AA$11,BDCRM!$BO:$BO,\"<=\"&AA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BY:$BY,\">=\"&AA$11,BDCRM!$BY:$BY,\"<=\"&AA$12),($Q405*(IF(AA$2=1,SUMIFS($Z397:$CV397,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q407))+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,INT($Q407)+1),0)+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,AA$2+INT($Q407)+1)+(INT($Q407)+1-$Q407)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,AA$2+INT($Q407)))+$Q408*((-$Q410-INT(-$Q410))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,AA$2+INT(-$Q410)+1)+(INT(-$Q410)+1+$Q410)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,AA$2+INT(-$Q410)))))))","v":15625},{"$f":"IF(AB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BO:$BO,\">=\"&AB$11,BDCRM!$BO:$BO,\"<=\"&AB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BY:$BY,\">=\"&AB$11,BDCRM!$BY:$BY,\"<=\"&AB$12),($Q405*(IF(AB$2=1,SUMIFS($Z397:$CV397,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q407))+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,INT($Q407)+1),0)+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,AB$2+INT($Q407)+1)+(INT($Q407)+1-$Q407)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,AB$2+INT($Q407)))+$Q408*((-$Q410-INT(-$Q410))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,AB$2+INT(-$Q410)+1)+(INT(-$Q410)+1+$Q410)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,AB$2+INT(-$Q410)))))))","v":32812.5},{"$f":"IF(AC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BO:$BO,\">=\"&AC$11,BDCRM!$BO:$BO,\"<=\"&AC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BY:$BY,\">=\"&AC$11,BDCRM!$BY:$BY,\"<=\"&AC$12),($Q405*(IF(AC$2=1,SUMIFS($Z397:$CV397,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q407))+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,INT($Q407)+1),0)+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,AC$2+INT($Q407)+1)+(INT($Q407)+1-$Q407)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,AC$2+INT($Q407)))+$Q408*((-$Q410-INT(-$Q410))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,AC$2+INT(-$Q410)+1)+(INT(-$Q410)+1+$Q410)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,AC$2+INT(-$Q410)))))))","v":99687.5},{"$f":"IF(AD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BO:$BO,\">=\"&AD$11,BDCRM!$BO:$BO,\"<=\"&AD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BY:$BY,\">=\"&AD$11,BDCRM!$BY:$BY,\"<=\"&AD$12),($Q405*(IF(AD$2=1,SUMIFS($Z397:$CV397,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q407))+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,INT($Q407)+1),0)+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,AD$2+INT($Q407)+1)+(INT($Q407)+1-$Q407)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,AD$2+INT($Q407)))+$Q408*((-$Q410-INT(-$Q410))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,AD$2+INT(-$Q410)+1)+(INT(-$Q410)+1+$Q410)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,AD$2+INT(-$Q410)))))))","v":112500},{"$f":"IF(AE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BO:$BO,\">=\"&AE$11,BDCRM!$BO:$BO,\"<=\"&AE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BY:$BY,\">=\"&AE$11,BDCRM!$BY:$BY,\"<=\"&AE$12),($Q405*(IF(AE$2=1,SUMIFS($Z397:$CV397,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q407))+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,INT($Q407)+1),0)+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,AE$2+INT($Q407)+1)+(INT($Q407)+1-$Q407)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,AE$2+INT($Q407)))+$Q408*((-$Q410-INT(-$Q410))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,AE$2+INT(-$Q410)+1)+(INT(-$Q410)+1+$Q410)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,AE$2+INT(-$Q410)))))))","v":112500},{"$f":"IF(AF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BO:$BO,\">=\"&AF$11,BDCRM!$BO:$BO,\"<=\"&AF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BY:$BY,\">=\"&AF$11,BDCRM!$BY:$BY,\"<=\"&AF$12),($Q405*(IF(AF$2=1,SUMIFS($Z397:$CV397,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q407))+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,INT($Q407)+1),0)+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,AF$2+INT($Q407)+1)+(INT($Q407)+1-$Q407)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,AF$2+INT($Q407)))+$Q408*((-$Q410-INT(-$Q410))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,AF$2+INT(-$Q410)+1)+(INT(-$Q410)+1+$Q410)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,AF$2+INT(-$Q410)))))))","v":205781.25},{"$f":"IF(AG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BO:$BO,\">=\"&AG$11,BDCRM!$BO:$BO,\"<=\"&AG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BY:$BY,\">=\"&AG$11,BDCRM!$BY:$BY,\"<=\"&AG$12),($Q405*(IF(AG$2=1,SUMIFS($Z397:$CV397,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q407))+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,INT($Q407)+1),0)+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,AG$2+INT($Q407)+1)+(INT($Q407)+1-$Q407)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,AG$2+INT($Q407)))+$Q408*((-$Q410-INT(-$Q410))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,AG$2+INT(-$Q410)+1)+(INT(-$Q410)+1+$Q410)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,AG$2+INT(-$Q410)))))))","v":262406.25},{"$f":"IF(AH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BO:$BO,\">=\"&AH$11,BDCRM!$BO:$BO,\"<=\"&AH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BY:$BY,\">=\"&AH$11,BDCRM!$BY:$BY,\"<=\"&AH$12),($Q405*(IF(AH$2=1,SUMIFS($Z397:$CV397,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q407))+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,INT($Q407)+1),0)+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,AH$2+INT($Q407)+1)+(INT($Q407)+1-$Q407)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,AH$2+INT($Q407)))+$Q408*((-$Q410-INT(-$Q410))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,AH$2+INT(-$Q410)+1)+(INT(-$Q410)+1+$Q410)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,AH$2+INT(-$Q410)))))))","v":270000},{"$f":"IF(AI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BO:$BO,\">=\"&AI$11,BDCRM!$BO:$BO,\"<=\"&AI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BY:$BY,\">=\"&AI$11,BDCRM!$BY:$BY,\"<=\"&AI$12),($Q405*(IF(AI$2=1,SUMIFS($Z397:$CV397,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q407))+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,INT($Q407)+1),0)+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,AI$2+INT($Q407)+1)+(INT($Q407)+1-$Q407)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,AI$2+INT($Q407)))+$Q408*((-$Q410-INT(-$Q410))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,AI$2+INT(-$Q410)+1)+(INT(-$Q410)+1+$Q410)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,AI$2+INT(-$Q410)))))))","v":270000},{"$f":"IF(AJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BO:$BO,\">=\"&AJ$11,BDCRM!$BO:$BO,\"<=\"&AJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BY:$BY,\">=\"&AJ$11,BDCRM!$BY:$BY,\"<=\"&AJ$12),($Q405*(IF(AJ$2=1,SUMIFS($Z397:$CV397,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q407))+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,INT($Q407)+1),0)+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,AJ$2+INT($Q407)+1)+(INT($Q407)+1-$Q407)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,AJ$2+INT($Q407)))+$Q408*((-$Q410-INT(-$Q410))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,AJ$2+INT(-$Q410)+1)+(INT(-$Q410)+1+$Q410)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,AJ$2+INT(-$Q410)))))))","v":419062.50000000012},{"$f":"IF(AK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BO:$BO,\">=\"&AK$11,BDCRM!$BO:$BO,\"<=\"&AK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BY:$BY,\">=\"&AK$11,BDCRM!$BY:$BY,\"<=\"&AK$12),($Q405*(IF(AK$2=1,SUMIFS($Z397:$CV397,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q407))+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,INT($Q407)+1),0)+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,AK$2+INT($Q407)+1)+(INT($Q407)+1-$Q407)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,AK$2+INT($Q407)))+$Q408*((-$Q410-INT(-$Q410))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,AK$2+INT(-$Q410)+1)+(INT(-$Q410)+1+$Q410)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,AK$2+INT(-$Q410)))))))","v":512312.50000000006},{"$f":"IF(AL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BO:$BO,\">=\"&AL$11,BDCRM!$BO:$BO,\"<=\"&AL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BY:$BY,\">=\"&AL$11,BDCRM!$BY:$BY,\"<=\"&AL$12),($Q405*(IF(AL$2=1,SUMIFS($Z397:$CV397,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q407))+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,INT($Q407)+1),0)+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,AL$2+INT($Q407)+1)+(INT($Q407)+1-$Q407)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,AL$2+INT($Q407)))+$Q408*((-$Q410-INT(-$Q410))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,AL$2+INT(-$Q410)+1)+(INT(-$Q410)+1+$Q410)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,AL$2+INT(-$Q410)))))))","v":525000},{"$f":"IF(AM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BO:$BO,\">=\"&AM$11,BDCRM!$BO:$BO,\"<=\"&AM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BY:$BY,\">=\"&AM$11,BDCRM!$BY:$BY,\"<=\"&AM$12),($Q405*(IF(AM$2=1,SUMIFS($Z397:$CV397,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q407))+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,INT($Q407)+1),0)+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,AM$2+INT($Q407)+1)+(INT($Q407)+1-$Q407)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,AM$2+INT($Q407)))+$Q408*((-$Q410-INT(-$Q410))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,AM$2+INT(-$Q410)+1)+(INT(-$Q410)+1+$Q410)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,AM$2+INT(-$Q410)))))))","v":538125},{"$f":"IF(AN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BO:$BO,\">=\"&AN$11,BDCRM!$BO:$BO,\"<=\"&AN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BY:$BY,\">=\"&AN$11,BDCRM!$BY:$BY,\"<=\"&AN$12),($Q405*(IF(AN$2=1,SUMIFS($Z397:$CV397,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q407))+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,INT($Q407)+1),0)+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,AN$2+INT($Q407)+1)+(INT($Q407)+1-$Q407)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,AN$2+INT($Q407)))+$Q408*((-$Q410-INT(-$Q410))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,AN$2+INT(-$Q410)+1)+(INT(-$Q410)+1+$Q410)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,AN$2+INT(-$Q410)))))))","v":561028.125},{"$f":"IF(AO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BO:$BO,\">=\"&AO$11,BDCRM!$BO:$BO,\"<=\"&AO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BY:$BY,\">=\"&AO$11,BDCRM!$BY:$BY,\"<=\"&AO$12),($Q405*(IF(AO$2=1,SUMIFS($Z397:$CV397,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q407))+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,INT($Q407)+1),0)+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,AO$2+INT($Q407)+1)+(INT($Q407)+1-$Q407)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,AO$2+INT($Q407)))+$Q408*((-$Q410-INT(-$Q410))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,AO$2+INT(-$Q410)+1)+(INT(-$Q410)+1+$Q410)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,AO$2+INT(-$Q410)))))))","v":866680.625},{"$f":"IF(AP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BO:$BO,\">=\"&AP$11,BDCRM!$BO:$BO,\"<=\"&AP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BY:$BY,\">=\"&AP$11,BDCRM!$BY:$BY,\"<=\"&AP$12),($Q405*(IF(AP$2=1,SUMIFS($Z397:$CV397,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q407))+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,INT($Q407)+1),0)+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,AP$2+INT($Q407)+1)+(INT($Q407)+1-$Q407)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,AP$2+INT($Q407)))+$Q408*((-$Q410-INT(-$Q410))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,AP$2+INT(-$Q410)+1)+(INT(-$Q410)+1+$Q410)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,AP$2+INT(-$Q410)))))))","v":927000},{"$f":"IF(AQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BO:$BO,\">=\"&AQ$11,BDCRM!$BO:$BO,\"<=\"&AQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BY:$BY,\">=\"&AQ$11,BDCRM!$BY:$BY,\"<=\"&AQ$12),($Q405*(IF(AQ$2=1,SUMIFS($Z397:$CV397,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q407))+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,INT($Q407)+1),0)+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,AQ$2+INT($Q407)+1)+(INT($Q407)+1-$Q407)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,AQ$2+INT($Q407)))+$Q408*((-$Q410-INT(-$Q410))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,AQ$2+INT(-$Q410)+1)+(INT(-$Q410)+1+$Q410)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,AQ$2+INT(-$Q410)))))))","v":927000},{"$f":"IF(AR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BO:$BO,\">=\"&AR$11,BDCRM!$BO:$BO,\"<=\"&AR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BY:$BY,\">=\"&AR$11,BDCRM!$BY:$BY,\"<=\"&AR$12),($Q405*(IF(AR$2=1,SUMIFS($Z397:$CV397,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q407))+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,INT($Q407)+1),0)+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,AR$2+INT($Q407)+1)+(INT($Q407)+1-$Q407)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,AR$2+INT($Q407)))+$Q408*((-$Q410-INT(-$Q410))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,AR$2+INT(-$Q410)+1)+(INT(-$Q410)+1+$Q410)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,AR$2+INT(-$Q410)))))))","v":949531.25},{"$f":"IF(AS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BO:$BO,\">=\"&AS$11,BDCRM!$BO:$BO,\"<=\"&AS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BY:$BY,\">=\"&AS$11,BDCRM!$BY:$BY,\"<=\"&AS$12),($Q405*(IF(AS$2=1,SUMIFS($Z397:$CV397,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q407))+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,INT($Q407)+1),0)+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,AS$2+INT($Q407)+1)+(INT($Q407)+1-$Q407)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,AS$2+INT($Q407)))+$Q408*((-$Q410-INT(-$Q410))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,AS$2+INT(-$Q410)+1)+(INT(-$Q410)+1+$Q410)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,AS$2+INT(-$Q410)))))))","v":1060256.2500000002},{"$f":"IF(AT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BO:$BO,\">=\"&AT$11,BDCRM!$BO:$BO,\"<=\"&AT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BY:$BY,\">=\"&AT$11,BDCRM!$BY:$BY,\"<=\"&AT$12),($Q405*(IF(AT$2=1,SUMIFS($Z397:$CV397,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q407))+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,INT($Q407)+1),0)+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,AT$2+INT($Q407)+1)+(INT($Q407)+1-$Q407)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,AT$2+INT($Q407)))+$Q408*((-$Q410-INT(-$Q410))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,AT$2+INT(-$Q410)+1)+(INT(-$Q410)+1+$Q410)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,AT$2+INT(-$Q410)))))))","v":1081500.0000000002},{"$f":"IF(AU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BO:$BO,\">=\"&AU$11,BDCRM!$BO:$BO,\"<=\"&AU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BY:$BY,\">=\"&AU$11,BDCRM!$BY:$BY,\"<=\"&AU$12),($Q405*(IF(AU$2=1,SUMIFS($Z397:$CV397,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q407))+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,INT($Q407)+1),0)+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,AU$2+INT($Q407)+1)+(INT($Q407)+1-$Q407)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,AU$2+INT($Q407)))+$Q408*((-$Q410-INT(-$Q410))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,AU$2+INT(-$Q410)+1)+(INT(-$Q410)+1+$Q410)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,AU$2+INT(-$Q410)))))))","v":1081500.0000000002},{"$f":"IF(AV$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AV$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BO:$BO,\">=\"&AV$11,BDCRM!$BO:$BO,\"<=\"&AV$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BY:$BY,\">=\"&AV$11,BDCRM!$BY:$BY,\"<=\"&AV$12),($Q405*(IF(AV$2=1,SUMIFS($Z397:$CV397,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q407))+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,INT($Q407)+1),0)+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,AV$2+INT($Q407)+1)+(INT($Q407)+1-$Q407)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,AV$2+INT($Q407)))+$Q408*((-$Q410-INT(-$Q410))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,AV$2+INT(-$Q410)+1)+(INT(-$Q410)+1+$Q410)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,AV$2+INT(-$Q410)))))))","v":1418664.0625},{"$f":"IF(AW$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AW$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BO:$BO,\">=\"&AW$11,BDCRM!$BO:$BO,\"<=\"&AW$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BY:$BY,\">=\"&AW$11,BDCRM!$BY:$BY,\"<=\"&AW$12),($Q405*(IF(AW$2=1,SUMIFS($Z397:$CV397,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q407))+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,INT($Q407)+1),0)+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,AW$2+INT($Q407)+1)+(INT($Q407)+1-$Q407)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,AW$2+INT($Q407)))+$Q408*((-$Q410-INT(-$Q410))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,AW$2+INT(-$Q410)+1)+(INT(-$Q410)+1+$Q410)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,AW$2+INT(-$Q410)))))))","v":1638182.8125},{"$f":"IF(AX$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AX$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BO:$BO,\">=\"&AX$11,BDCRM!$BO:$BO,\"<=\"&AX$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BY:$BY,\">=\"&AX$11,BDCRM!$BY:$BY,\"<=\"&AX$12),($Q405*(IF(AX$2=1,SUMIFS($Z397:$CV397,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q407))+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,INT($Q407)+1),0)+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,AX$2+INT($Q407)+1)+(INT($Q407)+1-$Q407)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,AX$2+INT($Q407)))+$Q408*((-$Q410-INT(-$Q410))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,AX$2+INT(-$Q410)+1)+(INT(-$Q410)+1+$Q410)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,AX$2+INT(-$Q410)))))))","v":1668600},{"$f":"IF(AY$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AY$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BO:$BO,\">=\"&AY$11,BDCRM!$BO:$BO,\"<=\"&AY$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BY:$BY,\">=\"&AY$11,BDCRM!$BY:$BY,\"<=\"&AY$12),($Q405*(IF(AY$2=1,SUMIFS($Z397:$CV397,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q407))+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,INT($Q407)+1),0)+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,AY$2+INT($Q407)+1)+(INT($Q407)+1-$Q407)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,AY$2+INT($Q407)))+$Q408*((-$Q410-INT(-$Q410))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,AY$2+INT(-$Q410)+1)+(INT(-$Q410)+1+$Q410)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,AY$2+INT(-$Q410)))))))","v":1710315},{"$f":"IF(AZ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AZ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BO:$BO,\">=\"&AZ$11,BDCRM!$BO:$BO,\"<=\"&AZ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BY:$BY,\">=\"&AZ$11,BDCRM!$BY:$BY,\"<=\"&AZ$12),($Q405*(IF(AZ$2=1,SUMIFS($Z397:$CV397,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q407))+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,INT($Q407)+1),0)+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,AZ$2+INT($Q407)+1)+(INT($Q407)+1-$Q407)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,AZ$2+INT($Q407)))+$Q408*((-$Q410-INT(-$Q410))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,AZ$2+INT(-$Q410)+1)+(INT(-$Q410)+1+$Q410)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,AZ$2+INT(-$Q410)))))))","v":1732085.015625},{"$f":"IF(BA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BO:$BO,\">=\"&BA$11,BDCRM!$BO:$BO,\"<=\"&BA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BY:$BY,\">=\"&BA$11,BDCRM!$BY:$BY,\"<=\"&BA$12),($Q405*(IF(BA$2=1,SUMIFS($Z397:$CV397,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q407))+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,INT($Q407)+1),0)+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,BA$2+INT($Q407)+1)+(INT($Q407)+1-$Q407)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,BA$2+INT($Q407)))+$Q408*((-$Q410-INT(-$Q410))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,BA$2+INT(-$Q410)+1)+(INT(-$Q410)+1+$Q410)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,BA$2+INT(-$Q410)))))))","v":1900370.2781250002},{"$f":"IF(BB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BO:$BO,\">=\"&BB$11,BDCRM!$BO:$BO,\"<=\"&BB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BY:$BY,\">=\"&BB$11,BDCRM!$BY:$BY,\"<=\"&BB$12),($Q405*(IF(BB$2=1,SUMIFS($Z397:$CV397,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q407))+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,INT($Q407)+1),0)+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,BB$2+INT($Q407)+1)+(INT($Q407)+1-$Q407)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,BB$2+INT($Q407)))+$Q408*((-$Q410-INT(-$Q410))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,BB$2+INT(-$Q410)+1)+(INT(-$Q410)+1+$Q410)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,BB$2+INT(-$Q410)))))))","v":2202030.5625000005},{"$f":"IF(BC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BO:$BO,\">=\"&BC$11,BDCRM!$BO:$BO,\"<=\"&BC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BY:$BY,\">=\"&BC$11,BDCRM!$BY:$BY,\"<=\"&BC$12),($Q405*(IF(BC$2=1,SUMIFS($Z397:$CV397,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q407))+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,INT($Q407)+1),0)+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,BC$2+INT($Q407)+1)+(INT($Q407)+1-$Q407)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,BC$2+INT($Q407)))+$Q408*((-$Q410-INT(-$Q410))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,BC$2+INT(-$Q410)+1)+(INT(-$Q410)+1+$Q410)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,BC$2+INT(-$Q410)))))))","v":2255738.6250000005},{"$f":"IF(BD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BO:$BO,\">=\"&BD$11,BDCRM!$BO:$BO,\"<=\"&BD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BY:$BY,\">=\"&BD$11,BDCRM!$BY:$BY,\"<=\"&BD$12),($Q405*(IF(BD$2=1,SUMIFS($Z397:$CV397,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q407))+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,INT($Q407)+1),0)+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,BD$2+INT($Q407)+1)+(INT($Q407)+1-$Q407)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,BD$2+INT($Q407)))+$Q408*((-$Q410-INT(-$Q410))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,BD$2+INT(-$Q410)+1)+(INT(-$Q410)+1+$Q410)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,BD$2+INT(-$Q410)))))))","v":2470405.109375},{"$f":"IF(BE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BO:$BO,\">=\"&BE$11,BDCRM!$BO:$BO,\"<=\"&BE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BY:$BY,\">=\"&BE$11,BDCRM!$BY:$BY,\"<=\"&BE$12),($Q405*(IF(BE$2=1,SUMIFS($Z397:$CV397,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q407))+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,INT($Q407)+1),0)+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,BE$2+INT($Q407)+1)+(INT($Q407)+1-$Q407)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,BE$2+INT($Q407)))+$Q408*((-$Q410-INT(-$Q410))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,BE$2+INT(-$Q410)+1)+(INT(-$Q410)+1+$Q410)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,BE$2+INT(-$Q410)))))))","v":2739608.484375},{"$f":"IF(BF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BO:$BO,\">=\"&BF$11,BDCRM!$BO:$BO,\"<=\"&BF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BY:$BY,\">=\"&BF$11,BDCRM!$BY:$BY,\"<=\"&BF$12),($Q405*(IF(BF$2=1,SUMIFS($Z397:$CV397,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q407))+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,INT($Q407)+1),0)+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,BF$2+INT($Q407)+1)+(INT($Q407)+1-$Q407)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,BF$2+INT($Q407)))+$Q408*((-$Q410-INT(-$Q410))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,BF$2+INT(-$Q410)+1)+(INT(-$Q410)+1+$Q410)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,BF$2+INT(-$Q410)))))))","v":2784862.5},{"$f":"IF(BG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BO:$BO,\">=\"&BG$11,BDCRM!$BO:$BO,\"<=\"&BG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BY:$BY,\">=\"&BG$11,BDCRM!$BY:$BY,\"<=\"&BG$12),($Q405*(IF(BG$2=1,SUMIFS($Z397:$CV397,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q407))+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,INT($Q407)+1),0)+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,BG$2+INT($Q407)+1)+(INT($Q407)+1-$Q407)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,BG$2+INT($Q407)))+$Q408*((-$Q410-INT(-$Q410))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,BG$2+INT(-$Q410)+1)+(INT(-$Q410)+1+$Q410)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,BG$2+INT(-$Q410)))))))","v":2784862.5},{"$f":"IF(BH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BO:$BO,\">=\"&BH$11,BDCRM!$BO:$BO,\"<=\"&BH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BY:$BY,\">=\"&BH$11,BDCRM!$BY:$BY,\"<=\"&BH$12),($Q405*(IF(BH$2=1,SUMIFS($Z397:$CV397,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q407))+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,INT($Q407)+1),0)+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,BH$2+INT($Q407)+1)+(INT($Q407)+1-$Q407)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,BH$2+INT($Q407)))+$Q408*((-$Q410-INT(-$Q410))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,BH$2+INT(-$Q410)+1)+(INT(-$Q410)+1+$Q410)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,BH$2+INT(-$Q410)))))))","v":2784862.5},{"$f":"IF(BI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BO:$BO,\">=\"&BI$11,BDCRM!$BO:$BO,\"<=\"&BI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BY:$BY,\">=\"&BI$11,BDCRM!$BY:$BY,\"<=\"&BI$12),($Q405*(IF(BI$2=1,SUMIFS($Z397:$CV397,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q407))+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,INT($Q407)+1),0)+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,BI$2+INT($Q407)+1)+(INT($Q407)+1-$Q407)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,BI$2+INT($Q407)))+$Q408*((-$Q410-INT(-$Q410))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,BI$2+INT(-$Q410)+1)+(INT(-$Q410)+1+$Q410)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,BI$2+INT(-$Q410)))))))","v":3016934.375},{"$f":"IF(BJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BO:$BO,\">=\"&BJ$11,BDCRM!$BO:$BO,\"<=\"&BJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BY:$BY,\">=\"&BJ$11,BDCRM!$BY:$BY,\"<=\"&BJ$12),($Q405*(IF(BJ$2=1,SUMIFS($Z397:$CV397,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q407))+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,INT($Q407)+1),0)+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,BJ$2+INT($Q407)+1)+(INT($Q407)+1-$Q407)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,BJ$2+INT($Q407)))+$Q408*((-$Q410-INT(-$Q410))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,BJ$2+INT(-$Q410)+1)+(INT(-$Q410)+1+$Q410)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,BJ$2+INT(-$Q410)))))))","v":3398858.375},{"$f":"IF(BK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BO:$BO,\">=\"&BK$11,BDCRM!$BO:$BO,\"<=\"&BK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BY:$BY,\">=\"&BK$11,BDCRM!$BY:$BY,\"<=\"&BK$12),($Q405*(IF(BK$2=1,SUMIFS($Z397:$CV397,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q407))+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,INT($Q407)+1),0)+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,BK$2+INT($Q407)+1)+(INT($Q407)+1-$Q407)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,BK$2+INT($Q407)))+$Q408*((-$Q410-INT(-$Q410))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,BK$2+INT(-$Q410)+1)+(INT(-$Q410)+1+$Q410)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,BK$2+INT(-$Q410)))))))","v":3552609.3075000001},{"$f":"IF(BL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BO:$BO,\">=\"&BL$11,BDCRM!$BO:$BO,\"<=\"&BL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BY:$BY,\">=\"&BL$11,BDCRM!$BY:$BY,\"<=\"&BL$12),($Q405*(IF(BL$2=1,SUMIFS($Z397:$CV397,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q407))+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,INT($Q407)+1),0)+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,BL$2+INT($Q407)+1)+(INT($Q407)+1-$Q407)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,BL$2+INT($Q407)))+$Q408*((-$Q410-INT(-$Q410))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,BL$2+INT(-$Q410)+1)+(INT(-$Q410)+1+$Q410)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,BL$2+INT(-$Q410)))))))","v":3877951.5321250008},{"$f":"IF(BM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BO:$BO,\">=\"&BM$11,BDCRM!$BO:$BO,\"<=\"&BM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BY:$BY,\">=\"&BM$11,BDCRM!$BY:$BY,\"<=\"&BM$12),($Q405*(IF(BM$2=1,SUMIFS($Z397:$CV397,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q407))+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,INT($Q407)+1),0)+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,BM$2+INT($Q407)+1)+(INT($Q407)+1-$Q407)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,BM$2+INT($Q407)))+$Q408*((-$Q410-INT(-$Q410))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,BM$2+INT(-$Q410)+1)+(INT(-$Q410)+1+$Q410)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,BM$2+INT(-$Q410)))))))","v":4262591.436125},{"$f":"IF(BN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BO:$BO,\">=\"&BN$11,BDCRM!$BO:$BO,\"<=\"&BN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BY:$BY,\">=\"&BN$11,BDCRM!$BY:$BY,\"<=\"&BN$12),($Q405*(IF(BN$2=1,SUMIFS($Z397:$CV397,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q407))+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,INT($Q407)+1),0)+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,BN$2+INT($Q407)+1)+(INT($Q407)+1-$Q407)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,BN$2+INT($Q407)))+$Q408*((-$Q410-INT(-$Q410))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,BN$2+INT(-$Q410)+1)+(INT(-$Q410)+1+$Q410)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,BN$2+INT(-$Q410)))))))","v":4327198.92},{"$f":"IF(BO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BO:$BO,\">=\"&BO$11,BDCRM!$BO:$BO,\"<=\"&BO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BY:$BY,\">=\"&BO$11,BDCRM!$BY:$BY,\"<=\"&BO$12),($Q405*(IF(BO$2=1,SUMIFS($Z397:$CV397,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q407))+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,INT($Q407)+1),0)+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,BO$2+INT($Q407)+1)+(INT($Q407)+1-$Q407)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,BO$2+INT($Q407)))+$Q408*((-$Q410-INT(-$Q410))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,BO$2+INT(-$Q410)+1)+(INT(-$Q410)+1+$Q410)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,BO$2+INT(-$Q410)))))))","v":4327198.92},{"$f":"IF(BP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BO:$BO,\">=\"&BP$11,BDCRM!$BO:$BO,\"<=\"&BP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BY:$BY,\">=\"&BP$11,BDCRM!$BY:$BY,\"<=\"&BP$12),($Q405*(IF(BP$2=1,SUMIFS($Z397:$CV397,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q407))+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,INT($Q407)+1),0)+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,BP$2+INT($Q407)+1)+(INT($Q407)+1-$Q407)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,BP$2+INT($Q407)))+$Q408*((-$Q410-INT(-$Q410))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,BP$2+INT(-$Q410)+1)+(INT(-$Q410)+1+$Q410)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,BP$2+INT(-$Q410)))))))","v":4327198.92},{"$f":"IF(BQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BO:$BO,\">=\"&BQ$11,BDCRM!$BO:$BO,\"<=\"&BQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BY:$BY,\">=\"&BQ$11,BDCRM!$BY:$BY,\"<=\"&BQ$12),($Q405*(IF(BQ$2=1,SUMIFS($Z397:$CV397,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q407))+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,INT($Q407)+1),0)+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,BQ$2+INT($Q407)+1)+(INT($Q407)+1-$Q407)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,BQ$2+INT($Q407)))+$Q408*((-$Q410-INT(-$Q410))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,BQ$2+INT(-$Q410)+1)+(INT(-$Q410)+1+$Q410)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,BQ$2+INT(-$Q410)))))))","v":4627698.8450000007},{"$f":"IF(BR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BO:$BO,\">=\"&BR$11,BDCRM!$BO:$BO,\"<=\"&BR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BY:$BY,\">=\"&BR$11,BDCRM!$BY:$BY,\"<=\"&BR$12),($Q405*(IF(BR$2=1,SUMIFS($Z397:$CV397,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q407))+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,INT($Q407)+1),0)+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,BR$2+INT($Q407)+1)+(INT($Q407)+1-$Q407)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,BR$2+INT($Q407)))+$Q408*((-$Q410-INT(-$Q410))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,BR$2+INT(-$Q410)+1)+(INT(-$Q410)+1+$Q410)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,BR$2+INT(-$Q410)))))))","v":4687798.83},{"$f":"IF(BS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BO:$BO,\">=\"&BS$11,BDCRM!$BO:$BO,\"<=\"&BS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BY:$BY,\">=\"&BS$11,BDCRM!$BY:$BY,\"<=\"&BS$12),($Q405*(IF(BS$2=1,SUMIFS($Z397:$CV397,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q407))+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,INT($Q407)+1),0)+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,BS$2+INT($Q407)+1)+(INT($Q407)+1-$Q407)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,BS$2+INT($Q407)))+$Q408*((-$Q410-INT(-$Q410))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,BS$2+INT(-$Q410)+1)+(INT(-$Q410)+1+$Q410)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,BS$2+INT(-$Q410)))))))","v":4687798.83},{"$f":"IF(BT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BO:$BO,\">=\"&BT$11,BDCRM!$BO:$BO,\"<=\"&BT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BY:$BY,\">=\"&BT$11,BDCRM!$BY:$BY,\"<=\"&BT$12),($Q405*(IF(BT$2=1,SUMIFS($Z397:$CV397,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q407))+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,INT($Q407)+1),0)+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,BT$2+INT($Q407)+1)+(INT($Q407)+1-$Q407)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,BT$2+INT($Q407)))+$Q408*((-$Q410-INT(-$Q410))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,BT$2+INT(-$Q410)+1)+(INT(-$Q410)+1+$Q410)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,BT$2+INT(-$Q410)))))))","v":5511100.329062501},{"$f":"IF(BU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BO:$BO,\">=\"&BU$11,BDCRM!$BO:$BO,\"<=\"&BU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BY:$BY,\">=\"&BU$11,BDCRM!$BY:$BY,\"<=\"&BU$12),($Q405*(IF(BU$2=1,SUMIFS($Z397:$CV397,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q407))+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,INT($Q407)+1),0)+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,BU$2+INT($Q407)+1)+(INT($Q407)+1-$Q407)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,BU$2+INT($Q407)))+$Q408*((-$Q410-INT(-$Q410))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,BU$2+INT(-$Q410)+1)+(INT(-$Q410)+1+$Q410)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,BU$2+INT(-$Q410)))))))","v":6109095.1798125003},{"$f":"IF(BV$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BV$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BO:$BO,\">=\"&BV$11,BDCRM!$BO:$BO,\"<=\"&BV$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BY:$BY,\">=\"&BV$11,BDCRM!$BY:$BY,\"<=\"&BV$12),($Q405*(IF(BV$2=1,SUMIFS($Z397:$CV397,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q407))+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,INT($Q407)+1),0)+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,BV$2+INT($Q407)+1)+(INT($Q407)+1-$Q407)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,BV$2+INT($Q407)))+$Q408*((-$Q410-INT(-$Q410))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,BV$2+INT(-$Q410)+1)+(INT(-$Q410)+1+$Q410)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,BV$2+INT(-$Q410)))))))","v":6195762.0899999999},{"$f":"IF(BW$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BW$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BO:$BO,\">=\"&BW$11,BDCRM!$BO:$BO,\"<=\"&BW$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BY:$BY,\">=\"&BW$11,BDCRM!$BY:$BY,\"<=\"&BW$12),($Q405*(IF(BW$2=1,SUMIFS($Z397:$CV397,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q407))+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,INT($Q407)+1),0)+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,BW$2+INT($Q407)+1)+(INT($Q407)+1-$Q407)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,BW$2+INT($Q407)))+$Q408*((-$Q410-INT(-$Q410))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,BW$2+INT(-$Q410)+1)+(INT(-$Q410)+1+$Q410)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,BW$2+INT(-$Q410)))))))","v":6350656.1422499996},{"$f":"IF(BX$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BX$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BO:$BO,\">=\"&BX$11,BDCRM!$BO:$BO,\"<=\"&BX$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BY:$BY,\">=\"&BX$11,BDCRM!$BY:$BY,\"<=\"&BX$12),($Q405*(IF(BX$2=1,SUMIFS($Z397:$CV397,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q407))+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,INT($Q407)+1),0)+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,BX$2+INT($Q407)+1)+(INT($Q407)+1-$Q407)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,BX$2+INT($Q407)))+$Q408*((-$Q410-INT(-$Q410))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,BX$2+INT(-$Q410)+1)+(INT(-$Q410)+1+$Q410)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,BX$2+INT(-$Q410)))))))","v":6381634.9527000003},{"$f":"IF(BY$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BY$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BO:$BO,\">=\"&BY$11,BDCRM!$BO:$BO,\"<=\"&BY$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BY:$BY,\">=\"&BY$11,BDCRM!$BY:$BY,\"<=\"&BY$12),($Q405*(IF(BY$2=1,SUMIFS($Z397:$CV397,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q407))+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,INT($Q407)+1),0)+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,BY$2+INT($Q407)+1)+(INT($Q407)+1-$Q407)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,BY$2+INT($Q407)))+$Q408*((-$Q410-INT(-$Q410))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,BY$2+INT(-$Q410)+1)+(INT(-$Q410)+1+$Q410)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,BY$2+INT(-$Q410)))))))","v":6761494.1760750003},{"$f":"IF(BZ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BZ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BO:$BO,\">=\"&BZ$11,BDCRM!$BO:$BO,\"<=\"&BZ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BY:$BY,\">=\"&BZ$11,BDCRM!$BY:$BY,\"<=\"&BZ$12),($Q405*(IF(BZ$2=1,SUMIFS($Z397:$CV397,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q407))+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,INT($Q407)+1),0)+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,BZ$2+INT($Q407)+1)+(INT($Q407)+1-$Q407)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,BZ$2+INT($Q407)))+$Q408*((-$Q410-INT(-$Q410))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,BZ$2+INT(-$Q410)+1)+(INT(-$Q410)+1+$Q410)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,BZ$2+INT(-$Q410)))))))","v":6837466.0207500011},{"$f":"IF(CA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BO:$BO,\">=\"&CA$11,BDCRM!$BO:$BO,\"<=\"&CA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BY:$BY,\">=\"&CA$11,BDCRM!$BY:$BY,\"<=\"&CA$12),($Q405*(IF(CA$2=1,SUMIFS($Z397:$CV397,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q407))+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,INT($Q407)+1),0)+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,CA$2+INT($Q407)+1)+(INT($Q407)+1-$Q407)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,CA$2+INT($Q407)))+$Q408*((-$Q410-INT(-$Q410))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,CA$2+INT(-$Q410)+1)+(INT(-$Q410)+1+$Q410)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,CA$2+INT(-$Q410)))))))","v":6837466.0207500011},{"$f":"IF(CB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BO:$BO,\">=\"&CB$11,BDCRM!$BO:$BO,\"<=\"&CB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BY:$BY,\">=\"&CB$11,BDCRM!$BY:$BY,\"<=\"&CB$12),($Q405*(IF(CB$2=1,SUMIFS($Z397:$CV397,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q407))+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,INT($Q407)+1),0)+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,CB$2+INT($Q407)+1)+(INT($Q407)+1-$Q407)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,CB$2+INT($Q407)))+$Q408*((-$Q410-INT(-$Q410))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,CB$2+INT(-$Q410)+1)+(INT(-$Q410)+1+$Q410)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,CB$2+INT(-$Q410)))))))","v":6837466.0207500011},{"$f":"IF(CC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BO:$BO,\">=\"&CC$11,BDCRM!$BO:$BO,\"<=\"&CC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BY:$BY,\">=\"&CC$11,BDCRM!$BY:$BY,\"<=\"&CC$12),($Q405*(IF(CC$2=1,SUMIFS($Z397:$CV397,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q407))+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,INT($Q407)+1),0)+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,CC$2+INT($Q407)+1)+(INT($Q407)+1-$Q407)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,CC$2+INT($Q407)))+$Q408*((-$Q410-INT(-$Q410))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,CC$2+INT(-$Q410)+1)+(INT(-$Q410)+1+$Q410)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,CC$2+INT(-$Q410)))))))","v":7892630.5301249996},{"$f":"IF(CD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BO:$BO,\">=\"&CD$11,BDCRM!$BO:$BO,\"<=\"&CD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BY:$BY,\">=\"&CD$11,BDCRM!$BY:$BY,\"<=\"&CD$12),($Q405*(IF(CD$2=1,SUMIFS($Z397:$CV397,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q407))+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,INT($Q407)+1),0)+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,CD$2+INT($Q407)+1)+(INT($Q407)+1-$Q407)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,CD$2+INT($Q407)))+$Q408*((-$Q410-INT(-$Q410))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,CD$2+INT(-$Q410)+1)+(INT(-$Q410)+1+$Q410)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,CD$2+INT(-$Q410)))))))","v":8103663.4319999991},{"$f":"IF(CE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BO:$BO,\">=\"&CE$11,BDCRM!$BO:$BO,\"<=\"&CE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BY:$BY,\">=\"&CE$11,BDCRM!$BY:$BY,\"<=\"&CE$12),($Q405*(IF(CE$2=1,SUMIFS($Z397:$CV397,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q407))+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,INT($Q407)+1),0)+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,CE$2+INT($Q407)+1)+(INT($Q407)+1-$Q407)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,CE$2+INT($Q407)))+$Q408*((-$Q410-INT(-$Q410))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,CE$2+INT(-$Q410)+1)+(INT(-$Q410)+1+$Q410)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,CE$2+INT(-$Q410)))))))","v":8103663.4319999991},{"$f":"IF(CF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BO:$BO,\">=\"&CF$11,BDCRM!$BO:$BO,\"<=\"&CF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BY:$BY,\">=\"&CF$11,BDCRM!$BY:$BY,\"<=\"&CF$12),($Q405*(IF(CF$2=1,SUMIFS($Z397:$CV397,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q407))+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,INT($Q407)+1),0)+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,CF$2+INT($Q407)+1)+(INT($Q407)+1-$Q407)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,CF$2+INT($Q407)))+$Q408*((-$Q410-INT(-$Q410))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,CF$2+INT(-$Q410)+1)+(INT(-$Q410)+1+$Q410)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,CF$2+INT(-$Q410)))))))","v":8103663.4319999991},{"$f":"IF(CG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BO:$BO,\">=\"&CG$11,BDCRM!$BO:$BO,\"<=\"&CG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BY:$BY,\">=\"&CG$11,BDCRM!$BY:$BY,\"<=\"&CG$12),($Q405*(IF(CG$2=1,SUMIFS($Z397:$CV397,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q407))+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,INT($Q407)+1),0)+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,CG$2+INT($Q407)+1)+(INT($Q407)+1-$Q407)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,CG$2+INT($Q407)))+$Q408*((-$Q410-INT(-$Q410))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,CG$2+INT(-$Q410)+1)+(INT(-$Q410)+1+$Q410)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,CG$2+INT(-$Q410)))))))","v":8103663.4319999991},{"$f":"IF(CH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BO:$BO,\">=\"&CH$11,BDCRM!$BO:$BO,\"<=\"&CH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BY:$BY,\">=\"&CH$11,BDCRM!$BY:$BY,\"<=\"&CH$12),($Q405*(IF(CH$2=1,SUMIFS($Z397:$CV397,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q407))+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,INT($Q407)+1),0)+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,CH$2+INT($Q407)+1)+(INT($Q407)+1-$Q407)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,CH$2+INT($Q407)))+$Q408*((-$Q410-INT(-$Q410))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,CH$2+INT(-$Q410)+1)+(INT(-$Q410)+1+$Q410)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,CH$2+INT(-$Q410)))))))","v":8103663.4319999991},{"$f":"IF(CI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BO:$BO,\">=\"&CI$11,BDCRM!$BO:$BO,\"<=\"&CI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BY:$BY,\">=\"&CI$11,BDCRM!$BY:$BY,\"<=\"&CI$12),($Q405*(IF(CI$2=1,SUMIFS($Z397:$CV397,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q407))+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,INT($Q407)+1),0)+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,CI$2+INT($Q407)+1)+(INT($Q407)+1-$Q407)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,CI$2+INT($Q407)))+$Q408*((-$Q410-INT(-$Q410))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,CI$2+INT(-$Q410)+1)+(INT(-$Q410)+1+$Q410)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,CI$2+INT(-$Q410)))))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BO:$BO,\">=\"&CJ$11,BDCRM!$BO:$BO,\"<=\"&CJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BY:$BY,\">=\"&CJ$11,BDCRM!$BY:$BY,\"<=\"&CJ$12),($Q405*(IF(CJ$2=1,SUMIFS($Z397:$CV397,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q407))+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,INT($Q407)+1),0)+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,CJ$2+INT($Q407)+1)+(INT($Q407)+1-$Q407)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,CJ$2+INT($Q407)))+$Q408*((-$Q410-INT(-$Q410))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,CJ$2+INT(-$Q410)+1)+(INT(-$Q410)+1+$Q410)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,CJ$2+INT(-$Q410)))))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BO:$BO,\">=\"&CK$11,BDCRM!$BO:$BO,\"<=\"&CK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BY:$BY,\">=\"&CK$11,BDCRM!$BY:$BY,\"<=\"&CK$12),($Q405*(IF(CK$2=1,SUMIFS($Z397:$CV397,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q407))+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,INT($Q407)+1),0)+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,CK$2+INT($Q407)+1)+(INT($Q407)+1-$Q407)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,CK$2+INT($Q407)))+$Q408*((-$Q410-INT(-$Q410))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,CK$2+INT(-$Q410)+1)+(INT(-$Q410)+1+$Q410)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,CK$2+INT(-$Q410)))))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BO:$BO,\">=\"&CL$11,BDCRM!$BO:$BO,\"<=\"&CL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BY:$BY,\">=\"&CL$11,BDCRM!$BY:$BY,\"<=\"&CL$12),($Q405*(IF(CL$2=1,SUMIFS($Z397:$CV397,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q407))+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,INT($Q407)+1),0)+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,CL$2+INT($Q407)+1)+(INT($Q407)+1-$Q407)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,CL$2+INT($Q407)))+$Q408*((-$Q410-INT(-$Q410))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,CL$2+INT(-$Q410)+1)+(INT(-$Q410)+1+$Q410)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,CL$2+INT(-$Q410)))))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BO:$BO,\">=\"&CM$11,BDCRM!$BO:$BO,\"<=\"&CM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BY:$BY,\">=\"&CM$11,BDCRM!$BY:$BY,\"<=\"&CM$12),($Q405*(IF(CM$2=1,SUMIFS($Z397:$CV397,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q407))+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,INT($Q407)+1),0)+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,CM$2+INT($Q407)+1)+(INT($Q407)+1-$Q407)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,CM$2+INT($Q407)))+$Q408*((-$Q410-INT(-$Q410))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,CM$2+INT(-$Q410)+1)+(INT(-$Q410)+1+$Q410)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,CM$2+INT(-$Q410)))))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BO:$BO,\">=\"&CN$11,BDCRM!$BO:$BO,\"<=\"&CN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BY:$BY,\">=\"&CN$11,BDCRM!$BY:$BY,\"<=\"&CN$12),($Q405*(IF(CN$2=1,SUMIFS($Z397:$CV397,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q407))+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,INT($Q407)+1),0)+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,CN$2+INT($Q407)+1)+(INT($Q407)+1-$Q407)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,CN$2+INT($Q407)))+$Q408*((-$Q410-INT(-$Q410))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,CN$2+INT(-$Q410)+1)+(INT(-$Q410)+1+$Q410)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,CN$2+INT(-$Q410)))))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BO:$BO,\">=\"&CO$11,BDCRM!$BO:$BO,\"<=\"&CO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BY:$BY,\">=\"&CO$11,BDCRM!$BY:$BY,\"<=\"&CO$12),($Q405*(IF(CO$2=1,SUMIFS($Z397:$CV397,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q407))+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,INT($Q407)+1),0)+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,CO$2+INT($Q407)+1)+(INT($Q407)+1-$Q407)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,CO$2+INT($Q407)))+$Q408*((-$Q410-INT(-$Q410))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,CO$2+INT(-$Q410)+1)+(INT(-$Q410)+1+$Q410)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,CO$2+INT(-$Q410)))))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BO:$BO,\">=\"&CP$11,BDCRM!$BO:$BO,\"<=\"&CP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BY:$BY,\">=\"&CP$11,BDCRM!$BY:$BY,\"<=\"&CP$12),($Q405*(IF(CP$2=1,SUMIFS($Z397:$CV397,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q407))+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,INT($Q407)+1),0)+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,CP$2+INT($Q407)+1)+(INT($Q407)+1-$Q407)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,CP$2+INT($Q407)))+$Q408*((-$Q410-INT(-$Q410))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,CP$2+INT(-$Q410)+1)+(INT(-$Q410)+1+$Q410)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,CP$2+INT(-$Q410)))))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BO:$BO,\">=\"&CQ$11,BDCRM!$BO:$BO,\"<=\"&CQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BY:$BY,\">=\"&CQ$11,BDCRM!$BY:$BY,\"<=\"&CQ$12),($Q405*(IF(CQ$2=1,SUMIFS($Z397:$CV397,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q407))+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,INT($Q407)+1),0)+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,CQ$2+INT($Q407)+1)+(INT($Q407)+1-$Q407)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,CQ$2+INT($Q407)))+$Q408*((-$Q410-INT(-$Q410))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,CQ$2+INT(-$Q410)+1)+(INT(-$Q410)+1+$Q410)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,CQ$2+INT(-$Q410)))))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BO:$BO,\">=\"&CR$11,BDCRM!$BO:$BO,\"<=\"&CR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BY:$BY,\">=\"&CR$11,BDCRM!$BY:$BY,\"<=\"&CR$12),($Q405*(IF(CR$2=1,SUMIFS($Z397:$CV397,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q407))+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,INT($Q407)+1),0)+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,CR$2+INT($Q407)+1)+(INT($Q407)+1-$Q407)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,CR$2+INT($Q407)))+$Q408*((-$Q410-INT(-$Q410))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,CR$2+INT(-$Q410)+1)+(INT(-$Q410)+1+$Q410)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,CR$2+INT(-$Q410)))))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BO:$BO,\">=\"&CS$11,BDCRM!$BO:$BO,\"<=\"&CS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BY:$BY,\">=\"&CS$11,BDCRM!$BY:$BY,\"<=\"&CS$12),($Q405*(IF(CS$2=1,SUMIFS($Z397:$CV397,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q407))+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,INT($Q407)+1),0)+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,CS$2+INT($Q407)+1)+(INT($Q407)+1-$Q407)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,CS$2+INT($Q407)))+$Q408*((-$Q410-INT(-$Q410))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,CS$2+INT(-$Q410)+1)+(INT(-$Q410)+1+$Q410)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,CS$2+INT(-$Q410)))))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BO:$BO,\">=\"&CT$11,BDCRM!$BO:$BO,\"<=\"&CT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BY:$BY,\">=\"&CT$11,BDCRM!$BY:$BY,\"<=\"&CT$12),($Q405*(IF(CT$2=1,SUMIFS($Z397:$CV397,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q407))+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,INT($Q407)+1),0)+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,CT$2+INT($Q407)+1)+(INT($Q407)+1-$Q407)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,CT$2+INT($Q407)))+$Q408*((-$Q410-INT(-$Q410))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,CT$2+INT(-$Q410)+1)+(INT(-$Q410)+1+$Q410)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,CT$2+INT(-$Q410)))))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BO:$BO,\">=\"&CU$11,BDCRM!$BO:$BO,\"<=\"&CU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H403,BDCRM!$BM:$BM,$Q403,BDCRM!$BY:$BY,\">=\"&CU$11,BDCRM!$BY:$BY,\"<=\"&CU$12),($Q405*(IF(CU$2=1,SUMIFS($Z397:$CV397,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q407))+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,INT($Q407)+1),0)+($Q407-INT($Q407))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,CU$2+INT($Q407)+1)+(INT($Q407)+1-$Q407)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,CU$2+INT($Q407)))+$Q408*((-$Q410-INT(-$Q410))*SUMIFS($Z397:$CV397,$Z$2:$CV$2,CU$2+INT(-$Q410)+1)+(INT(-$Q410)+1+$Q410)*SUMIFS($Z397:$CV397,$Z$2:$CV$2,CU$2+INT(-$Q410)))))))","v":0}]
[{"$f":"ROW()","v":404},null,null,null,null,null,{"$f":"IF($R404=\"^\",IF(COUNTIF(Lists!$13:$13,H404)=1,0,1),0)","v":0},{"$f":"H403","v":"ФОТ производственных рабочих"},{"$f":"Mrkting!$I$132","v":"Задаем через указание % предоплаты и сроков"}]
[{"$f":"ROW()","v":405},null,null,null,null,null,{"$f":"IF($R405=\"^\",IF(COUNTIF(Lists!$13:$13,H405)=1,0,1),0)","v":0},{"$f":"H403","v":"ФОТ производственных рабочих"},{"$f":"I404","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$133","v":"Размер предоплаты"},null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,"M",{"$f":"MAIN!Q637","v":0.5},null,{"$f":"IF(G405<>0,1,IF(OR($Q405=\"\",$Q405=0),0,IF($R405=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H405))),$Q405)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":406},null,null,null,null,null,{"$f":"IF($R406=\"^\",IF(COUNTIF(Lists!$13:$13,H406)=1,0,1),0)","v":0},{"$f":"H403","v":"ФОТ производственных рабочих"},{"$f":"I404","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$134","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$134","v":"кол-во дней"},null,null,"M",{"$f":"MAIN!Q638","v":0},null,{"$f":"IF(G406<>0,1,IF(OR($Q406=\"\",$Q406=0),0,IF($R406=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H406))),$Q406)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":407},null,null,null,null,null,{"$f":"IF($R407=\"^\",IF(COUNTIF(Lists!$13:$13,H407)=1,0,1),0)","v":0},{"$f":"H403","v":"ФОТ производственных рабочих"},{"$f":"I404","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$135","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q406/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G407<>0,1,IF(OR($Q407=\"\",$Q407=0),0,IF($R407=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H407))),$Q407)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q407-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q406/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":408},null,null,null,null,null,{"$f":"IF($R408=\"^\",IF(COUNTIF(Lists!$13:$13,H408)=1,0,1),0)","v":0},{"$f":"H403","v":"ФОТ производственных рабочих"},{"$f":"I404","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$136","v":"Размер доплаты"},null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,null,{"$f":"100%-Q405","v":0.5},null,{"$f":"IF(G408<>0,1,IF(OR($Q408=\"\",$Q408=0),0,IF($R408=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H408))),$Q408)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q408-(100%-Q405))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":409},null,null,null,null,null,{"$f":"IF($R409=\"^\",IF(COUNTIF(Lists!$13:$13,H409)=1,0,1),0)","v":0},{"$f":"H403","v":"ФОТ производственных рабочих"},{"$f":"I404","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$137","v":"Период оборачиваемости доплат (срок)"},null,null,{"$f":"Mrkting!$M$134","v":"кол-во дней"},null,null,"M",{"$f":"MAIN!Q639","v":30},null,{"$f":"IF(G409<>0,1,IF(OR($Q409=\"\",$Q409=0),0,IF($R409=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H409))),$Q409)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":410},null,null,null,null,null,{"$f":"IF($R410=\"^\",IF(COUNTIF(Lists!$13:$13,H410)=1,0,1),0)","v":0},{"$f":"H403","v":"ФОТ производственных рабочих"},{"$f":"I404","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$138","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q409/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0.33333333333333331},null,{"$f":"IF(G410<>0,1,IF(OR($Q410=\"\",$Q410=0),0,IF($R410=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H410))),$Q410)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q410-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q409/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":411}]

{"sheet":"HR","index":11,"n_rows":326,"n_cols":99,"rows_kept":139,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87},{"$f":"COLUMN()","v":88},{"$f":"COLUMN()","v":89},{"$f":"COLUMN()","v":90},{"$f":"COLUMN()","v":91},{"$f":"COLUMN()","v":92},{"$f":"COLUMN()","v":93},{"$f":"COLUMN()","v":94},{"$f":"COLUMN()","v":95},{"$f":"COLUMN()","v":96},{"$f":"COLUMN()","v":97},{"$f":"COLUMN()","v":98},{"$f":"COLUMN()","v":99}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16},{"$f":"MAX($Z2:AP2)+1","v":17},{"$f":"MAX($Z2:AQ2)+1","v":18},{"$f":"MAX($Z2:AR2)+1","v":19},{"$f":"MAX($Z2:AS2)+1","v":20},{"$f":"MAX($Z2:AT2)+1","v":21},{"$f":"MAX($Z2:AU2)+1","v":22},{"$f":"MAX($Z2:AV2)+1","v":23},{"$f":"MAX($Z2:AW2)+1","v":24},{"$f":"MAX($Z2:AX2)+1","v":25},{"$f":"MAX($Z2:AY2)+1","v":26},{"$f":"MAX($Z2:AZ2)+1","v":27},{"$f":"MAX($Z2:BA2)+1","v":28},{"$f":"MAX($Z2:BB2)+1","v":29},{"$f":"MAX($Z2:BC2)+1","v":30},{"$f":"MAX($Z2:BD2)+1","v":31},{"$f":"MAX($Z2:BE2)+1","v":32},{"$f":"MAX($Z2:BF2)+1","v":33},{"$f":"MAX($Z2:BG2)+1","v":34},{"$f":"MAX($Z2:BH2)+1","v":35},{"$f":"MAX($Z2:BI2)+1","v":36},{"$f":"MAX($Z2:BJ2)+1","v":37},{"$f":"MAX($Z2:BK2)+1","v":38},{"$f":"MAX($Z2:BL2)+1","v":39},{"$f":"MAX($Z2:BM2)+1","v":40},{"$f":"MAX($Z2:BN2)+1","v":41},{"$f":"MAX($Z2:BO2)+1","v":42},{"$f":"MAX($Z2:BP2)+1","v":43},{"$f":"MAX($Z2:BQ2)+1","v":44},{"$f":"MAX($Z2:BR2)+1","v":45},{"$f":"MAX($Z2:BS2)+1","v":46},{"$f":"MAX($Z2:BT2)+1","v":47},{"$f":"MAX($Z2:BU2)+1","v":48},{"$f":"MAX($Z2:BV2)+1","v":49},{"$f":"MAX($Z2:BW2)+1","v":50},{"$f":"MAX($Z2:BX2)+1","v":51},{"$f":"MAX($Z2:BY2)+1","v":52},{"$f":"MAX($Z2:BZ2)+1","v":53},{"$f":"MAX($Z2:CA2)+1","v":54},{"$f":"MAX($Z2:CB2)+1","v":55},{"$f":"MAX($Z2:CC2)+1","v":56},{"$f":"MAX($Z2:CD2)+1","v":57},{"$f":"MAX($Z2:CE2)+1","v":58},{"$f":"MAX($Z2:CF2)+1","v":59},{"$f":"MAX($Z2:CG2)+1","v":60},{"$f":"MAX($Z2:CH2)+1","v":61},{"$f":"MAX($Z2:CI2)+1","v":62},{"$f":"MAX($Z2:CJ2)+1","v":63},{"$f":"MAX($Z2:CK2)+1","v":64},{"$f":"MAX($Z2:CL2)+1","v":65},{"$f":"MAX($Z2:CM2)+1","v":66},{"$f":"MAX($Z2:CN2)+1","v":67},{"$f":"MAX($Z2:CO2)+1","v":68},{"$f":"MAX($Z2:CP2)+1","v":69},{"$f":"MAX($Z2:CQ2)+1","v":70},{"$f":"MAX($Z2:CR2)+1","v":71},{"$f":"MAX($Z2:CS2)+1","v":72},{"$f":"MAX($Z2:CT2)+1","v":73}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":1},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ28=\"\",\"\",MAX($Z3:AP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR28=\"\",\"\",MAX($Z3:AQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS28=\"\",\"\",MAX($Z3:AR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT28=\"\",\"\",MAX($Z3:AS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU28=\"\",\"\",MAX($Z3:AT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV28=\"\",\"\",MAX($Z3:AU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW28=\"\",\"\",MAX($Z3:AV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX28=\"\",\"\",MAX($Z3:AW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY28=\"\",\"\",MAX($Z3:AX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ28=\"\",\"\",MAX($Z3:AY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA28=\"\",\"\",MAX($Z3:AZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB28=\"\",\"\",MAX($Z3:BA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC28=\"\",\"\",MAX($Z3:BB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD28=\"\",\"\",MAX($Z3:BC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE28=\"\",\"\",MAX($Z3:BD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF28=\"\",\"\",MAX($Z3:BE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG28=\"\",\"\",MAX($Z3:BF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH28=\"\",\"\",MAX($Z3:BG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI28=\"\",\"\",MAX($Z3:BH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ28=\"\",\"\",MAX($Z3:BI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK28=\"\",\"\",MAX($Z3:BJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL28=\"\",\"\",MAX($Z3:BK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM28=\"\",\"\",MAX($Z3:BL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN28=\"\",\"\",MAX($Z3:BM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO28=\"\",\"\",MAX($Z3:BN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP28=\"\",\"\",MAX($Z3:BO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ28=\"\",\"\",MAX($Z3:BP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR28=\"\",\"\",MAX($Z3:BQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS28=\"\",\"\",MAX($Z3:BR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT28=\"\",\"\",MAX($Z3:BS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU28=\"\",\"\",MAX($Z3:BT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV28=\"\",\"\",MAX($Z3:BU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW28=\"\",\"\",MAX($Z3:BV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX28=\"\",\"\",MAX($Z3:BW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY28=\"\",\"\",MAX($Z3:BX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ28=\"\",\"\",MAX($Z3:BY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA28=\"\",\"\",MAX($Z3:BZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB28=\"\",\"\",MAX($Z3:CA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC28=\"\",\"\",MAX($Z3:CB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD28=\"\",\"\",MAX($Z3:CC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE28=\"\",\"\",MAX($Z3:CD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF28=\"\",\"\",MAX($Z3:CE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG28=\"\",\"\",MAX($Z3:CF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH28=\"\",\"\",MAX($Z3:CG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI28=\"\",\"\",MAX($Z3:CH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ28=\"\",\"\",MAX($Z3:CI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK28=\"\",\"\",MAX($Z3:CJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL28=\"\",\"\",MAX($Z3:CK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM28=\"\",\"\",MAX($Z3:CL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN28=\"\",\"\",MAX($Z3:CM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO28=\"\",\"\",MAX($Z3:CN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP28=\"\",\"\",MAX($Z3:CO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ28=\"\",\"\",MAX($Z3:CP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR28=\"\",\"\",MAX($Z3:CQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS28=\"\",\"\",MAX($Z3:CR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT28=\"\",\"\",MAX($Z3:CS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU28=\"\",\"\",MAX($Z3:CT3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":""},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":1},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":2},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":3},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":4},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":5},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":6},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":7},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":8},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":9},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":10},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":11},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":12},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":13},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":14},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":15},{"$f":"IF(OR(AQ3<>\"\",AQ11=\"\"),\"\",MAX($Z4:AP4)+1)","v":16},{"$f":"IF(OR(AR3<>\"\",AR11=\"\"),\"\",MAX($Z4:AQ4)+1)","v":17},{"$f":"IF(OR(AS3<>\"\",AS11=\"\"),\"\",MAX($Z4:AR4)+1)","v":18},{"$f":"IF(OR(AT3<>\"\",AT11=\"\"),\"\",MAX($Z4:AS4)+1)","v":19},{"$f":"IF(OR(AU3<>\"\",AU11=\"\"),\"\",MAX($Z4:AT4)+1)","v":20},{"$f":"IF(OR(AV3<>\"\",AV11=\"\"),\"\",MAX($Z4:AU4)+1)","v":21},{"$f":"IF(OR(AW3<>\"\",AW11=\"\"),\"\",MAX($Z4:AV4)+1)","v":22},{"$f":"IF(OR(AX3<>\"\",AX11=\"\"),\"\",MAX($Z4:AW4)+1)","v":23},{"$f":"IF(OR(AY3<>\"\",AY11=\"\"),\"\",MAX($Z4:AX4)+1)","v":24},{"$f":"IF(OR(AZ3<>\"\",AZ11=\"\"),\"\",MAX($Z4:AY4)+1)","v":25},{"$f":"IF(OR(BA3<>\"\",BA11=\"\"),\"\",MAX($Z4:AZ4)+1)","v":26},{"$f":"IF(OR(BB3<>\"\",BB11=\"\"),\"\",MAX($Z4:BA4)+1)","v":27},{"$f":"IF(OR(BC3<>\"\",BC11=\"\"),\"\",MAX($Z4:BB4)+1)","v":28},{"$f":"IF(OR(BD3<>\"\",BD11=\"\"),\"\",MAX($Z4:BC4)+1)","v":29},{"$f":"IF(OR(BE3<>\"\",BE11=\"\"),\"\",MAX($Z4:BD4)+1)","v":30},{"$f":"IF(OR(BF3<>\"\",BF11=\"\"),\"\",MAX($Z4:BE4)+1)","v":31},{"$f":"IF(OR(BG3<>\"\",BG11=\"\"),\"\",MAX($Z4:BF4)+1)","v":32},{"$f":"IF(OR(BH3<>\"\",BH11=\"\"),\"\",MAX($Z4:BG4)+1)","v":33},{"$f":"IF(OR(BI3<>\"\",BI11=\"\"),\"\",MAX($Z4:BH4)+1)","v":34},{"$f":"IF(OR(BJ3<>\"\",BJ11=\"\"),\"\",MAX($Z4:BI4)+1)","v":35},{"$f":"IF(OR(BK3<>\"\",BK11=\"\"),\"\",MAX($Z4:BJ4)+1)","v":36},{"$f":"IF(OR(BL3<>\"\",BL11=\"\"),\"\",MAX($Z4:BK4)+1)","v":37},{"$f":"IF(OR(BM3<>\"\",BM11=\"\"),\"\",MAX($Z4:BL4)+1)","v":38},{"$f":"IF(OR(BN3<>\"\",BN11=\"\"),\"\",MAX($Z4:BM4)+1)","v":39},{"$f":"IF(OR(BO3<>\"\",BO11=\"\"),\"\",MAX($Z4:BN4)+1)","v":40},{"$f":"IF(OR(BP3<>\"\",BP11=\"\"),\"\",MAX($Z4:BO4)+1)","v":41},{"$f":"IF(OR(BQ3<>\"\",BQ11=\"\"),\"\",MAX($Z4:BP4)+1)","v":42},{"$f":"IF(OR(BR3<>\"\",BR11=\"\"),\"\",MAX($Z4:BQ4)+1)","v":43},{"$f":"IF(OR(BS3<>\"\",BS11=\"\"),\"\",MAX($Z4:BR4)+1)","v":44},{"$f":"IF(OR(BT3<>\"\",BT11=\"\"),\"\",MAX($Z4:BS4)+1)","v":45},{"$f":"IF(OR(BU3<>\"\",BU11=\"\"),\"\",MAX($Z4:BT4)+1)","v":46},{"$f":"IF(OR(BV3<>\"\",BV11=\"\"),\"\",MAX($Z4:BU4)+1)","v":47},{"$f":"IF(OR(BW3<>\"\",BW11=\"\"),\"\",MAX($Z4:BV4)+1)","v":48},{"$f":"IF(OR(BX3<>\"\",BX11=\"\"),\"\",MAX($Z4:BW4)+1)","v":49},{"$f":"IF(OR(BY3<>\"\",BY11=\"\"),\"\",MAX($Z4:BX4)+1)","v":50},{"$f":"IF(OR(BZ3<>\"\",BZ11=\"\"),\"\",MAX($Z4:BY4)+1)","v":51},{"$f":"IF(OR(CA3<>\"\",CA11=\"\"),\"\",MAX($Z4:BZ4)+1)","v":52},{"$f":"IF(OR(CB3<>\"\",CB11=\"\"),\"\",MAX($Z4:CA4)+1)","v":53},{"$f":"IF(OR(CC3<>\"\",CC11=\"\"),\"\",MAX($Z4:CB4)+1)","v":54},{"$f":"IF(OR(CD3<>\"\",CD11=\"\"),\"\",MAX($Z4:CC4)+1)","v":55},{"$f":"IF(OR(CE3<>\"\",CE11=\"\"),\"\",MAX($Z4:CD4)+1)","v":56},{"$f":"IF(OR(CF3<>\"\",CF11=\"\"),\"\",MAX($Z4:CE4)+1)","v":57},{"$f":"IF(OR(CG3<>\"\",CG11=\"\"),\"\",MAX($Z4:CF4)+1)","v":58},{"$f":"IF(OR(CH3<>\"\",CH11=\"\"),\"\",MAX($Z4:CG4)+1)","v":59},{"$f":"IF(OR(CI3<>\"\",CI11=\"\"),\"\",MAX($Z4:CH4)+1)","v":""},{"$f":"IF(OR(CJ3<>\"\",CJ11=\"\"),\"\",MAX($Z4:CI4)+1)","v":""},{"$f":"IF(OR(CK3<>\"\",CK11=\"\"),\"\",MAX($Z4:CJ4)+1)","v":""},{"$f":"IF(OR(CL3<>\"\",CL11=\"\"),\"\",MAX($Z4:CK4)+1)","v":""},{"$f":"IF(OR(CM3<>\"\",CM11=\"\"),\"\",MAX($Z4:CL4)+1)","v":""},{"$f":"IF(OR(CN3<>\"\",CN11=\"\"),\"\",MAX($Z4:CM4)+1)","v":""},{"$f":"IF(OR(CO3<>\"\",CO11=\"\"),\"\",MAX($Z4:CN4)+1)","v":""},{"$f":"IF(OR(CP3<>\"\",CP11=\"\"),\"\",MAX($Z4:CO4)+1)","v":""},{"$f":"IF(OR(CQ3<>\"\",CQ11=\"\"),\"\",MAX($Z4:CP4)+1)","v":""},{"$f":"IF(OR(CR3<>\"\",CR11=\"\"),\"\",MAX($Z4:CQ4)+1)","v":""},{"$f":"IF(OR(CS3<>\"\",CS11=\"\"),\"\",MAX($Z4:CR4)+1)","v":""},{"$f":"IF(OR(CT3<>\"\",CT11=\"\"),\"\",MAX($Z4:CS4)+1)","v":""},{"$f":"IF(OR(CU3<>\"\",CU11=\"\"),\"\",MAX($Z4:CT4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","",{"$f":"IF(CN11=\"\",\"\",DAY(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":4},7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,"","","","","",{"$f":"IF(CN11=\"\",\"\",MONTH(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$140","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":21},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":21},21,21,22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,30,30,30,31,31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,35,35,35,35,"","","","","",{"$f":"IF(CN11=\"\",\"\",YEAR(CN11)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$141","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":31},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":30},30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,"","","","","",{"$f":"IF(CN12=\"\",\"\",DAY(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$142","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":3},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":6},9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,"","","","","",{"$f":"IF(CN12=\"\",\"\",MONTH(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$143","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":21},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":21},21,21,22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,30,30,30,31,31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,35,35,35,35,"","","","","",{"$f":"IF(CN12=\"\",\"\",YEAR(CN12)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I36\")","v":"HR"},null,null,{"$f":"INDIRECT(\"START!K36\")","v":"Штатное расписание"},null,null,null,null,null,null,null,"все включает НДФЛ",null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2021-01-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2021-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2021-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2021-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2021-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2022-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2022-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ20=\"\",\"\",Periods!AQ20),IF($Q$12=Lists!$U$17,IF(Periods!AQ35=\"\",\"\",Periods!AQ35),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR20=\"\",\"\",Periods!AR20),IF($Q$12=Lists!$U$17,IF(Periods!AR35=\"\",\"\",Periods!AR35),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS20=\"\",\"\",Periods!AS20),IF($Q$12=Lists!$U$17,IF(Periods!AS35=\"\",\"\",Periods!AS35),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT20=\"\",\"\",Periods!AT20),IF($Q$12=Lists!$U$17,IF(Periods!AT35=\"\",\"\",Periods!AT35),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU20=\"\",\"\",Periods!AU20),IF($Q$12=Lists!$U$17,IF(Periods!AU35=\"\",\"\",Periods!AU35),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV20=\"\",\"\",Periods!AV20),IF($Q$12=Lists!$U$17,IF(Periods!AV35=\"\",\"\",Periods!AV35),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW20=\"\",\"\",Periods!AW20),IF($Q$12=Lists!$U$17,IF(Periods!AW35=\"\",\"\",Periods!AW35),\"\"))","v":"2026-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX20=\"\",\"\",Periods!AX20),IF($Q$12=Lists!$U$17,IF(Periods!AX35=\"\",\"\",Periods!AX35),\"\"))","v":"2026-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY20=\"\",\"\",Periods!AY20),IF($Q$12=Lists!$U$17,IF(Periods!AY35=\"\",\"\",Periods!AY35),\"\"))","v":"2027-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ20=\"\",\"\",Periods!AZ20),IF($Q$12=Lists!$U$17,IF(Periods!AZ35=\"\",\"\",Periods!AZ35),\"\"))","v":"2027-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA20=\"\",\"\",Periods!BA20),IF($Q$12=Lists!$U$17,IF(Periods!BA35=\"\",\"\",Periods!BA35),\"\"))","v":"2027-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB20=\"\",\"\",Periods!BB20),IF($Q$12=Lists!$U$17,IF(Periods!BB35=\"\",\"\",Periods!BB35),\"\"))","v":"2027-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC20=\"\",\"\",Periods!BC20),IF($Q$12=Lists!$U$17,IF(Periods!BC35=\"\",\"\",Periods!BC35),\"\"))","v":"2028-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD20=\"\",\"\",Periods!BD20),IF($Q$12=Lists!$U$17,IF(Periods!BD35=\"\",\"\",Periods!BD35),\"\"))","v":"2028-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE20=\"\",\"\",Periods!BE20),IF($Q$12=Lists!$U$17,IF(Periods!BE35=\"\",\"\",Periods!BE35),\"\"))","v":"2028-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF20=\"\",\"\",Periods!BF20),IF($Q$12=Lists!$U$17,IF(Periods!BF35=\"\",\"\",Periods!BF35),\"\"))","v":"2028-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG20=\"\",\"\",Periods!BG20),IF($Q$12=Lists!$U$17,IF(Periods!BG35=\"\",\"\",Periods!BG35),\"\"))","v":"2029-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH20=\"\",\"\",Periods!BH20),IF($Q$12=Lists!$U$17,IF(Periods!BH35=\"\",\"\",Periods!BH35),\"\"))","v":"2029-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI20=\"\",\"\",Periods!BI20),IF($Q$12=Lists!$U$17,IF(Periods!BI35=\"\",\"\",Periods!BI35),\"\"))","v":"2029-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ20=\"\",\"\",Periods!BJ20),IF($Q$12=Lists!$U$17,IF(Periods!BJ35=\"\",\"\",Periods!BJ35),\"\"))","v":"2029-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK20=\"\",\"\",Periods!BK20),IF($Q$12=Lists!$U$17,IF(Periods!BK35=\"\",\"\",Periods!BK35),\"\"))","v":"2030-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL20=\"\",\"\",Periods!BL20),IF($Q$12=Lists!$U$17,IF(Periods!BL35=\"\",\"\",Periods!BL35),\"\"))","v":"2030-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM20=\"\",\"\",Periods!BM20),IF($Q$12=Lists!$U$17,IF(Periods!BM35=\"\",\"\",Periods!BM35),\"\"))","v":"2030-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN20=\"\",\"\",Periods!BN20),IF($Q$12=Lists!$U$17,IF(Periods!BN35=\"\",\"\",Periods!BN35),\"\"))","v":"2030-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO20=\"\",\"\",Periods!BO20),IF($Q$12=Lists!$U$17,IF(Periods!BO35=\"\",\"\",Periods!BO35),\"\"))","v":"2031-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP20=\"\",\"\",Periods!BP20),IF($Q$12=Lists!$U$17,IF(Periods!BP35=\"\",\"\",Periods!BP35),\"\"))","v":"2031-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ20=\"\",\"\",Periods!BQ20),IF($Q$12=Lists!$U$17,IF(Periods!BQ35=\"\",\"\",Periods!BQ35),\"\"))","v":"2031-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR20=\"\",\"\",Periods!BR20),IF($Q$12=Lists!$U$17,IF(Periods!BR35=\"\",\"\",Periods!BR35),\"\"))","v":"2031-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS20=\"\",\"\",Periods!BS20),IF($Q$12=Lists!$U$17,IF(Periods!BS35=\"\",\"\",Periods!BS35),\"\"))","v":"2032-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT20=\"\",\"\",Periods!BT20),IF($Q$12=Lists!$U$17,IF(Periods!BT35=\"\",\"\",Periods!BT35),\"\"))","v":"2032-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU20=\"\",\"\",Periods!BU20),IF($Q$12=Lists!$U$17,IF(Periods!BU35=\"\",\"\",Periods!BU35),\"\"))","v":"2032-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV20=\"\",\"\",Periods!BV20),IF($Q$12=Lists!$U$17,IF(Periods!BV35=\"\",\"\",Periods!BV35),\"\"))","v":"2032-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW20=\"\",\"\",Periods!BW20),IF($Q$12=Lists!$U$17,IF(Periods!BW35=\"\",\"\",Periods!BW35),\"\"))","v":"2033-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX20=\"\",\"\",Periods!BX20),IF($Q$12=Lists!$U$17,IF(Periods!BX35=\"\",\"\",Periods!BX35),\"\"))","v":"2033-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY20=\"\",\"\",Periods!BY20),IF($Q$12=Lists!$U$17,IF(Periods!BY35=\"\",\"\",Periods!BY35),\"\"))","v":"2033-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ20=\"\",\"\",Periods!BZ20),IF($Q$12=Lists!$U$17,IF(Periods!BZ35=\"\",\"\",Periods!BZ35),\"\"))","v":"2033-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA20=\"\",\"\",Periods!CA20),IF($Q$12=Lists!$U$17,IF(Periods!CA35=\"\",\"\",Periods!CA35),\"\"))","v":"2034-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB20=\"\",\"\",Periods!CB20),IF($Q$12=Lists!$U$17,IF(Periods!CB35=\"\",\"\",Periods!CB35),\"\"))","v":"2034-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC20=\"\",\"\",Periods!CC20),IF($Q$12=Lists!$U$17,IF(Periods!CC35=\"\",\"\",Periods!CC35),\"\"))","v":"2034-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD20=\"\",\"\",Periods!CD20),IF($Q$12=Lists!$U$17,IF(Periods!CD35=\"\",\"\",Periods!CD35),\"\"))","v":"2034-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE20=\"\",\"\",Periods!CE20),IF($Q$12=Lists!$U$17,IF(Periods!CE35=\"\",\"\",Periods!CE35),\"\"))","v":"2035-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF20=\"\",\"\",Periods!CF20),IF($Q$12=Lists!$U$17,IF(Periods!CF35=\"\",\"\",Periods!CF35),\"\"))","v":"2035-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG20=\"\",\"\",Periods!CG20),IF($Q$12=Lists!$U$17,IF(Periods!CG35=\"\",\"\",Periods!CG35),\"\"))","v":"2035-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH20=\"\",\"\",Periods!CH20),IF($Q$12=Lists!$U$17,IF(Periods!CH35=\"\",\"\",Periods!CH35),\"\"))","v":"2035-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI20=\"\",\"\",Periods!CI20),IF($Q$12=Lists!$U$17,IF(Periods!CI35=\"\",\"\",Periods!CI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ20=\"\",\"\",Periods!CJ20),IF($Q$12=Lists!$U$17,IF(Periods!CJ35=\"\",\"\",Periods!CJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK20=\"\",\"\",Periods!CK20),IF($Q$12=Lists!$U$17,IF(Periods!CK35=\"\",\"\",Periods!CK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL20=\"\",\"\",Periods!CL20),IF($Q$12=Lists!$U$17,IF(Periods!CL35=\"\",\"\",Periods!CL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM20=\"\",\"\",Periods!CM20),IF($Q$12=Lists!$U$17,IF(Periods!CM35=\"\",\"\",Periods!CM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN20=\"\",\"\",Periods!CN20),IF($Q$12=Lists!$U$17,IF(Periods!CN35=\"\",\"\",Periods!CN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO20=\"\",\"\",Periods!CO20),IF($Q$12=Lists!$U$17,IF(Periods!CO35=\"\",\"\",Periods!CO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP20=\"\",\"\",Periods!CP20),IF($Q$12=Lists!$U$17,IF(Periods!CP35=\"\",\"\",Periods!CP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ20=\"\",\"\",Periods!CQ20),IF($Q$12=Lists!$U$17,IF(Periods!CQ35=\"\",\"\",Periods!CQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR20=\"\",\"\",Periods!CR20),IF($Q$12=Lists!$U$17,IF(Periods!CR35=\"\",\"\",Periods!CR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS20=\"\",\"\",Periods!CS20),IF($Q$12=Lists!$U$17,IF(Periods!CS35=\"\",\"\",Periods!CS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT20=\"\",\"\",Periods!CT20),IF($Q$12=Lists!$U$17,IF(Periods!CT35=\"\",\"\",Periods!CT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU20=\"\",\"\",Periods!CU20),IF($Q$12=Lists!$U$17,IF(Periods!CU35=\"\",\"\",Periods!CU35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"расчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2035-12-31"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2021-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2021-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2021-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2021-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2022-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2022-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":"2022-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":"2022-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":"2023-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":"2023-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":"2023-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":"2023-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":"2024-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":"2024-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":"2024-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":"2024-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ21=\"\",\"\",Periods!AQ21),IF($Q$12=Lists!$U$17,IF(Periods!AQ36=\"\",\"\",Periods!AQ36),\"\"))","v":"2025-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR21=\"\",\"\",Periods!AR21),IF($Q$12=Lists!$U$17,IF(Periods!AR36=\"\",\"\",Periods!AR36),\"\"))","v":"2025-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS21=\"\",\"\",Periods!AS21),IF($Q$12=Lists!$U$17,IF(Periods!AS36=\"\",\"\",Periods!AS36),\"\"))","v":"2025-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT21=\"\",\"\",Periods!AT21),IF($Q$12=Lists!$U$17,IF(Periods!AT36=\"\",\"\",Periods!AT36),\"\"))","v":"2025-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU21=\"\",\"\",Periods!AU21),IF($Q$12=Lists!$U$17,IF(Periods!AU36=\"\",\"\",Periods!AU36),\"\"))","v":"2026-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV21=\"\",\"\",Periods!AV21),IF($Q$12=Lists!$U$17,IF(Periods!AV36=\"\",\"\",Periods!AV36),\"\"))","v":"2026-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW21=\"\",\"\",Periods!AW21),IF($Q$12=Lists!$U$17,IF(Periods!AW36=\"\",\"\",Periods!AW36),\"\"))","v":"2026-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX21=\"\",\"\",Periods!AX21),IF($Q$12=Lists!$U$17,IF(Periods!AX36=\"\",\"\",Periods!AX36),\"\"))","v":"2026-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY21=\"\",\"\",Periods!AY21),IF($Q$12=Lists!$U$17,IF(Periods!AY36=\"\",\"\",Periods!AY36),\"\"))","v":"2027-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ21=\"\",\"\",Periods!AZ21),IF($Q$12=Lists!$U$17,IF(Periods!AZ36=\"\",\"\",Periods!AZ36),\"\"))","v":"2027-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA21=\"\",\"\",Periods!BA21),IF($Q$12=Lists!$U$17,IF(Periods!BA36=\"\",\"\",Periods!BA36),\"\"))","v":"2027-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB21=\"\",\"\",Periods!BB21),IF($Q$12=Lists!$U$17,IF(Periods!BB36=\"\",\"\",Periods!BB36),\"\"))","v":"2027-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC21=\"\",\"\",Periods!BC21),IF($Q$12=Lists!$U$17,IF(Periods!BC36=\"\",\"\",Periods!BC36),\"\"))","v":"2028-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD21=\"\",\"\",Periods!BD21),IF($Q$12=Lists!$U$17,IF(Periods!BD36=\"\",\"\",Periods!BD36),\"\"))","v":"2028-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE21=\"\",\"\",Periods!BE21),IF($Q$12=Lists!$U$17,IF(Periods!BE36=\"\",\"\",Periods!BE36),\"\"))","v":"2028-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF21=\"\",\"\",Periods!BF21),IF($Q$12=Lists!$U$17,IF(Periods!BF36=\"\",\"\",Periods!BF36),\"\"))","v":"2028-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG21=\"\",\"\",Periods!BG21),IF($Q$12=Lists!$U$17,IF(Periods!BG36=\"\",\"\",Periods!BG36),\"\"))","v":"2029-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH21=\"\",\"\",Periods!BH21),IF($Q$12=Lists!$U$17,IF(Periods!BH36=\"\",\"\",Periods!BH36),\"\"))","v":"2029-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI21=\"\",\"\",Periods!BI21),IF($Q$12=Lists!$U$17,IF(Periods!BI36=\"\",\"\",Periods!BI36),\"\"))","v":"2029-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ21=\"\",\"\",Periods!BJ21),IF($Q$12=Lists!$U$17,IF(Periods!BJ36=\"\",\"\",Periods!BJ36),\"\"))","v":"2029-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK21=\"\",\"\",Periods!BK21),IF($Q$12=Lists!$U$17,IF(Periods!BK36=\"\",\"\",Periods!BK36),\"\"))","v":"2030-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL21=\"\",\"\",Periods!BL21),IF($Q$12=Lists!$U$17,IF(Periods!BL36=\"\",\"\",Periods!BL36),\"\"))","v":"2030-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM21=\"\",\"\",Periods!BM21),IF($Q$12=Lists!$U$17,IF(Periods!BM36=\"\",\"\",Periods!BM36),\"\"))","v":"2030-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN21=\"\",\"\",Periods!BN21),IF($Q$12=Lists!$U$17,IF(Periods!BN36=\"\",\"\",Periods!BN36),\"\"))","v":"2030-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO21=\"\",\"\",Periods!BO21),IF($Q$12=Lists!$U$17,IF(Periods!BO36=\"\",\"\",Periods!BO36),\"\"))","v":"2031-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP21=\"\",\"\",Periods!BP21),IF($Q$12=Lists!$U$17,IF(Periods!BP36=\"\",\"\",Periods!BP36),\"\"))","v":"2031-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ21=\"\",\"\",Periods!BQ21),IF($Q$12=Lists!$U$17,IF(Periods!BQ36=\"\",\"\",Periods!BQ36),\"\"))","v":"2031-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR21=\"\",\"\",Periods!BR21),IF($Q$12=Lists!$U$17,IF(Periods!BR36=\"\",\"\",Periods!BR36),\"\"))","v":"2031-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS21=\"\",\"\",Periods!BS21),IF($Q$12=Lists!$U$17,IF(Periods!BS36=\"\",\"\",Periods!BS36),\"\"))","v":"2032-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT21=\"\",\"\",Periods!BT21),IF($Q$12=Lists!$U$17,IF(Periods!BT36=\"\",\"\",Periods!BT36),\"\"))","v":"2032-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU21=\"\",\"\",Periods!BU21),IF($Q$12=Lists!$U$17,IF(Periods!BU36=\"\",\"\",Periods!BU36),\"\"))","v":"2032-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV21=\"\",\"\",Periods!BV21),IF($Q$12=Lists!$U$17,IF(Periods!BV36=\"\",\"\",Periods!BV36),\"\"))","v":"2032-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW21=\"\",\"\",Periods!BW21),IF($Q$12=Lists!$U$17,IF(Periods!BW36=\"\",\"\",Periods!BW36),\"\"))","v":"2033-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX21=\"\",\"\",Periods!BX21),IF($Q$12=Lists!$U$17,IF(Periods!BX36=\"\",\"\",Periods!BX36),\"\"))","v":"2033-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY21=\"\",\"\",Periods!BY21),IF($Q$12=Lists!$U$17,IF(Periods!BY36=\"\",\"\",Periods!BY36),\"\"))","v":"2033-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ21=\"\",\"\",Periods!BZ21),IF($Q$12=Lists!$U$17,IF(Periods!BZ36=\"\",\"\",Periods!BZ36),\"\"))","v":"2033-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA21=\"\",\"\",Periods!CA21),IF($Q$12=Lists!$U$17,IF(Periods!CA36=\"\",\"\",Periods!CA36),\"\"))","v":"2034-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB21=\"\",\"\",Periods!CB21),IF($Q$12=Lists!$U$17,IF(Periods!CB36=\"\",\"\",Periods!CB36),\"\"))","v":"2034-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC21=\"\",\"\",Periods!CC21),IF($Q$12=Lists!$U$17,IF(Periods!CC36=\"\",\"\",Periods!CC36),\"\"))","v":"2034-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD21=\"\",\"\",Periods!CD21),IF($Q$12=Lists!$U$17,IF(Periods!CD36=\"\",\"\",Periods!CD36),\"\"))","v":"2034-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE21=\"\",\"\",Periods!CE21),IF($Q$12=Lists!$U$17,IF(Periods!CE36=\"\",\"\",Periods!CE36),\"\"))","v":"2035-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF21=\"\",\"\",Periods!CF21),IF($Q$12=Lists!$U$17,IF(Periods!CF36=\"\",\"\",Periods!CF36),\"\"))","v":"2035-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG21=\"\",\"\",Periods!CG21),IF($Q$12=Lists!$U$17,IF(Periods!CG36=\"\",\"\",Periods!CG36),\"\"))","v":"2035-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH21=\"\",\"\",Periods!CH21),IF($Q$12=Lists!$U$17,IF(Periods!CH36=\"\",\"\",Periods!CH36),\"\"))","v":"2035-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI21=\"\",\"\",Periods!CI21),IF($Q$12=Lists!$U$17,IF(Periods!CI36=\"\",\"\",Periods!CI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ21=\"\",\"\",Periods!CJ21),IF($Q$12=Lists!$U$17,IF(Periods!CJ36=\"\",\"\",Periods!CJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK21=\"\",\"\",Periods!CK21),IF($Q$12=Lists!$U$17,IF(Periods!CK36=\"\",\"\",Periods!CK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL21=\"\",\"\",Periods!CL21),IF($Q$12=Lists!$U$17,IF(Periods!CL36=\"\",\"\",Periods!CL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM21=\"\",\"\",Periods!CM21),IF($Q$12=Lists!$U$17,IF(Periods!CM36=\"\",\"\",Periods!CM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN21=\"\",\"\",Periods!CN21),IF($Q$12=Lists!$U$17,IF(Periods!CN36=\"\",\"\",Periods!CN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO21=\"\",\"\",Periods!CO21),IF($Q$12=Lists!$U$17,IF(Periods!CO36=\"\",\"\",Periods!CO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP21=\"\",\"\",Periods!CP21),IF($Q$12=Lists!$U$17,IF(Periods!CP36=\"\",\"\",Periods!CP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ21=\"\",\"\",Periods!CQ21),IF($Q$12=Lists!$U$17,IF(Periods!CQ36=\"\",\"\",Periods!CQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR21=\"\",\"\",Periods!CR21),IF($Q$12=Lists!$U$17,IF(Periods!CR36=\"\",\"\",Periods!CR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS21=\"\",\"\",Periods!CS21),IF($Q$12=Lists!$U$17,IF(Periods!CS36=\"\",\"\",Periods!CS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT21=\"\",\"\",Periods!CT21),IF($Q$12=Lists!$U$17,IF(Periods!CT36=\"\",\"\",Periods!CT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU21=\"\",\"\",Periods!CU21),IF($Q$12=Lists!$U$17,IF(Periods!CU36=\"\",\"\",Periods!CU36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,"значение",null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"1кв21г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2кв21г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"3кв21г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"4кв21г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"1кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"2кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":"3кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":"4кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":"1кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":"2кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":"3кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":"4кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":"1кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":"2кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":"3кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":"4кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ22=\"\",\"\",Periods!AQ22),IF($Q$12=Lists!$U$17,IF(Periods!AQ37=\"\",\"\",Periods!AQ37),\"\"))","v":"1кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR22=\"\",\"\",Periods!AR22),IF($Q$12=Lists!$U$17,IF(Periods!AR37=\"\",\"\",Periods!AR37),\"\"))","v":"2кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS22=\"\",\"\",Periods!AS22),IF($Q$12=Lists!$U$17,IF(Periods!AS37=\"\",\"\",Periods!AS37),\"\"))","v":"3кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT22=\"\",\"\",Periods!AT22),IF($Q$12=Lists!$U$17,IF(Periods!AT37=\"\",\"\",Periods!AT37),\"\"))","v":"4кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU22=\"\",\"\",Periods!AU22),IF($Q$12=Lists!$U$17,IF(Periods!AU37=\"\",\"\",Periods!AU37),\"\"))","v":"1кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV22=\"\",\"\",Periods!AV22),IF($Q$12=Lists!$U$17,IF(Periods!AV37=\"\",\"\",Periods!AV37),\"\"))","v":"2кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW22=\"\",\"\",Periods!AW22),IF($Q$12=Lists!$U$17,IF(Periods!AW37=\"\",\"\",Periods!AW37),\"\"))","v":"3кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX22=\"\",\"\",Periods!AX22),IF($Q$12=Lists!$U$17,IF(Periods!AX37=\"\",\"\",Periods!AX37),\"\"))","v":"4кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY22=\"\",\"\",Periods!AY22),IF($Q$12=Lists!$U$17,IF(Periods!AY37=\"\",\"\",Periods!AY37),\"\"))","v":"1кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ22=\"\",\"\",Periods!AZ22),IF($Q$12=Lists!$U$17,IF(Periods!AZ37=\"\",\"\",Periods!AZ37),\"\"))","v":"2кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA22=\"\",\"\",Periods!BA22),IF($Q$12=Lists!$U$17,IF(Periods!BA37=\"\",\"\",Periods!BA37),\"\"))","v":"3кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB22=\"\",\"\",Periods!BB22),IF($Q$12=Lists!$U$17,IF(Periods!BB37=\"\",\"\",Periods!BB37),\"\"))","v":"4кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC22=\"\",\"\",Periods!BC22),IF($Q$12=Lists!$U$17,IF(Periods!BC37=\"\",\"\",Periods!BC37),\"\"))","v":"1кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD22=\"\",\"\",Periods!BD22),IF($Q$12=Lists!$U$17,IF(Periods!BD37=\"\",\"\",Periods!BD37),\"\"))","v":"2кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE22=\"\",\"\",Periods!BE22),IF($Q$12=Lists!$U$17,IF(Periods!BE37=\"\",\"\",Periods!BE37),\"\"))","v":"3кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF22=\"\",\"\",Periods!BF22),IF($Q$12=Lists!$U$17,IF(Periods!BF37=\"\",\"\",Periods!BF37),\"\"))","v":"4кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG22=\"\",\"\",Periods!BG22),IF($Q$12=Lists!$U$17,IF(Periods!BG37=\"\",\"\",Periods!BG37),\"\"))","v":"1кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH22=\"\",\"\",Periods!BH22),IF($Q$12=Lists!$U$17,IF(Periods!BH37=\"\",\"\",Periods!BH37),\"\"))","v":"2кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI22=\"\",\"\",Periods!BI22),IF($Q$12=Lists!$U$17,IF(Periods!BI37=\"\",\"\",Periods!BI37),\"\"))","v":"3кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ22=\"\",\"\",Periods!BJ22),IF($Q$12=Lists!$U$17,IF(Periods!BJ37=\"\",\"\",Periods!BJ37),\"\"))","v":"4кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK22=\"\",\"\",Periods!BK22),IF($Q$12=Lists!$U$17,IF(Periods!BK37=\"\",\"\",Periods!BK37),\"\"))","v":"1кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL22=\"\",\"\",Periods!BL22),IF($Q$12=Lists!$U$17,IF(Periods!BL37=\"\",\"\",Periods!BL37),\"\"))","v":"2кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM22=\"\",\"\",Periods!BM22),IF($Q$12=Lists!$U$17,IF(Periods!BM37=\"\",\"\",Periods!BM37),\"\"))","v":"3кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN22=\"\",\"\",Periods!BN22),IF($Q$12=Lists!$U$17,IF(Periods!BN37=\"\",\"\",Periods!BN37),\"\"))","v":"4кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO22=\"\",\"\",Periods!BO22),IF($Q$12=Lists!$U$17,IF(Periods!BO37=\"\",\"\",Periods!BO37),\"\"))","v":"1кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP22=\"\",\"\",Periods!BP22),IF($Q$12=Lists!$U$17,IF(Periods!BP37=\"\",\"\",Periods!BP37),\"\"))","v":"2кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ22=\"\",\"\",Periods!BQ22),IF($Q$12=Lists!$U$17,IF(Periods!BQ37=\"\",\"\",Periods!BQ37),\"\"))","v":"3кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR22=\"\",\"\",Periods!BR22),IF($Q$12=Lists!$U$17,IF(Periods!BR37=\"\",\"\",Periods!BR37),\"\"))","v":"4кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS22=\"\",\"\",Periods!BS22),IF($Q$12=Lists!$U$17,IF(Periods!BS37=\"\",\"\",Periods!BS37),\"\"))","v":"1кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT22=\"\",\"\",Periods!BT22),IF($Q$12=Lists!$U$17,IF(Periods!BT37=\"\",\"\",Periods!BT37),\"\"))","v":"2кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU22=\"\",\"\",Periods!BU22),IF($Q$12=Lists!$U$17,IF(Periods!BU37=\"\",\"\",Periods!BU37),\"\"))","v":"3кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV22=\"\",\"\",Periods!BV22),IF($Q$12=Lists!$U$17,IF(Periods!BV37=\"\",\"\",Periods!BV37),\"\"))","v":"4кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW22=\"\",\"\",Periods!BW22),IF($Q$12=Lists!$U$17,IF(Periods!BW37=\"\",\"\",Periods!BW37),\"\"))","v":"1кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX22=\"\",\"\",Periods!BX22),IF($Q$12=Lists!$U$17,IF(Periods!BX37=\"\",\"\",Periods!BX37),\"\"))","v":"2кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY22=\"\",\"\",Periods!BY22),IF($Q$12=Lists!$U$17,IF(Periods!BY37=\"\",\"\",Periods!BY37),\"\"))","v":"3кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ22=\"\",\"\",Periods!BZ22),IF($Q$12=Lists!$U$17,IF(Periods!BZ37=\"\",\"\",Periods!BZ37),\"\"))","v":"4кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA22=\"\",\"\",Periods!CA22),IF($Q$12=Lists!$U$17,IF(Periods!CA37=\"\",\"\",Periods!CA37),\"\"))","v":"1кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB22=\"\",\"\",Periods!CB22),IF($Q$12=Lists!$U$17,IF(Periods!CB37=\"\",\"\",Periods!CB37),\"\"))","v":"2кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC22=\"\",\"\",Periods!CC22),IF($Q$12=Lists!$U$17,IF(Periods!CC37=\"\",\"\",Periods!CC37),\"\"))","v":"3кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD22=\"\",\"\",Periods!CD22),IF($Q$12=Lists!$U$17,IF(Periods!CD37=\"\",\"\",Periods!CD37),\"\"))","v":"4кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE22=\"\",\"\",Periods!CE22),IF($Q$12=Lists!$U$17,IF(Periods!CE37=\"\",\"\",Periods!CE37),\"\"))","v":"1кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF22=\"\",\"\",Periods!CF22),IF($Q$12=Lists!$U$17,IF(Periods!CF37=\"\",\"\",Periods!CF37),\"\"))","v":"2кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG22=\"\",\"\",Periods!CG22),IF($Q$12=Lists!$U$17,IF(Periods!CG37=\"\",\"\",Periods!CG37),\"\"))","v":"3кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH22=\"\",\"\",Periods!CH22),IF($Q$12=Lists!$U$17,IF(Periods!CH37=\"\",\"\",Periods!CH37),\"\"))","v":"4кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI22=\"\",\"\",Periods!CI22),IF($Q$12=Lists!$U$17,IF(Periods!CI37=\"\",\"\",Periods!CI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ22=\"\",\"\",Periods!CJ22),IF($Q$12=Lists!$U$17,IF(Periods!CJ37=\"\",\"\",Periods!CJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK22=\"\",\"\",Periods!CK22),IF($Q$12=Lists!$U$17,IF(Periods!CK37=\"\",\"\",Periods!CK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL22=\"\",\"\",Periods!CL22),IF($Q$12=Lists!$U$17,IF(Periods!CL37=\"\",\"\",Periods!CL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM22=\"\",\"\",Periods!CM22),IF($Q$12=Lists!$U$17,IF(Periods!CM37=\"\",\"\",Periods!CM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN22=\"\",\"\",Periods!CN22),IF($Q$12=Lists!$U$17,IF(Periods!CN37=\"\",\"\",Periods!CN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO22=\"\",\"\",Periods!CO22),IF($Q$12=Lists!$U$17,IF(Periods!CO37=\"\",\"\",Periods!CO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP22=\"\",\"\",Periods!CP22),IF($Q$12=Lists!$U$17,IF(Periods!CP37=\"\",\"\",Periods!CP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ22=\"\",\"\",Periods!CQ22),IF($Q$12=Lists!$U$17,IF(Periods!CQ37=\"\",\"\",Periods!CQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR22=\"\",\"\",Periods!CR22),IF($Q$12=Lists!$U$17,IF(Periods!CR37=\"\",\"\",Periods!CR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS22=\"\",\"\",Periods!CS22),IF($Q$12=Lists!$U$17,IF(Periods!CS37=\"\",\"\",Periods!CS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT22=\"\",\"\",Periods!CT22),IF($Q$12=Lists!$U$17,IF(Periods!CT37=\"\",\"\",Periods!CT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU22=\"\",\"\",Periods!CU22),IF($Q$12=Lists!$U$17,IF(Periods!CU37=\"\",\"\",Periods!CU37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$CW14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99196)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99196)","v":0},{"$f":"SUM(T$15:T$99196)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[{"$f":"ROW()","v":16},null,null,null,null,null,{"$f":"IF($R16=\"^\",IF(COUNTIF(Lists!$13:$13,H16)=1,0,1),0)","v":0},"Количество сотрудников",null,null,null,null,"ставка*период",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z16:$CV16)","v":4502.8355555555554},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA17:AA27))","v":4.4652777777777777},{"$f":"IF(AB$11=\"\",0,SUM(AB17:AB27))","v":4.8840277777777779},6.7916666666666661,6.7916666666666661,6.7916666666666661,9.5693750000000009,10.7,12.7,12.7,17.138750000000005,19.027777777777779,19.027777777777779,19.027777777777779,19.614027777777778,28.333333333333336,24.333333333333336,24.333333333333336,24.984722222222224,28.055555555555557,28.055555555555557,28.055555555555557,37.803125000000001,42.2,42.2,42.2,42.576875000000001,47.225000000000009,54.762500000000003,54.762500000000003,60.787847222222211,67.138888888888886,67.138888888888886,67.138888888888886,67.138888888888886,73.652777777777786,83.07,83.07,91.463611111111121,100.26666666666665,100.26666666666665,100.26666666666665,100.26666666666665,108.45555555555556,108.45555555555556,108.45555555555556,130.89125000000001,142.69999999999999,142.69999999999999,142.69999999999999,142.69999999999999,152.75,152.75,152.75,152.75,180.66666666666669,180.66666666666669,180.66666666666669,180.66666666666669,180.66666666666669,180.66666666666669,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,SUM(CN17:CN27))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":17},null,null,null,null,null,{"$f":"IF($R17=\"^\",IF(COUNTIF(Lists!$13:$13,H17)=1,0,1),0)","v":0},{"$f":"H16","v":"Количество сотрудников"},{"$f":"Lists!CA16","v":"Сотрудники маркетинга"},null,null,null,"ставка*период",null,null,null,{"$f":"START!$I$32","v":"Mrkting"},null,null,null,null,null,null,120,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$185),Z17))","v":2},{"$f":"IF(AB$11=\"\",0,IF(AB$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$185),AA17))","v":2},{"$f":"IF(AC$11=\"\",0,IF(AC$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$185),AB17))","v":2},{"$f":"IF(AD$11=\"\",0,IF(AD$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$185),AC17))","v":2},{"$f":"IF(AE$11=\"\",0,IF(AE$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$185),AD17))","v":2},{"$f":"IF(AF$11=\"\",0,IF(AF$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$185),AE17))","v":2},{"$f":"IF(AG$11=\"\",0,IF(AG$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$185),AF17))","v":2},{"$f":"IF(AH$11=\"\",0,IF(AH$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$185),AG17))","v":2},{"$f":"IF(AI$11=\"\",0,IF(AI$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$185),AH17))","v":2},{"$f":"IF(AJ$11=\"\",0,IF(AJ$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$185),AI17))","v":2},{"$f":"IF(AK$11=\"\",0,IF(AK$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$185),AJ17))","v":2},{"$f":"IF(AL$11=\"\",0,IF(AL$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$185),AK17))","v":2},{"$f":"IF(AM$11=\"\",0,IF(AM$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$185),AL17))","v":2},{"$f":"IF(AN$11=\"\",0,IF(AN$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$185),AM17))","v":2},{"$f":"IF(AO$11=\"\",0,IF(AO$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$185),AN17))","v":2},{"$f":"IF(AP$11=\"\",0,IF(AP$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$185),AO17))","v":2},{"$f":"IF(AQ$11=\"\",0,IF(AQ$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$185),AP17))","v":2},{"$f":"IF(AR$11=\"\",0,IF(AR$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$185),AQ17))","v":2},{"$f":"IF(AS$11=\"\",0,IF(AS$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$185),AR17))","v":2},{"$f":"IF(AT$11=\"\",0,IF(AT$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$185),AS17))","v":2},{"$f":"IF(AU$11=\"\",0,IF(AU$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$185),AT17))","v":2},{"$f":"IF(AV$11=\"\",0,IF(AV$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$185),AU17))","v":2},{"$f":"IF(AW$11=\"\",0,IF(AW$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$185),AV17))","v":2},{"$f":"IF(AX$11=\"\",0,IF(AX$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$185),AW17))","v":2},{"$f":"IF(AY$11=\"\",0,IF(AY$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$185),AX17))","v":2},{"$f":"IF(AZ$11=\"\",0,IF(AZ$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$185),AY17))","v":2},{"$f":"IF(BA$11=\"\",0,IF(BA$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$185),AZ17))","v":2},{"$f":"IF(BB$11=\"\",0,IF(BB$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$185),BA17))","v":2},{"$f":"IF(BC$11=\"\",0,IF(BC$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$185),BB17))","v":2},{"$f":"IF(BD$11=\"\",0,IF(BD$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$185),BC17))","v":2},{"$f":"IF(BE$11=\"\",0,IF(BE$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$185),BD17))","v":2},{"$f":"IF(BF$11=\"\",0,IF(BF$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$185),BE17))","v":2},{"$f":"IF(BG$11=\"\",0,IF(BG$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$185),BF17))","v":2},{"$f":"IF(BH$11=\"\",0,IF(BH$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$185),BG17))","v":2},{"$f":"IF(BI$11=\"\",0,IF(BI$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$185),BH17))","v":2},{"$f":"IF(BJ$11=\"\",0,IF(BJ$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$185),BI17))","v":2},{"$f":"IF(BK$11=\"\",0,IF(BK$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$185),BJ17))","v":2},{"$f":"IF(BL$11=\"\",0,IF(BL$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$185),BK17))","v":2},{"$f":"IF(BM$11=\"\",0,IF(BM$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$185),BL17))","v":2},{"$f":"IF(BN$11=\"\",0,IF(BN$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$185),BM17))","v":2},{"$f":"IF(BO$11=\"\",0,IF(BO$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$185),BN17))","v":2},{"$f":"IF(BP$11=\"\",0,IF(BP$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$185),BO17))","v":2},{"$f":"IF(BQ$11=\"\",0,IF(BQ$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$185),BP17))","v":2},{"$f":"IF(BR$11=\"\",0,IF(BR$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$185),BQ17))","v":2},{"$f":"IF(BS$11=\"\",0,IF(BS$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$185),BR17))","v":2},{"$f":"IF(BT$11=\"\",0,IF(BT$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$185),BS17))","v":2},{"$f":"IF(BU$11=\"\",0,IF(BU$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$185),BT17))","v":2},{"$f":"IF(BV$11=\"\",0,IF(BV$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$185),BU17))","v":2},{"$f":"IF(BW$11=\"\",0,IF(BW$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$185),BV17))","v":2},{"$f":"IF(BX$11=\"\",0,IF(BX$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$185),BW17))","v":2},{"$f":"IF(BY$11=\"\",0,IF(BY$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$185),BX17))","v":2},{"$f":"IF(BZ$11=\"\",0,IF(BZ$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$185),BY17))","v":2},{"$f":"IF(CA$11=\"\",0,IF(CA$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$185),BZ17))","v":2},{"$f":"IF(CB$11=\"\",0,IF(CB$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$185),CA17))","v":2},{"$f":"IF(CC$11=\"\",0,IF(CC$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$185),CB17))","v":2},{"$f":"IF(CD$11=\"\",0,IF(CD$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$185),CC17))","v":2},{"$f":"IF(CE$11=\"\",0,IF(CE$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$185),CD17))","v":2},{"$f":"IF(CF$11=\"\",0,IF(CF$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$185),CE17))","v":2},{"$f":"IF(CG$11=\"\",0,IF(CG$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$185),CF17))","v":2},{"$f":"IF(CH$11=\"\",0,IF(CH$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$185),CG17))","v":2},{"$f":"IF(CI$11=\"\",0,IF(CI$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$185),CH17))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$185),CI17))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$185),CJ17))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$185),CK17))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$185),CL17))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$185),CM17))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$185),CN17))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$185),CO17))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$185),CP17))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$185),CQ17))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$185),CR17))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$185),CS17))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$2=1,SUMIFS(Mrkting!$Q:$Q,Mrkting!$I:$I,Mrkting!$I$185),CT17))","v":0}]
[{"$f":"ROW()","v":18},null,null,null,null,null,{"$f":"IF($R18=\"^\",IF(COUNTIF(Lists!$13:$13,H18)=1,0,1),0)","v":0},{"$f":"H16","v":"Количество сотрудников"},{"$f":"Lists!CA17","v":"Менеджеры по продажам"},null,null,null,"ставка*период",null,null,null,{"$f":"START!$I$34","v":"Sales"},null,null,null,null,null,null,1100.3911111111113,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,Sales!$H$51))","v":0.11805555555555552},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,Sales!$H$51))","v":0.22430555555555554},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,Sales!$H$51))","v":0.70833333333333326},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,Sales!$H$51))","v":0.70833333333333326},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,Sales!$H$51))","v":0.70833333333333326},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,Sales!$H$51))","v":1.413125},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,Sales!$H$51))","v":1.6999999999999997},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,Sales!$H$51))","v":1.6999999999999997},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,Sales!$H$51))","v":1.6999999999999997},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,Sales!$H$51))","v":2.8262500000000008},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,Sales!$H$51))","v":3.3055555555555554},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,Sales!$H$51))","v":3.3055555555555554},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,Sales!$H$51))","v":3.3055555555555554},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,Sales!$H$51))","v":3.4543055555555551},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,Sales!$H$51))","v":5.6666666666666661},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,Sales!$H$51))","v":5.6666666666666661},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,Sales!$H$51))","v":5.6666666666666661},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,Sales!$H$51))","v":5.8319444444444448},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,Sales!$H$51))","v":6.6111111111111125},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,Sales!$H$51))","v":6.6111111111111125},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,Sales!$H$51))","v":6.6111111111111125},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,Sales!$H$51))","v":9.0843749999999996},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,Sales!$H$51))","v":10.199999999999999},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,Sales!$H$51))","v":10.199999999999999},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,Sales!$H$51))","v":10.199999999999999},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,Sales!$H$51))","v":10.295624999999999},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,Sales!$H$51))","v":11.475000000000001},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,Sales!$H$51))","v":13.387500000000001},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,Sales!$H$51))","v":13.387500000000001},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,Sales!$H$51))","v":14.916319444444444},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,Sales!$H$51))","v":16.527777777777779},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,Sales!$H$51))","v":16.527777777777779},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,Sales!$H$51))","v":16.527777777777779},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,Sales!$H$51))","v":16.527777777777779},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,Sales!$H$51))","v":18.180555555555557},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,Sales!$H$51))","v":20.569999999999997},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,Sales!$H$51))","v":20.569999999999997},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,Sales!$H$51))","v":22.699722222222224},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,Sales!$H$51))","v":24.93333333333333},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,Sales!$H$51))","v":24.93333333333333},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,Sales!$H$51))","v":24.93333333333333},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,Sales!$H$51))","v":24.93333333333333},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,Sales!$H$51))","v":27.011111111111109},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,Sales!$H$51))","v":27.011111111111109},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,Sales!$H$51))","v":27.011111111111109},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,Sales!$H$51))","v":32.703749999999999},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,Sales!$H$51))","v":35.700000000000003},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,Sales!$H$51))","v":35.700000000000003},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,Sales!$H$51))","v":35.700000000000003},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,Sales!$H$51))","v":35.700000000000003},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,Sales!$H$51))","v":38.25},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,Sales!$H$51))","v":38.25},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,Sales!$H$51))","v":38.25},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,Sales!$H$51))","v":38.25},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,Sales!$H$51))","v":45.333333333333329},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,Sales!$H$51))","v":45.333333333333329},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,Sales!$H$51))","v":45.333333333333329},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,Sales!$H$51))","v":45.333333333333329},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,Sales!$H$51))","v":45.333333333333329},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,Sales!$H$51))","v":45.333333333333329},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,Sales!$H$51))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Sales!CJ:CJ,Sales!$H:$H,Sales!$H$51))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Sales!CK:CK,Sales!$H:$H,Sales!$H$51))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Sales!CL:CL,Sales!$H:$H,Sales!$H$51))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Sales!CM:CM,Sales!$H:$H,Sales!$H$51))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Sales!CN:CN,Sales!$H:$H,Sales!$H$51))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Sales!CO:CO,Sales!$H:$H,Sales!$H$51))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Sales!CP:CP,Sales!$H:$H,Sales!$H$51))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Sales!CQ:CQ,Sales!$H:$H,Sales!$H$51))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Sales!CR:CR,Sales!$H:$H,Sales!$H$51))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Sales!CS:CS,Sales!$H:$H,Sales!$H$51))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Sales!CT:CT,Sales!$H:$H,Sales!$H$51))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Sales!CU:CU,Sales!$H:$H,Sales!$H$51))","v":0}]
[{"$f":"ROW()","v":19},null,null,null,null,null,{"$f":"IF($R19=\"^\",IF(COUNTIF(Lists!$13:$13,H19)=1,0,1),0)","v":0},{"$f":"H16","v":"Количество сотрудников"},{"$f":"Lists!CA18","v":"Производственные рабочие"},null,null,null,"ставка*период",null,null,null,{"$f":"START!$I$35","v":"Prdction"},null,null,null,null,null,null,3236.4444444444453,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,Prdction!$H$76))","v":0.34722222222222215},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,Prdction!$H$76))","v":0.65972222222222221},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,Prdction!$H$76))","v":2.0833333333333335},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,Prdction!$H$76))","v":2.0833333333333335},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,Prdction!$H$76))","v":2.0833333333333335},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,Prdction!$H$76))","v":4.15625},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,Prdction!$H$76))","v":5},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,Prdction!$H$76))","v":5},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,Prdction!$H$76))","v":5},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,Prdction!$H$76))","v":8.3125000000000036},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,Prdction!$H$76))","v":9.7222222222222214},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,Prdction!$H$76))","v":9.7222222222222214},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,Prdction!$H$76))","v":9.7222222222222214},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,Prdction!$H$76))","v":10.159722222222221},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,Prdction!$H$76))","v":16.666666666666668},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,Prdction!$H$76))","v":16.666666666666668},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,Prdction!$H$76))","v":16.666666666666668},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,Prdction!$H$76))","v":17.152777777777779},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,Prdction!$H$76))","v":19.444444444444446},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,Prdction!$H$76))","v":19.444444444444446},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,Prdction!$H$76))","v":19.444444444444446},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,Prdction!$H$76))","v":26.71875},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,Prdction!$H$76))","v":30},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,Prdction!$H$76))","v":30},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,Prdction!$H$76))","v":30},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,Prdction!$H$76))","v":30.281250000000004},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,Prdction!$H$76))","v":33.750000000000007},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,Prdction!$H$76))","v":39.375},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,Prdction!$H$76))","v":39.375},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,Prdction!$H$76))","v":43.871527777777771},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,Prdction!$H$76))","v":48.611111111111107},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,Prdction!$H$76))","v":48.611111111111107},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,Prdction!$H$76))","v":48.611111111111107},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,Prdction!$H$76))","v":48.611111111111107},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,Prdction!$H$76))","v":53.472222222222229},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,Prdction!$H$76))","v":60.5},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,Prdction!$H$76))","v":60.5},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,Prdction!$H$76))","v":66.7638888888889},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,Prdction!$H$76))","v":73.333333333333329},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,Prdction!$H$76))","v":73.333333333333329},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,Prdction!$H$76))","v":73.333333333333329},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,Prdction!$H$76))","v":73.333333333333329},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,Prdction!$H$76))","v":79.444444444444457},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,Prdction!$H$76))","v":79.444444444444457},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,Prdction!$H$76))","v":79.444444444444457},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,Prdction!$H$76))","v":96.1875},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,Prdction!$H$76))","v":105},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,Prdction!$H$76))","v":105},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,Prdction!$H$76))","v":105},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,Prdction!$H$76))","v":105},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,Prdction!$H$76))","v":112.5},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,Prdction!$H$76))","v":112.5},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,Prdction!$H$76))","v":112.5},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,Prdction!$H$76))","v":112.5},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,Prdction!$H$76))","v":133.33333333333334},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,Prdction!$H$76))","v":133.33333333333334},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,Prdction!$H$76))","v":133.33333333333334},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,Prdction!$H$76))","v":133.33333333333334},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,Prdction!$H$76))","v":133.33333333333334},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,Prdction!$H$76))","v":133.33333333333334},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,Prdction!$H$76))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Prdction!CJ:CJ,Prdction!$H:$H,Prdction!$H$76))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Prdction!CK:CK,Prdction!$H:$H,Prdction!$H$76))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Prdction!CL:CL,Prdction!$H:$H,Prdction!$H$76))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Prdction!CM:CM,Prdction!$H:$H,Prdction!$H$76))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Prdction!CN:CN,Prdction!$H:$H,Prdction!$H$76))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Prdction!CO:CO,Prdction!$H:$H,Prdction!$H$76))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Prdction!CP:CP,Prdction!$H:$H,Prdction!$H$76))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Prdction!CQ:CQ,Prdction!$H:$H,Prdction!$H$76))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Prdction!CR:CR,Prdction!$H:$H,Prdction!$H$76))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Prdction!CS:CS,Prdction!$H:$H,Prdction!$H$76))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Prdction!CT:CT,Prdction!$H:$H,Prdction!$H$76))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Prdction!CU:CU,Prdction!$H:$H,Prdction!$H$76))","v":0}]
[{"$f":"ROW()","v":20},null,null,null,null,null,{"$f":"IF($R20=\"^\",IF(COUNTIF(Lists!$13:$13,H20)=1,0,1),0)","v":0},{"$f":"H16","v":"Количество сотрудников"},{"$f":"Lists!CA19","v":"Генеральный директор"},null,null,null,"ставка*период",null,null,null,null,null,null,null,null,null,null,15,"M",null,{"$f":"MAIN!AA642","v":1},{"$f":"MAIN!AB642","v":1},{"$f":"MAIN!AC642","v":1},{"$f":"MAIN!AD642","v":1},{"$f":"MAIN!AE642","v":1},{"$f":"MAIN!AF642","v":1},{"$f":"MAIN!AG642","v":1},{"$f":"MAIN!AH642","v":1},{"$f":"MAIN!AI642","v":1},{"$f":"MAIN!AJ642","v":1},{"$f":"MAIN!AK642","v":1},{"$f":"MAIN!AL642","v":1},{"$f":"MAIN!AM642","v":1},{"$f":"MAIN!AN642","v":1},{"$f":"MAIN!AO642","v":1},{"$f":"MAIN!AP642","v":0},{"$f":"MAIN!AQ642","v":0},{"$f":"MAIN!AR642","v":0},{"$f":"MAIN!AS642","v":0},{"$f":"MAIN!AT642","v":0},{"$f":"MAIN!AU642","v":0},{"$f":"MAIN!AV642","v":0},{"$f":"MAIN!AW642","v":0},{"$f":"MAIN!AX642","v":0},{"$f":"MAIN!AY642","v":0},{"$f":"MAIN!AZ642","v":0},{"$f":"MAIN!BA642","v":0},{"$f":"MAIN!BB642","v":0},{"$f":"MAIN!BC642","v":0},{"$f":"MAIN!BD642","v":0},{"$f":"MAIN!BE642","v":0},{"$f":"MAIN!BF642","v":0},{"$f":"MAIN!BG642","v":0},{"$f":"MAIN!BH642","v":0},{"$f":"MAIN!BI642","v":0},{"$f":"MAIN!BJ642","v":0},{"$f":"MAIN!BK642","v":0},{"$f":"MAIN!BL642","v":0},{"$f":"MAIN!BM642","v":0},{"$f":"MAIN!BN642","v":0},{"$f":"MAIN!BO642","v":0},{"$f":"MAIN!BP642","v":0},{"$f":"MAIN!BQ642","v":0},{"$f":"MAIN!BR642","v":0},{"$f":"MAIN!BS642","v":0},{"$f":"MAIN!BT642","v":0},{"$f":"MAIN!BU642","v":0},{"$f":"MAIN!BV642","v":0},{"$f":"MAIN!BW642","v":0},{"$f":"MAIN!BX642","v":0},{"$f":"MAIN!BY642","v":0},{"$f":"MAIN!BZ642","v":0},{"$f":"MAIN!CA642","v":0},{"$f":"MAIN!CB642","v":0},{"$f":"MAIN!CC642","v":0},{"$f":"MAIN!CD642","v":0},{"$f":"MAIN!CE642","v":0},{"$f":"MAIN!CF642","v":0},{"$f":"MAIN!CG642","v":0},{"$f":"MAIN!CH642","v":0},{"$f":"MAIN!CI642","v":0},{"$f":"MAIN!CJ642","v":0},{"$f":"MAIN!CK642","v":0},{"$f":"MAIN!CL642","v":0},{"$f":"MAIN!CM642","v":0},{"$f":"MAIN!CN642","v":0},{"$f":"MAIN!CO642","v":0},{"$f":"MAIN!CP642","v":0},{"$f":"MAIN!CQ642","v":0},{"$f":"MAIN!CR642","v":0},{"$f":"MAIN!CS642","v":0},{"$f":"MAIN!CT642","v":0},{"$f":"MAIN!CU642","v":0}]
[{"$f":"ROW()","v":21},null,null,null,null,null,{"$f":"IF($R21=\"^\",IF(COUNTIF(Lists!$13:$13,H21)=1,0,1),0)","v":0},{"$f":"H16","v":"Количество сотрудников"},{"$f":"Lists!CA20","v":"Заместитель ГД"},null,null,null,"ставка*период",null,null,null,null,null,null,null,null,null,null,8,"M",null,{"$f":"MAIN!AA643","v":0},{"$f":"MAIN!AB643","v":0},{"$f":"MAIN!AC643","v":0},{"$f":"MAIN!AD643","v":0},{"$f":"MAIN!AE643","v":0},{"$f":"MAIN!AF643","v":0},{"$f":"MAIN!AG643","v":0},{"$f":"MAIN!AH643","v":1},{"$f":"MAIN!AI643","v":1},{"$f":"MAIN!AJ643","v":1},{"$f":"MAIN!AK643","v":1},{"$f":"MAIN!AL643","v":1},{"$f":"MAIN!AM643","v":1},{"$f":"MAIN!AN643","v":1},{"$f":"MAIN!AO643","v":1},{"$f":"MAIN!AP643","v":0},{"$f":"MAIN!AQ643","v":0},{"$f":"MAIN!AR643","v":0},{"$f":"MAIN!AS643","v":0},{"$f":"MAIN!AT643","v":0},{"$f":"MAIN!AU643","v":0},{"$f":"MAIN!AV643","v":0},{"$f":"MAIN!AW643","v":0},{"$f":"MAIN!AX643","v":0},{"$f":"MAIN!AY643","v":0},{"$f":"MAIN!AZ643","v":0},{"$f":"MAIN!BA643","v":0},{"$f":"MAIN!BB643","v":0},{"$f":"MAIN!BC643","v":0},{"$f":"MAIN!BD643","v":0},{"$f":"MAIN!BE643","v":0},{"$f":"MAIN!BF643","v":0},{"$f":"MAIN!BG643","v":0},{"$f":"MAIN!BH643","v":0},{"$f":"MAIN!BI643","v":0},{"$f":"MAIN!BJ643","v":0},{"$f":"MAIN!BK643","v":0},{"$f":"MAIN!BL643","v":0},{"$f":"MAIN!BM643","v":0},{"$f":"MAIN!BN643","v":0},{"$f":"MAIN!BO643","v":0},{"$f":"MAIN!BP643","v":0},{"$f":"MAIN!BQ643","v":0},{"$f":"MAIN!BR643","v":0},{"$f":"MAIN!BS643","v":0},{"$f":"MAIN!BT643","v":0},{"$f":"MAIN!BU643","v":0},{"$f":"MAIN!BV643","v":0},{"$f":"MAIN!BW643","v":0},{"$f":"MAIN!BX643","v":0},{"$f":"MAIN!BY643","v":0},{"$f":"MAIN!BZ643","v":0},{"$f":"MAIN!CA643","v":0},{"$f":"MAIN!CB643","v":0},{"$f":"MAIN!CC643","v":0},{"$f":"MAIN!CD643","v":0},{"$f":"MAIN!CE643","v":0},{"$f":"MAIN!CF643","v":0},{"$f":"MAIN!CG643","v":0},{"$f":"MAIN!CH643","v":0},{"$f":"MAIN!CI643","v":0},{"$f":"MAIN!CJ643","v":0},{"$f":"MAIN!CK643","v":0},{"$f":"MAIN!CL643","v":0},{"$f":"MAIN!CM643","v":0},{"$f":"MAIN!CN643","v":0},{"$f":"MAIN!CO643","v":0},{"$f":"MAIN!CP643","v":0},{"$f":"MAIN!CQ643","v":0},{"$f":"MAIN!CR643","v":0},{"$f":"MAIN!CS643","v":0},{"$f":"MAIN!CT643","v":0},{"$f":"MAIN!CU643","v":0}]
[{"$f":"ROW()","v":22},null,null,null,null,null,{"$f":"IF($R22=\"^\",IF(COUNTIF(Lists!$13:$13,H22)=1,0,1),0)","v":0},{"$f":"H16","v":"Количество сотрудников"},{"$f":"Lists!CA21","v":"Главный бухгалтер"},null,null,null,"ставка*период",null,null,null,null,null,null,null,null,null,null,15,"M",null,{"$f":"MAIN!AA644","v":1},{"$f":"MAIN!AB644","v":1},{"$f":"MAIN!AC644","v":1},{"$f":"MAIN!AD644","v":1},{"$f":"MAIN!AE644","v":1},{"$f":"MAIN!AF644","v":1},{"$f":"MAIN!AG644","v":1},{"$f":"MAIN!AH644","v":1},{"$f":"MAIN!AI644","v":1},{"$f":"MAIN!AJ644","v":1},{"$f":"MAIN!AK644","v":1},{"$f":"MAIN!AL644","v":1},{"$f":"MAIN!AM644","v":1},{"$f":"MAIN!AN644","v":1},{"$f":"MAIN!AO644","v":1},{"$f":"MAIN!AP644","v":0},{"$f":"MAIN!AQ644","v":0},{"$f":"MAIN!AR644","v":0},{"$f":"MAIN!AS644","v":0},{"$f":"MAIN!AT644","v":0},{"$f":"MAIN!AU644","v":0},{"$f":"MAIN!AV644","v":0},{"$f":"MAIN!AW644","v":0},{"$f":"MAIN!AX644","v":0},{"$f":"MAIN!AY644","v":0},{"$f":"MAIN!AZ644","v":0},{"$f":"MAIN!BA644","v":0},{"$f":"MAIN!BB644","v":0},{"$f":"MAIN!BC644","v":0},{"$f":"MAIN!BD644","v":0},{"$f":"MAIN!BE644","v":0},{"$f":"MAIN!BF644","v":0},{"$f":"MAIN!BG644","v":0},{"$f":"MAIN!BH644","v":0},{"$f":"MAIN!BI644","v":0},{"$f":"MAIN!BJ644","v":0},{"$f":"MAIN!BK644","v":0},{"$f":"MAIN!BL644","v":0},{"$f":"MAIN!BM644","v":0},{"$f":"MAIN!BN644","v":0},{"$f":"MAIN!BO644","v":0},{"$f":"MAIN!BP644","v":0},{"$f":"MAIN!BQ644","v":0},{"$f":"MAIN!BR644","v":0},{"$f":"MAIN!BS644","v":0},{"$f":"MAIN!BT644","v":0},{"$f":"MAIN!BU644","v":0},{"$f":"MAIN!BV644","v":0},{"$f":"MAIN!BW644","v":0},{"$f":"MAIN!BX644","v":0},{"$f":"MAIN!BY644","v":0},{"$f":"MAIN!BZ644","v":0},{"$f":"MAIN!CA644","v":0},{"$f":"MAIN!CB644","v":0},{"$f":"MAIN!CC644","v":0},{"$f":"MAIN!CD644","v":0},{"$f":"MAIN!CE644","v":0},{"$f":"MAIN!CF644","v":0},{"$f":"MAIN!CG644","v":0},{"$f":"MAIN!CH644","v":0},{"$f":"MAIN!CI644","v":0},{"$f":"MAIN!CJ644","v":0},{"$f":"MAIN!CK644","v":0},{"$f":"MAIN!CL644","v":0},{"$f":"MAIN!CM644","v":0},{"$f":"MAIN!CN644","v":0},{"$f":"MAIN!CO644","v":0},{"$f":"MAIN!CP644","v":0},{"$f":"MAIN!CQ644","v":0},{"$f":"MAIN!CR644","v":0},{"$f":"MAIN!CS644","v":0},{"$f":"MAIN!CT644","v":0},{"$f":"MAIN!CU644","v":0}]
[{"$f":"ROW()","v":23},null,null,null,null,null,{"$f":"IF($R23=\"^\",IF(COUNTIF(Lists!$13:$13,H23)=1,0,1),0)","v":0},{"$f":"H16","v":"Количество сотрудников"},{"$f":"Lists!CA22","v":"Сотрудники категории - 1"},null,null,null,"ставка*период",null,null,null,null,null,null,null,null,null,null,8,"M",null,{"$f":"MAIN!AA645","v":0},{"$f":"MAIN!AB645","v":0},{"$f":"MAIN!AC645","v":0},{"$f":"MAIN!AD645","v":0},{"$f":"MAIN!AE645","v":0},{"$f":"MAIN!AF645","v":0},{"$f":"MAIN!AG645","v":0},{"$f":"MAIN!AH645","v":1},{"$f":"MAIN!AI645","v":1},{"$f":"MAIN!AJ645","v":1},{"$f":"MAIN!AK645","v":1},{"$f":"MAIN!AL645","v":1},{"$f":"MAIN!AM645","v":1},{"$f":"MAIN!AN645","v":1},{"$f":"MAIN!AO645","v":1},{"$f":"MAIN!AP645","v":0},{"$f":"MAIN!AQ645","v":0},{"$f":"MAIN!AR645","v":0},{"$f":"MAIN!AS645","v":0},{"$f":"MAIN!AT645","v":0},{"$f":"MAIN!AU645","v":0},{"$f":"MAIN!AV645","v":0},{"$f":"MAIN!AW645","v":0},{"$f":"MAIN!AX645","v":0},{"$f":"MAIN!AY645","v":0},{"$f":"MAIN!AZ645","v":0},{"$f":"MAIN!BA645","v":0},{"$f":"MAIN!BB645","v":0},{"$f":"MAIN!BC645","v":0},{"$f":"MAIN!BD645","v":0},{"$f":"MAIN!BE645","v":0},{"$f":"MAIN!BF645","v":0},{"$f":"MAIN!BG645","v":0},{"$f":"MAIN!BH645","v":0},{"$f":"MAIN!BI645","v":0},{"$f":"MAIN!BJ645","v":0},{"$f":"MAIN!BK645","v":0},{"$f":"MAIN!BL645","v":0},{"$f":"MAIN!BM645","v":0},{"$f":"MAIN!BN645","v":0},{"$f":"MAIN!BO645","v":0},{"$f":"MAIN!BP645","v":0},{"$f":"MAIN!BQ645","v":0},{"$f":"MAIN!BR645","v":0},{"$f":"MAIN!BS645","v":0},{"$f":"MAIN!BT645","v":0},{"$f":"MAIN!BU645","v":0},{"$f":"MAIN!BV645","v":0},{"$f":"MAIN!BW645","v":0},{"$f":"MAIN!BX645","v":0},{"$f":"MAIN!BY645","v":0},{"$f":"MAIN!BZ645","v":0},{"$f":"MAIN!CA645","v":0},{"$f":"MAIN!CB645","v":0},{"$f":"MAIN!CC645","v":0},{"$f":"MAIN!CD645","v":0},{"$f":"MAIN!CE645","v":0},{"$f":"MAIN!CF645","v":0},{"$f":"MAIN!CG645","v":0},{"$f":"MAIN!CH645","v":0},{"$f":"MAIN!CI645","v":0},{"$f":"MAIN!CJ645","v":0},{"$f":"MAIN!CK645","v":0},{"$f":"MAIN!CL645","v":0},{"$f":"MAIN!CM645","v":0},{"$f":"MAIN!CN645","v":0},{"$f":"MAIN!CO645","v":0},{"$f":"MAIN!CP645","v":0},{"$f":"MAIN!CQ645","v":0},{"$f":"MAIN!CR645","v":0},{"$f":"MAIN!CS645","v":0},{"$f":"MAIN!CT645","v":0},{"$f":"MAIN!CU645","v":0}]
[{"$f":"ROW()","v":24},null,null,null,null,null,{"$f":"IF($R24=\"^\",IF(COUNTIF(Lists!$13:$13,H24)=1,0,1),0)","v":0},{"$f":"H16","v":"Количество сотрудников"},{"$f":"Lists!CA23","v":"Сотрудники категории - 2"},null,null,null,"ставка*период",null,null,null,null,null,null,null,null,null,null,0,"M",null,{"$f":"MAIN!AA646","v":0},{"$f":"MAIN!AB646","v":0},{"$f":"MAIN!AC646","v":0},{"$f":"MAIN!AD646","v":0},{"$f":"MAIN!AE646","v":0},{"$f":"MAIN!AF646","v":0},{"$f":"MAIN!AG646","v":0},{"$f":"MAIN!AH646","v":0},{"$f":"MAIN!AI646","v":0},{"$f":"MAIN!AJ646","v":0},{"$f":"MAIN!AK646","v":0},{"$f":"MAIN!AL646","v":0},{"$f":"MAIN!AM646","v":0},{"$f":"MAIN!AN646","v":0},{"$f":"MAIN!AO646","v":0},{"$f":"MAIN!AP646","v":0},{"$f":"MAIN!AQ646","v":0},{"$f":"MAIN!AR646","v":0},{"$f":"MAIN!AS646","v":0},{"$f":"MAIN!AT646","v":0},{"$f":"MAIN!AU646","v":0},{"$f":"MAIN!AV646","v":0},{"$f":"MAIN!AW646","v":0},{"$f":"MAIN!AX646","v":0},{"$f":"MAIN!AY646","v":0},{"$f":"MAIN!AZ646","v":0},{"$f":"MAIN!BA646","v":0},{"$f":"MAIN!BB646","v":0},{"$f":"MAIN!BC646","v":0},{"$f":"MAIN!BD646","v":0},{"$f":"MAIN!BE646","v":0},{"$f":"MAIN!BF646","v":0},{"$f":"MAIN!BG646","v":0},{"$f":"MAIN!BH646","v":0},{"$f":"MAIN!BI646","v":0},{"$f":"MAIN!BJ646","v":0},{"$f":"MAIN!BK646","v":0},{"$f":"MAIN!BL646","v":0},{"$f":"MAIN!BM646","v":0},{"$f":"MAIN!BN646","v":0},{"$f":"MAIN!BO646","v":0},{"$f":"MAIN!BP646","v":0},{"$f":"MAIN!BQ646","v":0},{"$f":"MAIN!BR646","v":0},{"$f":"MAIN!BS646","v":0},{"$f":"MAIN!BT646","v":0},{"$f":"MAIN!BU646","v":0},{"$f":"MAIN!BV646","v":0},{"$f":"MAIN!BW646","v":0},{"$f":"MAIN!BX646","v":0},{"$f":"MAIN!BY646","v":0},{"$f":"MAIN!BZ646","v":0},{"$f":"MAIN!CA646","v":0},{"$f":"MAIN!CB646","v":0},{"$f":"MAIN!CC646","v":0},{"$f":"MAIN!CD646","v":0},{"$f":"MAIN!CE646","v":0},{"$f":"MAIN!CF646","v":0},{"$f":"MAIN!CG646","v":0},{"$f":"MAIN!CH646","v":0},{"$f":"MAIN!CI646","v":0},{"$f":"MAIN!CJ646","v":0},{"$f":"MAIN!CK646","v":0},{"$f":"MAIN!CL646","v":0},{"$f":"MAIN!CM646","v":0},{"$f":"MAIN!CN646","v":0},{"$f":"MAIN!CO646","v":0},{"$f":"MAIN!CP646","v":0},{"$f":"MAIN!CQ646","v":0},{"$f":"MAIN!CR646","v":0},{"$f":"MAIN!CS646","v":0},{"$f":"MAIN!CT646","v":0},{"$f":"MAIN!CU646","v":0}]
[{"$f":"ROW()","v":25},null,null,null,null,null,{"$f":"IF($R25=\"^\",IF(COUNTIF(Lists!$13:$13,H25)=1,0,1),0)","v":0},{"$f":"H16","v":"Количество сотрудников"},{"$f":"Lists!CA24","v":"Сотрудники категории - 3"},null,null,null,"ставка*период",null,null,null,null,null,null,null,null,null,null,0,"M",null,{"$f":"MAIN!AA647","v":0},{"$f":"MAIN!AB647","v":0},{"$f":"MAIN!AC647","v":0},{"$f":"MAIN!AD647","v":0},{"$f":"MAIN!AE647","v":0},{"$f":"MAIN!AF647","v":0},{"$f":"MAIN!AG647","v":0},{"$f":"MAIN!AH647","v":0},{"$f":"MAIN!AI647","v":0},{"$f":"MAIN!AJ647","v":0},{"$f":"MAIN!AK647","v":0},{"$f":"MAIN!AL647","v":0},{"$f":"MAIN!AM647","v":0},{"$f":"MAIN!AN647","v":0},{"$f":"MAIN!AO647","v":0},{"$f":"MAIN!AP647","v":0},{"$f":"MAIN!AQ647","v":0},{"$f":"MAIN!AR647","v":0},{"$f":"MAIN!AS647","v":0},{"$f":"MAIN!AT647","v":0},{"$f":"MAIN!AU647","v":0},{"$f":"MAIN!AV647","v":0},{"$f":"MAIN!AW647","v":0},{"$f":"MAIN!AX647","v":0},{"$f":"MAIN!AY647","v":0},{"$f":"MAIN!AZ647","v":0},{"$f":"MAIN!BA647","v":0},{"$f":"MAIN!BB647","v":0},{"$f":"MAIN!BC647","v":0},{"$f":"MAIN!BD647","v":0},{"$f":"MAIN!BE647","v":0},{"$f":"MAIN!BF647","v":0},{"$f":"MAIN!BG647","v":0},{"$f":"MAIN!BH647","v":0},{"$f":"MAIN!BI647","v":0},{"$f":"MAIN!BJ647","v":0},{"$f":"MAIN!BK647","v":0},{"$f":"MAIN!BL647","v":0},{"$f":"MAIN!BM647","v":0},{"$f":"MAIN!BN647","v":0},{"$f":"MAIN!BO647","v":0},{"$f":"MAIN!BP647","v":0},{"$f":"MAIN!BQ647","v":0},{"$f":"MAIN!BR647","v":0},{"$f":"MAIN!BS647","v":0},{"$f":"MAIN!BT647","v":0},{"$f":"MAIN!BU647","v":0},{"$f":"MAIN!BV647","v":0},{"$f":"MAIN!BW647","v":0},{"$f":"MAIN!BX647","v":0},{"$f":"MAIN!BY647","v":0},{"$f":"MAIN!BZ647","v":0},{"$f":"MAIN!CA647","v":0},{"$f":"MAIN!CB647","v":0},{"$f":"MAIN!CC647","v":0},{"$f":"MAIN!CD647","v":0},{"$f":"MAIN!CE647","v":0},{"$f":"MAIN!CF647","v":0},{"$f":"MAIN!CG647","v":0},{"$f":"MAIN!CH647","v":0},{"$f":"MAIN!CI647","v":0},{"$f":"MAIN!CJ647","v":0},{"$f":"MAIN!CK647","v":0},{"$f":"MAIN!CL647","v":0},{"$f":"MAIN!CM647","v":0},{"$f":"MAIN!CN647","v":0},{"$f":"MAIN!CO647","v":0},{"$f":"MAIN!CP647","v":0},{"$f":"MAIN!CQ647","v":0},{"$f":"MAIN!CR647","v":0},{"$f":"MAIN!CS647","v":0},{"$f":"MAIN!CT647","v":0},{"$f":"MAIN!CU647","v":0}]
[{"$f":"ROW()","v":26},null,null,null,null,null,{"$f":"IF($R26=\"^\",IF(COUNTIF(Lists!$13:$13,H26)=1,0,1),0)","v":0},{"$f":"H16","v":"Количество сотрудников"},{"$f":"Lists!CA25","v":"Прочие сотрудники"},null,null,null,"ставка*период",null,null,null,null,null,null,null,null,null,null,0,"M",null,{"$f":"MAIN!AA648","v":0},{"$f":"MAIN!AB648","v":0},{"$f":"MAIN!AC648","v":0},{"$f":"MAIN!AD648","v":0},{"$f":"MAIN!AE648","v":0},{"$f":"MAIN!AF648","v":0},{"$f":"MAIN!AG648","v":0},{"$f":"MAIN!AH648","v":0},{"$f":"MAIN!AI648","v":0},{"$f":"MAIN!AJ648","v":0},{"$f":"MAIN!AK648","v":0},{"$f":"MAIN!AL648","v":0},{"$f":"MAIN!AM648","v":0},{"$f":"MAIN!AN648","v":0},{"$f":"MAIN!AO648","v":0},{"$f":"MAIN!AP648","v":0},{"$f":"MAIN!AQ648","v":0},{"$f":"MAIN!AR648","v":0},{"$f":"MAIN!AS648","v":0},{"$f":"MAIN!AT648","v":0},{"$f":"MAIN!AU648","v":0},{"$f":"MAIN!AV648","v":0},{"$f":"MAIN!AW648","v":0},{"$f":"MAIN!AX648","v":0},{"$f":"MAIN!AY648","v":0},{"$f":"MAIN!AZ648","v":0},{"$f":"MAIN!BA648","v":0},{"$f":"MAIN!BB648","v":0},{"$f":"MAIN!BC648","v":0},{"$f":"MAIN!BD648","v":0},{"$f":"MAIN!BE648","v":0},{"$f":"MAIN!BF648","v":0},{"$f":"MAIN!BG648","v":0},{"$f":"MAIN!BH648","v":0},{"$f":"MAIN!BI648","v":0},{"$f":"MAIN!BJ648","v":0},{"$f":"MAIN!BK648","v":0},{"$f":"MAIN!BL648","v":0},{"$f":"MAIN!BM648","v":0},{"$f":"MAIN!BN648","v":0},{"$f":"MAIN!BO648","v":0},{"$f":"MAIN!BP648","v":0},{"$f":"MAIN!BQ648","v":0},{"$f":"MAIN!BR648","v":0},{"$f":"MAIN!BS648","v":0},{"$f":"MAIN!BT648","v":0},{"$f":"MAIN!BU648","v":0},{"$f":"MAIN!BV648","v":0},{"$f":"MAIN!BW648","v":0},{"$f":"MAIN!BX648","v":0},{"$f":"MAIN!BY648","v":0},{"$f":"MAIN!BZ648","v":0},{"$f":"MAIN!CA648","v":0},{"$f":"MAIN!CB648","v":0},{"$f":"MAIN!CC648","v":0},{"$f":"MAIN!CD648","v":0},{"$f":"MAIN!CE648","v":0},{"$f":"MAIN!CF648","v":0},{"$f":"MAIN!CG648","v":0},{"$f":"MAIN!CH648","v":0},{"$f":"MAIN!CI648","v":0},{"$f":"MAIN!CJ648","v":0},{"$f":"MAIN!CK648","v":0},{"$f":"MAIN!CL648","v":0},{"$f":"MAIN!CM648","v":0},{"$f":"MAIN!CN648","v":0},{"$f":"MAIN!CO648","v":0},{"$f":"MAIN!CP648","v":0},{"$f":"MAIN!CQ648","v":0},{"$f":"MAIN!CR648","v":0},{"$f":"MAIN!CS648","v":0},{"$f":"MAIN!CT648","v":0},{"$f":"MAIN!CU648","v":0}]
[{"$f":"ROW()","v":27},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":28}]
[{"$f":"ROW()","v":29},null,null,null,null,null,{"$f":"IF($R29=\"^\",IF(COUNTIF(Lists!$13:$13,H29)=1,0,1),0)","v":0},"Ежег. индексация ФОТ постоянного персонала",null,null,null,null,"%г",null,null,"M",{"$f":"MAIN!Q651","v":0.03},null,{"$f":"IF(G29<>0,1,IF(OR($Q29=\"\",$Q29=0),0,IF($R29=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H29))),$Q29)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":30}]
[{"$f":"ROW()","v":31},null,null,null,null,null,{"$f":"IF($R31=\"^\",IF(COUNTIF(Lists!$13:$13,H31)=1,0,1),0)","v":0},"Ежемесячные оклады, включая НДФЛ",null,null,null,null,"руб./ставка/пер.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMIFS($Z31:$CV31,$Z31:$CV31,\">\"&0)=0,0,AVERAGEIFS($Z31:$CV31,$Z31:$CV31,\">\"&0))","v":100229.89364699401},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA16=0,0,AA44/AA16))","v":221412.13063763609},{"$f":"IF(AB$11=\"\",0,IF(AB16=0,0,AB44/AB16))","v":207711.07635432959},228515.33742331291,228515.33742331291,232755.82822085891,183077.78721180849,170242.99065420561,199393.70078740158,203408.26771653545,166684.55984246221,156253.22627737225,156253.22627737225,160278.63328467149,157384.79886135913,128925.16058823529,76022.465753424651,76022.465753424651,75694.951359163941,74355.801980198026,74355.801980198026,74355.801980198026,71546.386707448124,70703.886255924168,70703.886255924168,72517.46729857818,72454.148361052794,72031.12249867653,71113.475827436661,71113.475827436661,70543.593156983814,70053.636739760026,70053.636739760026,70053.636739760026,70053.636739760026,69638.892400527999,69154.281834597336,71067.993713253891,70724.502179652511,70559.358598404258,70559.358598404258,70559.358598404258,70559.358598404258,70315.152095891812,70315.152095891812,70315.152095891812,69802.623945298095,69597.597460406439,69597.597460406439,71589.040729698667,71589.040729698667,71531.519001505716,71531.519001505716,71531.519001505716,71531.519001505716,71193.623693800721,71193.623693800721,71193.623693800721,71193.623693800721,71193.623693800721,71193.623693800721,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,IF(CN16=0,0,CN44/CN16))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":32},null,null,null,null,null,{"$f":"IF($R32=\"^\",IF(COUNTIF(Lists!$13:$13,H32)=1,0,1),0)","v":0},{"$f":"H31","v":"Ежемесячные оклады, включая НДФЛ"},{"$f":"Lists!CA16","v":"Сотрудники маркетинга"},null,null,null,{"$f":"M31","v":"руб./ставка/пер."},null,null,null,{"$f":"START!$I$32","v":"Mrkting"},null,null,null,null,null,null,222522.56105172404,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA17=0,0,AA45/AA17))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AB17=0,0,AB45/AB17))","v":0},210000,210000,210000,210000,210000,210000,210000,210000,210000,210000,210000,210000,216300,216300,216300,216300,216300,216300,216300,216300,216300,216300,216300,216300,222789,222789,222789,222789,222789,222789,222789,222789,222789,222789,222789,222789,229472.67,229472.67,229472.67,229472.67,229472.67,229472.67,229472.67,229472.67,229472.67,229472.67,229472.67,229472.67,236356.85009999998,236356.85009999998,236356.85009999998,236356.85009999998,236356.85009999998,236356.85009999998,236356.85009999998,236356.85009999998,236356.85009999998,236356.85009999998,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":33},null,null,null,null,null,{"$f":"IF($R33=\"^\",IF(COUNTIF(Lists!$13:$13,H33)=1,0,1),0)","v":0},{"$f":"H31","v":"Ежемесячные оклады, включая НДФЛ"},{"$f":"Lists!CA17","v":"Менеджеры по продажам"},null,null,null,{"$f":"M31","v":"руб./ставка/пер."},null,null,null,{"$f":"START!$I$34","v":"Sales"},null,null,null,null,null,null,89193.481607999929,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA18=0,0,AA46/AA18))","v":84000},{"$f":"IF(AB$11=\"\",0,IF(AB18=0,0,AB46/AB18))","v":84000},84000.000000000015,84000.000000000015,84000.000000000015,83999.999999999985,84000.000000000015,84000.000000000015,84000.000000000015,84000,84000,84000,86520,86520,86520.000000000015,86520.000000000015,86520.000000000015,86520,86519.999999999985,86519.999999999985,86519.999999999985,86519.999999999985,86520,86520,89115.599999999991,89115.599999999991,89115.599999999977,89115.599999999991,89115.599999999991,89115.599999999991,89115.599999999977,89115.599999999977,89115.599999999977,89115.599999999977,89115.599999999991,89115.599999999991,91789.067999999999,91789.067999999999,91789.067999999985,91789.067999999985,91789.067999999985,91789.067999999985,91789.068000000014,91789.068000000014,91789.068000000014,91789.067999999999,91789.06799999997,91789.06799999997,94542.74003999999,94542.74003999999,94542.74003999999,94542.74003999999,94542.74003999999,94542.74003999999,94542.740040000004,94542.740040000004,94542.740040000004,94542.740040000004,94542.740040000004,94542.740040000004,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":34},null,null,null,null,null,{"$f":"IF($R34=\"^\",IF(COUNTIF(Lists!$13:$13,H34)=1,0,1),0)","v":0},{"$f":"H31","v":"Ежемесячные оклады, включая НДФЛ"},{"$f":"Lists!CA18","v":"Производственные рабочие"},null,null,null,{"$f":"M31","v":"руб./ставка/пер."},null,null,null,{"$f":"START!$I$35","v":"Prdction"},null,null,null,null,null,null,57338.666748000032,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA19=0,0,AA47/AA19))","v":54000.000000000007},54000,53999.999999999993,53999.999999999993,53999.999999999993,54000,54000,54000,54000,53999.999999999993,54000.000000000007,54000.000000000007,55620.000000000007,55620.000000000007,55619.999999999993,55619.999999999993,55619.999999999993,55620,55620.000000000007,55620.000000000007,55620.000000000007,55620,55620,55620,57288.599999999991,57288.599999999991,57288.599999999991,57288.600000000013,57288.600000000013,57288.6,57288.600000000006,57288.600000000006,57288.600000000006,57288.600000000006,57288.599999999991,57288.6,59007.258000000002,59007.258000000002,59007.258000000002,59007.258000000002,59007.258000000002,59007.258000000002,59007.257999999994,59007.257999999994,59007.257999999994,59007.258000000016,59007.258000000002,59007.258000000002,60777.475739999994,60777.475739999994,60777.475740000002,60777.475740000002,60777.475740000002,60777.475740000002,60777.475739999987,60777.475739999987,60777.475739999987,60777.475739999987,60777.475739999987,60777.475739999987,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":35},null,null,null,null,null,{"$f":"IF($R35=\"^\",IF(COUNTIF(Lists!$13:$13,H35)=1,0,1),0)","v":0},{"$f":"H31","v":"Ежемесячные оклады, включая НДФЛ"},{"$f":"Lists!CA19","v":"Генеральный директор"},null,null,null,"руб./ставка/мес.",null,null,"M",{"$f":"MAIN!Q654","v":200000},null,{"$f":"IF(G35<>0,1,IF(OR($Q35=\"\",$Q35=0),0,IF($R35=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H35))),$Q35)=1,0,1),0)))","v":0},null,null,null,null,625671.24,null,null,{"$f":"IF(OR(AA$11=\"\",AA20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":600000},{"$f":"IF(OR(AB$11=\"\",AB20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":600000},{"$f":"IF(OR(AC$11=\"\",AC20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":600000},{"$f":"IF(OR(AD$11=\"\",AD20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":600000},{"$f":"IF(OR(AE$11=\"\",AE20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":618000},{"$f":"IF(OR(AF$11=\"\",AF20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":618000},{"$f":"IF(OR(AG$11=\"\",AG20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":618000},{"$f":"IF(OR(AH$11=\"\",AH20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":618000},{"$f":"IF(OR(AI$11=\"\",AI20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":636540},{"$f":"IF(OR(AJ$11=\"\",AJ20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":636540},{"$f":"IF(OR(AK$11=\"\",AK20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":636540},{"$f":"IF(OR(AL$11=\"\",AL20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":636540},{"$f":"IF(OR(AM$11=\"\",AM20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":655636.19999999995},{"$f":"IF(OR(AN$11=\"\",AN20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":655636.19999999995},{"$f":"IF(OR(AO$11=\"\",AO20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":655636.19999999995},{"$f":"IF(OR(AP$11=\"\",AP20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AQ$11=\"\",AQ20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AR$11=\"\",AR20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AS$11=\"\",AS20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AT$11=\"\",AT20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AU$11=\"\",AU20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AV$11=\"\",AV20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AW$11=\"\",AW20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AX$11=\"\",AX20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AY$11=\"\",AY20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AZ$11=\"\",AZ20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BA$11=\"\",BA20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BB$11=\"\",BB20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BC$11=\"\",BC20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BD$11=\"\",BD20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BE$11=\"\",BE20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BF$11=\"\",BF20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BG$11=\"\",BG20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BH$11=\"\",BH20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BI$11=\"\",BI20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BJ$11=\"\",BJ20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BK$11=\"\",BK20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BL$11=\"\",BL20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BM$11=\"\",BM20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BN$11=\"\",BN20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BO$11=\"\",BO20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BP$11=\"\",BP20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BQ$11=\"\",BQ20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BR$11=\"\",BR20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BS$11=\"\",BS20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BT$11=\"\",BT20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BU$11=\"\",BU20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BV$11=\"\",BV20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BW$11=\"\",BW20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BX$11=\"\",BX20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BY$11=\"\",BY20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BZ$11=\"\",BZ20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CA$11=\"\",CA20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CB$11=\"\",CB20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CC$11=\"\",CC20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CD$11=\"\",CD20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CE$11=\"\",CE20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CF$11=\"\",CF20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CG$11=\"\",CG20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CH$11=\"\",CH20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CI$11=\"\",CI20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CJ$11=\"\",CJ20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CK$11=\"\",CK20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CL$11=\"\",CL20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CM$11=\"\",CM20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CN$11=\"\",CN20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CO$11=\"\",CO20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CP$11=\"\",CP20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CQ$11=\"\",CQ20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CR$11=\"\",CR20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CS$11=\"\",CS20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CT$11=\"\",CT20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CU$11=\"\",CU20=0),0,$Q35*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0}]
[{"$f":"ROW()","v":36},null,null,null,null,null,{"$f":"IF($R36=\"^\",IF(COUNTIF(Lists!$13:$13,H36)=1,0,1),0)","v":0},{"$f":"H31","v":"Ежемесячные оклады, включая НДФЛ"},{"$f":"Lists!CA20","v":"Заместитель ГД"},null,null,null,"руб./ставка/мес.",null,null,"M",{"$f":"MAIN!Q655","v":180000},null,{"$f":"IF(G36<>0,1,IF(OR($Q36=\"\",$Q36=0),0,IF($R36=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H36))),$Q36)=1,0,1),0)))","v":0},null,null,null,null,577245.21750000003,null,null,{"$f":"IF(OR(AA$11=\"\",AA21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AB$11=\"\",AB21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AC$11=\"\",AC21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AD$11=\"\",AD21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AE$11=\"\",AE21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AF$11=\"\",AF21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AG$11=\"\",AG21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AH$11=\"\",AH21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":556200},{"$f":"IF(OR(AI$11=\"\",AI21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":572886},{"$f":"IF(OR(AJ$11=\"\",AJ21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":572886},{"$f":"IF(OR(AK$11=\"\",AK21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":572886},{"$f":"IF(OR(AL$11=\"\",AL21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":572886},{"$f":"IF(OR(AM$11=\"\",AM21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":590072.57999999996},{"$f":"IF(OR(AN$11=\"\",AN21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":590072.57999999996},{"$f":"IF(OR(AO$11=\"\",AO21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":590072.57999999996},{"$f":"IF(OR(AP$11=\"\",AP21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AQ$11=\"\",AQ21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AR$11=\"\",AR21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AS$11=\"\",AS21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AT$11=\"\",AT21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AU$11=\"\",AU21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AV$11=\"\",AV21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AW$11=\"\",AW21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AX$11=\"\",AX21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AY$11=\"\",AY21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AZ$11=\"\",AZ21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BA$11=\"\",BA21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BB$11=\"\",BB21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BC$11=\"\",BC21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BD$11=\"\",BD21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BE$11=\"\",BE21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BF$11=\"\",BF21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BG$11=\"\",BG21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BH$11=\"\",BH21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BI$11=\"\",BI21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BJ$11=\"\",BJ21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BK$11=\"\",BK21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BL$11=\"\",BL21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BM$11=\"\",BM21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BN$11=\"\",BN21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BO$11=\"\",BO21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BP$11=\"\",BP21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BQ$11=\"\",BQ21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BR$11=\"\",BR21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BS$11=\"\",BS21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BT$11=\"\",BT21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BU$11=\"\",BU21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BV$11=\"\",BV21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BW$11=\"\",BW21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BX$11=\"\",BX21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BY$11=\"\",BY21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BZ$11=\"\",BZ21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CA$11=\"\",CA21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CB$11=\"\",CB21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CC$11=\"\",CC21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CD$11=\"\",CD21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CE$11=\"\",CE21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CF$11=\"\",CF21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CG$11=\"\",CG21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CH$11=\"\",CH21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CI$11=\"\",CI21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CJ$11=\"\",CJ21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CK$11=\"\",CK21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CL$11=\"\",CL21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CM$11=\"\",CM21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CN$11=\"\",CN21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CO$11=\"\",CO21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CP$11=\"\",CP21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CQ$11=\"\",CQ21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CR$11=\"\",CR21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CS$11=\"\",CS21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CT$11=\"\",CT21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CU$11=\"\",CU21=0),0,$Q36*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0}]
[{"$f":"ROW()","v":37},null,null,null,null,null,{"$f":"IF($R37=\"^\",IF(COUNTIF(Lists!$13:$13,H37)=1,0,1),0)","v":0},{"$f":"H31","v":"Ежемесячные оклады, включая НДФЛ"},{"$f":"Lists!CA21","v":"Главный бухгалтер"},null,null,null,"руб./ставка/мес.",null,null,"M",{"$f":"MAIN!Q656","v":120000},null,{"$f":"IF(G37<>0,1,IF(OR($Q37=\"\",$Q37=0),0,IF($R37=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H37))),$Q37)=1,0,1),0)))","v":0},null,null,null,null,375402.74399999995,null,null,{"$f":"IF(OR(AA$11=\"\",AA22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":360000},{"$f":"IF(OR(AB$11=\"\",AB22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":360000},{"$f":"IF(OR(AC$11=\"\",AC22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":360000},{"$f":"IF(OR(AD$11=\"\",AD22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":360000},{"$f":"IF(OR(AE$11=\"\",AE22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":370800},{"$f":"IF(OR(AF$11=\"\",AF22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":370800},{"$f":"IF(OR(AG$11=\"\",AG22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":370800},{"$f":"IF(OR(AH$11=\"\",AH22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":370800},{"$f":"IF(OR(AI$11=\"\",AI22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":381924},{"$f":"IF(OR(AJ$11=\"\",AJ22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":381924},{"$f":"IF(OR(AK$11=\"\",AK22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":381924},{"$f":"IF(OR(AL$11=\"\",AL22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":381924},{"$f":"IF(OR(AM$11=\"\",AM22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":393381.72000000003},{"$f":"IF(OR(AN$11=\"\",AN22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":393381.72000000003},{"$f":"IF(OR(AO$11=\"\",AO22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":393381.72000000003},{"$f":"IF(OR(AP$11=\"\",AP22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AQ$11=\"\",AQ22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AR$11=\"\",AR22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AS$11=\"\",AS22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AT$11=\"\",AT22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AU$11=\"\",AU22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AV$11=\"\",AV22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AW$11=\"\",AW22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AX$11=\"\",AX22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AY$11=\"\",AY22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AZ$11=\"\",AZ22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BA$11=\"\",BA22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BB$11=\"\",BB22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BC$11=\"\",BC22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BD$11=\"\",BD22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BE$11=\"\",BE22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BF$11=\"\",BF22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BG$11=\"\",BG22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BH$11=\"\",BH22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BI$11=\"\",BI22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BJ$11=\"\",BJ22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BK$11=\"\",BK22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BL$11=\"\",BL22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BM$11=\"\",BM22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BN$11=\"\",BN22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BO$11=\"\",BO22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BP$11=\"\",BP22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BQ$11=\"\",BQ22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BR$11=\"\",BR22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BS$11=\"\",BS22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BT$11=\"\",BT22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BU$11=\"\",BU22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BV$11=\"\",BV22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BW$11=\"\",BW22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BX$11=\"\",BX22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BY$11=\"\",BY22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BZ$11=\"\",BZ22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CA$11=\"\",CA22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CB$11=\"\",CB22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CC$11=\"\",CC22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CD$11=\"\",CD22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CE$11=\"\",CE22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CF$11=\"\",CF22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CG$11=\"\",CG22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CH$11=\"\",CH22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CI$11=\"\",CI22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CJ$11=\"\",CJ22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CK$11=\"\",CK22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CL$11=\"\",CL22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CM$11=\"\",CM22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CN$11=\"\",CN22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CO$11=\"\",CO22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CP$11=\"\",CP22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CQ$11=\"\",CQ22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CR$11=\"\",CR22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CS$11=\"\",CS22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CT$11=\"\",CT22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CU$11=\"\",CU22=0),0,$Q37*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0}]
[{"$f":"ROW()","v":38},null,null,null,null,null,{"$f":"IF($R38=\"^\",IF(COUNTIF(Lists!$13:$13,H38)=1,0,1),0)","v":0},{"$f":"H31","v":"Ежемесячные оклады, включая НДФЛ"},{"$f":"Lists!CA22","v":"Сотрудники категории - 1"},null,null,null,"руб./ставка/мес.",null,null,"M",{"$f":"MAIN!Q657","v":50000},null,{"$f":"IF(G38<>0,1,IF(OR($Q38=\"\",$Q38=0),0,IF($R38=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H38))),$Q38)=1,0,1),0)))","v":0},null,null,null,null,160345.89375000002,null,null,{"$f":"IF(OR(AA$11=\"\",AA23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AB$11=\"\",AB23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AC$11=\"\",AC23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AD$11=\"\",AD23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AE$11=\"\",AE23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AF$11=\"\",AF23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AG$11=\"\",AG23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AH$11=\"\",AH23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":154500},{"$f":"IF(OR(AI$11=\"\",AI23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":159135},{"$f":"IF(OR(AJ$11=\"\",AJ23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":159135},{"$f":"IF(OR(AK$11=\"\",AK23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":159135},{"$f":"IF(OR(AL$11=\"\",AL23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":159135},{"$f":"IF(OR(AM$11=\"\",AM23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":163909.04999999999},{"$f":"IF(OR(AN$11=\"\",AN23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":163909.04999999999},{"$f":"IF(OR(AO$11=\"\",AO23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":163909.04999999999},{"$f":"IF(OR(AP$11=\"\",AP23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AQ$11=\"\",AQ23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AR$11=\"\",AR23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AS$11=\"\",AS23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AT$11=\"\",AT23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AU$11=\"\",AU23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AV$11=\"\",AV23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AW$11=\"\",AW23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AX$11=\"\",AX23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AY$11=\"\",AY23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AZ$11=\"\",AZ23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BA$11=\"\",BA23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BB$11=\"\",BB23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BC$11=\"\",BC23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BD$11=\"\",BD23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BE$11=\"\",BE23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BF$11=\"\",BF23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BG$11=\"\",BG23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BH$11=\"\",BH23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BI$11=\"\",BI23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BJ$11=\"\",BJ23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BK$11=\"\",BK23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BL$11=\"\",BL23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BM$11=\"\",BM23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BN$11=\"\",BN23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BO$11=\"\",BO23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BP$11=\"\",BP23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BQ$11=\"\",BQ23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BR$11=\"\",BR23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BS$11=\"\",BS23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BT$11=\"\",BT23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BU$11=\"\",BU23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BV$11=\"\",BV23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BW$11=\"\",BW23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BX$11=\"\",BX23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BY$11=\"\",BY23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BZ$11=\"\",BZ23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CA$11=\"\",CA23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CB$11=\"\",CB23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CC$11=\"\",CC23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CD$11=\"\",CD23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CE$11=\"\",CE23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CF$11=\"\",CF23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CG$11=\"\",CG23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CH$11=\"\",CH23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CI$11=\"\",CI23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CJ$11=\"\",CJ23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CK$11=\"\",CK23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CL$11=\"\",CL23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CM$11=\"\",CM23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CN$11=\"\",CN23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CO$11=\"\",CO23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CP$11=\"\",CP23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CQ$11=\"\",CQ23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CR$11=\"\",CR23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CS$11=\"\",CS23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CT$11=\"\",CT23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CU$11=\"\",CU23=0),0,$Q38*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0}]
[{"$f":"ROW()","v":39},null,null,null,null,null,{"$f":"IF($R39=\"^\",IF(COUNTIF(Lists!$13:$13,H39)=1,0,1),0)","v":0},{"$f":"H31","v":"Ежемесячные оклады, включая НДФЛ"},{"$f":"Lists!CA23","v":"Сотрудники категории - 2"},null,null,null,"руб./ставка/мес.",null,null,"M",{"$f":"MAIN!Q658","v":45000},null,{"$f":"IF(G39<>0,1,IF(OR($Q39=\"\",$Q39=0),0,IF($R39=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H39))),$Q39)=1,0,1),0)))","v":0},null,null,null,null,0,null,null,{"$f":"IF(OR(AA$11=\"\",AA24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AB$11=\"\",AB24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AC$11=\"\",AC24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AD$11=\"\",AD24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AE$11=\"\",AE24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AF$11=\"\",AF24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AG$11=\"\",AG24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AH$11=\"\",AH24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AI$11=\"\",AI24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AJ$11=\"\",AJ24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AK$11=\"\",AK24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AL$11=\"\",AL24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AM$11=\"\",AM24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AN$11=\"\",AN24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AO$11=\"\",AO24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AP$11=\"\",AP24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AQ$11=\"\",AQ24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AR$11=\"\",AR24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AS$11=\"\",AS24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AT$11=\"\",AT24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AU$11=\"\",AU24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AV$11=\"\",AV24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AW$11=\"\",AW24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AX$11=\"\",AX24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AY$11=\"\",AY24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AZ$11=\"\",AZ24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BA$11=\"\",BA24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BB$11=\"\",BB24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BC$11=\"\",BC24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BD$11=\"\",BD24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BE$11=\"\",BE24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BF$11=\"\",BF24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BG$11=\"\",BG24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BH$11=\"\",BH24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BI$11=\"\",BI24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BJ$11=\"\",BJ24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BK$11=\"\",BK24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BL$11=\"\",BL24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BM$11=\"\",BM24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BN$11=\"\",BN24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BO$11=\"\",BO24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BP$11=\"\",BP24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BQ$11=\"\",BQ24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BR$11=\"\",BR24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BS$11=\"\",BS24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BT$11=\"\",BT24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BU$11=\"\",BU24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BV$11=\"\",BV24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BW$11=\"\",BW24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BX$11=\"\",BX24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BY$11=\"\",BY24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BZ$11=\"\",BZ24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CA$11=\"\",CA24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CB$11=\"\",CB24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CC$11=\"\",CC24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CD$11=\"\",CD24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CE$11=\"\",CE24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CF$11=\"\",CF24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CG$11=\"\",CG24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CH$11=\"\",CH24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CI$11=\"\",CI24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CJ$11=\"\",CJ24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CK$11=\"\",CK24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CL$11=\"\",CL24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CM$11=\"\",CM24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CN$11=\"\",CN24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CO$11=\"\",CO24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CP$11=\"\",CP24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CQ$11=\"\",CQ24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CR$11=\"\",CR24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CS$11=\"\",CS24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CT$11=\"\",CT24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CU$11=\"\",CU24=0),0,$Q39*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0}]
[{"$f":"ROW()","v":40},null,null,null,null,null,{"$f":"IF($R40=\"^\",IF(COUNTIF(Lists!$13:$13,H40)=1,0,1),0)","v":0},{"$f":"H31","v":"Ежемесячные оклады, включая НДФЛ"},{"$f":"Lists!CA24","v":"Сотрудники категории - 3"},null,null,null,"руб./ставка/мес.",null,null,"M",{"$f":"MAIN!Q659","v":40000},null,{"$f":"IF(G40<>0,1,IF(OR($Q40=\"\",$Q40=0),0,IF($R40=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H40))),$Q40)=1,0,1),0)))","v":0},null,null,null,null,0,null,null,{"$f":"IF(OR(AA$11=\"\",AA25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AB$11=\"\",AB25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AC$11=\"\",AC25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AD$11=\"\",AD25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AE$11=\"\",AE25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AF$11=\"\",AF25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AG$11=\"\",AG25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AH$11=\"\",AH25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AI$11=\"\",AI25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AJ$11=\"\",AJ25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AK$11=\"\",AK25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AL$11=\"\",AL25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AM$11=\"\",AM25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AN$11=\"\",AN25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AO$11=\"\",AO25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AP$11=\"\",AP25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AQ$11=\"\",AQ25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AR$11=\"\",AR25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AS$11=\"\",AS25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AT$11=\"\",AT25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AU$11=\"\",AU25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AV$11=\"\",AV25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AW$11=\"\",AW25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AX$11=\"\",AX25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AY$11=\"\",AY25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AZ$11=\"\",AZ25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BA$11=\"\",BA25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BB$11=\"\",BB25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BC$11=\"\",BC25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BD$11=\"\",BD25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BE$11=\"\",BE25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BF$11=\"\",BF25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BG$11=\"\",BG25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BH$11=\"\",BH25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BI$11=\"\",BI25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BJ$11=\"\",BJ25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BK$11=\"\",BK25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BL$11=\"\",BL25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BM$11=\"\",BM25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BN$11=\"\",BN25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BO$11=\"\",BO25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BP$11=\"\",BP25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BQ$11=\"\",BQ25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BR$11=\"\",BR25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BS$11=\"\",BS25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BT$11=\"\",BT25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BU$11=\"\",BU25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BV$11=\"\",BV25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BW$11=\"\",BW25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BX$11=\"\",BX25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BY$11=\"\",BY25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BZ$11=\"\",BZ25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CA$11=\"\",CA25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CB$11=\"\",CB25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CC$11=\"\",CC25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CD$11=\"\",CD25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CE$11=\"\",CE25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CF$11=\"\",CF25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CG$11=\"\",CG25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CH$11=\"\",CH25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CI$11=\"\",CI25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CJ$11=\"\",CJ25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CK$11=\"\",CK25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CL$11=\"\",CL25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CM$11=\"\",CM25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CN$11=\"\",CN25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CO$11=\"\",CO25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CP$11=\"\",CP25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CQ$11=\"\",CQ25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CR$11=\"\",CR25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CS$11=\"\",CS25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CT$11=\"\",CT25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CU$11=\"\",CU25=0),0,$Q40*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0}]
[{"$f":"ROW()","v":41},null,null,null,null,null,{"$f":"IF($R41=\"^\",IF(COUNTIF(Lists!$13:$13,H41)=1,0,1),0)","v":0},{"$f":"H31","v":"Ежемесячные оклады, включая НДФЛ"},{"$f":"Lists!CA25","v":"Прочие сотрудники"},null,null,null,"руб./ставка/мес.",null,null,"M",{"$f":"MAIN!Q660","v":0},null,{"$f":"IF(G41<>0,1,IF(OR($Q41=\"\",$Q41=0),0,IF($R41=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H41))),$Q41)=1,0,1),0)))","v":0},null,null,null,null,0,null,null,{"$f":"IF(OR(AA$11=\"\",AA26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AB$11=\"\",AB26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AC$11=\"\",AC26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AD$11=\"\",AD26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AE$11=\"\",AE26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AF$11=\"\",AF26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AG$11=\"\",AG26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AH$11=\"\",AH26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AI$11=\"\",AI26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AJ$11=\"\",AJ26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AK$11=\"\",AK26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AL$11=\"\",AL26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AM$11=\"\",AM26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AN$11=\"\",AN26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AO$11=\"\",AO26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AP$11=\"\",AP26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AQ$11=\"\",AQ26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AR$11=\"\",AR26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AS$11=\"\",AS26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AT$11=\"\",AT26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AU$11=\"\",AU26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AV$11=\"\",AV26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AW$11=\"\",AW26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AX$11=\"\",AX26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AY$11=\"\",AY26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(AZ$11=\"\",AZ26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BA$11=\"\",BA26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BB$11=\"\",BB26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BC$11=\"\",BC26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BD$11=\"\",BD26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BE$11=\"\",BE26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BF$11=\"\",BF26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BG$11=\"\",BG26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BH$11=\"\",BH26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BI$11=\"\",BI26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BJ$11=\"\",BJ26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BK$11=\"\",BK26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BL$11=\"\",BL26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BM$11=\"\",BM26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BN$11=\"\",BN26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BO$11=\"\",BO26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BP$11=\"\",BP26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BQ$11=\"\",BQ26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BR$11=\"\",BR26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BS$11=\"\",BS26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BT$11=\"\",BT26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BU$11=\"\",BU26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BV$11=\"\",BV26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BW$11=\"\",BW26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BX$11=\"\",BX26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BY$11=\"\",BY26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(BZ$11=\"\",BZ26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CA$11=\"\",CA26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CB$11=\"\",CB26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CC$11=\"\",CC26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CD$11=\"\",CD26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CE$11=\"\",CE26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CF$11=\"\",CF26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CG$11=\"\",CG26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CH$11=\"\",CH26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CI$11=\"\",CI26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CJ$11=\"\",CJ26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CK$11=\"\",CK26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CL$11=\"\",CL26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CM$11=\"\",CM26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CN$11=\"\",CN26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CO$11=\"\",CO26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CP$11=\"\",CP26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CQ$11=\"\",CQ26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CR$11=\"\",CR26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CS$11=\"\",CS26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CT$11=\"\",CT26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(OR(CU$11=\"\",CU26=0),0,$Q41*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$29,INT((CU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0}]
[{"$f":"ROW()","v":42},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":43}]
[{"$f":"ROW()","v":44},null,null,null,null,null,{"$f":"IF($R44=\"^\",IF(COUNTIF(Lists!$13:$13,H44)=1,0,1),0)","v":0},"ФОТ, вкл. НДФЛ",null,null,null,null,"руб.",null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z44:$CV44)","v":339662172.12154925},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA45:AA55))","v":988666.66666666663},{"$f":"IF(AB$11=\"\",0,SUM(AB45:AB55))","v":1014466.6666666666},{"$f":"IF(AC$11=\"\",0,SUM(AC45:AC55))","v":1552000},1552000,1580800,1751940,1821600,2532300,2583285,2856765,2973151.6666666665,2973151.6666666665,3049746.2166666663,3086949.8166666664,3652879.5500000003,1849880,1849880,1891217.3333333335,2086093.3333333335,2086093.3333333335,2086093.3333333335,2704677,2983704,2983704,3060237.1199999996,3084871.2179999999,3401669.76,3894351.7200000007,3894351.7200000007,4288193.1633333322,4703323.333333333,4703323.333333333,4703323.333333333,4703323.333333333,5129097.8666666672,5744646.1919999998,5903618.2377599999,6468718.3633866683,7074751.6887999997,7074751.6887999997,7074751.6887999997,7074751.6887999997,7626068.8845333336,7626068.8845333336,7626068.8845333336,9136552.7014800012,9931577.1575999986,9931577.1575999986,10215756.112127999,10215756.112127999,10926439.527479999,10926439.527479999,10926439.527479999,10926439.527479999,12862314.680679999,12862314.680679999,12862314.680679999,12862314.680679999,12862314.680679999,12862314.680679999,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,SUM(CN45:CN55))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":45},null,null,null,null,null,{"$f":"IF($R45=\"^\",IF(COUNTIF(Lists!$13:$13,H45)=1,0,1),0)","v":0},{"$f":"H44","v":"ФОТ, вкл. НДФЛ"},{"$f":"Lists!CA16","v":"Сотрудники маркетинга"},null,null,null,{"$f":"M44","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,25812617.081999987,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":420000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":420000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":420000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":420000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":420000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":420000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":420000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":420000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":420000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":420000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":420000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":420000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":432600},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":432600},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":432600},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":432600},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":432600},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":432600},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":432600},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":432600},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":432600},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":432600},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":432600},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":432600},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":445578},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":445578},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":445578},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":445578},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":445578},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":445578},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":445578},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":445578},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":445578},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":445578},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":445578},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":445578},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":458945.34},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":458945.34},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":458945.34},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":458945.34},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":458945.34},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":458945.34},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":458945.34},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":458945.34},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":458945.34},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":458945.34},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":458945.34},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":458945.34},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":472713.70019999996},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":472713.70019999996},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":472713.70019999996},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":472713.70019999996},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":472713.70019999996},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":472713.70019999996},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":472713.70019999996},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":472713.70019999996},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":472713.70019999996},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":472713.70019999996},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,Items!$Q$16,Mrkting!$Q:$Q,$Q45))","v":0}]
[{"$f":"ROW()","v":46},null,null,null,null,null,{"$f":"IF($R46=\"^\",IF(COUNTIF(Lists!$13:$13,H46)=1,0,1),0)","v":0},{"$f":"H44","v":"ФОТ, вкл. НДФЛ"},{"$f":"Lists!CA17","v":"Менеджеры по продажам"},null,null,null,{"$f":"M44","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,101334282.70452435,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":9916.6666666666642},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":18841.666666666664},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":59500},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":59500},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":59500},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":118702.49999999999},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":142800},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":142800},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":142800},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":237405.00000000006},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":277666.66666666663},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":277666.66666666663},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":285996.66666666663},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":298866.5166666666},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":490280},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":490280},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":490280},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":504579.83333333337},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":571993.33333333337},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":571993.33333333337},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":571993.33333333337},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":785980.12499999988},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":882504},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":882504},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":908979.11999999988},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":917500.79924999992},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":1022601.5099999999},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":1193035.095},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":1193035.095},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":1329276.7570833331},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":1472882.833333333},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":1472882.833333333},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":1472882.833333333},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":1472882.833333333},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":1620171.1166666667},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":1833107.8919999995},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":1888101.1287599998},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":2083586.3466366669},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":2288607.4287999994},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":2288607.4287999994},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":2288607.4287999994},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":2288607.4287999994},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":2479324.7145333337},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":2479324.7145333337},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":2479324.7145333337},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":3001846.732605},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":3276869.7275999994},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":3276869.7275999994},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":3375175.8194279997},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":3375175.8194279997},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":3616259.8065299997},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":3616259.8065299997},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":3616259.8065299997},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":3616259.8065299997},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":4285937.5484799994},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":4285937.5484799994},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":4285937.5484799994},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":4285937.5484799994},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":4285937.5484799994},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":4285937.5484799994},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Sales!CJ:CJ,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Sales!CK:CK,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Sales!CL:CL,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Sales!CM:CM,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Sales!CN:CN,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Sales!CO:CO,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Sales!CP:CP,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Sales!CQ:CQ,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Sales!CR:CR,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Sales!CS:CS,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Sales!CT:CT,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Sales!CU:CU,Sales!$H:$H,Items!$AH$16,Sales!$Q:$Q,$Q46))","v":0}]
[{"$f":"ROW()","v":47},null,null,null,null,null,{"$f":"IF($R47=\"^\",IF(COUNTIF(Lists!$13:$13,H47)=1,0,1),0)","v":0},{"$f":"H44","v":"ФОТ, вкл. НДФЛ"},{"$f":"Lists!CA18","v":"Производственные рабочие"},null,null,null,{"$f":"M44","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,{"$f":"IF($X47-Prdction!$X$397=0,0,1)","v":0},null,null,null,191598433.68502507,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":18750},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":35625},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":112500},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":112500},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":112500},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":224437.5},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":270000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":270000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":270000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":448875.00000000012},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":525000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":525000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":540750},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":565083.75},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":927000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":927000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":927000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":954037.5},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":1081500.0000000002},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":1081500.0000000002},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":1081500.0000000002},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":1486096.875},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":1668600},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":1668600},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":1718657.9999999998},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":1734770.41875},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":1933490.2500000002},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":2255738.6250000005},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":2255738.6250000005},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":2513338.4062499995},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":2784862.5},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":2784862.5},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":2784862.5},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":2784862.5},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":3063348.75},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":3465960.3},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":3569939.1090000002},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":3939554.0167500009},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":4327198.92},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":4327198.92},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":4327198.92},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":4327198.92},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":4687798.83},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":4687798.83},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":4687798.83},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":5675760.6288750013},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":6195762.0899999999},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":6195762.0899999999},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":6381634.9526999993},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":6381634.9526999993},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":6837466.0207500001},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":6837466.0207500001},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":6837466.0207500001},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":6837466.0207500001},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":8103663.4319999991},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":8103663.4319999991},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":8103663.4319999991},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":8103663.4319999991},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":8103663.4319999991},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":8103663.4319999991},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Prdction!CJ:CJ,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Prdction!CK:CK,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Prdction!CL:CL,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Prdction!CM:CM,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Prdction!CN:CN,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Prdction!CO:CO,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Prdction!CP:CP,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Prdction!CQ:CQ,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Prdction!CR:CR,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Prdction!CS:CS,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Prdction!CT:CT,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Prdction!CU:CU,Prdction!$H:$H,Items!$AQ$16,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q47))","v":0}]
[{"$f":"ROW()","v":48},null,null,null,null,null,{"$f":"IF($R48=\"^\",IF(COUNTIF(Lists!$13:$13,H48)=1,0,1),0)","v":0},{"$f":"H44","v":"ФОТ, вкл. НДФЛ"},{"$f":"Lists!CA19","v":"Генеральный директор"},null,null,null,{"$f":"M46","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,9385068.5999999996,null,null,{"$f":"IF(AA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BO:$BO,\">=\"&AA$11,BDCRM!$BO:$BO,\"<=\"&AA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BY:$BY,\">=\"&AA$11,BDCRM!$BY:$BY,\"<=\"&AA$12),AA35*AA20)))","v":600000},{"$f":"IF(AB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BO:$BO,\">=\"&AB$11,BDCRM!$BO:$BO,\"<=\"&AB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BY:$BY,\">=\"&AB$11,BDCRM!$BY:$BY,\"<=\"&AB$12),AB35*AB20)))","v":600000},{"$f":"IF(AC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BO:$BO,\">=\"&AC$11,BDCRM!$BO:$BO,\"<=\"&AC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BY:$BY,\">=\"&AC$11,BDCRM!$BY:$BY,\"<=\"&AC$12),AC35*AC20)))","v":600000},{"$f":"IF(AD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BO:$BO,\">=\"&AD$11,BDCRM!$BO:$BO,\"<=\"&AD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BY:$BY,\">=\"&AD$11,BDCRM!$BY:$BY,\"<=\"&AD$12),AD35*AD20)))","v":600000},{"$f":"IF(AE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BO:$BO,\">=\"&AE$11,BDCRM!$BO:$BO,\"<=\"&AE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BY:$BY,\">=\"&AE$11,BDCRM!$BY:$BY,\"<=\"&AE$12),AE35*AE20)))","v":618000},{"$f":"IF(AF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BO:$BO,\">=\"&AF$11,BDCRM!$BO:$BO,\"<=\"&AF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BY:$BY,\">=\"&AF$11,BDCRM!$BY:$BY,\"<=\"&AF$12),AF35*AF20)))","v":618000},{"$f":"IF(AG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BO:$BO,\">=\"&AG$11,BDCRM!$BO:$BO,\"<=\"&AG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BY:$BY,\">=\"&AG$11,BDCRM!$BY:$BY,\"<=\"&AG$12),AG35*AG20)))","v":618000},{"$f":"IF(AH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BO:$BO,\">=\"&AH$11,BDCRM!$BO:$BO,\"<=\"&AH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BY:$BY,\">=\"&AH$11,BDCRM!$BY:$BY,\"<=\"&AH$12),AH35*AH20)))","v":618000},{"$f":"IF(AI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BO:$BO,\">=\"&AI$11,BDCRM!$BO:$BO,\"<=\"&AI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BY:$BY,\">=\"&AI$11,BDCRM!$BY:$BY,\"<=\"&AI$12),AI35*AI20)))","v":636540},{"$f":"IF(AJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BO:$BO,\">=\"&AJ$11,BDCRM!$BO:$BO,\"<=\"&AJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BY:$BY,\">=\"&AJ$11,BDCRM!$BY:$BY,\"<=\"&AJ$12),AJ35*AJ20)))","v":636540},{"$f":"IF(AK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BO:$BO,\">=\"&AK$11,BDCRM!$BO:$BO,\"<=\"&AK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BY:$BY,\">=\"&AK$11,BDCRM!$BY:$BY,\"<=\"&AK$12),AK35*AK20)))","v":636540},{"$f":"IF(AL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BO:$BO,\">=\"&AL$11,BDCRM!$BO:$BO,\"<=\"&AL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BY:$BY,\">=\"&AL$11,BDCRM!$BY:$BY,\"<=\"&AL$12),AL35*AL20)))","v":636540},{"$f":"IF(AM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BO:$BO,\">=\"&AM$11,BDCRM!$BO:$BO,\"<=\"&AM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BY:$BY,\">=\"&AM$11,BDCRM!$BY:$BY,\"<=\"&AM$12),AM35*AM20)))","v":655636.19999999995},{"$f":"IF(AN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BO:$BO,\">=\"&AN$11,BDCRM!$BO:$BO,\"<=\"&AN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BY:$BY,\">=\"&AN$11,BDCRM!$BY:$BY,\"<=\"&AN$12),AN35*AN20)))","v":655636.19999999995},{"$f":"IF(AO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BO:$BO,\">=\"&AO$11,BDCRM!$BO:$BO,\"<=\"&AO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BY:$BY,\">=\"&AO$11,BDCRM!$BY:$BY,\"<=\"&AO$12),AO35*AO20)))","v":655636.19999999995},{"$f":"IF(AP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BO:$BO,\">=\"&AP$11,BDCRM!$BO:$BO,\"<=\"&AP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BY:$BY,\">=\"&AP$11,BDCRM!$BY:$BY,\"<=\"&AP$12),AP35*AP20)))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BO:$BO,\">=\"&AQ$11,BDCRM!$BO:$BO,\"<=\"&AQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BY:$BY,\">=\"&AQ$11,BDCRM!$BY:$BY,\"<=\"&AQ$12),AQ35*AQ20)))","v":0},{"$f":"IF(AR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BO:$BO,\">=\"&AR$11,BDCRM!$BO:$BO,\"<=\"&AR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BY:$BY,\">=\"&AR$11,BDCRM!$BY:$BY,\"<=\"&AR$12),AR35*AR20)))","v":0},{"$f":"IF(AS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BO:$BO,\">=\"&AS$11,BDCRM!$BO:$BO,\"<=\"&AS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BY:$BY,\">=\"&AS$11,BDCRM!$BY:$BY,\"<=\"&AS$12),AS35*AS20)))","v":0},{"$f":"IF(AT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BO:$BO,\">=\"&AT$11,BDCRM!$BO:$BO,\"<=\"&AT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BY:$BY,\">=\"&AT$11,BDCRM!$BY:$BY,\"<=\"&AT$12),AT35*AT20)))","v":0},{"$f":"IF(AU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BO:$BO,\">=\"&AU$11,BDCRM!$BO:$BO,\"<=\"&AU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BY:$BY,\">=\"&AU$11,BDCRM!$BY:$BY,\"<=\"&AU$12),AU35*AU20)))","v":0},{"$f":"IF(AV$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AV$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BO:$BO,\">=\"&AV$11,BDCRM!$BO:$BO,\"<=\"&AV$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BY:$BY,\">=\"&AV$11,BDCRM!$BY:$BY,\"<=\"&AV$12),AV35*AV20)))","v":0},{"$f":"IF(AW$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AW$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BO:$BO,\">=\"&AW$11,BDCRM!$BO:$BO,\"<=\"&AW$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BY:$BY,\">=\"&AW$11,BDCRM!$BY:$BY,\"<=\"&AW$12),AW35*AW20)))","v":0},{"$f":"IF(AX$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AX$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BO:$BO,\">=\"&AX$11,BDCRM!$BO:$BO,\"<=\"&AX$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BY:$BY,\">=\"&AX$11,BDCRM!$BY:$BY,\"<=\"&AX$12),AX35*AX20)))","v":0},{"$f":"IF(AY$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AY$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BO:$BO,\">=\"&AY$11,BDCRM!$BO:$BO,\"<=\"&AY$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BY:$BY,\">=\"&AY$11,BDCRM!$BY:$BY,\"<=\"&AY$12),AY35*AY20)))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AZ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BO:$BO,\">=\"&AZ$11,BDCRM!$BO:$BO,\"<=\"&AZ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BY:$BY,\">=\"&AZ$11,BDCRM!$BY:$BY,\"<=\"&AZ$12),AZ35*AZ20)))","v":0},{"$f":"IF(BA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BO:$BO,\">=\"&BA$11,BDCRM!$BO:$BO,\"<=\"&BA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BY:$BY,\">=\"&BA$11,BDCRM!$BY:$BY,\"<=\"&BA$12),BA35*BA20)))","v":0},{"$f":"IF(BB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BO:$BO,\">=\"&BB$11,BDCRM!$BO:$BO,\"<=\"&BB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BY:$BY,\">=\"&BB$11,BDCRM!$BY:$BY,\"<=\"&BB$12),BB35*BB20)))","v":0},{"$f":"IF(BC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BO:$BO,\">=\"&BC$11,BDCRM!$BO:$BO,\"<=\"&BC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BY:$BY,\">=\"&BC$11,BDCRM!$BY:$BY,\"<=\"&BC$12),BC35*BC20)))","v":0},{"$f":"IF(BD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BO:$BO,\">=\"&BD$11,BDCRM!$BO:$BO,\"<=\"&BD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BY:$BY,\">=\"&BD$11,BDCRM!$BY:$BY,\"<=\"&BD$12),BD35*BD20)))","v":0},{"$f":"IF(BE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BO:$BO,\">=\"&BE$11,BDCRM!$BO:$BO,\"<=\"&BE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BY:$BY,\">=\"&BE$11,BDCRM!$BY:$BY,\"<=\"&BE$12),BE35*BE20)))","v":0},{"$f":"IF(BF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BO:$BO,\">=\"&BF$11,BDCRM!$BO:$BO,\"<=\"&BF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BY:$BY,\">=\"&BF$11,BDCRM!$BY:$BY,\"<=\"&BF$12),BF35*BF20)))","v":0},{"$f":"IF(BG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BO:$BO,\">=\"&BG$11,BDCRM!$BO:$BO,\"<=\"&BG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BY:$BY,\">=\"&BG$11,BDCRM!$BY:$BY,\"<=\"&BG$12),BG35*BG20)))","v":0},{"$f":"IF(BH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BO:$BO,\">=\"&BH$11,BDCRM!$BO:$BO,\"<=\"&BH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BY:$BY,\">=\"&BH$11,BDCRM!$BY:$BY,\"<=\"&BH$12),BH35*BH20)))","v":0},{"$f":"IF(BI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BO:$BO,\">=\"&BI$11,BDCRM!$BO:$BO,\"<=\"&BI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BY:$BY,\">=\"&BI$11,BDCRM!$BY:$BY,\"<=\"&BI$12),BI35*BI20)))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BO:$BO,\">=\"&BJ$11,BDCRM!$BO:$BO,\"<=\"&BJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BY:$BY,\">=\"&BJ$11,BDCRM!$BY:$BY,\"<=\"&BJ$12),BJ35*BJ20)))","v":0},{"$f":"IF(BK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BO:$BO,\">=\"&BK$11,BDCRM!$BO:$BO,\"<=\"&BK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BY:$BY,\">=\"&BK$11,BDCRM!$BY:$BY,\"<=\"&BK$12),BK35*BK20)))","v":0},{"$f":"IF(BL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BO:$BO,\">=\"&BL$11,BDCRM!$BO:$BO,\"<=\"&BL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BY:$BY,\">=\"&BL$11,BDCRM!$BY:$BY,\"<=\"&BL$12),BL35*BL20)))","v":0},{"$f":"IF(BM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BO:$BO,\">=\"&BM$11,BDCRM!$BO:$BO,\"<=\"&BM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BY:$BY,\">=\"&BM$11,BDCRM!$BY:$BY,\"<=\"&BM$12),BM35*BM20)))","v":0},{"$f":"IF(BN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BO:$BO,\">=\"&BN$11,BDCRM!$BO:$BO,\"<=\"&BN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BY:$BY,\">=\"&BN$11,BDCRM!$BY:$BY,\"<=\"&BN$12),BN35*BN20)))","v":0},{"$f":"IF(BO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BO:$BO,\">=\"&BO$11,BDCRM!$BO:$BO,\"<=\"&BO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BY:$BY,\">=\"&BO$11,BDCRM!$BY:$BY,\"<=\"&BO$12),BO35*BO20)))","v":0},{"$f":"IF(BP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BO:$BO,\">=\"&BP$11,BDCRM!$BO:$BO,\"<=\"&BP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BY:$BY,\">=\"&BP$11,BDCRM!$BY:$BY,\"<=\"&BP$12),BP35*BP20)))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BO:$BO,\">=\"&BQ$11,BDCRM!$BO:$BO,\"<=\"&BQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BY:$BY,\">=\"&BQ$11,BDCRM!$BY:$BY,\"<=\"&BQ$12),BQ35*BQ20)))","v":0},{"$f":"IF(BR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BO:$BO,\">=\"&BR$11,BDCRM!$BO:$BO,\"<=\"&BR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BY:$BY,\">=\"&BR$11,BDCRM!$BY:$BY,\"<=\"&BR$12),BR35*BR20)))","v":0},{"$f":"IF(BS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BO:$BO,\">=\"&BS$11,BDCRM!$BO:$BO,\"<=\"&BS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BY:$BY,\">=\"&BS$11,BDCRM!$BY:$BY,\"<=\"&BS$12),BS35*BS20)))","v":0},{"$f":"IF(BT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BO:$BO,\">=\"&BT$11,BDCRM!$BO:$BO,\"<=\"&BT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BY:$BY,\">=\"&BT$11,BDCRM!$BY:$BY,\"<=\"&BT$12),BT35*BT20)))","v":0},{"$f":"IF(BU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BO:$BO,\">=\"&BU$11,BDCRM!$BO:$BO,\"<=\"&BU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BY:$BY,\">=\"&BU$11,BDCRM!$BY:$BY,\"<=\"&BU$12),BU35*BU20)))","v":0},{"$f":"IF(BV$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BV$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BO:$BO,\">=\"&BV$11,BDCRM!$BO:$BO,\"<=\"&BV$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BY:$BY,\">=\"&BV$11,BDCRM!$BY:$BY,\"<=\"&BV$12),BV35*BV20)))","v":0},{"$f":"IF(BW$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BW$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BO:$BO,\">=\"&BW$11,BDCRM!$BO:$BO,\"<=\"&BW$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BY:$BY,\">=\"&BW$11,BDCRM!$BY:$BY,\"<=\"&BW$12),BW35*BW20)))","v":0},{"$f":"IF(BX$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BX$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BO:$BO,\">=\"&BX$11,BDCRM!$BO:$BO,\"<=\"&BX$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BY:$BY,\">=\"&BX$11,BDCRM!$BY:$BY,\"<=\"&BX$12),BX35*BX20)))","v":0},{"$f":"IF(BY$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BY$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BO:$BO,\">=\"&BY$11,BDCRM!$BO:$BO,\"<=\"&BY$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BY:$BY,\">=\"&BY$11,BDCRM!$BY:$BY,\"<=\"&BY$12),BY35*BY20)))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BZ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BO:$BO,\">=\"&BZ$11,BDCRM!$BO:$BO,\"<=\"&BZ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BY:$BY,\">=\"&BZ$11,BDCRM!$BY:$BY,\"<=\"&BZ$12),BZ35*BZ20)))","v":0},{"$f":"IF(CA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BO:$BO,\">=\"&CA$11,BDCRM!$BO:$BO,\"<=\"&CA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BY:$BY,\">=\"&CA$11,BDCRM!$BY:$BY,\"<=\"&CA$12),CA35*CA20)))","v":0},{"$f":"IF(CB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BO:$BO,\">=\"&CB$11,BDCRM!$BO:$BO,\"<=\"&CB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BY:$BY,\">=\"&CB$11,BDCRM!$BY:$BY,\"<=\"&CB$12),CB35*CB20)))","v":0},{"$f":"IF(CC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BO:$BO,\">=\"&CC$11,BDCRM!$BO:$BO,\"<=\"&CC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BY:$BY,\">=\"&CC$11,BDCRM!$BY:$BY,\"<=\"&CC$12),CC35*CC20)))","v":0},{"$f":"IF(CD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BO:$BO,\">=\"&CD$11,BDCRM!$BO:$BO,\"<=\"&CD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BY:$BY,\">=\"&CD$11,BDCRM!$BY:$BY,\"<=\"&CD$12),CD35*CD20)))","v":0},{"$f":"IF(CE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BO:$BO,\">=\"&CE$11,BDCRM!$BO:$BO,\"<=\"&CE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BY:$BY,\">=\"&CE$11,BDCRM!$BY:$BY,\"<=\"&CE$12),CE35*CE20)))","v":0},{"$f":"IF(CF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BO:$BO,\">=\"&CF$11,BDCRM!$BO:$BO,\"<=\"&CF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BY:$BY,\">=\"&CF$11,BDCRM!$BY:$BY,\"<=\"&CF$12),CF35*CF20)))","v":0},{"$f":"IF(CG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BO:$BO,\">=\"&CG$11,BDCRM!$BO:$BO,\"<=\"&CG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BY:$BY,\">=\"&CG$11,BDCRM!$BY:$BY,\"<=\"&CG$12),CG35*CG20)))","v":0},{"$f":"IF(CH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BO:$BO,\">=\"&CH$11,BDCRM!$BO:$BO,\"<=\"&CH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BY:$BY,\">=\"&CH$11,BDCRM!$BY:$BY,\"<=\"&CH$12),CH35*CH20)))","v":0},{"$f":"IF(CI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BO:$BO,\">=\"&CI$11,BDCRM!$BO:$BO,\"<=\"&CI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BY:$BY,\">=\"&CI$11,BDCRM!$BY:$BY,\"<=\"&CI$12),CI35*CI20)))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BO:$BO,\">=\"&CJ$11,BDCRM!$BO:$BO,\"<=\"&CJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BY:$BY,\">=\"&CJ$11,BDCRM!$BY:$BY,\"<=\"&CJ$12),CJ35*CJ20)))","v":0},{"$f":"IF(CK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BO:$BO,\">=\"&CK$11,BDCRM!$BO:$BO,\"<=\"&CK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BY:$BY,\">=\"&CK$11,BDCRM!$BY:$BY,\"<=\"&CK$12),CK35*CK20)))","v":0},{"$f":"IF(CL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BO:$BO,\">=\"&CL$11,BDCRM!$BO:$BO,\"<=\"&CL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BY:$BY,\">=\"&CL$11,BDCRM!$BY:$BY,\"<=\"&CL$12),CL35*CL20)))","v":0},{"$f":"IF(CM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BO:$BO,\">=\"&CM$11,BDCRM!$BO:$BO,\"<=\"&CM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BY:$BY,\">=\"&CM$11,BDCRM!$BY:$BY,\"<=\"&CM$12),CM35*CM20)))","v":0},{"$f":"IF(CN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BO:$BO,\">=\"&CN$11,BDCRM!$BO:$BO,\"<=\"&CN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BY:$BY,\">=\"&CN$11,BDCRM!$BY:$BY,\"<=\"&CN$12),CN35*CN20)))","v":0},{"$f":"IF(CO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BO:$BO,\">=\"&CO$11,BDCRM!$BO:$BO,\"<=\"&CO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BY:$BY,\">=\"&CO$11,BDCRM!$BY:$BY,\"<=\"&CO$12),CO35*CO20)))","v":0},{"$f":"IF(CP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BO:$BO,\">=\"&CP$11,BDCRM!$BO:$BO,\"<=\"&CP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BY:$BY,\">=\"&CP$11,BDCRM!$BY:$BY,\"<=\"&CP$12),CP35*CP20)))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BO:$BO,\">=\"&CQ$11,BDCRM!$BO:$BO,\"<=\"&CQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BY:$BY,\">=\"&CQ$11,BDCRM!$BY:$BY,\"<=\"&CQ$12),CQ35*CQ20)))","v":0},{"$f":"IF(CR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BO:$BO,\">=\"&CR$11,BDCRM!$BO:$BO,\"<=\"&CR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BY:$BY,\">=\"&CR$11,BDCRM!$BY:$BY,\"<=\"&CR$12),CR35*CR20)))","v":0},{"$f":"IF(CS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BO:$BO,\">=\"&CS$11,BDCRM!$BO:$BO,\"<=\"&CS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BY:$BY,\">=\"&CS$11,BDCRM!$BY:$BY,\"<=\"&CS$12),CS35*CS20)))","v":0},{"$f":"IF(CT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BO:$BO,\">=\"&CT$11,BDCRM!$BO:$BO,\"<=\"&CT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BY:$BY,\">=\"&CT$11,BDCRM!$BY:$BY,\"<=\"&CT$12),CT35*CT20)))","v":0},{"$f":"IF(CU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BO:$BO,\">=\"&CU$11,BDCRM!$BO:$BO,\"<=\"&CU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H48,BDCRM!$BI:$BI,$I48,BDCRM!$BM:$BM,$Q48,BDCRM!$BY:$BY,\">=\"&CU$11,BDCRM!$BY:$BY,\"<=\"&CU$12),CU35*CU20)))","v":0}]
[{"$f":"ROW()","v":49},null,null,null,null,null,{"$f":"IF($R49=\"^\",IF(COUNTIF(Lists!$13:$13,H49)=1,0,1),0)","v":0},{"$f":"H44","v":"ФОТ, вкл. НДФЛ"},{"$f":"Lists!CA20","v":"Заместитель ГД"},null,null,null,{"$f":"M46","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,4617961.74,null,null,{"$f":"IF(AA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BO:$BO,\">=\"&AA$11,BDCRM!$BO:$BO,\"<=\"&AA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BY:$BY,\">=\"&AA$11,BDCRM!$BY:$BY,\"<=\"&AA$12),AA36*AA21)))","v":0},{"$f":"IF(AB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BO:$BO,\">=\"&AB$11,BDCRM!$BO:$BO,\"<=\"&AB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BY:$BY,\">=\"&AB$11,BDCRM!$BY:$BY,\"<=\"&AB$12),AB36*AB21)))","v":0},{"$f":"IF(AC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BO:$BO,\">=\"&AC$11,BDCRM!$BO:$BO,\"<=\"&AC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BY:$BY,\">=\"&AC$11,BDCRM!$BY:$BY,\"<=\"&AC$12),AC36*AC21)))","v":0},{"$f":"IF(AD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BO:$BO,\">=\"&AD$11,BDCRM!$BO:$BO,\"<=\"&AD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BY:$BY,\">=\"&AD$11,BDCRM!$BY:$BY,\"<=\"&AD$12),AD36*AD21)))","v":0},{"$f":"IF(AE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BO:$BO,\">=\"&AE$11,BDCRM!$BO:$BO,\"<=\"&AE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BY:$BY,\">=\"&AE$11,BDCRM!$BY:$BY,\"<=\"&AE$12),AE36*AE21)))","v":0},{"$f":"IF(AF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BO:$BO,\">=\"&AF$11,BDCRM!$BO:$BO,\"<=\"&AF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BY:$BY,\">=\"&AF$11,BDCRM!$BY:$BY,\"<=\"&AF$12),AF36*AF21)))","v":0},{"$f":"IF(AG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BO:$BO,\">=\"&AG$11,BDCRM!$BO:$BO,\"<=\"&AG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BY:$BY,\">=\"&AG$11,BDCRM!$BY:$BY,\"<=\"&AG$12),AG36*AG21)))","v":0},{"$f":"IF(AH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BO:$BO,\">=\"&AH$11,BDCRM!$BO:$BO,\"<=\"&AH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BY:$BY,\">=\"&AH$11,BDCRM!$BY:$BY,\"<=\"&AH$12),AH36*AH21)))","v":556200},{"$f":"IF(AI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BO:$BO,\">=\"&AI$11,BDCRM!$BO:$BO,\"<=\"&AI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BY:$BY,\">=\"&AI$11,BDCRM!$BY:$BY,\"<=\"&AI$12),AI36*AI21)))","v":572886},{"$f":"IF(AJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BO:$BO,\">=\"&AJ$11,BDCRM!$BO:$BO,\"<=\"&AJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BY:$BY,\">=\"&AJ$11,BDCRM!$BY:$BY,\"<=\"&AJ$12),AJ36*AJ21)))","v":572886},{"$f":"IF(AK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BO:$BO,\">=\"&AK$11,BDCRM!$BO:$BO,\"<=\"&AK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BY:$BY,\">=\"&AK$11,BDCRM!$BY:$BY,\"<=\"&AK$12),AK36*AK21)))","v":572886},{"$f":"IF(AL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BO:$BO,\">=\"&AL$11,BDCRM!$BO:$BO,\"<=\"&AL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BY:$BY,\">=\"&AL$11,BDCRM!$BY:$BY,\"<=\"&AL$12),AL36*AL21)))","v":572886},{"$f":"IF(AM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BO:$BO,\">=\"&AM$11,BDCRM!$BO:$BO,\"<=\"&AM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BY:$BY,\">=\"&AM$11,BDCRM!$BY:$BY,\"<=\"&AM$12),AM36*AM21)))","v":590072.57999999996},{"$f":"IF(AN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BO:$BO,\">=\"&AN$11,BDCRM!$BO:$BO,\"<=\"&AN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BY:$BY,\">=\"&AN$11,BDCRM!$BY:$BY,\"<=\"&AN$12),AN36*AN21)))","v":590072.57999999996},{"$f":"IF(AO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BO:$BO,\">=\"&AO$11,BDCRM!$BO:$BO,\"<=\"&AO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BY:$BY,\">=\"&AO$11,BDCRM!$BY:$BY,\"<=\"&AO$12),AO36*AO21)))","v":590072.57999999996},{"$f":"IF(AP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BO:$BO,\">=\"&AP$11,BDCRM!$BO:$BO,\"<=\"&AP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BY:$BY,\">=\"&AP$11,BDCRM!$BY:$BY,\"<=\"&AP$12),AP36*AP21)))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BO:$BO,\">=\"&AQ$11,BDCRM!$BO:$BO,\"<=\"&AQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BY:$BY,\">=\"&AQ$11,BDCRM!$BY:$BY,\"<=\"&AQ$12),AQ36*AQ21)))","v":0},{"$f":"IF(AR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BO:$BO,\">=\"&AR$11,BDCRM!$BO:$BO,\"<=\"&AR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BY:$BY,\">=\"&AR$11,BDCRM!$BY:$BY,\"<=\"&AR$12),AR36*AR21)))","v":0},{"$f":"IF(AS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BO:$BO,\">=\"&AS$11,BDCRM!$BO:$BO,\"<=\"&AS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BY:$BY,\">=\"&AS$11,BDCRM!$BY:$BY,\"<=\"&AS$12),AS36*AS21)))","v":0},{"$f":"IF(AT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BO:$BO,\">=\"&AT$11,BDCRM!$BO:$BO,\"<=\"&AT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BY:$BY,\">=\"&AT$11,BDCRM!$BY:$BY,\"<=\"&AT$12),AT36*AT21)))","v":0},{"$f":"IF(AU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BO:$BO,\">=\"&AU$11,BDCRM!$BO:$BO,\"<=\"&AU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BY:$BY,\">=\"&AU$11,BDCRM!$BY:$BY,\"<=\"&AU$12),AU36*AU21)))","v":0},{"$f":"IF(AV$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AV$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BO:$BO,\">=\"&AV$11,BDCRM!$BO:$BO,\"<=\"&AV$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BY:$BY,\">=\"&AV$11,BDCRM!$BY:$BY,\"<=\"&AV$12),AV36*AV21)))","v":0},{"$f":"IF(AW$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AW$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BO:$BO,\">=\"&AW$11,BDCRM!$BO:$BO,\"<=\"&AW$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BY:$BY,\">=\"&AW$11,BDCRM!$BY:$BY,\"<=\"&AW$12),AW36*AW21)))","v":0},{"$f":"IF(AX$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AX$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BO:$BO,\">=\"&AX$11,BDCRM!$BO:$BO,\"<=\"&AX$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BY:$BY,\">=\"&AX$11,BDCRM!$BY:$BY,\"<=\"&AX$12),AX36*AX21)))","v":0},{"$f":"IF(AY$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AY$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BO:$BO,\">=\"&AY$11,BDCRM!$BO:$BO,\"<=\"&AY$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BY:$BY,\">=\"&AY$11,BDCRM!$BY:$BY,\"<=\"&AY$12),AY36*AY21)))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AZ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BO:$BO,\">=\"&AZ$11,BDCRM!$BO:$BO,\"<=\"&AZ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BY:$BY,\">=\"&AZ$11,BDCRM!$BY:$BY,\"<=\"&AZ$12),AZ36*AZ21)))","v":0},{"$f":"IF(BA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BO:$BO,\">=\"&BA$11,BDCRM!$BO:$BO,\"<=\"&BA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BY:$BY,\">=\"&BA$11,BDCRM!$BY:$BY,\"<=\"&BA$12),BA36*BA21)))","v":0},{"$f":"IF(BB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BO:$BO,\">=\"&BB$11,BDCRM!$BO:$BO,\"<=\"&BB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BY:$BY,\">=\"&BB$11,BDCRM!$BY:$BY,\"<=\"&BB$12),BB36*BB21)))","v":0},{"$f":"IF(BC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BO:$BO,\">=\"&BC$11,BDCRM!$BO:$BO,\"<=\"&BC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BY:$BY,\">=\"&BC$11,BDCRM!$BY:$BY,\"<=\"&BC$12),BC36*BC21)))","v":0},{"$f":"IF(BD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BO:$BO,\">=\"&BD$11,BDCRM!$BO:$BO,\"<=\"&BD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BY:$BY,\">=\"&BD$11,BDCRM!$BY:$BY,\"<=\"&BD$12),BD36*BD21)))","v":0},{"$f":"IF(BE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BO:$BO,\">=\"&BE$11,BDCRM!$BO:$BO,\"<=\"&BE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BY:$BY,\">=\"&BE$11,BDCRM!$BY:$BY,\"<=\"&BE$12),BE36*BE21)))","v":0},{"$f":"IF(BF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BO:$BO,\">=\"&BF$11,BDCRM!$BO:$BO,\"<=\"&BF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BY:$BY,\">=\"&BF$11,BDCRM!$BY:$BY,\"<=\"&BF$12),BF36*BF21)))","v":0},{"$f":"IF(BG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BO:$BO,\">=\"&BG$11,BDCRM!$BO:$BO,\"<=\"&BG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BY:$BY,\">=\"&BG$11,BDCRM!$BY:$BY,\"<=\"&BG$12),BG36*BG21)))","v":0},{"$f":"IF(BH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BO:$BO,\">=\"&BH$11,BDCRM!$BO:$BO,\"<=\"&BH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BY:$BY,\">=\"&BH$11,BDCRM!$BY:$BY,\"<=\"&BH$12),BH36*BH21)))","v":0},{"$f":"IF(BI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BO:$BO,\">=\"&BI$11,BDCRM!$BO:$BO,\"<=\"&BI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BY:$BY,\">=\"&BI$11,BDCRM!$BY:$BY,\"<=\"&BI$12),BI36*BI21)))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BO:$BO,\">=\"&BJ$11,BDCRM!$BO:$BO,\"<=\"&BJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BY:$BY,\">=\"&BJ$11,BDCRM!$BY:$BY,\"<=\"&BJ$12),BJ36*BJ21)))","v":0},{"$f":"IF(BK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BO:$BO,\">=\"&BK$11,BDCRM!$BO:$BO,\"<=\"&BK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BY:$BY,\">=\"&BK$11,BDCRM!$BY:$BY,\"<=\"&BK$12),BK36*BK21)))","v":0},{"$f":"IF(BL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BO:$BO,\">=\"&BL$11,BDCRM!$BO:$BO,\"<=\"&BL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BY:$BY,\">=\"&BL$11,BDCRM!$BY:$BY,\"<=\"&BL$12),BL36*BL21)))","v":0},{"$f":"IF(BM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BO:$BO,\">=\"&BM$11,BDCRM!$BO:$BO,\"<=\"&BM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BY:$BY,\">=\"&BM$11,BDCRM!$BY:$BY,\"<=\"&BM$12),BM36*BM21)))","v":0},{"$f":"IF(BN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BO:$BO,\">=\"&BN$11,BDCRM!$BO:$BO,\"<=\"&BN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BY:$BY,\">=\"&BN$11,BDCRM!$BY:$BY,\"<=\"&BN$12),BN36*BN21)))","v":0},{"$f":"IF(BO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BO:$BO,\">=\"&BO$11,BDCRM!$BO:$BO,\"<=\"&BO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BY:$BY,\">=\"&BO$11,BDCRM!$BY:$BY,\"<=\"&BO$12),BO36*BO21)))","v":0},{"$f":"IF(BP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BO:$BO,\">=\"&BP$11,BDCRM!$BO:$BO,\"<=\"&BP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BY:$BY,\">=\"&BP$11,BDCRM!$BY:$BY,\"<=\"&BP$12),BP36*BP21)))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BO:$BO,\">=\"&BQ$11,BDCRM!$BO:$BO,\"<=\"&BQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BY:$BY,\">=\"&BQ$11,BDCRM!$BY:$BY,\"<=\"&BQ$12),BQ36*BQ21)))","v":0},{"$f":"IF(BR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BO:$BO,\">=\"&BR$11,BDCRM!$BO:$BO,\"<=\"&BR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BY:$BY,\">=\"&BR$11,BDCRM!$BY:$BY,\"<=\"&BR$12),BR36*BR21)))","v":0},{"$f":"IF(BS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BO:$BO,\">=\"&BS$11,BDCRM!$BO:$BO,\"<=\"&BS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BY:$BY,\">=\"&BS$11,BDCRM!$BY:$BY,\"<=\"&BS$12),BS36*BS21)))","v":0},{"$f":"IF(BT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BO:$BO,\">=\"&BT$11,BDCRM!$BO:$BO,\"<=\"&BT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BY:$BY,\">=\"&BT$11,BDCRM!$BY:$BY,\"<=\"&BT$12),BT36*BT21)))","v":0},{"$f":"IF(BU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BO:$BO,\">=\"&BU$11,BDCRM!$BO:$BO,\"<=\"&BU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BY:$BY,\">=\"&BU$11,BDCRM!$BY:$BY,\"<=\"&BU$12),BU36*BU21)))","v":0},{"$f":"IF(BV$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BV$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BO:$BO,\">=\"&BV$11,BDCRM!$BO:$BO,\"<=\"&BV$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BY:$BY,\">=\"&BV$11,BDCRM!$BY:$BY,\"<=\"&BV$12),BV36*BV21)))","v":0},{"$f":"IF(BW$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BW$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BO:$BO,\">=\"&BW$11,BDCRM!$BO:$BO,\"<=\"&BW$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BY:$BY,\">=\"&BW$11,BDCRM!$BY:$BY,\"<=\"&BW$12),BW36*BW21)))","v":0},{"$f":"IF(BX$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BX$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BO:$BO,\">=\"&BX$11,BDCRM!$BO:$BO,\"<=\"&BX$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BY:$BY,\">=\"&BX$11,BDCRM!$BY:$BY,\"<=\"&BX$12),BX36*BX21)))","v":0},{"$f":"IF(BY$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BY$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BO:$BO,\">=\"&BY$11,BDCRM!$BO:$BO,\"<=\"&BY$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BY:$BY,\">=\"&BY$11,BDCRM!$BY:$BY,\"<=\"&BY$12),BY36*BY21)))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BZ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BO:$BO,\">=\"&BZ$11,BDCRM!$BO:$BO,\"<=\"&BZ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BY:$BY,\">=\"&BZ$11,BDCRM!$BY:$BY,\"<=\"&BZ$12),BZ36*BZ21)))","v":0},{"$f":"IF(CA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BO:$BO,\">=\"&CA$11,BDCRM!$BO:$BO,\"<=\"&CA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BY:$BY,\">=\"&CA$11,BDCRM!$BY:$BY,\"<=\"&CA$12),CA36*CA21)))","v":0},{"$f":"IF(CB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BO:$BO,\">=\"&CB$11,BDCRM!$BO:$BO,\"<=\"&CB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BY:$BY,\">=\"&CB$11,BDCRM!$BY:$BY,\"<=\"&CB$12),CB36*CB21)))","v":0},{"$f":"IF(CC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BO:$BO,\">=\"&CC$11,BDCRM!$BO:$BO,\"<=\"&CC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BY:$BY,\">=\"&CC$11,BDCRM!$BY:$BY,\"<=\"&CC$12),CC36*CC21)))","v":0},{"$f":"IF(CD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BO:$BO,\">=\"&CD$11,BDCRM!$BO:$BO,\"<=\"&CD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BY:$BY,\">=\"&CD$11,BDCRM!$BY:$BY,\"<=\"&CD$12),CD36*CD21)))","v":0},{"$f":"IF(CE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BO:$BO,\">=\"&CE$11,BDCRM!$BO:$BO,\"<=\"&CE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BY:$BY,\">=\"&CE$11,BDCRM!$BY:$BY,\"<=\"&CE$12),CE36*CE21)))","v":0},{"$f":"IF(CF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BO:$BO,\">=\"&CF$11,BDCRM!$BO:$BO,\"<=\"&CF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BY:$BY,\">=\"&CF$11,BDCRM!$BY:$BY,\"<=\"&CF$12),CF36*CF21)))","v":0},{"$f":"IF(CG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BO:$BO,\">=\"&CG$11,BDCRM!$BO:$BO,\"<=\"&CG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BY:$BY,\">=\"&CG$11,BDCRM!$BY:$BY,\"<=\"&CG$12),CG36*CG21)))","v":0},{"$f":"IF(CH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BO:$BO,\">=\"&CH$11,BDCRM!$BO:$BO,\"<=\"&CH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BY:$BY,\">=\"&CH$11,BDCRM!$BY:$BY,\"<=\"&CH$12),CH36*CH21)))","v":0},{"$f":"IF(CI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BO:$BO,\">=\"&CI$11,BDCRM!$BO:$BO,\"<=\"&CI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BY:$BY,\">=\"&CI$11,BDCRM!$BY:$BY,\"<=\"&CI$12),CI36*CI21)))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BO:$BO,\">=\"&CJ$11,BDCRM!$BO:$BO,\"<=\"&CJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BY:$BY,\">=\"&CJ$11,BDCRM!$BY:$BY,\"<=\"&CJ$12),CJ36*CJ21)))","v":0},{"$f":"IF(CK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BO:$BO,\">=\"&CK$11,BDCRM!$BO:$BO,\"<=\"&CK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BY:$BY,\">=\"&CK$11,BDCRM!$BY:$BY,\"<=\"&CK$12),CK36*CK21)))","v":0},{"$f":"IF(CL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BO:$BO,\">=\"&CL$11,BDCRM!$BO:$BO,\"<=\"&CL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BY:$BY,\">=\"&CL$11,BDCRM!$BY:$BY,\"<=\"&CL$12),CL36*CL21)))","v":0},{"$f":"IF(CM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BO:$BO,\">=\"&CM$11,BDCRM!$BO:$BO,\"<=\"&CM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BY:$BY,\">=\"&CM$11,BDCRM!$BY:$BY,\"<=\"&CM$12),CM36*CM21)))","v":0},{"$f":"IF(CN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BO:$BO,\">=\"&CN$11,BDCRM!$BO:$BO,\"<=\"&CN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BY:$BY,\">=\"&CN$11,BDCRM!$BY:$BY,\"<=\"&CN$12),CN36*CN21)))","v":0},{"$f":"IF(CO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BO:$BO,\">=\"&CO$11,BDCRM!$BO:$BO,\"<=\"&CO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BY:$BY,\">=\"&CO$11,BDCRM!$BY:$BY,\"<=\"&CO$12),CO36*CO21)))","v":0},{"$f":"IF(CP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BO:$BO,\">=\"&CP$11,BDCRM!$BO:$BO,\"<=\"&CP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BY:$BY,\">=\"&CP$11,BDCRM!$BY:$BY,\"<=\"&CP$12),CP36*CP21)))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BO:$BO,\">=\"&CQ$11,BDCRM!$BO:$BO,\"<=\"&CQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BY:$BY,\">=\"&CQ$11,BDCRM!$BY:$BY,\"<=\"&CQ$12),CQ36*CQ21)))","v":0},{"$f":"IF(CR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BO:$BO,\">=\"&CR$11,BDCRM!$BO:$BO,\"<=\"&CR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BY:$BY,\">=\"&CR$11,BDCRM!$BY:$BY,\"<=\"&CR$12),CR36*CR21)))","v":0},{"$f":"IF(CS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BO:$BO,\">=\"&CS$11,BDCRM!$BO:$BO,\"<=\"&CS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BY:$BY,\">=\"&CS$11,BDCRM!$BY:$BY,\"<=\"&CS$12),CS36*CS21)))","v":0},{"$f":"IF(CT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BO:$BO,\">=\"&CT$11,BDCRM!$BO:$BO,\"<=\"&CT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BY:$BY,\">=\"&CT$11,BDCRM!$BY:$BY,\"<=\"&CT$12),CT36*CT21)))","v":0},{"$f":"IF(CU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BO:$BO,\">=\"&CU$11,BDCRM!$BO:$BO,\"<=\"&CU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H49,BDCRM!$BI:$BI,$I49,BDCRM!$BM:$BM,$Q49,BDCRM!$BY:$BY,\">=\"&CU$11,BDCRM!$BY:$BY,\"<=\"&CU$12),CU36*CU21)))","v":0}]
[{"$f":"ROW()","v":50},null,null,null,null,null,{"$f":"IF($R50=\"^\",IF(COUNTIF(Lists!$13:$13,H50)=1,0,1),0)","v":0},{"$f":"H44","v":"ФОТ, вкл. НДФЛ"},{"$f":"Lists!CA21","v":"Главный бухгалтер"},null,null,null,{"$f":"M49","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,5631041.1599999992,null,null,{"$f":"IF(AA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BO:$BO,\">=\"&AA$11,BDCRM!$BO:$BO,\"<=\"&AA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BY:$BY,\">=\"&AA$11,BDCRM!$BY:$BY,\"<=\"&AA$12),AA37*AA22)))","v":360000},{"$f":"IF(AB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BO:$BO,\">=\"&AB$11,BDCRM!$BO:$BO,\"<=\"&AB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BY:$BY,\">=\"&AB$11,BDCRM!$BY:$BY,\"<=\"&AB$12),AB37*AB22)))","v":360000},{"$f":"IF(AC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BO:$BO,\">=\"&AC$11,BDCRM!$BO:$BO,\"<=\"&AC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BY:$BY,\">=\"&AC$11,BDCRM!$BY:$BY,\"<=\"&AC$12),AC37*AC22)))","v":360000},{"$f":"IF(AD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BO:$BO,\">=\"&AD$11,BDCRM!$BO:$BO,\"<=\"&AD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BY:$BY,\">=\"&AD$11,BDCRM!$BY:$BY,\"<=\"&AD$12),AD37*AD22)))","v":360000},{"$f":"IF(AE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BO:$BO,\">=\"&AE$11,BDCRM!$BO:$BO,\"<=\"&AE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BY:$BY,\">=\"&AE$11,BDCRM!$BY:$BY,\"<=\"&AE$12),AE37*AE22)))","v":370800},{"$f":"IF(AF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BO:$BO,\">=\"&AF$11,BDCRM!$BO:$BO,\"<=\"&AF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BY:$BY,\">=\"&AF$11,BDCRM!$BY:$BY,\"<=\"&AF$12),AF37*AF22)))","v":370800},{"$f":"IF(AG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BO:$BO,\">=\"&AG$11,BDCRM!$BO:$BO,\"<=\"&AG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BY:$BY,\">=\"&AG$11,BDCRM!$BY:$BY,\"<=\"&AG$12),AG37*AG22)))","v":370800},{"$f":"IF(AH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BO:$BO,\">=\"&AH$11,BDCRM!$BO:$BO,\"<=\"&AH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BY:$BY,\">=\"&AH$11,BDCRM!$BY:$BY,\"<=\"&AH$12),AH37*AH22)))","v":370800},{"$f":"IF(AI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BO:$BO,\">=\"&AI$11,BDCRM!$BO:$BO,\"<=\"&AI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BY:$BY,\">=\"&AI$11,BDCRM!$BY:$BY,\"<=\"&AI$12),AI37*AI22)))","v":381924},{"$f":"IF(AJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BO:$BO,\">=\"&AJ$11,BDCRM!$BO:$BO,\"<=\"&AJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BY:$BY,\">=\"&AJ$11,BDCRM!$BY:$BY,\"<=\"&AJ$12),AJ37*AJ22)))","v":381924},{"$f":"IF(AK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BO:$BO,\">=\"&AK$11,BDCRM!$BO:$BO,\"<=\"&AK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BY:$BY,\">=\"&AK$11,BDCRM!$BY:$BY,\"<=\"&AK$12),AK37*AK22)))","v":381924},{"$f":"IF(AL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BO:$BO,\">=\"&AL$11,BDCRM!$BO:$BO,\"<=\"&AL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BY:$BY,\">=\"&AL$11,BDCRM!$BY:$BY,\"<=\"&AL$12),AL37*AL22)))","v":381924},{"$f":"IF(AM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BO:$BO,\">=\"&AM$11,BDCRM!$BO:$BO,\"<=\"&AM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BY:$BY,\">=\"&AM$11,BDCRM!$BY:$BY,\"<=\"&AM$12),AM37*AM22)))","v":393381.72000000003},{"$f":"IF(AN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BO:$BO,\">=\"&AN$11,BDCRM!$BO:$BO,\"<=\"&AN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BY:$BY,\">=\"&AN$11,BDCRM!$BY:$BY,\"<=\"&AN$12),AN37*AN22)))","v":393381.72000000003},{"$f":"IF(AO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BO:$BO,\">=\"&AO$11,BDCRM!$BO:$BO,\"<=\"&AO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BY:$BY,\">=\"&AO$11,BDCRM!$BY:$BY,\"<=\"&AO$12),AO37*AO22)))","v":393381.72000000003},{"$f":"IF(AP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BO:$BO,\">=\"&AP$11,BDCRM!$BO:$BO,\"<=\"&AP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BY:$BY,\">=\"&AP$11,BDCRM!$BY:$BY,\"<=\"&AP$12),AP37*AP22)))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BO:$BO,\">=\"&AQ$11,BDCRM!$BO:$BO,\"<=\"&AQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BY:$BY,\">=\"&AQ$11,BDCRM!$BY:$BY,\"<=\"&AQ$12),AQ37*AQ22)))","v":0},{"$f":"IF(AR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BO:$BO,\">=\"&AR$11,BDCRM!$BO:$BO,\"<=\"&AR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BY:$BY,\">=\"&AR$11,BDCRM!$BY:$BY,\"<=\"&AR$12),AR37*AR22)))","v":0},{"$f":"IF(AS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BO:$BO,\">=\"&AS$11,BDCRM!$BO:$BO,\"<=\"&AS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BY:$BY,\">=\"&AS$11,BDCRM!$BY:$BY,\"<=\"&AS$12),AS37*AS22)))","v":0},{"$f":"IF(AT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BO:$BO,\">=\"&AT$11,BDCRM!$BO:$BO,\"<=\"&AT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BY:$BY,\">=\"&AT$11,BDCRM!$BY:$BY,\"<=\"&AT$12),AT37*AT22)))","v":0},{"$f":"IF(AU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BO:$BO,\">=\"&AU$11,BDCRM!$BO:$BO,\"<=\"&AU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BY:$BY,\">=\"&AU$11,BDCRM!$BY:$BY,\"<=\"&AU$12),AU37*AU22)))","v":0},{"$f":"IF(AV$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AV$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BO:$BO,\">=\"&AV$11,BDCRM!$BO:$BO,\"<=\"&AV$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BY:$BY,\">=\"&AV$11,BDCRM!$BY:$BY,\"<=\"&AV$12),AV37*AV22)))","v":0},{"$f":"IF(AW$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AW$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BO:$BO,\">=\"&AW$11,BDCRM!$BO:$BO,\"<=\"&AW$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BY:$BY,\">=\"&AW$11,BDCRM!$BY:$BY,\"<=\"&AW$12),AW37*AW22)))","v":0},{"$f":"IF(AX$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AX$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BO:$BO,\">=\"&AX$11,BDCRM!$BO:$BO,\"<=\"&AX$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BY:$BY,\">=\"&AX$11,BDCRM!$BY:$BY,\"<=\"&AX$12),AX37*AX22)))","v":0},{"$f":"IF(AY$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AY$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BO:$BO,\">=\"&AY$11,BDCRM!$BO:$BO,\"<=\"&AY$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BY:$BY,\">=\"&AY$11,BDCRM!$BY:$BY,\"<=\"&AY$12),AY37*AY22)))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AZ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BO:$BO,\">=\"&AZ$11,BDCRM!$BO:$BO,\"<=\"&AZ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BY:$BY,\">=\"&AZ$11,BDCRM!$BY:$BY,\"<=\"&AZ$12),AZ37*AZ22)))","v":0},{"$f":"IF(BA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BO:$BO,\">=\"&BA$11,BDCRM!$BO:$BO,\"<=\"&BA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BY:$BY,\">=\"&BA$11,BDCRM!$BY:$BY,\"<=\"&BA$12),BA37*BA22)))","v":0},{"$f":"IF(BB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BO:$BO,\">=\"&BB$11,BDCRM!$BO:$BO,\"<=\"&BB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BY:$BY,\">=\"&BB$11,BDCRM!$BY:$BY,\"<=\"&BB$12),BB37*BB22)))","v":0},{"$f":"IF(BC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BO:$BO,\">=\"&BC$11,BDCRM!$BO:$BO,\"<=\"&BC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BY:$BY,\">=\"&BC$11,BDCRM!$BY:$BY,\"<=\"&BC$12),BC37*BC22)))","v":0},{"$f":"IF(BD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BO:$BO,\">=\"&BD$11,BDCRM!$BO:$BO,\"<=\"&BD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BY:$BY,\">=\"&BD$11,BDCRM!$BY:$BY,\"<=\"&BD$12),BD37*BD22)))","v":0},{"$f":"IF(BE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BO:$BO,\">=\"&BE$11,BDCRM!$BO:$BO,\"<=\"&BE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BY:$BY,\">=\"&BE$11,BDCRM!$BY:$BY,\"<=\"&BE$12),BE37*BE22)))","v":0},{"$f":"IF(BF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BO:$BO,\">=\"&BF$11,BDCRM!$BO:$BO,\"<=\"&BF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BY:$BY,\">=\"&BF$11,BDCRM!$BY:$BY,\"<=\"&BF$12),BF37*BF22)))","v":0},{"$f":"IF(BG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BO:$BO,\">=\"&BG$11,BDCRM!$BO:$BO,\"<=\"&BG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BY:$BY,\">=\"&BG$11,BDCRM!$BY:$BY,\"<=\"&BG$12),BG37*BG22)))","v":0},{"$f":"IF(BH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BO:$BO,\">=\"&BH$11,BDCRM!$BO:$BO,\"<=\"&BH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BY:$BY,\">=\"&BH$11,BDCRM!$BY:$BY,\"<=\"&BH$12),BH37*BH22)))","v":0},{"$f":"IF(BI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BO:$BO,\">=\"&BI$11,BDCRM!$BO:$BO,\"<=\"&BI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BY:$BY,\">=\"&BI$11,BDCRM!$BY:$BY,\"<=\"&BI$12),BI37*BI22)))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BO:$BO,\">=\"&BJ$11,BDCRM!$BO:$BO,\"<=\"&BJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BY:$BY,\">=\"&BJ$11,BDCRM!$BY:$BY,\"<=\"&BJ$12),BJ37*BJ22)))","v":0},{"$f":"IF(BK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BO:$BO,\">=\"&BK$11,BDCRM!$BO:$BO,\"<=\"&BK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BY:$BY,\">=\"&BK$11,BDCRM!$BY:$BY,\"<=\"&BK$12),BK37*BK22)))","v":0},{"$f":"IF(BL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BO:$BO,\">=\"&BL$11,BDCRM!$BO:$BO,\"<=\"&BL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BY:$BY,\">=\"&BL$11,BDCRM!$BY:$BY,\"<=\"&BL$12),BL37*BL22)))","v":0},{"$f":"IF(BM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BO:$BO,\">=\"&BM$11,BDCRM!$BO:$BO,\"<=\"&BM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BY:$BY,\">=\"&BM$11,BDCRM!$BY:$BY,\"<=\"&BM$12),BM37*BM22)))","v":0},{"$f":"IF(BN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BO:$BO,\">=\"&BN$11,BDCRM!$BO:$BO,\"<=\"&BN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BY:$BY,\">=\"&BN$11,BDCRM!$BY:$BY,\"<=\"&BN$12),BN37*BN22)))","v":0},{"$f":"IF(BO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BO:$BO,\">=\"&BO$11,BDCRM!$BO:$BO,\"<=\"&BO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BY:$BY,\">=\"&BO$11,BDCRM!$BY:$BY,\"<=\"&BO$12),BO37*BO22)))","v":0},{"$f":"IF(BP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BO:$BO,\">=\"&BP$11,BDCRM!$BO:$BO,\"<=\"&BP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BY:$BY,\">=\"&BP$11,BDCRM!$BY:$BY,\"<=\"&BP$12),BP37*BP22)))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BO:$BO,\">=\"&BQ$11,BDCRM!$BO:$BO,\"<=\"&BQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BY:$BY,\">=\"&BQ$11,BDCRM!$BY:$BY,\"<=\"&BQ$12),BQ37*BQ22)))","v":0},{"$f":"IF(BR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BO:$BO,\">=\"&BR$11,BDCRM!$BO:$BO,\"<=\"&BR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BY:$BY,\">=\"&BR$11,BDCRM!$BY:$BY,\"<=\"&BR$12),BR37*BR22)))","v":0},{"$f":"IF(BS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BO:$BO,\">=\"&BS$11,BDCRM!$BO:$BO,\"<=\"&BS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BY:$BY,\">=\"&BS$11,BDCRM!$BY:$BY,\"<=\"&BS$12),BS37*BS22)))","v":0},{"$f":"IF(BT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BO:$BO,\">=\"&BT$11,BDCRM!$BO:$BO,\"<=\"&BT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BY:$BY,\">=\"&BT$11,BDCRM!$BY:$BY,\"<=\"&BT$12),BT37*BT22)))","v":0},{"$f":"IF(BU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BO:$BO,\">=\"&BU$11,BDCRM!$BO:$BO,\"<=\"&BU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BY:$BY,\">=\"&BU$11,BDCRM!$BY:$BY,\"<=\"&BU$12),BU37*BU22)))","v":0},{"$f":"IF(BV$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BV$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BO:$BO,\">=\"&BV$11,BDCRM!$BO:$BO,\"<=\"&BV$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BY:$BY,\">=\"&BV$11,BDCRM!$BY:$BY,\"<=\"&BV$12),BV37*BV22)))","v":0},{"$f":"IF(BW$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BW$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BO:$BO,\">=\"&BW$11,BDCRM!$BO:$BO,\"<=\"&BW$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BY:$BY,\">=\"&BW$11,BDCRM!$BY:$BY,\"<=\"&BW$12),BW37*BW22)))","v":0},{"$f":"IF(BX$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BX$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BO:$BO,\">=\"&BX$11,BDCRM!$BO:$BO,\"<=\"&BX$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BY:$BY,\">=\"&BX$11,BDCRM!$BY:$BY,\"<=\"&BX$12),BX37*BX22)))","v":0},{"$f":"IF(BY$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BY$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BO:$BO,\">=\"&BY$11,BDCRM!$BO:$BO,\"<=\"&BY$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BY:$BY,\">=\"&BY$11,BDCRM!$BY:$BY,\"<=\"&BY$12),BY37*BY22)))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BZ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BO:$BO,\">=\"&BZ$11,BDCRM!$BO:$BO,\"<=\"&BZ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BY:$BY,\">=\"&BZ$11,BDCRM!$BY:$BY,\"<=\"&BZ$12),BZ37*BZ22)))","v":0},{"$f":"IF(CA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BO:$BO,\">=\"&CA$11,BDCRM!$BO:$BO,\"<=\"&CA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BY:$BY,\">=\"&CA$11,BDCRM!$BY:$BY,\"<=\"&CA$12),CA37*CA22)))","v":0},{"$f":"IF(CB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BO:$BO,\">=\"&CB$11,BDCRM!$BO:$BO,\"<=\"&CB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BY:$BY,\">=\"&CB$11,BDCRM!$BY:$BY,\"<=\"&CB$12),CB37*CB22)))","v":0},{"$f":"IF(CC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BO:$BO,\">=\"&CC$11,BDCRM!$BO:$BO,\"<=\"&CC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BY:$BY,\">=\"&CC$11,BDCRM!$BY:$BY,\"<=\"&CC$12),CC37*CC22)))","v":0},{"$f":"IF(CD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BO:$BO,\">=\"&CD$11,BDCRM!$BO:$BO,\"<=\"&CD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BY:$BY,\">=\"&CD$11,BDCRM!$BY:$BY,\"<=\"&CD$12),CD37*CD22)))","v":0},{"$f":"IF(CE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BO:$BO,\">=\"&CE$11,BDCRM!$BO:$BO,\"<=\"&CE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BY:$BY,\">=\"&CE$11,BDCRM!$BY:$BY,\"<=\"&CE$12),CE37*CE22)))","v":0},{"$f":"IF(CF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BO:$BO,\">=\"&CF$11,BDCRM!$BO:$BO,\"<=\"&CF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BY:$BY,\">=\"&CF$11,BDCRM!$BY:$BY,\"<=\"&CF$12),CF37*CF22)))","v":0},{"$f":"IF(CG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BO:$BO,\">=\"&CG$11,BDCRM!$BO:$BO,\"<=\"&CG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BY:$BY,\">=\"&CG$11,BDCRM!$BY:$BY,\"<=\"&CG$12),CG37*CG22)))","v":0},{"$f":"IF(CH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BO:$BO,\">=\"&CH$11,BDCRM!$BO:$BO,\"<=\"&CH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BY:$BY,\">=\"&CH$11,BDCRM!$BY:$BY,\"<=\"&CH$12),CH37*CH22)))","v":0},{"$f":"IF(CI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BO:$BO,\">=\"&CI$11,BDCRM!$BO:$BO,\"<=\"&CI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BY:$BY,\">=\"&CI$11,BDCRM!$BY:$BY,\"<=\"&CI$12),CI37*CI22)))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BO:$BO,\">=\"&CJ$11,BDCRM!$BO:$BO,\"<=\"&CJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BY:$BY,\">=\"&CJ$11,BDCRM!$BY:$BY,\"<=\"&CJ$12),CJ37*CJ22)))","v":0},{"$f":"IF(CK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BO:$BO,\">=\"&CK$11,BDCRM!$BO:$BO,\"<=\"&CK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BY:$BY,\">=\"&CK$11,BDCRM!$BY:$BY,\"<=\"&CK$12),CK37*CK22)))","v":0},{"$f":"IF(CL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BO:$BO,\">=\"&CL$11,BDCRM!$BO:$BO,\"<=\"&CL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BY:$BY,\">=\"&CL$11,BDCRM!$BY:$BY,\"<=\"&CL$12),CL37*CL22)))","v":0},{"$f":"IF(CM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BO:$BO,\">=\"&CM$11,BDCRM!$BO:$BO,\"<=\"&CM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BY:$BY,\">=\"&CM$11,BDCRM!$BY:$BY,\"<=\"&CM$12),CM37*CM22)))","v":0},{"$f":"IF(CN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BO:$BO,\">=\"&CN$11,BDCRM!$BO:$BO,\"<=\"&CN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BY:$BY,\">=\"&CN$11,BDCRM!$BY:$BY,\"<=\"&CN$12),CN37*CN22)))","v":0},{"$f":"IF(CO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BO:$BO,\">=\"&CO$11,BDCRM!$BO:$BO,\"<=\"&CO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BY:$BY,\">=\"&CO$11,BDCRM!$BY:$BY,\"<=\"&CO$12),CO37*CO22)))","v":0},{"$f":"IF(CP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BO:$BO,\">=\"&CP$11,BDCRM!$BO:$BO,\"<=\"&CP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BY:$BY,\">=\"&CP$11,BDCRM!$BY:$BY,\"<=\"&CP$12),CP37*CP22)))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BO:$BO,\">=\"&CQ$11,BDCRM!$BO:$BO,\"<=\"&CQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BY:$BY,\">=\"&CQ$11,BDCRM!$BY:$BY,\"<=\"&CQ$12),CQ37*CQ22)))","v":0},{"$f":"IF(CR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BO:$BO,\">=\"&CR$11,BDCRM!$BO:$BO,\"<=\"&CR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BY:$BY,\">=\"&CR$11,BDCRM!$BY:$BY,\"<=\"&CR$12),CR37*CR22)))","v":0},{"$f":"IF(CS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BO:$BO,\">=\"&CS$11,BDCRM!$BO:$BO,\"<=\"&CS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BY:$BY,\">=\"&CS$11,BDCRM!$BY:$BY,\"<=\"&CS$12),CS37*CS22)))","v":0},{"$f":"IF(CT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BO:$BO,\">=\"&CT$11,BDCRM!$BO:$BO,\"<=\"&CT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BY:$BY,\">=\"&CT$11,BDCRM!$BY:$BY,\"<=\"&CT$12),CT37*CT22)))","v":0},{"$f":"IF(CU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BO:$BO,\">=\"&CU$11,BDCRM!$BO:$BO,\"<=\"&CU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H50,BDCRM!$BI:$BI,$I50,BDCRM!$BM:$BM,$Q50,BDCRM!$BY:$BY,\">=\"&CU$11,BDCRM!$BY:$BY,\"<=\"&CU$12),CU37*CU22)))","v":0}]
[{"$f":"ROW()","v":51},null,null,null,null,null,{"$f":"IF($R51=\"^\",IF(COUNTIF(Lists!$13:$13,H51)=1,0,1),0)","v":0},{"$f":"H44","v":"ФОТ, вкл. НДФЛ"},{"$f":"Lists!CA22","v":"Сотрудники категории - 1"},null,null,null,{"$f":"M49","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,1282767.1500000001,null,null,{"$f":"IF(AA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BO:$BO,\">=\"&AA$11,BDCRM!$BO:$BO,\"<=\"&AA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BY:$BY,\">=\"&AA$11,BDCRM!$BY:$BY,\"<=\"&AA$12),AA38*AA23)))","v":0},{"$f":"IF(AB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BO:$BO,\">=\"&AB$11,BDCRM!$BO:$BO,\"<=\"&AB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BY:$BY,\">=\"&AB$11,BDCRM!$BY:$BY,\"<=\"&AB$12),AB38*AB23)))","v":0},{"$f":"IF(AC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BO:$BO,\">=\"&AC$11,BDCRM!$BO:$BO,\"<=\"&AC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BY:$BY,\">=\"&AC$11,BDCRM!$BY:$BY,\"<=\"&AC$12),AC38*AC23)))","v":0},{"$f":"IF(AD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BO:$BO,\">=\"&AD$11,BDCRM!$BO:$BO,\"<=\"&AD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BY:$BY,\">=\"&AD$11,BDCRM!$BY:$BY,\"<=\"&AD$12),AD38*AD23)))","v":0},{"$f":"IF(AE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BO:$BO,\">=\"&AE$11,BDCRM!$BO:$BO,\"<=\"&AE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BY:$BY,\">=\"&AE$11,BDCRM!$BY:$BY,\"<=\"&AE$12),AE38*AE23)))","v":0},{"$f":"IF(AF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BO:$BO,\">=\"&AF$11,BDCRM!$BO:$BO,\"<=\"&AF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BY:$BY,\">=\"&AF$11,BDCRM!$BY:$BY,\"<=\"&AF$12),AF38*AF23)))","v":0},{"$f":"IF(AG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BO:$BO,\">=\"&AG$11,BDCRM!$BO:$BO,\"<=\"&AG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BY:$BY,\">=\"&AG$11,BDCRM!$BY:$BY,\"<=\"&AG$12),AG38*AG23)))","v":0},{"$f":"IF(AH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BO:$BO,\">=\"&AH$11,BDCRM!$BO:$BO,\"<=\"&AH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BY:$BY,\">=\"&AH$11,BDCRM!$BY:$BY,\"<=\"&AH$12),AH38*AH23)))","v":154500},{"$f":"IF(AI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BO:$BO,\">=\"&AI$11,BDCRM!$BO:$BO,\"<=\"&AI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BY:$BY,\">=\"&AI$11,BDCRM!$BY:$BY,\"<=\"&AI$12),AI38*AI23)))","v":159135},{"$f":"IF(AJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BO:$BO,\">=\"&AJ$11,BDCRM!$BO:$BO,\"<=\"&AJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BY:$BY,\">=\"&AJ$11,BDCRM!$BY:$BY,\"<=\"&AJ$12),AJ38*AJ23)))","v":159135},{"$f":"IF(AK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BO:$BO,\">=\"&AK$11,BDCRM!$BO:$BO,\"<=\"&AK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BY:$BY,\">=\"&AK$11,BDCRM!$BY:$BY,\"<=\"&AK$12),AK38*AK23)))","v":159135},{"$f":"IF(AL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BO:$BO,\">=\"&AL$11,BDCRM!$BO:$BO,\"<=\"&AL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BY:$BY,\">=\"&AL$11,BDCRM!$BY:$BY,\"<=\"&AL$12),AL38*AL23)))","v":159135},{"$f":"IF(AM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BO:$BO,\">=\"&AM$11,BDCRM!$BO:$BO,\"<=\"&AM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BY:$BY,\">=\"&AM$11,BDCRM!$BY:$BY,\"<=\"&AM$12),AM38*AM23)))","v":163909.04999999999},{"$f":"IF(AN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BO:$BO,\">=\"&AN$11,BDCRM!$BO:$BO,\"<=\"&AN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BY:$BY,\">=\"&AN$11,BDCRM!$BY:$BY,\"<=\"&AN$12),AN38*AN23)))","v":163909.04999999999},{"$f":"IF(AO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BO:$BO,\">=\"&AO$11,BDCRM!$BO:$BO,\"<=\"&AO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BY:$BY,\">=\"&AO$11,BDCRM!$BY:$BY,\"<=\"&AO$12),AO38*AO23)))","v":163909.04999999999},{"$f":"IF(AP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BO:$BO,\">=\"&AP$11,BDCRM!$BO:$BO,\"<=\"&AP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BY:$BY,\">=\"&AP$11,BDCRM!$BY:$BY,\"<=\"&AP$12),AP38*AP23)))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BO:$BO,\">=\"&AQ$11,BDCRM!$BO:$BO,\"<=\"&AQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BY:$BY,\">=\"&AQ$11,BDCRM!$BY:$BY,\"<=\"&AQ$12),AQ38*AQ23)))","v":0},{"$f":"IF(AR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BO:$BO,\">=\"&AR$11,BDCRM!$BO:$BO,\"<=\"&AR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BY:$BY,\">=\"&AR$11,BDCRM!$BY:$BY,\"<=\"&AR$12),AR38*AR23)))","v":0},{"$f":"IF(AS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BO:$BO,\">=\"&AS$11,BDCRM!$BO:$BO,\"<=\"&AS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BY:$BY,\">=\"&AS$11,BDCRM!$BY:$BY,\"<=\"&AS$12),AS38*AS23)))","v":0},{"$f":"IF(AT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BO:$BO,\">=\"&AT$11,BDCRM!$BO:$BO,\"<=\"&AT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BY:$BY,\">=\"&AT$11,BDCRM!$BY:$BY,\"<=\"&AT$12),AT38*AT23)))","v":0},{"$f":"IF(AU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BO:$BO,\">=\"&AU$11,BDCRM!$BO:$BO,\"<=\"&AU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BY:$BY,\">=\"&AU$11,BDCRM!$BY:$BY,\"<=\"&AU$12),AU38*AU23)))","v":0},{"$f":"IF(AV$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AV$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BO:$BO,\">=\"&AV$11,BDCRM!$BO:$BO,\"<=\"&AV$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BY:$BY,\">=\"&AV$11,BDCRM!$BY:$BY,\"<=\"&AV$12),AV38*AV23)))","v":0},{"$f":"IF(AW$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AW$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BO:$BO,\">=\"&AW$11,BDCRM!$BO:$BO,\"<=\"&AW$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BY:$BY,\">=\"&AW$11,BDCRM!$BY:$BY,\"<=\"&AW$12),AW38*AW23)))","v":0},{"$f":"IF(AX$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AX$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BO:$BO,\">=\"&AX$11,BDCRM!$BO:$BO,\"<=\"&AX$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BY:$BY,\">=\"&AX$11,BDCRM!$BY:$BY,\"<=\"&AX$12),AX38*AX23)))","v":0},{"$f":"IF(AY$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AY$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BO:$BO,\">=\"&AY$11,BDCRM!$BO:$BO,\"<=\"&AY$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BY:$BY,\">=\"&AY$11,BDCRM!$BY:$BY,\"<=\"&AY$12),AY38*AY23)))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AZ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BO:$BO,\">=\"&AZ$11,BDCRM!$BO:$BO,\"<=\"&AZ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BY:$BY,\">=\"&AZ$11,BDCRM!$BY:$BY,\"<=\"&AZ$12),AZ38*AZ23)))","v":0},{"$f":"IF(BA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BO:$BO,\">=\"&BA$11,BDCRM!$BO:$BO,\"<=\"&BA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BY:$BY,\">=\"&BA$11,BDCRM!$BY:$BY,\"<=\"&BA$12),BA38*BA23)))","v":0},{"$f":"IF(BB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BO:$BO,\">=\"&BB$11,BDCRM!$BO:$BO,\"<=\"&BB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BY:$BY,\">=\"&BB$11,BDCRM!$BY:$BY,\"<=\"&BB$12),BB38*BB23)))","v":0},{"$f":"IF(BC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BO:$BO,\">=\"&BC$11,BDCRM!$BO:$BO,\"<=\"&BC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BY:$BY,\">=\"&BC$11,BDCRM!$BY:$BY,\"<=\"&BC$12),BC38*BC23)))","v":0},{"$f":"IF(BD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BO:$BO,\">=\"&BD$11,BDCRM!$BO:$BO,\"<=\"&BD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BY:$BY,\">=\"&BD$11,BDCRM!$BY:$BY,\"<=\"&BD$12),BD38*BD23)))","v":0},{"$f":"IF(BE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BO:$BO,\">=\"&BE$11,BDCRM!$BO:$BO,\"<=\"&BE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BY:$BY,\">=\"&BE$11,BDCRM!$BY:$BY,\"<=\"&BE$12),BE38*BE23)))","v":0},{"$f":"IF(BF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BO:$BO,\">=\"&BF$11,BDCRM!$BO:$BO,\"<=\"&BF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BY:$BY,\">=\"&BF$11,BDCRM!$BY:$BY,\"<=\"&BF$12),BF38*BF23)))","v":0},{"$f":"IF(BG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BO:$BO,\">=\"&BG$11,BDCRM!$BO:$BO,\"<=\"&BG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BY:$BY,\">=\"&BG$11,BDCRM!$BY:$BY,\"<=\"&BG$12),BG38*BG23)))","v":0},{"$f":"IF(BH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BO:$BO,\">=\"&BH$11,BDCRM!$BO:$BO,\"<=\"&BH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BY:$BY,\">=\"&BH$11,BDCRM!$BY:$BY,\"<=\"&BH$12),BH38*BH23)))","v":0},{"$f":"IF(BI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BO:$BO,\">=\"&BI$11,BDCRM!$BO:$BO,\"<=\"&BI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BY:$BY,\">=\"&BI$11,BDCRM!$BY:$BY,\"<=\"&BI$12),BI38*BI23)))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BO:$BO,\">=\"&BJ$11,BDCRM!$BO:$BO,\"<=\"&BJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BY:$BY,\">=\"&BJ$11,BDCRM!$BY:$BY,\"<=\"&BJ$12),BJ38*BJ23)))","v":0},{"$f":"IF(BK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BO:$BO,\">=\"&BK$11,BDCRM!$BO:$BO,\"<=\"&BK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BY:$BY,\">=\"&BK$11,BDCRM!$BY:$BY,\"<=\"&BK$12),BK38*BK23)))","v":0},{"$f":"IF(BL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BO:$BO,\">=\"&BL$11,BDCRM!$BO:$BO,\"<=\"&BL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BY:$BY,\">=\"&BL$11,BDCRM!$BY:$BY,\"<=\"&BL$12),BL38*BL23)))","v":0},{"$f":"IF(BM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BO:$BO,\">=\"&BM$11,BDCRM!$BO:$BO,\"<=\"&BM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BY:$BY,\">=\"&BM$11,BDCRM!$BY:$BY,\"<=\"&BM$12),BM38*BM23)))","v":0},{"$f":"IF(BN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BO:$BO,\">=\"&BN$11,BDCRM!$BO:$BO,\"<=\"&BN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BY:$BY,\">=\"&BN$11,BDCRM!$BY:$BY,\"<=\"&BN$12),BN38*BN23)))","v":0},{"$f":"IF(BO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BO:$BO,\">=\"&BO$11,BDCRM!$BO:$BO,\"<=\"&BO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BY:$BY,\">=\"&BO$11,BDCRM!$BY:$BY,\"<=\"&BO$12),BO38*BO23)))","v":0},{"$f":"IF(BP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BO:$BO,\">=\"&BP$11,BDCRM!$BO:$BO,\"<=\"&BP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BY:$BY,\">=\"&BP$11,BDCRM!$BY:$BY,\"<=\"&BP$12),BP38*BP23)))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BO:$BO,\">=\"&BQ$11,BDCRM!$BO:$BO,\"<=\"&BQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BY:$BY,\">=\"&BQ$11,BDCRM!$BY:$BY,\"<=\"&BQ$12),BQ38*BQ23)))","v":0},{"$f":"IF(BR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BO:$BO,\">=\"&BR$11,BDCRM!$BO:$BO,\"<=\"&BR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BY:$BY,\">=\"&BR$11,BDCRM!$BY:$BY,\"<=\"&BR$12),BR38*BR23)))","v":0},{"$f":"IF(BS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BO:$BO,\">=\"&BS$11,BDCRM!$BO:$BO,\"<=\"&BS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BY:$BY,\">=\"&BS$11,BDCRM!$BY:$BY,\"<=\"&BS$12),BS38*BS23)))","v":0},{"$f":"IF(BT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BO:$BO,\">=\"&BT$11,BDCRM!$BO:$BO,\"<=\"&BT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BY:$BY,\">=\"&BT$11,BDCRM!$BY:$BY,\"<=\"&BT$12),BT38*BT23)))","v":0},{"$f":"IF(BU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BO:$BO,\">=\"&BU$11,BDCRM!$BO:$BO,\"<=\"&BU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BY:$BY,\">=\"&BU$11,BDCRM!$BY:$BY,\"<=\"&BU$12),BU38*BU23)))","v":0},{"$f":"IF(BV$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BV$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BO:$BO,\">=\"&BV$11,BDCRM!$BO:$BO,\"<=\"&BV$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BY:$BY,\">=\"&BV$11,BDCRM!$BY:$BY,\"<=\"&BV$12),BV38*BV23)))","v":0},{"$f":"IF(BW$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BW$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BO:$BO,\">=\"&BW$11,BDCRM!$BO:$BO,\"<=\"&BW$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BY:$BY,\">=\"&BW$11,BDCRM!$BY:$BY,\"<=\"&BW$12),BW38*BW23)))","v":0},{"$f":"IF(BX$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BX$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BO:$BO,\">=\"&BX$11,BDCRM!$BO:$BO,\"<=\"&BX$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BY:$BY,\">=\"&BX$11,BDCRM!$BY:$BY,\"<=\"&BX$12),BX38*BX23)))","v":0},{"$f":"IF(BY$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BY$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BO:$BO,\">=\"&BY$11,BDCRM!$BO:$BO,\"<=\"&BY$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BY:$BY,\">=\"&BY$11,BDCRM!$BY:$BY,\"<=\"&BY$12),BY38*BY23)))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BZ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BO:$BO,\">=\"&BZ$11,BDCRM!$BO:$BO,\"<=\"&BZ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BY:$BY,\">=\"&BZ$11,BDCRM!$BY:$BY,\"<=\"&BZ$12),BZ38*BZ23)))","v":0},{"$f":"IF(CA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BO:$BO,\">=\"&CA$11,BDCRM!$BO:$BO,\"<=\"&CA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BY:$BY,\">=\"&CA$11,BDCRM!$BY:$BY,\"<=\"&CA$12),CA38*CA23)))","v":0},{"$f":"IF(CB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BO:$BO,\">=\"&CB$11,BDCRM!$BO:$BO,\"<=\"&CB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BY:$BY,\">=\"&CB$11,BDCRM!$BY:$BY,\"<=\"&CB$12),CB38*CB23)))","v":0},{"$f":"IF(CC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BO:$BO,\">=\"&CC$11,BDCRM!$BO:$BO,\"<=\"&CC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BY:$BY,\">=\"&CC$11,BDCRM!$BY:$BY,\"<=\"&CC$12),CC38*CC23)))","v":0},{"$f":"IF(CD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BO:$BO,\">=\"&CD$11,BDCRM!$BO:$BO,\"<=\"&CD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BY:$BY,\">=\"&CD$11,BDCRM!$BY:$BY,\"<=\"&CD$12),CD38*CD23)))","v":0},{"$f":"IF(CE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BO:$BO,\">=\"&CE$11,BDCRM!$BO:$BO,\"<=\"&CE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BY:$BY,\">=\"&CE$11,BDCRM!$BY:$BY,\"<=\"&CE$12),CE38*CE23)))","v":0},{"$f":"IF(CF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BO:$BO,\">=\"&CF$11,BDCRM!$BO:$BO,\"<=\"&CF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BY:$BY,\">=\"&CF$11,BDCRM!$BY:$BY,\"<=\"&CF$12),CF38*CF23)))","v":0},{"$f":"IF(CG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BO:$BO,\">=\"&CG$11,BDCRM!$BO:$BO,\"<=\"&CG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BY:$BY,\">=\"&CG$11,BDCRM!$BY:$BY,\"<=\"&CG$12),CG38*CG23)))","v":0},{"$f":"IF(CH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BO:$BO,\">=\"&CH$11,BDCRM!$BO:$BO,\"<=\"&CH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BY:$BY,\">=\"&CH$11,BDCRM!$BY:$BY,\"<=\"&CH$12),CH38*CH23)))","v":0},{"$f":"IF(CI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BO:$BO,\">=\"&CI$11,BDCRM!$BO:$BO,\"<=\"&CI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BY:$BY,\">=\"&CI$11,BDCRM!$BY:$BY,\"<=\"&CI$12),CI38*CI23)))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BO:$BO,\">=\"&CJ$11,BDCRM!$BO:$BO,\"<=\"&CJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BY:$BY,\">=\"&CJ$11,BDCRM!$BY:$BY,\"<=\"&CJ$12),CJ38*CJ23)))","v":0},{"$f":"IF(CK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BO:$BO,\">=\"&CK$11,BDCRM!$BO:$BO,\"<=\"&CK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BY:$BY,\">=\"&CK$11,BDCRM!$BY:$BY,\"<=\"&CK$12),CK38*CK23)))","v":0},{"$f":"IF(CL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BO:$BO,\">=\"&CL$11,BDCRM!$BO:$BO,\"<=\"&CL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BY:$BY,\">=\"&CL$11,BDCRM!$BY:$BY,\"<=\"&CL$12),CL38*CL23)))","v":0},{"$f":"IF(CM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BO:$BO,\">=\"&CM$11,BDCRM!$BO:$BO,\"<=\"&CM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BY:$BY,\">=\"&CM$11,BDCRM!$BY:$BY,\"<=\"&CM$12),CM38*CM23)))","v":0},{"$f":"IF(CN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BO:$BO,\">=\"&CN$11,BDCRM!$BO:$BO,\"<=\"&CN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BY:$BY,\">=\"&CN$11,BDCRM!$BY:$BY,\"<=\"&CN$12),CN38*CN23)))","v":0},{"$f":"IF(CO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BO:$BO,\">=\"&CO$11,BDCRM!$BO:$BO,\"<=\"&CO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BY:$BY,\">=\"&CO$11,BDCRM!$BY:$BY,\"<=\"&CO$12),CO38*CO23)))","v":0},{"$f":"IF(CP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BO:$BO,\">=\"&CP$11,BDCRM!$BO:$BO,\"<=\"&CP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BY:$BY,\">=\"&CP$11,BDCRM!$BY:$BY,\"<=\"&CP$12),CP38*CP23)))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BO:$BO,\">=\"&CQ$11,BDCRM!$BO:$BO,\"<=\"&CQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BY:$BY,\">=\"&CQ$11,BDCRM!$BY:$BY,\"<=\"&CQ$12),CQ38*CQ23)))","v":0},{"$f":"IF(CR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BO:$BO,\">=\"&CR$11,BDCRM!$BO:$BO,\"<=\"&CR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BY:$BY,\">=\"&CR$11,BDCRM!$BY:$BY,\"<=\"&CR$12),CR38*CR23)))","v":0},{"$f":"IF(CS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BO:$BO,\">=\"&CS$11,BDCRM!$BO:$BO,\"<=\"&CS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BY:$BY,\">=\"&CS$11,BDCRM!$BY:$BY,\"<=\"&CS$12),CS38*CS23)))","v":0},{"$f":"IF(CT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BO:$BO,\">=\"&CT$11,BDCRM!$BO:$BO,\"<=\"&CT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BY:$BY,\">=\"&CT$11,BDCRM!$BY:$BY,\"<=\"&CT$12),CT38*CT23)))","v":0},{"$f":"IF(CU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BO:$BO,\">=\"&CU$11,BDCRM!$BO:$BO,\"<=\"&CU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H51,BDCRM!$BI:$BI,$I51,BDCRM!$BM:$BM,$Q51,BDCRM!$BY:$BY,\">=\"&CU$11,BDCRM!$BY:$BY,\"<=\"&CU$12),CU38*CU23)))","v":0}]
[{"$f":"ROW()","v":52},null,null,null,null,null,{"$f":"IF($R52=\"^\",IF(COUNTIF(Lists!$13:$13,H52)=1,0,1),0)","v":0},{"$f":"H44","v":"ФОТ, вкл. НДФЛ"},{"$f":"Lists!CA23","v":"Сотрудники категории - 2"},null,null,null,{"$f":"M49","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BO:$BO,\">=\"&AA$11,BDCRM!$BO:$BO,\"<=\"&AA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BY:$BY,\">=\"&AA$11,BDCRM!$BY:$BY,\"<=\"&AA$12),AA39*AA24)))","v":0},{"$f":"IF(AB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BO:$BO,\">=\"&AB$11,BDCRM!$BO:$BO,\"<=\"&AB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BY:$BY,\">=\"&AB$11,BDCRM!$BY:$BY,\"<=\"&AB$12),AB39*AB24)))","v":0},{"$f":"IF(AC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BO:$BO,\">=\"&AC$11,BDCRM!$BO:$BO,\"<=\"&AC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BY:$BY,\">=\"&AC$11,BDCRM!$BY:$BY,\"<=\"&AC$12),AC39*AC24)))","v":0},{"$f":"IF(AD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BO:$BO,\">=\"&AD$11,BDCRM!$BO:$BO,\"<=\"&AD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BY:$BY,\">=\"&AD$11,BDCRM!$BY:$BY,\"<=\"&AD$12),AD39*AD24)))","v":0},{"$f":"IF(AE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BO:$BO,\">=\"&AE$11,BDCRM!$BO:$BO,\"<=\"&AE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BY:$BY,\">=\"&AE$11,BDCRM!$BY:$BY,\"<=\"&AE$12),AE39*AE24)))","v":0},{"$f":"IF(AF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BO:$BO,\">=\"&AF$11,BDCRM!$BO:$BO,\"<=\"&AF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BY:$BY,\">=\"&AF$11,BDCRM!$BY:$BY,\"<=\"&AF$12),AF39*AF24)))","v":0},{"$f":"IF(AG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BO:$BO,\">=\"&AG$11,BDCRM!$BO:$BO,\"<=\"&AG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BY:$BY,\">=\"&AG$11,BDCRM!$BY:$BY,\"<=\"&AG$12),AG39*AG24)))","v":0},{"$f":"IF(AH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BO:$BO,\">=\"&AH$11,BDCRM!$BO:$BO,\"<=\"&AH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BY:$BY,\">=\"&AH$11,BDCRM!$BY:$BY,\"<=\"&AH$12),AH39*AH24)))","v":0},{"$f":"IF(AI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BO:$BO,\">=\"&AI$11,BDCRM!$BO:$BO,\"<=\"&AI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BY:$BY,\">=\"&AI$11,BDCRM!$BY:$BY,\"<=\"&AI$12),AI39*AI24)))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BO:$BO,\">=\"&AJ$11,BDCRM!$BO:$BO,\"<=\"&AJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BY:$BY,\">=\"&AJ$11,BDCRM!$BY:$BY,\"<=\"&AJ$12),AJ39*AJ24)))","v":0},{"$f":"IF(AK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BO:$BO,\">=\"&AK$11,BDCRM!$BO:$BO,\"<=\"&AK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BY:$BY,\">=\"&AK$11,BDCRM!$BY:$BY,\"<=\"&AK$12),AK39*AK24)))","v":0},{"$f":"IF(AL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BO:$BO,\">=\"&AL$11,BDCRM!$BO:$BO,\"<=\"&AL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BY:$BY,\">=\"&AL$11,BDCRM!$BY:$BY,\"<=\"&AL$12),AL39*AL24)))","v":0},{"$f":"IF(AM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BO:$BO,\">=\"&AM$11,BDCRM!$BO:$BO,\"<=\"&AM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BY:$BY,\">=\"&AM$11,BDCRM!$BY:$BY,\"<=\"&AM$12),AM39*AM24)))","v":0},{"$f":"IF(AN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BO:$BO,\">=\"&AN$11,BDCRM!$BO:$BO,\"<=\"&AN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BY:$BY,\">=\"&AN$11,BDCRM!$BY:$BY,\"<=\"&AN$12),AN39*AN24)))","v":0},{"$f":"IF(AO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BO:$BO,\">=\"&AO$11,BDCRM!$BO:$BO,\"<=\"&AO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BY:$BY,\">=\"&AO$11,BDCRM!$BY:$BY,\"<=\"&AO$12),AO39*AO24)))","v":0},{"$f":"IF(AP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BO:$BO,\">=\"&AP$11,BDCRM!$BO:$BO,\"<=\"&AP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BY:$BY,\">=\"&AP$11,BDCRM!$BY:$BY,\"<=\"&AP$12),AP39*AP24)))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BO:$BO,\">=\"&AQ$11,BDCRM!$BO:$BO,\"<=\"&AQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BY:$BY,\">=\"&AQ$11,BDCRM!$BY:$BY,\"<=\"&AQ$12),AQ39*AQ24)))","v":0},{"$f":"IF(AR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BO:$BO,\">=\"&AR$11,BDCRM!$BO:$BO,\"<=\"&AR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BY:$BY,\">=\"&AR$11,BDCRM!$BY:$BY,\"<=\"&AR$12),AR39*AR24)))","v":0},{"$f":"IF(AS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BO:$BO,\">=\"&AS$11,BDCRM!$BO:$BO,\"<=\"&AS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BY:$BY,\">=\"&AS$11,BDCRM!$BY:$BY,\"<=\"&AS$12),AS39*AS24)))","v":0},{"$f":"IF(AT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BO:$BO,\">=\"&AT$11,BDCRM!$BO:$BO,\"<=\"&AT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BY:$BY,\">=\"&AT$11,BDCRM!$BY:$BY,\"<=\"&AT$12),AT39*AT24)))","v":0},{"$f":"IF(AU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BO:$BO,\">=\"&AU$11,BDCRM!$BO:$BO,\"<=\"&AU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BY:$BY,\">=\"&AU$11,BDCRM!$BY:$BY,\"<=\"&AU$12),AU39*AU24)))","v":0},{"$f":"IF(AV$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AV$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BO:$BO,\">=\"&AV$11,BDCRM!$BO:$BO,\"<=\"&AV$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BY:$BY,\">=\"&AV$11,BDCRM!$BY:$BY,\"<=\"&AV$12),AV39*AV24)))","v":0},{"$f":"IF(AW$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AW$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BO:$BO,\">=\"&AW$11,BDCRM!$BO:$BO,\"<=\"&AW$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BY:$BY,\">=\"&AW$11,BDCRM!$BY:$BY,\"<=\"&AW$12),AW39*AW24)))","v":0},{"$f":"IF(AX$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AX$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BO:$BO,\">=\"&AX$11,BDCRM!$BO:$BO,\"<=\"&AX$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BY:$BY,\">=\"&AX$11,BDCRM!$BY:$BY,\"<=\"&AX$12),AX39*AX24)))","v":0},{"$f":"IF(AY$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AY$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BO:$BO,\">=\"&AY$11,BDCRM!$BO:$BO,\"<=\"&AY$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BY:$BY,\">=\"&AY$11,BDCRM!$BY:$BY,\"<=\"&AY$12),AY39*AY24)))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AZ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BO:$BO,\">=\"&AZ$11,BDCRM!$BO:$BO,\"<=\"&AZ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BY:$BY,\">=\"&AZ$11,BDCRM!$BY:$BY,\"<=\"&AZ$12),AZ39*AZ24)))","v":0},{"$f":"IF(BA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BO:$BO,\">=\"&BA$11,BDCRM!$BO:$BO,\"<=\"&BA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BY:$BY,\">=\"&BA$11,BDCRM!$BY:$BY,\"<=\"&BA$12),BA39*BA24)))","v":0},{"$f":"IF(BB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BO:$BO,\">=\"&BB$11,BDCRM!$BO:$BO,\"<=\"&BB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BY:$BY,\">=\"&BB$11,BDCRM!$BY:$BY,\"<=\"&BB$12),BB39*BB24)))","v":0},{"$f":"IF(BC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BO:$BO,\">=\"&BC$11,BDCRM!$BO:$BO,\"<=\"&BC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BY:$BY,\">=\"&BC$11,BDCRM!$BY:$BY,\"<=\"&BC$12),BC39*BC24)))","v":0},{"$f":"IF(BD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BO:$BO,\">=\"&BD$11,BDCRM!$BO:$BO,\"<=\"&BD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BY:$BY,\">=\"&BD$11,BDCRM!$BY:$BY,\"<=\"&BD$12),BD39*BD24)))","v":0},{"$f":"IF(BE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BO:$BO,\">=\"&BE$11,BDCRM!$BO:$BO,\"<=\"&BE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BY:$BY,\">=\"&BE$11,BDCRM!$BY:$BY,\"<=\"&BE$12),BE39*BE24)))","v":0},{"$f":"IF(BF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BO:$BO,\">=\"&BF$11,BDCRM!$BO:$BO,\"<=\"&BF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BY:$BY,\">=\"&BF$11,BDCRM!$BY:$BY,\"<=\"&BF$12),BF39*BF24)))","v":0},{"$f":"IF(BG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BO:$BO,\">=\"&BG$11,BDCRM!$BO:$BO,\"<=\"&BG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BY:$BY,\">=\"&BG$11,BDCRM!$BY:$BY,\"<=\"&BG$12),BG39*BG24)))","v":0},{"$f":"IF(BH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BO:$BO,\">=\"&BH$11,BDCRM!$BO:$BO,\"<=\"&BH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BY:$BY,\">=\"&BH$11,BDCRM!$BY:$BY,\"<=\"&BH$12),BH39*BH24)))","v":0},{"$f":"IF(BI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BO:$BO,\">=\"&BI$11,BDCRM!$BO:$BO,\"<=\"&BI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BY:$BY,\">=\"&BI$11,BDCRM!$BY:$BY,\"<=\"&BI$12),BI39*BI24)))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BO:$BO,\">=\"&BJ$11,BDCRM!$BO:$BO,\"<=\"&BJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BY:$BY,\">=\"&BJ$11,BDCRM!$BY:$BY,\"<=\"&BJ$12),BJ39*BJ24)))","v":0},{"$f":"IF(BK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BO:$BO,\">=\"&BK$11,BDCRM!$BO:$BO,\"<=\"&BK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BY:$BY,\">=\"&BK$11,BDCRM!$BY:$BY,\"<=\"&BK$12),BK39*BK24)))","v":0},{"$f":"IF(BL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BO:$BO,\">=\"&BL$11,BDCRM!$BO:$BO,\"<=\"&BL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BY:$BY,\">=\"&BL$11,BDCRM!$BY:$BY,\"<=\"&BL$12),BL39*BL24)))","v":0},{"$f":"IF(BM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BO:$BO,\">=\"&BM$11,BDCRM!$BO:$BO,\"<=\"&BM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BY:$BY,\">=\"&BM$11,BDCRM!$BY:$BY,\"<=\"&BM$12),BM39*BM24)))","v":0},{"$f":"IF(BN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BO:$BO,\">=\"&BN$11,BDCRM!$BO:$BO,\"<=\"&BN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BY:$BY,\">=\"&BN$11,BDCRM!$BY:$BY,\"<=\"&BN$12),BN39*BN24)))","v":0},{"$f":"IF(BO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BO:$BO,\">=\"&BO$11,BDCRM!$BO:$BO,\"<=\"&BO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BY:$BY,\">=\"&BO$11,BDCRM!$BY:$BY,\"<=\"&BO$12),BO39*BO24)))","v":0},{"$f":"IF(BP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BO:$BO,\">=\"&BP$11,BDCRM!$BO:$BO,\"<=\"&BP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BY:$BY,\">=\"&BP$11,BDCRM!$BY:$BY,\"<=\"&BP$12),BP39*BP24)))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BO:$BO,\">=\"&BQ$11,BDCRM!$BO:$BO,\"<=\"&BQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BY:$BY,\">=\"&BQ$11,BDCRM!$BY:$BY,\"<=\"&BQ$12),BQ39*BQ24)))","v":0},{"$f":"IF(BR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BO:$BO,\">=\"&BR$11,BDCRM!$BO:$BO,\"<=\"&BR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BY:$BY,\">=\"&BR$11,BDCRM!$BY:$BY,\"<=\"&BR$12),BR39*BR24)))","v":0},{"$f":"IF(BS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BO:$BO,\">=\"&BS$11,BDCRM!$BO:$BO,\"<=\"&BS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BY:$BY,\">=\"&BS$11,BDCRM!$BY:$BY,\"<=\"&BS$12),BS39*BS24)))","v":0},{"$f":"IF(BT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BO:$BO,\">=\"&BT$11,BDCRM!$BO:$BO,\"<=\"&BT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BY:$BY,\">=\"&BT$11,BDCRM!$BY:$BY,\"<=\"&BT$12),BT39*BT24)))","v":0},{"$f":"IF(BU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BO:$BO,\">=\"&BU$11,BDCRM!$BO:$BO,\"<=\"&BU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BY:$BY,\">=\"&BU$11,BDCRM!$BY:$BY,\"<=\"&BU$12),BU39*BU24)))","v":0},{"$f":"IF(BV$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BV$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BO:$BO,\">=\"&BV$11,BDCRM!$BO:$BO,\"<=\"&BV$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BY:$BY,\">=\"&BV$11,BDCRM!$BY:$BY,\"<=\"&BV$12),BV39*BV24)))","v":0},{"$f":"IF(BW$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BW$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BO:$BO,\">=\"&BW$11,BDCRM!$BO:$BO,\"<=\"&BW$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BY:$BY,\">=\"&BW$11,BDCRM!$BY:$BY,\"<=\"&BW$12),BW39*BW24)))","v":0},{"$f":"IF(BX$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BX$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BO:$BO,\">=\"&BX$11,BDCRM!$BO:$BO,\"<=\"&BX$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BY:$BY,\">=\"&BX$11,BDCRM!$BY:$BY,\"<=\"&BX$12),BX39*BX24)))","v":0},{"$f":"IF(BY$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BY$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BO:$BO,\">=\"&BY$11,BDCRM!$BO:$BO,\"<=\"&BY$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BY:$BY,\">=\"&BY$11,BDCRM!$BY:$BY,\"<=\"&BY$12),BY39*BY24)))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BZ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BO:$BO,\">=\"&BZ$11,BDCRM!$BO:$BO,\"<=\"&BZ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BY:$BY,\">=\"&BZ$11,BDCRM!$BY:$BY,\"<=\"&BZ$12),BZ39*BZ24)))","v":0},{"$f":"IF(CA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BO:$BO,\">=\"&CA$11,BDCRM!$BO:$BO,\"<=\"&CA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BY:$BY,\">=\"&CA$11,BDCRM!$BY:$BY,\"<=\"&CA$12),CA39*CA24)))","v":0},{"$f":"IF(CB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BO:$BO,\">=\"&CB$11,BDCRM!$BO:$BO,\"<=\"&CB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BY:$BY,\">=\"&CB$11,BDCRM!$BY:$BY,\"<=\"&CB$12),CB39*CB24)))","v":0},{"$f":"IF(CC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BO:$BO,\">=\"&CC$11,BDCRM!$BO:$BO,\"<=\"&CC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BY:$BY,\">=\"&CC$11,BDCRM!$BY:$BY,\"<=\"&CC$12),CC39*CC24)))","v":0},{"$f":"IF(CD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BO:$BO,\">=\"&CD$11,BDCRM!$BO:$BO,\"<=\"&CD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BY:$BY,\">=\"&CD$11,BDCRM!$BY:$BY,\"<=\"&CD$12),CD39*CD24)))","v":0},{"$f":"IF(CE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BO:$BO,\">=\"&CE$11,BDCRM!$BO:$BO,\"<=\"&CE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BY:$BY,\">=\"&CE$11,BDCRM!$BY:$BY,\"<=\"&CE$12),CE39*CE24)))","v":0},{"$f":"IF(CF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BO:$BO,\">=\"&CF$11,BDCRM!$BO:$BO,\"<=\"&CF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BY:$BY,\">=\"&CF$11,BDCRM!$BY:$BY,\"<=\"&CF$12),CF39*CF24)))","v":0},{"$f":"IF(CG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BO:$BO,\">=\"&CG$11,BDCRM!$BO:$BO,\"<=\"&CG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BY:$BY,\">=\"&CG$11,BDCRM!$BY:$BY,\"<=\"&CG$12),CG39*CG24)))","v":0},{"$f":"IF(CH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BO:$BO,\">=\"&CH$11,BDCRM!$BO:$BO,\"<=\"&CH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BY:$BY,\">=\"&CH$11,BDCRM!$BY:$BY,\"<=\"&CH$12),CH39*CH24)))","v":0},{"$f":"IF(CI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BO:$BO,\">=\"&CI$11,BDCRM!$BO:$BO,\"<=\"&CI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BY:$BY,\">=\"&CI$11,BDCRM!$BY:$BY,\"<=\"&CI$12),CI39*CI24)))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BO:$BO,\">=\"&CJ$11,BDCRM!$BO:$BO,\"<=\"&CJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BY:$BY,\">=\"&CJ$11,BDCRM!$BY:$BY,\"<=\"&CJ$12),CJ39*CJ24)))","v":0},{"$f":"IF(CK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BO:$BO,\">=\"&CK$11,BDCRM!$BO:$BO,\"<=\"&CK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BY:$BY,\">=\"&CK$11,BDCRM!$BY:$BY,\"<=\"&CK$12),CK39*CK24)))","v":0},{"$f":"IF(CL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BO:$BO,\">=\"&CL$11,BDCRM!$BO:$BO,\"<=\"&CL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BY:$BY,\">=\"&CL$11,BDCRM!$BY:$BY,\"<=\"&CL$12),CL39*CL24)))","v":0},{"$f":"IF(CM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BO:$BO,\">=\"&CM$11,BDCRM!$BO:$BO,\"<=\"&CM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BY:$BY,\">=\"&CM$11,BDCRM!$BY:$BY,\"<=\"&CM$12),CM39*CM24)))","v":0},{"$f":"IF(CN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BO:$BO,\">=\"&CN$11,BDCRM!$BO:$BO,\"<=\"&CN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BY:$BY,\">=\"&CN$11,BDCRM!$BY:$BY,\"<=\"&CN$12),CN39*CN24)))","v":0},{"$f":"IF(CO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BO:$BO,\">=\"&CO$11,BDCRM!$BO:$BO,\"<=\"&CO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BY:$BY,\">=\"&CO$11,BDCRM!$BY:$BY,\"<=\"&CO$12),CO39*CO24)))","v":0},{"$f":"IF(CP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BO:$BO,\">=\"&CP$11,BDCRM!$BO:$BO,\"<=\"&CP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BY:$BY,\">=\"&CP$11,BDCRM!$BY:$BY,\"<=\"&CP$12),CP39*CP24)))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BO:$BO,\">=\"&CQ$11,BDCRM!$BO:$BO,\"<=\"&CQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BY:$BY,\">=\"&CQ$11,BDCRM!$BY:$BY,\"<=\"&CQ$12),CQ39*CQ24)))","v":0},{"$f":"IF(CR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BO:$BO,\">=\"&CR$11,BDCRM!$BO:$BO,\"<=\"&CR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BY:$BY,\">=\"&CR$11,BDCRM!$BY:$BY,\"<=\"&CR$12),CR39*CR24)))","v":0},{"$f":"IF(CS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BO:$BO,\">=\"&CS$11,BDCRM!$BO:$BO,\"<=\"&CS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BY:$BY,\">=\"&CS$11,BDCRM!$BY:$BY,\"<=\"&CS$12),CS39*CS24)))","v":0},{"$f":"IF(CT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BO:$BO,\">=\"&CT$11,BDCRM!$BO:$BO,\"<=\"&CT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BY:$BY,\">=\"&CT$11,BDCRM!$BY:$BY,\"<=\"&CT$12),CT39*CT24)))","v":0},{"$f":"IF(CU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BO:$BO,\">=\"&CU$11,BDCRM!$BO:$BO,\"<=\"&CU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H52,BDCRM!$BI:$BI,$I52,BDCRM!$BM:$BM,$Q52,BDCRM!$BY:$BY,\">=\"&CU$11,BDCRM!$BY:$BY,\"<=\"&CU$12),CU39*CU24)))","v":0}]
[{"$f":"ROW()","v":53},null,null,null,null,null,{"$f":"IF($R53=\"^\",IF(COUNTIF(Lists!$13:$13,H53)=1,0,1),0)","v":0},{"$f":"H44","v":"ФОТ, вкл. НДФЛ"},{"$f":"Lists!CA24","v":"Сотрудники категории - 3"},null,null,null,{"$f":"M51","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&AA$11,BDCRM!$BO:$BO,\"<=\"&AA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&AA$11,BDCRM!$BY:$BY,\"<=\"&AA$12),AA40*AA25)))","v":0},{"$f":"IF(AB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&AB$11,BDCRM!$BO:$BO,\"<=\"&AB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&AB$11,BDCRM!$BY:$BY,\"<=\"&AB$12),AB40*AB25)))","v":0},{"$f":"IF(AC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&AC$11,BDCRM!$BO:$BO,\"<=\"&AC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&AC$11,BDCRM!$BY:$BY,\"<=\"&AC$12),AC40*AC25)))","v":0},{"$f":"IF(AD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&AD$11,BDCRM!$BO:$BO,\"<=\"&AD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&AD$11,BDCRM!$BY:$BY,\"<=\"&AD$12),AD40*AD25)))","v":0},{"$f":"IF(AE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&AE$11,BDCRM!$BO:$BO,\"<=\"&AE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&AE$11,BDCRM!$BY:$BY,\"<=\"&AE$12),AE40*AE25)))","v":0},{"$f":"IF(AF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&AF$11,BDCRM!$BO:$BO,\"<=\"&AF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&AF$11,BDCRM!$BY:$BY,\"<=\"&AF$12),AF40*AF25)))","v":0},{"$f":"IF(AG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&AG$11,BDCRM!$BO:$BO,\"<=\"&AG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&AG$11,BDCRM!$BY:$BY,\"<=\"&AG$12),AG40*AG25)))","v":0},{"$f":"IF(AH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&AH$11,BDCRM!$BO:$BO,\"<=\"&AH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&AH$11,BDCRM!$BY:$BY,\"<=\"&AH$12),AH40*AH25)))","v":0},{"$f":"IF(AI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&AI$11,BDCRM!$BO:$BO,\"<=\"&AI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&AI$11,BDCRM!$BY:$BY,\"<=\"&AI$12),AI40*AI25)))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&AJ$11,BDCRM!$BO:$BO,\"<=\"&AJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&AJ$11,BDCRM!$BY:$BY,\"<=\"&AJ$12),AJ40*AJ25)))","v":0},{"$f":"IF(AK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&AK$11,BDCRM!$BO:$BO,\"<=\"&AK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&AK$11,BDCRM!$BY:$BY,\"<=\"&AK$12),AK40*AK25)))","v":0},{"$f":"IF(AL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&AL$11,BDCRM!$BO:$BO,\"<=\"&AL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&AL$11,BDCRM!$BY:$BY,\"<=\"&AL$12),AL40*AL25)))","v":0},{"$f":"IF(AM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&AM$11,BDCRM!$BO:$BO,\"<=\"&AM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&AM$11,BDCRM!$BY:$BY,\"<=\"&AM$12),AM40*AM25)))","v":0},{"$f":"IF(AN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&AN$11,BDCRM!$BO:$BO,\"<=\"&AN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&AN$11,BDCRM!$BY:$BY,\"<=\"&AN$12),AN40*AN25)))","v":0},{"$f":"IF(AO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&AO$11,BDCRM!$BO:$BO,\"<=\"&AO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&AO$11,BDCRM!$BY:$BY,\"<=\"&AO$12),AO40*AO25)))","v":0},{"$f":"IF(AP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&AP$11,BDCRM!$BO:$BO,\"<=\"&AP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&AP$11,BDCRM!$BY:$BY,\"<=\"&AP$12),AP40*AP25)))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&AQ$11,BDCRM!$BO:$BO,\"<=\"&AQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&AQ$11,BDCRM!$BY:$BY,\"<=\"&AQ$12),AQ40*AQ25)))","v":0},{"$f":"IF(AR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&AR$11,BDCRM!$BO:$BO,\"<=\"&AR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&AR$11,BDCRM!$BY:$BY,\"<=\"&AR$12),AR40*AR25)))","v":0},{"$f":"IF(AS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&AS$11,BDCRM!$BO:$BO,\"<=\"&AS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&AS$11,BDCRM!$BY:$BY,\"<=\"&AS$12),AS40*AS25)))","v":0},{"$f":"IF(AT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&AT$11,BDCRM!$BO:$BO,\"<=\"&AT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&AT$11,BDCRM!$BY:$BY,\"<=\"&AT$12),AT40*AT25)))","v":0},{"$f":"IF(AU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&AU$11,BDCRM!$BO:$BO,\"<=\"&AU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&AU$11,BDCRM!$BY:$BY,\"<=\"&AU$12),AU40*AU25)))","v":0},{"$f":"IF(AV$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AV$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&AV$11,BDCRM!$BO:$BO,\"<=\"&AV$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&AV$11,BDCRM!$BY:$BY,\"<=\"&AV$12),AV40*AV25)))","v":0},{"$f":"IF(AW$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AW$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&AW$11,BDCRM!$BO:$BO,\"<=\"&AW$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&AW$11,BDCRM!$BY:$BY,\"<=\"&AW$12),AW40*AW25)))","v":0},{"$f":"IF(AX$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AX$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&AX$11,BDCRM!$BO:$BO,\"<=\"&AX$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&AX$11,BDCRM!$BY:$BY,\"<=\"&AX$12),AX40*AX25)))","v":0},{"$f":"IF(AY$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AY$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&AY$11,BDCRM!$BO:$BO,\"<=\"&AY$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&AY$11,BDCRM!$BY:$BY,\"<=\"&AY$12),AY40*AY25)))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AZ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&AZ$11,BDCRM!$BO:$BO,\"<=\"&AZ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&AZ$11,BDCRM!$BY:$BY,\"<=\"&AZ$12),AZ40*AZ25)))","v":0},{"$f":"IF(BA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&BA$11,BDCRM!$BO:$BO,\"<=\"&BA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&BA$11,BDCRM!$BY:$BY,\"<=\"&BA$12),BA40*BA25)))","v":0},{"$f":"IF(BB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&BB$11,BDCRM!$BO:$BO,\"<=\"&BB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&BB$11,BDCRM!$BY:$BY,\"<=\"&BB$12),BB40*BB25)))","v":0},{"$f":"IF(BC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&BC$11,BDCRM!$BO:$BO,\"<=\"&BC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&BC$11,BDCRM!$BY:$BY,\"<=\"&BC$12),BC40*BC25)))","v":0},{"$f":"IF(BD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&BD$11,BDCRM!$BO:$BO,\"<=\"&BD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&BD$11,BDCRM!$BY:$BY,\"<=\"&BD$12),BD40*BD25)))","v":0},{"$f":"IF(BE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&BE$11,BDCRM!$BO:$BO,\"<=\"&BE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&BE$11,BDCRM!$BY:$BY,\"<=\"&BE$12),BE40*BE25)))","v":0},{"$f":"IF(BF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&BF$11,BDCRM!$BO:$BO,\"<=\"&BF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&BF$11,BDCRM!$BY:$BY,\"<=\"&BF$12),BF40*BF25)))","v":0},{"$f":"IF(BG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&BG$11,BDCRM!$BO:$BO,\"<=\"&BG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&BG$11,BDCRM!$BY:$BY,\"<=\"&BG$12),BG40*BG25)))","v":0},{"$f":"IF(BH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&BH$11,BDCRM!$BO:$BO,\"<=\"&BH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&BH$11,BDCRM!$BY:$BY,\"<=\"&BH$12),BH40*BH25)))","v":0},{"$f":"IF(BI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&BI$11,BDCRM!$BO:$BO,\"<=\"&BI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&BI$11,BDCRM!$BY:$BY,\"<=\"&BI$12),BI40*BI25)))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&BJ$11,BDCRM!$BO:$BO,\"<=\"&BJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&BJ$11,BDCRM!$BY:$BY,\"<=\"&BJ$12),BJ40*BJ25)))","v":0},{"$f":"IF(BK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&BK$11,BDCRM!$BO:$BO,\"<=\"&BK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&BK$11,BDCRM!$BY:$BY,\"<=\"&BK$12),BK40*BK25)))","v":0},{"$f":"IF(BL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&BL$11,BDCRM!$BO:$BO,\"<=\"&BL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&BL$11,BDCRM!$BY:$BY,\"<=\"&BL$12),BL40*BL25)))","v":0},{"$f":"IF(BM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&BM$11,BDCRM!$BO:$BO,\"<=\"&BM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&BM$11,BDCRM!$BY:$BY,\"<=\"&BM$12),BM40*BM25)))","v":0},{"$f":"IF(BN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&BN$11,BDCRM!$BO:$BO,\"<=\"&BN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&BN$11,BDCRM!$BY:$BY,\"<=\"&BN$12),BN40*BN25)))","v":0},{"$f":"IF(BO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&BO$11,BDCRM!$BO:$BO,\"<=\"&BO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&BO$11,BDCRM!$BY:$BY,\"<=\"&BO$12),BO40*BO25)))","v":0},{"$f":"IF(BP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&BP$11,BDCRM!$BO:$BO,\"<=\"&BP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&BP$11,BDCRM!$BY:$BY,\"<=\"&BP$12),BP40*BP25)))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&BQ$11,BDCRM!$BO:$BO,\"<=\"&BQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&BQ$11,BDCRM!$BY:$BY,\"<=\"&BQ$12),BQ40*BQ25)))","v":0},{"$f":"IF(BR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&BR$11,BDCRM!$BO:$BO,\"<=\"&BR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&BR$11,BDCRM!$BY:$BY,\"<=\"&BR$12),BR40*BR25)))","v":0},{"$f":"IF(BS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&BS$11,BDCRM!$BO:$BO,\"<=\"&BS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&BS$11,BDCRM!$BY:$BY,\"<=\"&BS$12),BS40*BS25)))","v":0},{"$f":"IF(BT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&BT$11,BDCRM!$BO:$BO,\"<=\"&BT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&BT$11,BDCRM!$BY:$BY,\"<=\"&BT$12),BT40*BT25)))","v":0},{"$f":"IF(BU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&BU$11,BDCRM!$BO:$BO,\"<=\"&BU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&BU$11,BDCRM!$BY:$BY,\"<=\"&BU$12),BU40*BU25)))","v":0},{"$f":"IF(BV$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BV$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&BV$11,BDCRM!$BO:$BO,\"<=\"&BV$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&BV$11,BDCRM!$BY:$BY,\"<=\"&BV$12),BV40*BV25)))","v":0},{"$f":"IF(BW$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BW$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&BW$11,BDCRM!$BO:$BO,\"<=\"&BW$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&BW$11,BDCRM!$BY:$BY,\"<=\"&BW$12),BW40*BW25)))","v":0},{"$f":"IF(BX$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BX$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&BX$11,BDCRM!$BO:$BO,\"<=\"&BX$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&BX$11,BDCRM!$BY:$BY,\"<=\"&BX$12),BX40*BX25)))","v":0},{"$f":"IF(BY$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BY$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&BY$11,BDCRM!$BO:$BO,\"<=\"&BY$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&BY$11,BDCRM!$BY:$BY,\"<=\"&BY$12),BY40*BY25)))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BZ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&BZ$11,BDCRM!$BO:$BO,\"<=\"&BZ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&BZ$11,BDCRM!$BY:$BY,\"<=\"&BZ$12),BZ40*BZ25)))","v":0},{"$f":"IF(CA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&CA$11,BDCRM!$BO:$BO,\"<=\"&CA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&CA$11,BDCRM!$BY:$BY,\"<=\"&CA$12),CA40*CA25)))","v":0},{"$f":"IF(CB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&CB$11,BDCRM!$BO:$BO,\"<=\"&CB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&CB$11,BDCRM!$BY:$BY,\"<=\"&CB$12),CB40*CB25)))","v":0},{"$f":"IF(CC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&CC$11,BDCRM!$BO:$BO,\"<=\"&CC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&CC$11,BDCRM!$BY:$BY,\"<=\"&CC$12),CC40*CC25)))","v":0},{"$f":"IF(CD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&CD$11,BDCRM!$BO:$BO,\"<=\"&CD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&CD$11,BDCRM!$BY:$BY,\"<=\"&CD$12),CD40*CD25)))","v":0},{"$f":"IF(CE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&CE$11,BDCRM!$BO:$BO,\"<=\"&CE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&CE$11,BDCRM!$BY:$BY,\"<=\"&CE$12),CE40*CE25)))","v":0},{"$f":"IF(CF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&CF$11,BDCRM!$BO:$BO,\"<=\"&CF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&CF$11,BDCRM!$BY:$BY,\"<=\"&CF$12),CF40*CF25)))","v":0},{"$f":"IF(CG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&CG$11,BDCRM!$BO:$BO,\"<=\"&CG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&CG$11,BDCRM!$BY:$BY,\"<=\"&CG$12),CG40*CG25)))","v":0},{"$f":"IF(CH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&CH$11,BDCRM!$BO:$BO,\"<=\"&CH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&CH$11,BDCRM!$BY:$BY,\"<=\"&CH$12),CH40*CH25)))","v":0},{"$f":"IF(CI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&CI$11,BDCRM!$BO:$BO,\"<=\"&CI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&CI$11,BDCRM!$BY:$BY,\"<=\"&CI$12),CI40*CI25)))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&CJ$11,BDCRM!$BO:$BO,\"<=\"&CJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&CJ$11,BDCRM!$BY:$BY,\"<=\"&CJ$12),CJ40*CJ25)))","v":0},{"$f":"IF(CK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&CK$11,BDCRM!$BO:$BO,\"<=\"&CK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&CK$11,BDCRM!$BY:$BY,\"<=\"&CK$12),CK40*CK25)))","v":0},{"$f":"IF(CL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&CL$11,BDCRM!$BO:$BO,\"<=\"&CL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&CL$11,BDCRM!$BY:$BY,\"<=\"&CL$12),CL40*CL25)))","v":0},{"$f":"IF(CM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&CM$11,BDCRM!$BO:$BO,\"<=\"&CM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&CM$11,BDCRM!$BY:$BY,\"<=\"&CM$12),CM40*CM25)))","v":0},{"$f":"IF(CN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&CN$11,BDCRM!$BO:$BO,\"<=\"&CN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&CN$11,BDCRM!$BY:$BY,\"<=\"&CN$12),CN40*CN25)))","v":0},{"$f":"IF(CO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&CO$11,BDCRM!$BO:$BO,\"<=\"&CO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&CO$11,BDCRM!$BY:$BY,\"<=\"&CO$12),CO40*CO25)))","v":0},{"$f":"IF(CP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&CP$11,BDCRM!$BO:$BO,\"<=\"&CP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&CP$11,BDCRM!$BY:$BY,\"<=\"&CP$12),CP40*CP25)))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&CQ$11,BDCRM!$BO:$BO,\"<=\"&CQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&CQ$11,BDCRM!$BY:$BY,\"<=\"&CQ$12),CQ40*CQ25)))","v":0},{"$f":"IF(CR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&CR$11,BDCRM!$BO:$BO,\"<=\"&CR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&CR$11,BDCRM!$BY:$BY,\"<=\"&CR$12),CR40*CR25)))","v":0},{"$f":"IF(CS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&CS$11,BDCRM!$BO:$BO,\"<=\"&CS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&CS$11,BDCRM!$BY:$BY,\"<=\"&CS$12),CS40*CS25)))","v":0},{"$f":"IF(CT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&CT$11,BDCRM!$BO:$BO,\"<=\"&CT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&CT$11,BDCRM!$BY:$BY,\"<=\"&CT$12),CT40*CT25)))","v":0},{"$f":"IF(CU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BO:$BO,\">=\"&CU$11,BDCRM!$BO:$BO,\"<=\"&CU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H53,BDCRM!$BI:$BI,$I53,BDCRM!$BM:$BM,$Q53,BDCRM!$BY:$BY,\">=\"&CU$11,BDCRM!$BY:$BY,\"<=\"&CU$12),CU40*CU25)))","v":0}]
[{"$f":"ROW()","v":54},null,null,null,null,null,{"$f":"IF($R54=\"^\",IF(COUNTIF(Lists!$13:$13,H54)=1,0,1),0)","v":0},{"$f":"H44","v":"ФОТ, вкл. НДФЛ"},{"$f":"Lists!CA25","v":"Прочие сотрудники"},null,null,null,{"$f":"M51","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BO:$BO,\">=\"&AA$11,BDCRM!$BO:$BO,\"<=\"&AA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BY:$BY,\">=\"&AA$11,BDCRM!$BY:$BY,\"<=\"&AA$12),AA41*AA26)))","v":0},{"$f":"IF(AB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BO:$BO,\">=\"&AB$11,BDCRM!$BO:$BO,\"<=\"&AB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BY:$BY,\">=\"&AB$11,BDCRM!$BY:$BY,\"<=\"&AB$12),AB41*AB26)))","v":0},{"$f":"IF(AC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BO:$BO,\">=\"&AC$11,BDCRM!$BO:$BO,\"<=\"&AC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BY:$BY,\">=\"&AC$11,BDCRM!$BY:$BY,\"<=\"&AC$12),AC41*AC26)))","v":0},{"$f":"IF(AD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BO:$BO,\">=\"&AD$11,BDCRM!$BO:$BO,\"<=\"&AD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BY:$BY,\">=\"&AD$11,BDCRM!$BY:$BY,\"<=\"&AD$12),AD41*AD26)))","v":0},{"$f":"IF(AE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BO:$BO,\">=\"&AE$11,BDCRM!$BO:$BO,\"<=\"&AE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BY:$BY,\">=\"&AE$11,BDCRM!$BY:$BY,\"<=\"&AE$12),AE41*AE26)))","v":0},{"$f":"IF(AF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BO:$BO,\">=\"&AF$11,BDCRM!$BO:$BO,\"<=\"&AF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BY:$BY,\">=\"&AF$11,BDCRM!$BY:$BY,\"<=\"&AF$12),AF41*AF26)))","v":0},{"$f":"IF(AG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BO:$BO,\">=\"&AG$11,BDCRM!$BO:$BO,\"<=\"&AG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BY:$BY,\">=\"&AG$11,BDCRM!$BY:$BY,\"<=\"&AG$12),AG41*AG26)))","v":0},{"$f":"IF(AH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BO:$BO,\">=\"&AH$11,BDCRM!$BO:$BO,\"<=\"&AH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BY:$BY,\">=\"&AH$11,BDCRM!$BY:$BY,\"<=\"&AH$12),AH41*AH26)))","v":0},{"$f":"IF(AI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BO:$BO,\">=\"&AI$11,BDCRM!$BO:$BO,\"<=\"&AI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BY:$BY,\">=\"&AI$11,BDCRM!$BY:$BY,\"<=\"&AI$12),AI41*AI26)))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BO:$BO,\">=\"&AJ$11,BDCRM!$BO:$BO,\"<=\"&AJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BY:$BY,\">=\"&AJ$11,BDCRM!$BY:$BY,\"<=\"&AJ$12),AJ41*AJ26)))","v":0},{"$f":"IF(AK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BO:$BO,\">=\"&AK$11,BDCRM!$BO:$BO,\"<=\"&AK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BY:$BY,\">=\"&AK$11,BDCRM!$BY:$BY,\"<=\"&AK$12),AK41*AK26)))","v":0},{"$f":"IF(AL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BO:$BO,\">=\"&AL$11,BDCRM!$BO:$BO,\"<=\"&AL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BY:$BY,\">=\"&AL$11,BDCRM!$BY:$BY,\"<=\"&AL$12),AL41*AL26)))","v":0},{"$f":"IF(AM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BO:$BO,\">=\"&AM$11,BDCRM!$BO:$BO,\"<=\"&AM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BY:$BY,\">=\"&AM$11,BDCRM!$BY:$BY,\"<=\"&AM$12),AM41*AM26)))","v":0},{"$f":"IF(AN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BO:$BO,\">=\"&AN$11,BDCRM!$BO:$BO,\"<=\"&AN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BY:$BY,\">=\"&AN$11,BDCRM!$BY:$BY,\"<=\"&AN$12),AN41*AN26)))","v":0},{"$f":"IF(AO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BO:$BO,\">=\"&AO$11,BDCRM!$BO:$BO,\"<=\"&AO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BY:$BY,\">=\"&AO$11,BDCRM!$BY:$BY,\"<=\"&AO$12),AO41*AO26)))","v":0},{"$f":"IF(AP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BO:$BO,\">=\"&AP$11,BDCRM!$BO:$BO,\"<=\"&AP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BY:$BY,\">=\"&AP$11,BDCRM!$BY:$BY,\"<=\"&AP$12),AP41*AP26)))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BO:$BO,\">=\"&AQ$11,BDCRM!$BO:$BO,\"<=\"&AQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BY:$BY,\">=\"&AQ$11,BDCRM!$BY:$BY,\"<=\"&AQ$12),AQ41*AQ26)))","v":0},{"$f":"IF(AR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BO:$BO,\">=\"&AR$11,BDCRM!$BO:$BO,\"<=\"&AR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BY:$BY,\">=\"&AR$11,BDCRM!$BY:$BY,\"<=\"&AR$12),AR41*AR26)))","v":0},{"$f":"IF(AS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BO:$BO,\">=\"&AS$11,BDCRM!$BO:$BO,\"<=\"&AS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BY:$BY,\">=\"&AS$11,BDCRM!$BY:$BY,\"<=\"&AS$12),AS41*AS26)))","v":0},{"$f":"IF(AT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BO:$BO,\">=\"&AT$11,BDCRM!$BO:$BO,\"<=\"&AT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BY:$BY,\">=\"&AT$11,BDCRM!$BY:$BY,\"<=\"&AT$12),AT41*AT26)))","v":0},{"$f":"IF(AU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BO:$BO,\">=\"&AU$11,BDCRM!$BO:$BO,\"<=\"&AU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BY:$BY,\">=\"&AU$11,BDCRM!$BY:$BY,\"<=\"&AU$12),AU41*AU26)))","v":0},{"$f":"IF(AV$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AV$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BO:$BO,\">=\"&AV$11,BDCRM!$BO:$BO,\"<=\"&AV$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BY:$BY,\">=\"&AV$11,BDCRM!$BY:$BY,\"<=\"&AV$12),AV41*AV26)))","v":0},{"$f":"IF(AW$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AW$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BO:$BO,\">=\"&AW$11,BDCRM!$BO:$BO,\"<=\"&AW$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BY:$BY,\">=\"&AW$11,BDCRM!$BY:$BY,\"<=\"&AW$12),AW41*AW26)))","v":0},{"$f":"IF(AX$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AX$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BO:$BO,\">=\"&AX$11,BDCRM!$BO:$BO,\"<=\"&AX$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BY:$BY,\">=\"&AX$11,BDCRM!$BY:$BY,\"<=\"&AX$12),AX41*AX26)))","v":0},{"$f":"IF(AY$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AY$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BO:$BO,\">=\"&AY$11,BDCRM!$BO:$BO,\"<=\"&AY$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BY:$BY,\">=\"&AY$11,BDCRM!$BY:$BY,\"<=\"&AY$12),AY41*AY26)))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AZ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BO:$BO,\">=\"&AZ$11,BDCRM!$BO:$BO,\"<=\"&AZ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BY:$BY,\">=\"&AZ$11,BDCRM!$BY:$BY,\"<=\"&AZ$12),AZ41*AZ26)))","v":0},{"$f":"IF(BA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BO:$BO,\">=\"&BA$11,BDCRM!$BO:$BO,\"<=\"&BA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BY:$BY,\">=\"&BA$11,BDCRM!$BY:$BY,\"<=\"&BA$12),BA41*BA26)))","v":0},{"$f":"IF(BB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BO:$BO,\">=\"&BB$11,BDCRM!$BO:$BO,\"<=\"&BB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BY:$BY,\">=\"&BB$11,BDCRM!$BY:$BY,\"<=\"&BB$12),BB41*BB26)))","v":0},{"$f":"IF(BC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BO:$BO,\">=\"&BC$11,BDCRM!$BO:$BO,\"<=\"&BC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BY:$BY,\">=\"&BC$11,BDCRM!$BY:$BY,\"<=\"&BC$12),BC41*BC26)))","v":0},{"$f":"IF(BD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BO:$BO,\">=\"&BD$11,BDCRM!$BO:$BO,\"<=\"&BD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BY:$BY,\">=\"&BD$11,BDCRM!$BY:$BY,\"<=\"&BD$12),BD41*BD26)))","v":0},{"$f":"IF(BE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BO:$BO,\">=\"&BE$11,BDCRM!$BO:$BO,\"<=\"&BE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BY:$BY,\">=\"&BE$11,BDCRM!$BY:$BY,\"<=\"&BE$12),BE41*BE26)))","v":0},{"$f":"IF(BF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BO:$BO,\">=\"&BF$11,BDCRM!$BO:$BO,\"<=\"&BF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BY:$BY,\">=\"&BF$11,BDCRM!$BY:$BY,\"<=\"&BF$12),BF41*BF26)))","v":0},{"$f":"IF(BG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BO:$BO,\">=\"&BG$11,BDCRM!$BO:$BO,\"<=\"&BG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BY:$BY,\">=\"&BG$11,BDCRM!$BY:$BY,\"<=\"&BG$12),BG41*BG26)))","v":0},{"$f":"IF(BH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BO:$BO,\">=\"&BH$11,BDCRM!$BO:$BO,\"<=\"&BH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BY:$BY,\">=\"&BH$11,BDCRM!$BY:$BY,\"<=\"&BH$12),BH41*BH26)))","v":0},{"$f":"IF(BI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BO:$BO,\">=\"&BI$11,BDCRM!$BO:$BO,\"<=\"&BI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BY:$BY,\">=\"&BI$11,BDCRM!$BY:$BY,\"<=\"&BI$12),BI41*BI26)))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BO:$BO,\">=\"&BJ$11,BDCRM!$BO:$BO,\"<=\"&BJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BY:$BY,\">=\"&BJ$11,BDCRM!$BY:$BY,\"<=\"&BJ$12),BJ41*BJ26)))","v":0},{"$f":"IF(BK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BO:$BO,\">=\"&BK$11,BDCRM!$BO:$BO,\"<=\"&BK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BY:$BY,\">=\"&BK$11,BDCRM!$BY:$BY,\"<=\"&BK$12),BK41*BK26)))","v":0},{"$f":"IF(BL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BO:$BO,\">=\"&BL$11,BDCRM!$BO:$BO,\"<=\"&BL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BY:$BY,\">=\"&BL$11,BDCRM!$BY:$BY,\"<=\"&BL$12),BL41*BL26)))","v":0},{"$f":"IF(BM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BO:$BO,\">=\"&BM$11,BDCRM!$BO:$BO,\"<=\"&BM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BY:$BY,\">=\"&BM$11,BDCRM!$BY:$BY,\"<=\"&BM$12),BM41*BM26)))","v":0},{"$f":"IF(BN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BO:$BO,\">=\"&BN$11,BDCRM!$BO:$BO,\"<=\"&BN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BY:$BY,\">=\"&BN$11,BDCRM!$BY:$BY,\"<=\"&BN$12),BN41*BN26)))","v":0},{"$f":"IF(BO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BO:$BO,\">=\"&BO$11,BDCRM!$BO:$BO,\"<=\"&BO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BY:$BY,\">=\"&BO$11,BDCRM!$BY:$BY,\"<=\"&BO$12),BO41*BO26)))","v":0},{"$f":"IF(BP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BO:$BO,\">=\"&BP$11,BDCRM!$BO:$BO,\"<=\"&BP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BY:$BY,\">=\"&BP$11,BDCRM!$BY:$BY,\"<=\"&BP$12),BP41*BP26)))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BO:$BO,\">=\"&BQ$11,BDCRM!$BO:$BO,\"<=\"&BQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BY:$BY,\">=\"&BQ$11,BDCRM!$BY:$BY,\"<=\"&BQ$12),BQ41*BQ26)))","v":0},{"$f":"IF(BR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BO:$BO,\">=\"&BR$11,BDCRM!$BO:$BO,\"<=\"&BR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BY:$BY,\">=\"&BR$11,BDCRM!$BY:$BY,\"<=\"&BR$12),BR41*BR26)))","v":0},{"$f":"IF(BS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BO:$BO,\">=\"&BS$11,BDCRM!$BO:$BO,\"<=\"&BS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BY:$BY,\">=\"&BS$11,BDCRM!$BY:$BY,\"<=\"&BS$12),BS41*BS26)))","v":0},{"$f":"IF(BT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BO:$BO,\">=\"&BT$11,BDCRM!$BO:$BO,\"<=\"&BT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BY:$BY,\">=\"&BT$11,BDCRM!$BY:$BY,\"<=\"&BT$12),BT41*BT26)))","v":0},{"$f":"IF(BU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BO:$BO,\">=\"&BU$11,BDCRM!$BO:$BO,\"<=\"&BU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BY:$BY,\">=\"&BU$11,BDCRM!$BY:$BY,\"<=\"&BU$12),BU41*BU26)))","v":0},{"$f":"IF(BV$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BV$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BO:$BO,\">=\"&BV$11,BDCRM!$BO:$BO,\"<=\"&BV$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BY:$BY,\">=\"&BV$11,BDCRM!$BY:$BY,\"<=\"&BV$12),BV41*BV26)))","v":0},{"$f":"IF(BW$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BW$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BO:$BO,\">=\"&BW$11,BDCRM!$BO:$BO,\"<=\"&BW$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BY:$BY,\">=\"&BW$11,BDCRM!$BY:$BY,\"<=\"&BW$12),BW41*BW26)))","v":0},{"$f":"IF(BX$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BX$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BO:$BO,\">=\"&BX$11,BDCRM!$BO:$BO,\"<=\"&BX$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BY:$BY,\">=\"&BX$11,BDCRM!$BY:$BY,\"<=\"&BX$12),BX41*BX26)))","v":0},{"$f":"IF(BY$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BY$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BO:$BO,\">=\"&BY$11,BDCRM!$BO:$BO,\"<=\"&BY$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BY:$BY,\">=\"&BY$11,BDCRM!$BY:$BY,\"<=\"&BY$12),BY41*BY26)))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BZ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BO:$BO,\">=\"&BZ$11,BDCRM!$BO:$BO,\"<=\"&BZ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BY:$BY,\">=\"&BZ$11,BDCRM!$BY:$BY,\"<=\"&BZ$12),BZ41*BZ26)))","v":0},{"$f":"IF(CA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BO:$BO,\">=\"&CA$11,BDCRM!$BO:$BO,\"<=\"&CA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BY:$BY,\">=\"&CA$11,BDCRM!$BY:$BY,\"<=\"&CA$12),CA41*CA26)))","v":0},{"$f":"IF(CB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BO:$BO,\">=\"&CB$11,BDCRM!$BO:$BO,\"<=\"&CB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BY:$BY,\">=\"&CB$11,BDCRM!$BY:$BY,\"<=\"&CB$12),CB41*CB26)))","v":0},{"$f":"IF(CC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BO:$BO,\">=\"&CC$11,BDCRM!$BO:$BO,\"<=\"&CC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BY:$BY,\">=\"&CC$11,BDCRM!$BY:$BY,\"<=\"&CC$12),CC41*CC26)))","v":0},{"$f":"IF(CD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BO:$BO,\">=\"&CD$11,BDCRM!$BO:$BO,\"<=\"&CD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BY:$BY,\">=\"&CD$11,BDCRM!$BY:$BY,\"<=\"&CD$12),CD41*CD26)))","v":0},{"$f":"IF(CE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BO:$BO,\">=\"&CE$11,BDCRM!$BO:$BO,\"<=\"&CE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BY:$BY,\">=\"&CE$11,BDCRM!$BY:$BY,\"<=\"&CE$12),CE41*CE26)))","v":0},{"$f":"IF(CF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BO:$BO,\">=\"&CF$11,BDCRM!$BO:$BO,\"<=\"&CF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BY:$BY,\">=\"&CF$11,BDCRM!$BY:$BY,\"<=\"&CF$12),CF41*CF26)))","v":0},{"$f":"IF(CG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BO:$BO,\">=\"&CG$11,BDCRM!$BO:$BO,\"<=\"&CG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BY:$BY,\">=\"&CG$11,BDCRM!$BY:$BY,\"<=\"&CG$12),CG41*CG26)))","v":0},{"$f":"IF(CH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BO:$BO,\">=\"&CH$11,BDCRM!$BO:$BO,\"<=\"&CH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BY:$BY,\">=\"&CH$11,BDCRM!$BY:$BY,\"<=\"&CH$12),CH41*CH26)))","v":0},{"$f":"IF(CI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BO:$BO,\">=\"&CI$11,BDCRM!$BO:$BO,\"<=\"&CI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BY:$BY,\">=\"&CI$11,BDCRM!$BY:$BY,\"<=\"&CI$12),CI41*CI26)))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BO:$BO,\">=\"&CJ$11,BDCRM!$BO:$BO,\"<=\"&CJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BY:$BY,\">=\"&CJ$11,BDCRM!$BY:$BY,\"<=\"&CJ$12),CJ41*CJ26)))","v":0},{"$f":"IF(CK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BO:$BO,\">=\"&CK$11,BDCRM!$BO:$BO,\"<=\"&CK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BY:$BY,\">=\"&CK$11,BDCRM!$BY:$BY,\"<=\"&CK$12),CK41*CK26)))","v":0},{"$f":"IF(CL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BO:$BO,\">=\"&CL$11,BDCRM!$BO:$BO,\"<=\"&CL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BY:$BY,\">=\"&CL$11,BDCRM!$BY:$BY,\"<=\"&CL$12),CL41*CL26)))","v":0},{"$f":"IF(CM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BO:$BO,\">=\"&CM$11,BDCRM!$BO:$BO,\"<=\"&CM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BY:$BY,\">=\"&CM$11,BDCRM!$BY:$BY,\"<=\"&CM$12),CM41*CM26)))","v":0},{"$f":"IF(CN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BO:$BO,\">=\"&CN$11,BDCRM!$BO:$BO,\"<=\"&CN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BY:$BY,\">=\"&CN$11,BDCRM!$BY:$BY,\"<=\"&CN$12),CN41*CN26)))","v":0},{"$f":"IF(CO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BO:$BO,\">=\"&CO$11,BDCRM!$BO:$BO,\"<=\"&CO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BY:$BY,\">=\"&CO$11,BDCRM!$BY:$BY,\"<=\"&CO$12),CO41*CO26)))","v":0},{"$f":"IF(CP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BO:$BO,\">=\"&CP$11,BDCRM!$BO:$BO,\"<=\"&CP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BY:$BY,\">=\"&CP$11,BDCRM!$BY:$BY,\"<=\"&CP$12),CP41*CP26)))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BO:$BO,\">=\"&CQ$11,BDCRM!$BO:$BO,\"<=\"&CQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BY:$BY,\">=\"&CQ$11,BDCRM!$BY:$BY,\"<=\"&CQ$12),CQ41*CQ26)))","v":0},{"$f":"IF(CR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BO:$BO,\">=\"&CR$11,BDCRM!$BO:$BO,\"<=\"&CR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BY:$BY,\">=\"&CR$11,BDCRM!$BY:$BY,\"<=\"&CR$12),CR41*CR26)))","v":0},{"$f":"IF(CS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BO:$BO,\">=\"&CS$11,BDCRM!$BO:$BO,\"<=\"&CS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BY:$BY,\">=\"&CS$11,BDCRM!$BY:$BY,\"<=\"&CS$12),CS41*CS26)))","v":0},{"$f":"IF(CT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BO:$BO,\">=\"&CT$11,BDCRM!$BO:$BO,\"<=\"&CT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BY:$BY,\">=\"&CT$11,BDCRM!$BY:$BY,\"<=\"&CT$12),CT41*CT26)))","v":0},{"$f":"IF(CU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BO:$BO,\">=\"&CU$11,BDCRM!$BO:$BO,\"<=\"&CU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H54,BDCRM!$BI:$BI,$I54,BDCRM!$BM:$BM,$Q54,BDCRM!$BY:$BY,\">=\"&CU$11,BDCRM!$BY:$BY,\"<=\"&CU$12),CU41*CU26)))","v":0}]
[{"$f":"ROW()","v":55},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":56}]
[{"$f":"ROW()","v":57},null,null,null,null,null,{"$f":"IF($R57=\"^\",IF(COUNTIF(Lists!$13:$13,H57)=1,0,1),0)","v":0},"Условия оплаты ФОТ постоянного персонала"]
[{"$f":"ROW()","v":58},null,null,null,null,null,{"$f":"IF($R58=\"^\",IF(COUNTIF(Lists!$13:$13,H58)=1,0,1),0)","v":0},{"$f":"H57","v":"Условия оплаты ФОТ постоянного персонала"},{"$f":"Mrkting!$I$132","v":"Задаем через указание % предоплаты и сроков"}]
[{"$f":"ROW()","v":59},null,null,null,null,null,{"$f":"IF($R59=\"^\",IF(COUNTIF(Lists!$13:$13,H59)=1,0,1),0)","v":0},{"$f":"H57","v":"Условия оплаты ФОТ постоянного персонала"},{"$f":"I58","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$133","v":"Размер предоплаты"},null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,"M",{"$f":"MAIN!Q665","v":0.5},null,{"$f":"IF(G59<>0,1,IF(OR($Q59=\"\",$Q59=0),0,IF($R59=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H59))),$Q59)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":60},null,null,null,null,null,{"$f":"IF($R60=\"^\",IF(COUNTIF(Lists!$13:$13,H60)=1,0,1),0)","v":0},{"$f":"H57","v":"Условия оплаты ФОТ постоянного персонала"},{"$f":"I58","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$134","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$134","v":"кол-во дней"},null,null,"M",{"$f":"MAIN!Q666","v":0},null,{"$f":"IF(G60<>0,1,IF(OR($Q60=\"\",$Q60=0),0,IF($R60=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H60))),$Q60)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":61},null,null,null,null,null,{"$f":"IF($R61=\"^\",IF(COUNTIF(Lists!$13:$13,H61)=1,0,1),0)","v":0},{"$f":"H57","v":"Условия оплаты ФОТ постоянного персонала"},{"$f":"I58","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$135","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q60/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G61<>0,1,IF(OR($Q61=\"\",$Q61=0),0,IF($R61=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H61))),$Q61)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q61-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q60/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":62},null,null,null,null,null,{"$f":"IF($R62=\"^\",IF(COUNTIF(Lists!$13:$13,H62)=1,0,1),0)","v":0},{"$f":"H57","v":"Условия оплаты ФОТ постоянного персонала"},{"$f":"I58","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$136","v":"Размер доплаты"},null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,null,{"$f":"100%-Q59","v":0.5},null,{"$f":"IF(G62<>0,1,IF(OR($Q62=\"\",$Q62=0),0,IF($R62=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H62))),$Q62)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q62-(100%-Q59))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":64},null,null,null,null,null,{"$f":"IF($R64=\"^\",IF(COUNTIF(Lists!$13:$13,H64)=1,0,1),0)","v":0},{"$f":"H57","v":"Условия оплаты ФОТ постоянного персонала"},{"$f":"I58","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$138","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q63/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0.33333333333333331},null,{"$f":"IF(G64<>0,1,IF(OR($Q64=\"\",$Q64=0),0,IF($R64=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H64))),$Q64)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q64-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q63/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":69},null,null,null,null,null,{"$f":"IF($R69=\"^\",IF(COUNTIF(Lists!$13:$13,H69)=1,0,1),0)","v":0},{"$f":"H66","v":"ФОТ, вкл. НДФЛ"},{"$f":"Lists!CA18","v":"Производственные рабочие"},null,null,null,{"$f":"M66","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,{"$f":"IF($X69-Prdction!$X$403=0,0,1)","v":0},null,null,null,190247823.11302507,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,Prdction!$H$397,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":15625},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,Prdction!$H$397,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":32812.5},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,Prdction!$H$397,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":99687.5},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,Prdction!$H$397,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":112500},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,Prdction!$H$397,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":112500},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,Prdction!$H$397,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":205781.25},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,Prdction!$H$397,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":262406.25},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,Prdction!$H$397,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":270000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,Prdction!$H$397,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":270000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,Prdction!$H$397,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":419062.50000000012},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,Prdction!$H$397,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":512312.50000000006},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,Prdction!$H$397,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":525000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,Prdction!$H$397,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":538125},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,Prdction!$H$397,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":561028.125},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,Prdction!$H$397,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":866680.625},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,Prdction!$H$397,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":927000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,Prdction!$H$397,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":927000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,Prdction!$H$397,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":949531.25},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,Prdction!$H$397,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":1060256.2500000002},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,Prdction!$H$397,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":1081500.0000000002},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,Prdction!$H$397,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":1081500.0000000002},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,Prdction!$H$397,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":1418664.0625},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,Prdction!$H$397,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":1638182.8125},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,Prdction!$H$397,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":1668600},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,Prdction!$H$397,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":1710315},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,Prdction!$H$397,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":1732085.015625},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,Prdction!$H$397,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":1900370.2781250002},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,Prdction!$H$397,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":2202030.5625000005},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,Prdction!$H$397,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":2255738.6250000005},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,Prdction!$H$397,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":2470405.109375},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,Prdction!$H$397,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":2739608.484375},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,Prdction!$H$397,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":2784862.5},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,Prdction!$H$397,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":2784862.5},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,Prdction!$H$397,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":2784862.5},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,Prdction!$H$397,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":3016934.375},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,Prdction!$H$397,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":3398858.375},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,Prdction!$H$397,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":3552609.3075000001},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,Prdction!$H$397,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":3877951.5321250008},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,Prdction!$H$397,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":4262591.436125},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,Prdction!$H$397,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":4327198.92},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,Prdction!$H$397,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":4327198.92},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,Prdction!$H$397,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":4327198.92},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,Prdction!$H$397,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":4627698.8450000007},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,Prdction!$H$397,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":4687798.83},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,Prdction!$H$397,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":4687798.83},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,Prdction!$H$397,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":5511100.329062501},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,Prdction!$H$397,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":6109095.1798125003},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,Prdction!$H$397,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":6195762.0899999999},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,Prdction!$H$397,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":6350656.1422499996},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,Prdction!$H$397,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":6381634.9527000003},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,Prdction!$H$397,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":6761494.1760750003},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,Prdction!$H$397,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":6837466.0207500011},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,Prdction!$H$397,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":6837466.0207500011},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,Prdction!$H$397,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":6837466.0207500011},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,Prdction!$H$397,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":7892630.5301249996},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,Prdction!$H$397,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":8103663.4319999991},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,Prdction!$H$397,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":8103663.4319999991},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,Prdction!$H$397,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":8103663.4319999991},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,Prdction!$H$397,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":8103663.4319999991},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,Prdction!$H$397,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":8103663.4319999991},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,Prdction!$H$397,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Prdction!CJ:CJ,Prdction!$H:$H,Prdction!$H$397,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Prdction!CK:CK,Prdction!$H:$H,Prdction!$H$397,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Prdction!CL:CL,Prdction!$H:$H,Prdction!$H$397,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Prdction!CM:CM,Prdction!$H:$H,Prdction!$H$397,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Prdction!CN:CN,Prdction!$H:$H,Prdction!$H$397,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Prdction!CO:CO,Prdction!$H:$H,Prdction!$H$397,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Prdction!CP:CP,Prdction!$H:$H,Prdction!$H$397,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Prdction!CQ:CQ,Prdction!$H:$H,Prdction!$H$397,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Prdction!CR:CR,Prdction!$H:$H,Prdction!$H$397,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Prdction!CS:CS,Prdction!$H:$H,Prdction!$H$397,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Prdction!CT:CT,Prdction!$H:$H,Prdction!$H$397,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Prdction!CU:CU,Prdction!$H:$H,Prdction!$H$397,Prdction!$L:$L,\"\",Prdction!$Q:$Q,$Q69))","v":0}]
[{"$f":"ROW()","v":74},null,null,null,null,null,{"$f":"IF($R74=\"^\",IF(COUNTIF(Lists!$13:$13,H74)=1,0,1),0)","v":0},{"$f":"H66","v":"ФОТ, вкл. НДФЛ"},{"$f":"Lists!CA23","v":"Сотрудники категории - 2"},null,null,null,{"$f":"M71","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BO:$BO,\">=\"&AA$11,BDCRM!$BO:$BO,\"<=\"&AA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BY:$BY,\">=\"&AA$11,BDCRM!$BY:$BY,\"<=\"&AA$12),($Q$59*(IF(AA$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AA$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AA$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AA$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AA$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BO:$BO,\">=\"&AB$11,BDCRM!$BO:$BO,\"<=\"&AB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BY:$BY,\">=\"&AB$11,BDCRM!$BY:$BY,\"<=\"&AB$12),($Q$59*(IF(AB$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AB$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AB$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AB$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AB$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(AC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BO:$BO,\">=\"&AC$11,BDCRM!$BO:$BO,\"<=\"&AC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BY:$BY,\">=\"&AC$11,BDCRM!$BY:$BY,\"<=\"&AC$12),($Q$59*(IF(AC$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AC$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AC$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AC$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AC$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(AD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BO:$BO,\">=\"&AD$11,BDCRM!$BO:$BO,\"<=\"&AD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BY:$BY,\">=\"&AD$11,BDCRM!$BY:$BY,\"<=\"&AD$12),($Q$59*(IF(AD$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AD$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AD$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AD$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AD$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(AE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BO:$BO,\">=\"&AE$11,BDCRM!$BO:$BO,\"<=\"&AE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BY:$BY,\">=\"&AE$11,BDCRM!$BY:$BY,\"<=\"&AE$12),($Q$59*(IF(AE$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AE$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AE$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AE$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AE$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(AF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BO:$BO,\">=\"&AF$11,BDCRM!$BO:$BO,\"<=\"&AF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BY:$BY,\">=\"&AF$11,BDCRM!$BY:$BY,\"<=\"&AF$12),($Q$59*(IF(AF$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AF$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AF$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AF$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AF$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(AG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BO:$BO,\">=\"&AG$11,BDCRM!$BO:$BO,\"<=\"&AG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BY:$BY,\">=\"&AG$11,BDCRM!$BY:$BY,\"<=\"&AG$12),($Q$59*(IF(AG$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AG$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AG$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AG$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AG$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(AH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BO:$BO,\">=\"&AH$11,BDCRM!$BO:$BO,\"<=\"&AH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BY:$BY,\">=\"&AH$11,BDCRM!$BY:$BY,\"<=\"&AH$12),($Q$59*(IF(AH$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AH$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AH$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AH$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AH$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(AI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BO:$BO,\">=\"&AI$11,BDCRM!$BO:$BO,\"<=\"&AI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BY:$BY,\">=\"&AI$11,BDCRM!$BY:$BY,\"<=\"&AI$12),($Q$59*(IF(AI$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AI$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AI$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AI$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AI$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BO:$BO,\">=\"&AJ$11,BDCRM!$BO:$BO,\"<=\"&AJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BY:$BY,\">=\"&AJ$11,BDCRM!$BY:$BY,\"<=\"&AJ$12),($Q$59*(IF(AJ$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AJ$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AJ$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AJ$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AJ$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(AK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BO:$BO,\">=\"&AK$11,BDCRM!$BO:$BO,\"<=\"&AK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BY:$BY,\">=\"&AK$11,BDCRM!$BY:$BY,\"<=\"&AK$12),($Q$59*(IF(AK$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AK$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AK$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AK$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AK$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(AL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BO:$BO,\">=\"&AL$11,BDCRM!$BO:$BO,\"<=\"&AL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BY:$BY,\">=\"&AL$11,BDCRM!$BY:$BY,\"<=\"&AL$12),($Q$59*(IF(AL$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AL$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AL$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AL$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AL$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(AM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BO:$BO,\">=\"&AM$11,BDCRM!$BO:$BO,\"<=\"&AM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BY:$BY,\">=\"&AM$11,BDCRM!$BY:$BY,\"<=\"&AM$12),($Q$59*(IF(AM$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AM$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AM$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AM$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AM$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(AN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BO:$BO,\">=\"&AN$11,BDCRM!$BO:$BO,\"<=\"&AN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BY:$BY,\">=\"&AN$11,BDCRM!$BY:$BY,\"<=\"&AN$12),($Q$59*(IF(AN$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AN$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AN$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AN$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AN$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(AO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BO:$BO,\">=\"&AO$11,BDCRM!$BO:$BO,\"<=\"&AO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BY:$BY,\">=\"&AO$11,BDCRM!$BY:$BY,\"<=\"&AO$12),($Q$59*(IF(AO$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AO$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AO$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AO$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AO$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(AP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BO:$BO,\">=\"&AP$11,BDCRM!$BO:$BO,\"<=\"&AP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BY:$BY,\">=\"&AP$11,BDCRM!$BY:$BY,\"<=\"&AP$12),($Q$59*(IF(AP$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AP$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AP$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AP$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AP$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BO:$BO,\">=\"&AQ$11,BDCRM!$BO:$BO,\"<=\"&AQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BY:$BY,\">=\"&AQ$11,BDCRM!$BY:$BY,\"<=\"&AQ$12),($Q$59*(IF(AQ$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AQ$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AQ$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AQ$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AQ$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(AR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BO:$BO,\">=\"&AR$11,BDCRM!$BO:$BO,\"<=\"&AR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BY:$BY,\">=\"&AR$11,BDCRM!$BY:$BY,\"<=\"&AR$12),($Q$59*(IF(AR$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AR$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AR$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AR$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AR$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(AS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BO:$BO,\">=\"&AS$11,BDCRM!$BO:$BO,\"<=\"&AS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BY:$BY,\">=\"&AS$11,BDCRM!$BY:$BY,\"<=\"&AS$12),($Q$59*(IF(AS$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AS$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AS$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AS$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AS$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(AT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BO:$BO,\">=\"&AT$11,BDCRM!$BO:$BO,\"<=\"&AT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BY:$BY,\">=\"&AT$11,BDCRM!$BY:$BY,\"<=\"&AT$12),($Q$59*(IF(AT$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AT$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AT$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AT$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AT$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(AU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BO:$BO,\">=\"&AU$11,BDCRM!$BO:$BO,\"<=\"&AU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BY:$BY,\">=\"&AU$11,BDCRM!$BY:$BY,\"<=\"&AU$12),($Q$59*(IF(AU$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AU$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AU$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AU$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AU$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(AV$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AV$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BO:$BO,\">=\"&AV$11,BDCRM!$BO:$BO,\"<=\"&AV$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BY:$BY,\">=\"&AV$11,BDCRM!$BY:$BY,\"<=\"&AV$12),($Q$59*(IF(AV$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AV$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AV$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AV$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AV$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(AW$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AW$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BO:$BO,\">=\"&AW$11,BDCRM!$BO:$BO,\"<=\"&AW$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BY:$BY,\">=\"&AW$11,BDCRM!$BY:$BY,\"<=\"&AW$12),($Q$59*(IF(AW$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AW$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AW$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AW$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AW$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(AX$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AX$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BO:$BO,\">=\"&AX$11,BDCRM!$BO:$BO,\"<=\"&AX$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BY:$BY,\">=\"&AX$11,BDCRM!$BY:$BY,\"<=\"&AX$12),($Q$59*(IF(AX$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AX$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AX$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AX$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AX$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(AY$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AY$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BO:$BO,\">=\"&AY$11,BDCRM!$BO:$BO,\"<=\"&AY$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BY:$BY,\">=\"&AY$11,BDCRM!$BY:$BY,\"<=\"&AY$12),($Q$59*(IF(AY$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AY$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AY$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AY$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AY$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AZ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BO:$BO,\">=\"&AZ$11,BDCRM!$BO:$BO,\"<=\"&AZ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BY:$BY,\">=\"&AZ$11,BDCRM!$BY:$BY,\"<=\"&AZ$12),($Q$59*(IF(AZ$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AZ$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AZ$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AZ$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,AZ$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(BA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BO:$BO,\">=\"&BA$11,BDCRM!$BO:$BO,\"<=\"&BA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BY:$BY,\">=\"&BA$11,BDCRM!$BY:$BY,\"<=\"&BA$12),($Q$59*(IF(BA$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BA$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BA$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BA$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BA$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(BB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BO:$BO,\">=\"&BB$11,BDCRM!$BO:$BO,\"<=\"&BB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BY:$BY,\">=\"&BB$11,BDCRM!$BY:$BY,\"<=\"&BB$12),($Q$59*(IF(BB$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BB$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BB$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BB$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BB$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(BC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BO:$BO,\">=\"&BC$11,BDCRM!$BO:$BO,\"<=\"&BC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BY:$BY,\">=\"&BC$11,BDCRM!$BY:$BY,\"<=\"&BC$12),($Q$59*(IF(BC$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BC$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BC$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BC$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BC$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(BD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BO:$BO,\">=\"&BD$11,BDCRM!$BO:$BO,\"<=\"&BD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BY:$BY,\">=\"&BD$11,BDCRM!$BY:$BY,\"<=\"&BD$12),($Q$59*(IF(BD$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BD$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BD$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BD$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BD$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(BE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BO:$BO,\">=\"&BE$11,BDCRM!$BO:$BO,\"<=\"&BE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BY:$BY,\">=\"&BE$11,BDCRM!$BY:$BY,\"<=\"&BE$12),($Q$59*(IF(BE$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BE$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BE$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BE$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BE$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(BF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BO:$BO,\">=\"&BF$11,BDCRM!$BO:$BO,\"<=\"&BF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BY:$BY,\">=\"&BF$11,BDCRM!$BY:$BY,\"<=\"&BF$12),($Q$59*(IF(BF$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BF$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BF$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BF$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BF$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(BG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BO:$BO,\">=\"&BG$11,BDCRM!$BO:$BO,\"<=\"&BG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BY:$BY,\">=\"&BG$11,BDCRM!$BY:$BY,\"<=\"&BG$12),($Q$59*(IF(BG$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BG$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BG$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BG$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BG$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(BH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BO:$BO,\">=\"&BH$11,BDCRM!$BO:$BO,\"<=\"&BH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BY:$BY,\">=\"&BH$11,BDCRM!$BY:$BY,\"<=\"&BH$12),($Q$59*(IF(BH$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BH$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BH$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BH$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BH$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(BI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BO:$BO,\">=\"&BI$11,BDCRM!$BO:$BO,\"<=\"&BI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BY:$BY,\">=\"&BI$11,BDCRM!$BY:$BY,\"<=\"&BI$12),($Q$59*(IF(BI$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BI$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BI$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BI$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BI$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BO:$BO,\">=\"&BJ$11,BDCRM!$BO:$BO,\"<=\"&BJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BY:$BY,\">=\"&BJ$11,BDCRM!$BY:$BY,\"<=\"&BJ$12),($Q$59*(IF(BJ$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BJ$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BJ$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BJ$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BJ$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(BK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BO:$BO,\">=\"&BK$11,BDCRM!$BO:$BO,\"<=\"&BK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BY:$BY,\">=\"&BK$11,BDCRM!$BY:$BY,\"<=\"&BK$12),($Q$59*(IF(BK$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BK$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BK$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BK$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BK$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(BL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BO:$BO,\">=\"&BL$11,BDCRM!$BO:$BO,\"<=\"&BL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BY:$BY,\">=\"&BL$11,BDCRM!$BY:$BY,\"<=\"&BL$12),($Q$59*(IF(BL$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BL$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BL$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BL$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BL$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(BM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BO:$BO,\">=\"&BM$11,BDCRM!$BO:$BO,\"<=\"&BM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BY:$BY,\">=\"&BM$11,BDCRM!$BY:$BY,\"<=\"&BM$12),($Q$59*(IF(BM$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BM$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BM$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BM$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BM$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(BN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BO:$BO,\">=\"&BN$11,BDCRM!$BO:$BO,\"<=\"&BN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BY:$BY,\">=\"&BN$11,BDCRM!$BY:$BY,\"<=\"&BN$12),($Q$59*(IF(BN$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BN$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BN$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BN$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BN$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(BO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BO:$BO,\">=\"&BO$11,BDCRM!$BO:$BO,\"<=\"&BO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BY:$BY,\">=\"&BO$11,BDCRM!$BY:$BY,\"<=\"&BO$12),($Q$59*(IF(BO$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BO$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BO$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BO$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BO$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(BP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BO:$BO,\">=\"&BP$11,BDCRM!$BO:$BO,\"<=\"&BP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BY:$BY,\">=\"&BP$11,BDCRM!$BY:$BY,\"<=\"&BP$12),($Q$59*(IF(BP$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BP$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BP$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BP$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BP$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BO:$BO,\">=\"&BQ$11,BDCRM!$BO:$BO,\"<=\"&BQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BY:$BY,\">=\"&BQ$11,BDCRM!$BY:$BY,\"<=\"&BQ$12),($Q$59*(IF(BQ$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BQ$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BQ$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BQ$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BQ$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(BR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BO:$BO,\">=\"&BR$11,BDCRM!$BO:$BO,\"<=\"&BR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BY:$BY,\">=\"&BR$11,BDCRM!$BY:$BY,\"<=\"&BR$12),($Q$59*(IF(BR$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BR$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BR$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BR$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BR$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(BS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BO:$BO,\">=\"&BS$11,BDCRM!$BO:$BO,\"<=\"&BS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BY:$BY,\">=\"&BS$11,BDCRM!$BY:$BY,\"<=\"&BS$12),($Q$59*(IF(BS$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BS$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BS$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BS$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BS$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(BT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BO:$BO,\">=\"&BT$11,BDCRM!$BO:$BO,\"<=\"&BT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BY:$BY,\">=\"&BT$11,BDCRM!$BY:$BY,\"<=\"&BT$12),($Q$59*(IF(BT$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BT$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BT$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BT$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BT$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(BU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BO:$BO,\">=\"&BU$11,BDCRM!$BO:$BO,\"<=\"&BU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BY:$BY,\">=\"&BU$11,BDCRM!$BY:$BY,\"<=\"&BU$12),($Q$59*(IF(BU$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BU$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BU$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BU$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BU$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(BV$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BV$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BO:$BO,\">=\"&BV$11,BDCRM!$BO:$BO,\"<=\"&BV$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BY:$BY,\">=\"&BV$11,BDCRM!$BY:$BY,\"<=\"&BV$12),($Q$59*(IF(BV$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BV$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BV$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BV$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BV$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(BW$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BW$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BO:$BO,\">=\"&BW$11,BDCRM!$BO:$BO,\"<=\"&BW$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BY:$BY,\">=\"&BW$11,BDCRM!$BY:$BY,\"<=\"&BW$12),($Q$59*(IF(BW$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BW$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BW$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BW$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BW$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(BX$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BX$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BO:$BO,\">=\"&BX$11,BDCRM!$BO:$BO,\"<=\"&BX$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BY:$BY,\">=\"&BX$11,BDCRM!$BY:$BY,\"<=\"&BX$12),($Q$59*(IF(BX$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BX$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BX$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BX$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BX$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(BY$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BY$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BO:$BO,\">=\"&BY$11,BDCRM!$BO:$BO,\"<=\"&BY$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BY:$BY,\">=\"&BY$11,BDCRM!$BY:$BY,\"<=\"&BY$12),($Q$59*(IF(BY$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BY$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BY$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BY$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BY$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BZ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BO:$BO,\">=\"&BZ$11,BDCRM!$BO:$BO,\"<=\"&BZ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BY:$BY,\">=\"&BZ$11,BDCRM!$BY:$BY,\"<=\"&BZ$12),($Q$59*(IF(BZ$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BZ$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BZ$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BZ$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,BZ$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(CA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BO:$BO,\">=\"&CA$11,BDCRM!$BO:$BO,\"<=\"&CA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BY:$BY,\">=\"&CA$11,BDCRM!$BY:$BY,\"<=\"&CA$12),($Q$59*(IF(CA$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CA$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CA$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CA$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CA$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(CB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BO:$BO,\">=\"&CB$11,BDCRM!$BO:$BO,\"<=\"&CB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BY:$BY,\">=\"&CB$11,BDCRM!$BY:$BY,\"<=\"&CB$12),($Q$59*(IF(CB$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CB$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CB$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CB$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CB$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(CC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BO:$BO,\">=\"&CC$11,BDCRM!$BO:$BO,\"<=\"&CC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BY:$BY,\">=\"&CC$11,BDCRM!$BY:$BY,\"<=\"&CC$12),($Q$59*(IF(CC$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CC$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CC$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CC$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CC$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(CD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BO:$BO,\">=\"&CD$11,BDCRM!$BO:$BO,\"<=\"&CD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BY:$BY,\">=\"&CD$11,BDCRM!$BY:$BY,\"<=\"&CD$12),($Q$59*(IF(CD$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CD$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CD$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CD$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CD$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(CE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BO:$BO,\">=\"&CE$11,BDCRM!$BO:$BO,\"<=\"&CE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BY:$BY,\">=\"&CE$11,BDCRM!$BY:$BY,\"<=\"&CE$12),($Q$59*(IF(CE$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CE$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CE$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CE$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CE$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(CF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BO:$BO,\">=\"&CF$11,BDCRM!$BO:$BO,\"<=\"&CF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BY:$BY,\">=\"&CF$11,BDCRM!$BY:$BY,\"<=\"&CF$12),($Q$59*(IF(CF$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CF$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CF$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CF$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CF$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(CG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BO:$BO,\">=\"&CG$11,BDCRM!$BO:$BO,\"<=\"&CG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BY:$BY,\">=\"&CG$11,BDCRM!$BY:$BY,\"<=\"&CG$12),($Q$59*(IF(CG$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CG$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CG$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CG$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CG$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(CH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BO:$BO,\">=\"&CH$11,BDCRM!$BO:$BO,\"<=\"&CH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BY:$BY,\">=\"&CH$11,BDCRM!$BY:$BY,\"<=\"&CH$12),($Q$59*(IF(CH$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CH$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CH$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CH$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CH$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(CI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BO:$BO,\">=\"&CI$11,BDCRM!$BO:$BO,\"<=\"&CI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BY:$BY,\">=\"&CI$11,BDCRM!$BY:$BY,\"<=\"&CI$12),($Q$59*(IF(CI$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CI$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CI$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CI$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CI$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BO:$BO,\">=\"&CJ$11,BDCRM!$BO:$BO,\"<=\"&CJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BY:$BY,\">=\"&CJ$11,BDCRM!$BY:$BY,\"<=\"&CJ$12),($Q$59*(IF(CJ$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CJ$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CJ$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CJ$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CJ$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BO:$BO,\">=\"&CK$11,BDCRM!$BO:$BO,\"<=\"&CK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BY:$BY,\">=\"&CK$11,BDCRM!$BY:$BY,\"<=\"&CK$12),($Q$59*(IF(CK$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CK$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CK$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CK$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CK$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BO:$BO,\">=\"&CL$11,BDCRM!$BO:$BO,\"<=\"&CL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BY:$BY,\">=\"&CL$11,BDCRM!$BY:$BY,\"<=\"&CL$12),($Q$59*(IF(CL$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CL$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CL$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CL$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CL$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BO:$BO,\">=\"&CM$11,BDCRM!$BO:$BO,\"<=\"&CM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BY:$BY,\">=\"&CM$11,BDCRM!$BY:$BY,\"<=\"&CM$12),($Q$59*(IF(CM$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CM$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CM$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CM$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CM$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BO:$BO,\">=\"&CN$11,BDCRM!$BO:$BO,\"<=\"&CN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BY:$BY,\">=\"&CN$11,BDCRM!$BY:$BY,\"<=\"&CN$12),($Q$59*(IF(CN$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CN$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CN$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CN$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CN$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BO:$BO,\">=\"&CO$11,BDCRM!$BO:$BO,\"<=\"&CO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BY:$BY,\">=\"&CO$11,BDCRM!$BY:$BY,\"<=\"&CO$12),($Q$59*(IF(CO$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CO$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CO$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CO$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CO$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BO:$BO,\">=\"&CP$11,BDCRM!$BO:$BO,\"<=\"&CP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BY:$BY,\">=\"&CP$11,BDCRM!$BY:$BY,\"<=\"&CP$12),($Q$59*(IF(CP$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CP$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CP$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CP$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CP$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BO:$BO,\">=\"&CQ$11,BDCRM!$BO:$BO,\"<=\"&CQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BY:$BY,\">=\"&CQ$11,BDCRM!$BY:$BY,\"<=\"&CQ$12),($Q$59*(IF(CQ$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CQ$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CQ$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CQ$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CQ$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BO:$BO,\">=\"&CR$11,BDCRM!$BO:$BO,\"<=\"&CR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BY:$BY,\">=\"&CR$11,BDCRM!$BY:$BY,\"<=\"&CR$12),($Q$59*(IF(CR$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CR$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CR$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CR$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CR$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BO:$BO,\">=\"&CS$11,BDCRM!$BO:$BO,\"<=\"&CS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BY:$BY,\">=\"&CS$11,BDCRM!$BY:$BY,\"<=\"&CS$12),($Q$59*(IF(CS$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CS$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CS$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CS$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CS$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BO:$BO,\">=\"&CT$11,BDCRM!$BO:$BO,\"<=\"&CT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BY:$BY,\">=\"&CT$11,BDCRM!$BY:$BY,\"<=\"&CT$12),($Q$59*(IF(CT$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CT$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CT$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CT$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CT$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BO:$BO,\">=\"&CU$11,BDCRM!$BO:$BO,\"<=\"&CU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H74,BDCRM!$BI:$BI,$I74,BDCRM!$BM:$BM,$Q74,BDCRM!$BY:$BY,\">=\"&CU$11,BDCRM!$BY:$BY,\"<=\"&CU$12),($Q$59*(IF(CU$2=1,SUMIFS($Z52:$CV52,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CU$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CU$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CU$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z52:$CV52,$Z$2:$CV$2,CU$2+INT(-$Q$64)))))))","v":0}]
[{"$f":"ROW()","v":75},null,null,null,null,null,{"$f":"IF($R75=\"^\",IF(COUNTIF(Lists!$13:$13,H75)=1,0,1),0)","v":0},{"$f":"H66","v":"ФОТ, вкл. НДФЛ"},{"$f":"Lists!CA24","v":"Сотрудники категории - 3"},null,null,null,{"$f":"M73","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BO:$BO,\">=\"&AA$11,BDCRM!$BO:$BO,\"<=\"&AA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BY:$BY,\">=\"&AA$11,BDCRM!$BY:$BY,\"<=\"&AA$12),($Q$59*(IF(AA$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AA$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AA$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AA$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AA$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BO:$BO,\">=\"&AB$11,BDCRM!$BO:$BO,\"<=\"&AB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BY:$BY,\">=\"&AB$11,BDCRM!$BY:$BY,\"<=\"&AB$12),($Q$59*(IF(AB$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AB$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AB$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AB$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AB$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(AC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BO:$BO,\">=\"&AC$11,BDCRM!$BO:$BO,\"<=\"&AC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BY:$BY,\">=\"&AC$11,BDCRM!$BY:$BY,\"<=\"&AC$12),($Q$59*(IF(AC$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AC$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AC$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AC$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AC$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(AD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BO:$BO,\">=\"&AD$11,BDCRM!$BO:$BO,\"<=\"&AD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BY:$BY,\">=\"&AD$11,BDCRM!$BY:$BY,\"<=\"&AD$12),($Q$59*(IF(AD$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AD$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AD$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AD$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AD$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(AE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BO:$BO,\">=\"&AE$11,BDCRM!$BO:$BO,\"<=\"&AE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BY:$BY,\">=\"&AE$11,BDCRM!$BY:$BY,\"<=\"&AE$12),($Q$59*(IF(AE$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AE$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AE$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AE$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AE$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(AF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BO:$BO,\">=\"&AF$11,BDCRM!$BO:$BO,\"<=\"&AF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BY:$BY,\">=\"&AF$11,BDCRM!$BY:$BY,\"<=\"&AF$12),($Q$59*(IF(AF$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AF$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AF$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AF$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AF$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(AG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BO:$BO,\">=\"&AG$11,BDCRM!$BO:$BO,\"<=\"&AG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BY:$BY,\">=\"&AG$11,BDCRM!$BY:$BY,\"<=\"&AG$12),($Q$59*(IF(AG$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AG$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AG$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AG$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AG$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(AH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BO:$BO,\">=\"&AH$11,BDCRM!$BO:$BO,\"<=\"&AH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BY:$BY,\">=\"&AH$11,BDCRM!$BY:$BY,\"<=\"&AH$12),($Q$59*(IF(AH$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AH$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AH$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AH$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AH$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(AI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BO:$BO,\">=\"&AI$11,BDCRM!$BO:$BO,\"<=\"&AI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BY:$BY,\">=\"&AI$11,BDCRM!$BY:$BY,\"<=\"&AI$12),($Q$59*(IF(AI$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AI$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AI$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AI$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AI$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BO:$BO,\">=\"&AJ$11,BDCRM!$BO:$BO,\"<=\"&AJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BY:$BY,\">=\"&AJ$11,BDCRM!$BY:$BY,\"<=\"&AJ$12),($Q$59*(IF(AJ$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AJ$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AJ$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AJ$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AJ$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(AK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BO:$BO,\">=\"&AK$11,BDCRM!$BO:$BO,\"<=\"&AK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BY:$BY,\">=\"&AK$11,BDCRM!$BY:$BY,\"<=\"&AK$12),($Q$59*(IF(AK$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AK$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AK$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AK$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AK$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(AL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BO:$BO,\">=\"&AL$11,BDCRM!$BO:$BO,\"<=\"&AL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BY:$BY,\">=\"&AL$11,BDCRM!$BY:$BY,\"<=\"&AL$12),($Q$59*(IF(AL$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AL$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AL$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AL$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AL$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(AM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BO:$BO,\">=\"&AM$11,BDCRM!$BO:$BO,\"<=\"&AM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BY:$BY,\">=\"&AM$11,BDCRM!$BY:$BY,\"<=\"&AM$12),($Q$59*(IF(AM$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AM$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AM$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AM$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AM$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(AN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BO:$BO,\">=\"&AN$11,BDCRM!$BO:$BO,\"<=\"&AN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BY:$BY,\">=\"&AN$11,BDCRM!$BY:$BY,\"<=\"&AN$12),($Q$59*(IF(AN$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AN$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AN$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AN$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AN$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(AO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BO:$BO,\">=\"&AO$11,BDCRM!$BO:$BO,\"<=\"&AO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BY:$BY,\">=\"&AO$11,BDCRM!$BY:$BY,\"<=\"&AO$12),($Q$59*(IF(AO$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AO$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AO$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AO$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AO$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(AP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BO:$BO,\">=\"&AP$11,BDCRM!$BO:$BO,\"<=\"&AP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BY:$BY,\">=\"&AP$11,BDCRM!$BY:$BY,\"<=\"&AP$12),($Q$59*(IF(AP$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AP$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AP$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AP$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AP$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BO:$BO,\">=\"&AQ$11,BDCRM!$BO:$BO,\"<=\"&AQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BY:$BY,\">=\"&AQ$11,BDCRM!$BY:$BY,\"<=\"&AQ$12),($Q$59*(IF(AQ$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AQ$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AQ$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AQ$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AQ$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(AR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BO:$BO,\">=\"&AR$11,BDCRM!$BO:$BO,\"<=\"&AR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BY:$BY,\">=\"&AR$11,BDCRM!$BY:$BY,\"<=\"&AR$12),($Q$59*(IF(AR$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AR$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AR$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AR$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AR$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(AS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BO:$BO,\">=\"&AS$11,BDCRM!$BO:$BO,\"<=\"&AS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BY:$BY,\">=\"&AS$11,BDCRM!$BY:$BY,\"<=\"&AS$12),($Q$59*(IF(AS$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AS$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AS$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AS$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AS$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(AT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BO:$BO,\">=\"&AT$11,BDCRM!$BO:$BO,\"<=\"&AT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BY:$BY,\">=\"&AT$11,BDCRM!$BY:$BY,\"<=\"&AT$12),($Q$59*(IF(AT$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AT$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AT$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AT$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AT$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(AU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BO:$BO,\">=\"&AU$11,BDCRM!$BO:$BO,\"<=\"&AU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BY:$BY,\">=\"&AU$11,BDCRM!$BY:$BY,\"<=\"&AU$12),($Q$59*(IF(AU$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AU$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AU$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AU$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AU$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(AV$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AV$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BO:$BO,\">=\"&AV$11,BDCRM!$BO:$BO,\"<=\"&AV$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BY:$BY,\">=\"&AV$11,BDCRM!$BY:$BY,\"<=\"&AV$12),($Q$59*(IF(AV$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AV$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AV$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AV$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AV$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(AW$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AW$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BO:$BO,\">=\"&AW$11,BDCRM!$BO:$BO,\"<=\"&AW$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BY:$BY,\">=\"&AW$11,BDCRM!$BY:$BY,\"<=\"&AW$12),($Q$59*(IF(AW$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AW$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AW$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AW$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AW$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(AX$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AX$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BO:$BO,\">=\"&AX$11,BDCRM!$BO:$BO,\"<=\"&AX$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BY:$BY,\">=\"&AX$11,BDCRM!$BY:$BY,\"<=\"&AX$12),($Q$59*(IF(AX$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AX$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AX$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AX$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AX$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(AY$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AY$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BO:$BO,\">=\"&AY$11,BDCRM!$BO:$BO,\"<=\"&AY$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BY:$BY,\">=\"&AY$11,BDCRM!$BY:$BY,\"<=\"&AY$12),($Q$59*(IF(AY$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AY$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AY$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AY$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AY$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AZ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BO:$BO,\">=\"&AZ$11,BDCRM!$BO:$BO,\"<=\"&AZ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BY:$BY,\">=\"&AZ$11,BDCRM!$BY:$BY,\"<=\"&AZ$12),($Q$59*(IF(AZ$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AZ$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AZ$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AZ$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,AZ$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(BA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BO:$BO,\">=\"&BA$11,BDCRM!$BO:$BO,\"<=\"&BA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BY:$BY,\">=\"&BA$11,BDCRM!$BY:$BY,\"<=\"&BA$12),($Q$59*(IF(BA$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BA$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BA$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BA$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BA$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(BB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BO:$BO,\">=\"&BB$11,BDCRM!$BO:$BO,\"<=\"&BB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BY:$BY,\">=\"&BB$11,BDCRM!$BY:$BY,\"<=\"&BB$12),($Q$59*(IF(BB$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BB$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BB$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BB$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BB$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(BC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BO:$BO,\">=\"&BC$11,BDCRM!$BO:$BO,\"<=\"&BC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BY:$BY,\">=\"&BC$11,BDCRM!$BY:$BY,\"<=\"&BC$12),($Q$59*(IF(BC$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BC$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BC$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BC$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BC$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(BD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BO:$BO,\">=\"&BD$11,BDCRM!$BO:$BO,\"<=\"&BD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BY:$BY,\">=\"&BD$11,BDCRM!$BY:$BY,\"<=\"&BD$12),($Q$59*(IF(BD$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BD$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BD$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BD$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BD$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(BE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BO:$BO,\">=\"&BE$11,BDCRM!$BO:$BO,\"<=\"&BE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BY:$BY,\">=\"&BE$11,BDCRM!$BY:$BY,\"<=\"&BE$12),($Q$59*(IF(BE$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BE$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BE$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BE$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BE$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(BF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BO:$BO,\">=\"&BF$11,BDCRM!$BO:$BO,\"<=\"&BF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BY:$BY,\">=\"&BF$11,BDCRM!$BY:$BY,\"<=\"&BF$12),($Q$59*(IF(BF$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BF$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BF$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BF$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BF$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(BG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BO:$BO,\">=\"&BG$11,BDCRM!$BO:$BO,\"<=\"&BG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BY:$BY,\">=\"&BG$11,BDCRM!$BY:$BY,\"<=\"&BG$12),($Q$59*(IF(BG$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BG$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BG$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BG$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BG$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(BH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BO:$BO,\">=\"&BH$11,BDCRM!$BO:$BO,\"<=\"&BH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BY:$BY,\">=\"&BH$11,BDCRM!$BY:$BY,\"<=\"&BH$12),($Q$59*(IF(BH$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BH$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BH$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BH$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BH$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(BI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BO:$BO,\">=\"&BI$11,BDCRM!$BO:$BO,\"<=\"&BI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BY:$BY,\">=\"&BI$11,BDCRM!$BY:$BY,\"<=\"&BI$12),($Q$59*(IF(BI$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BI$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BI$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BI$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BI$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BO:$BO,\">=\"&BJ$11,BDCRM!$BO:$BO,\"<=\"&BJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BY:$BY,\">=\"&BJ$11,BDCRM!$BY:$BY,\"<=\"&BJ$12),($Q$59*(IF(BJ$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BJ$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BJ$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BJ$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BJ$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(BK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BO:$BO,\">=\"&BK$11,BDCRM!$BO:$BO,\"<=\"&BK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BY:$BY,\">=\"&BK$11,BDCRM!$BY:$BY,\"<=\"&BK$12),($Q$59*(IF(BK$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BK$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BK$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BK$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BK$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(BL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BO:$BO,\">=\"&BL$11,BDCRM!$BO:$BO,\"<=\"&BL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BY:$BY,\">=\"&BL$11,BDCRM!$BY:$BY,\"<=\"&BL$12),($Q$59*(IF(BL$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BL$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BL$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BL$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BL$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(BM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BO:$BO,\">=\"&BM$11,BDCRM!$BO:$BO,\"<=\"&BM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BY:$BY,\">=\"&BM$11,BDCRM!$BY:$BY,\"<=\"&BM$12),($Q$59*(IF(BM$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BM$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BM$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BM$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BM$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(BN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BO:$BO,\">=\"&BN$11,BDCRM!$BO:$BO,\"<=\"&BN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BY:$BY,\">=\"&BN$11,BDCRM!$BY:$BY,\"<=\"&BN$12),($Q$59*(IF(BN$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BN$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BN$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BN$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BN$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(BO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BO:$BO,\">=\"&BO$11,BDCRM!$BO:$BO,\"<=\"&BO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BY:$BY,\">=\"&BO$11,BDCRM!$BY:$BY,\"<=\"&BO$12),($Q$59*(IF(BO$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BO$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BO$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BO$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BO$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(BP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BO:$BO,\">=\"&BP$11,BDCRM!$BO:$BO,\"<=\"&BP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BY:$BY,\">=\"&BP$11,BDCRM!$BY:$BY,\"<=\"&BP$12),($Q$59*(IF(BP$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BP$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BP$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BP$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BP$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BO:$BO,\">=\"&BQ$11,BDCRM!$BO:$BO,\"<=\"&BQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BY:$BY,\">=\"&BQ$11,BDCRM!$BY:$BY,\"<=\"&BQ$12),($Q$59*(IF(BQ$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BQ$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BQ$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BQ$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BQ$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(BR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BO:$BO,\">=\"&BR$11,BDCRM!$BO:$BO,\"<=\"&BR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BY:$BY,\">=\"&BR$11,BDCRM!$BY:$BY,\"<=\"&BR$12),($Q$59*(IF(BR$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BR$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BR$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BR$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BR$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(BS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BO:$BO,\">=\"&BS$11,BDCRM!$BO:$BO,\"<=\"&BS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BY:$BY,\">=\"&BS$11,BDCRM!$BY:$BY,\"<=\"&BS$12),($Q$59*(IF(BS$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BS$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BS$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BS$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BS$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(BT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BO:$BO,\">=\"&BT$11,BDCRM!$BO:$BO,\"<=\"&BT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BY:$BY,\">=\"&BT$11,BDCRM!$BY:$BY,\"<=\"&BT$12),($Q$59*(IF(BT$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BT$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BT$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BT$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BT$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(BU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BO:$BO,\">=\"&BU$11,BDCRM!$BO:$BO,\"<=\"&BU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BY:$BY,\">=\"&BU$11,BDCRM!$BY:$BY,\"<=\"&BU$12),($Q$59*(IF(BU$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BU$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BU$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BU$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BU$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(BV$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BV$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BO:$BO,\">=\"&BV$11,BDCRM!$BO:$BO,\"<=\"&BV$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BY:$BY,\">=\"&BV$11,BDCRM!$BY:$BY,\"<=\"&BV$12),($Q$59*(IF(BV$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BV$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BV$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BV$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BV$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(BW$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BW$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BO:$BO,\">=\"&BW$11,BDCRM!$BO:$BO,\"<=\"&BW$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BY:$BY,\">=\"&BW$11,BDCRM!$BY:$BY,\"<=\"&BW$12),($Q$59*(IF(BW$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BW$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BW$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BW$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BW$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(BX$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BX$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BO:$BO,\">=\"&BX$11,BDCRM!$BO:$BO,\"<=\"&BX$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BY:$BY,\">=\"&BX$11,BDCRM!$BY:$BY,\"<=\"&BX$12),($Q$59*(IF(BX$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BX$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BX$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BX$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BX$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(BY$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BY$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BO:$BO,\">=\"&BY$11,BDCRM!$BO:$BO,\"<=\"&BY$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BY:$BY,\">=\"&BY$11,BDCRM!$BY:$BY,\"<=\"&BY$12),($Q$59*(IF(BY$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BY$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BY$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BY$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BY$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BZ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BO:$BO,\">=\"&BZ$11,BDCRM!$BO:$BO,\"<=\"&BZ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BY:$BY,\">=\"&BZ$11,BDCRM!$BY:$BY,\"<=\"&BZ$12),($Q$59*(IF(BZ$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BZ$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BZ$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BZ$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,BZ$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(CA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BO:$BO,\">=\"&CA$11,BDCRM!$BO:$BO,\"<=\"&CA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BY:$BY,\">=\"&CA$11,BDCRM!$BY:$BY,\"<=\"&CA$12),($Q$59*(IF(CA$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CA$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CA$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CA$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CA$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(CB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BO:$BO,\">=\"&CB$11,BDCRM!$BO:$BO,\"<=\"&CB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BY:$BY,\">=\"&CB$11,BDCRM!$BY:$BY,\"<=\"&CB$12),($Q$59*(IF(CB$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CB$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CB$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CB$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CB$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(CC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BO:$BO,\">=\"&CC$11,BDCRM!$BO:$BO,\"<=\"&CC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BY:$BY,\">=\"&CC$11,BDCRM!$BY:$BY,\"<=\"&CC$12),($Q$59*(IF(CC$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CC$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CC$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CC$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CC$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(CD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BO:$BO,\">=\"&CD$11,BDCRM!$BO:$BO,\"<=\"&CD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BY:$BY,\">=\"&CD$11,BDCRM!$BY:$BY,\"<=\"&CD$12),($Q$59*(IF(CD$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CD$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CD$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CD$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CD$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(CE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BO:$BO,\">=\"&CE$11,BDCRM!$BO:$BO,\"<=\"&CE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BY:$BY,\">=\"&CE$11,BDCRM!$BY:$BY,\"<=\"&CE$12),($Q$59*(IF(CE$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CE$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CE$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CE$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CE$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(CF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BO:$BO,\">=\"&CF$11,BDCRM!$BO:$BO,\"<=\"&CF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BY:$BY,\">=\"&CF$11,BDCRM!$BY:$BY,\"<=\"&CF$12),($Q$59*(IF(CF$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CF$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CF$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CF$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CF$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(CG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BO:$BO,\">=\"&CG$11,BDCRM!$BO:$BO,\"<=\"&CG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BY:$BY,\">=\"&CG$11,BDCRM!$BY:$BY,\"<=\"&CG$12),($Q$59*(IF(CG$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CG$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CG$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CG$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CG$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(CH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BO:$BO,\">=\"&CH$11,BDCRM!$BO:$BO,\"<=\"&CH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BY:$BY,\">=\"&CH$11,BDCRM!$BY:$BY,\"<=\"&CH$12),($Q$59*(IF(CH$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CH$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CH$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CH$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CH$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(CI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BO:$BO,\">=\"&CI$11,BDCRM!$BO:$BO,\"<=\"&CI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BY:$BY,\">=\"&CI$11,BDCRM!$BY:$BY,\"<=\"&CI$12),($Q$59*(IF(CI$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CI$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CI$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CI$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CI$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BO:$BO,\">=\"&CJ$11,BDCRM!$BO:$BO,\"<=\"&CJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BY:$BY,\">=\"&CJ$11,BDCRM!$BY:$BY,\"<=\"&CJ$12),($Q$59*(IF(CJ$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CJ$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CJ$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CJ$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CJ$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BO:$BO,\">=\"&CK$11,BDCRM!$BO:$BO,\"<=\"&CK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BY:$BY,\">=\"&CK$11,BDCRM!$BY:$BY,\"<=\"&CK$12),($Q$59*(IF(CK$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CK$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CK$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CK$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CK$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BO:$BO,\">=\"&CL$11,BDCRM!$BO:$BO,\"<=\"&CL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BY:$BY,\">=\"&CL$11,BDCRM!$BY:$BY,\"<=\"&CL$12),($Q$59*(IF(CL$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CL$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CL$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CL$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CL$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BO:$BO,\">=\"&CM$11,BDCRM!$BO:$BO,\"<=\"&CM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BY:$BY,\">=\"&CM$11,BDCRM!$BY:$BY,\"<=\"&CM$12),($Q$59*(IF(CM$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CM$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CM$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CM$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CM$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BO:$BO,\">=\"&CN$11,BDCRM!$BO:$BO,\"<=\"&CN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BY:$BY,\">=\"&CN$11,BDCRM!$BY:$BY,\"<=\"&CN$12),($Q$59*(IF(CN$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CN$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CN$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CN$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CN$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BO:$BO,\">=\"&CO$11,BDCRM!$BO:$BO,\"<=\"&CO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BY:$BY,\">=\"&CO$11,BDCRM!$BY:$BY,\"<=\"&CO$12),($Q$59*(IF(CO$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CO$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CO$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CO$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CO$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BO:$BO,\">=\"&CP$11,BDCRM!$BO:$BO,\"<=\"&CP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BY:$BY,\">=\"&CP$11,BDCRM!$BY:$BY,\"<=\"&CP$12),($Q$59*(IF(CP$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CP$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CP$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CP$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CP$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BO:$BO,\">=\"&CQ$11,BDCRM!$BO:$BO,\"<=\"&CQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BY:$BY,\">=\"&CQ$11,BDCRM!$BY:$BY,\"<=\"&CQ$12),($Q$59*(IF(CQ$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CQ$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CQ$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CQ$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CQ$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BO:$BO,\">=\"&CR$11,BDCRM!$BO:$BO,\"<=\"&CR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BY:$BY,\">=\"&CR$11,BDCRM!$BY:$BY,\"<=\"&CR$12),($Q$59*(IF(CR$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CR$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CR$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CR$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CR$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BO:$BO,\">=\"&CS$11,BDCRM!$BO:$BO,\"<=\"&CS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BY:$BY,\">=\"&CS$11,BDCRM!$BY:$BY,\"<=\"&CS$12),($Q$59*(IF(CS$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CS$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CS$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CS$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CS$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BO:$BO,\">=\"&CT$11,BDCRM!$BO:$BO,\"<=\"&CT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BY:$BY,\">=\"&CT$11,BDCRM!$BY:$BY,\"<=\"&CT$12),($Q$59*(IF(CT$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CT$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CT$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CT$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CT$2+INT(-$Q$64)))))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BO:$BO,\">=\"&CU$11,BDCRM!$BO:$BO,\"<=\"&CU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H75,BDCRM!$BI:$BI,$I75,BDCRM!$BM:$BM,$Q75,BDCRM!$BY:$BY,\">=\"&CU$11,BDCRM!$BY:$BY,\"<=\"&CU$12),($Q$59*(IF(CU$2=1,SUMIFS($Z53:$CV53,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q$61))+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,INT($Q$61)+1),0)+($Q$61-INT($Q$61))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CU$2+INT($Q$61)+1)+(INT($Q$61)+1-$Q$61)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CU$2+INT($Q$61)))+$Q$62*((-$Q$64-INT(-$Q$64))*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CU$2+INT(-$Q$64)+1)+(INT(-$Q$64)+1+$Q$64)*SUMIFS($Z53:$CV53,$Z$2:$CV$2,CU$2+INT(-$Q$64)))))))","v":0}]
[{"$f":"ROW()","v":80},null,null,null,null,null,{"$f":"IF($R80=\"^\",IF(COUNTIF(Lists!$13:$13,H80)=1,0,1),0)","v":0},{"$f":"H79","v":"ФОТ, вкл. НДФЛ"},{"$f":"Lists!CA16","v":"Сотрудники маркетинга"},null,null,null,{"$f":"M79","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,25812617.081999987,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,Mrkting!$H$180,Mrkting!$Q:$Q,$Q80))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,Mrkting!$H$180,Mrkting!$Q:$Q,$Q80))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,Mrkting!$H$180,Mrkting!$Q:$Q,$Q80))","v":420000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,Mrkting!$H$180,Mrkting!$Q:$Q,$Q80))","v":420000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,Mrkting!$H$180,Mrkting!$Q:$Q,$Q80))","v":420000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,Mrkting!$H$180,Mrkting!$Q:$Q,$Q80))","v":420000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,Mrkting!$H$180,Mrkting!$Q:$Q,$Q80))","v":420000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,Mrkting!$H$180,Mrkting!$Q:$Q,$Q80))","v":420000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,Mrkting!$H$180,Mrkting!$Q:$Q,$Q80))","v":420000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,Mrkting!$H$180,Mrkting!$Q:$Q,$Q80))","v":420000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,Mrkting!$H$180,Mrkting!$Q:$Q,$Q80))","v":420000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,Mrkting!$H$180,Mrkting!$Q:$Q,$Q80))","v":420000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,Mrkting!$H$180,Mrkting!$Q:$Q,$Q80))","v":420000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,Mrkting!$H$180,Mrkting!$Q:$Q,$Q80))","v":420000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,Mrkting!$H$180,Mrkting!$Q:$Q,$Q80))","v":432600},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,Mrkting!$H$180,Mrkting!$Q:$Q,$Q80))","v":432600},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,Mrkting!$H$180,Mrkting!$Q:$Q,$Q80))","v":432600},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,Mrkting!$H$180,Mrkting!$Q:$Q,$Q80))","v":432600},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,Mrkting!$H$180,Mrkting!$Q:$Q,$Q80))","v":432600},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,Mrkting!$H$180,Mrkting!$Q:$Q,$Q80))","v":432600},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,Mrkting!$H$180,Mrkting!$Q:$Q,$Q80))","v":432600},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,Mrkting!$H$180,Mrkting!$Q:$Q,$Q80))","v":432600},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,Mrkting!$H$180,Mrkting!$Q:$Q,$Q80))","v":432600},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,Mrkting!$H$180,Mrkting!$Q:$Q,$Q80))","v":432600},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,Mrkting!$H$180,Mrkting!$Q:$Q,$Q80))","v":432600},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,Mrkting!$H$180,Mrkting!$Q:$Q,$Q80))","v":432600},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,Mrkting!$H$180,Mrkting!$Q:$Q,$Q80))","v":445578},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,Mrkting!$H$180,Mrkting!$Q:$Q,$Q80))","v":445578},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,Mrkting!$H$180,Mrkting!$Q:$Q,$Q80))","v":445578},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,Mrkting!$H$180,Mrkting!$Q:$Q,$Q80))","v":445578},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,Mrkting!$H$180,Mrkting!$Q:$Q,$Q80))","v":445578},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,Mrkting!$H$180,Mrkting!$Q:$Q,$Q80))","v":445578},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,Mrkting!$H$180,Mrkting!$Q:$Q,$Q80))","v":445578},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,Mrkting!$H$180,Mrkting!$Q:$Q,$Q80))","v":445578},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,Mrkting!$H$180,Mrkting!$Q:$Q,$Q80))","v":445578},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,Mrkting!$H$180,Mrkting!$Q:$Q,$Q80))","v":445578},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,Mrkting!$H$180,Mrkting!$Q:$Q,$Q80))","v":445578},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,Mrkting!$H$180,Mrkting!$Q:$Q,$Q80))","v":445578},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,Mrkting!$H$180,Mrkting!$Q:$Q,$Q80))","v":458945.34},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,Mrkting!$H$180,Mrkting!$Q:$Q,$Q80))","v":458945.34},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,Mrkting!$H$180,Mrkting!$Q:$Q,$Q80))","v":458945.34},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,Mrkting!$H$180,Mrkting!$Q:$Q,$Q80))","v":458945.34},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,Mrkting!$H$180,Mrkting!$Q:$Q,$Q80))","v":458945.34},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,Mrkting!$H$180,Mrkting!$Q:$Q,$Q80))","v":458945.34},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,Mrkting!$H$180,Mrkting!$Q:$Q,$Q80))","v":458945.34},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,Mrkting!$H$180,Mrkting!$Q:$Q,$Q80))","v":458945.34},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,Mrkting!$H$180,Mrkting!$Q:$Q,$Q80))","v":458945.34},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,Mrkting!$H$180,Mrkting!$Q:$Q,$Q80))","v":458945.34},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,Mrkting!$H$180,Mrkting!$Q:$Q,$Q80))","v":458945.34},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,Mrkting!$H$180,Mrkting!$Q:$Q,$Q80))","v":458945.34},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,Mrkting!$H$180,Mrkting!$Q:$Q,$Q80))","v":472713.70019999996},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,Mrkting!$H$180,Mrkting!$Q:$Q,$Q80))","v":472713.70019999996},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,Mrkting!$H$180,Mrkting!$Q:$Q,$Q80))","v":472713.70019999996},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,Mrkting!$H$180,Mrkting!$Q:$Q,$Q80))","v":472713.70019999996},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,Mrkting!$H$180,Mrkting!$Q:$Q,$Q80))","v":472713.70019999996},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,Mrkting!$H$180,Mrkting!$Q:$Q,$Q80))","v":472713.70019999996},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,Mrkting!$H$180,Mrkting!$Q:$Q,$Q80))","v":472713.70019999996},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,Mrkting!$H$180,Mrkting!$Q:$Q,$Q80))","v":472713.70019999996},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,Mrkting!$H$180,Mrkting!$Q:$Q,$Q80))","v":472713.70019999996},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,Mrkting!$H$180,Mrkting!$Q:$Q,$Q80))","v":472713.70019999996},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,Mrkting!$H$180,Mrkting!$Q:$Q,$Q80))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,Mrkting!$H$180,Mrkting!$Q:$Q,$Q80))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,Mrkting!$H$180,Mrkting!$Q:$Q,$Q80))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,Mrkting!$H$180,Mrkting!$Q:$Q,$Q80))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,Mrkting!$H$180,Mrkting!$Q:$Q,$Q80))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,Mrkting!$H$180,Mrkting!$Q:$Q,$Q80))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,Mrkting!$H$180,Mrkting!$Q:$Q,$Q80))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,Mrkting!$H$180,Mrkting!$Q:$Q,$Q80))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,Mrkting!$H$180,Mrkting!$Q:$Q,$Q80))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,Mrkting!$H$180,Mrkting!$Q:$Q,$Q80))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,Mrkting!$H$180,Mrkting!$Q:$Q,$Q80))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,Mrkting!$H$180,Mrkting!$Q:$Q,$Q80))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,Mrkting!$H$180,Mrkting!$Q:$Q,$Q80))","v":0}]
[{"$f":"ROW()","v":85},null,null,null,null,null,{"$f":"IF($R85=\"^\",IF(COUNTIF(Lists!$13:$13,H85)=1,0,1),0)","v":0},{"$f":"H79","v":"ФОТ, вкл. НДФЛ"},{"$f":"Lists!CA21","v":"Главный бухгалтер"},null,null,null,{"$f":"M84","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,5631041.1599999992,null,null,{"$f":"IF(AA$11=\"\",0,AA50)","v":360000},360000,360000,360000,370800,370800,370800,370800,381924,381924,381924,381924,393381.72000000003,393381.72000000003,393381.72000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,CM50)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":90},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":91},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":96},null,null,null,null,null,{"$f":"IF($R96=\"^\",IF(COUNTIF(Lists!$13:$13,H96)=1,0,1),0)","v":0},{"$f":"H93","v":"Потребность в офисе"},{"$f":"Lists!CA18","v":"Производственные рабочие"},null,null,null,"кол-во персонала",null,null,"M",{"$f":"MAIN!Q672","v":"не нужен офис"},"^",{"$f":"IF(G96<>0,1,IF(OR($Q96=\"\",$Q96=0),0,IF($R96=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H96))),$Q96)=1,0,1),0)))","v":0},null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q96=Lists!$CI$17,0,AA19))","v":0},{"$f":"IF(AB$11=\"\",0,IF($Q96=Lists!$CI$17,0,AB19))","v":0},{"$f":"IF(AC$11=\"\",0,IF($Q96=Lists!$CI$17,0,AC19))","v":0},{"$f":"IF(AD$11=\"\",0,IF($Q96=Lists!$CI$17,0,AD19))","v":0},{"$f":"IF(AE$11=\"\",0,IF($Q96=Lists!$CI$17,0,AE19))","v":0},{"$f":"IF(AF$11=\"\",0,IF($Q96=Lists!$CI$17,0,AF19))","v":0},{"$f":"IF(AG$11=\"\",0,IF($Q96=Lists!$CI$17,0,AG19))","v":0},{"$f":"IF(AH$11=\"\",0,IF($Q96=Lists!$CI$17,0,AH19))","v":0},{"$f":"IF(AI$11=\"\",0,IF($Q96=Lists!$CI$17,0,AI19))","v":0},{"$f":"IF(AJ$11=\"\",0,IF($Q96=Lists!$CI$17,0,AJ19))","v":0},{"$f":"IF(AK$11=\"\",0,IF($Q96=Lists!$CI$17,0,AK19))","v":0},{"$f":"IF(AL$11=\"\",0,IF($Q96=Lists!$CI$17,0,AL19))","v":0},{"$f":"IF(AM$11=\"\",0,IF($Q96=Lists!$CI$17,0,AM19))","v":0},{"$f":"IF(AN$11=\"\",0,IF($Q96=Lists!$CI$17,0,AN19))","v":0},{"$f":"IF(AO$11=\"\",0,IF($Q96=Lists!$CI$17,0,AO19))","v":0},{"$f":"IF(AP$11=\"\",0,IF($Q96=Lists!$CI$17,0,AP19))","v":0},{"$f":"IF(AQ$11=\"\",0,IF($Q96=Lists!$CI$17,0,AQ19))","v":0},{"$f":"IF(AR$11=\"\",0,IF($Q96=Lists!$CI$17,0,AR19))","v":0},{"$f":"IF(AS$11=\"\",0,IF($Q96=Lists!$CI$17,0,AS19))","v":0},{"$f":"IF(AT$11=\"\",0,IF($Q96=Lists!$CI$17,0,AT19))","v":0},{"$f":"IF(AU$11=\"\",0,IF($Q96=Lists!$CI$17,0,AU19))","v":0},{"$f":"IF(AV$11=\"\",0,IF($Q96=Lists!$CI$17,0,AV19))","v":0},{"$f":"IF(AW$11=\"\",0,IF($Q96=Lists!$CI$17,0,AW19))","v":0},{"$f":"IF(AX$11=\"\",0,IF($Q96=Lists!$CI$17,0,AX19))","v":0},{"$f":"IF(AY$11=\"\",0,IF($Q96=Lists!$CI$17,0,AY19))","v":0},{"$f":"IF(AZ$11=\"\",0,IF($Q96=Lists!$CI$17,0,AZ19))","v":0},{"$f":"IF(BA$11=\"\",0,IF($Q96=Lists!$CI$17,0,BA19))","v":0},{"$f":"IF(BB$11=\"\",0,IF($Q96=Lists!$CI$17,0,BB19))","v":0},{"$f":"IF(BC$11=\"\",0,IF($Q96=Lists!$CI$17,0,BC19))","v":0},{"$f":"IF(BD$11=\"\",0,IF($Q96=Lists!$CI$17,0,BD19))","v":0},{"$f":"IF(BE$11=\"\",0,IF($Q96=Lists!$CI$17,0,BE19))","v":0},{"$f":"IF(BF$11=\"\",0,IF($Q96=Lists!$CI$17,0,BF19))","v":0},{"$f":"IF(BG$11=\"\",0,IF($Q96=Lists!$CI$17,0,BG19))","v":0},{"$f":"IF(BH$11=\"\",0,IF($Q96=Lists!$CI$17,0,BH19))","v":0},{"$f":"IF(BI$11=\"\",0,IF($Q96=Lists!$CI$17,0,BI19))","v":0},{"$f":"IF(BJ$11=\"\",0,IF($Q96=Lists!$CI$17,0,BJ19))","v":0},{"$f":"IF(BK$11=\"\",0,IF($Q96=Lists!$CI$17,0,BK19))","v":0},{"$f":"IF(BL$11=\"\",0,IF($Q96=Lists!$CI$17,0,BL19))","v":0},{"$f":"IF(BM$11=\"\",0,IF($Q96=Lists!$CI$17,0,BM19))","v":0},{"$f":"IF(BN$11=\"\",0,IF($Q96=Lists!$CI$17,0,BN19))","v":0},{"$f":"IF(BO$11=\"\",0,IF($Q96=Lists!$CI$17,0,BO19))","v":0},{"$f":"IF(BP$11=\"\",0,IF($Q96=Lists!$CI$17,0,BP19))","v":0},{"$f":"IF(BQ$11=\"\",0,IF($Q96=Lists!$CI$17,0,BQ19))","v":0},{"$f":"IF(BR$11=\"\",0,IF($Q96=Lists!$CI$17,0,BR19))","v":0},{"$f":"IF(BS$11=\"\",0,IF($Q96=Lists!$CI$17,0,BS19))","v":0},{"$f":"IF(BT$11=\"\",0,IF($Q96=Lists!$CI$17,0,BT19))","v":0},{"$f":"IF(BU$11=\"\",0,IF($Q96=Lists!$CI$17,0,BU19))","v":0},{"$f":"IF(BV$11=\"\",0,IF($Q96=Lists!$CI$17,0,BV19))","v":0},{"$f":"IF(BW$11=\"\",0,IF($Q96=Lists!$CI$17,0,BW19))","v":0},{"$f":"IF(BX$11=\"\",0,IF($Q96=Lists!$CI$17,0,BX19))","v":0},{"$f":"IF(BY$11=\"\",0,IF($Q96=Lists!$CI$17,0,BY19))","v":0},{"$f":"IF(BZ$11=\"\",0,IF($Q96=Lists!$CI$17,0,BZ19))","v":0},{"$f":"IF(CA$11=\"\",0,IF($Q96=Lists!$CI$17,0,CA19))","v":0},{"$f":"IF(CB$11=\"\",0,IF($Q96=Lists!$CI$17,0,CB19))","v":0},{"$f":"IF(CC$11=\"\",0,IF($Q96=Lists!$CI$17,0,CC19))","v":0},{"$f":"IF(CD$11=\"\",0,IF($Q96=Lists!$CI$17,0,CD19))","v":0},{"$f":"IF(CE$11=\"\",0,IF($Q96=Lists!$CI$17,0,CE19))","v":0},{"$f":"IF(CF$11=\"\",0,IF($Q96=Lists!$CI$17,0,CF19))","v":0},{"$f":"IF(CG$11=\"\",0,IF($Q96=Lists!$CI$17,0,CG19))","v":0},{"$f":"IF(CH$11=\"\",0,IF($Q96=Lists!$CI$17,0,CH19))","v":0},{"$f":"IF(CI$11=\"\",0,IF($Q96=Lists!$CI$17,0,CI19))","v":0},{"$f":"IF(CJ$11=\"\",0,IF($Q96=Lists!$CI$17,0,CJ19))","v":0},{"$f":"IF(CK$11=\"\",0,IF($Q96=Lists!$CI$17,0,CK19))","v":0},{"$f":"IF(CL$11=\"\",0,IF($Q96=Lists!$CI$17,0,CL19))","v":0},{"$f":"IF(CM$11=\"\",0,IF($Q96=Lists!$CI$17,0,CM19))","v":0},{"$f":"IF(CN$11=\"\",0,IF($Q96=Lists!$CI$17,0,CN19))","v":0},{"$f":"IF(CO$11=\"\",0,IF($Q96=Lists!$CI$17,0,CO19))","v":0},{"$f":"IF(CP$11=\"\",0,IF($Q96=Lists!$CI$17,0,CP19))","v":0},{"$f":"IF(CQ$11=\"\",0,IF($Q96=Lists!$CI$17,0,CQ19))","v":0},{"$f":"IF(CR$11=\"\",0,IF($Q96=Lists!$CI$17,0,CR19))","v":0},{"$f":"IF(CS$11=\"\",0,IF($Q96=Lists!$CI$17,0,CS19))","v":0},{"$f":"IF(CT$11=\"\",0,IF($Q96=Lists!$CI$17,0,CT19))","v":0},{"$f":"IF(CU$11=\"\",0,IF($Q96=Lists!$CI$17,0,CU19))","v":0}]
[{"$f":"ROW()","v":101},null,null,null,null,null,{"$f":"IF($R101=\"^\",IF(COUNTIF(Lists!$13:$13,H101)=1,0,1),0)","v":0},{"$f":"H93","v":"Потребность в офисе"},{"$f":"Lists!CA23","v":"Сотрудники категории - 2"},null,null,null,"кол-во персонала",null,null,"M",{"$f":"MAIN!Q677","v":"не нужен офис"},"^",{"$f":"IF(G101<>0,1,IF(OR($Q101=\"\",$Q101=0),0,IF($R101=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H101))),$Q101)=1,0,1),0)))","v":0},null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,IF($Q101=Lists!$CI$17,0,AA24))","v":0},{"$f":"IF(AB$11=\"\",0,IF($Q101=Lists!$CI$17,0,AB24))","v":0},{"$f":"IF(AC$11=\"\",0,IF($Q101=Lists!$CI$17,0,AC24))","v":0},{"$f":"IF(AD$11=\"\",0,IF($Q101=Lists!$CI$17,0,AD24))","v":0},{"$f":"IF(AE$11=\"\",0,IF($Q101=Lists!$CI$17,0,AE24))","v":0},{"$f":"IF(AF$11=\"\",0,IF($Q101=Lists!$CI$17,0,AF24))","v":0},{"$f":"IF(AG$11=\"\",0,IF($Q101=Lists!$CI$17,0,AG24))","v":0},{"$f":"IF(AH$11=\"\",0,IF($Q101=Lists!$CI$17,0,AH24))","v":0},{"$f":"IF(AI$11=\"\",0,IF($Q101=Lists!$CI$17,0,AI24))","v":0},{"$f":"IF(AJ$11=\"\",0,IF($Q101=Lists!$CI$17,0,AJ24))","v":0},{"$f":"IF(AK$11=\"\",0,IF($Q101=Lists!$CI$17,0,AK24))","v":0},{"$f":"IF(AL$11=\"\",0,IF($Q101=Lists!$CI$17,0,AL24))","v":0},{"$f":"IF(AM$11=\"\",0,IF($Q101=Lists!$CI$17,0,AM24))","v":0},{"$f":"IF(AN$11=\"\",0,IF($Q101=Lists!$CI$17,0,AN24))","v":0},{"$f":"IF(AO$11=\"\",0,IF($Q101=Lists!$CI$17,0,AO24))","v":0},{"$f":"IF(AP$11=\"\",0,IF($Q101=Lists!$CI$17,0,AP24))","v":0},{"$f":"IF(AQ$11=\"\",0,IF($Q101=Lists!$CI$17,0,AQ24))","v":0},{"$f":"IF(AR$11=\"\",0,IF($Q101=Lists!$CI$17,0,AR24))","v":0},{"$f":"IF(AS$11=\"\",0,IF($Q101=Lists!$CI$17,0,AS24))","v":0},{"$f":"IF(AT$11=\"\",0,IF($Q101=Lists!$CI$17,0,AT24))","v":0},{"$f":"IF(AU$11=\"\",0,IF($Q101=Lists!$CI$17,0,AU24))","v":0},{"$f":"IF(AV$11=\"\",0,IF($Q101=Lists!$CI$17,0,AV24))","v":0},{"$f":"IF(AW$11=\"\",0,IF($Q101=Lists!$CI$17,0,AW24))","v":0},{"$f":"IF(AX$11=\"\",0,IF($Q101=Lists!$CI$17,0,AX24))","v":0},{"$f":"IF(AY$11=\"\",0,IF($Q101=Lists!$CI$17,0,AY24))","v":0},{"$f":"IF(AZ$11=\"\",0,IF($Q101=Lists!$CI$17,0,AZ24))","v":0},{"$f":"IF(BA$11=\"\",0,IF($Q101=Lists!$CI$17,0,BA24))","v":0},{"$f":"IF(BB$11=\"\",0,IF($Q101=Lists!$CI$17,0,BB24))","v":0},{"$f":"IF(BC$11=\"\",0,IF($Q101=Lists!$CI$17,0,BC24))","v":0},{"$f":"IF(BD$11=\"\",0,IF($Q101=Lists!$CI$17,0,BD24))","v":0},{"$f":"IF(BE$11=\"\",0,IF($Q101=Lists!$CI$17,0,BE24))","v":0},{"$f":"IF(BF$11=\"\",0,IF($Q101=Lists!$CI$17,0,BF24))","v":0},{"$f":"IF(BG$11=\"\",0,IF($Q101=Lists!$CI$17,0,BG24))","v":0},{"$f":"IF(BH$11=\"\",0,IF($Q101=Lists!$CI$17,0,BH24))","v":0},{"$f":"IF(BI$11=\"\",0,IF($Q101=Lists!$CI$17,0,BI24))","v":0},{"$f":"IF(BJ$11=\"\",0,IF($Q101=Lists!$CI$17,0,BJ24))","v":0},{"$f":"IF(BK$11=\"\",0,IF($Q101=Lists!$CI$17,0,BK24))","v":0},{"$f":"IF(BL$11=\"\",0,IF($Q101=Lists!$CI$17,0,BL24))","v":0},{"$f":"IF(BM$11=\"\",0,IF($Q101=Lists!$CI$17,0,BM24))","v":0},{"$f":"IF(BN$11=\"\",0,IF($Q101=Lists!$CI$17,0,BN24))","v":0},{"$f":"IF(BO$11=\"\",0,IF($Q101=Lists!$CI$17,0,BO24))","v":0},{"$f":"IF(BP$11=\"\",0,IF($Q101=Lists!$CI$17,0,BP24))","v":0},{"$f":"IF(BQ$11=\"\",0,IF($Q101=Lists!$CI$17,0,BQ24))","v":0},{"$f":"IF(BR$11=\"\",0,IF($Q101=Lists!$CI$17,0,BR24))","v":0},{"$f":"IF(BS$11=\"\",0,IF($Q101=Lists!$CI$17,0,BS24))","v":0},{"$f":"IF(BT$11=\"\",0,IF($Q101=Lists!$CI$17,0,BT24))","v":0},{"$f":"IF(BU$11=\"\",0,IF($Q101=Lists!$CI$17,0,BU24))","v":0},{"$f":"IF(BV$11=\"\",0,IF($Q101=Lists!$CI$17,0,BV24))","v":0},{"$f":"IF(BW$11=\"\",0,IF($Q101=Lists!$CI$17,0,BW24))","v":0},{"$f":"IF(BX$11=\"\",0,IF($Q101=Lists!$CI$17,0,BX24))","v":0},{"$f":"IF(BY$11=\"\",0,IF($Q101=Lists!$CI$17,0,BY24))","v":0},{"$f":"IF(BZ$11=\"\",0,IF($Q101=Lists!$CI$17,0,BZ24))","v":0},{"$f":"IF(CA$11=\"\",0,IF($Q101=Lists!$CI$17,0,CA24))","v":0},{"$f":"IF(CB$11=\"\",0,IF($Q101=Lists!$CI$17,0,CB24))","v":0},{"$f":"IF(CC$11=\"\",0,IF($Q101=Lists!$CI$17,0,CC24))","v":0},{"$f":"IF(CD$11=\"\",0,IF($Q101=Lists!$CI$17,0,CD24))","v":0},{"$f":"IF(CE$11=\"\",0,IF($Q101=Lists!$CI$17,0,CE24))","v":0},{"$f":"IF(CF$11=\"\",0,IF($Q101=Lists!$CI$17,0,CF24))","v":0},{"$f":"IF(CG$11=\"\",0,IF($Q101=Lists!$CI$17,0,CG24))","v":0},{"$f":"IF(CH$11=\"\",0,IF($Q101=Lists!$CI$17,0,CH24))","v":0},{"$f":"IF(CI$11=\"\",0,IF($Q101=Lists!$CI$17,0,CI24))","v":0},{"$f":"IF(CJ$11=\"\",0,IF($Q101=Lists!$CI$17,0,CJ24))","v":0},{"$f":"IF(CK$11=\"\",0,IF($Q101=Lists!$CI$17,0,CK24))","v":0},{"$f":"IF(CL$11=\"\",0,IF($Q101=Lists!$CI$17,0,CL24))","v":0},{"$f":"IF(CM$11=\"\",0,IF($Q101=Lists!$CI$17,0,CM24))","v":0},{"$f":"IF(CN$11=\"\",0,IF($Q101=Lists!$CI$17,0,CN24))","v":0},{"$f":"IF(CO$11=\"\",0,IF($Q101=Lists!$CI$17,0,CO24))","v":0},{"$f":"IF(CP$11=\"\",0,IF($Q101=Lists!$CI$17,0,CP24))","v":0},{"$f":"IF(CQ$11=\"\",0,IF($Q101=Lists!$CI$17,0,CQ24))","v":0},{"$f":"IF(CR$11=\"\",0,IF($Q101=Lists!$CI$17,0,CR24))","v":0},{"$f":"IF(CS$11=\"\",0,IF($Q101=Lists!$CI$17,0,CS24))","v":0},{"$f":"IF(CT$11=\"\",0,IF($Q101=Lists!$CI$17,0,CT24))","v":0},{"$f":"IF(CU$11=\"\",0,IF($Q101=Lists!$CI$17,0,CU24))","v":0}]
[{"$f":"ROW()","v":106},null,null,null,null,null,{"$f":"IF($R106=\"^\",IF(COUNTIF(Lists!$13:$13,H106)=1,0,1),0)","v":0},"Норматив необходимой офисной площади",null,null,null,null,"кв.м.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMIFS($Z106:$CV106,$Z106:$CV106,\">\"&0)=0,0,AVERAGEIFS($Z106:$CV106,$Z106:$CV106,\">\"&0))","v":86.926074074074037},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA107:AA117))","v":26.472222222222221},{"$f":"IF(AB$11=\"\",0,SUM(AB107:AB117))","v":26.897222222222222},28.833333333333332,28.833333333333332,28.833333333333332,31.6525,32.799999999999997,40.799999999999997,40.799999999999997,45.305000000000007,47.222222222222221,47.222222222222221,47.222222222222221,47.81722222222222,56.666666666666664,30.666666666666664,30.666666666666664,31.327777777777779,34.44444444444445,34.44444444444445,34.44444444444445,44.337499999999999,48.8,48.8,48.8,49.182499999999997,53.900000000000006,61.550000000000004,61.550000000000004,67.665277777777774,74.111111111111114,74.111111111111114,74.111111111111114,74.111111111111114,80.722222222222229,90.279999999999987,90.279999999999987,98.798888888888897,107.73333333333332,107.73333333333332,107.73333333333332,107.73333333333332,116.04444444444444,116.04444444444444,116.04444444444444,138.815,150.80000000000001,150.80000000000001,150.80000000000001,150.80000000000001,161,161,161,161,189.33333333333331,189.33333333333331,189.33333333333331,189.33333333333331,189.33333333333331,189.33333333333331,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,SUM(CN107:CN117))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":107},null,null,null,null,null,{"$f":"IF($R107=\"^\",IF(COUNTIF(Lists!$13:$13,H107)=1,0,1),0)","v":0},{"$f":"H106","v":"Норматив необходимой офисной площади"},{"$f":"Lists!CA16","v":"Сотрудники маркетинга"},null,null,null,"кв.м.",null,null,"M",{"$f":"MAIN!Q683","v":4},null,{"$f":"IF(G107<>0,1,IF(OR($Q107=\"\",$Q107=0),0,IF($R107=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H107))),$Q107)=1,0,1),0)))","v":0},null,null,null,null,8,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA94=0,0,AA94*$Q107))","v":8},{"$f":"IF(AB$11=\"\",0,IF(AB94=0,0,AB94*$Q107))","v":8},8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,IF(CN94=0,0,CN94*$Q107))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":112},null,null,null,null,null,{"$f":"IF($R112=\"^\",IF(COUNTIF(Lists!$13:$13,H112)=1,0,1),0)","v":0},{"$f":"H106","v":"Норматив необходимой офисной площади"},{"$f":"Lists!CA21","v":"Главный бухгалтер"},null,null,null,"кв.м.",null,null,"M",{"$f":"MAIN!Q688","v":8},null,{"$f":"IF(G112<>0,1,IF(OR($Q112=\"\",$Q112=0),0,IF($R112=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H112))),$Q112)=1,0,1),0)))","v":0},null,null,null,null,8,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA99=0,0,AA99*$Q112))","v":8},8,8,8,8,8,8,8,8,8,8,8,8,8,8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,IF(CM99=0,0,CM99*$Q112))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":117},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":122}]
[{"$f":"ROW()","v":123},null,null,null,null,null,{"$f":"IF($R123=\"^\",IF(COUNTIF(Lists!$13:$13,H123)=1,0,1),0)","v":0},"Расчет арендной ставки за кв.м. за период",null,null,null,null,"руб./кв.м./пер.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMIFS($Z123:$CV123,$Z123:$CV123,\">\"&0)=0,0,AVERAGEIFS($Z123:$CV123,$Z123:$CV123,\">\"&0))","v":4315.7127176454687},null,null,{"$f":"IF(AA$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":3000},{"$f":"IF(AB$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":3000},{"$f":"IF(AC$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":3000},{"$f":"IF(AD$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":3000},{"$f":"IF(AE$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":3150},{"$f":"IF(AF$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":3150},{"$f":"IF(AG$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":3150},{"$f":"IF(AH$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":3150},{"$f":"IF(AI$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":3307.5},{"$f":"IF(AJ$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":3307.5},{"$f":"IF(AK$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":3307.5},{"$f":"IF(AL$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":3307.5},{"$f":"IF(AM$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":3472.8750000000005},{"$f":"IF(AN$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":3472.8750000000005},{"$f":"IF(AO$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":3472.8750000000005},{"$f":"IF(AP$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":3472.8750000000005},{"$f":"IF(AQ$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":3646.5187500000002},{"$f":"IF(AR$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":3646.5187500000002},{"$f":"IF(AS$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":3646.5187500000002},{"$f":"IF(AT$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":3646.5187500000002},{"$f":"IF(AU$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":3828.8446875000004},{"$f":"IF(AV$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":3828.8446875000004},{"$f":"IF(AW$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":3828.8446875000004},{"$f":"IF(AX$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":3828.8446875000004},{"$f":"IF(AY$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":4020.2869218749997},{"$f":"IF(AZ$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":4020.2869218749997},{"$f":"IF(BA$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":4020.2869218749997},{"$f":"IF(BB$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":4020.2869218749997},{"$f":"IF(BC$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":4221.3012679687508},{"$f":"IF(BD$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":4221.3012679687508},{"$f":"IF(BE$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":4221.3012679687508},{"$f":"IF(BF$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":4221.3012679687508},{"$f":"IF(BG$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":4432.3663313671877},{"$f":"IF(BH$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":4432.3663313671877},{"$f":"IF(BI$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":4432.3663313671877},{"$f":"IF(BJ$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":4432.3663313671877},{"$f":"IF(BK$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":4653.9846479355474},{"$f":"IF(BL$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":4653.9846479355474},{"$f":"IF(BM$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":4653.9846479355474},{"$f":"IF(BN$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":4653.9846479355474},{"$f":"IF(BO$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":4886.6838803323244},{"$f":"IF(BP$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":4886.6838803323244},{"$f":"IF(BQ$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":4886.6838803323244},{"$f":"IF(BR$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":4886.6838803323244},{"$f":"IF(BS$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":5131.0180743489409},{"$f":"IF(BT$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":5131.0180743489409},{"$f":"IF(BU$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":5131.0180743489409},{"$f":"IF(BV$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":5131.0180743489409},{"$f":"IF(BW$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":5387.5689780663879},{"$f":"IF(BX$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":5387.5689780663879},{"$f":"IF(BY$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":5387.5689780663879},{"$f":"IF(BZ$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":5387.5689780663879},{"$f":"IF(CA$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":5656.9474269697084},{"$f":"IF(CB$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":5656.9474269697084},{"$f":"IF(CC$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":5656.9474269697084},{"$f":"IF(CD$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":5656.9474269697084},{"$f":"IF(CE$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":5939.7947983181921},{"$f":"IF(CF$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":5939.7947983181921},{"$f":"IF(CG$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":5939.7947983181921},{"$f":"IF(CH$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":5939.7947983181921},{"$f":"IF(CI$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(CJ$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((CJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(CK$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((CK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(CL$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((CL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(CM$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((CM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(CN$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((CN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(CO$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((CO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(CP$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((CP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(CQ$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((CQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(CR$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((CR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(CS$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((CS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(CT$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((CT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0},{"$f":"IF(CU$11=\"\",0,$Q124*(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30)*POWER(1+$Q$121,INT((CU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))))","v":0}]
[{"$f":"ROW()","v":128},null,null,null,null,null,{"$f":"IF($R128=\"^\",IF(COUNTIF(Lists!$13:$13,H128)=1,0,1),0)","v":0},{"$f":"H126","v":"Аренда офиса"},null,null,null,{"$f":"K126","v":1},"руб.",null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z128:$CV128)","v":30557582.2125718},null,null,{"$f":"IF(AA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BO:$BO,\">=\"&AA$11,BDCRM!$BO:$BO,\"<=\"&AA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BY:$BY,\">=\"&AA$11,BDCRM!$BY:$BY,\"<=\"&AA$12),(IF($Q129=Lists!$CE$17,IF((AA$21)/$Q138=INT((AA$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AA$2,$Z$2:$CV$2,\"<\"&AA$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((AA$2+1-1)/$Q138=INT((AA$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AA$2-$Q138,$Z$2:$CV$2,\"<=\"&AA$2),0),$Q131*(IF(AA$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AA$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AA$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AA$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AA$2+INT(-$Q136)))))))))","v":188888.88888888888},{"$f":"IF(AB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BO:$BO,\">=\"&AB$11,BDCRM!$BO:$BO,\"<=\"&AB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BY:$BY,\">=\"&AB$11,BDCRM!$BY:$BY,\"<=\"&AB$12),(IF($Q129=Lists!$CE$17,IF((AB$21)/$Q138=INT((AB$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AB$2,$Z$2:$CV$2,\"<\"&AB$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((AB$2+1-1)/$Q138=INT((AB$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AB$2-$Q138,$Z$2:$CV$2,\"<=\"&AB$2),0),$Q131*(IF(AB$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AB$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AB$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AB$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AB$2+INT(-$Q136)))))))))","v":141666.66666666669},{"$f":"IF(AC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BO:$BO,\">=\"&AC$11,BDCRM!$BO:$BO,\"<=\"&AC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BY:$BY,\">=\"&AC$11,BDCRM!$BY:$BY,\"<=\"&AC$12),(IF($Q129=Lists!$CE$17,IF((AC$21)/$Q138=INT((AC$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AC$2,$Z$2:$CV$2,\"<\"&AC$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((AC$2+1-1)/$Q138=INT((AC$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AC$2-$Q138,$Z$2:$CV$2,\"<=\"&AC$2),0),$Q131*(IF(AC$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AC$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AC$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AC$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AC$2+INT(-$Q136)))))))))","v":141666.66666666669},{"$f":"IF(AD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BO:$BO,\">=\"&AD$11,BDCRM!$BO:$BO,\"<=\"&AD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BY:$BY,\">=\"&AD$11,BDCRM!$BY:$BY,\"<=\"&AD$12),(IF($Q129=Lists!$CE$17,IF((AD$21)/$Q138=INT((AD$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AD$2,$Z$2:$CV$2,\"<\"&AD$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((AD$2+1-1)/$Q138=INT((AD$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AD$2-$Q138,$Z$2:$CV$2,\"<=\"&AD$2),0),$Q131*(IF(AD$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AD$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AD$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AD$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AD$2+INT(-$Q136)))))))))","v":144027.77777777778},{"$f":"IF(AE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BO:$BO,\">=\"&AE$11,BDCRM!$BO:$BO,\"<=\"&AE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BY:$BY,\">=\"&AE$11,BDCRM!$BY:$BY,\"<=\"&AE$12),(IF($Q129=Lists!$CE$17,IF((AE$21)/$Q138=INT((AE$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AE$2,$Z$2:$CV$2,\"<\"&AE$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((AE$2+1-1)/$Q138=INT((AE$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AE$2-$Q138,$Z$2:$CV$2,\"<=\"&AE$2),0),$Q131*(IF(AE$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AE$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AE$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AE$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AE$2+INT(-$Q136)))))))))","v":148750},{"$f":"IF(AF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BO:$BO,\">=\"&AF$11,BDCRM!$BO:$BO,\"<=\"&AF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BY:$BY,\">=\"&AF$11,BDCRM!$BY:$BY,\"<=\"&AF$12),(IF($Q129=Lists!$CE$17,IF((AF$21)/$Q138=INT((AF$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AF$2,$Z$2:$CV$2,\"<\"&AF$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((AF$2+1-1)/$Q138=INT((AF$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AF$2-$Q138,$Z$2:$CV$2,\"<=\"&AF$2),0),$Q131*(IF(AF$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AF$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AF$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AF$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AF$2+INT(-$Q136)))))))))","v":148750},{"$f":"IF(AG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BO:$BO,\">=\"&AG$11,BDCRM!$BO:$BO,\"<=\"&AG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BY:$BY,\">=\"&AG$11,BDCRM!$BY:$BY,\"<=\"&AG$12),(IF($Q129=Lists!$CE$17,IF((AG$21)/$Q138=INT((AG$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AG$2,$Z$2:$CV$2,\"<\"&AG$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((AG$2+1-1)/$Q138=INT((AG$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AG$2-$Q138,$Z$2:$CV$2,\"<=\"&AG$2),0),$Q131*(IF(AG$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AG$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AG$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AG$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AG$2+INT(-$Q136)))))))))","v":148750},{"$f":"IF(AH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BO:$BO,\">=\"&AH$11,BDCRM!$BO:$BO,\"<=\"&AH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BY:$BY,\">=\"&AH$11,BDCRM!$BY:$BY,\"<=\"&AH$12),(IF($Q129=Lists!$CE$17,IF((AH$21)/$Q138=INT((AH$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AH$2,$Z$2:$CV$2,\"<\"&AH$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((AH$2+1-1)/$Q138=INT((AH$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AH$2-$Q138,$Z$2:$CV$2,\"<=\"&AH$2),0),$Q131*(IF(AH$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AH$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AH$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AH$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AH$2+INT(-$Q136)))))))))","v":151229.16666666669},{"$f":"IF(AI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BO:$BO,\">=\"&AI$11,BDCRM!$BO:$BO,\"<=\"&AI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BY:$BY,\">=\"&AI$11,BDCRM!$BY:$BY,\"<=\"&AI$12),(IF($Q129=Lists!$CE$17,IF((AI$21)/$Q138=INT((AI$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AI$2,$Z$2:$CV$2,\"<\"&AI$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((AI$2+1-1)/$Q138=INT((AI$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AI$2-$Q138,$Z$2:$CV$2,\"<=\"&AI$2),0),$Q131*(IF(AI$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AI$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AI$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AI$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AI$2+INT(-$Q136)))))))))","v":156187.5},{"$f":"IF(AJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BO:$BO,\">=\"&AJ$11,BDCRM!$BO:$BO,\"<=\"&AJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BY:$BY,\">=\"&AJ$11,BDCRM!$BY:$BY,\"<=\"&AJ$12),(IF($Q129=Lists!$CE$17,IF((AJ$21)/$Q138=INT((AJ$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AJ$2,$Z$2:$CV$2,\"<\"&AJ$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((AJ$2+1-1)/$Q138=INT((AJ$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AJ$2-$Q138,$Z$2:$CV$2,\"<=\"&AJ$2),0),$Q131*(IF(AJ$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AJ$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AJ$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AJ$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AJ$2+INT(-$Q136)))))))))","v":156187.5},{"$f":"IF(AK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BO:$BO,\">=\"&AK$11,BDCRM!$BO:$BO,\"<=\"&AK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BY:$BY,\">=\"&AK$11,BDCRM!$BY:$BY,\"<=\"&AK$12),(IF($Q129=Lists!$CE$17,IF((AK$21)/$Q138=INT((AK$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AK$2,$Z$2:$CV$2,\"<\"&AK$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((AK$2+1-1)/$Q138=INT((AK$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AK$2-$Q138,$Z$2:$CV$2,\"<=\"&AK$2),0),$Q131*(IF(AK$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AK$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AK$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AK$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AK$2+INT(-$Q136)))))))))","v":156187.5},{"$f":"IF(AL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BO:$BO,\">=\"&AL$11,BDCRM!$BO:$BO,\"<=\"&AL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BY:$BY,\">=\"&AL$11,BDCRM!$BY:$BY,\"<=\"&AL$12),(IF($Q129=Lists!$CE$17,IF((AL$21)/$Q138=INT((AL$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AL$2,$Z$2:$CV$2,\"<\"&AL$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((AL$2+1-1)/$Q138=INT((AL$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AL$2-$Q138,$Z$2:$CV$2,\"<=\"&AL$2),0),$Q131*(IF(AL$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AL$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AL$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AL$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AL$2+INT(-$Q136)))))))))","v":169723.75},{"$f":"IF(AM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BO:$BO,\">=\"&AM$11,BDCRM!$BO:$BO,\"<=\"&AM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BY:$BY,\">=\"&AM$11,BDCRM!$BY:$BY,\"<=\"&AM$12),(IF($Q129=Lists!$CE$17,IF((AM$21)/$Q138=INT((AM$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AM$2,$Z$2:$CV$2,\"<\"&AM$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((AM$2+1-1)/$Q138=INT((AM$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AM$2-$Q138,$Z$2:$CV$2,\"<=\"&AM$2),0),$Q131*(IF(AM$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AM$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AM$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AM$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AM$2+INT(-$Q136)))))))))","v":196796.25000000003},{"$f":"IF(AN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BO:$BO,\">=\"&AN$11,BDCRM!$BO:$BO,\"<=\"&AN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BY:$BY,\">=\"&AN$11,BDCRM!$BY:$BY,\"<=\"&AN$12),(IF($Q129=Lists!$CE$17,IF((AN$21)/$Q138=INT((AN$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AN$2,$Z$2:$CV$2,\"<\"&AN$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((AN$2+1-1)/$Q138=INT((AN$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AN$2-$Q138,$Z$2:$CV$2,\"<=\"&AN$2),0),$Q131*(IF(AN$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AN$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AN$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AN$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AN$2+INT(-$Q136)))))))))","v":196796.25000000003},{"$f":"IF(AO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BO:$BO,\">=\"&AO$11,BDCRM!$BO:$BO,\"<=\"&AO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BY:$BY,\">=\"&AO$11,BDCRM!$BY:$BY,\"<=\"&AO$12),(IF($Q129=Lists!$CE$17,IF((AO$21)/$Q138=INT((AO$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AO$2,$Z$2:$CV$2,\"<\"&AO$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((AO$2+1-1)/$Q138=INT((AO$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AO$2-$Q138,$Z$2:$CV$2,\"<=\"&AO$2),0),$Q131*(IF(AO$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AO$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AO$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AO$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AO$2+INT(-$Q136)))))))))","v":196796.25000000003},{"$f":"IF(AP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BO:$BO,\">=\"&AP$11,BDCRM!$BO:$BO,\"<=\"&AP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BY:$BY,\">=\"&AP$11,BDCRM!$BY:$BY,\"<=\"&AP$12),(IF($Q129=Lists!$CE$17,IF((AP$21)/$Q138=INT((AP$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AP$2,$Z$2:$CV$2,\"<\"&AP$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((AP$2+1-1)/$Q138=INT((AP$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AP$2-$Q138,$Z$2:$CV$2,\"<=\"&AP$2),0),$Q131*(IF(AP$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AP$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AP$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AP$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AP$2+INT(-$Q136)))))))))","v":200076.18750000003},{"$f":"IF(AQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BO:$BO,\">=\"&AQ$11,BDCRM!$BO:$BO,\"<=\"&AQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BY:$BY,\">=\"&AQ$11,BDCRM!$BY:$BY,\"<=\"&AQ$12),(IF($Q129=Lists!$CE$17,IF((AQ$21)/$Q138=INT((AQ$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AQ$2,$Z$2:$CV$2,\"<\"&AQ$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((AQ$2+1-1)/$Q138=INT((AQ$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AQ$2-$Q138,$Z$2:$CV$2,\"<=\"&AQ$2),0),$Q131*(IF(AQ$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AQ$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AQ$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AQ$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AQ$2+INT(-$Q136)))))))))","v":206636.06250000003},{"$f":"IF(AR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BO:$BO,\">=\"&AR$11,BDCRM!$BO:$BO,\"<=\"&AR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BY:$BY,\">=\"&AR$11,BDCRM!$BY:$BY,\"<=\"&AR$12),(IF($Q129=Lists!$CE$17,IF((AR$21)/$Q138=INT((AR$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AR$2,$Z$2:$CV$2,\"<\"&AR$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((AR$2+1-1)/$Q138=INT((AR$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AR$2-$Q138,$Z$2:$CV$2,\"<=\"&AR$2),0),$Q131*(IF(AR$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AR$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AR$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AR$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AR$2+INT(-$Q136)))))))))","v":206636.06250000003},{"$f":"IF(AS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BO:$BO,\">=\"&AS$11,BDCRM!$BO:$BO,\"<=\"&AS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BY:$BY,\">=\"&AS$11,BDCRM!$BY:$BY,\"<=\"&AS$12),(IF($Q129=Lists!$CE$17,IF((AS$21)/$Q138=INT((AS$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AS$2,$Z$2:$CV$2,\"<\"&AS$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((AS$2+1-1)/$Q138=INT((AS$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AS$2-$Q138,$Z$2:$CV$2,\"<=\"&AS$2),0),$Q131*(IF(AS$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AS$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AS$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AS$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AS$2+INT(-$Q136)))))))))","v":206636.06250000003},{"$f":"IF(AT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BO:$BO,\">=\"&AT$11,BDCRM!$BO:$BO,\"<=\"&AT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BY:$BY,\">=\"&AT$11,BDCRM!$BY:$BY,\"<=\"&AT$12),(IF($Q129=Lists!$CE$17,IF((AT$21)/$Q138=INT((AT$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AT$2,$Z$2:$CV$2,\"<\"&AT$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((AT$2+1-1)/$Q138=INT((AT$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AT$2-$Q138,$Z$2:$CV$2,\"<=\"&AT$2),0),$Q131*(IF(AT$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AT$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AT$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AT$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AT$2+INT(-$Q136)))))))))","v":210079.99687500001},{"$f":"IF(AU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BO:$BO,\">=\"&AU$11,BDCRM!$BO:$BO,\"<=\"&AU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BY:$BY,\">=\"&AU$11,BDCRM!$BY:$BY,\"<=\"&AU$12),(IF($Q129=Lists!$CE$17,IF((AU$21)/$Q138=INT((AU$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AU$2,$Z$2:$CV$2,\"<\"&AU$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((AU$2+1-1)/$Q138=INT((AU$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AU$2-$Q138,$Z$2:$CV$2,\"<=\"&AU$2),0),$Q131*(IF(AU$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AU$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AU$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AU$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AU$2+INT(-$Q136)))))))))","v":216967.86562500003},{"$f":"IF(AV$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AV$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BO:$BO,\">=\"&AV$11,BDCRM!$BO:$BO,\"<=\"&AV$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BY:$BY,\">=\"&AV$11,BDCRM!$BY:$BY,\"<=\"&AV$12),(IF($Q129=Lists!$CE$17,IF((AV$21)/$Q138=INT((AV$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AV$2,$Z$2:$CV$2,\"<\"&AV$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((AV$2+1-1)/$Q138=INT((AV$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AV$2-$Q138,$Z$2:$CV$2,\"<=\"&AV$2),0),$Q131*(IF(AV$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AV$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AV$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AV$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AV$2+INT(-$Q136)))))))))","v":216967.86562500003},{"$f":"IF(AW$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AW$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BO:$BO,\">=\"&AW$11,BDCRM!$BO:$BO,\"<=\"&AW$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BY:$BY,\">=\"&AW$11,BDCRM!$BY:$BY,\"<=\"&AW$12),(IF($Q129=Lists!$CE$17,IF((AW$21)/$Q138=INT((AW$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AW$2,$Z$2:$CV$2,\"<\"&AW$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((AW$2+1-1)/$Q138=INT((AW$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AW$2-$Q138,$Z$2:$CV$2,\"<=\"&AW$2),0),$Q131*(IF(AW$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AW$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AW$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AW$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AW$2+INT(-$Q136)))))))))","v":216967.86562500003},{"$f":"IF(AX$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AX$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BO:$BO,\">=\"&AX$11,BDCRM!$BO:$BO,\"<=\"&AX$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BY:$BY,\">=\"&AX$11,BDCRM!$BY:$BY,\"<=\"&AX$12),(IF($Q129=Lists!$CE$17,IF((AX$21)/$Q138=INT((AX$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AX$2,$Z$2:$CV$2,\"<\"&AX$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((AX$2+1-1)/$Q138=INT((AX$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AX$2-$Q138,$Z$2:$CV$2,\"<=\"&AX$2),0),$Q131*(IF(AX$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AX$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AX$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AX$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AX$2+INT(-$Q136)))))))))","v":265629.07818562503},{"$f":"IF(AY$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AY$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BO:$BO,\">=\"&AY$11,BDCRM!$BO:$BO,\"<=\"&AY$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BY:$BY,\">=\"&AY$11,BDCRM!$BY:$BY,\"<=\"&AY$12),(IF($Q129=Lists!$CE$17,IF((AY$21)/$Q138=INT((AY$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AY$2,$Z$2:$CV$2,\"<\"&AY$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((AY$2+1-1)/$Q138=INT((AY$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AY$2-$Q138,$Z$2:$CV$2,\"<=\"&AY$2),0),$Q131*(IF(AY$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AY$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AY$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AY$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AY$2+INT(-$Q136)))))))))","v":362951.50330687501},{"$f":"IF(AZ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AZ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BO:$BO,\">=\"&AZ$11,BDCRM!$BO:$BO,\"<=\"&AZ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BY:$BY,\">=\"&AZ$11,BDCRM!$BY:$BY,\"<=\"&AZ$12),(IF($Q129=Lists!$CE$17,IF((AZ$21)/$Q138=INT((AZ$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AZ$2,$Z$2:$CV$2,\"<\"&AZ$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((AZ$2+1-1)/$Q138=INT((AZ$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AZ$2-$Q138,$Z$2:$CV$2,\"<=\"&AZ$2),0),$Q131*(IF(AZ$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AZ$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AZ$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AZ$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AZ$2+INT(-$Q136)))))))))","v":362951.50330687501},{"$f":"IF(BA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BO:$BO,\">=\"&BA$11,BDCRM!$BO:$BO,\"<=\"&BA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BY:$BY,\">=\"&BA$11,BDCRM!$BY:$BY,\"<=\"&BA$12),(IF($Q129=Lists!$CE$17,IF((BA$21)/$Q138=INT((BA$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BA$2,$Z$2:$CV$2,\"<\"&BA$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((BA$2+1-1)/$Q138=INT((BA$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BA$2-$Q138,$Z$2:$CV$2,\"<=\"&BA$2),0),$Q131*(IF(BA$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BA$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BA$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BA$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BA$2+INT(-$Q136)))))))))","v":362951.50330687501},{"$f":"IF(BB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BO:$BO,\">=\"&BB$11,BDCRM!$BO:$BO,\"<=\"&BB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BY:$BY,\">=\"&BB$11,BDCRM!$BY:$BY,\"<=\"&BB$12),(IF($Q129=Lists!$CE$17,IF((BB$21)/$Q138=INT((BB$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BB$2,$Z$2:$CV$2,\"<\"&BB$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((BB$2+1-1)/$Q138=INT((BB$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BB$2-$Q138,$Z$2:$CV$2,\"<=\"&BB$2),0),$Q131*(IF(BB$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BB$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BB$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BB$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BB$2+INT(-$Q136)))))))))","v":369000.69502865628},{"$f":"IF(BC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BO:$BO,\">=\"&BC$11,BDCRM!$BO:$BO,\"<=\"&BC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BY:$BY,\">=\"&BC$11,BDCRM!$BY:$BY,\"<=\"&BC$12),(IF($Q129=Lists!$CE$17,IF((BC$21)/$Q138=INT((BC$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BC$2,$Z$2:$CV$2,\"<\"&BC$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((BC$2+1-1)/$Q138=INT((BC$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BC$2-$Q138,$Z$2:$CV$2,\"<=\"&BC$2),0),$Q131*(IF(BC$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BC$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BC$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BC$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BC$2+INT(-$Q136)))))))))","v":381099.07847221883},{"$f":"IF(BD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BO:$BO,\">=\"&BD$11,BDCRM!$BO:$BO,\"<=\"&BD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BY:$BY,\">=\"&BD$11,BDCRM!$BY:$BY,\"<=\"&BD$12),(IF($Q129=Lists!$CE$17,IF((BD$21)/$Q138=INT((BD$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BD$2,$Z$2:$CV$2,\"<\"&BD$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((BD$2+1-1)/$Q138=INT((BD$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BD$2-$Q138,$Z$2:$CV$2,\"<=\"&BD$2),0),$Q131*(IF(BD$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BD$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BD$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BD$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BD$2+INT(-$Q136)))))))))","v":381099.07847221883},{"$f":"IF(BE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BO:$BO,\">=\"&BE$11,BDCRM!$BO:$BO,\"<=\"&BE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BY:$BY,\">=\"&BE$11,BDCRM!$BY:$BY,\"<=\"&BE$12),(IF($Q129=Lists!$CE$17,IF((BE$21)/$Q138=INT((BE$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BE$2,$Z$2:$CV$2,\"<\"&BE$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((BE$2+1-1)/$Q138=INT((BE$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BE$2-$Q138,$Z$2:$CV$2,\"<=\"&BE$2),0),$Q131*(IF(BE$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BE$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BE$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BE$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BE$2+INT(-$Q136)))))))))","v":381099.07847221883},{"$f":"IF(BF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BO:$BO,\">=\"&BF$11,BDCRM!$BO:$BO,\"<=\"&BF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BY:$BY,\">=\"&BF$11,BDCRM!$BY:$BY,\"<=\"&BF$12),(IF($Q129=Lists!$CE$17,IF((BF$21)/$Q138=INT((BF$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BF$2,$Z$2:$CV$2,\"<\"&BF$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((BF$2+1-1)/$Q138=INT((BF$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BF$2-$Q138,$Z$2:$CV$2,\"<=\"&BF$2),0),$Q131*(IF(BF$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BF$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BF$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BF$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BF$2+INT(-$Q136)))))))))","v":387450.72978008911},{"$f":"IF(BG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BO:$BO,\">=\"&BG$11,BDCRM!$BO:$BO,\"<=\"&BG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BY:$BY,\">=\"&BG$11,BDCRM!$BY:$BY,\"<=\"&BG$12),(IF($Q129=Lists!$CE$17,IF((BG$21)/$Q138=INT((BG$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BG$2,$Z$2:$CV$2,\"<\"&BG$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((BG$2+1-1)/$Q138=INT((BG$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BG$2-$Q138,$Z$2:$CV$2,\"<=\"&BG$2),0),$Q131*(IF(BG$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BG$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BG$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BG$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BG$2+INT(-$Q136)))))))))","v":400154.03239582974},{"$f":"IF(BH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BO:$BO,\">=\"&BH$11,BDCRM!$BO:$BO,\"<=\"&BH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BY:$BY,\">=\"&BH$11,BDCRM!$BY:$BY,\"<=\"&BH$12),(IF($Q129=Lists!$CE$17,IF((BH$21)/$Q138=INT((BH$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BH$2,$Z$2:$CV$2,\"<\"&BH$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((BH$2+1-1)/$Q138=INT((BH$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BH$2-$Q138,$Z$2:$CV$2,\"<=\"&BH$2),0),$Q131*(IF(BH$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BH$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BH$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BH$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BH$2+INT(-$Q136)))))))))","v":400154.03239582974},{"$f":"IF(BI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BO:$BO,\">=\"&BI$11,BDCRM!$BO:$BO,\"<=\"&BI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BY:$BY,\">=\"&BI$11,BDCRM!$BY:$BY,\"<=\"&BI$12),(IF($Q129=Lists!$CE$17,IF((BI$21)/$Q138=INT((BI$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BI$2,$Z$2:$CV$2,\"<\"&BI$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((BI$2+1-1)/$Q138=INT((BI$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BI$2-$Q138,$Z$2:$CV$2,\"<=\"&BI$2),0),$Q131*(IF(BI$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BI$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BI$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BI$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BI$2+INT(-$Q136)))))))))","v":400154.03239582974},{"$f":"IF(BJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BO:$BO,\">=\"&BJ$11,BDCRM!$BO:$BO,\"<=\"&BJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BY:$BY,\">=\"&BJ$11,BDCRM!$BY:$BY,\"<=\"&BJ$12),(IF($Q129=Lists!$CE$17,IF((BJ$21)/$Q138=INT((BJ$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BJ$2,$Z$2:$CV$2,\"<\"&BJ$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((BJ$2+1-1)/$Q138=INT((BJ$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BJ$2-$Q138,$Z$2:$CV$2,\"<=\"&BJ$2),0),$Q131*(IF(BJ$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BJ$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BJ$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BJ$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BJ$2+INT(-$Q136)))))))))","v":500709.64990011335},{"$f":"IF(BK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BO:$BO,\">=\"&BK$11,BDCRM!$BO:$BO,\"<=\"&BK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BY:$BY,\">=\"&BK$11,BDCRM!$BY:$BY,\"<=\"&BK$12),(IF($Q129=Lists!$CE$17,IF((BK$21)/$Q138=INT((BK$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BK$2,$Z$2:$CV$2,\"<\"&BK$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((BK$2+1-1)/$Q138=INT((BK$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BK$2-$Q138,$Z$2:$CV$2,\"<=\"&BK$2),0),$Q131*(IF(BK$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BK$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BK$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BK$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BK$2+INT(-$Q136)))))))))","v":701820.88490868057},{"$f":"IF(BL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BO:$BO,\">=\"&BL$11,BDCRM!$BO:$BO,\"<=\"&BL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BY:$BY,\">=\"&BL$11,BDCRM!$BY:$BY,\"<=\"&BL$12),(IF($Q129=Lists!$CE$17,IF((BL$21)/$Q138=INT((BL$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BL$2,$Z$2:$CV$2,\"<\"&BL$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((BL$2+1-1)/$Q138=INT((BL$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BL$2-$Q138,$Z$2:$CV$2,\"<=\"&BL$2),0),$Q131*(IF(BL$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BL$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BL$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BL$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BL$2+INT(-$Q136)))))))))","v":701820.88490868057},{"$f":"IF(BM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BO:$BO,\">=\"&BM$11,BDCRM!$BO:$BO,\"<=\"&BM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BY:$BY,\">=\"&BM$11,BDCRM!$BY:$BY,\"<=\"&BM$12),(IF($Q129=Lists!$CE$17,IF((BM$21)/$Q138=INT((BM$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BM$2,$Z$2:$CV$2,\"<\"&BM$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((BM$2+1-1)/$Q138=INT((BM$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BM$2-$Q138,$Z$2:$CV$2,\"<=\"&BM$2),0),$Q131*(IF(BM$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BM$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BM$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BM$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BM$2+INT(-$Q136)))))))))","v":701820.88490868057},{"$f":"IF(BN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BO:$BO,\">=\"&BN$11,BDCRM!$BO:$BO,\"<=\"&BN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BY:$BY,\">=\"&BN$11,BDCRM!$BY:$BY,\"<=\"&BN$12),(IF($Q129=Lists!$CE$17,IF((BN$21)/$Q138=INT((BN$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BN$2,$Z$2:$CV$2,\"<\"&BN$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((BN$2+1-1)/$Q138=INT((BN$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BN$2-$Q138,$Z$2:$CV$2,\"<=\"&BN$2),0),$Q131*(IF(BN$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BN$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BN$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BN$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BN$2+INT(-$Q136)))))))))","v":713517.89965715865},{"$f":"IF(BO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BO:$BO,\">=\"&BO$11,BDCRM!$BO:$BO,\"<=\"&BO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BY:$BY,\">=\"&BO$11,BDCRM!$BY:$BY,\"<=\"&BO$12),(IF($Q129=Lists!$CE$17,IF((BO$21)/$Q138=INT((BO$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BO$2,$Z$2:$CV$2,\"<\"&BO$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((BO$2+1-1)/$Q138=INT((BO$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BO$2-$Q138,$Z$2:$CV$2,\"<=\"&BO$2),0),$Q131*(IF(BO$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BO$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BO$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BO$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BO$2+INT(-$Q136)))))))))","v":736911.92915411456},{"$f":"IF(BP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BO:$BO,\">=\"&BP$11,BDCRM!$BO:$BO,\"<=\"&BP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BY:$BY,\">=\"&BP$11,BDCRM!$BY:$BY,\"<=\"&BP$12),(IF($Q129=Lists!$CE$17,IF((BP$21)/$Q138=INT((BP$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BP$2,$Z$2:$CV$2,\"<\"&BP$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((BP$2+1-1)/$Q138=INT((BP$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BP$2-$Q138,$Z$2:$CV$2,\"<=\"&BP$2),0),$Q131*(IF(BP$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BP$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BP$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BP$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BP$2+INT(-$Q136)))))))))","v":736911.92915411456},{"$f":"IF(BQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BO:$BO,\">=\"&BQ$11,BDCRM!$BO:$BO,\"<=\"&BQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BY:$BY,\">=\"&BQ$11,BDCRM!$BY:$BY,\"<=\"&BQ$12),(IF($Q129=Lists!$CE$17,IF((BQ$21)/$Q138=INT((BQ$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BQ$2,$Z$2:$CV$2,\"<\"&BQ$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((BQ$2+1-1)/$Q138=INT((BQ$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BQ$2-$Q138,$Z$2:$CV$2,\"<=\"&BQ$2),0),$Q131*(IF(BQ$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BQ$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BQ$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BQ$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BQ$2+INT(-$Q136)))))))))","v":736911.92915411456},{"$f":"IF(BR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BO:$BO,\">=\"&BR$11,BDCRM!$BO:$BO,\"<=\"&BR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BY:$BY,\">=\"&BR$11,BDCRM!$BY:$BY,\"<=\"&BR$12),(IF($Q129=Lists!$CE$17,IF((BR$21)/$Q138=INT((BR$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BR$2,$Z$2:$CV$2,\"<\"&BR$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((BR$2+1-1)/$Q138=INT((BR$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BR$2-$Q138,$Z$2:$CV$2,\"<=\"&BR$2),0),$Q131*(IF(BR$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BR$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BR$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BR$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BR$2+INT(-$Q136)))))))))","v":749193.79464001651},{"$f":"IF(BS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BO:$BO,\">=\"&BS$11,BDCRM!$BO:$BO,\"<=\"&BS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BY:$BY,\">=\"&BS$11,BDCRM!$BY:$BY,\"<=\"&BS$12),(IF($Q129=Lists!$CE$17,IF((BS$21)/$Q138=INT((BS$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BS$2,$Z$2:$CV$2,\"<\"&BS$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((BS$2+1-1)/$Q138=INT((BS$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BS$2-$Q138,$Z$2:$CV$2,\"<=\"&BS$2),0),$Q131*(IF(BS$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BS$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BS$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BS$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BS$2+INT(-$Q136)))))))))","v":773757.5256118204},{"$f":"IF(BT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BO:$BO,\">=\"&BT$11,BDCRM!$BO:$BO,\"<=\"&BT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BY:$BY,\">=\"&BT$11,BDCRM!$BY:$BY,\"<=\"&BT$12),(IF($Q129=Lists!$CE$17,IF((BT$21)/$Q138=INT((BT$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BT$2,$Z$2:$CV$2,\"<\"&BT$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((BT$2+1-1)/$Q138=INT((BT$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BT$2-$Q138,$Z$2:$CV$2,\"<=\"&BT$2),0),$Q131*(IF(BT$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BT$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BT$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BT$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BT$2+INT(-$Q136)))))))))","v":773757.5256118204},{"$f":"IF(BU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BO:$BO,\">=\"&BU$11,BDCRM!$BO:$BO,\"<=\"&BU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BY:$BY,\">=\"&BU$11,BDCRM!$BY:$BY,\"<=\"&BU$12),(IF($Q129=Lists!$CE$17,IF((BU$21)/$Q138=INT((BU$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BU$2,$Z$2:$CV$2,\"<\"&BU$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((BU$2+1-1)/$Q138=INT((BU$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BU$2-$Q138,$Z$2:$CV$2,\"<=\"&BU$2),0),$Q131*(IF(BU$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BU$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BU$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BU$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BU$2+INT(-$Q136)))))))))","v":773757.5256118204},{"$f":"IF(BV$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BV$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BO:$BO,\">=\"&BV$11,BDCRM!$BO:$BO,\"<=\"&BV$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BY:$BY,\">=\"&BV$11,BDCRM!$BY:$BY,\"<=\"&BV$12),(IF($Q129=Lists!$CE$17,IF((BV$21)/$Q138=INT((BV$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BV$2,$Z$2:$CV$2,\"<\"&BV$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((BV$2+1-1)/$Q138=INT((BV$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BV$2-$Q138,$Z$2:$CV$2,\"<=\"&BV$2),0),$Q131*(IF(BV$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BV$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BV$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BV$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BV$2+INT(-$Q136)))))))))","v":855853.81480140332},{"$f":"IF(BW$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BW$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BO:$BO,\">=\"&BW$11,BDCRM!$BO:$BO,\"<=\"&BW$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BY:$BY,\">=\"&BW$11,BDCRM!$BY:$BY,\"<=\"&BW$12),(IF($Q129=Lists!$CE$17,IF((BW$21)/$Q138=INT((BW$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BW$2,$Z$2:$CV$2,\"<\"&BW$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((BW$2+1-1)/$Q138=INT((BW$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BW$2-$Q138,$Z$2:$CV$2,\"<=\"&BW$2),0),$Q131*(IF(BW$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BW$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BW$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BW$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BW$2+INT(-$Q136)))))))))","v":1020046.3931805693},{"$f":"IF(BX$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BX$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BO:$BO,\">=\"&BX$11,BDCRM!$BO:$BO,\"<=\"&BX$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BY:$BY,\">=\"&BX$11,BDCRM!$BY:$BY,\"<=\"&BX$12),(IF($Q129=Lists!$CE$17,IF((BX$21)/$Q138=INT((BX$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BX$2,$Z$2:$CV$2,\"<\"&BX$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((BX$2+1-1)/$Q138=INT((BX$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BX$2-$Q138,$Z$2:$CV$2,\"<=\"&BX$2),0),$Q131*(IF(BX$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BX$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BX$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BX$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BX$2+INT(-$Q136)))))))))","v":1020046.3931805693},{"$f":"IF(BY$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BY$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BO:$BO,\">=\"&BY$11,BDCRM!$BO:$BO,\"<=\"&BY$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BY:$BY,\">=\"&BY$11,BDCRM!$BY:$BY,\"<=\"&BY$12),(IF($Q129=Lists!$CE$17,IF((BY$21)/$Q138=INT((BY$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BY$2,$Z$2:$CV$2,\"<\"&BY$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((BY$2+1-1)/$Q138=INT((BY$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BY$2-$Q138,$Z$2:$CV$2,\"<=\"&BY$2),0),$Q131*(IF(BY$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BY$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BY$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BY$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BY$2+INT(-$Q136)))))))))","v":1020046.3931805693},{"$f":"IF(BZ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BZ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BO:$BO,\">=\"&BZ$11,BDCRM!$BO:$BO,\"<=\"&BZ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BY:$BY,\">=\"&BZ$11,BDCRM!$BY:$BY,\"<=\"&BZ$12),(IF($Q129=Lists!$CE$17,IF((BZ$21)/$Q138=INT((BZ$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BZ$2,$Z$2:$CV$2,\"<\"&BZ$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((BZ$2+1-1)/$Q138=INT((BZ$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BZ$2-$Q138,$Z$2:$CV$2,\"<=\"&BZ$2),0),$Q131*(IF(BZ$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BZ$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BZ$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BZ$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BZ$2+INT(-$Q136)))))))))","v":1037047.1664002456},{"$f":"IF(CA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BO:$BO,\">=\"&CA$11,BDCRM!$BO:$BO,\"<=\"&CA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BY:$BY,\">=\"&CA$11,BDCRM!$BY:$BY,\"<=\"&CA$12),(IF($Q129=Lists!$CE$17,IF((CA$21)/$Q138=INT((CA$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&CA$2,$Z$2:$CV$2,\"<\"&CA$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((CA$2+1-1)/$Q138=INT((CA$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&CA$2-$Q138,$Z$2:$CV$2,\"<=\"&CA$2),0),$Q131*(IF(CA$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CA$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CA$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CA$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CA$2+INT(-$Q136)))))))))","v":1071048.7128395981},{"$f":"IF(CB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BO:$BO,\">=\"&CB$11,BDCRM!$BO:$BO,\"<=\"&CB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BY:$BY,\">=\"&CB$11,BDCRM!$BY:$BY,\"<=\"&CB$12),(IF($Q129=Lists!$CE$17,IF((CB$21)/$Q138=INT((CB$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&CB$2,$Z$2:$CV$2,\"<\"&CB$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((CB$2+1-1)/$Q138=INT((CB$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&CB$2-$Q138,$Z$2:$CV$2,\"<=\"&CB$2),0),$Q131*(IF(CB$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CB$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CB$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CB$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CB$2+INT(-$Q136)))))))))","v":1071048.7128395981},{"$f":"IF(CC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BO:$BO,\">=\"&CC$11,BDCRM!$BO:$BO,\"<=\"&CC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BY:$BY,\">=\"&CC$11,BDCRM!$BY:$BY,\"<=\"&CC$12),(IF($Q129=Lists!$CE$17,IF((CC$21)/$Q138=INT((CC$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&CC$2,$Z$2:$CV$2,\"<\"&CC$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((CC$2+1-1)/$Q138=INT((CC$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&CC$2-$Q138,$Z$2:$CV$2,\"<=\"&CC$2),0),$Q131*(IF(CC$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CC$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CC$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CC$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CC$2+INT(-$Q136)))))))))","v":1071048.7128395981},{"$f":"IF(CD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BO:$BO,\">=\"&CD$11,BDCRM!$BO:$BO,\"<=\"&CD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BY:$BY,\">=\"&CD$11,BDCRM!$BY:$BY,\"<=\"&CD$12),(IF($Q129=Lists!$CE$17,IF((CD$21)/$Q138=INT((CD$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&CD$2,$Z$2:$CV$2,\"<\"&CD$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((CD$2+1-1)/$Q138=INT((CD$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&CD$2-$Q138,$Z$2:$CV$2,\"<=\"&CD$2),0),$Q131*(IF(CD$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CD$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CD$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CD$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CD$2+INT(-$Q136)))))))))","v":1088899.5247202581},{"$f":"IF(CE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BO:$BO,\">=\"&CE$11,BDCRM!$BO:$BO,\"<=\"&CE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BY:$BY,\">=\"&CE$11,BDCRM!$BY:$BY,\"<=\"&CE$12),(IF($Q129=Lists!$CE$17,IF((CE$21)/$Q138=INT((CE$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&CE$2,$Z$2:$CV$2,\"<\"&CE$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((CE$2+1-1)/$Q138=INT((CE$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&CE$2-$Q138,$Z$2:$CV$2,\"<=\"&CE$2),0),$Q131*(IF(CE$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CE$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CE$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CE$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CE$2+INT(-$Q136)))))))))","v":1124601.1484815776},{"$f":"IF(CF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BO:$BO,\">=\"&CF$11,BDCRM!$BO:$BO,\"<=\"&CF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BY:$BY,\">=\"&CF$11,BDCRM!$BY:$BY,\"<=\"&CF$12),(IF($Q129=Lists!$CE$17,IF((CF$21)/$Q138=INT((CF$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&CF$2,$Z$2:$CV$2,\"<\"&CF$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((CF$2+1-1)/$Q138=INT((CF$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&CF$2-$Q138,$Z$2:$CV$2,\"<=\"&CF$2),0),$Q131*(IF(CF$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CF$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CF$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CF$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CF$2+INT(-$Q136)))))))))","v":1124601.1484815776},{"$f":"IF(CG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BO:$BO,\">=\"&CG$11,BDCRM!$BO:$BO,\"<=\"&CG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BY:$BY,\">=\"&CG$11,BDCRM!$BY:$BY,\"<=\"&CG$12),(IF($Q129=Lists!$CE$17,IF((CG$21)/$Q138=INT((CG$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&CG$2,$Z$2:$CV$2,\"<\"&CG$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((CG$2+1-1)/$Q138=INT((CG$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&CG$2-$Q138,$Z$2:$CV$2,\"<=\"&CG$2),0),$Q131*(IF(CG$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CG$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CG$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CG$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CG$2+INT(-$Q136)))))))))","v":1124601.1484815776},{"$f":"IF(CH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BO:$BO,\">=\"&CH$11,BDCRM!$BO:$BO,\"<=\"&CH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BY:$BY,\">=\"&CH$11,BDCRM!$BY:$BY,\"<=\"&CH$12),(IF($Q129=Lists!$CE$17,IF((CH$21)/$Q138=INT((CH$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&CH$2,$Z$2:$CV$2,\"<\"&CH$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((CH$2+1-1)/$Q138=INT((CH$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&CH$2-$Q138,$Z$2:$CV$2,\"<=\"&CH$2),0),$Q131*(IF(CH$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CH$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CH$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CH$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CH$2+INT(-$Q136)))))))))","v":749734.09898771846},{"$f":"IF(CI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BO:$BO,\">=\"&CI$11,BDCRM!$BO:$BO,\"<=\"&CI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BY:$BY,\">=\"&CI$11,BDCRM!$BY:$BY,\"<=\"&CI$12),(IF($Q129=Lists!$CE$17,IF((CI$21)/$Q138=INT((CI$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&CI$2,$Z$2:$CV$2,\"<\"&CI$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((CI$2+1-1)/$Q138=INT((CI$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&CI$2-$Q138,$Z$2:$CV$2,\"<=\"&CI$2),0),$Q131*(IF(CI$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CI$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CI$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CI$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CI$2+INT(-$Q136)))))))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BO:$BO,\">=\"&CJ$11,BDCRM!$BO:$BO,\"<=\"&CJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BY:$BY,\">=\"&CJ$11,BDCRM!$BY:$BY,\"<=\"&CJ$12),(IF($Q129=Lists!$CE$17,IF((CJ$21)/$Q138=INT((CJ$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&CJ$2,$Z$2:$CV$2,\"<\"&CJ$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((CJ$2+1-1)/$Q138=INT((CJ$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&CJ$2-$Q138,$Z$2:$CV$2,\"<=\"&CJ$2),0),$Q131*(IF(CJ$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CJ$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CJ$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CJ$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CJ$2+INT(-$Q136)))))))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BO:$BO,\">=\"&CK$11,BDCRM!$BO:$BO,\"<=\"&CK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BY:$BY,\">=\"&CK$11,BDCRM!$BY:$BY,\"<=\"&CK$12),(IF($Q129=Lists!$CE$17,IF((CK$21)/$Q138=INT((CK$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&CK$2,$Z$2:$CV$2,\"<\"&CK$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((CK$2+1-1)/$Q138=INT((CK$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&CK$2-$Q138,$Z$2:$CV$2,\"<=\"&CK$2),0),$Q131*(IF(CK$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CK$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CK$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CK$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CK$2+INT(-$Q136)))))))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BO:$BO,\">=\"&CL$11,BDCRM!$BO:$BO,\"<=\"&CL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BY:$BY,\">=\"&CL$11,BDCRM!$BY:$BY,\"<=\"&CL$12),(IF($Q129=Lists!$CE$17,IF((CL$21)/$Q138=INT((CL$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&CL$2,$Z$2:$CV$2,\"<\"&CL$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((CL$2+1-1)/$Q138=INT((CL$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&CL$2-$Q138,$Z$2:$CV$2,\"<=\"&CL$2),0),$Q131*(IF(CL$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CL$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CL$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CL$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CL$2+INT(-$Q136)))))))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BO:$BO,\">=\"&CM$11,BDCRM!$BO:$BO,\"<=\"&CM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BY:$BY,\">=\"&CM$11,BDCRM!$BY:$BY,\"<=\"&CM$12),(IF($Q129=Lists!$CE$17,IF((CM$21)/$Q138=INT((CM$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&CM$2,$Z$2:$CV$2,\"<\"&CM$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((CM$2+1-1)/$Q138=INT((CM$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&CM$2-$Q138,$Z$2:$CV$2,\"<=\"&CM$2),0),$Q131*(IF(CM$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CM$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CM$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CM$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CM$2+INT(-$Q136)))))))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BO:$BO,\">=\"&CN$11,BDCRM!$BO:$BO,\"<=\"&CN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BY:$BY,\">=\"&CN$11,BDCRM!$BY:$BY,\"<=\"&CN$12),(IF($Q129=Lists!$CE$17,IF((CN$21)/$Q138=INT((CN$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&CN$2,$Z$2:$CV$2,\"<\"&CN$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((CN$2+1-1)/$Q138=INT((CN$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&CN$2-$Q138,$Z$2:$CV$2,\"<=\"&CN$2),0),$Q131*(IF(CN$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CN$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CN$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CN$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CN$2+INT(-$Q136)))))))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BO:$BO,\">=\"&CO$11,BDCRM!$BO:$BO,\"<=\"&CO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BY:$BY,\">=\"&CO$11,BDCRM!$BY:$BY,\"<=\"&CO$12),(IF($Q129=Lists!$CE$17,IF((CO$21)/$Q138=INT((CO$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&CO$2,$Z$2:$CV$2,\"<\"&CO$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((CO$2+1-1)/$Q138=INT((CO$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&CO$2-$Q138,$Z$2:$CV$2,\"<=\"&CO$2),0),$Q131*(IF(CO$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CO$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CO$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CO$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CO$2+INT(-$Q136)))))))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BO:$BO,\">=\"&CP$11,BDCRM!$BO:$BO,\"<=\"&CP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BY:$BY,\">=\"&CP$11,BDCRM!$BY:$BY,\"<=\"&CP$12),(IF($Q129=Lists!$CE$17,IF((CP$21)/$Q138=INT((CP$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&CP$2,$Z$2:$CV$2,\"<\"&CP$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((CP$2+1-1)/$Q138=INT((CP$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&CP$2-$Q138,$Z$2:$CV$2,\"<=\"&CP$2),0),$Q131*(IF(CP$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CP$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CP$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CP$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CP$2+INT(-$Q136)))))))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BO:$BO,\">=\"&CQ$11,BDCRM!$BO:$BO,\"<=\"&CQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BY:$BY,\">=\"&CQ$11,BDCRM!$BY:$BY,\"<=\"&CQ$12),(IF($Q129=Lists!$CE$17,IF((CQ$21)/$Q138=INT((CQ$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&CQ$2,$Z$2:$CV$2,\"<\"&CQ$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((CQ$2+1-1)/$Q138=INT((CQ$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&CQ$2-$Q138,$Z$2:$CV$2,\"<=\"&CQ$2),0),$Q131*(IF(CQ$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CQ$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CQ$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CQ$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CQ$2+INT(-$Q136)))))))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BO:$BO,\">=\"&CR$11,BDCRM!$BO:$BO,\"<=\"&CR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BY:$BY,\">=\"&CR$11,BDCRM!$BY:$BY,\"<=\"&CR$12),(IF($Q129=Lists!$CE$17,IF((CR$21)/$Q138=INT((CR$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&CR$2,$Z$2:$CV$2,\"<\"&CR$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((CR$2+1-1)/$Q138=INT((CR$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&CR$2-$Q138,$Z$2:$CV$2,\"<=\"&CR$2),0),$Q131*(IF(CR$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CR$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CR$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CR$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CR$2+INT(-$Q136)))))))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BO:$BO,\">=\"&CS$11,BDCRM!$BO:$BO,\"<=\"&CS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BY:$BY,\">=\"&CS$11,BDCRM!$BY:$BY,\"<=\"&CS$12),(IF($Q129=Lists!$CE$17,IF((CS$21)/$Q138=INT((CS$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&CS$2,$Z$2:$CV$2,\"<\"&CS$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((CS$2+1-1)/$Q138=INT((CS$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&CS$2-$Q138,$Z$2:$CV$2,\"<=\"&CS$2),0),$Q131*(IF(CS$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CS$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CS$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CS$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CS$2+INT(-$Q136)))))))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BO:$BO,\">=\"&CT$11,BDCRM!$BO:$BO,\"<=\"&CT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BY:$BY,\">=\"&CT$11,BDCRM!$BY:$BY,\"<=\"&CT$12),(IF($Q129=Lists!$CE$17,IF((CT$21)/$Q138=INT((CT$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&CT$2,$Z$2:$CV$2,\"<\"&CT$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((CT$2+1-1)/$Q138=INT((CT$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&CT$2-$Q138,$Z$2:$CV$2,\"<=\"&CT$2),0),$Q131*(IF(CT$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CT$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CT$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CT$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CT$2+INT(-$Q136)))))))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BO:$BO,\">=\"&CU$11,BDCRM!$BO:$BO,\"<=\"&CU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H128,BDCRM!$BM:$BM,$Q128,BDCRM!$BY:$BY,\">=\"&CU$11,BDCRM!$BY:$BY,\"<=\"&CU$12),(IF($Q129=Lists!$CE$17,IF((CU$21)/$Q138=INT((CU$2-1)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&CU$2,$Z$2:$CV$2,\"<\"&CU$2+$Q138),0),IF($Q129=Lists!$CE$18,IF((CU$2+1-1)/$Q138=INT((CU$2)/$Q138),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&CU$2-$Q138,$Z$2:$CV$2,\"<=\"&CU$2),0),$Q131*(IF(CU$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q133))+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q133)+1),0)+($Q133-INT($Q133))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CU$2+INT($Q133)+1)+(INT($Q133)+1-$Q133)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CU$2+INT($Q133)))+$Q134*((-$Q136-INT(-$Q136))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CU$2+INT(-$Q136)+1)+(INT(-$Q136)+1+$Q136)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CU$2+INT(-$Q136)))))))))","v":0}]
[{"$f":"ROW()","v":133},null,null,null,null,null,{"$f":"IF($R133=\"^\",IF(COUNTIF(Lists!$13:$13,H133)=1,0,1),0)","v":0},{"$f":"H128","v":"Аренда офиса"},{"$f":"I130","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},"расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q132/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0.33333333333333331},null,{"$f":"IF(G133<>0,1,IF(OR($Q133=\"\",$Q133=0),0,IF($R133=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H133))),$Q133)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q133-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q132/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":138},null,null,null,null,null,{"$f":"IF($R138=\"^\",IF(COUNTIF(Lists!$13:$13,H138)=1,0,1),0)","v":0},{"$f":"H128","v":"Аренда офиса"},{"$f":"I137","v":"Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"},{"$f":"\"Количество периодов\"&IF($Q129=Lists!$CE$17,\" авансирования\",IF($Q129=Lists!$CE$18,\" ретро-оплаты\",\"\"))","v":"Количество периодов"},null,null,"кол-во периодов",null,null,"M",{"$f":"MAIN!Q709","v":12},null,{"$f":"IF(G138<>0,1,IF(OR($Q138=\"\",$Q138=0),0,IF($R138=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H138))),$Q138)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":139}]
[{"$f":"ROW()","v":144},null,null,null,null,null,{"$f":"IF($R144=\"^\",IF(COUNTIF(Lists!$13:$13,H144)=1,0,1),0)","v":0},"Потребность в организации рабочего места",null,null,null,null,"кол-во р/мест",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z144:$CV144)","v":50.333333333333329},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA145:AA155))","v":4.1180555555555554},0.10625000000000001,0.48402777777777772,0,0,0.70479166666666671,0.28687499999999977,1,0,1.1262500000000011,0.47930555555555454,0,0,0.14874999999999972,2.212361111111111,0,0,0.16527777777777874,0.77916666666666767,0,0,2.4732638888888872,1.1156249999999996,0,0,9.5625000000000071E-2,1.1793750000000021,1.9124999999999996,0,1.5288194444444425,1.611458333333335,0,0,0,1.6527777777777786,2.3894444444444396,0,2.1297222222222274,2.2336111111111059,0,0,0,2.0777777777777793,0,0,5.6926388888888901,2.9962500000000034,0,0,0,2.5499999999999972,0,0,0,7.0833333333333286,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,SUM(CM145:CM155))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":149},null,null,null,null,null,{"$f":"IF($R149=\"^\",IF(COUNTIF(Lists!$13:$13,H149)=1,0,1),0)","v":0},{"$f":"H144","v":"Потребность в организации рабочего места"},{"$f":"Lists!CA20","v":"Заместитель ГД"},null,null,null,"кол-во р/мест",null,null,null,null,null,null,null,null,null,null,1,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA98-Z98>0,AA98-Z98,0))","v":0},0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,IF(CM98-CL98>0,CM98-CL98,0))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":154},null,null,null,null,null,{"$f":"IF($R154=\"^\",IF(COUNTIF(Lists!$13:$13,H154)=1,0,1),0)","v":0},{"$f":"H144","v":"Потребность в организации рабочего места"},{"$f":"Lists!CA25","v":"Прочие сотрудники"},null,null,null,"кол-во р/мест",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA103-Z103>0,AA103-Z103,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,IF(CM103-CL103>0,CM103-CL103,0))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":155},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":160},null,null,null,null,null,{"$f":"IF($R160=\"^\",IF(COUNTIF(Lists!$13:$13,H160)=1,0,1),0)","v":0},{"$f":"H157","v":"Норматив расходов на организ-ю рабочего места"},{"$f":"Lists!CA18","v":"Производственные рабочие"},null,null,null,"руб.",null,null,"M",{"$f":"MAIN!Q714","v":0},null,{"$f":"IF(G160<>0,1,IF(OR($Q160=\"\",$Q160=0),0,IF($R160=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H160))),$Q160)=1,0,1),0)))","v":0},null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA147=0,0,AA147*$Q160*POWER(1+$Q$170,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AB147=0,0,AB147*$Q160*POWER(1+$Q$170,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AC147=0,0,AC147*$Q160*POWER(1+$Q$170,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD147=0,0,AD147*$Q160*POWER(1+$Q$170,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE147=0,0,AE147*$Q160*POWER(1+$Q$170,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AF147=0,0,AF147*$Q160*POWER(1+$Q$170,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG147=0,0,AG147*$Q160*POWER(1+$Q$170,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH147=0,0,AH147*$Q160*POWER(1+$Q$170,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI147=0,0,AI147*$Q160*POWER(1+$Q$170,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ147=0,0,AJ147*$Q160*POWER(1+$Q$170,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK147=0,0,AK147*$Q160*POWER(1+$Q$170,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL147=0,0,AL147*$Q160*POWER(1+$Q$170,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM147=0,0,AM147*$Q160*POWER(1+$Q$170,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN147=0,0,AN147*$Q160*POWER(1+$Q$170,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO147=0,0,AO147*$Q160*POWER(1+$Q$170,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP147=0,0,AP147*$Q160*POWER(1+$Q$170,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ147=0,0,AQ147*$Q160*POWER(1+$Q$170,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR147=0,0,AR147*$Q160*POWER(1+$Q$170,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS147=0,0,AS147*$Q160*POWER(1+$Q$170,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT147=0,0,AT147*$Q160*POWER(1+$Q$170,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU147=0,0,AU147*$Q160*POWER(1+$Q$170,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV147=0,0,AV147*$Q160*POWER(1+$Q$170,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW147=0,0,AW147*$Q160*POWER(1+$Q$170,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX147=0,0,AX147*$Q160*POWER(1+$Q$170,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY147=0,0,AY147*$Q160*POWER(1+$Q$170,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ147=0,0,AZ147*$Q160*POWER(1+$Q$170,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA147=0,0,BA147*$Q160*POWER(1+$Q$170,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB147=0,0,BB147*$Q160*POWER(1+$Q$170,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC147=0,0,BC147*$Q160*POWER(1+$Q$170,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD147=0,0,BD147*$Q160*POWER(1+$Q$170,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE147=0,0,BE147*$Q160*POWER(1+$Q$170,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF147=0,0,BF147*$Q160*POWER(1+$Q$170,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG147=0,0,BG147*$Q160*POWER(1+$Q$170,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH147=0,0,BH147*$Q160*POWER(1+$Q$170,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI147=0,0,BI147*$Q160*POWER(1+$Q$170,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ147=0,0,BJ147*$Q160*POWER(1+$Q$170,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK147=0,0,BK147*$Q160*POWER(1+$Q$170,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL147=0,0,BL147*$Q160*POWER(1+$Q$170,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM147=0,0,BM147*$Q160*POWER(1+$Q$170,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN147=0,0,BN147*$Q160*POWER(1+$Q$170,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO147=0,0,BO147*$Q160*POWER(1+$Q$170,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP147=0,0,BP147*$Q160*POWER(1+$Q$170,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ147=0,0,BQ147*$Q160*POWER(1+$Q$170,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR147=0,0,BR147*$Q160*POWER(1+$Q$170,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS147=0,0,BS147*$Q160*POWER(1+$Q$170,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT147=0,0,BT147*$Q160*POWER(1+$Q$170,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU147=0,0,BU147*$Q160*POWER(1+$Q$170,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV147=0,0,BV147*$Q160*POWER(1+$Q$170,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW147=0,0,BW147*$Q160*POWER(1+$Q$170,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX147=0,0,BX147*$Q160*POWER(1+$Q$170,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY147=0,0,BY147*$Q160*POWER(1+$Q$170,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ147=0,0,BZ147*$Q160*POWER(1+$Q$170,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA147=0,0,CA147*$Q160*POWER(1+$Q$170,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB147=0,0,CB147*$Q160*POWER(1+$Q$170,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC147=0,0,CC147*$Q160*POWER(1+$Q$170,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD147=0,0,CD147*$Q160*POWER(1+$Q$170,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE147=0,0,CE147*$Q160*POWER(1+$Q$170,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF147=0,0,CF147*$Q160*POWER(1+$Q$170,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG147=0,0,CG147*$Q160*POWER(1+$Q$170,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH147=0,0,CH147*$Q160*POWER(1+$Q$170,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI147=0,0,CI147*$Q160*POWER(1+$Q$170,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ147=0,0,CJ147*$Q160*POWER(1+$Q$170,INT((CJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK147=0,0,CK147*$Q160*POWER(1+$Q$170,INT((CK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL147=0,0,CL147*$Q160*POWER(1+$Q$170,INT((CL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM147=0,0,CM147*$Q160*POWER(1+$Q$170,INT((CM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN147=0,0,CN147*$Q160*POWER(1+$Q$170,INT((CN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO147=0,0,CO147*$Q160*POWER(1+$Q$170,INT((CO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP147=0,0,CP147*$Q160*POWER(1+$Q$170,INT((CP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ147=0,0,CQ147*$Q160*POWER(1+$Q$170,INT((CQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR147=0,0,CR147*$Q160*POWER(1+$Q$170,INT((CR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS147=0,0,CS147*$Q160*POWER(1+$Q$170,INT((CS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT147=0,0,CT147*$Q160*POWER(1+$Q$170,INT((CT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU147=0,0,CU147*$Q160*POWER(1+$Q$170,INT((CU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":165},null,null,null,null,null,{"$f":"IF($R165=\"^\",IF(COUNTIF(Lists!$13:$13,H165)=1,0,1),0)","v":0},{"$f":"H157","v":"Норматив расходов на организ-ю рабочего места"},{"$f":"Lists!CA23","v":"Сотрудники категории - 2"},null,null,null,"руб.",null,null,"M",{"$f":"MAIN!Q719","v":0},null,{"$f":"IF(G165<>0,1,IF(OR($Q165=\"\",$Q165=0),0,IF($R165=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H165))),$Q165)=1,0,1),0)))","v":0},null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA152=0,0,AA152*$Q165*POWER(1+$Q$170,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AB152=0,0,AB152*$Q165*POWER(1+$Q$170,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AC152=0,0,AC152*$Q165*POWER(1+$Q$170,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD152=0,0,AD152*$Q165*POWER(1+$Q$170,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE152=0,0,AE152*$Q165*POWER(1+$Q$170,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AF152=0,0,AF152*$Q165*POWER(1+$Q$170,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG152=0,0,AG152*$Q165*POWER(1+$Q$170,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH152=0,0,AH152*$Q165*POWER(1+$Q$170,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI152=0,0,AI152*$Q165*POWER(1+$Q$170,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ152=0,0,AJ152*$Q165*POWER(1+$Q$170,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK152=0,0,AK152*$Q165*POWER(1+$Q$170,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL152=0,0,AL152*$Q165*POWER(1+$Q$170,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM152=0,0,AM152*$Q165*POWER(1+$Q$170,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN152=0,0,AN152*$Q165*POWER(1+$Q$170,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO152=0,0,AO152*$Q165*POWER(1+$Q$170,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP152=0,0,AP152*$Q165*POWER(1+$Q$170,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ152=0,0,AQ152*$Q165*POWER(1+$Q$170,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR152=0,0,AR152*$Q165*POWER(1+$Q$170,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS152=0,0,AS152*$Q165*POWER(1+$Q$170,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT152=0,0,AT152*$Q165*POWER(1+$Q$170,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU152=0,0,AU152*$Q165*POWER(1+$Q$170,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV152=0,0,AV152*$Q165*POWER(1+$Q$170,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW152=0,0,AW152*$Q165*POWER(1+$Q$170,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX152=0,0,AX152*$Q165*POWER(1+$Q$170,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY152=0,0,AY152*$Q165*POWER(1+$Q$170,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ152=0,0,AZ152*$Q165*POWER(1+$Q$170,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA152=0,0,BA152*$Q165*POWER(1+$Q$170,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB152=0,0,BB152*$Q165*POWER(1+$Q$170,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC152=0,0,BC152*$Q165*POWER(1+$Q$170,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD152=0,0,BD152*$Q165*POWER(1+$Q$170,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE152=0,0,BE152*$Q165*POWER(1+$Q$170,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF152=0,0,BF152*$Q165*POWER(1+$Q$170,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG152=0,0,BG152*$Q165*POWER(1+$Q$170,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH152=0,0,BH152*$Q165*POWER(1+$Q$170,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI152=0,0,BI152*$Q165*POWER(1+$Q$170,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ152=0,0,BJ152*$Q165*POWER(1+$Q$170,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK152=0,0,BK152*$Q165*POWER(1+$Q$170,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL152=0,0,BL152*$Q165*POWER(1+$Q$170,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM152=0,0,BM152*$Q165*POWER(1+$Q$170,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN152=0,0,BN152*$Q165*POWER(1+$Q$170,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO152=0,0,BO152*$Q165*POWER(1+$Q$170,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP152=0,0,BP152*$Q165*POWER(1+$Q$170,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ152=0,0,BQ152*$Q165*POWER(1+$Q$170,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR152=0,0,BR152*$Q165*POWER(1+$Q$170,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS152=0,0,BS152*$Q165*POWER(1+$Q$170,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT152=0,0,BT152*$Q165*POWER(1+$Q$170,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU152=0,0,BU152*$Q165*POWER(1+$Q$170,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV152=0,0,BV152*$Q165*POWER(1+$Q$170,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW152=0,0,BW152*$Q165*POWER(1+$Q$170,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX152=0,0,BX152*$Q165*POWER(1+$Q$170,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY152=0,0,BY152*$Q165*POWER(1+$Q$170,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ152=0,0,BZ152*$Q165*POWER(1+$Q$170,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA152=0,0,CA152*$Q165*POWER(1+$Q$170,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB152=0,0,CB152*$Q165*POWER(1+$Q$170,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC152=0,0,CC152*$Q165*POWER(1+$Q$170,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD152=0,0,CD152*$Q165*POWER(1+$Q$170,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE152=0,0,CE152*$Q165*POWER(1+$Q$170,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF152=0,0,CF152*$Q165*POWER(1+$Q$170,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG152=0,0,CG152*$Q165*POWER(1+$Q$170,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH152=0,0,CH152*$Q165*POWER(1+$Q$170,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI152=0,0,CI152*$Q165*POWER(1+$Q$170,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ152=0,0,CJ152*$Q165*POWER(1+$Q$170,INT((CJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK152=0,0,CK152*$Q165*POWER(1+$Q$170,INT((CK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL152=0,0,CL152*$Q165*POWER(1+$Q$170,INT((CL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM152=0,0,CM152*$Q165*POWER(1+$Q$170,INT((CM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN152=0,0,CN152*$Q165*POWER(1+$Q$170,INT((CN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO152=0,0,CO152*$Q165*POWER(1+$Q$170,INT((CO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP152=0,0,CP152*$Q165*POWER(1+$Q$170,INT((CP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ152=0,0,CQ152*$Q165*POWER(1+$Q$170,INT((CQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR152=0,0,CR152*$Q165*POWER(1+$Q$170,INT((CR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS152=0,0,CS152*$Q165*POWER(1+$Q$170,INT((CS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT152=0,0,CT152*$Q165*POWER(1+$Q$170,INT((CT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU152=0,0,CU152*$Q165*POWER(1+$Q$170,INT((CU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":170},null,null,null,null,null,{"$f":"IF($R170=\"^\",IF(COUNTIF(Lists!$13:$13,H170)=1,0,1),0)","v":0},"Ежег. индексация оснащения раб./мест",null,null,null,null,"%г",null,null,"M",{"$f":"MAIN!Q724","v":0.04},null,{"$f":"IF(G170<>0,1,IF(OR($Q170=\"\",$Q170=0),0,IF($R170=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H170))),$Q170)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":171}]
[{"$f":"ROW()","v":176},null,null,null,null,null,{"$f":"IF($R176=\"^\",IF(COUNTIF(Lists!$13:$13,H176)=1,0,1),0)","v":0},{"$f":"H174","v":"Расходы на организацию рабочего места"},"Если аванс-доплата, то указываем % предоплаты и сроки:"]
[{"$f":"ROW()","v":181},null,null,null,null,null,{"$f":"IF($R181=\"^\",IF(COUNTIF(Lists!$13:$13,H181)=1,0,1),0)","v":0},{"$f":"H174","v":"Расходы на организацию рабочего места"},{"$f":"I176","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},"Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"M",{"$f":"MAIN!Q733","v":0},null,{"$f":"IF(G181<>0,1,IF(OR($Q181=\"\",$Q181=0),0,IF($R181=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H181))),$Q181)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":186},null,null,null,null,null,{"$f":"IF($R186=\"^\",IF(COUNTIF(Lists!$13:$13,H186)=1,0,1),0)","v":0},{"$f":"H172","v":"Расходы на организацию рабочего места"},null,null,null,{"$f":"K172","v":2},"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z186:$CV186)","v":1752404.2375771953},null,null,{"$f":"IF(AA$11=\"\",0,AA172)","v":122951.38888888889},{"$f":"IF(AB$11=\"\",0,AB172)","v":2656.2500000000005},12100.694444444443,0,0,18324.583333333336,7458.7499999999945,36400,0,30453.800000000032,12960.422222222196,0,0,4183.0879999999925,62215.134222222223,0,0,4833.7905777778069,22787.869866666701,0,0,75227.592220444407,33933.209856000001,0,0,3024.9032785920031,37307.140435968075,60498.065571840008,0,50295.552291453103,53014.230793693925,0,0,0,56548.512846606842,81752.992858237121,0,75781.469901635792,79478.126970007885,0,0,0,76890.467022147393,0,0,219088.90071592404,115314.73040585147,0,0,0,102065.80393368959,0,0,0,294856.76691954787,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,CN172)","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":187},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":192},null,null,null,null,null,{"$f":"IF($R192=\"^\",IF(COUNTIF(Lists!$13:$13,H192)=1,0,1),0)","v":0},{"$f":"H190","v":"Потребность в оргтехнике"},{"$f":"Lists!CA17","v":"Менеджеры по продажам"},null,null,null,"кол-во персонала",null,null,null,null,null,null,null,null,null,null,45.333333333333329,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA18-Z18>0,AA18-Z18,0))","v":0.11805555555555552},0.10625000000000001,0.48402777777777772,0,0,0.70479166666666671,0.28687499999999977,0,0,1.1262500000000011,0.47930555555555454,0,0,0.14874999999999972,2.212361111111111,0,0,0.16527777777777874,0.77916666666666767,0,0,2.4732638888888872,1.1156249999999996,0,0,9.5625000000000071E-2,1.1793750000000021,1.9124999999999996,0,1.5288194444444425,1.611458333333335,0,0,0,1.6527777777777786,2.3894444444444396,0,2.1297222222222274,2.2336111111111059,0,0,0,2.0777777777777793,0,0,5.6926388888888901,2.9962500000000034,0,0,0,2.5499999999999972,0,0,0,7.0833333333333286,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,IF(CM18-CL18>0,CM18-CL18,0))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":197},null,null,null,null,null,{"$f":"IF($R197=\"^\",IF(COUNTIF(Lists!$13:$13,H197)=1,0,1),0)","v":0},{"$f":"H190","v":"Потребность в оргтехнике"},{"$f":"Lists!CA22","v":"Сотрудники категории - 1"},null,null,null,"кол-во персонала",null,null,null,null,null,null,null,null,null,null,1,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA23-Z23>0,AA23-Z23,0))","v":0},0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,IF(CM23-CL23>0,CM23-CL23,0))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":202}]
[{"$f":"ROW()","v":203},null,null,null,null,null,{"$f":"IF($R203=\"^\",IF(COUNTIF(Lists!$13:$13,H203)=1,0,1),0)","v":0},"Норматив расходов на оргтехнику",null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z203:$CV203)","v":2274580.5471559074},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA204:AA214))","v":153541.66666666666},3187.5000000000005,14520.833333333332,0,0,22200.9375,9036.5624999999927,36750,0,37250.718750000036,15853.031249999967,0,0,5165.9015624999911,76832.535937499997,0,0,6026.8851562500349,28412.458593750034,0,0,94697.433017578063,42715.548544921869,0,0,3844.3993690429716,47414.25888486336,76887.987380859369,0,64536.074593286066,68024.511057788171,0,0,0,73257.165754541056,105908.93106227908,0,99116.945265894246,103951.91820569348,0,0,0,101534.43173579393,0,0,292090.33029630571,153738.12905268034,0,0,0,137383.00894069273,0,0,0,400700.44274368737,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,SUM(CM204:CM214))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":208},null,null,null,null,null,{"$f":"IF($R208=\"^\",IF(COUNTIF(Lists!$13:$13,H208)=1,0,1),0)","v":0},{"$f":"H203","v":"Норматив расходов на оргтехнику"},{"$f":"Lists!CA20","v":"Заместитель ГД"},null,null,null,"руб.",null,null,"M",{"$f":"MAIN!Q742","v":35000},null,{"$f":"IF(G208<>0,1,IF(OR($Q208=\"\",$Q208=0),0,IF($R208=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H208))),$Q208)=1,0,1),0)))","v":0},null,null,null,null,36750,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA195=0,0,AA195*$Q208*POWER(1+$Q$216,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AB195=0,0,AB195*$Q208*POWER(1+$Q$216,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AC195=0,0,AC195*$Q208*POWER(1+$Q$216,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD195=0,0,AD195*$Q208*POWER(1+$Q$216,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE195=0,0,AE195*$Q208*POWER(1+$Q$216,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AF195=0,0,AF195*$Q208*POWER(1+$Q$216,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG195=0,0,AG195*$Q208*POWER(1+$Q$216,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH195=0,0,AH195*$Q208*POWER(1+$Q$216,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":36750},{"$f":"IF(AI$11=\"\",0,IF(AI195=0,0,AI195*$Q208*POWER(1+$Q$216,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ195=0,0,AJ195*$Q208*POWER(1+$Q$216,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK195=0,0,AK195*$Q208*POWER(1+$Q$216,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL195=0,0,AL195*$Q208*POWER(1+$Q$216,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM195=0,0,AM195*$Q208*POWER(1+$Q$216,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN195=0,0,AN195*$Q208*POWER(1+$Q$216,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO195=0,0,AO195*$Q208*POWER(1+$Q$216,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP195=0,0,AP195*$Q208*POWER(1+$Q$216,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ195=0,0,AQ195*$Q208*POWER(1+$Q$216,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR195=0,0,AR195*$Q208*POWER(1+$Q$216,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS195=0,0,AS195*$Q208*POWER(1+$Q$216,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT195=0,0,AT195*$Q208*POWER(1+$Q$216,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU195=0,0,AU195*$Q208*POWER(1+$Q$216,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV195=0,0,AV195*$Q208*POWER(1+$Q$216,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW195=0,0,AW195*$Q208*POWER(1+$Q$216,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX195=0,0,AX195*$Q208*POWER(1+$Q$216,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY195=0,0,AY195*$Q208*POWER(1+$Q$216,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ195=0,0,AZ195*$Q208*POWER(1+$Q$216,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA195=0,0,BA195*$Q208*POWER(1+$Q$216,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB195=0,0,BB195*$Q208*POWER(1+$Q$216,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC195=0,0,BC195*$Q208*POWER(1+$Q$216,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD195=0,0,BD195*$Q208*POWER(1+$Q$216,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE195=0,0,BE195*$Q208*POWER(1+$Q$216,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF195=0,0,BF195*$Q208*POWER(1+$Q$216,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG195=0,0,BG195*$Q208*POWER(1+$Q$216,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH195=0,0,BH195*$Q208*POWER(1+$Q$216,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI195=0,0,BI195*$Q208*POWER(1+$Q$216,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ195=0,0,BJ195*$Q208*POWER(1+$Q$216,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK195=0,0,BK195*$Q208*POWER(1+$Q$216,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL195=0,0,BL195*$Q208*POWER(1+$Q$216,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM195=0,0,BM195*$Q208*POWER(1+$Q$216,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN195=0,0,BN195*$Q208*POWER(1+$Q$216,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO195=0,0,BO195*$Q208*POWER(1+$Q$216,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP195=0,0,BP195*$Q208*POWER(1+$Q$216,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ195=0,0,BQ195*$Q208*POWER(1+$Q$216,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR195=0,0,BR195*$Q208*POWER(1+$Q$216,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS195=0,0,BS195*$Q208*POWER(1+$Q$216,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT195=0,0,BT195*$Q208*POWER(1+$Q$216,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU195=0,0,BU195*$Q208*POWER(1+$Q$216,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV195=0,0,BV195*$Q208*POWER(1+$Q$216,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW195=0,0,BW195*$Q208*POWER(1+$Q$216,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX195=0,0,BX195*$Q208*POWER(1+$Q$216,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY195=0,0,BY195*$Q208*POWER(1+$Q$216,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ195=0,0,BZ195*$Q208*POWER(1+$Q$216,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA195=0,0,CA195*$Q208*POWER(1+$Q$216,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB195=0,0,CB195*$Q208*POWER(1+$Q$216,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC195=0,0,CC195*$Q208*POWER(1+$Q$216,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD195=0,0,CD195*$Q208*POWER(1+$Q$216,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE195=0,0,CE195*$Q208*POWER(1+$Q$216,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF195=0,0,CF195*$Q208*POWER(1+$Q$216,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG195=0,0,CG195*$Q208*POWER(1+$Q$216,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH195=0,0,CH195*$Q208*POWER(1+$Q$216,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI195=0,0,CI195*$Q208*POWER(1+$Q$216,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ195=0,0,CJ195*$Q208*POWER(1+$Q$216,INT((CJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK195=0,0,CK195*$Q208*POWER(1+$Q$216,INT((CK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL195=0,0,CL195*$Q208*POWER(1+$Q$216,INT((CL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM195=0,0,CM195*$Q208*POWER(1+$Q$216,INT((CM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN195=0,0,CN195*$Q208*POWER(1+$Q$216,INT((CN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO195=0,0,CO195*$Q208*POWER(1+$Q$216,INT((CO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP195=0,0,CP195*$Q208*POWER(1+$Q$216,INT((CP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ195=0,0,CQ195*$Q208*POWER(1+$Q$216,INT((CQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR195=0,0,CR195*$Q208*POWER(1+$Q$216,INT((CR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS195=0,0,CS195*$Q208*POWER(1+$Q$216,INT((CS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT195=0,0,CT195*$Q208*POWER(1+$Q$216,INT((CT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU195=0,0,CU195*$Q208*POWER(1+$Q$216,INT((CU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":213},null,null,null,null,null,{"$f":"IF($R213=\"^\",IF(COUNTIF(Lists!$13:$13,H213)=1,0,1),0)","v":0},{"$f":"H203","v":"Норматив расходов на оргтехнику"},{"$f":"Lists!CA25","v":"Прочие сотрудники"},null,null,null,"руб.",null,null,"M",{"$f":"MAIN!Q747","v":0},null,{"$f":"IF(G213<>0,1,IF(OR($Q213=\"\",$Q213=0),0,IF($R213=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H213))),$Q213)=1,0,1),0)))","v":0},null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA200=0,0,AA200*$Q213*POWER(1+$Q$216,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AB200=0,0,AB200*$Q213*POWER(1+$Q$216,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AC200=0,0,AC200*$Q213*POWER(1+$Q$216,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD200=0,0,AD200*$Q213*POWER(1+$Q$216,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE200=0,0,AE200*$Q213*POWER(1+$Q$216,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AF200=0,0,AF200*$Q213*POWER(1+$Q$216,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG200=0,0,AG200*$Q213*POWER(1+$Q$216,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH200=0,0,AH200*$Q213*POWER(1+$Q$216,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI200=0,0,AI200*$Q213*POWER(1+$Q$216,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ200=0,0,AJ200*$Q213*POWER(1+$Q$216,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK200=0,0,AK200*$Q213*POWER(1+$Q$216,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL200=0,0,AL200*$Q213*POWER(1+$Q$216,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM200=0,0,AM200*$Q213*POWER(1+$Q$216,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN200=0,0,AN200*$Q213*POWER(1+$Q$216,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO200=0,0,AO200*$Q213*POWER(1+$Q$216,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP200=0,0,AP200*$Q213*POWER(1+$Q$216,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ200=0,0,AQ200*$Q213*POWER(1+$Q$216,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR200=0,0,AR200*$Q213*POWER(1+$Q$216,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS200=0,0,AS200*$Q213*POWER(1+$Q$216,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT200=0,0,AT200*$Q213*POWER(1+$Q$216,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU200=0,0,AU200*$Q213*POWER(1+$Q$216,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV200=0,0,AV200*$Q213*POWER(1+$Q$216,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW200=0,0,AW200*$Q213*POWER(1+$Q$216,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX200=0,0,AX200*$Q213*POWER(1+$Q$216,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY200=0,0,AY200*$Q213*POWER(1+$Q$216,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ200=0,0,AZ200*$Q213*POWER(1+$Q$216,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA200=0,0,BA200*$Q213*POWER(1+$Q$216,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB200=0,0,BB200*$Q213*POWER(1+$Q$216,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC200=0,0,BC200*$Q213*POWER(1+$Q$216,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD200=0,0,BD200*$Q213*POWER(1+$Q$216,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE200=0,0,BE200*$Q213*POWER(1+$Q$216,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF200=0,0,BF200*$Q213*POWER(1+$Q$216,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG200=0,0,BG200*$Q213*POWER(1+$Q$216,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH200=0,0,BH200*$Q213*POWER(1+$Q$216,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI200=0,0,BI200*$Q213*POWER(1+$Q$216,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ200=0,0,BJ200*$Q213*POWER(1+$Q$216,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK200=0,0,BK200*$Q213*POWER(1+$Q$216,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL200=0,0,BL200*$Q213*POWER(1+$Q$216,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM200=0,0,BM200*$Q213*POWER(1+$Q$216,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN200=0,0,BN200*$Q213*POWER(1+$Q$216,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO200=0,0,BO200*$Q213*POWER(1+$Q$216,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP200=0,0,BP200*$Q213*POWER(1+$Q$216,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ200=0,0,BQ200*$Q213*POWER(1+$Q$216,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR200=0,0,BR200*$Q213*POWER(1+$Q$216,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS200=0,0,BS200*$Q213*POWER(1+$Q$216,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT200=0,0,BT200*$Q213*POWER(1+$Q$216,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU200=0,0,BU200*$Q213*POWER(1+$Q$216,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV200=0,0,BV200*$Q213*POWER(1+$Q$216,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW200=0,0,BW200*$Q213*POWER(1+$Q$216,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX200=0,0,BX200*$Q213*POWER(1+$Q$216,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY200=0,0,BY200*$Q213*POWER(1+$Q$216,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ200=0,0,BZ200*$Q213*POWER(1+$Q$216,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA200=0,0,CA200*$Q213*POWER(1+$Q$216,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB200=0,0,CB200*$Q213*POWER(1+$Q$216,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC200=0,0,CC200*$Q213*POWER(1+$Q$216,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD200=0,0,CD200*$Q213*POWER(1+$Q$216,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE200=0,0,CE200*$Q213*POWER(1+$Q$216,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF200=0,0,CF200*$Q213*POWER(1+$Q$216,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG200=0,0,CG200*$Q213*POWER(1+$Q$216,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH200=0,0,CH200*$Q213*POWER(1+$Q$216,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI200=0,0,CI200*$Q213*POWER(1+$Q$216,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ200=0,0,CJ200*$Q213*POWER(1+$Q$216,INT((CJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK200=0,0,CK200*$Q213*POWER(1+$Q$216,INT((CK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL200=0,0,CL200*$Q213*POWER(1+$Q$216,INT((CL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM200=0,0,CM200*$Q213*POWER(1+$Q$216,INT((CM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN200=0,0,CN200*$Q213*POWER(1+$Q$216,INT((CN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO200=0,0,CO200*$Q213*POWER(1+$Q$216,INT((CO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP200=0,0,CP200*$Q213*POWER(1+$Q$216,INT((CP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ200=0,0,CQ200*$Q213*POWER(1+$Q$216,INT((CQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR200=0,0,CR200*$Q213*POWER(1+$Q$216,INT((CR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS200=0,0,CS200*$Q213*POWER(1+$Q$216,INT((CS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT200=0,0,CT200*$Q213*POWER(1+$Q$216,INT((CT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU200=0,0,CU200*$Q213*POWER(1+$Q$216,INT((CU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":218},null,null,null,null,null,{"$f":"IF($R218=\"^\",IF(COUNTIF(Lists!$13:$13,H218)=1,0,1),0)","v":0},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$K218)=0,$K218=0,$K218=\"\"),\"\",INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$K218)))","v":"Расходы на оргтехнику"},null,null,{"$f":"MAX(K$15:K217)+1","v":3},{"$f":"K218","v":3},"руб.",null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z218:$CV218)","v":2274580.5471559074},null,null,{"$f":"IF(AA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&AA$11,BDCRM!$BO:$BO,\"<=\"&AA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&AA$11,BDCRM!$BY:$BY,\"<=\"&AA$12),AA203)))","v":153541.66666666666},{"$f":"IF(AB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&AB$11,BDCRM!$BO:$BO,\"<=\"&AB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&AB$11,BDCRM!$BY:$BY,\"<=\"&AB$12),AB203)))","v":3187.5000000000005},{"$f":"IF(AC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&AC$11,BDCRM!$BO:$BO,\"<=\"&AC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&AC$11,BDCRM!$BY:$BY,\"<=\"&AC$12),AC203)))","v":14520.833333333332},{"$f":"IF(AD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&AD$11,BDCRM!$BO:$BO,\"<=\"&AD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&AD$11,BDCRM!$BY:$BY,\"<=\"&AD$12),AD203)))","v":0},{"$f":"IF(AE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&AE$11,BDCRM!$BO:$BO,\"<=\"&AE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&AE$11,BDCRM!$BY:$BY,\"<=\"&AE$12),AE203)))","v":0},{"$f":"IF(AF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&AF$11,BDCRM!$BO:$BO,\"<=\"&AF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&AF$11,BDCRM!$BY:$BY,\"<=\"&AF$12),AF203)))","v":22200.9375},{"$f":"IF(AG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&AG$11,BDCRM!$BO:$BO,\"<=\"&AG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&AG$11,BDCRM!$BY:$BY,\"<=\"&AG$12),AG203)))","v":9036.5624999999927},{"$f":"IF(AH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&AH$11,BDCRM!$BO:$BO,\"<=\"&AH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&AH$11,BDCRM!$BY:$BY,\"<=\"&AH$12),AH203)))","v":36750},{"$f":"IF(AI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&AI$11,BDCRM!$BO:$BO,\"<=\"&AI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&AI$11,BDCRM!$BY:$BY,\"<=\"&AI$12),AI203)))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&AJ$11,BDCRM!$BO:$BO,\"<=\"&AJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&AJ$11,BDCRM!$BY:$BY,\"<=\"&AJ$12),AJ203)))","v":37250.718750000036},{"$f":"IF(AK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&AK$11,BDCRM!$BO:$BO,\"<=\"&AK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&AK$11,BDCRM!$BY:$BY,\"<=\"&AK$12),AK203)))","v":15853.031249999967},{"$f":"IF(AL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&AL$11,BDCRM!$BO:$BO,\"<=\"&AL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&AL$11,BDCRM!$BY:$BY,\"<=\"&AL$12),AL203)))","v":0},{"$f":"IF(AM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&AM$11,BDCRM!$BO:$BO,\"<=\"&AM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&AM$11,BDCRM!$BY:$BY,\"<=\"&AM$12),AM203)))","v":0},{"$f":"IF(AN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&AN$11,BDCRM!$BO:$BO,\"<=\"&AN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&AN$11,BDCRM!$BY:$BY,\"<=\"&AN$12),AN203)))","v":5165.9015624999911},{"$f":"IF(AO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&AO$11,BDCRM!$BO:$BO,\"<=\"&AO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&AO$11,BDCRM!$BY:$BY,\"<=\"&AO$12),AO203)))","v":76832.535937499997},{"$f":"IF(AP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&AP$11,BDCRM!$BO:$BO,\"<=\"&AP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&AP$11,BDCRM!$BY:$BY,\"<=\"&AP$12),AP203)))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&AQ$11,BDCRM!$BO:$BO,\"<=\"&AQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&AQ$11,BDCRM!$BY:$BY,\"<=\"&AQ$12),AQ203)))","v":0},{"$f":"IF(AR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&AR$11,BDCRM!$BO:$BO,\"<=\"&AR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&AR$11,BDCRM!$BY:$BY,\"<=\"&AR$12),AR203)))","v":6026.8851562500349},{"$f":"IF(AS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&AS$11,BDCRM!$BO:$BO,\"<=\"&AS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&AS$11,BDCRM!$BY:$BY,\"<=\"&AS$12),AS203)))","v":28412.458593750034},{"$f":"IF(AT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&AT$11,BDCRM!$BO:$BO,\"<=\"&AT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&AT$11,BDCRM!$BY:$BY,\"<=\"&AT$12),AT203)))","v":0},{"$f":"IF(AU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&AU$11,BDCRM!$BO:$BO,\"<=\"&AU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&AU$11,BDCRM!$BY:$BY,\"<=\"&AU$12),AU203)))","v":0},{"$f":"IF(AV$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AV$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&AV$11,BDCRM!$BO:$BO,\"<=\"&AV$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&AV$11,BDCRM!$BY:$BY,\"<=\"&AV$12),AV203)))","v":94697.433017578063},{"$f":"IF(AW$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AW$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&AW$11,BDCRM!$BO:$BO,\"<=\"&AW$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&AW$11,BDCRM!$BY:$BY,\"<=\"&AW$12),AW203)))","v":42715.548544921869},{"$f":"IF(AX$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AX$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&AX$11,BDCRM!$BO:$BO,\"<=\"&AX$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&AX$11,BDCRM!$BY:$BY,\"<=\"&AX$12),AX203)))","v":0},{"$f":"IF(AY$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AY$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&AY$11,BDCRM!$BO:$BO,\"<=\"&AY$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&AY$11,BDCRM!$BY:$BY,\"<=\"&AY$12),AY203)))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AZ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&AZ$11,BDCRM!$BO:$BO,\"<=\"&AZ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&AZ$11,BDCRM!$BY:$BY,\"<=\"&AZ$12),AZ203)))","v":3844.3993690429716},{"$f":"IF(BA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&BA$11,BDCRM!$BO:$BO,\"<=\"&BA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&BA$11,BDCRM!$BY:$BY,\"<=\"&BA$12),BA203)))","v":47414.25888486336},{"$f":"IF(BB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&BB$11,BDCRM!$BO:$BO,\"<=\"&BB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&BB$11,BDCRM!$BY:$BY,\"<=\"&BB$12),BB203)))","v":76887.987380859369},{"$f":"IF(BC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&BC$11,BDCRM!$BO:$BO,\"<=\"&BC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&BC$11,BDCRM!$BY:$BY,\"<=\"&BC$12),BC203)))","v":0},{"$f":"IF(BD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&BD$11,BDCRM!$BO:$BO,\"<=\"&BD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&BD$11,BDCRM!$BY:$BY,\"<=\"&BD$12),BD203)))","v":64536.074593286066},{"$f":"IF(BE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&BE$11,BDCRM!$BO:$BO,\"<=\"&BE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&BE$11,BDCRM!$BY:$BY,\"<=\"&BE$12),BE203)))","v":68024.511057788171},{"$f":"IF(BF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&BF$11,BDCRM!$BO:$BO,\"<=\"&BF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&BF$11,BDCRM!$BY:$BY,\"<=\"&BF$12),BF203)))","v":0},{"$f":"IF(BG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&BG$11,BDCRM!$BO:$BO,\"<=\"&BG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&BG$11,BDCRM!$BY:$BY,\"<=\"&BG$12),BG203)))","v":0},{"$f":"IF(BH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&BH$11,BDCRM!$BO:$BO,\"<=\"&BH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&BH$11,BDCRM!$BY:$BY,\"<=\"&BH$12),BH203)))","v":0},{"$f":"IF(BI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&BI$11,BDCRM!$BO:$BO,\"<=\"&BI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&BI$11,BDCRM!$BY:$BY,\"<=\"&BI$12),BI203)))","v":73257.165754541056},{"$f":"IF(BJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&BJ$11,BDCRM!$BO:$BO,\"<=\"&BJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&BJ$11,BDCRM!$BY:$BY,\"<=\"&BJ$12),BJ203)))","v":105908.93106227908},{"$f":"IF(BK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&BK$11,BDCRM!$BO:$BO,\"<=\"&BK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&BK$11,BDCRM!$BY:$BY,\"<=\"&BK$12),BK203)))","v":0},{"$f":"IF(BL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&BL$11,BDCRM!$BO:$BO,\"<=\"&BL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&BL$11,BDCRM!$BY:$BY,\"<=\"&BL$12),BL203)))","v":99116.945265894246},{"$f":"IF(BM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&BM$11,BDCRM!$BO:$BO,\"<=\"&BM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&BM$11,BDCRM!$BY:$BY,\"<=\"&BM$12),BM203)))","v":103951.91820569348},{"$f":"IF(BN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&BN$11,BDCRM!$BO:$BO,\"<=\"&BN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&BN$11,BDCRM!$BY:$BY,\"<=\"&BN$12),BN203)))","v":0},{"$f":"IF(BO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&BO$11,BDCRM!$BO:$BO,\"<=\"&BO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&BO$11,BDCRM!$BY:$BY,\"<=\"&BO$12),BO203)))","v":0},{"$f":"IF(BP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&BP$11,BDCRM!$BO:$BO,\"<=\"&BP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&BP$11,BDCRM!$BY:$BY,\"<=\"&BP$12),BP203)))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&BQ$11,BDCRM!$BO:$BO,\"<=\"&BQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&BQ$11,BDCRM!$BY:$BY,\"<=\"&BQ$12),BQ203)))","v":101534.43173579393},{"$f":"IF(BR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&BR$11,BDCRM!$BO:$BO,\"<=\"&BR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&BR$11,BDCRM!$BY:$BY,\"<=\"&BR$12),BR203)))","v":0},{"$f":"IF(BS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&BS$11,BDCRM!$BO:$BO,\"<=\"&BS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&BS$11,BDCRM!$BY:$BY,\"<=\"&BS$12),BS203)))","v":0},{"$f":"IF(BT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&BT$11,BDCRM!$BO:$BO,\"<=\"&BT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&BT$11,BDCRM!$BY:$BY,\"<=\"&BT$12),BT203)))","v":292090.33029630571},{"$f":"IF(BU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&BU$11,BDCRM!$BO:$BO,\"<=\"&BU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&BU$11,BDCRM!$BY:$BY,\"<=\"&BU$12),BU203)))","v":153738.12905268034},{"$f":"IF(BV$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BV$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&BV$11,BDCRM!$BO:$BO,\"<=\"&BV$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&BV$11,BDCRM!$BY:$BY,\"<=\"&BV$12),BV203)))","v":0},{"$f":"IF(BW$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BW$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&BW$11,BDCRM!$BO:$BO,\"<=\"&BW$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&BW$11,BDCRM!$BY:$BY,\"<=\"&BW$12),BW203)))","v":0},{"$f":"IF(BX$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BX$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&BX$11,BDCRM!$BO:$BO,\"<=\"&BX$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&BX$11,BDCRM!$BY:$BY,\"<=\"&BX$12),BX203)))","v":0},{"$f":"IF(BY$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BY$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&BY$11,BDCRM!$BO:$BO,\"<=\"&BY$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&BY$11,BDCRM!$BY:$BY,\"<=\"&BY$12),BY203)))","v":137383.00894069273},{"$f":"IF(BZ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BZ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&BZ$11,BDCRM!$BO:$BO,\"<=\"&BZ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&BZ$11,BDCRM!$BY:$BY,\"<=\"&BZ$12),BZ203)))","v":0},{"$f":"IF(CA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&CA$11,BDCRM!$BO:$BO,\"<=\"&CA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&CA$11,BDCRM!$BY:$BY,\"<=\"&CA$12),CA203)))","v":0},{"$f":"IF(CB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&CB$11,BDCRM!$BO:$BO,\"<=\"&CB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&CB$11,BDCRM!$BY:$BY,\"<=\"&CB$12),CB203)))","v":0},{"$f":"IF(CC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&CC$11,BDCRM!$BO:$BO,\"<=\"&CC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&CC$11,BDCRM!$BY:$BY,\"<=\"&CC$12),CC203)))","v":400700.44274368737},{"$f":"IF(CD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&CD$11,BDCRM!$BO:$BO,\"<=\"&CD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&CD$11,BDCRM!$BY:$BY,\"<=\"&CD$12),CD203)))","v":0},{"$f":"IF(CE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&CE$11,BDCRM!$BO:$BO,\"<=\"&CE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&CE$11,BDCRM!$BY:$BY,\"<=\"&CE$12),CE203)))","v":0},{"$f":"IF(CF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&CF$11,BDCRM!$BO:$BO,\"<=\"&CF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&CF$11,BDCRM!$BY:$BY,\"<=\"&CF$12),CF203)))","v":0},{"$f":"IF(CG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&CG$11,BDCRM!$BO:$BO,\"<=\"&CG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&CG$11,BDCRM!$BY:$BY,\"<=\"&CG$12),CG203)))","v":0},{"$f":"IF(CH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&CH$11,BDCRM!$BO:$BO,\"<=\"&CH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&CH$11,BDCRM!$BY:$BY,\"<=\"&CH$12),CH203)))","v":0},{"$f":"IF(CI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&CI$11,BDCRM!$BO:$BO,\"<=\"&CI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&CI$11,BDCRM!$BY:$BY,\"<=\"&CI$12),CI203)))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&CJ$11,BDCRM!$BO:$BO,\"<=\"&CJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&CJ$11,BDCRM!$BY:$BY,\"<=\"&CJ$12),CJ203)))","v":0},{"$f":"IF(CK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&CK$11,BDCRM!$BO:$BO,\"<=\"&CK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&CK$11,BDCRM!$BY:$BY,\"<=\"&CK$12),CK203)))","v":0},{"$f":"IF(CL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&CL$11,BDCRM!$BO:$BO,\"<=\"&CL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&CL$11,BDCRM!$BY:$BY,\"<=\"&CL$12),CL203)))","v":0},{"$f":"IF(CM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&CM$11,BDCRM!$BO:$BO,\"<=\"&CM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&CM$11,BDCRM!$BY:$BY,\"<=\"&CM$12),CM203)))","v":0},{"$f":"IF(CN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&CN$11,BDCRM!$BO:$BO,\"<=\"&CN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&CN$11,BDCRM!$BY:$BY,\"<=\"&CN$12),CN203)))","v":0},{"$f":"IF(CO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&CO$11,BDCRM!$BO:$BO,\"<=\"&CO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&CO$11,BDCRM!$BY:$BY,\"<=\"&CO$12),CO203)))","v":0},{"$f":"IF(CP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&CP$11,BDCRM!$BO:$BO,\"<=\"&CP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&CP$11,BDCRM!$BY:$BY,\"<=\"&CP$12),CP203)))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&CQ$11,BDCRM!$BO:$BO,\"<=\"&CQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&CQ$11,BDCRM!$BY:$BY,\"<=\"&CQ$12),CQ203)))","v":0},{"$f":"IF(CR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&CR$11,BDCRM!$BO:$BO,\"<=\"&CR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&CR$11,BDCRM!$BY:$BY,\"<=\"&CR$12),CR203)))","v":0},{"$f":"IF(CS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&CS$11,BDCRM!$BO:$BO,\"<=\"&CS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&CS$11,BDCRM!$BY:$BY,\"<=\"&CS$12),CS203)))","v":0},{"$f":"IF(CT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&CT$11,BDCRM!$BO:$BO,\"<=\"&CT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&CT$11,BDCRM!$BY:$BY,\"<=\"&CT$12),CT203)))","v":0},{"$f":"IF(CU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BO:$BO,\">=\"&CU$11,BDCRM!$BO:$BO,\"<=\"&CU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H218,BDCRM!$BM:$BM,$Q218,BDCRM!$BY:$BY,\">=\"&CU$11,BDCRM!$BY:$BY,\"<=\"&CU$12),CU203)))","v":0}]
[{"$f":"ROW()","v":219}]
[{"$f":"ROW()","v":224},null,null,null,null,null,{"$f":"IF($R224=\"^\",IF(COUNTIF(Lists!$13:$13,H224)=1,0,1),0)","v":0},{"$f":"H220","v":"Расходы на оргтехнику"},{"$f":"I222","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},"Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"M",{"$f":"MAIN!Q758","v":0},null,{"$f":"IF(G224<>0,1,IF(OR($Q224=\"\",$Q224=0),0,IF($R224=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H224))),$Q224)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":229},null,null,null,null,null,{"$f":"IF($R229=\"^\",IF(COUNTIF(Lists!$13:$13,H229)=1,0,1),0)","v":0},{"$f":"H220","v":"Расходы на оргтехнику"},"Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"]
[{"$f":"ROW()","v":234},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":235}]
[{"$f":"ROW()","v":240},null,null,null,null,null,{"$f":"IF($R240=\"^\",IF(COUNTIF(Lists!$13:$13,H240)=1,0,1),0)","v":0},{"$f":"H236","v":"Потребность в канцелярских товарах"},{"$f":"Lists!CA19","v":"Генеральный директор"},null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,15,null,null,{"$f":"IF(AA$11=\"\",0,AA20)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,CM20)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":245},null,null,null,null,null,{"$f":"IF($R245=\"^\",IF(COUNTIF(Lists!$13:$13,H245)=1,0,1),0)","v":0},{"$f":"H236","v":"Потребность в канцелярских товарах"},{"$f":"Lists!CA24","v":"Сотрудники категории - 3"},null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,AA25)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,CM25)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":250},null,null,null,null,null,{"$f":"IF($R250=\"^\",IF(COUNTIF(Lists!$13:$13,H250)=1,0,1),0)","v":0},{"$f":"H249","v":"Норматив расходов на канцтовары"},{"$f":"Lists!CA16","v":"Сотрудники маркетинга"},null,null,null,"руб./мес. / руб.",null,null,"M",{"$f":"MAIN!Q764","v":500},null,{"$f":"IF(G250<>0,1,IF(OR($Q250=\"\",$Q250=0),0,IF($R250=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H250))),$Q250)=1,0,1),0)))","v":0},null,null,null,null,258942.76305872813,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA237=0,0,AA237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3000},{"$f":"IF(AB$11=\"\",0,IF(AB237=0,0,AB237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3000},{"$f":"IF(AC$11=\"\",0,IF(AC237=0,0,AC237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3000},{"$f":"IF(AD$11=\"\",0,IF(AD237=0,0,AD237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3000},{"$f":"IF(AE$11=\"\",0,IF(AE237=0,0,AE237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3150},{"$f":"IF(AF$11=\"\",0,IF(AF237=0,0,AF237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3150},{"$f":"IF(AG$11=\"\",0,IF(AG237=0,0,AG237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3150},{"$f":"IF(AH$11=\"\",0,IF(AH237=0,0,AH237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3150},{"$f":"IF(AI$11=\"\",0,IF(AI237=0,0,AI237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3307.5},{"$f":"IF(AJ$11=\"\",0,IF(AJ237=0,0,AJ237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3307.5},{"$f":"IF(AK$11=\"\",0,IF(AK237=0,0,AK237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3307.5},{"$f":"IF(AL$11=\"\",0,IF(AL237=0,0,AL237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3307.5},{"$f":"IF(AM$11=\"\",0,IF(AM237=0,0,AM237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3472.8750000000005},{"$f":"IF(AN$11=\"\",0,IF(AN237=0,0,AN237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3472.8750000000005},{"$f":"IF(AO$11=\"\",0,IF(AO237=0,0,AO237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3472.8750000000005},{"$f":"IF(AP$11=\"\",0,IF(AP237=0,0,AP237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3472.8750000000005},{"$f":"IF(AQ$11=\"\",0,IF(AQ237=0,0,AQ237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3646.5187500000002},{"$f":"IF(AR$11=\"\",0,IF(AR237=0,0,AR237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3646.5187500000002},{"$f":"IF(AS$11=\"\",0,IF(AS237=0,0,AS237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3646.5187500000002},{"$f":"IF(AT$11=\"\",0,IF(AT237=0,0,AT237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3646.5187500000002},{"$f":"IF(AU$11=\"\",0,IF(AU237=0,0,AU237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3828.8446875000004},{"$f":"IF(AV$11=\"\",0,IF(AV237=0,0,AV237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3828.8446875000004},{"$f":"IF(AW$11=\"\",0,IF(AW237=0,0,AW237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3828.8446875000004},{"$f":"IF(AX$11=\"\",0,IF(AX237=0,0,AX237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3828.8446875000004},{"$f":"IF(AY$11=\"\",0,IF(AY237=0,0,AY237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4020.2869218749997},{"$f":"IF(AZ$11=\"\",0,IF(AZ237=0,0,AZ237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4020.2869218749997},{"$f":"IF(BA$11=\"\",0,IF(BA237=0,0,BA237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4020.2869218749997},{"$f":"IF(BB$11=\"\",0,IF(BB237=0,0,BB237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4020.2869218749997},{"$f":"IF(BC$11=\"\",0,IF(BC237=0,0,BC237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4221.3012679687508},{"$f":"IF(BD$11=\"\",0,IF(BD237=0,0,BD237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4221.3012679687508},{"$f":"IF(BE$11=\"\",0,IF(BE237=0,0,BE237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4221.3012679687508},{"$f":"IF(BF$11=\"\",0,IF(BF237=0,0,BF237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4221.3012679687508},{"$f":"IF(BG$11=\"\",0,IF(BG237=0,0,BG237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4432.3663313671877},{"$f":"IF(BH$11=\"\",0,IF(BH237=0,0,BH237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4432.3663313671877},{"$f":"IF(BI$11=\"\",0,IF(BI237=0,0,BI237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4432.3663313671877},{"$f":"IF(BJ$11=\"\",0,IF(BJ237=0,0,BJ237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4432.3663313671877},{"$f":"IF(BK$11=\"\",0,IF(BK237=0,0,BK237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4653.9846479355474},{"$f":"IF(BL$11=\"\",0,IF(BL237=0,0,BL237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4653.9846479355474},{"$f":"IF(BM$11=\"\",0,IF(BM237=0,0,BM237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4653.9846479355474},{"$f":"IF(BN$11=\"\",0,IF(BN237=0,0,BN237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4653.9846479355474},{"$f":"IF(BO$11=\"\",0,IF(BO237=0,0,BO237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4886.6838803323244},{"$f":"IF(BP$11=\"\",0,IF(BP237=0,0,BP237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4886.6838803323244},{"$f":"IF(BQ$11=\"\",0,IF(BQ237=0,0,BQ237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4886.6838803323244},{"$f":"IF(BR$11=\"\",0,IF(BR237=0,0,BR237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4886.6838803323244},{"$f":"IF(BS$11=\"\",0,IF(BS237=0,0,BS237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5131.0180743489409},{"$f":"IF(BT$11=\"\",0,IF(BT237=0,0,BT237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5131.0180743489409},{"$f":"IF(BU$11=\"\",0,IF(BU237=0,0,BU237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5131.0180743489409},{"$f":"IF(BV$11=\"\",0,IF(BV237=0,0,BV237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5131.0180743489409},{"$f":"IF(BW$11=\"\",0,IF(BW237=0,0,BW237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5387.5689780663879},{"$f":"IF(BX$11=\"\",0,IF(BX237=0,0,BX237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5387.5689780663879},{"$f":"IF(BY$11=\"\",0,IF(BY237=0,0,BY237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5387.5689780663879},{"$f":"IF(BZ$11=\"\",0,IF(BZ237=0,0,BZ237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5387.5689780663879},{"$f":"IF(CA$11=\"\",0,IF(CA237=0,0,CA237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5656.9474269697084},{"$f":"IF(CB$11=\"\",0,IF(CB237=0,0,CB237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5656.9474269697084},{"$f":"IF(CC$11=\"\",0,IF(CC237=0,0,CC237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5656.9474269697084},{"$f":"IF(CD$11=\"\",0,IF(CD237=0,0,CD237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5656.9474269697084},{"$f":"IF(CE$11=\"\",0,IF(CE237=0,0,CE237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5939.7947983181921},{"$f":"IF(CF$11=\"\",0,IF(CF237=0,0,CF237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5939.7947983181921},{"$f":"IF(CG$11=\"\",0,IF(CG237=0,0,CG237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5939.7947983181921},{"$f":"IF(CH$11=\"\",0,IF(CH237=0,0,CH237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5939.7947983181921},{"$f":"IF(CI$11=\"\",0,IF(CI237=0,0,CI237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ237=0,0,CJ237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK237=0,0,CK237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL237=0,0,CL237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM237=0,0,CM237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN237=0,0,CN237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO237=0,0,CO237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP237=0,0,CP237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ237=0,0,CQ237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR237=0,0,CR237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS237=0,0,CS237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT237=0,0,CT237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU237=0,0,CU237*$Q250*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":251},null,null,null,null,null,{"$f":"IF($R251=\"^\",IF(COUNTIF(Lists!$13:$13,H251)=1,0,1),0)","v":0},{"$f":"H249","v":"Норматив расходов на канцтовары"},{"$f":"Lists!CA17","v":"Менеджеры по продажам"},null,null,null,"руб./мес. / руб.",null,null,"M",{"$f":"MAIN!Q765","v":500},null,{"$f":"IF(G251<>0,1,IF(OR($Q251=\"\",$Q251=0),0,IF($R251=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H251))),$Q251)=1,0,1),0)))","v":0},null,null,null,null,2771884.2296786681,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA238=0,0,AA238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":177.08333333333331},{"$f":"IF(AB$11=\"\",0,IF(AB238=0,0,AB238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":336.45833333333331},{"$f":"IF(AC$11=\"\",0,IF(AC238=0,0,AC238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1062.4999999999998},{"$f":"IF(AD$11=\"\",0,IF(AD238=0,0,AD238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1062.4999999999998},{"$f":"IF(AE$11=\"\",0,IF(AE238=0,0,AE238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1115.6249999999998},{"$f":"IF(AF$11=\"\",0,IF(AF238=0,0,AF238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2225.671875},{"$f":"IF(AG$11=\"\",0,IF(AG238=0,0,AG238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2677.4999999999995},{"$f":"IF(AH$11=\"\",0,IF(AH238=0,0,AH238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2677.4999999999995},{"$f":"IF(AI$11=\"\",0,IF(AI238=0,0,AI238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2811.3749999999995},{"$f":"IF(AJ$11=\"\",0,IF(AJ238=0,0,AJ238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":4673.9109375000025},{"$f":"IF(AK$11=\"\",0,IF(AK238=0,0,AK238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5466.5624999999991},{"$f":"IF(AL$11=\"\",0,IF(AL238=0,0,AL238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5466.5624999999991},{"$f":"IF(AM$11=\"\",0,IF(AM238=0,0,AM238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5739.8906249999991},{"$f":"IF(AN$11=\"\",0,IF(AN238=0,0,AN238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5998.1857031249992},{"$f":"IF(AO$11=\"\",0,IF(AO238=0,0,AO238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":9839.8124999999982},{"$f":"IF(AP$11=\"\",0,IF(AP238=0,0,AP238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":9839.8124999999982},{"$f":"IF(AQ$11=\"\",0,IF(AQ238=0,0,AQ238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":10331.803124999999},{"$f":"IF(AR$11=\"\",0,IF(AR238=0,0,AR238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":10633.147382812502},{"$f":"IF(AS$11=\"\",0,IF(AS238=0,0,AS238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":12053.770312500001},{"$f":"IF(AT$11=\"\",0,IF(AT238=0,0,AT238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":12053.770312500001},{"$f":"IF(AU$11=\"\",0,IF(AU238=0,0,AU238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":12656.458828125003},{"$f":"IF(AV$11=\"\",0,IF(AV238=0,0,AV238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":17391.330479003907},{"$f":"IF(AW$11=\"\",0,IF(AW238=0,0,AW238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":19527.107906250003},{"$f":"IF(AX$11=\"\",0,IF(AX238=0,0,AX238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":19527.107906250003},{"$f":"IF(AY$11=\"\",0,IF(AY238=0,0,AY238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":20503.4633015625},{"$f":"IF(AZ$11=\"\",0,IF(AZ238=0,0,AZ238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":20695.683270014648},{"$f":"IF(BA$11=\"\",0,IF(BA238=0,0,BA238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":23066.396214257817},{"$f":"IF(BB$11=\"\",0,IF(BB238=0,0,BB238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":26910.795583300787},{"$f":"IF(BC$11=\"\",0,IF(BC238=0,0,BC238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":28256.33536246583},{"$f":"IF(BD$11=\"\",0,IF(BD238=0,0,BD238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":31483.139092130135},{"$f":"IF(BE$11=\"\",0,IF(BE238=0,0,BE238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":34884.364645019537},{"$f":"IF(BF$11=\"\",0,IF(BF238=0,0,BF238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":34884.364645019537},{"$f":"IF(BG$11=\"\",0,IF(BG238=0,0,BG238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":36628.582877270514},{"$f":"IF(BH$11=\"\",0,IF(BH238=0,0,BH238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":36628.582877270514},{"$f":"IF(BI$11=\"\",0,IF(BI238=0,0,BI238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":40291.441164997566},{"$f":"IF(BJ$11=\"\",0,IF(BJ238=0,0,BJ238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":45586.887718111517},{"$f":"IF(BK$11=\"\",0,IF(BK238=0,0,BK238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":47866.232104017101},{"$f":"IF(BL$11=\"\",0,IF(BL238=0,0,BL238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":52822.07936731181},{"$f":"IF(BM$11=\"\",0,IF(BM238=0,0,BM238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":58019.675277596478},{"$f":"IF(BN$11=\"\",0,IF(BN238=0,0,BN238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":58019.675277596478},{"$f":"IF(BO$11=\"\",0,IF(BO238=0,0,BO238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":60920.659041476305},{"$f":"IF(BP$11=\"\",0,IF(BP238=0,0,BP238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":60920.659041476305},{"$f":"IF(BQ$11=\"\",0,IF(BQ238=0,0,BQ238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":65997.380628266008},{"$f":"IF(BR$11=\"\",0,IF(BR238=0,0,BR238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":65997.380628266008},{"$f":"IF(BS$11=\"\",0,IF(BS238=0,0,BS238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":69297.249659679306},{"$f":"IF(BT$11=\"\",0,IF(BT238=0,0,BT238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":83901.766174494594},{"$f":"IF(BU$11=\"\",0,IF(BU238=0,0,BU238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":91588.672627128602},{"$f":"IF(BV$11=\"\",0,IF(BV238=0,0,BV238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":91588.672627128602},{"$f":"IF(BW$11=\"\",0,IF(BW238=0,0,BW238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":96168.106258485015},{"$f":"IF(BX$11=\"\",0,IF(BX238=0,0,BX238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":96168.106258485015},{"$f":"IF(BY$11=\"\",0,IF(BY238=0,0,BY238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":103037.25670551966},{"$f":"IF(BZ$11=\"\",0,IF(BZ238=0,0,BZ238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":103037.25670551966},{"$f":"IF(CA$11=\"\",0,IF(CA238=0,0,CA238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":108189.11954079567},{"$f":"IF(CB$11=\"\",0,IF(CB238=0,0,CB238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":108189.11954079567},{"$f":"IF(CC$11=\"\",0,IF(CC238=0,0,CC238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":128224.14167798002},{"$f":"IF(CD$11=\"\",0,IF(CD238=0,0,CD238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":128224.14167798002},{"$f":"IF(CE$11=\"\",0,IF(CE238=0,0,CE238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":134635.34876187899},{"$f":"IF(CF$11=\"\",0,IF(CF238=0,0,CF238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":134635.34876187899},{"$f":"IF(CG$11=\"\",0,IF(CG238=0,0,CG238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":134635.34876187899},{"$f":"IF(CH$11=\"\",0,IF(CH238=0,0,CH238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":134635.34876187899},{"$f":"IF(CI$11=\"\",0,IF(CI238=0,0,CI238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ238=0,0,CJ238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK238=0,0,CK238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL238=0,0,CL238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM238=0,0,CM238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN238=0,0,CN238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO238=0,0,CO238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP238=0,0,CP238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ238=0,0,CQ238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR238=0,0,CR238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS238=0,0,CS238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT238=0,0,CT238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU238=0,0,CU238*$Q251*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":256},null,null,null,null,null,{"$f":"IF($R256=\"^\",IF(COUNTIF(Lists!$13:$13,H256)=1,0,1),0)","v":0},{"$f":"H249","v":"Норматив расходов на канцтовары"},{"$f":"Lists!CA22","v":"Сотрудники категории - 1"},null,null,null,"руб./мес. / руб.",null,null,"M",{"$f":"MAIN!Q770","v":0},null,{"$f":"IF(G256<>0,1,IF(OR($Q256=\"\",$Q256=0),0,IF($R256=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H256))),$Q256)=1,0,1),0)))","v":0},null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA243=0,0,AA243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AB243=0,0,AB243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AC243=0,0,AC243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD243=0,0,AD243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE243=0,0,AE243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AF243=0,0,AF243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG243=0,0,AG243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH243=0,0,AH243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI243=0,0,AI243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ243=0,0,AJ243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK243=0,0,AK243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL243=0,0,AL243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM243=0,0,AM243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN243=0,0,AN243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO243=0,0,AO243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP243=0,0,AP243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ243=0,0,AQ243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR243=0,0,AR243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS243=0,0,AS243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT243=0,0,AT243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU243=0,0,AU243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV243=0,0,AV243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW243=0,0,AW243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX243=0,0,AX243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY243=0,0,AY243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ243=0,0,AZ243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA243=0,0,BA243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB243=0,0,BB243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC243=0,0,BC243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD243=0,0,BD243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE243=0,0,BE243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF243=0,0,BF243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG243=0,0,BG243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH243=0,0,BH243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI243=0,0,BI243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ243=0,0,BJ243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK243=0,0,BK243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL243=0,0,BL243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM243=0,0,BM243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN243=0,0,BN243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO243=0,0,BO243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP243=0,0,BP243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ243=0,0,BQ243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR243=0,0,BR243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS243=0,0,BS243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT243=0,0,BT243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU243=0,0,BU243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV243=0,0,BV243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW243=0,0,BW243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX243=0,0,BX243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY243=0,0,BY243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ243=0,0,BZ243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA243=0,0,CA243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB243=0,0,CB243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC243=0,0,CC243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD243=0,0,CD243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE243=0,0,CE243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF243=0,0,CF243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG243=0,0,CG243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH243=0,0,CH243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI243=0,0,CI243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ243=0,0,CJ243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK243=0,0,CK243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL243=0,0,CL243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM243=0,0,CM243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN243=0,0,CN243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO243=0,0,CO243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP243=0,0,CP243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ243=0,0,CQ243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR243=0,0,CR243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS243=0,0,CS243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT243=0,0,CT243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU243=0,0,CU243*$Q256*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$262,INT((CU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":261}]
[{"$f":"ROW()","v":266},null,null,null,null,null,{"$f":"IF($R266=\"^\",IF(COUNTIF(Lists!$13:$13,H266)=1,0,1),0)","v":0},{"$f":"H264","v":"Канцелярские расходы"},null,null,null,{"$f":"K264","v":4},"руб.",null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z266:$CV266)","v":3202371.4927373957},null,null,{"$f":"IF(AA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BO:$BO,\">=\"&AA$11,BDCRM!$BO:$BO,\"<=\"&AA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BY:$BY,\">=\"&AA$11,BDCRM!$BY:$BY,\"<=\"&AA$12),(IF($Q267=Lists!$CE$17,IF((AA$21)/$Q276=INT((AA$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&AA$2,$Z$2:$CV$2,\"<\"&AA$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AA$2+1-1)/$Q276=INT((AA$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&AA$2-$Q276,$Z$2:$CV$2,\"<=\"&AA$2),0),$Q269*(IF(AA$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AA$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AA$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AA$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AA$2+INT(-$Q274)))))))))","v":12177.083333333334},{"$f":"IF(AB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BO:$BO,\">=\"&AB$11,BDCRM!$BO:$BO,\"<=\"&AB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BY:$BY,\">=\"&AB$11,BDCRM!$BY:$BY,\"<=\"&AB$12),(IF($Q267=Lists!$CE$17,IF((AB$21)/$Q276=INT((AB$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&AB$2,$Z$2:$CV$2,\"<\"&AB$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AB$2+1-1)/$Q276=INT((AB$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&AB$2-$Q276,$Z$2:$CV$2,\"<=\"&AB$2),0),$Q269*(IF(AB$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AB$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AB$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AB$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AB$2+INT(-$Q274)))))))))","v":12336.458333333334},{"$f":"IF(AC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BO:$BO,\">=\"&AC$11,BDCRM!$BO:$BO,\"<=\"&AC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BY:$BY,\">=\"&AC$11,BDCRM!$BY:$BY,\"<=\"&AC$12),(IF($Q267=Lists!$CE$17,IF((AC$21)/$Q276=INT((AC$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&AC$2,$Z$2:$CV$2,\"<\"&AC$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AC$2+1-1)/$Q276=INT((AC$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&AC$2-$Q276,$Z$2:$CV$2,\"<=\"&AC$2),0),$Q269*(IF(AC$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AC$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AC$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AC$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AC$2+INT(-$Q274)))))))))","v":13062.5},{"$f":"IF(AD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BO:$BO,\">=\"&AD$11,BDCRM!$BO:$BO,\"<=\"&AD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BY:$BY,\">=\"&AD$11,BDCRM!$BY:$BY,\"<=\"&AD$12),(IF($Q267=Lists!$CE$17,IF((AD$21)/$Q276=INT((AD$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&AD$2,$Z$2:$CV$2,\"<\"&AD$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AD$2+1-1)/$Q276=INT((AD$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&AD$2-$Q276,$Z$2:$CV$2,\"<=\"&AD$2),0),$Q269*(IF(AD$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AD$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AD$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AD$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AD$2+INT(-$Q274)))))))))","v":13062.5},{"$f":"IF(AE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BO:$BO,\">=\"&AE$11,BDCRM!$BO:$BO,\"<=\"&AE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BY:$BY,\">=\"&AE$11,BDCRM!$BY:$BY,\"<=\"&AE$12),(IF($Q267=Lists!$CE$17,IF((AE$21)/$Q276=INT((AE$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&AE$2,$Z$2:$CV$2,\"<\"&AE$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AE$2+1-1)/$Q276=INT((AE$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&AE$2-$Q276,$Z$2:$CV$2,\"<=\"&AE$2),0),$Q269*(IF(AE$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AE$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AE$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AE$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AE$2+INT(-$Q274)))))))))","v":13715.625},{"$f":"IF(AF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BO:$BO,\">=\"&AF$11,BDCRM!$BO:$BO,\"<=\"&AF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BY:$BY,\">=\"&AF$11,BDCRM!$BY:$BY,\"<=\"&AF$12),(IF($Q267=Lists!$CE$17,IF((AF$21)/$Q276=INT((AF$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&AF$2,$Z$2:$CV$2,\"<\"&AF$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AF$2+1-1)/$Q276=INT((AF$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&AF$2-$Q276,$Z$2:$CV$2,\"<=\"&AF$2),0),$Q269*(IF(AF$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AF$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AF$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AF$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AF$2+INT(-$Q274)))))))))","v":14825.671875},{"$f":"IF(AG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BO:$BO,\">=\"&AG$11,BDCRM!$BO:$BO,\"<=\"&AG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BY:$BY,\">=\"&AG$11,BDCRM!$BY:$BY,\"<=\"&AG$12),(IF($Q267=Lists!$CE$17,IF((AG$21)/$Q276=INT((AG$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&AG$2,$Z$2:$CV$2,\"<\"&AG$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AG$2+1-1)/$Q276=INT((AG$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&AG$2-$Q276,$Z$2:$CV$2,\"<=\"&AG$2),0),$Q269*(IF(AG$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AG$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AG$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AG$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AG$2+INT(-$Q274)))))))))","v":15277.5},{"$f":"IF(AH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BO:$BO,\">=\"&AH$11,BDCRM!$BO:$BO,\"<=\"&AH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BY:$BY,\">=\"&AH$11,BDCRM!$BY:$BY,\"<=\"&AH$12),(IF($Q267=Lists!$CE$17,IF((AH$21)/$Q276=INT((AH$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&AH$2,$Z$2:$CV$2,\"<\"&AH$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AH$2+1-1)/$Q276=INT((AH$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&AH$2-$Q276,$Z$2:$CV$2,\"<=\"&AH$2),0),$Q269*(IF(AH$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AH$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AH$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AH$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AH$2+INT(-$Q274)))))))))","v":18427.5},{"$f":"IF(AI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BO:$BO,\">=\"&AI$11,BDCRM!$BO:$BO,\"<=\"&AI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BY:$BY,\">=\"&AI$11,BDCRM!$BY:$BY,\"<=\"&AI$12),(IF($Q267=Lists!$CE$17,IF((AI$21)/$Q276=INT((AI$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&AI$2,$Z$2:$CV$2,\"<\"&AI$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AI$2+1-1)/$Q276=INT((AI$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&AI$2-$Q276,$Z$2:$CV$2,\"<=\"&AI$2),0),$Q269*(IF(AI$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AI$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AI$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AI$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AI$2+INT(-$Q274)))))))))","v":19348.875},{"$f":"IF(AJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BO:$BO,\">=\"&AJ$11,BDCRM!$BO:$BO,\"<=\"&AJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BY:$BY,\">=\"&AJ$11,BDCRM!$BY:$BY,\"<=\"&AJ$12),(IF($Q267=Lists!$CE$17,IF((AJ$21)/$Q276=INT((AJ$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&AJ$2,$Z$2:$CV$2,\"<\"&AJ$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AJ$2+1-1)/$Q276=INT((AJ$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&AJ$2-$Q276,$Z$2:$CV$2,\"<=\"&AJ$2),0),$Q269*(IF(AJ$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AJ$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AJ$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AJ$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AJ$2+INT(-$Q274)))))))))","v":21211.410937500004},{"$f":"IF(AK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BO:$BO,\">=\"&AK$11,BDCRM!$BO:$BO,\"<=\"&AK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BY:$BY,\">=\"&AK$11,BDCRM!$BY:$BY,\"<=\"&AK$12),(IF($Q267=Lists!$CE$17,IF((AK$21)/$Q276=INT((AK$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&AK$2,$Z$2:$CV$2,\"<\"&AK$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AK$2+1-1)/$Q276=INT((AK$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&AK$2-$Q276,$Z$2:$CV$2,\"<=\"&AK$2),0),$Q269*(IF(AK$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AK$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AK$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AK$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AK$2+INT(-$Q274)))))))))","v":22004.0625},{"$f":"IF(AL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BO:$BO,\">=\"&AL$11,BDCRM!$BO:$BO,\"<=\"&AL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BY:$BY,\">=\"&AL$11,BDCRM!$BY:$BY,\"<=\"&AL$12),(IF($Q267=Lists!$CE$17,IF((AL$21)/$Q276=INT((AL$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&AL$2,$Z$2:$CV$2,\"<\"&AL$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AL$2+1-1)/$Q276=INT((AL$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&AL$2-$Q276,$Z$2:$CV$2,\"<=\"&AL$2),0),$Q269*(IF(AL$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AL$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AL$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AL$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AL$2+INT(-$Q274)))))))))","v":22004.0625},{"$f":"IF(AM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BO:$BO,\">=\"&AM$11,BDCRM!$BO:$BO,\"<=\"&AM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BY:$BY,\">=\"&AM$11,BDCRM!$BY:$BY,\"<=\"&AM$12),(IF($Q267=Lists!$CE$17,IF((AM$21)/$Q276=INT((AM$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&AM$2,$Z$2:$CV$2,\"<\"&AM$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AM$2+1-1)/$Q276=INT((AM$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&AM$2-$Q276,$Z$2:$CV$2,\"<=\"&AM$2),0),$Q269*(IF(AM$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AM$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AM$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AM$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AM$2+INT(-$Q274)))))))))","v":23104.265625},{"$f":"IF(AN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BO:$BO,\">=\"&AN$11,BDCRM!$BO:$BO,\"<=\"&AN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BY:$BY,\">=\"&AN$11,BDCRM!$BY:$BY,\"<=\"&AN$12),(IF($Q267=Lists!$CE$17,IF((AN$21)/$Q276=INT((AN$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&AN$2,$Z$2:$CV$2,\"<\"&AN$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AN$2+1-1)/$Q276=INT((AN$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&AN$2-$Q276,$Z$2:$CV$2,\"<=\"&AN$2),0),$Q269*(IF(AN$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AN$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AN$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AN$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AN$2+INT(-$Q274)))))))))","v":23362.560703125},{"$f":"IF(AO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BO:$BO,\">=\"&AO$11,BDCRM!$BO:$BO,\"<=\"&AO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BY:$BY,\">=\"&AO$11,BDCRM!$BY:$BY,\"<=\"&AO$12),(IF($Q267=Lists!$CE$17,IF((AO$21)/$Q276=INT((AO$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&AO$2,$Z$2:$CV$2,\"<\"&AO$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AO$2+1-1)/$Q276=INT((AO$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&AO$2-$Q276,$Z$2:$CV$2,\"<=\"&AO$2),0),$Q269*(IF(AO$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AO$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AO$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AO$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AO$2+INT(-$Q274)))))))))","v":27204.1875},{"$f":"IF(AP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BO:$BO,\">=\"&AP$11,BDCRM!$BO:$BO,\"<=\"&AP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BY:$BY,\">=\"&AP$11,BDCRM!$BY:$BY,\"<=\"&AP$12),(IF($Q267=Lists!$CE$17,IF((AP$21)/$Q276=INT((AP$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&AP$2,$Z$2:$CV$2,\"<\"&AP$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AP$2+1-1)/$Q276=INT((AP$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&AP$2-$Q276,$Z$2:$CV$2,\"<=\"&AP$2),0),$Q269*(IF(AP$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AP$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AP$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AP$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AP$2+INT(-$Q274)))))))))","v":13312.687499999998},{"$f":"IF(AQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BO:$BO,\">=\"&AQ$11,BDCRM!$BO:$BO,\"<=\"&AQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BY:$BY,\">=\"&AQ$11,BDCRM!$BY:$BY,\"<=\"&AQ$12),(IF($Q267=Lists!$CE$17,IF((AQ$21)/$Q276=INT((AQ$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&AQ$2,$Z$2:$CV$2,\"<\"&AQ$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AQ$2+1-1)/$Q276=INT((AQ$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&AQ$2-$Q276,$Z$2:$CV$2,\"<=\"&AQ$2),0),$Q269*(IF(AQ$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AQ$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AQ$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AQ$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AQ$2+INT(-$Q274)))))))))","v":13978.321874999998},{"$f":"IF(AR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BO:$BO,\">=\"&AR$11,BDCRM!$BO:$BO,\"<=\"&AR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BY:$BY,\">=\"&AR$11,BDCRM!$BY:$BY,\"<=\"&AR$12),(IF($Q267=Lists!$CE$17,IF((AR$21)/$Q276=INT((AR$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&AR$2,$Z$2:$CV$2,\"<\"&AR$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AR$2+1-1)/$Q276=INT((AR$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&AR$2-$Q276,$Z$2:$CV$2,\"<=\"&AR$2),0),$Q269*(IF(AR$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AR$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AR$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AR$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AR$2+INT(-$Q274)))))))))","v":14279.666132812501},{"$f":"IF(AS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BO:$BO,\">=\"&AS$11,BDCRM!$BO:$BO,\"<=\"&AS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BY:$BY,\">=\"&AS$11,BDCRM!$BY:$BY,\"<=\"&AS$12),(IF($Q267=Lists!$CE$17,IF((AS$21)/$Q276=INT((AS$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&AS$2,$Z$2:$CV$2,\"<\"&AS$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AS$2+1-1)/$Q276=INT((AS$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&AS$2-$Q276,$Z$2:$CV$2,\"<=\"&AS$2),0),$Q269*(IF(AS$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AS$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AS$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AS$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AS$2+INT(-$Q274)))))))))","v":15700.2890625},{"$f":"IF(AT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BO:$BO,\">=\"&AT$11,BDCRM!$BO:$BO,\"<=\"&AT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BY:$BY,\">=\"&AT$11,BDCRM!$BY:$BY,\"<=\"&AT$12),(IF($Q267=Lists!$CE$17,IF((AT$21)/$Q276=INT((AT$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&AT$2,$Z$2:$CV$2,\"<\"&AT$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AT$2+1-1)/$Q276=INT((AT$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&AT$2-$Q276,$Z$2:$CV$2,\"<=\"&AT$2),0),$Q269*(IF(AT$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AT$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AT$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AT$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AT$2+INT(-$Q274)))))))))","v":15700.2890625},{"$f":"IF(AU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BO:$BO,\">=\"&AU$11,BDCRM!$BO:$BO,\"<=\"&AU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BY:$BY,\">=\"&AU$11,BDCRM!$BY:$BY,\"<=\"&AU$12),(IF($Q267=Lists!$CE$17,IF((AU$21)/$Q276=INT((AU$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&AU$2,$Z$2:$CV$2,\"<\"&AU$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AU$2+1-1)/$Q276=INT((AU$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&AU$2-$Q276,$Z$2:$CV$2,\"<=\"&AU$2),0),$Q269*(IF(AU$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AU$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AU$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AU$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AU$2+INT(-$Q274)))))))))","v":16485.303515625004},{"$f":"IF(AV$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AV$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BO:$BO,\">=\"&AV$11,BDCRM!$BO:$BO,\"<=\"&AV$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BY:$BY,\">=\"&AV$11,BDCRM!$BY:$BY,\"<=\"&AV$12),(IF($Q267=Lists!$CE$17,IF((AV$21)/$Q276=INT((AV$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&AV$2,$Z$2:$CV$2,\"<\"&AV$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AV$2+1-1)/$Q276=INT((AV$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&AV$2-$Q276,$Z$2:$CV$2,\"<=\"&AV$2),0),$Q269*(IF(AV$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AV$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AV$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AV$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AV$2+INT(-$Q274)))))))))","v":21220.175166503908},{"$f":"IF(AW$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AW$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BO:$BO,\">=\"&AW$11,BDCRM!$BO:$BO,\"<=\"&AW$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BY:$BY,\">=\"&AW$11,BDCRM!$BY:$BY,\"<=\"&AW$12),(IF($Q267=Lists!$CE$17,IF((AW$21)/$Q276=INT((AW$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&AW$2,$Z$2:$CV$2,\"<\"&AW$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AW$2+1-1)/$Q276=INT((AW$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&AW$2-$Q276,$Z$2:$CV$2,\"<=\"&AW$2),0),$Q269*(IF(AW$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AW$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AW$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AW$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AW$2+INT(-$Q274)))))))))","v":23355.952593750004},{"$f":"IF(AX$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AX$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BO:$BO,\">=\"&AX$11,BDCRM!$BO:$BO,\"<=\"&AX$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BY:$BY,\">=\"&AX$11,BDCRM!$BY:$BY,\"<=\"&AX$12),(IF($Q267=Lists!$CE$17,IF((AX$21)/$Q276=INT((AX$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&AX$2,$Z$2:$CV$2,\"<\"&AX$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AX$2+1-1)/$Q276=INT((AX$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&AX$2-$Q276,$Z$2:$CV$2,\"<=\"&AX$2),0),$Q269*(IF(AX$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AX$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AX$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AX$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AX$2+INT(-$Q274)))))))))","v":23355.952593750004},{"$f":"IF(AY$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AY$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BO:$BO,\">=\"&AY$11,BDCRM!$BO:$BO,\"<=\"&AY$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BY:$BY,\">=\"&AY$11,BDCRM!$BY:$BY,\"<=\"&AY$12),(IF($Q267=Lists!$CE$17,IF((AY$21)/$Q276=INT((AY$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&AY$2,$Z$2:$CV$2,\"<\"&AY$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AY$2+1-1)/$Q276=INT((AY$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&AY$2-$Q276,$Z$2:$CV$2,\"<=\"&AY$2),0),$Q269*(IF(AY$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AY$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AY$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AY$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AY$2+INT(-$Q274)))))))))","v":24523.750223437499},{"$f":"IF(AZ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AZ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BO:$BO,\">=\"&AZ$11,BDCRM!$BO:$BO,\"<=\"&AZ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BY:$BY,\">=\"&AZ$11,BDCRM!$BY:$BY,\"<=\"&AZ$12),(IF($Q267=Lists!$CE$17,IF((AZ$21)/$Q276=INT((AZ$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&AZ$2,$Z$2:$CV$2,\"<\"&AZ$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((AZ$2+1-1)/$Q276=INT((AZ$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&AZ$2-$Q276,$Z$2:$CV$2,\"<=\"&AZ$2),0),$Q269*(IF(AZ$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AZ$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AZ$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AZ$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,AZ$2+INT(-$Q274)))))))))","v":24715.970191889646},{"$f":"IF(BA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BO:$BO,\">=\"&BA$11,BDCRM!$BO:$BO,\"<=\"&BA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BY:$BY,\">=\"&BA$11,BDCRM!$BY:$BY,\"<=\"&BA$12),(IF($Q267=Lists!$CE$17,IF((BA$21)/$Q276=INT((BA$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&BA$2,$Z$2:$CV$2,\"<\"&BA$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BA$2+1-1)/$Q276=INT((BA$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&BA$2-$Q276,$Z$2:$CV$2,\"<=\"&BA$2),0),$Q269*(IF(BA$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BA$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BA$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BA$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BA$2+INT(-$Q274)))))))))","v":27086.683136132815},{"$f":"IF(BB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BO:$BO,\">=\"&BB$11,BDCRM!$BO:$BO,\"<=\"&BB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BY:$BY,\">=\"&BB$11,BDCRM!$BY:$BY,\"<=\"&BB$12),(IF($Q267=Lists!$CE$17,IF((BB$21)/$Q276=INT((BB$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&BB$2,$Z$2:$CV$2,\"<\"&BB$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BB$2+1-1)/$Q276=INT((BB$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&BB$2-$Q276,$Z$2:$CV$2,\"<=\"&BB$2),0),$Q269*(IF(BB$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BB$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BB$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BB$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BB$2+INT(-$Q274)))))))))","v":30931.082505175786},{"$f":"IF(BC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BO:$BO,\">=\"&BC$11,BDCRM!$BO:$BO,\"<=\"&BC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BY:$BY,\">=\"&BC$11,BDCRM!$BY:$BY,\"<=\"&BC$12),(IF($Q267=Lists!$CE$17,IF((BC$21)/$Q276=INT((BC$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&BC$2,$Z$2:$CV$2,\"<\"&BC$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BC$2+1-1)/$Q276=INT((BC$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&BC$2-$Q276,$Z$2:$CV$2,\"<=\"&BC$2),0),$Q269*(IF(BC$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BC$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BC$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BC$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BC$2+INT(-$Q274)))))))))","v":32477.636630434579},{"$f":"IF(BD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BO:$BO,\">=\"&BD$11,BDCRM!$BO:$BO,\"<=\"&BD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BY:$BY,\">=\"&BD$11,BDCRM!$BY:$BY,\"<=\"&BD$12),(IF($Q267=Lists!$CE$17,IF((BD$21)/$Q276=INT((BD$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&BD$2,$Z$2:$CV$2,\"<\"&BD$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BD$2+1-1)/$Q276=INT((BD$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&BD$2-$Q276,$Z$2:$CV$2,\"<=\"&BD$2),0),$Q269*(IF(BD$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BD$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BD$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BD$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BD$2+INT(-$Q274)))))))))","v":35704.440360098888},{"$f":"IF(BE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BO:$BO,\">=\"&BE$11,BDCRM!$BO:$BO,\"<=\"&BE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BY:$BY,\">=\"&BE$11,BDCRM!$BY:$BY,\"<=\"&BE$12),(IF($Q267=Lists!$CE$17,IF((BE$21)/$Q276=INT((BE$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&BE$2,$Z$2:$CV$2,\"<\"&BE$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BE$2+1-1)/$Q276=INT((BE$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&BE$2-$Q276,$Z$2:$CV$2,\"<=\"&BE$2),0),$Q269*(IF(BE$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BE$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BE$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BE$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BE$2+INT(-$Q274)))))))))","v":39105.66591298829},{"$f":"IF(BF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BO:$BO,\">=\"&BF$11,BDCRM!$BO:$BO,\"<=\"&BF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BY:$BY,\">=\"&BF$11,BDCRM!$BY:$BY,\"<=\"&BF$12),(IF($Q267=Lists!$CE$17,IF((BF$21)/$Q276=INT((BF$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&BF$2,$Z$2:$CV$2,\"<\"&BF$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BF$2+1-1)/$Q276=INT((BF$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&BF$2-$Q276,$Z$2:$CV$2,\"<=\"&BF$2),0),$Q269*(IF(BF$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BF$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BF$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BF$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BF$2+INT(-$Q274)))))))))","v":39105.66591298829},{"$f":"IF(BG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BO:$BO,\">=\"&BG$11,BDCRM!$BO:$BO,\"<=\"&BG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BY:$BY,\">=\"&BG$11,BDCRM!$BY:$BY,\"<=\"&BG$12),(IF($Q267=Lists!$CE$17,IF((BG$21)/$Q276=INT((BG$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&BG$2,$Z$2:$CV$2,\"<\"&BG$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BG$2+1-1)/$Q276=INT((BG$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&BG$2-$Q276,$Z$2:$CV$2,\"<=\"&BG$2),0),$Q269*(IF(BG$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BG$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BG$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BG$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BG$2+INT(-$Q274)))))))))","v":41060.949208637699},{"$f":"IF(BH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BO:$BO,\">=\"&BH$11,BDCRM!$BO:$BO,\"<=\"&BH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BY:$BY,\">=\"&BH$11,BDCRM!$BY:$BY,\"<=\"&BH$12),(IF($Q267=Lists!$CE$17,IF((BH$21)/$Q276=INT((BH$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&BH$2,$Z$2:$CV$2,\"<\"&BH$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BH$2+1-1)/$Q276=INT((BH$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&BH$2-$Q276,$Z$2:$CV$2,\"<=\"&BH$2),0),$Q269*(IF(BH$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BH$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BH$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BH$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BH$2+INT(-$Q274)))))))))","v":41060.949208637699},{"$f":"IF(BI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BO:$BO,\">=\"&BI$11,BDCRM!$BO:$BO,\"<=\"&BI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BY:$BY,\">=\"&BI$11,BDCRM!$BY:$BY,\"<=\"&BI$12),(IF($Q267=Lists!$CE$17,IF((BI$21)/$Q276=INT((BI$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&BI$2,$Z$2:$CV$2,\"<\"&BI$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BI$2+1-1)/$Q276=INT((BI$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&BI$2-$Q276,$Z$2:$CV$2,\"<=\"&BI$2),0),$Q269*(IF(BI$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BI$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BI$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BI$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BI$2+INT(-$Q274)))))))))","v":44723.807496364752},{"$f":"IF(BJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BO:$BO,\">=\"&BJ$11,BDCRM!$BO:$BO,\"<=\"&BJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BY:$BY,\">=\"&BJ$11,BDCRM!$BY:$BY,\"<=\"&BJ$12),(IF($Q267=Lists!$CE$17,IF((BJ$21)/$Q276=INT((BJ$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&BJ$2,$Z$2:$CV$2,\"<\"&BJ$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BJ$2+1-1)/$Q276=INT((BJ$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&BJ$2-$Q276,$Z$2:$CV$2,\"<=\"&BJ$2),0),$Q269*(IF(BJ$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BJ$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BJ$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BJ$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BJ$2+INT(-$Q274)))))))))","v":50019.254049478703},{"$f":"IF(BK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BO:$BO,\">=\"&BK$11,BDCRM!$BO:$BO,\"<=\"&BK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BY:$BY,\">=\"&BK$11,BDCRM!$BY:$BY,\"<=\"&BK$12),(IF($Q267=Lists!$CE$17,IF((BK$21)/$Q276=INT((BK$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&BK$2,$Z$2:$CV$2,\"<\"&BK$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BK$2+1-1)/$Q276=INT((BK$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&BK$2-$Q276,$Z$2:$CV$2,\"<=\"&BK$2),0),$Q269*(IF(BK$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BK$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BK$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BK$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BK$2+INT(-$Q274)))))))))","v":52520.216751952648},{"$f":"IF(BL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BO:$BO,\">=\"&BL$11,BDCRM!$BO:$BO,\"<=\"&BL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BY:$BY,\">=\"&BL$11,BDCRM!$BY:$BY,\"<=\"&BL$12),(IF($Q267=Lists!$CE$17,IF((BL$21)/$Q276=INT((BL$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&BL$2,$Z$2:$CV$2,\"<\"&BL$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BL$2+1-1)/$Q276=INT((BL$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&BL$2-$Q276,$Z$2:$CV$2,\"<=\"&BL$2),0),$Q269*(IF(BL$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BL$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BL$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BL$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BL$2+INT(-$Q274)))))))))","v":57476.064015247357},{"$f":"IF(BM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BO:$BO,\">=\"&BM$11,BDCRM!$BO:$BO,\"<=\"&BM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BY:$BY,\">=\"&BM$11,BDCRM!$BY:$BY,\"<=\"&BM$12),(IF($Q267=Lists!$CE$17,IF((BM$21)/$Q276=INT((BM$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&BM$2,$Z$2:$CV$2,\"<\"&BM$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BM$2+1-1)/$Q276=INT((BM$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&BM$2-$Q276,$Z$2:$CV$2,\"<=\"&BM$2),0),$Q269*(IF(BM$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BM$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BM$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BM$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BM$2+INT(-$Q274)))))))))","v":62673.659925532025},{"$f":"IF(BN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BO:$BO,\">=\"&BN$11,BDCRM!$BO:$BO,\"<=\"&BN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BY:$BY,\">=\"&BN$11,BDCRM!$BY:$BY,\"<=\"&BN$12),(IF($Q267=Lists!$CE$17,IF((BN$21)/$Q276=INT((BN$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&BN$2,$Z$2:$CV$2,\"<\"&BN$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BN$2+1-1)/$Q276=INT((BN$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&BN$2-$Q276,$Z$2:$CV$2,\"<=\"&BN$2),0),$Q269*(IF(BN$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BN$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BN$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BN$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BN$2+INT(-$Q274)))))))))","v":62673.659925532025},{"$f":"IF(BO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BO:$BO,\">=\"&BO$11,BDCRM!$BO:$BO,\"<=\"&BO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BY:$BY,\">=\"&BO$11,BDCRM!$BY:$BY,\"<=\"&BO$12),(IF($Q267=Lists!$CE$17,IF((BO$21)/$Q276=INT((BO$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&BO$2,$Z$2:$CV$2,\"<\"&BO$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BO$2+1-1)/$Q276=INT((BO$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&BO$2-$Q276,$Z$2:$CV$2,\"<=\"&BO$2),0),$Q269*(IF(BO$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BO$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BO$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BO$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BO$2+INT(-$Q274)))))))))","v":65807.342921808624},{"$f":"IF(BP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BO:$BO,\">=\"&BP$11,BDCRM!$BO:$BO,\"<=\"&BP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BY:$BY,\">=\"&BP$11,BDCRM!$BY:$BY,\"<=\"&BP$12),(IF($Q267=Lists!$CE$17,IF((BP$21)/$Q276=INT((BP$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&BP$2,$Z$2:$CV$2,\"<\"&BP$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BP$2+1-1)/$Q276=INT((BP$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&BP$2-$Q276,$Z$2:$CV$2,\"<=\"&BP$2),0),$Q269*(IF(BP$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BP$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BP$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BP$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BP$2+INT(-$Q274)))))))))","v":65807.342921808624},{"$f":"IF(BQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BO:$BO,\">=\"&BQ$11,BDCRM!$BO:$BO,\"<=\"&BQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BY:$BY,\">=\"&BQ$11,BDCRM!$BY:$BY,\"<=\"&BQ$12),(IF($Q267=Lists!$CE$17,IF((BQ$21)/$Q276=INT((BQ$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&BQ$2,$Z$2:$CV$2,\"<\"&BQ$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BQ$2+1-1)/$Q276=INT((BQ$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&BQ$2-$Q276,$Z$2:$CV$2,\"<=\"&BQ$2),0),$Q269*(IF(BQ$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BQ$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BQ$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BQ$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BQ$2+INT(-$Q274)))))))))","v":70884.064508598327},{"$f":"IF(BR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BO:$BO,\">=\"&BR$11,BDCRM!$BO:$BO,\"<=\"&BR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BY:$BY,\">=\"&BR$11,BDCRM!$BY:$BY,\"<=\"&BR$12),(IF($Q267=Lists!$CE$17,IF((BR$21)/$Q276=INT((BR$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&BR$2,$Z$2:$CV$2,\"<\"&BR$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BR$2+1-1)/$Q276=INT((BR$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&BR$2-$Q276,$Z$2:$CV$2,\"<=\"&BR$2),0),$Q269*(IF(BR$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BR$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BR$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BR$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BR$2+INT(-$Q274)))))))))","v":70884.064508598327},{"$f":"IF(BS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BO:$BO,\">=\"&BS$11,BDCRM!$BO:$BO,\"<=\"&BS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BY:$BY,\">=\"&BS$11,BDCRM!$BY:$BY,\"<=\"&BS$12),(IF($Q267=Lists!$CE$17,IF((BS$21)/$Q276=INT((BS$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&BS$2,$Z$2:$CV$2,\"<\"&BS$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BS$2+1-1)/$Q276=INT((BS$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&BS$2-$Q276,$Z$2:$CV$2,\"<=\"&BS$2),0),$Q269*(IF(BS$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BS$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BS$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BS$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BS$2+INT(-$Q274)))))))))","v":74428.267734028253},{"$f":"IF(BT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BO:$BO,\">=\"&BT$11,BDCRM!$BO:$BO,\"<=\"&BT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BY:$BY,\">=\"&BT$11,BDCRM!$BY:$BY,\"<=\"&BT$12),(IF($Q267=Lists!$CE$17,IF((BT$21)/$Q276=INT((BT$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&BT$2,$Z$2:$CV$2,\"<\"&BT$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BT$2+1-1)/$Q276=INT((BT$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&BT$2-$Q276,$Z$2:$CV$2,\"<=\"&BT$2),0),$Q269*(IF(BT$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BT$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BT$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BT$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BT$2+INT(-$Q274)))))))))","v":89032.784248843542},{"$f":"IF(BU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BO:$BO,\">=\"&BU$11,BDCRM!$BO:$BO,\"<=\"&BU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BY:$BY,\">=\"&BU$11,BDCRM!$BY:$BY,\"<=\"&BU$12),(IF($Q267=Lists!$CE$17,IF((BU$21)/$Q276=INT((BU$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&BU$2,$Z$2:$CV$2,\"<\"&BU$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BU$2+1-1)/$Q276=INT((BU$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&BU$2-$Q276,$Z$2:$CV$2,\"<=\"&BU$2),0),$Q269*(IF(BU$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BU$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BU$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BU$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BU$2+INT(-$Q274)))))))))","v":96719.69070147755},{"$f":"IF(BV$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BV$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BO:$BO,\">=\"&BV$11,BDCRM!$BO:$BO,\"<=\"&BV$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BY:$BY,\">=\"&BV$11,BDCRM!$BY:$BY,\"<=\"&BV$12),(IF($Q267=Lists!$CE$17,IF((BV$21)/$Q276=INT((BV$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&BV$2,$Z$2:$CV$2,\"<\"&BV$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BV$2+1-1)/$Q276=INT((BV$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&BV$2-$Q276,$Z$2:$CV$2,\"<=\"&BV$2),0),$Q269*(IF(BV$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BV$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BV$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BV$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BV$2+INT(-$Q274)))))))))","v":96719.69070147755},{"$f":"IF(BW$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BW$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BO:$BO,\">=\"&BW$11,BDCRM!$BO:$BO,\"<=\"&BW$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BY:$BY,\">=\"&BW$11,BDCRM!$BY:$BY,\"<=\"&BW$12),(IF($Q267=Lists!$CE$17,IF((BW$21)/$Q276=INT((BW$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&BW$2,$Z$2:$CV$2,\"<\"&BW$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BW$2+1-1)/$Q276=INT((BW$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&BW$2-$Q276,$Z$2:$CV$2,\"<=\"&BW$2),0),$Q269*(IF(BW$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BW$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BW$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BW$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BW$2+INT(-$Q274)))))))))","v":101555.6752365514},{"$f":"IF(BX$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BX$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BO:$BO,\">=\"&BX$11,BDCRM!$BO:$BO,\"<=\"&BX$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BY:$BY,\">=\"&BX$11,BDCRM!$BY:$BY,\"<=\"&BX$12),(IF($Q267=Lists!$CE$17,IF((BX$21)/$Q276=INT((BX$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&BX$2,$Z$2:$CV$2,\"<\"&BX$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BX$2+1-1)/$Q276=INT((BX$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&BX$2-$Q276,$Z$2:$CV$2,\"<=\"&BX$2),0),$Q269*(IF(BX$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BX$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BX$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BX$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BX$2+INT(-$Q274)))))))))","v":101555.6752365514},{"$f":"IF(BY$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BY$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BO:$BO,\">=\"&BY$11,BDCRM!$BO:$BO,\"<=\"&BY$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BY:$BY,\">=\"&BY$11,BDCRM!$BY:$BY,\"<=\"&BY$12),(IF($Q267=Lists!$CE$17,IF((BY$21)/$Q276=INT((BY$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&BY$2,$Z$2:$CV$2,\"<\"&BY$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BY$2+1-1)/$Q276=INT((BY$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&BY$2-$Q276,$Z$2:$CV$2,\"<=\"&BY$2),0),$Q269*(IF(BY$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BY$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BY$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BY$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BY$2+INT(-$Q274)))))))))","v":108424.82568358604},{"$f":"IF(BZ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BZ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BO:$BO,\">=\"&BZ$11,BDCRM!$BO:$BO,\"<=\"&BZ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BY:$BY,\">=\"&BZ$11,BDCRM!$BY:$BY,\"<=\"&BZ$12),(IF($Q267=Lists!$CE$17,IF((BZ$21)/$Q276=INT((BZ$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&BZ$2,$Z$2:$CV$2,\"<\"&BZ$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((BZ$2+1-1)/$Q276=INT((BZ$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&BZ$2-$Q276,$Z$2:$CV$2,\"<=\"&BZ$2),0),$Q269*(IF(BZ$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BZ$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BZ$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BZ$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,BZ$2+INT(-$Q274)))))))))","v":108424.82568358604},{"$f":"IF(CA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BO:$BO,\">=\"&CA$11,BDCRM!$BO:$BO,\"<=\"&CA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BY:$BY,\">=\"&CA$11,BDCRM!$BY:$BY,\"<=\"&CA$12),(IF($Q267=Lists!$CE$17,IF((CA$21)/$Q276=INT((CA$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&CA$2,$Z$2:$CV$2,\"<\"&CA$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((CA$2+1-1)/$Q276=INT((CA$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&CA$2-$Q276,$Z$2:$CV$2,\"<=\"&CA$2),0),$Q269*(IF(CA$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CA$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CA$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CA$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CA$2+INT(-$Q274)))))))))","v":113846.06696776538},{"$f":"IF(CB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BO:$BO,\">=\"&CB$11,BDCRM!$BO:$BO,\"<=\"&CB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BY:$BY,\">=\"&CB$11,BDCRM!$BY:$BY,\"<=\"&CB$12),(IF($Q267=Lists!$CE$17,IF((CB$21)/$Q276=INT((CB$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&CB$2,$Z$2:$CV$2,\"<\"&CB$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((CB$2+1-1)/$Q276=INT((CB$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&CB$2-$Q276,$Z$2:$CV$2,\"<=\"&CB$2),0),$Q269*(IF(CB$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CB$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CB$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CB$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CB$2+INT(-$Q274)))))))))","v":113846.06696776538},{"$f":"IF(CC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BO:$BO,\">=\"&CC$11,BDCRM!$BO:$BO,\"<=\"&CC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BY:$BY,\">=\"&CC$11,BDCRM!$BY:$BY,\"<=\"&CC$12),(IF($Q267=Lists!$CE$17,IF((CC$21)/$Q276=INT((CC$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&CC$2,$Z$2:$CV$2,\"<\"&CC$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((CC$2+1-1)/$Q276=INT((CC$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&CC$2-$Q276,$Z$2:$CV$2,\"<=\"&CC$2),0),$Q269*(IF(CC$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CC$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CC$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CC$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CC$2+INT(-$Q274)))))))))","v":133881.08910494973},{"$f":"IF(CD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BO:$BO,\">=\"&CD$11,BDCRM!$BO:$BO,\"<=\"&CD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BY:$BY,\">=\"&CD$11,BDCRM!$BY:$BY,\"<=\"&CD$12),(IF($Q267=Lists!$CE$17,IF((CD$21)/$Q276=INT((CD$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&CD$2,$Z$2:$CV$2,\"<\"&CD$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((CD$2+1-1)/$Q276=INT((CD$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&CD$2-$Q276,$Z$2:$CV$2,\"<=\"&CD$2),0),$Q269*(IF(CD$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CD$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CD$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CD$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CD$2+INT(-$Q274)))))))))","v":133881.08910494973},{"$f":"IF(CE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BO:$BO,\">=\"&CE$11,BDCRM!$BO:$BO,\"<=\"&CE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BY:$BY,\">=\"&CE$11,BDCRM!$BY:$BY,\"<=\"&CE$12),(IF($Q267=Lists!$CE$17,IF((CE$21)/$Q276=INT((CE$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&CE$2,$Z$2:$CV$2,\"<\"&CE$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((CE$2+1-1)/$Q276=INT((CE$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&CE$2-$Q276,$Z$2:$CV$2,\"<=\"&CE$2),0),$Q269*(IF(CE$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CE$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CE$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CE$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CE$2+INT(-$Q274)))))))))","v":140575.14356019718},{"$f":"IF(CF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BO:$BO,\">=\"&CF$11,BDCRM!$BO:$BO,\"<=\"&CF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BY:$BY,\">=\"&CF$11,BDCRM!$BY:$BY,\"<=\"&CF$12),(IF($Q267=Lists!$CE$17,IF((CF$21)/$Q276=INT((CF$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&CF$2,$Z$2:$CV$2,\"<\"&CF$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((CF$2+1-1)/$Q276=INT((CF$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&CF$2-$Q276,$Z$2:$CV$2,\"<=\"&CF$2),0),$Q269*(IF(CF$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CF$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CF$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CF$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CF$2+INT(-$Q274)))))))))","v":140575.14356019718},{"$f":"IF(CG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BO:$BO,\">=\"&CG$11,BDCRM!$BO:$BO,\"<=\"&CG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BY:$BY,\">=\"&CG$11,BDCRM!$BY:$BY,\"<=\"&CG$12),(IF($Q267=Lists!$CE$17,IF((CG$21)/$Q276=INT((CG$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&CG$2,$Z$2:$CV$2,\"<\"&CG$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((CG$2+1-1)/$Q276=INT((CG$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&CG$2-$Q276,$Z$2:$CV$2,\"<=\"&CG$2),0),$Q269*(IF(CG$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CG$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CG$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CG$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CG$2+INT(-$Q274)))))))))","v":140575.14356019718},{"$f":"IF(CH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BO:$BO,\">=\"&CH$11,BDCRM!$BO:$BO,\"<=\"&CH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BY:$BY,\">=\"&CH$11,BDCRM!$BY:$BY,\"<=\"&CH$12),(IF($Q267=Lists!$CE$17,IF((CH$21)/$Q276=INT((CH$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&CH$2,$Z$2:$CV$2,\"<\"&CH$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((CH$2+1-1)/$Q276=INT((CH$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&CH$2-$Q276,$Z$2:$CV$2,\"<=\"&CH$2),0),$Q269*(IF(CH$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CH$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CH$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CH$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CH$2+INT(-$Q274)))))))))","v":140575.14356019718},{"$f":"IF(CI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BO:$BO,\">=\"&CI$11,BDCRM!$BO:$BO,\"<=\"&CI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BY:$BY,\">=\"&CI$11,BDCRM!$BY:$BY,\"<=\"&CI$12),(IF($Q267=Lists!$CE$17,IF((CI$21)/$Q276=INT((CI$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&CI$2,$Z$2:$CV$2,\"<\"&CI$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((CI$2+1-1)/$Q276=INT((CI$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&CI$2-$Q276,$Z$2:$CV$2,\"<=\"&CI$2),0),$Q269*(IF(CI$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CI$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CI$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CI$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CI$2+INT(-$Q274)))))))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BO:$BO,\">=\"&CJ$11,BDCRM!$BO:$BO,\"<=\"&CJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BY:$BY,\">=\"&CJ$11,BDCRM!$BY:$BY,\"<=\"&CJ$12),(IF($Q267=Lists!$CE$17,IF((CJ$21)/$Q276=INT((CJ$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&CJ$2,$Z$2:$CV$2,\"<\"&CJ$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((CJ$2+1-1)/$Q276=INT((CJ$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&CJ$2-$Q276,$Z$2:$CV$2,\"<=\"&CJ$2),0),$Q269*(IF(CJ$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CJ$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CJ$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CJ$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CJ$2+INT(-$Q274)))))))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BO:$BO,\">=\"&CK$11,BDCRM!$BO:$BO,\"<=\"&CK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BY:$BY,\">=\"&CK$11,BDCRM!$BY:$BY,\"<=\"&CK$12),(IF($Q267=Lists!$CE$17,IF((CK$21)/$Q276=INT((CK$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&CK$2,$Z$2:$CV$2,\"<\"&CK$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((CK$2+1-1)/$Q276=INT((CK$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&CK$2-$Q276,$Z$2:$CV$2,\"<=\"&CK$2),0),$Q269*(IF(CK$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CK$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CK$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CK$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CK$2+INT(-$Q274)))))))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BO:$BO,\">=\"&CL$11,BDCRM!$BO:$BO,\"<=\"&CL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BY:$BY,\">=\"&CL$11,BDCRM!$BY:$BY,\"<=\"&CL$12),(IF($Q267=Lists!$CE$17,IF((CL$21)/$Q276=INT((CL$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&CL$2,$Z$2:$CV$2,\"<\"&CL$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((CL$2+1-1)/$Q276=INT((CL$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&CL$2-$Q276,$Z$2:$CV$2,\"<=\"&CL$2),0),$Q269*(IF(CL$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CL$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CL$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CL$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CL$2+INT(-$Q274)))))))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BO:$BO,\">=\"&CM$11,BDCRM!$BO:$BO,\"<=\"&CM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BY:$BY,\">=\"&CM$11,BDCRM!$BY:$BY,\"<=\"&CM$12),(IF($Q267=Lists!$CE$17,IF((CM$21)/$Q276=INT((CM$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&CM$2,$Z$2:$CV$2,\"<\"&CM$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((CM$2+1-1)/$Q276=INT((CM$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&CM$2-$Q276,$Z$2:$CV$2,\"<=\"&CM$2),0),$Q269*(IF(CM$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CM$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CM$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CM$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CM$2+INT(-$Q274)))))))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BO:$BO,\">=\"&CN$11,BDCRM!$BO:$BO,\"<=\"&CN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BY:$BY,\">=\"&CN$11,BDCRM!$BY:$BY,\"<=\"&CN$12),(IF($Q267=Lists!$CE$17,IF((CN$21)/$Q276=INT((CN$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&CN$2,$Z$2:$CV$2,\"<\"&CN$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((CN$2+1-1)/$Q276=INT((CN$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&CN$2-$Q276,$Z$2:$CV$2,\"<=\"&CN$2),0),$Q269*(IF(CN$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CN$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CN$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CN$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CN$2+INT(-$Q274)))))))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BO:$BO,\">=\"&CO$11,BDCRM!$BO:$BO,\"<=\"&CO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BY:$BY,\">=\"&CO$11,BDCRM!$BY:$BY,\"<=\"&CO$12),(IF($Q267=Lists!$CE$17,IF((CO$21)/$Q276=INT((CO$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&CO$2,$Z$2:$CV$2,\"<\"&CO$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((CO$2+1-1)/$Q276=INT((CO$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&CO$2-$Q276,$Z$2:$CV$2,\"<=\"&CO$2),0),$Q269*(IF(CO$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CO$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CO$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CO$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CO$2+INT(-$Q274)))))))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BO:$BO,\">=\"&CP$11,BDCRM!$BO:$BO,\"<=\"&CP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BY:$BY,\">=\"&CP$11,BDCRM!$BY:$BY,\"<=\"&CP$12),(IF($Q267=Lists!$CE$17,IF((CP$21)/$Q276=INT((CP$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&CP$2,$Z$2:$CV$2,\"<\"&CP$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((CP$2+1-1)/$Q276=INT((CP$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&CP$2-$Q276,$Z$2:$CV$2,\"<=\"&CP$2),0),$Q269*(IF(CP$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CP$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CP$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CP$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CP$2+INT(-$Q274)))))))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BO:$BO,\">=\"&CQ$11,BDCRM!$BO:$BO,\"<=\"&CQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BY:$BY,\">=\"&CQ$11,BDCRM!$BY:$BY,\"<=\"&CQ$12),(IF($Q267=Lists!$CE$17,IF((CQ$21)/$Q276=INT((CQ$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&CQ$2,$Z$2:$CV$2,\"<\"&CQ$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((CQ$2+1-1)/$Q276=INT((CQ$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&CQ$2-$Q276,$Z$2:$CV$2,\"<=\"&CQ$2),0),$Q269*(IF(CQ$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CQ$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CQ$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CQ$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CQ$2+INT(-$Q274)))))))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BO:$BO,\">=\"&CR$11,BDCRM!$BO:$BO,\"<=\"&CR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BY:$BY,\">=\"&CR$11,BDCRM!$BY:$BY,\"<=\"&CR$12),(IF($Q267=Lists!$CE$17,IF((CR$21)/$Q276=INT((CR$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&CR$2,$Z$2:$CV$2,\"<\"&CR$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((CR$2+1-1)/$Q276=INT((CR$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&CR$2-$Q276,$Z$2:$CV$2,\"<=\"&CR$2),0),$Q269*(IF(CR$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CR$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CR$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CR$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CR$2+INT(-$Q274)))))))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BO:$BO,\">=\"&CS$11,BDCRM!$BO:$BO,\"<=\"&CS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BY:$BY,\">=\"&CS$11,BDCRM!$BY:$BY,\"<=\"&CS$12),(IF($Q267=Lists!$CE$17,IF((CS$21)/$Q276=INT((CS$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&CS$2,$Z$2:$CV$2,\"<\"&CS$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((CS$2+1-1)/$Q276=INT((CS$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&CS$2-$Q276,$Z$2:$CV$2,\"<=\"&CS$2),0),$Q269*(IF(CS$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CS$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CS$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CS$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CS$2+INT(-$Q274)))))))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BO:$BO,\">=\"&CT$11,BDCRM!$BO:$BO,\"<=\"&CT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BY:$BY,\">=\"&CT$11,BDCRM!$BY:$BY,\"<=\"&CT$12),(IF($Q267=Lists!$CE$17,IF((CT$21)/$Q276=INT((CT$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&CT$2,$Z$2:$CV$2,\"<\"&CT$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((CT$2+1-1)/$Q276=INT((CT$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&CT$2-$Q276,$Z$2:$CV$2,\"<=\"&CT$2),0),$Q269*(IF(CT$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CT$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CT$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CT$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CT$2+INT(-$Q274)))))))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BO:$BO,\">=\"&CU$11,BDCRM!$BO:$BO,\"<=\"&CU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H266,BDCRM!$BM:$BM,$Q266,BDCRM!$BY:$BY,\">=\"&CU$11,BDCRM!$BY:$BY,\"<=\"&CU$12),(IF($Q267=Lists!$CE$17,IF((CU$21)/$Q276=INT((CU$2-1)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&CU$2,$Z$2:$CV$2,\"<\"&CU$2+$Q276),0),IF($Q267=Lists!$CE$18,IF((CU$2+1-1)/$Q276=INT((CU$2)/$Q276),SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">\"&CU$2-$Q276,$Z$2:$CV$2,\"<=\"&CU$2),0),$Q269*(IF(CU$2=1,SUMIFS($Z264:$CV264,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q271))+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,INT($Q271)+1),0)+($Q271-INT($Q271))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CU$2+INT($Q271)+1)+(INT($Q271)+1-$Q271)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CU$2+INT($Q271)))+$Q272*((-$Q274-INT(-$Q274))*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CU$2+INT(-$Q274)+1)+(INT(-$Q274)+1+$Q274)*SUMIFS($Z264:$CV264,$Z$2:$CV$2,CU$2+INT(-$Q274)))))))))","v":0}]
[{"$f":"ROW()","v":267},null,null,null,null,null,{"$f":"IF($R267=\"^\",IF(COUNTIF(Lists!$13:$13,H267)=1,0,1),0)","v":0},{"$f":"Lists!$CE$13","v":"Типы оплаты"},"Выбираем способ оплаты",null,null,null,"дата из списка",null,null,"M",{"$f":"MAIN!Q781","v":"аванс-доплата"},"^",{"$f":"IF(G267<>0,1,IF(OR($Q267=\"\",$Q267=0),0,IF($R267=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H267))),$Q267)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":272},null,null,null,null,null,{"$f":"IF($R272=\"^\",IF(COUNTIF(Lists!$13:$13,H272)=1,0,1),0)","v":0},{"$f":"H266","v":"Канцелярские расходы"},{"$f":"I268","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},"Размер доплаты",null,null,"%",null,null,null,{"$f":"100%-Q269","v":0},null,{"$f":"IF(G272<>0,1,IF(OR($Q272=\"\",$Q272=0),0,IF($R272=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H272))),$Q272)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q272-(100%-Q269))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":277}]
[{"$f":"ROW()","v":282},null,null,null,null,null,{"$f":"IF($R282=\"^\",IF(COUNTIF(Lists!$13:$13,H282)=1,0,1),0)","v":0},"Потребность в прочих расходах на персонал",null,null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z282:$CV282)","v":4502.8355555555554},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA283:AA293))","v":4.4652777777777777},4.8840277777777779,6.7916666666666661,6.7916666666666661,6.7916666666666661,9.5693750000000009,10.7,12.7,12.7,17.138750000000005,19.027777777777779,19.027777777777779,19.027777777777779,19.614027777777778,28.333333333333336,24.333333333333336,24.333333333333336,24.984722222222224,28.055555555555557,28.055555555555557,28.055555555555557,37.803125000000001,42.2,42.2,42.2,42.576875000000001,47.225000000000009,54.762500000000003,54.762500000000003,60.787847222222211,67.138888888888886,67.138888888888886,67.138888888888886,67.138888888888886,73.652777777777786,83.07,83.07,91.463611111111121,100.26666666666665,100.26666666666665,100.26666666666665,100.26666666666665,108.45555555555556,108.45555555555556,108.45555555555556,130.89125000000001,142.69999999999999,142.69999999999999,142.69999999999999,142.69999999999999,152.75,152.75,152.75,152.75,180.66666666666669,180.66666666666669,180.66666666666669,180.66666666666669,180.66666666666669,180.66666666666669,0,0,0,0,{"$f":"IF(CM$11=\"\",0,SUM(CM283:CM293))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":283},null,null,null,null,null,{"$f":"IF($R283=\"^\",IF(COUNTIF(Lists!$13:$13,H283)=1,0,1),0)","v":0},{"$f":"H282","v":"Потребность в прочих расходах на персонал"},{"$f":"Lists!CA16","v":"Сотрудники маркетинга"},null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,120,null,null,{"$f":"IF(AA$11=\"\",0,AA17)","v":2},{"$f":"IF(AB$11=\"\",0,AB17)","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,CN17)","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":288},null,null,null,null,null,{"$f":"IF($R288=\"^\",IF(COUNTIF(Lists!$13:$13,H288)=1,0,1),0)","v":0},{"$f":"H282","v":"Потребность в прочих расходах на персонал"},{"$f":"Lists!CA21","v":"Главный бухгалтер"},null,null,null,"кол-во персонала*периоды",null,null,null,null,null,null,null,null,null,null,15,null,null,{"$f":"IF(AA$11=\"\",0,AA22)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,CM22)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":293},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":298},null,null,null,null,null,{"$f":"IF($R298=\"^\",IF(COUNTIF(Lists!$13:$13,H298)=1,0,1),0)","v":0},{"$f":"H295","v":"Норматив расходов на прочее"},{"$f":"Lists!CA18","v":"Производственные рабочие"},null,null,null,"руб./мес. / руб.",null,null,"M",{"$f":"MAIN!Q792","v":100},null,{"$f":"IF(G298<>0,1,IF(OR($Q298=\"\",$Q298=0),0,IF($R298=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H298))),$Q298)=1,0,1),0)))","v":0},null,null,null,null,1195185.1455173567,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA285=0,0,AA285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":104.16666666666664},{"$f":"IF(AB$11=\"\",0,IF(AB285=0,0,AB285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":197.91666666666663},{"$f":"IF(AC$11=\"\",0,IF(AC285=0,0,AC285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":625},{"$f":"IF(AD$11=\"\",0,IF(AD285=0,0,AD285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":625},{"$f":"IF(AE$11=\"\",0,IF(AE285=0,0,AE285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":637.5},{"$f":"IF(AF$11=\"\",0,IF(AF285=0,0,AF285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1271.8125},{"$f":"IF(AG$11=\"\",0,IF(AG285=0,0,AG285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1530},{"$f":"IF(AH$11=\"\",0,IF(AH285=0,0,AH285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1530},{"$f":"IF(AI$11=\"\",0,IF(AI285=0,0,AI285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1560.6},{"$f":"IF(AJ$11=\"\",0,IF(AJ285=0,0,AJ285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":2594.4975000000009},{"$f":"IF(AK$11=\"\",0,IF(AK285=0,0,AK285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3034.5},{"$f":"IF(AL$11=\"\",0,IF(AL285=0,0,AL285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3034.5},{"$f":"IF(AM$11=\"\",0,IF(AM285=0,0,AM285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3095.1899999999996},{"$f":"IF(AN$11=\"\",0,IF(AN285=0,0,AN285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":3234.4735499999997},{"$f":"IF(AO$11=\"\",0,IF(AO285=0,0,AO285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5306.04},{"$f":"IF(AP$11=\"\",0,IF(AP285=0,0,AP285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5306.04},{"$f":"IF(AQ$11=\"\",0,IF(AQ285=0,0,AQ285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5412.1607999999997},{"$f":"IF(AR$11=\"\",0,IF(AR285=0,0,AR285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":5570.0154899999998},{"$f":"IF(AS$11=\"\",0,IF(AS285=0,0,AS285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6314.1875999999993},{"$f":"IF(AT$11=\"\",0,IF(AT285=0,0,AT285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6314.1875999999993},{"$f":"IF(AU$11=\"\",0,IF(AU285=0,0,AU285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":6440.4713519999996},{"$f":"IF(AV$11=\"\",0,IF(AV285=0,0,AV285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":8849.8976881500002},{"$f":"IF(AW$11=\"\",0,IF(AW285=0,0,AW285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":9936.7272288000004},{"$f":"IF(AX$11=\"\",0,IF(AX285=0,0,AX285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":9936.7272288000004},{"$f":"IF(AY$11=\"\",0,IF(AY285=0,0,AY285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":10135.461773376001},{"$f":"IF(AZ$11=\"\",0,IF(AZ285=0,0,AZ285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":10230.481727501403},{"$f":"IF(BA$11=\"\",0,IF(BA285=0,0,BA285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":11402.394495048004},{"$f":"IF(BB$11=\"\",0,IF(BB285=0,0,BB285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":13302.793577556},{"$f":"IF(BC$11=\"\",0,IF(BC285=0,0,BC285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":13568.849449107118},{"$f":"IF(BD$11=\"\",0,IF(BD285=0,0,BD285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":15118.378552863176},{"$f":"IF(BE$11=\"\",0,IF(BE285=0,0,BE285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":16751.665986551994},{"$f":"IF(BF$11=\"\",0,IF(BF285=0,0,BF285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":16751.665986551994},{"$f":"IF(BG$11=\"\",0,IF(BG285=0,0,BG285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":17086.699306283037},{"$f":"IF(BH$11=\"\",0,IF(BH285=0,0,BH285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":17086.699306283037},{"$f":"IF(BI$11=\"\",0,IF(BI285=0,0,BI285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":18795.369236911345},{"$f":"IF(BJ$11=\"\",0,IF(BJ285=0,0,BJ285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":21265.61776519112},{"$f":"IF(BK$11=\"\",0,IF(BK285=0,0,BK285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":21690.930120494941},{"$f":"IF(BL$11=\"\",0,IF(BL285=0,0,BL285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":23936.708239031039},{"$f":"IF(BM$11=\"\",0,IF(BM285=0,0,BM285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":26292.036509690839},{"$f":"IF(BN$11=\"\",0,IF(BN285=0,0,BN285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":26292.036509690839},{"$f":"IF(BO$11=\"\",0,IF(BO285=0,0,BO285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":26817.877239884656},{"$f":"IF(BP$11=\"\",0,IF(BP285=0,0,BP285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":26817.877239884656},{"$f":"IF(BQ$11=\"\",0,IF(BQ285=0,0,BQ285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":29052.70034320838},{"$f":"IF(BR$11=\"\",0,IF(BR285=0,0,BR285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":29052.70034320838},{"$f":"IF(BS$11=\"\",0,IF(BS285=0,0,BS285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":29633.754350072544},{"$f":"IF(BT$11=\"\",0,IF(BT285=0,0,BT285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":35879.119886613174},{"$f":"IF(BU$11=\"\",0,IF(BU285=0,0,BU285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":39166.29071443154},{"$f":"IF(BV$11=\"\",0,IF(BV285=0,0,BV285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":39166.29071443154},{"$f":"IF(BW$11=\"\",0,IF(BW285=0,0,BW285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":39949.616528720173},{"$f":"IF(BX$11=\"\",0,IF(BX285=0,0,BX285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":39949.616528720173},{"$f":"IF(BY$11=\"\",0,IF(BY285=0,0,BY285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":42803.160566485902},{"$f":"IF(BZ$11=\"\",0,IF(BZ285=0,0,BZ285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":42803.160566485902},{"$f":"IF(CA$11=\"\",0,IF(CA285=0,0,CA285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":43659.22377781562},{"$f":"IF(CB$11=\"\",0,IF(CB285=0,0,CB285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":43659.22377781562},{"$f":"IF(CC$11=\"\",0,IF(CC285=0,0,CC285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":51744.265218151842},{"$f":"IF(CD$11=\"\",0,IF(CD285=0,0,CD285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":51744.265218151842},{"$f":"IF(CE$11=\"\",0,IF(CE285=0,0,CE285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":52779.150522514887},{"$f":"IF(CF$11=\"\",0,IF(CF285=0,0,CF285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":52779.150522514887},{"$f":"IF(CG$11=\"\",0,IF(CG285=0,0,CG285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":52779.150522514887},{"$f":"IF(CH$11=\"\",0,IF(CH285=0,0,CH285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":52779.150522514887},{"$f":"IF(CI$11=\"\",0,IF(CI285=0,0,CI285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ285=0,0,CJ285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK285=0,0,CK285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL285=0,0,CL285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM285=0,0,CM285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN285=0,0,CN285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO285=0,0,CO285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP285=0,0,CP285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ285=0,0,CQ285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR285=0,0,CR285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS285=0,0,CS285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT285=0,0,CT285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU285=0,0,CU285*$Q298*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":299},null,null,null,null,null,{"$f":"IF($R299=\"^\",IF(COUNTIF(Lists!$13:$13,H299)=1,0,1),0)","v":0},{"$f":"H295","v":"Норматив расходов на прочее"},{"$f":"Lists!CA19","v":"Генеральный директор"},null,null,null,"руб./мес. / руб.",null,null,"M",{"$f":"MAIN!Q793","v":500},null,{"$f":"IF(G299<>0,1,IF(OR($Q299=\"\",$Q299=0),0,IF($R299=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H299))),$Q299)=1,0,1),0)))","v":0},null,null,null,null,23137.835999999996,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA286=0,0,AA286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1500},{"$f":"IF(AB$11=\"\",0,IF(AB286=0,0,AB286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1500},{"$f":"IF(AC$11=\"\",0,IF(AC286=0,0,AC286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1500},{"$f":"IF(AD$11=\"\",0,IF(AD286=0,0,AD286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1500},{"$f":"IF(AE$11=\"\",0,IF(AE286=0,0,AE286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1530},{"$f":"IF(AF$11=\"\",0,IF(AF286=0,0,AF286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1530},{"$f":"IF(AG$11=\"\",0,IF(AG286=0,0,AG286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1530},{"$f":"IF(AH$11=\"\",0,IF(AH286=0,0,AH286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1530},{"$f":"IF(AI$11=\"\",0,IF(AI286=0,0,AI286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1560.6},{"$f":"IF(AJ$11=\"\",0,IF(AJ286=0,0,AJ286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1560.6},{"$f":"IF(AK$11=\"\",0,IF(AK286=0,0,AK286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1560.6},{"$f":"IF(AL$11=\"\",0,IF(AL286=0,0,AL286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1560.6},{"$f":"IF(AM$11=\"\",0,IF(AM286=0,0,AM286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1591.8119999999999},{"$f":"IF(AN$11=\"\",0,IF(AN286=0,0,AN286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1591.8119999999999},{"$f":"IF(AO$11=\"\",0,IF(AO286=0,0,AO286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":1591.8119999999999},{"$f":"IF(AP$11=\"\",0,IF(AP286=0,0,AP286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ286=0,0,AQ286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR286=0,0,AR286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS286=0,0,AS286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT286=0,0,AT286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU286=0,0,AU286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV286=0,0,AV286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW286=0,0,AW286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX286=0,0,AX286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY286=0,0,AY286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ286=0,0,AZ286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA286=0,0,BA286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB286=0,0,BB286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC286=0,0,BC286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD286=0,0,BD286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE286=0,0,BE286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF286=0,0,BF286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG286=0,0,BG286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH286=0,0,BH286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI286=0,0,BI286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ286=0,0,BJ286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK286=0,0,BK286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL286=0,0,BL286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM286=0,0,BM286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN286=0,0,BN286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO286=0,0,BO286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP286=0,0,BP286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ286=0,0,BQ286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR286=0,0,BR286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS286=0,0,BS286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT286=0,0,BT286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU286=0,0,BU286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV286=0,0,BV286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW286=0,0,BW286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX286=0,0,BX286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY286=0,0,BY286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ286=0,0,BZ286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA286=0,0,CA286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB286=0,0,CB286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC286=0,0,CC286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD286=0,0,CD286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE286=0,0,CE286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF286=0,0,CF286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG286=0,0,CG286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH286=0,0,CH286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI286=0,0,CI286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ286=0,0,CJ286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK286=0,0,CK286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL286=0,0,CL286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM286=0,0,CM286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN286=0,0,CN286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO286=0,0,CO286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP286=0,0,CP286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ286=0,0,CQ286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR286=0,0,CR286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS286=0,0,CS286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT286=0,0,CT286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU286=0,0,CU286*$Q299*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":304},null,null,null,null,null,{"$f":"IF($R304=\"^\",IF(COUNTIF(Lists!$13:$13,H304)=1,0,1),0)","v":0},{"$f":"H295","v":"Норматив расходов на прочее"},{"$f":"Lists!CA24","v":"Сотрудники категории - 3"},null,null,null,"руб./мес. / руб.",null,null,"M",{"$f":"MAIN!Q798","v":0},null,{"$f":"IF(G304<>0,1,IF(OR($Q304=\"\",$Q304=0),0,IF($R304=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H304))),$Q304)=1,0,1),0)))","v":0},null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA291=0,0,AA291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AB291=0,0,AB291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AC291=0,0,AC291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD291=0,0,AD291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE291=0,0,AE291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AF291=0,0,AF291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG291=0,0,AG291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH291=0,0,AH291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI291=0,0,AI291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ291=0,0,AJ291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK291=0,0,AK291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL291=0,0,AL291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM291=0,0,AM291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN291=0,0,AN291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO291=0,0,AO291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP291=0,0,AP291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ291=0,0,AQ291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR291=0,0,AR291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS291=0,0,AS291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT291=0,0,AT291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU291=0,0,AU291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV291=0,0,AV291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW291=0,0,AW291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX291=0,0,AX291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY291=0,0,AY291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ291=0,0,AZ291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((AZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA291=0,0,BA291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB291=0,0,BB291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC291=0,0,BC291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD291=0,0,BD291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE291=0,0,BE291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF291=0,0,BF291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG291=0,0,BG291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH291=0,0,BH291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI291=0,0,BI291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ291=0,0,BJ291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK291=0,0,BK291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL291=0,0,BL291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM291=0,0,BM291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN291=0,0,BN291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO291=0,0,BO291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP291=0,0,BP291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ291=0,0,BQ291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR291=0,0,BR291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS291=0,0,BS291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT291=0,0,BT291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU291=0,0,BU291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV291=0,0,BV291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BV$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW291=0,0,BW291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BW$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX291=0,0,BX291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BX$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY291=0,0,BY291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BY$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ291=0,0,BZ291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((BZ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA291=0,0,CA291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CA$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB291=0,0,CB291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CB$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC291=0,0,CC291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CC$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD291=0,0,CD291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CD$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE291=0,0,CE291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CE$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF291=0,0,CF291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CF$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG291=0,0,CG291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CG$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH291=0,0,CH291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CH$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI291=0,0,CI291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CI$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ291=0,0,CJ291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CJ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK291=0,0,CK291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CK$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL291=0,0,CL291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CL$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM291=0,0,CM291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CM$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN291=0,0,CN291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CN$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO291=0,0,CO291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CO$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP291=0,0,CP291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CP$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ291=0,0,CQ291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CQ$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR291=0,0,CR291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CR$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS291=0,0,CS291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CS$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT291=0,0,CT291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CT$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU291=0,0,CU291*$Q304*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/30*POWER(1+$Q$308,INT((CU$2-1)/(360/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))))))","v":0}]
[{"$f":"ROW()","v":311}]
[{"$f":"ROW()","v":312},null,null,null,null,null,{"$f":"IF($R312=\"^\",IF(COUNTIF(Lists!$13:$13,H312)=1,0,1),0)","v":0},{"$f":"H310","v":"Прочие расходы на персонал"},null,null,null,{"$f":"K310","v":5},"руб.",null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z312:$CV312)","v":1704385.3707921535},null,null,{"$f":"IF(AA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BO:$BO,\">=\"&AA$11,BDCRM!$BO:$BO,\"<=\"&AA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BY:$BY,\">=\"&AA$11,BDCRM!$BY:$BY,\"<=\"&AA$12),(IF($Q313=Lists!$CE$17,IF((AA$21)/$Q322=INT((AA$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&AA$2,$Z$2:$CV$2,\"<\"&AA$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AA$2+1-1)/$Q322=INT((AA$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&AA$2-$Q322,$Z$2:$CV$2,\"<=\"&AA$2),0),$Q315*(IF(AA$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AA$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AA$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AA$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AA$2+INT(-$Q320)))))))))","v":3739.583333333333},{"$f":"IF(AB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BO:$BO,\">=\"&AB$11,BDCRM!$BO:$BO,\"<=\"&AB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BY:$BY,\">=\"&AB$11,BDCRM!$BY:$BY,\"<=\"&AB$12),(IF($Q313=Lists!$CE$17,IF((AB$21)/$Q322=INT((AB$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&AB$2,$Z$2:$CV$2,\"<\"&AB$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AB$2+1-1)/$Q322=INT((AB$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&AB$2-$Q322,$Z$2:$CV$2,\"<=\"&AB$2),0),$Q315*(IF(AB$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AB$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AB$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AB$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AB$2+INT(-$Q320)))))))))","v":3865.208333333333},{"$f":"IF(AC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BO:$BO,\">=\"&AC$11,BDCRM!$BO:$BO,\"<=\"&AC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BY:$BY,\">=\"&AC$11,BDCRM!$BY:$BY,\"<=\"&AC$12),(IF($Q313=Lists!$CE$17,IF((AC$21)/$Q322=INT((AC$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&AC$2,$Z$2:$CV$2,\"<\"&AC$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AC$2+1-1)/$Q322=INT((AC$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&AC$2-$Q322,$Z$2:$CV$2,\"<=\"&AC$2),0),$Q315*(IF(AC$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AC$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AC$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AC$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AC$2+INT(-$Q320)))))))))","v":4437.5},{"$f":"IF(AD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BO:$BO,\">=\"&AD$11,BDCRM!$BO:$BO,\"<=\"&AD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BY:$BY,\">=\"&AD$11,BDCRM!$BY:$BY,\"<=\"&AD$12),(IF($Q313=Lists!$CE$17,IF((AD$21)/$Q322=INT((AD$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&AD$2,$Z$2:$CV$2,\"<\"&AD$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AD$2+1-1)/$Q322=INT((AD$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&AD$2-$Q322,$Z$2:$CV$2,\"<=\"&AD$2),0),$Q315*(IF(AD$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AD$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AD$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AD$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AD$2+INT(-$Q320)))))))))","v":4437.5},{"$f":"IF(AE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BO:$BO,\">=\"&AE$11,BDCRM!$BO:$BO,\"<=\"&AE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BY:$BY,\">=\"&AE$11,BDCRM!$BY:$BY,\"<=\"&AE$12),(IF($Q313=Lists!$CE$17,IF((AE$21)/$Q322=INT((AE$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&AE$2,$Z$2:$CV$2,\"<\"&AE$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AE$2+1-1)/$Q322=INT((AE$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&AE$2-$Q322,$Z$2:$CV$2,\"<=\"&AE$2),0),$Q315*(IF(AE$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AE$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AE$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AE$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AE$2+INT(-$Q320)))))))))","v":4526.25},{"$f":"IF(AF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BO:$BO,\">=\"&AF$11,BDCRM!$BO:$BO,\"<=\"&AF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BY:$BY,\">=\"&AF$11,BDCRM!$BY:$BY,\"<=\"&AF$12),(IF($Q313=Lists!$CE$17,IF((AF$21)/$Q322=INT((AF$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&AF$2,$Z$2:$CV$2,\"<\"&AF$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AF$2+1-1)/$Q322=INT((AF$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&AF$2-$Q322,$Z$2:$CV$2,\"<=\"&AF$2),0),$Q315*(IF(AF$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AF$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AF$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AF$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AF$2+INT(-$Q320)))))))))","v":5376.2287500000002},{"$f":"IF(AG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BO:$BO,\">=\"&AG$11,BDCRM!$BO:$BO,\"<=\"&AG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BY:$BY,\">=\"&AG$11,BDCRM!$BY:$BY,\"<=\"&AG$12),(IF($Q313=Lists!$CE$17,IF((AG$21)/$Q322=INT((AG$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&AG$2,$Z$2:$CV$2,\"<\"&AG$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AG$2+1-1)/$Q322=INT((AG$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&AG$2-$Q322,$Z$2:$CV$2,\"<=\"&AG$2),0),$Q315*(IF(AG$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AG$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AG$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AG$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AG$2+INT(-$Q320)))))))))","v":5722.2},{"$f":"IF(AH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BO:$BO,\">=\"&AH$11,BDCRM!$BO:$BO,\"<=\"&AH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BY:$BY,\">=\"&AH$11,BDCRM!$BY:$BY,\"<=\"&AH$12),(IF($Q313=Lists!$CE$17,IF((AH$21)/$Q322=INT((AH$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&AH$2,$Z$2:$CV$2,\"<\"&AH$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AH$2+1-1)/$Q322=INT((AH$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&AH$2-$Q322,$Z$2:$CV$2,\"<=\"&AH$2),0),$Q315*(IF(AH$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AH$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AH$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AH$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AH$2+INT(-$Q320)))))))))","v":7558.2},{"$f":"IF(AI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BO:$BO,\">=\"&AI$11,BDCRM!$BO:$BO,\"<=\"&AI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BY:$BY,\">=\"&AI$11,BDCRM!$BY:$BY,\"<=\"&AI$12),(IF($Q313=Lists!$CE$17,IF((AI$21)/$Q322=INT((AI$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&AI$2,$Z$2:$CV$2,\"<\"&AI$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AI$2+1-1)/$Q322=INT((AI$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&AI$2-$Q322,$Z$2:$CV$2,\"<=\"&AI$2),0),$Q315*(IF(AI$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AI$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AI$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AI$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AI$2+INT(-$Q320)))))))))","v":7709.3640000000005},{"$f":"IF(AJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BO:$BO,\">=\"&AJ$11,BDCRM!$BO:$BO,\"<=\"&AJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BY:$BY,\">=\"&AJ$11,BDCRM!$BY:$BY,\"<=\"&AJ$12),(IF($Q313=Lists!$CE$17,IF((AJ$21)/$Q322=INT((AJ$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&AJ$2,$Z$2:$CV$2,\"<\"&AJ$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AJ$2+1-1)/$Q322=INT((AJ$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&AJ$2-$Q322,$Z$2:$CV$2,\"<=\"&AJ$2),0),$Q315*(IF(AJ$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AJ$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AJ$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AJ$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AJ$2+INT(-$Q320)))))))))","v":9094.7866500000018},{"$f":"IF(AK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BO:$BO,\">=\"&AK$11,BDCRM!$BO:$BO,\"<=\"&AK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BY:$BY,\">=\"&AK$11,BDCRM!$BY:$BY,\"<=\"&AK$12),(IF($Q313=Lists!$CE$17,IF((AK$21)/$Q322=INT((AK$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&AK$2,$Z$2:$CV$2,\"<\"&AK$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AK$2+1-1)/$Q322=INT((AK$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&AK$2-$Q322,$Z$2:$CV$2,\"<=\"&AK$2),0),$Q315*(IF(AK$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AK$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AK$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AK$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AK$2+INT(-$Q320)))))))))","v":9684.3900000000012},{"$f":"IF(AL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BO:$BO,\">=\"&AL$11,BDCRM!$BO:$BO,\"<=\"&AL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BY:$BY,\">=\"&AL$11,BDCRM!$BY:$BY,\"<=\"&AL$12),(IF($Q313=Lists!$CE$17,IF((AL$21)/$Q322=INT((AL$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&AL$2,$Z$2:$CV$2,\"<\"&AL$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AL$2+1-1)/$Q322=INT((AL$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&AL$2-$Q322,$Z$2:$CV$2,\"<=\"&AL$2),0),$Q315*(IF(AL$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AL$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AL$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AL$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AL$2+INT(-$Q320)))))))))","v":9684.3900000000012},{"$f":"IF(AM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BO:$BO,\">=\"&AM$11,BDCRM!$BO:$BO,\"<=\"&AM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BY:$BY,\">=\"&AM$11,BDCRM!$BY:$BY,\"<=\"&AM$12),(IF($Q313=Lists!$CE$17,IF((AM$21)/$Q322=INT((AM$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&AM$2,$Z$2:$CV$2,\"<\"&AM$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AM$2+1-1)/$Q322=INT((AM$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&AM$2-$Q322,$Z$2:$CV$2,\"<=\"&AM$2),0),$Q315*(IF(AM$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AM$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AM$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AM$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AM$2+INT(-$Q320)))))))))","v":9878.0777999999991},{"$f":"IF(AN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BO:$BO,\">=\"&AN$11,BDCRM!$BO:$BO,\"<=\"&AN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BY:$BY,\">=\"&AN$11,BDCRM!$BY:$BY,\"<=\"&AN$12),(IF($Q313=Lists!$CE$17,IF((AN$21)/$Q322=INT((AN$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&AN$2,$Z$2:$CV$2,\"<\"&AN$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AN$2+1-1)/$Q322=INT((AN$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&AN$2-$Q322,$Z$2:$CV$2,\"<=\"&AN$2),0),$Q315*(IF(AN$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AN$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AN$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AN$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AN$2+INT(-$Q320)))))))))","v":10064.717757},{"$f":"IF(AO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BO:$BO,\">=\"&AO$11,BDCRM!$BO:$BO,\"<=\"&AO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BY:$BY,\">=\"&AO$11,BDCRM!$BY:$BY,\"<=\"&AO$12),(IF($Q313=Lists!$CE$17,IF((AO$21)/$Q322=INT((AO$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&AO$2,$Z$2:$CV$2,\"<\"&AO$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AO$2+1-1)/$Q322=INT((AO$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&AO$2-$Q322,$Z$2:$CV$2,\"<=\"&AO$2),0),$Q315*(IF(AO$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AO$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AO$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AO$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AO$2+INT(-$Q320)))))))))","v":12840.6168},{"$f":"IF(AP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BO:$BO,\">=\"&AP$11,BDCRM!$BO:$BO,\"<=\"&AP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BY:$BY,\">=\"&AP$11,BDCRM!$BY:$BY,\"<=\"&AP$12),(IF($Q313=Lists!$CE$17,IF((AP$21)/$Q322=INT((AP$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&AP$2,$Z$2:$CV$2,\"<\"&AP$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AP$2+1-1)/$Q322=INT((AP$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&AP$2-$Q322,$Z$2:$CV$2,\"<=\"&AP$2),0),$Q315*(IF(AP$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AP$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AP$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AP$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AP$2+INT(-$Q320)))))))))","v":7746.8184000000001},{"$f":"IF(AQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BO:$BO,\">=\"&AQ$11,BDCRM!$BO:$BO,\"<=\"&AQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BY:$BY,\">=\"&AQ$11,BDCRM!$BY:$BY,\"<=\"&AQ$12),(IF($Q313=Lists!$CE$17,IF((AQ$21)/$Q322=INT((AQ$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&AQ$2,$Z$2:$CV$2,\"<\"&AQ$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AQ$2+1-1)/$Q322=INT((AQ$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&AQ$2-$Q322,$Z$2:$CV$2,\"<=\"&AQ$2),0),$Q315*(IF(AQ$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AQ$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AQ$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AQ$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AQ$2+INT(-$Q320)))))))))","v":7901.7547679999998},{"$f":"IF(AR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BO:$BO,\">=\"&AR$11,BDCRM!$BO:$BO,\"<=\"&AR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BY:$BY,\">=\"&AR$11,BDCRM!$BY:$BY,\"<=\"&AR$12),(IF($Q313=Lists!$CE$17,IF((AR$21)/$Q322=INT((AR$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&AR$2,$Z$2:$CV$2,\"<\"&AR$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AR$2+1-1)/$Q322=INT((AR$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&AR$2-$Q322,$Z$2:$CV$2,\"<=\"&AR$2),0),$Q315*(IF(AR$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AR$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AR$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AR$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AR$2+INT(-$Q320)))))))))","v":8113.2800525999992},{"$f":"IF(AS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BO:$BO,\">=\"&AS$11,BDCRM!$BO:$BO,\"<=\"&AS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BY:$BY,\">=\"&AS$11,BDCRM!$BY:$BY,\"<=\"&AS$12),(IF($Q313=Lists!$CE$17,IF((AS$21)/$Q322=INT((AS$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&AS$2,$Z$2:$CV$2,\"<\"&AS$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AS$2+1-1)/$Q322=INT((AS$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&AS$2-$Q322,$Z$2:$CV$2,\"<=\"&AS$2),0),$Q315*(IF(AS$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AS$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AS$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AS$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AS$2+INT(-$Q320)))))))))","v":9110.4706799999985},{"$f":"IF(AT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BO:$BO,\">=\"&AT$11,BDCRM!$BO:$BO,\"<=\"&AT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BY:$BY,\">=\"&AT$11,BDCRM!$BY:$BY,\"<=\"&AT$12),(IF($Q313=Lists!$CE$17,IF((AT$21)/$Q322=INT((AT$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&AT$2,$Z$2:$CV$2,\"<\"&AT$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AT$2+1-1)/$Q322=INT((AT$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&AT$2-$Q322,$Z$2:$CV$2,\"<=\"&AT$2),0),$Q315*(IF(AT$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AT$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AT$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AT$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AT$2+INT(-$Q320)))))))))","v":9110.4706799999985},{"$f":"IF(AU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BO:$BO,\">=\"&AU$11,BDCRM!$BO:$BO,\"<=\"&AU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BY:$BY,\">=\"&AU$11,BDCRM!$BY:$BY,\"<=\"&AU$12),(IF($Q313=Lists!$CE$17,IF((AU$21)/$Q322=INT((AU$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&AU$2,$Z$2:$CV$2,\"<\"&AU$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AU$2+1-1)/$Q322=INT((AU$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&AU$2-$Q322,$Z$2:$CV$2,\"<=\"&AU$2),0),$Q315*(IF(AU$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AU$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AU$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AU$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AU$2+INT(-$Q320)))))))))","v":9292.6800936},{"$f":"IF(AV$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AV$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BO:$BO,\">=\"&AV$11,BDCRM!$BO:$BO,\"<=\"&AV$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BY:$BY,\">=\"&AV$11,BDCRM!$BY:$BY,\"<=\"&AV$12),(IF($Q313=Lists!$CE$17,IF((AV$21)/$Q322=INT((AV$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&AV$2,$Z$2:$CV$2,\"<\"&AV$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AV$2+1-1)/$Q322=INT((AV$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&AV$2-$Q322,$Z$2:$CV$2,\"<=\"&AV$2),0),$Q315*(IF(AV$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AV$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AV$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AV$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AV$2+INT(-$Q320)))))))))","v":12521.311384041001},{"$f":"IF(AW$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AW$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BO:$BO,\">=\"&AW$11,BDCRM!$BO:$BO,\"<=\"&AW$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BY:$BY,\">=\"&AW$11,BDCRM!$BY:$BY,\"<=\"&AW$12),(IF($Q313=Lists!$CE$17,IF((AW$21)/$Q322=INT((AW$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&AW$2,$Z$2:$CV$2,\"<\"&AW$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AW$2+1-1)/$Q322=INT((AW$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&AW$2-$Q322,$Z$2:$CV$2,\"<=\"&AW$2),0),$Q315*(IF(AW$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AW$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AW$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AW$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AW$2+INT(-$Q320)))))))))","v":13977.662968512001},{"$f":"IF(AX$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AX$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BO:$BO,\">=\"&AX$11,BDCRM!$BO:$BO,\"<=\"&AX$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BY:$BY,\">=\"&AX$11,BDCRM!$BY:$BY,\"<=\"&AX$12),(IF($Q313=Lists!$CE$17,IF((AX$21)/$Q322=INT((AX$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&AX$2,$Z$2:$CV$2,\"<\"&AX$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AX$2+1-1)/$Q322=INT((AX$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&AX$2-$Q322,$Z$2:$CV$2,\"<=\"&AX$2),0),$Q315*(IF(AX$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AX$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AX$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AX$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AX$2+INT(-$Q320)))))))))","v":13977.662968512001},{"$f":"IF(AY$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AY$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BO:$BO,\">=\"&AY$11,BDCRM!$BO:$BO,\"<=\"&AY$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BY:$BY,\">=\"&AY$11,BDCRM!$BY:$BY,\"<=\"&AY$12),(IF($Q313=Lists!$CE$17,IF((AY$21)/$Q322=INT((AY$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&AY$2,$Z$2:$CV$2,\"<\"&AY$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AY$2+1-1)/$Q322=INT((AY$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&AY$2-$Q322,$Z$2:$CV$2,\"<=\"&AY$2),0),$Q315*(IF(AY$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AY$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AY$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AY$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AY$2+INT(-$Q320)))))))))","v":14257.21622788224},{"$f":"IF(AZ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AZ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BO:$BO,\">=\"&AZ$11,BDCRM!$BO:$BO,\"<=\"&AZ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BY:$BY,\">=\"&AZ$11,BDCRM!$BY:$BY,\"<=\"&AZ$12),(IF($Q313=Lists!$CE$17,IF((AZ$21)/$Q322=INT((AZ$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&AZ$2,$Z$2:$CV$2,\"<\"&AZ$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((AZ$2+1-1)/$Q322=INT((AZ$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&AZ$2-$Q322,$Z$2:$CV$2,\"<=\"&AZ$2),0),$Q315*(IF(AZ$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AZ$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AZ$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AZ$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,AZ$2+INT(-$Q320)))))))))","v":14384.542966410279},{"$f":"IF(BA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BO:$BO,\">=\"&BA$11,BDCRM!$BO:$BO,\"<=\"&BA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BY:$BY,\">=\"&BA$11,BDCRM!$BY:$BY,\"<=\"&BA$12),(IF($Q313=Lists!$CE$17,IF((BA$21)/$Q322=INT((BA$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&BA$2,$Z$2:$CV$2,\"<\"&BA$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BA$2+1-1)/$Q322=INT((BA$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&BA$2-$Q322,$Z$2:$CV$2,\"<=\"&BA$2),0),$Q315*(IF(BA$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BA$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BA$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BA$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BA$2+INT(-$Q320)))))))))","v":15954.906074922725},{"$f":"IF(BB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BO:$BO,\">=\"&BB$11,BDCRM!$BO:$BO,\"<=\"&BB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BY:$BY,\">=\"&BB$11,BDCRM!$BY:$BY,\"<=\"&BB$12),(IF($Q313=Lists!$CE$17,IF((BB$21)/$Q322=INT((BB$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&BB$2,$Z$2:$CV$2,\"<\"&BB$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BB$2+1-1)/$Q322=INT((BB$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&BB$2-$Q322,$Z$2:$CV$2,\"<=\"&BB$2),0),$Q315*(IF(BB$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BB$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BB$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BB$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BB$2+INT(-$Q320)))))))))","v":18501.440845483441},{"$f":"IF(BC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BO:$BO,\">=\"&BC$11,BDCRM!$BO:$BO,\"<=\"&BC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BY:$BY,\">=\"&BC$11,BDCRM!$BY:$BY,\"<=\"&BC$12),(IF($Q313=Lists!$CE$17,IF((BC$21)/$Q322=INT((BC$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&BC$2,$Z$2:$CV$2,\"<\"&BC$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BC$2+1-1)/$Q322=INT((BC$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&BC$2-$Q322,$Z$2:$CV$2,\"<=\"&BC$2),0),$Q315*(IF(BC$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BC$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BC$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BC$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BC$2+INT(-$Q320)))))))))","v":18871.469662393105},{"$f":"IF(BD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BO:$BO,\">=\"&BD$11,BDCRM!$BO:$BO,\"<=\"&BD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BY:$BY,\">=\"&BD$11,BDCRM!$BY:$BY,\"<=\"&BD$12),(IF($Q313=Lists!$CE$17,IF((BD$21)/$Q322=INT((BD$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&BD$2,$Z$2:$CV$2,\"<\"&BD$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BD$2+1-1)/$Q322=INT((BD$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&BD$2-$Q322,$Z$2:$CV$2,\"<=\"&BD$2),0),$Q315*(IF(BD$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BD$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BD$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BD$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BD$2+INT(-$Q320)))))))))","v":20947.838661426224},{"$f":"IF(BE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BO:$BO,\">=\"&BE$11,BDCRM!$BO:$BO,\"<=\"&BE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BY:$BY,\">=\"&BE$11,BDCRM!$BY:$BY,\"<=\"&BE$12),(IF($Q313=Lists!$CE$17,IF((BE$21)/$Q322=INT((BE$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&BE$2,$Z$2:$CV$2,\"<\"&BE$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BE$2+1-1)/$Q322=INT((BE$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&BE$2-$Q322,$Z$2:$CV$2,\"<=\"&BE$2),0),$Q315*(IF(BE$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BE$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BE$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BE$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BE$2+INT(-$Q320)))))))))","v":23136.443822569243},{"$f":"IF(BF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BO:$BO,\">=\"&BF$11,BDCRM!$BO:$BO,\"<=\"&BF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BY:$BY,\">=\"&BF$11,BDCRM!$BY:$BY,\"<=\"&BF$12),(IF($Q313=Lists!$CE$17,IF((BF$21)/$Q322=INT((BF$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&BF$2,$Z$2:$CV$2,\"<\"&BF$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BF$2+1-1)/$Q322=INT((BF$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&BF$2-$Q322,$Z$2:$CV$2,\"<=\"&BF$2),0),$Q315*(IF(BF$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BF$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BF$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BF$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BF$2+INT(-$Q320)))))))))","v":23136.443822569243},{"$f":"IF(BG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BO:$BO,\">=\"&BG$11,BDCRM!$BO:$BO,\"<=\"&BG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BY:$BY,\">=\"&BG$11,BDCRM!$BY:$BY,\"<=\"&BG$12),(IF($Q313=Lists!$CE$17,IF((BG$21)/$Q322=INT((BG$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&BG$2,$Z$2:$CV$2,\"<\"&BG$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BG$2+1-1)/$Q322=INT((BG$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&BG$2-$Q322,$Z$2:$CV$2,\"<=\"&BG$2),0),$Q315*(IF(BG$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BG$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BG$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BG$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BG$2+INT(-$Q320)))))))))","v":23599.17269902063},{"$f":"IF(BH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BO:$BO,\">=\"&BH$11,BDCRM!$BO:$BO,\"<=\"&BH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BY:$BY,\">=\"&BH$11,BDCRM!$BY:$BY,\"<=\"&BH$12),(IF($Q313=Lists!$CE$17,IF((BH$21)/$Q322=INT((BH$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&BH$2,$Z$2:$CV$2,\"<\"&BH$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BH$2+1-1)/$Q322=INT((BH$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&BH$2-$Q322,$Z$2:$CV$2,\"<=\"&BH$2),0),$Q315*(IF(BH$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BH$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BH$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BH$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BH$2+INT(-$Q320)))))))))","v":23599.17269902063},{"$f":"IF(BI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BO:$BO,\">=\"&BI$11,BDCRM!$BO:$BO,\"<=\"&BI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BY:$BY,\">=\"&BI$11,BDCRM!$BY:$BY,\"<=\"&BI$12),(IF($Q313=Lists!$CE$17,IF((BI$21)/$Q322=INT((BI$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&BI$2,$Z$2:$CV$2,\"<\"&BI$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BI$2+1-1)/$Q322=INT((BI$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&BI$2-$Q322,$Z$2:$CV$2,\"<=\"&BI$2),0),$Q315*(IF(BI$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BI$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BI$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BI$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BI$2+INT(-$Q320)))))))))","v":25888.790406062562},{"$f":"IF(BJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BO:$BO,\">=\"&BJ$11,BDCRM!$BO:$BO,\"<=\"&BJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BY:$BY,\">=\"&BJ$11,BDCRM!$BY:$BY,\"<=\"&BJ$12),(IF($Q313=Lists!$CE$17,IF((BJ$21)/$Q322=INT((BJ$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&BJ$2,$Z$2:$CV$2,\"<\"&BJ$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BJ$2+1-1)/$Q322=INT((BJ$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&BJ$2-$Q322,$Z$2:$CV$2,\"<=\"&BJ$2),0),$Q315*(IF(BJ$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BJ$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BJ$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BJ$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BJ$2+INT(-$Q320)))))))))","v":29198.923433957461},{"$f":"IF(BK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BO:$BO,\">=\"&BK$11,BDCRM!$BO:$BO,\"<=\"&BK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BY:$BY,\">=\"&BK$11,BDCRM!$BY:$BY,\"<=\"&BK$12),(IF($Q313=Lists!$CE$17,IF((BK$21)/$Q322=INT((BK$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&BK$2,$Z$2:$CV$2,\"<\"&BK$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BK$2+1-1)/$Q322=INT((BK$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&BK$2-$Q322,$Z$2:$CV$2,\"<=\"&BK$2),0),$Q315*(IF(BK$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BK$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BK$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BK$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BK$2+INT(-$Q320)))))))))","v":29782.901902636608},{"$f":"IF(BL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BO:$BO,\">=\"&BL$11,BDCRM!$BO:$BO,\"<=\"&BL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BY:$BY,\">=\"&BL$11,BDCRM!$BY:$BY,\"<=\"&BL$12),(IF($Q313=Lists!$CE$17,IF((BL$21)/$Q322=INT((BL$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&BL$2,$Z$2:$CV$2,\"<\"&BL$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BL$2+1-1)/$Q322=INT((BL$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&BL$2-$Q322,$Z$2:$CV$2,\"<=\"&BL$2),0),$Q315*(IF(BL$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BL$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BL$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BL$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BL$2+INT(-$Q320)))))))))","v":32792.244581474981},{"$f":"IF(BM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BO:$BO,\">=\"&BM$11,BDCRM!$BO:$BO,\"<=\"&BM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BY:$BY,\">=\"&BM$11,BDCRM!$BY:$BY,\"<=\"&BM$12),(IF($Q313=Lists!$CE$17,IF((BM$21)/$Q322=INT((BM$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&BM$2,$Z$2:$CV$2,\"<\"&BM$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BM$2+1-1)/$Q322=INT((BM$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&BM$2-$Q322,$Z$2:$CV$2,\"<=\"&BM$2),0),$Q315*(IF(BM$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BM$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BM$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BM$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BM$2+INT(-$Q320)))))))))","v":35948.384464159113},{"$f":"IF(BN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BO:$BO,\">=\"&BN$11,BDCRM!$BO:$BO,\"<=\"&BN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BY:$BY,\">=\"&BN$11,BDCRM!$BY:$BY,\"<=\"&BN$12),(IF($Q313=Lists!$CE$17,IF((BN$21)/$Q322=INT((BN$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&BN$2,$Z$2:$CV$2,\"<\"&BN$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BN$2+1-1)/$Q322=INT((BN$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&BN$2-$Q322,$Z$2:$CV$2,\"<=\"&BN$2),0),$Q315*(IF(BN$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BN$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BN$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BN$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BN$2+INT(-$Q320)))))))))","v":35948.384464159113},{"$f":"IF(BO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BO:$BO,\">=\"&BO$11,BDCRM!$BO:$BO,\"<=\"&BO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BY:$BY,\">=\"&BO$11,BDCRM!$BY:$BY,\"<=\"&BO$12),(IF($Q313=Lists!$CE$17,IF((BO$21)/$Q322=INT((BO$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&BO$2,$Z$2:$CV$2,\"<\"&BO$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BO$2+1-1)/$Q322=INT((BO$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&BO$2-$Q322,$Z$2:$CV$2,\"<=\"&BO$2),0),$Q315*(IF(BO$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BO$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BO$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BO$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BO$2+INT(-$Q320)))))))))","v":36667.352153442291},{"$f":"IF(BP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BO:$BO,\">=\"&BP$11,BDCRM!$BO:$BO,\"<=\"&BP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BY:$BY,\">=\"&BP$11,BDCRM!$BY:$BY,\"<=\"&BP$12),(IF($Q313=Lists!$CE$17,IF((BP$21)/$Q322=INT((BP$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&BP$2,$Z$2:$CV$2,\"<\"&BP$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BP$2+1-1)/$Q322=INT((BP$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&BP$2-$Q322,$Z$2:$CV$2,\"<=\"&BP$2),0),$Q315*(IF(BP$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BP$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BP$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BP$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BP$2+INT(-$Q320)))))))))","v":36667.352153442291},{"$f":"IF(BQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BO:$BO,\">=\"&BQ$11,BDCRM!$BO:$BO,\"<=\"&BQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BY:$BY,\">=\"&BQ$11,BDCRM!$BY:$BY,\"<=\"&BQ$12),(IF($Q313=Lists!$CE$17,IF((BQ$21)/$Q322=INT((BQ$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&BQ$2,$Z$2:$CV$2,\"<\"&BQ$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BQ$2+1-1)/$Q322=INT((BQ$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&BQ$2-$Q322,$Z$2:$CV$2,\"<=\"&BQ$2),0),$Q315*(IF(BQ$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BQ$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BQ$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BQ$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BQ$2+INT(-$Q320)))))))))","v":39662.015111896078},{"$f":"IF(BR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BO:$BO,\">=\"&BR$11,BDCRM!$BO:$BO,\"<=\"&BR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BY:$BY,\">=\"&BR$11,BDCRM!$BY:$BY,\"<=\"&BR$12),(IF($Q313=Lists!$CE$17,IF((BR$21)/$Q322=INT((BR$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&BR$2,$Z$2:$CV$2,\"<\"&BR$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BR$2+1-1)/$Q322=INT((BR$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&BR$2-$Q322,$Z$2:$CV$2,\"<=\"&BR$2),0),$Q315*(IF(BR$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BR$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BR$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BR$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BR$2+INT(-$Q320)))))))))","v":39662.015111896078},{"$f":"IF(BS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BO:$BO,\">=\"&BS$11,BDCRM!$BO:$BO,\"<=\"&BS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BY:$BY,\">=\"&BS$11,BDCRM!$BY:$BY,\"<=\"&BS$12),(IF($Q313=Lists!$CE$17,IF((BS$21)/$Q322=INT((BS$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&BS$2,$Z$2:$CV$2,\"<\"&BS$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BS$2+1-1)/$Q322=INT((BS$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&BS$2-$Q322,$Z$2:$CV$2,\"<=\"&BS$2),0),$Q315*(IF(BS$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BS$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BS$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BS$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BS$2+INT(-$Q320)))))))))","v":40455.255414134001},{"$f":"IF(BT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BO:$BO,\">=\"&BT$11,BDCRM!$BO:$BO,\"<=\"&BT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BY:$BY,\">=\"&BT$11,BDCRM!$BY:$BY,\"<=\"&BT$12),(IF($Q313=Lists!$CE$17,IF((BT$21)/$Q322=INT((BT$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&BT$2,$Z$2:$CV$2,\"<\"&BT$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BT$2+1-1)/$Q322=INT((BT$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&BT$2-$Q322,$Z$2:$CV$2,\"<=\"&BT$2),0),$Q315*(IF(BT$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BT$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BT$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BT$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BT$2+INT(-$Q320)))))))))","v":48824.045233098448},{"$f":"IF(BU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BO:$BO,\">=\"&BU$11,BDCRM!$BO:$BO,\"<=\"&BU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BY:$BY,\">=\"&BU$11,BDCRM!$BY:$BY,\"<=\"&BU$12),(IF($Q313=Lists!$CE$17,IF((BU$21)/$Q322=INT((BU$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&BU$2,$Z$2:$CV$2,\"<\"&BU$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BU$2+1-1)/$Q322=INT((BU$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&BU$2-$Q322,$Z$2:$CV$2,\"<=\"&BU$2),0),$Q315*(IF(BU$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BU$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BU$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BU$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BU$2+INT(-$Q320)))))))))","v":53228.854142375058},{"$f":"IF(BV$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BV$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BO:$BO,\">=\"&BV$11,BDCRM!$BO:$BO,\"<=\"&BV$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BY:$BY,\">=\"&BV$11,BDCRM!$BY:$BY,\"<=\"&BV$12),(IF($Q313=Lists!$CE$17,IF((BV$21)/$Q322=INT((BV$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&BV$2,$Z$2:$CV$2,\"<\"&BV$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BV$2+1-1)/$Q322=INT((BV$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&BV$2-$Q322,$Z$2:$CV$2,\"<=\"&BV$2),0),$Q315*(IF(BV$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BV$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BV$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BV$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BV$2+INT(-$Q320)))))))))","v":53228.854142375058},{"$f":"IF(BW$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BW$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BO:$BO,\">=\"&BW$11,BDCRM!$BO:$BO,\"<=\"&BW$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BY:$BY,\">=\"&BW$11,BDCRM!$BY:$BY,\"<=\"&BW$12),(IF($Q313=Lists!$CE$17,IF((BW$21)/$Q322=INT((BW$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&BW$2,$Z$2:$CV$2,\"<\"&BW$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BW$2+1-1)/$Q322=INT((BW$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&BW$2-$Q322,$Z$2:$CV$2,\"<=\"&BW$2),0),$Q315*(IF(BW$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BW$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BW$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BW$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BW$2+INT(-$Q320)))))))))","v":54293.431225222565},{"$f":"IF(BX$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BX$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BO:$BO,\">=\"&BX$11,BDCRM!$BO:$BO,\"<=\"&BX$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BY:$BY,\">=\"&BX$11,BDCRM!$BY:$BY,\"<=\"&BX$12),(IF($Q313=Lists!$CE$17,IF((BX$21)/$Q322=INT((BX$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&BX$2,$Z$2:$CV$2,\"<\"&BX$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BX$2+1-1)/$Q322=INT((BX$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&BX$2-$Q322,$Z$2:$CV$2,\"<=\"&BX$2),0),$Q315*(IF(BX$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BX$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BX$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BX$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BX$2+INT(-$Q320)))))))))","v":54293.431225222565},{"$f":"IF(BY$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BY$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BO:$BO,\">=\"&BY$11,BDCRM!$BO:$BO,\"<=\"&BY$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BY:$BY,\">=\"&BY$11,BDCRM!$BY:$BY,\"<=\"&BY$12),(IF($Q313=Lists!$CE$17,IF((BY$21)/$Q322=INT((BY$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&BY$2,$Z$2:$CV$2,\"<\"&BY$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BY$2+1-1)/$Q322=INT((BY$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&BY$2-$Q322,$Z$2:$CV$2,\"<=\"&BY$2),0),$Q315*(IF(BY$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BY$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BY$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BY$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BY$2+INT(-$Q320)))))))))","v":58117.180235828637},{"$f":"IF(BZ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BZ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BO:$BO,\">=\"&BZ$11,BDCRM!$BO:$BO,\"<=\"&BZ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BY:$BY,\">=\"&BZ$11,BDCRM!$BY:$BY,\"<=\"&BZ$12),(IF($Q313=Lists!$CE$17,IF((BZ$21)/$Q322=INT((BZ$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&BZ$2,$Z$2:$CV$2,\"<\"&BZ$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((BZ$2+1-1)/$Q322=INT((BZ$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&BZ$2-$Q322,$Z$2:$CV$2,\"<=\"&BZ$2),0),$Q315*(IF(BZ$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BZ$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BZ$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BZ$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,BZ$2+INT(-$Q320)))))))))","v":58117.180235828637},{"$f":"IF(CA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BO:$BO,\">=\"&CA$11,BDCRM!$BO:$BO,\"<=\"&CA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BY:$BY,\">=\"&CA$11,BDCRM!$BY:$BY,\"<=\"&CA$12),(IF($Q313=Lists!$CE$17,IF((CA$21)/$Q322=INT((CA$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&CA$2,$Z$2:$CV$2,\"<\"&CA$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((CA$2+1-1)/$Q322=INT((CA$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&CA$2-$Q322,$Z$2:$CV$2,\"<=\"&CA$2),0),$Q315*(IF(CA$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CA$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CA$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CA$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CA$2+INT(-$Q320)))))))))","v":59279.523840545211},{"$f":"IF(CB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BO:$BO,\">=\"&CB$11,BDCRM!$BO:$BO,\"<=\"&CB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BY:$BY,\">=\"&CB$11,BDCRM!$BY:$BY,\"<=\"&CB$12),(IF($Q313=Lists!$CE$17,IF((CB$21)/$Q322=INT((CB$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&CB$2,$Z$2:$CV$2,\"<\"&CB$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((CB$2+1-1)/$Q322=INT((CB$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&CB$2-$Q322,$Z$2:$CV$2,\"<=\"&CB$2),0),$Q315*(IF(CB$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CB$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CB$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CB$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CB$2+INT(-$Q320)))))))))","v":59279.523840545211},{"$f":"IF(CC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BO:$BO,\">=\"&CC$11,BDCRM!$BO:$BO,\"<=\"&CC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BY:$BY,\">=\"&CC$11,BDCRM!$BY:$BY,\"<=\"&CC$12),(IF($Q313=Lists!$CE$17,IF((CC$21)/$Q322=INT((CC$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&CC$2,$Z$2:$CV$2,\"<\"&CC$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((CC$2+1-1)/$Q322=INT((CC$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&CC$2-$Q322,$Z$2:$CV$2,\"<=\"&CC$2),0),$Q315*(IF(CC$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CC$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CC$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CC$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CC$2+INT(-$Q320)))))))))","v":70113.479370595742},{"$f":"IF(CD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BO:$BO,\">=\"&CD$11,BDCRM!$BO:$BO,\"<=\"&CD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BY:$BY,\">=\"&CD$11,BDCRM!$BY:$BY,\"<=\"&CD$12),(IF($Q313=Lists!$CE$17,IF((CD$21)/$Q322=INT((CD$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&CD$2,$Z$2:$CV$2,\"<\"&CD$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((CD$2+1-1)/$Q322=INT((CD$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&CD$2-$Q322,$Z$2:$CV$2,\"<=\"&CD$2),0),$Q315*(IF(CD$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CD$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CD$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CD$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CD$2+INT(-$Q320)))))))))","v":70113.479370595742},{"$f":"IF(CE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BO:$BO,\">=\"&CE$11,BDCRM!$BO:$BO,\"<=\"&CE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BY:$BY,\">=\"&CE$11,BDCRM!$BY:$BY,\"<=\"&CE$12),(IF($Q313=Lists!$CE$17,IF((CE$21)/$Q322=INT((CE$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&CE$2,$Z$2:$CV$2,\"<\"&CE$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((CE$2+1-1)/$Q322=INT((CE$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&CE$2-$Q322,$Z$2:$CV$2,\"<=\"&CE$2),0),$Q315*(IF(CE$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CE$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CE$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CE$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CE$2+INT(-$Q320)))))))))","v":71515.748958007665},{"$f":"IF(CF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BO:$BO,\">=\"&CF$11,BDCRM!$BO:$BO,\"<=\"&CF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BY:$BY,\">=\"&CF$11,BDCRM!$BY:$BY,\"<=\"&CF$12),(IF($Q313=Lists!$CE$17,IF((CF$21)/$Q322=INT((CF$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&CF$2,$Z$2:$CV$2,\"<\"&CF$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((CF$2+1-1)/$Q322=INT((CF$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&CF$2-$Q322,$Z$2:$CV$2,\"<=\"&CF$2),0),$Q315*(IF(CF$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CF$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CF$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CF$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CF$2+INT(-$Q320)))))))))","v":71515.748958007665},{"$f":"IF(CG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BO:$BO,\">=\"&CG$11,BDCRM!$BO:$BO,\"<=\"&CG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BY:$BY,\">=\"&CG$11,BDCRM!$BY:$BY,\"<=\"&CG$12),(IF($Q313=Lists!$CE$17,IF((CG$21)/$Q322=INT((CG$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&CG$2,$Z$2:$CV$2,\"<\"&CG$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((CG$2+1-1)/$Q322=INT((CG$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&CG$2-$Q322,$Z$2:$CV$2,\"<=\"&CG$2),0),$Q315*(IF(CG$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CG$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CG$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CG$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CG$2+INT(-$Q320)))))))))","v":71515.748958007665},{"$f":"IF(CH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BO:$BO,\">=\"&CH$11,BDCRM!$BO:$BO,\"<=\"&CH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BY:$BY,\">=\"&CH$11,BDCRM!$BY:$BY,\"<=\"&CH$12),(IF($Q313=Lists!$CE$17,IF((CH$21)/$Q322=INT((CH$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&CH$2,$Z$2:$CV$2,\"<\"&CH$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((CH$2+1-1)/$Q322=INT((CH$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&CH$2-$Q322,$Z$2:$CV$2,\"<=\"&CH$2),0),$Q315*(IF(CH$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CH$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CH$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CH$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CH$2+INT(-$Q320)))))))))","v":71515.748958007665},{"$f":"IF(CI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BO:$BO,\">=\"&CI$11,BDCRM!$BO:$BO,\"<=\"&CI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BY:$BY,\">=\"&CI$11,BDCRM!$BY:$BY,\"<=\"&CI$12),(IF($Q313=Lists!$CE$17,IF((CI$21)/$Q322=INT((CI$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&CI$2,$Z$2:$CV$2,\"<\"&CI$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((CI$2+1-1)/$Q322=INT((CI$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&CI$2-$Q322,$Z$2:$CV$2,\"<=\"&CI$2),0),$Q315*(IF(CI$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CI$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CI$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CI$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CI$2+INT(-$Q320)))))))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BO:$BO,\">=\"&CJ$11,BDCRM!$BO:$BO,\"<=\"&CJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BY:$BY,\">=\"&CJ$11,BDCRM!$BY:$BY,\"<=\"&CJ$12),(IF($Q313=Lists!$CE$17,IF((CJ$21)/$Q322=INT((CJ$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&CJ$2,$Z$2:$CV$2,\"<\"&CJ$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((CJ$2+1-1)/$Q322=INT((CJ$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&CJ$2-$Q322,$Z$2:$CV$2,\"<=\"&CJ$2),0),$Q315*(IF(CJ$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CJ$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CJ$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CJ$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CJ$2+INT(-$Q320)))))))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BO:$BO,\">=\"&CK$11,BDCRM!$BO:$BO,\"<=\"&CK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BY:$BY,\">=\"&CK$11,BDCRM!$BY:$BY,\"<=\"&CK$12),(IF($Q313=Lists!$CE$17,IF((CK$21)/$Q322=INT((CK$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&CK$2,$Z$2:$CV$2,\"<\"&CK$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((CK$2+1-1)/$Q322=INT((CK$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&CK$2-$Q322,$Z$2:$CV$2,\"<=\"&CK$2),0),$Q315*(IF(CK$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CK$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CK$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CK$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CK$2+INT(-$Q320)))))))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BO:$BO,\">=\"&CL$11,BDCRM!$BO:$BO,\"<=\"&CL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BY:$BY,\">=\"&CL$11,BDCRM!$BY:$BY,\"<=\"&CL$12),(IF($Q313=Lists!$CE$17,IF((CL$21)/$Q322=INT((CL$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&CL$2,$Z$2:$CV$2,\"<\"&CL$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((CL$2+1-1)/$Q322=INT((CL$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&CL$2-$Q322,$Z$2:$CV$2,\"<=\"&CL$2),0),$Q315*(IF(CL$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CL$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CL$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CL$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CL$2+INT(-$Q320)))))))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BO:$BO,\">=\"&CM$11,BDCRM!$BO:$BO,\"<=\"&CM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BY:$BY,\">=\"&CM$11,BDCRM!$BY:$BY,\"<=\"&CM$12),(IF($Q313=Lists!$CE$17,IF((CM$21)/$Q322=INT((CM$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&CM$2,$Z$2:$CV$2,\"<\"&CM$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((CM$2+1-1)/$Q322=INT((CM$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&CM$2-$Q322,$Z$2:$CV$2,\"<=\"&CM$2),0),$Q315*(IF(CM$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CM$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CM$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CM$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CM$2+INT(-$Q320)))))))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BO:$BO,\">=\"&CN$11,BDCRM!$BO:$BO,\"<=\"&CN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BY:$BY,\">=\"&CN$11,BDCRM!$BY:$BY,\"<=\"&CN$12),(IF($Q313=Lists!$CE$17,IF((CN$21)/$Q322=INT((CN$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&CN$2,$Z$2:$CV$2,\"<\"&CN$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((CN$2+1-1)/$Q322=INT((CN$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&CN$2-$Q322,$Z$2:$CV$2,\"<=\"&CN$2),0),$Q315*(IF(CN$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CN$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CN$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CN$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CN$2+INT(-$Q320)))))))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BO:$BO,\">=\"&CO$11,BDCRM!$BO:$BO,\"<=\"&CO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BY:$BY,\">=\"&CO$11,BDCRM!$BY:$BY,\"<=\"&CO$12),(IF($Q313=Lists!$CE$17,IF((CO$21)/$Q322=INT((CO$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&CO$2,$Z$2:$CV$2,\"<\"&CO$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((CO$2+1-1)/$Q322=INT((CO$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&CO$2-$Q322,$Z$2:$CV$2,\"<=\"&CO$2),0),$Q315*(IF(CO$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CO$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CO$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CO$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CO$2+INT(-$Q320)))))))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BO:$BO,\">=\"&CP$11,BDCRM!$BO:$BO,\"<=\"&CP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BY:$BY,\">=\"&CP$11,BDCRM!$BY:$BY,\"<=\"&CP$12),(IF($Q313=Lists!$CE$17,IF((CP$21)/$Q322=INT((CP$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&CP$2,$Z$2:$CV$2,\"<\"&CP$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((CP$2+1-1)/$Q322=INT((CP$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&CP$2-$Q322,$Z$2:$CV$2,\"<=\"&CP$2),0),$Q315*(IF(CP$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CP$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CP$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CP$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CP$2+INT(-$Q320)))))))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BO:$BO,\">=\"&CQ$11,BDCRM!$BO:$BO,\"<=\"&CQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BY:$BY,\">=\"&CQ$11,BDCRM!$BY:$BY,\"<=\"&CQ$12),(IF($Q313=Lists!$CE$17,IF((CQ$21)/$Q322=INT((CQ$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&CQ$2,$Z$2:$CV$2,\"<\"&CQ$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((CQ$2+1-1)/$Q322=INT((CQ$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&CQ$2-$Q322,$Z$2:$CV$2,\"<=\"&CQ$2),0),$Q315*(IF(CQ$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CQ$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CQ$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CQ$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CQ$2+INT(-$Q320)))))))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BO:$BO,\">=\"&CR$11,BDCRM!$BO:$BO,\"<=\"&CR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BY:$BY,\">=\"&CR$11,BDCRM!$BY:$BY,\"<=\"&CR$12),(IF($Q313=Lists!$CE$17,IF((CR$21)/$Q322=INT((CR$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&CR$2,$Z$2:$CV$2,\"<\"&CR$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((CR$2+1-1)/$Q322=INT((CR$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&CR$2-$Q322,$Z$2:$CV$2,\"<=\"&CR$2),0),$Q315*(IF(CR$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CR$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CR$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CR$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CR$2+INT(-$Q320)))))))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BO:$BO,\">=\"&CS$11,BDCRM!$BO:$BO,\"<=\"&CS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BY:$BY,\">=\"&CS$11,BDCRM!$BY:$BY,\"<=\"&CS$12),(IF($Q313=Lists!$CE$17,IF((CS$21)/$Q322=INT((CS$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&CS$2,$Z$2:$CV$2,\"<\"&CS$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((CS$2+1-1)/$Q322=INT((CS$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&CS$2-$Q322,$Z$2:$CV$2,\"<=\"&CS$2),0),$Q315*(IF(CS$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CS$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CS$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CS$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CS$2+INT(-$Q320)))))))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BO:$BO,\">=\"&CT$11,BDCRM!$BO:$BO,\"<=\"&CT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BY:$BY,\">=\"&CT$11,BDCRM!$BY:$BY,\"<=\"&CT$12),(IF($Q313=Lists!$CE$17,IF((CT$21)/$Q322=INT((CT$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&CT$2,$Z$2:$CV$2,\"<\"&CT$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((CT$2+1-1)/$Q322=INT((CT$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&CT$2-$Q322,$Z$2:$CV$2,\"<=\"&CT$2),0),$Q315*(IF(CT$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CT$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CT$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CT$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CT$2+INT(-$Q320)))))))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BO:$BO,\">=\"&CU$11,BDCRM!$BO:$BO,\"<=\"&CU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H312,BDCRM!$BM:$BM,$Q312,BDCRM!$BY:$BY,\">=\"&CU$11,BDCRM!$BY:$BY,\"<=\"&CU$12),(IF($Q313=Lists!$CE$17,IF((CU$21)/$Q322=INT((CU$2-1)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&CU$2,$Z$2:$CV$2,\"<\"&CU$2+$Q322),0),IF($Q313=Lists!$CE$18,IF((CU$2+1-1)/$Q322=INT((CU$2)/$Q322),SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">\"&CU$2-$Q322,$Z$2:$CV$2,\"<=\"&CU$2),0),$Q315*(IF(CU$2=1,SUMIFS($Z310:$CV310,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q317))+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,INT($Q317)+1),0)+($Q317-INT($Q317))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CU$2+INT($Q317)+1)+(INT($Q317)+1-$Q317)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CU$2+INT($Q317)))+$Q318*((-$Q320-INT(-$Q320))*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CU$2+INT(-$Q320)+1)+(INT(-$Q320)+1+$Q320)*SUMIFS($Z310:$CV310,$Z$2:$CV$2,CU$2+INT(-$Q320)))))))))","v":0}]
[{"$f":"ROW()","v":313},null,null,null,null,null,{"$f":"IF($R313=\"^\",IF(COUNTIF(Lists!$13:$13,H313)=1,0,1),0)","v":0},{"$f":"Lists!$CE$13","v":"Типы оплаты"},"Выбираем способ оплаты",null,null,null,"дата из списка",null,null,"M",{"$f":"MAIN!Q807","v":"аванс-доплата"},"^",{"$f":"IF(G313<>0,1,IF(OR($Q313=\"\",$Q313=0),0,IF($R313=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H313))),$Q313)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":314},null,null,null,null,null,{"$f":"IF($R314=\"^\",IF(COUNTIF(Lists!$13:$13,H314)=1,0,1),0)","v":0},{"$f":"H312","v":"Прочие расходы на персонал"},"Если аванс-доплата, то указываем % предоплаты и сроки:"]
[{"$f":"ROW()","v":315},null,null,null,null,null,{"$f":"IF($R315=\"^\",IF(COUNTIF(Lists!$13:$13,H315)=1,0,1),0)","v":0},{"$f":"H312","v":"Прочие расходы на персонал"},{"$f":"I314","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},"Размер предоплаты",null,null,"%",null,null,"M",{"$f":"MAIN!Q809","v":1},null,{"$f":"IF(G315<>0,1,IF(OR($Q315=\"\",$Q315=0),0,IF($R315=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H315))),$Q315)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":316},null,null,null,null,null,{"$f":"IF($R316=\"^\",IF(COUNTIF(Lists!$13:$13,H316)=1,0,1),0)","v":0},{"$f":"H312","v":"Прочие расходы на персонал"},{"$f":"I314","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},"Период оборачиваемости предоплаты (срок)",null,null,"кол-во дней",null,null,"M",{"$f":"MAIN!Q810","v":0},null,{"$f":"IF(G316<>0,1,IF(OR($Q316=\"\",$Q316=0),0,IF($R316=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H316))),$Q316)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":317},null,null,null,null,null,{"$f":"IF($R317=\"^\",IF(COUNTIF(Lists!$13:$13,H317)=1,0,1),0)","v":0},{"$f":"H312","v":"Прочие расходы на персонал"},{"$f":"I314","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},"расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q316/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G317<>0,1,IF(OR($Q317=\"\",$Q317=0),0,IF($R317=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H317))),$Q317)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q317-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q316/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":318},null,null,null,null,null,{"$f":"IF($R318=\"^\",IF(COUNTIF(Lists!$13:$13,H318)=1,0,1),0)","v":0},{"$f":"H312","v":"Прочие расходы на персонал"},{"$f":"I314","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},"Размер доплаты",null,null,"%",null,null,null,{"$f":"100%-Q315","v":0},null,{"$f":"IF(G318<>0,1,IF(OR($Q318=\"\",$Q318=0),0,IF($R318=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H318))),$Q318)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q318-(100%-Q315))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":319},null,null,null,null,null,{"$f":"IF($R319=\"^\",IF(COUNTIF(Lists!$13:$13,H319)=1,0,1),0)","v":0},{"$f":"H312","v":"Прочие расходы на персонал"},{"$f":"I314","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},"Период оборачиваемости доплат (срок)",null,null,"кол-во дней",null,null,"M",{"$f":"MAIN!Q813","v":0},null,{"$f":"IF(G319<>0,1,IF(OR($Q319=\"\",$Q319=0),0,IF($R319=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H319))),$Q319)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":320},null,null,null,null,null,{"$f":"IF($R320=\"^\",IF(COUNTIF(Lists!$13:$13,H320)=1,0,1),0)","v":0},{"$f":"H312","v":"Прочие расходы на персонал"},{"$f":"I314","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},"расчет в количестве периодов",null,null,"кол-во периодов",null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q319/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G320<>0,1,IF(OR($Q320=\"\",$Q320=0),0,IF($R320=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H320))),$Q320)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q320-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q319/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":321},null,null,null,null,null,{"$f":"IF($R321=\"^\",IF(COUNTIF(Lists!$13:$13,H321)=1,0,1),0)","v":0},{"$f":"H312","v":"Прочие расходы на персонал"},"Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"]
[{"$f":"ROW()","v":322},null,null,null,null,null,{"$f":"IF($R322=\"^\",IF(COUNTIF(Lists!$13:$13,H322)=1,0,1),0)","v":0},{"$f":"H312","v":"Прочие расходы на персонал"},{"$f":"I321","v":"Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"},{"$f":"\"Количество периодов\"&IF($Q313=Lists!$CE$17,\" авансирования\",IF($Q313=Lists!$CE$18,\" ретро-оплаты\",\"\"))","v":"Количество периодов"},null,null,"кол-во периодов",null,null,"M",{"$f":"MAIN!Q816","v":12},null,{"$f":"IF(G322<>0,1,IF(OR($Q322=\"\",$Q322=0),0,IF($R322=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H322))),$Q322)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":323}]
[{"$f":"ROW()","v":324},null,null,null,null,null,{"$f":"IF($R324=\"^\",IF(COUNTIF(Lists!$13:$13,H324)=1,0,1),0)","v":0},{"$f":"H310","v":"Прочие расходы на персонал"},null,null,null,{"$f":"K310","v":5},"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z324:$CV324)","v":1704385.3707921535},null,null,{"$f":"IF(AA$11=\"\",0,AA310)","v":3739.583333333333},{"$f":"IF(AB$11=\"\",0,AB310)","v":3865.208333333333},4437.5,4437.5,4526.25,5376.2287500000002,5722.2,7558.2,7709.3640000000005,9094.7866500000018,9684.3900000000012,9684.3900000000012,9878.0777999999991,10064.717757,12840.6168,7746.8184000000001,7901.7547679999998,8113.2800525999992,9110.4706799999985,9110.4706799999985,9292.6800936,12521.311384041001,13977.662968512001,13977.662968512001,14257.21622788224,14384.542966410279,15954.906074922725,18501.440845483441,18871.469662393105,20947.838661426224,23136.443822569243,23136.443822569243,23599.17269902063,23599.17269902063,25888.790406062562,29198.923433957461,29782.901902636608,32792.244581474981,35948.384464159113,35948.384464159113,36667.352153442291,36667.352153442291,39662.015111896078,39662.015111896078,40455.255414134001,48824.045233098448,53228.854142375058,53228.854142375058,54293.431225222565,54293.431225222565,58117.180235828637,58117.180235828637,59279.523840545211,59279.523840545211,70113.479370595742,70113.479370595742,71515.748958007665,71515.748958007665,71515.748958007665,71515.748958007665,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,CN310)","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":325},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":326},null,null,null,null,null,null,null,null,null,null,"пустая строка"]

{"sheet":"Exp","index":12,"n_rows":206,"n_cols":99,"rows_kept":139,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87},{"$f":"COLUMN()","v":88},{"$f":"COLUMN()","v":89},{"$f":"COLUMN()","v":90},{"$f":"COLUMN()","v":91},{"$f":"COLUMN()","v":92},{"$f":"COLUMN()","v":93},{"$f":"COLUMN()","v":94},{"$f":"COLUMN()","v":95},{"$f":"COLUMN()","v":96},{"$f":"COLUMN()","v":97},{"$f":"COLUMN()","v":98},{"$f":"COLUMN()","v":99}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16},{"$f":"MAX($Z2:AP2)+1","v":17},{"$f":"MAX($Z2:AQ2)+1","v":18},{"$f":"MAX($Z2:AR2)+1","v":19},{"$f":"MAX($Z2:AS2)+1","v":20},{"$f":"MAX($Z2:AT2)+1","v":21},{"$f":"MAX($Z2:AU2)+1","v":22},{"$f":"MAX($Z2:AV2)+1","v":23},{"$f":"MAX($Z2:AW2)+1","v":24},{"$f":"MAX($Z2:AX2)+1","v":25},{"$f":"MAX($Z2:AY2)+1","v":26},{"$f":"MAX($Z2:AZ2)+1","v":27},{"$f":"MAX($Z2:BA2)+1","v":28},{"$f":"MAX($Z2:BB2)+1","v":29},{"$f":"MAX($Z2:BC2)+1","v":30},{"$f":"MAX($Z2:BD2)+1","v":31},{"$f":"MAX($Z2:BE2)+1","v":32},{"$f":"MAX($Z2:BF2)+1","v":33},{"$f":"MAX($Z2:BG2)+1","v":34},{"$f":"MAX($Z2:BH2)+1","v":35},{"$f":"MAX($Z2:BI2)+1","v":36},{"$f":"MAX($Z2:BJ2)+1","v":37},{"$f":"MAX($Z2:BK2)+1","v":38},{"$f":"MAX($Z2:BL2)+1","v":39},{"$f":"MAX($Z2:BM2)+1","v":40},{"$f":"MAX($Z2:BN2)+1","v":41},{"$f":"MAX($Z2:BO2)+1","v":42},{"$f":"MAX($Z2:BP2)+1","v":43},{"$f":"MAX($Z2:BQ2)+1","v":44},{"$f":"MAX($Z2:BR2)+1","v":45},{"$f":"MAX($Z2:BS2)+1","v":46},{"$f":"MAX($Z2:BT2)+1","v":47},{"$f":"MAX($Z2:BU2)+1","v":48},{"$f":"MAX($Z2:BV2)+1","v":49},{"$f":"MAX($Z2:BW2)+1","v":50},{"$f":"MAX($Z2:BX2)+1","v":51},{"$f":"MAX($Z2:BY2)+1","v":52},{"$f":"MAX($Z2:BZ2)+1","v":53},{"$f":"MAX($Z2:CA2)+1","v":54},{"$f":"MAX($Z2:CB2)+1","v":55},{"$f":"MAX($Z2:CC2)+1","v":56},{"$f":"MAX($Z2:CD2)+1","v":57},{"$f":"MAX($Z2:CE2)+1","v":58},{"$f":"MAX($Z2:CF2)+1","v":59},{"$f":"MAX($Z2:CG2)+1","v":60},{"$f":"MAX($Z2:CH2)+1","v":61},{"$f":"MAX($Z2:CI2)+1","v":62},{"$f":"MAX($Z2:CJ2)+1","v":63},{"$f":"MAX($Z2:CK2)+1","v":64},{"$f":"MAX($Z2:CL2)+1","v":65},{"$f":"MAX($Z2:CM2)+1","v":66},{"$f":"MAX($Z2:CN2)+1","v":67},{"$f":"MAX($Z2:CO2)+1","v":68},{"$f":"MAX($Z2:CP2)+1","v":69},{"$f":"MAX($Z2:CQ2)+1","v":70},{"$f":"MAX($Z2:CR2)+1","v":71},{"$f":"MAX($Z2:CS2)+1","v":72},{"$f":"MAX($Z2:CT2)+1","v":73}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":1},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ28=\"\",\"\",MAX($Z3:AP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR28=\"\",\"\",MAX($Z3:AQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS28=\"\",\"\",MAX($Z3:AR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT28=\"\",\"\",MAX($Z3:AS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU28=\"\",\"\",MAX($Z3:AT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV28=\"\",\"\",MAX($Z3:AU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW28=\"\",\"\",MAX($Z3:AV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX28=\"\",\"\",MAX($Z3:AW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY28=\"\",\"\",MAX($Z3:AX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ28=\"\",\"\",MAX($Z3:AY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA28=\"\",\"\",MAX($Z3:AZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB28=\"\",\"\",MAX($Z3:BA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC28=\"\",\"\",MAX($Z3:BB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD28=\"\",\"\",MAX($Z3:BC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE28=\"\",\"\",MAX($Z3:BD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF28=\"\",\"\",MAX($Z3:BE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG28=\"\",\"\",MAX($Z3:BF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH28=\"\",\"\",MAX($Z3:BG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI28=\"\",\"\",MAX($Z3:BH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ28=\"\",\"\",MAX($Z3:BI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK28=\"\",\"\",MAX($Z3:BJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL28=\"\",\"\",MAX($Z3:BK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM28=\"\",\"\",MAX($Z3:BL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN28=\"\",\"\",MAX($Z3:BM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO28=\"\",\"\",MAX($Z3:BN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP28=\"\",\"\",MAX($Z3:BO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ28=\"\",\"\",MAX($Z3:BP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR28=\"\",\"\",MAX($Z3:BQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS28=\"\",\"\",MAX($Z3:BR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT28=\"\",\"\",MAX($Z3:BS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU28=\"\",\"\",MAX($Z3:BT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV28=\"\",\"\",MAX($Z3:BU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW28=\"\",\"\",MAX($Z3:BV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX28=\"\",\"\",MAX($Z3:BW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY28=\"\",\"\",MAX($Z3:BX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ28=\"\",\"\",MAX($Z3:BY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA28=\"\",\"\",MAX($Z3:BZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB28=\"\",\"\",MAX($Z3:CA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC28=\"\",\"\",MAX($Z3:CB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD28=\"\",\"\",MAX($Z3:CC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE28=\"\",\"\",MAX($Z3:CD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF28=\"\",\"\",MAX($Z3:CE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG28=\"\",\"\",MAX($Z3:CF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH28=\"\",\"\",MAX($Z3:CG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI28=\"\",\"\",MAX($Z3:CH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ28=\"\",\"\",MAX($Z3:CI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK28=\"\",\"\",MAX($Z3:CJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL28=\"\",\"\",MAX($Z3:CK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM28=\"\",\"\",MAX($Z3:CL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN28=\"\",\"\",MAX($Z3:CM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO28=\"\",\"\",MAX($Z3:CN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP28=\"\",\"\",MAX($Z3:CO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ28=\"\",\"\",MAX($Z3:CP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR28=\"\",\"\",MAX($Z3:CQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS28=\"\",\"\",MAX($Z3:CR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT28=\"\",\"\",MAX($Z3:CS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU28=\"\",\"\",MAX($Z3:CT3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":""},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":1},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":2},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":3},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":4},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":5},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":6},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":7},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":8},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":9},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":10},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":11},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":12},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":13},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":14},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":15},{"$f":"IF(OR(AQ3<>\"\",AQ11=\"\"),\"\",MAX($Z4:AP4)+1)","v":16},{"$f":"IF(OR(AR3<>\"\",AR11=\"\"),\"\",MAX($Z4:AQ4)+1)","v":17},{"$f":"IF(OR(AS3<>\"\",AS11=\"\"),\"\",MAX($Z4:AR4)+1)","v":18},{"$f":"IF(OR(AT3<>\"\",AT11=\"\"),\"\",MAX($Z4:AS4)+1)","v":19},{"$f":"IF(OR(AU3<>\"\",AU11=\"\"),\"\",MAX($Z4:AT4)+1)","v":20},{"$f":"IF(OR(AV3<>\"\",AV11=\"\"),\"\",MAX($Z4:AU4)+1)","v":21},{"$f":"IF(OR(AW3<>\"\",AW11=\"\"),\"\",MAX($Z4:AV4)+1)","v":22},{"$f":"IF(OR(AX3<>\"\",AX11=\"\"),\"\",MAX($Z4:AW4)+1)","v":23},{"$f":"IF(OR(AY3<>\"\",AY11=\"\"),\"\",MAX($Z4:AX4)+1)","v":24},{"$f":"IF(OR(AZ3<>\"\",AZ11=\"\"),\"\",MAX($Z4:AY4)+1)","v":25},{"$f":"IF(OR(BA3<>\"\",BA11=\"\"),\"\",MAX($Z4:AZ4)+1)","v":26},{"$f":"IF(OR(BB3<>\"\",BB11=\"\"),\"\",MAX($Z4:BA4)+1)","v":27},{"$f":"IF(OR(BC3<>\"\",BC11=\"\"),\"\",MAX($Z4:BB4)+1)","v":28},{"$f":"IF(OR(BD3<>\"\",BD11=\"\"),\"\",MAX($Z4:BC4)+1)","v":29},{"$f":"IF(OR(BE3<>\"\",BE11=\"\"),\"\",MAX($Z4:BD4)+1)","v":30},{"$f":"IF(OR(BF3<>\"\",BF11=\"\"),\"\",MAX($Z4:BE4)+1)","v":31},{"$f":"IF(OR(BG3<>\"\",BG11=\"\"),\"\",MAX($Z4:BF4)+1)","v":32},{"$f":"IF(OR(BH3<>\"\",BH11=\"\"),\"\",MAX($Z4:BG4)+1)","v":33},{"$f":"IF(OR(BI3<>\"\",BI11=\"\"),\"\",MAX($Z4:BH4)+1)","v":34},{"$f":"IF(OR(BJ3<>\"\",BJ11=\"\"),\"\",MAX($Z4:BI4)+1)","v":35},{"$f":"IF(OR(BK3<>\"\",BK11=\"\"),\"\",MAX($Z4:BJ4)+1)","v":36},{"$f":"IF(OR(BL3<>\"\",BL11=\"\"),\"\",MAX($Z4:BK4)+1)","v":37},{"$f":"IF(OR(BM3<>\"\",BM11=\"\"),\"\",MAX($Z4:BL4)+1)","v":38},{"$f":"IF(OR(BN3<>\"\",BN11=\"\"),\"\",MAX($Z4:BM4)+1)","v":39},{"$f":"IF(OR(BO3<>\"\",BO11=\"\"),\"\",MAX($Z4:BN4)+1)","v":40},{"$f":"IF(OR(BP3<>\"\",BP11=\"\"),\"\",MAX($Z4:BO4)+1)","v":41},{"$f":"IF(OR(BQ3<>\"\",BQ11=\"\"),\"\",MAX($Z4:BP4)+1)","v":42},{"$f":"IF(OR(BR3<>\"\",BR11=\"\"),\"\",MAX($Z4:BQ4)+1)","v":43},{"$f":"IF(OR(BS3<>\"\",BS11=\"\"),\"\",MAX($Z4:BR4)+1)","v":44},{"$f":"IF(OR(BT3<>\"\",BT11=\"\"),\"\",MAX($Z4:BS4)+1)","v":45},{"$f":"IF(OR(BU3<>\"\",BU11=\"\"),\"\",MAX($Z4:BT4)+1)","v":46},{"$f":"IF(OR(BV3<>\"\",BV11=\"\"),\"\",MAX($Z4:BU4)+1)","v":47},{"$f":"IF(OR(BW3<>\"\",BW11=\"\"),\"\",MAX($Z4:BV4)+1)","v":48},{"$f":"IF(OR(BX3<>\"\",BX11=\"\"),\"\",MAX($Z4:BW4)+1)","v":49},{"$f":"IF(OR(BY3<>\"\",BY11=\"\"),\"\",MAX($Z4:BX4)+1)","v":50},{"$f":"IF(OR(BZ3<>\"\",BZ11=\"\"),\"\",MAX($Z4:BY4)+1)","v":51},{"$f":"IF(OR(CA3<>\"\",CA11=\"\"),\"\",MAX($Z4:BZ4)+1)","v":52},{"$f":"IF(OR(CB3<>\"\",CB11=\"\"),\"\",MAX($Z4:CA4)+1)","v":53},{"$f":"IF(OR(CC3<>\"\",CC11=\"\"),\"\",MAX($Z4:CB4)+1)","v":54},{"$f":"IF(OR(CD3<>\"\",CD11=\"\"),\"\",MAX($Z4:CC4)+1)","v":55},{"$f":"IF(OR(CE3<>\"\",CE11=\"\"),\"\",MAX($Z4:CD4)+1)","v":56},{"$f":"IF(OR(CF3<>\"\",CF11=\"\"),\"\",MAX($Z4:CE4)+1)","v":57},{"$f":"IF(OR(CG3<>\"\",CG11=\"\"),\"\",MAX($Z4:CF4)+1)","v":58},{"$f":"IF(OR(CH3<>\"\",CH11=\"\"),\"\",MAX($Z4:CG4)+1)","v":59},{"$f":"IF(OR(CI3<>\"\",CI11=\"\"),\"\",MAX($Z4:CH4)+1)","v":""},{"$f":"IF(OR(CJ3<>\"\",CJ11=\"\"),\"\",MAX($Z4:CI4)+1)","v":""},{"$f":"IF(OR(CK3<>\"\",CK11=\"\"),\"\",MAX($Z4:CJ4)+1)","v":""},{"$f":"IF(OR(CL3<>\"\",CL11=\"\"),\"\",MAX($Z4:CK4)+1)","v":""},{"$f":"IF(OR(CM3<>\"\",CM11=\"\"),\"\",MAX($Z4:CL4)+1)","v":""},{"$f":"IF(OR(CN3<>\"\",CN11=\"\"),\"\",MAX($Z4:CM4)+1)","v":""},{"$f":"IF(OR(CO3<>\"\",CO11=\"\"),\"\",MAX($Z4:CN4)+1)","v":""},{"$f":"IF(OR(CP3<>\"\",CP11=\"\"),\"\",MAX($Z4:CO4)+1)","v":""},{"$f":"IF(OR(CQ3<>\"\",CQ11=\"\"),\"\",MAX($Z4:CP4)+1)","v":""},{"$f":"IF(OR(CR3<>\"\",CR11=\"\"),\"\",MAX($Z4:CQ4)+1)","v":""},{"$f":"IF(OR(CS3<>\"\",CS11=\"\"),\"\",MAX($Z4:CR4)+1)","v":""},{"$f":"IF(OR(CT3<>\"\",CT11=\"\"),\"\",MAX($Z4:CS4)+1)","v":""},{"$f":"IF(OR(CU3<>\"\",CU11=\"\"),\"\",MAX($Z4:CT4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","",{"$f":"IF(CN11=\"\",\"\",DAY(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":4},7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,"","","","","",{"$f":"IF(CN11=\"\",\"\",MONTH(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$140","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":21},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":21},21,21,22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,30,30,30,31,31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,35,35,35,35,"","","","","",{"$f":"IF(CN11=\"\",\"\",YEAR(CN11)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$141","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":31},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":30},30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,"","","","","",{"$f":"IF(CN12=\"\",\"\",DAY(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$142","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":3},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":6},9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,"","","","","",{"$f":"IF(CN12=\"\",\"\",MONTH(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$143","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":21},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":21},21,21,22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,30,30,30,31,31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,35,35,35,35,"","","","","",{"$f":"IF(CN12=\"\",\"\",YEAR(CN12)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I37\")","v":"Exp"},null,null,{"$f":"INDIRECT(\"START!K37\")","v":"Прочие расходы бизнес-проекта"},null,null,null,null,null,null,null,"все включает НДС",null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2021-01-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2021-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2021-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2021-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2021-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2022-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2022-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ20=\"\",\"\",Periods!AQ20),IF($Q$12=Lists!$U$17,IF(Periods!AQ35=\"\",\"\",Periods!AQ35),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR20=\"\",\"\",Periods!AR20),IF($Q$12=Lists!$U$17,IF(Periods!AR35=\"\",\"\",Periods!AR35),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS20=\"\",\"\",Periods!AS20),IF($Q$12=Lists!$U$17,IF(Periods!AS35=\"\",\"\",Periods!AS35),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT20=\"\",\"\",Periods!AT20),IF($Q$12=Lists!$U$17,IF(Periods!AT35=\"\",\"\",Periods!AT35),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU20=\"\",\"\",Periods!AU20),IF($Q$12=Lists!$U$17,IF(Periods!AU35=\"\",\"\",Periods!AU35),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV20=\"\",\"\",Periods!AV20),IF($Q$12=Lists!$U$17,IF(Periods!AV35=\"\",\"\",Periods!AV35),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW20=\"\",\"\",Periods!AW20),IF($Q$12=Lists!$U$17,IF(Periods!AW35=\"\",\"\",Periods!AW35),\"\"))","v":"2026-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX20=\"\",\"\",Periods!AX20),IF($Q$12=Lists!$U$17,IF(Periods!AX35=\"\",\"\",Periods!AX35),\"\"))","v":"2026-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY20=\"\",\"\",Periods!AY20),IF($Q$12=Lists!$U$17,IF(Periods!AY35=\"\",\"\",Periods!AY35),\"\"))","v":"2027-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ20=\"\",\"\",Periods!AZ20),IF($Q$12=Lists!$U$17,IF(Periods!AZ35=\"\",\"\",Periods!AZ35),\"\"))","v":"2027-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA20=\"\",\"\",Periods!BA20),IF($Q$12=Lists!$U$17,IF(Periods!BA35=\"\",\"\",Periods!BA35),\"\"))","v":"2027-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB20=\"\",\"\",Periods!BB20),IF($Q$12=Lists!$U$17,IF(Periods!BB35=\"\",\"\",Periods!BB35),\"\"))","v":"2027-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC20=\"\",\"\",Periods!BC20),IF($Q$12=Lists!$U$17,IF(Periods!BC35=\"\",\"\",Periods!BC35),\"\"))","v":"2028-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD20=\"\",\"\",Periods!BD20),IF($Q$12=Lists!$U$17,IF(Periods!BD35=\"\",\"\",Periods!BD35),\"\"))","v":"2028-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE20=\"\",\"\",Periods!BE20),IF($Q$12=Lists!$U$17,IF(Periods!BE35=\"\",\"\",Periods!BE35),\"\"))","v":"2028-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF20=\"\",\"\",Periods!BF20),IF($Q$12=Lists!$U$17,IF(Periods!BF35=\"\",\"\",Periods!BF35),\"\"))","v":"2028-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG20=\"\",\"\",Periods!BG20),IF($Q$12=Lists!$U$17,IF(Periods!BG35=\"\",\"\",Periods!BG35),\"\"))","v":"2029-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH20=\"\",\"\",Periods!BH20),IF($Q$12=Lists!$U$17,IF(Periods!BH35=\"\",\"\",Periods!BH35),\"\"))","v":"2029-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI20=\"\",\"\",Periods!BI20),IF($Q$12=Lists!$U$17,IF(Periods!BI35=\"\",\"\",Periods!BI35),\"\"))","v":"2029-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ20=\"\",\"\",Periods!BJ20),IF($Q$12=Lists!$U$17,IF(Periods!BJ35=\"\",\"\",Periods!BJ35),\"\"))","v":"2029-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK20=\"\",\"\",Periods!BK20),IF($Q$12=Lists!$U$17,IF(Periods!BK35=\"\",\"\",Periods!BK35),\"\"))","v":"2030-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL20=\"\",\"\",Periods!BL20),IF($Q$12=Lists!$U$17,IF(Periods!BL35=\"\",\"\",Periods!BL35),\"\"))","v":"2030-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM20=\"\",\"\",Periods!BM20),IF($Q$12=Lists!$U$17,IF(Periods!BM35=\"\",\"\",Periods!BM35),\"\"))","v":"2030-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN20=\"\",\"\",Periods!BN20),IF($Q$12=Lists!$U$17,IF(Periods!BN35=\"\",\"\",Periods!BN35),\"\"))","v":"2030-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO20=\"\",\"\",Periods!BO20),IF($Q$12=Lists!$U$17,IF(Periods!BO35=\"\",\"\",Periods!BO35),\"\"))","v":"2031-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP20=\"\",\"\",Periods!BP20),IF($Q$12=Lists!$U$17,IF(Periods!BP35=\"\",\"\",Periods!BP35),\"\"))","v":"2031-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ20=\"\",\"\",Periods!BQ20),IF($Q$12=Lists!$U$17,IF(Periods!BQ35=\"\",\"\",Periods!BQ35),\"\"))","v":"2031-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR20=\"\",\"\",Periods!BR20),IF($Q$12=Lists!$U$17,IF(Periods!BR35=\"\",\"\",Periods!BR35),\"\"))","v":"2031-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS20=\"\",\"\",Periods!BS20),IF($Q$12=Lists!$U$17,IF(Periods!BS35=\"\",\"\",Periods!BS35),\"\"))","v":"2032-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT20=\"\",\"\",Periods!BT20),IF($Q$12=Lists!$U$17,IF(Periods!BT35=\"\",\"\",Periods!BT35),\"\"))","v":"2032-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU20=\"\",\"\",Periods!BU20),IF($Q$12=Lists!$U$17,IF(Periods!BU35=\"\",\"\",Periods!BU35),\"\"))","v":"2032-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV20=\"\",\"\",Periods!BV20),IF($Q$12=Lists!$U$17,IF(Periods!BV35=\"\",\"\",Periods!BV35),\"\"))","v":"2032-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW20=\"\",\"\",Periods!BW20),IF($Q$12=Lists!$U$17,IF(Periods!BW35=\"\",\"\",Periods!BW35),\"\"))","v":"2033-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX20=\"\",\"\",Periods!BX20),IF($Q$12=Lists!$U$17,IF(Periods!BX35=\"\",\"\",Periods!BX35),\"\"))","v":"2033-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY20=\"\",\"\",Periods!BY20),IF($Q$12=Lists!$U$17,IF(Periods!BY35=\"\",\"\",Periods!BY35),\"\"))","v":"2033-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ20=\"\",\"\",Periods!BZ20),IF($Q$12=Lists!$U$17,IF(Periods!BZ35=\"\",\"\",Periods!BZ35),\"\"))","v":"2033-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA20=\"\",\"\",Periods!CA20),IF($Q$12=Lists!$U$17,IF(Periods!CA35=\"\",\"\",Periods!CA35),\"\"))","v":"2034-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB20=\"\",\"\",Periods!CB20),IF($Q$12=Lists!$U$17,IF(Periods!CB35=\"\",\"\",Periods!CB35),\"\"))","v":"2034-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC20=\"\",\"\",Periods!CC20),IF($Q$12=Lists!$U$17,IF(Periods!CC35=\"\",\"\",Periods!CC35),\"\"))","v":"2034-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD20=\"\",\"\",Periods!CD20),IF($Q$12=Lists!$U$17,IF(Periods!CD35=\"\",\"\",Periods!CD35),\"\"))","v":"2034-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE20=\"\",\"\",Periods!CE20),IF($Q$12=Lists!$U$17,IF(Periods!CE35=\"\",\"\",Periods!CE35),\"\"))","v":"2035-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF20=\"\",\"\",Periods!CF20),IF($Q$12=Lists!$U$17,IF(Periods!CF35=\"\",\"\",Periods!CF35),\"\"))","v":"2035-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG20=\"\",\"\",Periods!CG20),IF($Q$12=Lists!$U$17,IF(Periods!CG35=\"\",\"\",Periods!CG35),\"\"))","v":"2035-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH20=\"\",\"\",Periods!CH20),IF($Q$12=Lists!$U$17,IF(Periods!CH35=\"\",\"\",Periods!CH35),\"\"))","v":"2035-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI20=\"\",\"\",Periods!CI20),IF($Q$12=Lists!$U$17,IF(Periods!CI35=\"\",\"\",Periods!CI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ20=\"\",\"\",Periods!CJ20),IF($Q$12=Lists!$U$17,IF(Periods!CJ35=\"\",\"\",Periods!CJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK20=\"\",\"\",Periods!CK20),IF($Q$12=Lists!$U$17,IF(Periods!CK35=\"\",\"\",Periods!CK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL20=\"\",\"\",Periods!CL20),IF($Q$12=Lists!$U$17,IF(Periods!CL35=\"\",\"\",Periods!CL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM20=\"\",\"\",Periods!CM20),IF($Q$12=Lists!$U$17,IF(Periods!CM35=\"\",\"\",Periods!CM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN20=\"\",\"\",Periods!CN20),IF($Q$12=Lists!$U$17,IF(Periods!CN35=\"\",\"\",Periods!CN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO20=\"\",\"\",Periods!CO20),IF($Q$12=Lists!$U$17,IF(Periods!CO35=\"\",\"\",Periods!CO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP20=\"\",\"\",Periods!CP20),IF($Q$12=Lists!$U$17,IF(Periods!CP35=\"\",\"\",Periods!CP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ20=\"\",\"\",Periods!CQ20),IF($Q$12=Lists!$U$17,IF(Periods!CQ35=\"\",\"\",Periods!CQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR20=\"\",\"\",Periods!CR20),IF($Q$12=Lists!$U$17,IF(Periods!CR35=\"\",\"\",Periods!CR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS20=\"\",\"\",Periods!CS20),IF($Q$12=Lists!$U$17,IF(Periods!CS35=\"\",\"\",Periods!CS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT20=\"\",\"\",Periods!CT20),IF($Q$12=Lists!$U$17,IF(Periods!CT35=\"\",\"\",Periods!CT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU20=\"\",\"\",Periods!CU20),IF($Q$12=Lists!$U$17,IF(Periods!CU35=\"\",\"\",Periods!CU35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"расчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2035-12-31"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2021-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2021-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2021-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2021-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2022-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2022-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":"2022-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":"2022-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":"2023-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":"2023-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":"2023-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":"2023-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":"2024-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":"2024-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":"2024-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":"2024-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ21=\"\",\"\",Periods!AQ21),IF($Q$12=Lists!$U$17,IF(Periods!AQ36=\"\",\"\",Periods!AQ36),\"\"))","v":"2025-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR21=\"\",\"\",Periods!AR21),IF($Q$12=Lists!$U$17,IF(Periods!AR36=\"\",\"\",Periods!AR36),\"\"))","v":"2025-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS21=\"\",\"\",Periods!AS21),IF($Q$12=Lists!$U$17,IF(Periods!AS36=\"\",\"\",Periods!AS36),\"\"))","v":"2025-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT21=\"\",\"\",Periods!AT21),IF($Q$12=Lists!$U$17,IF(Periods!AT36=\"\",\"\",Periods!AT36),\"\"))","v":"2025-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU21=\"\",\"\",Periods!AU21),IF($Q$12=Lists!$U$17,IF(Periods!AU36=\"\",\"\",Periods!AU36),\"\"))","v":"2026-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV21=\"\",\"\",Periods!AV21),IF($Q$12=Lists!$U$17,IF(Periods!AV36=\"\",\"\",Periods!AV36),\"\"))","v":"2026-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW21=\"\",\"\",Periods!AW21),IF($Q$12=Lists!$U$17,IF(Periods!AW36=\"\",\"\",Periods!AW36),\"\"))","v":"2026-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX21=\"\",\"\",Periods!AX21),IF($Q$12=Lists!$U$17,IF(Periods!AX36=\"\",\"\",Periods!AX36),\"\"))","v":"2026-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY21=\"\",\"\",Periods!AY21),IF($Q$12=Lists!$U$17,IF(Periods!AY36=\"\",\"\",Periods!AY36),\"\"))","v":"2027-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ21=\"\",\"\",Periods!AZ21),IF($Q$12=Lists!$U$17,IF(Periods!AZ36=\"\",\"\",Periods!AZ36),\"\"))","v":"2027-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA21=\"\",\"\",Periods!BA21),IF($Q$12=Lists!$U$17,IF(Periods!BA36=\"\",\"\",Periods!BA36),\"\"))","v":"2027-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB21=\"\",\"\",Periods!BB21),IF($Q$12=Lists!$U$17,IF(Periods!BB36=\"\",\"\",Periods!BB36),\"\"))","v":"2027-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC21=\"\",\"\",Periods!BC21),IF($Q$12=Lists!$U$17,IF(Periods!BC36=\"\",\"\",Periods!BC36),\"\"))","v":"2028-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD21=\"\",\"\",Periods!BD21),IF($Q$12=Lists!$U$17,IF(Periods!BD36=\"\",\"\",Periods!BD36),\"\"))","v":"2028-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE21=\"\",\"\",Periods!BE21),IF($Q$12=Lists!$U$17,IF(Periods!BE36=\"\",\"\",Periods!BE36),\"\"))","v":"2028-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF21=\"\",\"\",Periods!BF21),IF($Q$12=Lists!$U$17,IF(Periods!BF36=\"\",\"\",Periods!BF36),\"\"))","v":"2028-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG21=\"\",\"\",Periods!BG21),IF($Q$12=Lists!$U$17,IF(Periods!BG36=\"\",\"\",Periods!BG36),\"\"))","v":"2029-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH21=\"\",\"\",Periods!BH21),IF($Q$12=Lists!$U$17,IF(Periods!BH36=\"\",\"\",Periods!BH36),\"\"))","v":"2029-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI21=\"\",\"\",Periods!BI21),IF($Q$12=Lists!$U$17,IF(Periods!BI36=\"\",\"\",Periods!BI36),\"\"))","v":"2029-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ21=\"\",\"\",Periods!BJ21),IF($Q$12=Lists!$U$17,IF(Periods!BJ36=\"\",\"\",Periods!BJ36),\"\"))","v":"2029-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK21=\"\",\"\",Periods!BK21),IF($Q$12=Lists!$U$17,IF(Periods!BK36=\"\",\"\",Periods!BK36),\"\"))","v":"2030-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL21=\"\",\"\",Periods!BL21),IF($Q$12=Lists!$U$17,IF(Periods!BL36=\"\",\"\",Periods!BL36),\"\"))","v":"2030-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM21=\"\",\"\",Periods!BM21),IF($Q$12=Lists!$U$17,IF(Periods!BM36=\"\",\"\",Periods!BM36),\"\"))","v":"2030-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN21=\"\",\"\",Periods!BN21),IF($Q$12=Lists!$U$17,IF(Periods!BN36=\"\",\"\",Periods!BN36),\"\"))","v":"2030-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO21=\"\",\"\",Periods!BO21),IF($Q$12=Lists!$U$17,IF(Periods!BO36=\"\",\"\",Periods!BO36),\"\"))","v":"2031-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP21=\"\",\"\",Periods!BP21),IF($Q$12=Lists!$U$17,IF(Periods!BP36=\"\",\"\",Periods!BP36),\"\"))","v":"2031-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ21=\"\",\"\",Periods!BQ21),IF($Q$12=Lists!$U$17,IF(Periods!BQ36=\"\",\"\",Periods!BQ36),\"\"))","v":"2031-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR21=\"\",\"\",Periods!BR21),IF($Q$12=Lists!$U$17,IF(Periods!BR36=\"\",\"\",Periods!BR36),\"\"))","v":"2031-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS21=\"\",\"\",Periods!BS21),IF($Q$12=Lists!$U$17,IF(Periods!BS36=\"\",\"\",Periods!BS36),\"\"))","v":"2032-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT21=\"\",\"\",Periods!BT21),IF($Q$12=Lists!$U$17,IF(Periods!BT36=\"\",\"\",Periods!BT36),\"\"))","v":"2032-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU21=\"\",\"\",Periods!BU21),IF($Q$12=Lists!$U$17,IF(Periods!BU36=\"\",\"\",Periods!BU36),\"\"))","v":"2032-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV21=\"\",\"\",Periods!BV21),IF($Q$12=Lists!$U$17,IF(Periods!BV36=\"\",\"\",Periods!BV36),\"\"))","v":"2032-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW21=\"\",\"\",Periods!BW21),IF($Q$12=Lists!$U$17,IF(Periods!BW36=\"\",\"\",Periods!BW36),\"\"))","v":"2033-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX21=\"\",\"\",Periods!BX21),IF($Q$12=Lists!$U$17,IF(Periods!BX36=\"\",\"\",Periods!BX36),\"\"))","v":"2033-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY21=\"\",\"\",Periods!BY21),IF($Q$12=Lists!$U$17,IF(Periods!BY36=\"\",\"\",Periods!BY36),\"\"))","v":"2033-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ21=\"\",\"\",Periods!BZ21),IF($Q$12=Lists!$U$17,IF(Periods!BZ36=\"\",\"\",Periods!BZ36),\"\"))","v":"2033-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA21=\"\",\"\",Periods!CA21),IF($Q$12=Lists!$U$17,IF(Periods!CA36=\"\",\"\",Periods!CA36),\"\"))","v":"2034-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB21=\"\",\"\",Periods!CB21),IF($Q$12=Lists!$U$17,IF(Periods!CB36=\"\",\"\",Periods!CB36),\"\"))","v":"2034-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC21=\"\",\"\",Periods!CC21),IF($Q$12=Lists!$U$17,IF(Periods!CC36=\"\",\"\",Periods!CC36),\"\"))","v":"2034-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD21=\"\",\"\",Periods!CD21),IF($Q$12=Lists!$U$17,IF(Periods!CD36=\"\",\"\",Periods!CD36),\"\"))","v":"2034-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE21=\"\",\"\",Periods!CE21),IF($Q$12=Lists!$U$17,IF(Periods!CE36=\"\",\"\",Periods!CE36),\"\"))","v":"2035-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF21=\"\",\"\",Periods!CF21),IF($Q$12=Lists!$U$17,IF(Periods!CF36=\"\",\"\",Periods!CF36),\"\"))","v":"2035-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG21=\"\",\"\",Periods!CG21),IF($Q$12=Lists!$U$17,IF(Periods!CG36=\"\",\"\",Periods!CG36),\"\"))","v":"2035-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH21=\"\",\"\",Periods!CH21),IF($Q$12=Lists!$U$17,IF(Periods!CH36=\"\",\"\",Periods!CH36),\"\"))","v":"2035-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI21=\"\",\"\",Periods!CI21),IF($Q$12=Lists!$U$17,IF(Periods!CI36=\"\",\"\",Periods!CI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ21=\"\",\"\",Periods!CJ21),IF($Q$12=Lists!$U$17,IF(Periods!CJ36=\"\",\"\",Periods!CJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK21=\"\",\"\",Periods!CK21),IF($Q$12=Lists!$U$17,IF(Periods!CK36=\"\",\"\",Periods!CK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL21=\"\",\"\",Periods!CL21),IF($Q$12=Lists!$U$17,IF(Periods!CL36=\"\",\"\",Periods!CL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM21=\"\",\"\",Periods!CM21),IF($Q$12=Lists!$U$17,IF(Periods!CM36=\"\",\"\",Periods!CM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN21=\"\",\"\",Periods!CN21),IF($Q$12=Lists!$U$17,IF(Periods!CN36=\"\",\"\",Periods!CN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO21=\"\",\"\",Periods!CO21),IF($Q$12=Lists!$U$17,IF(Periods!CO36=\"\",\"\",Periods!CO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP21=\"\",\"\",Periods!CP21),IF($Q$12=Lists!$U$17,IF(Periods!CP36=\"\",\"\",Periods!CP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ21=\"\",\"\",Periods!CQ21),IF($Q$12=Lists!$U$17,IF(Periods!CQ36=\"\",\"\",Periods!CQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR21=\"\",\"\",Periods!CR21),IF($Q$12=Lists!$U$17,IF(Periods!CR36=\"\",\"\",Periods!CR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS21=\"\",\"\",Periods!CS21),IF($Q$12=Lists!$U$17,IF(Periods!CS36=\"\",\"\",Periods!CS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT21=\"\",\"\",Periods!CT21),IF($Q$12=Lists!$U$17,IF(Periods!CT36=\"\",\"\",Periods!CT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU21=\"\",\"\",Periods!CU21),IF($Q$12=Lists!$U$17,IF(Periods!CU36=\"\",\"\",Periods!CU36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,"значение",null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"1кв21г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2кв21г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"3кв21г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"4кв21г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"1кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"2кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":"3кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":"4кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":"1кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":"2кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":"3кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":"4кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":"1кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":"2кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":"3кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":"4кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ22=\"\",\"\",Periods!AQ22),IF($Q$12=Lists!$U$17,IF(Periods!AQ37=\"\",\"\",Periods!AQ37),\"\"))","v":"1кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR22=\"\",\"\",Periods!AR22),IF($Q$12=Lists!$U$17,IF(Periods!AR37=\"\",\"\",Periods!AR37),\"\"))","v":"2кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS22=\"\",\"\",Periods!AS22),IF($Q$12=Lists!$U$17,IF(Periods!AS37=\"\",\"\",Periods!AS37),\"\"))","v":"3кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT22=\"\",\"\",Periods!AT22),IF($Q$12=Lists!$U$17,IF(Periods!AT37=\"\",\"\",Periods!AT37),\"\"))","v":"4кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU22=\"\",\"\",Periods!AU22),IF($Q$12=Lists!$U$17,IF(Periods!AU37=\"\",\"\",Periods!AU37),\"\"))","v":"1кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV22=\"\",\"\",Periods!AV22),IF($Q$12=Lists!$U$17,IF(Periods!AV37=\"\",\"\",Periods!AV37),\"\"))","v":"2кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW22=\"\",\"\",Periods!AW22),IF($Q$12=Lists!$U$17,IF(Periods!AW37=\"\",\"\",Periods!AW37),\"\"))","v":"3кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX22=\"\",\"\",Periods!AX22),IF($Q$12=Lists!$U$17,IF(Periods!AX37=\"\",\"\",Periods!AX37),\"\"))","v":"4кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY22=\"\",\"\",Periods!AY22),IF($Q$12=Lists!$U$17,IF(Periods!AY37=\"\",\"\",Periods!AY37),\"\"))","v":"1кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ22=\"\",\"\",Periods!AZ22),IF($Q$12=Lists!$U$17,IF(Periods!AZ37=\"\",\"\",Periods!AZ37),\"\"))","v":"2кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA22=\"\",\"\",Periods!BA22),IF($Q$12=Lists!$U$17,IF(Periods!BA37=\"\",\"\",Periods!BA37),\"\"))","v":"3кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB22=\"\",\"\",Periods!BB22),IF($Q$12=Lists!$U$17,IF(Periods!BB37=\"\",\"\",Periods!BB37),\"\"))","v":"4кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC22=\"\",\"\",Periods!BC22),IF($Q$12=Lists!$U$17,IF(Periods!BC37=\"\",\"\",Periods!BC37),\"\"))","v":"1кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD22=\"\",\"\",Periods!BD22),IF($Q$12=Lists!$U$17,IF(Periods!BD37=\"\",\"\",Periods!BD37),\"\"))","v":"2кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE22=\"\",\"\",Periods!BE22),IF($Q$12=Lists!$U$17,IF(Periods!BE37=\"\",\"\",Periods!BE37),\"\"))","v":"3кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF22=\"\",\"\",Periods!BF22),IF($Q$12=Lists!$U$17,IF(Periods!BF37=\"\",\"\",Periods!BF37),\"\"))","v":"4кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG22=\"\",\"\",Periods!BG22),IF($Q$12=Lists!$U$17,IF(Periods!BG37=\"\",\"\",Periods!BG37),\"\"))","v":"1кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH22=\"\",\"\",Periods!BH22),IF($Q$12=Lists!$U$17,IF(Periods!BH37=\"\",\"\",Periods!BH37),\"\"))","v":"2кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI22=\"\",\"\",Periods!BI22),IF($Q$12=Lists!$U$17,IF(Periods!BI37=\"\",\"\",Periods!BI37),\"\"))","v":"3кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ22=\"\",\"\",Periods!BJ22),IF($Q$12=Lists!$U$17,IF(Periods!BJ37=\"\",\"\",Periods!BJ37),\"\"))","v":"4кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK22=\"\",\"\",Periods!BK22),IF($Q$12=Lists!$U$17,IF(Periods!BK37=\"\",\"\",Periods!BK37),\"\"))","v":"1кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL22=\"\",\"\",Periods!BL22),IF($Q$12=Lists!$U$17,IF(Periods!BL37=\"\",\"\",Periods!BL37),\"\"))","v":"2кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM22=\"\",\"\",Periods!BM22),IF($Q$12=Lists!$U$17,IF(Periods!BM37=\"\",\"\",Periods!BM37),\"\"))","v":"3кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN22=\"\",\"\",Periods!BN22),IF($Q$12=Lists!$U$17,IF(Periods!BN37=\"\",\"\",Periods!BN37),\"\"))","v":"4кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO22=\"\",\"\",Periods!BO22),IF($Q$12=Lists!$U$17,IF(Periods!BO37=\"\",\"\",Periods!BO37),\"\"))","v":"1кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP22=\"\",\"\",Periods!BP22),IF($Q$12=Lists!$U$17,IF(Periods!BP37=\"\",\"\",Periods!BP37),\"\"))","v":"2кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ22=\"\",\"\",Periods!BQ22),IF($Q$12=Lists!$U$17,IF(Periods!BQ37=\"\",\"\",Periods!BQ37),\"\"))","v":"3кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR22=\"\",\"\",Periods!BR22),IF($Q$12=Lists!$U$17,IF(Periods!BR37=\"\",\"\",Periods!BR37),\"\"))","v":"4кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS22=\"\",\"\",Periods!BS22),IF($Q$12=Lists!$U$17,IF(Periods!BS37=\"\",\"\",Periods!BS37),\"\"))","v":"1кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT22=\"\",\"\",Periods!BT22),IF($Q$12=Lists!$U$17,IF(Periods!BT37=\"\",\"\",Periods!BT37),\"\"))","v":"2кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU22=\"\",\"\",Periods!BU22),IF($Q$12=Lists!$U$17,IF(Periods!BU37=\"\",\"\",Periods!BU37),\"\"))","v":"3кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV22=\"\",\"\",Periods!BV22),IF($Q$12=Lists!$U$17,IF(Periods!BV37=\"\",\"\",Periods!BV37),\"\"))","v":"4кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW22=\"\",\"\",Periods!BW22),IF($Q$12=Lists!$U$17,IF(Periods!BW37=\"\",\"\",Periods!BW37),\"\"))","v":"1кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX22=\"\",\"\",Periods!BX22),IF($Q$12=Lists!$U$17,IF(Periods!BX37=\"\",\"\",Periods!BX37),\"\"))","v":"2кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY22=\"\",\"\",Periods!BY22),IF($Q$12=Lists!$U$17,IF(Periods!BY37=\"\",\"\",Periods!BY37),\"\"))","v":"3кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ22=\"\",\"\",Periods!BZ22),IF($Q$12=Lists!$U$17,IF(Periods!BZ37=\"\",\"\",Periods!BZ37),\"\"))","v":"4кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA22=\"\",\"\",Periods!CA22),IF($Q$12=Lists!$U$17,IF(Periods!CA37=\"\",\"\",Periods!CA37),\"\"))","v":"1кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB22=\"\",\"\",Periods!CB22),IF($Q$12=Lists!$U$17,IF(Periods!CB37=\"\",\"\",Periods!CB37),\"\"))","v":"2кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC22=\"\",\"\",Periods!CC22),IF($Q$12=Lists!$U$17,IF(Periods!CC37=\"\",\"\",Periods!CC37),\"\"))","v":"3кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD22=\"\",\"\",Periods!CD22),IF($Q$12=Lists!$U$17,IF(Periods!CD37=\"\",\"\",Periods!CD37),\"\"))","v":"4кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE22=\"\",\"\",Periods!CE22),IF($Q$12=Lists!$U$17,IF(Periods!CE37=\"\",\"\",Periods!CE37),\"\"))","v":"1кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF22=\"\",\"\",Periods!CF22),IF($Q$12=Lists!$U$17,IF(Periods!CF37=\"\",\"\",Periods!CF37),\"\"))","v":"2кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG22=\"\",\"\",Periods!CG22),IF($Q$12=Lists!$U$17,IF(Periods!CG37=\"\",\"\",Periods!CG37),\"\"))","v":"3кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH22=\"\",\"\",Periods!CH22),IF($Q$12=Lists!$U$17,IF(Periods!CH37=\"\",\"\",Periods!CH37),\"\"))","v":"4кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI22=\"\",\"\",Periods!CI22),IF($Q$12=Lists!$U$17,IF(Periods!CI37=\"\",\"\",Periods!CI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ22=\"\",\"\",Periods!CJ22),IF($Q$12=Lists!$U$17,IF(Periods!CJ37=\"\",\"\",Periods!CJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK22=\"\",\"\",Periods!CK22),IF($Q$12=Lists!$U$17,IF(Periods!CK37=\"\",\"\",Periods!CK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL22=\"\",\"\",Periods!CL22),IF($Q$12=Lists!$U$17,IF(Periods!CL37=\"\",\"\",Periods!CL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM22=\"\",\"\",Periods!CM22),IF($Q$12=Lists!$U$17,IF(Periods!CM37=\"\",\"\",Periods!CM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN22=\"\",\"\",Periods!CN22),IF($Q$12=Lists!$U$17,IF(Periods!CN37=\"\",\"\",Periods!CN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO22=\"\",\"\",Periods!CO22),IF($Q$12=Lists!$U$17,IF(Periods!CO37=\"\",\"\",Periods!CO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP22=\"\",\"\",Periods!CP22),IF($Q$12=Lists!$U$17,IF(Periods!CP37=\"\",\"\",Periods!CP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ22=\"\",\"\",Periods!CQ22),IF($Q$12=Lists!$U$17,IF(Periods!CQ37=\"\",\"\",Periods!CQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR22=\"\",\"\",Periods!CR22),IF($Q$12=Lists!$U$17,IF(Periods!CR37=\"\",\"\",Periods!CR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS22=\"\",\"\",Periods!CS22),IF($Q$12=Lists!$U$17,IF(Periods!CS37=\"\",\"\",Periods!CS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT22=\"\",\"\",Periods!CT22),IF($Q$12=Lists!$U$17,IF(Periods!CT37=\"\",\"\",Periods!CT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU22=\"\",\"\",Periods!CU22),IF($Q$12=Lists!$U$17,IF(Periods!CU37=\"\",\"\",Periods!CU37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$CW14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99415)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99415)","v":0},{"$f":"SUM(T$15:T$99415)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[{"$f":"ROW()","v":16},null,null,null,null,null,{"$f":"IF($R16=\"^\",IF(COUNTIF(Lists!$13:$13,H16)=1,0,1),0)","v":0},{"$f":"Prdction!$H$82","v":"Продажи"},null,null,null,null,{"$f":"Mrkting!$M$86","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,{"$f":"IF(ABS($X16-SUMIFS(Prdction!$X:$X,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUM($Z16:$CV16)","v":3003902284.3894992},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":312592.5},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":593925.75},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":1875555},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":1692650.5199999998},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":1097088.2999999998},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":3752041.9859999996},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":4616660.1887999997},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":4154994.1699199993},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":2596871.3561999998},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":7696229.4763200022},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":9001437.9839999992},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":8101294.1855999995},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":5063606.5954319993},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":9620852.531320801},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":15782669.90784},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":14243114.286719998},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":8572244.7095999997},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":16287264.948240001},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":18883747.256774403},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":16995372.531096961},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":13656995.783917198},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":26018625.709200956},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":29213895.533137914},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":26292505.979824122},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":15873072.157829937},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":30158837.099876881},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":33613564.569522224},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":39321548.017230131},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":23058932.479239888},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":43811971.710555784},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":49649155.70051606},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":44684240.130464457},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":26065806.742770933},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":49657832.251997702},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":54760516.769120276},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":61957613.258776084},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":36803352.422845885},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":69926369.603407189},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":76806996.360721856},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":69310667.423170298},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":40110339.943964295},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":76209645.893532142},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":85324463.471631616},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":76792017.124468476},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":54371970.166800223},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":103580816.64563607},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":113070677.04007055},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":101763609.3360635},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":59883579.8331642},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":113778801.68301198},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":123897061.72378799},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":111801623.75697757},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":62112013.198320873},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":118012825.07680967},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":150568309.20401236},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":135511478.28361112},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":75284154.602006182},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":143415394.50588024},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":150963573.16408443},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":135867215.84767598},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Prdction!CJ:CJ,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Prdction!CK:CK,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Prdction!CL:CL,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Prdction!CM:CM,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Prdction!CN:CN,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Prdction!CO:CO,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Prdction!CP:CP,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Prdction!CQ:CQ,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Prdction!CR:CR,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Prdction!CS:CS,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Prdction!CT:CT,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Prdction!CU:CU,Prdction!$H:$H,$H16,Prdction!$I:$I,\"\"))","v":0}]
[{"$f":"ROW()","v":17}]
[{"$f":"ROW()","v":18},null,null,null,null,null,{"$f":"IF($R18=\"^\",IF(COUNTIF(Lists!$13:$13,H18)=1,0,1),0)","v":0},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$K18)=0,$K18=0,$K18=\"\"),\"\",INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$K18)))","v":"Постоянные расходы - 1"},null,null,{"$f":"MAX(K$15:K15)+1","v":1},{"$f":"K18","v":1},{"$f":"Mrkting!$M$86","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z18:$CV18)","v":30039022.843894996},null,null,{"$f":"IF(OR(AA$11=\"\",AA$2<$Q20,AA$2>$Q22),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BO:$BO,\">=\"&AA$11,BDCRM!$BO:$BO,\"<=\"&AA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BY:$BY,\">=\"&AA$11,BDCRM!$BY:$BY,\"<=\"&AA$12),(IF($X23>0,AA23,IF($Q24>0,$Q24*AA$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AA$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AA$2-$Q20)/IF($Q28=0,1,$Q28))),0))))))))","v":3125.9250000000002},{"$f":"IF(OR(AB$11=\"\",AB$2<$Q20,AB$2>$Q22),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BO:$BO,\">=\"&AB$11,BDCRM!$BO:$BO,\"<=\"&AB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BY:$BY,\">=\"&AB$11,BDCRM!$BY:$BY,\"<=\"&AB$12),(IF($X23>0,AB23,IF($Q24>0,$Q24*AB$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AB$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AB$2-$Q20)/IF($Q28=0,1,$Q28))),0))))))))","v":5939.2574999999997},{"$f":"IF(OR(AC$11=\"\",AC$2<$Q20,AC$2>$Q22),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BO:$BO,\">=\"&AC$11,BDCRM!$BO:$BO,\"<=\"&AC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BY:$BY,\">=\"&AC$11,BDCRM!$BY:$BY,\"<=\"&AC$12),(IF($X23>0,AC23,IF($Q24>0,$Q24*AC$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AC$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AC$2-$Q20)/IF($Q28=0,1,$Q28))),0))))))))","v":18755.55},{"$f":"IF(OR(AD$11=\"\",AD$2<$Q20,AD$2>$Q22),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BO:$BO,\">=\"&AD$11,BDCRM!$BO:$BO,\"<=\"&AD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BY:$BY,\">=\"&AD$11,BDCRM!$BY:$BY,\"<=\"&AD$12),(IF($X23>0,AD23,IF($Q24>0,$Q24*AD$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AD$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AD$2-$Q20)/IF($Q28=0,1,$Q28))),0))))))))","v":16926.5052},{"$f":"IF(OR(AE$11=\"\",AE$2<$Q20,AE$2>$Q22),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BO:$BO,\">=\"&AE$11,BDCRM!$BO:$BO,\"<=\"&AE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BY:$BY,\">=\"&AE$11,BDCRM!$BY:$BY,\"<=\"&AE$12),(IF($X23>0,AE23,IF($Q24>0,$Q24*AE$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AE$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AE$2-$Q20)/IF($Q28=0,1,$Q28))),0))))))))","v":10970.882999999998},{"$f":"IF(OR(AF$11=\"\",AF$2<$Q20,AF$2>$Q22),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BO:$BO,\">=\"&AF$11,BDCRM!$BO:$BO,\"<=\"&AF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BY:$BY,\">=\"&AF$11,BDCRM!$BY:$BY,\"<=\"&AF$12),(IF($X23>0,AF23,IF($Q24>0,$Q24*AF$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AF$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AF$2-$Q20)/IF($Q28=0,1,$Q28))),0))))))))","v":37520.419859999995},{"$f":"IF(OR(AG$11=\"\",AG$2<$Q20,AG$2>$Q22),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BO:$BO,\">=\"&AG$11,BDCRM!$BO:$BO,\"<=\"&AG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BY:$BY,\">=\"&AG$11,BDCRM!$BY:$BY,\"<=\"&AG$12),(IF($X23>0,AG23,IF($Q24>0,$Q24*AG$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AG$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AG$2-$Q20)/IF($Q28=0,1,$Q28))),0))))))))","v":46166.601887999997},{"$f":"IF(OR(AH$11=\"\",AH$2<$Q20,AH$2>$Q22),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BO:$BO,\">=\"&AH$11,BDCRM!$BO:$BO,\"<=\"&AH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BY:$BY,\">=\"&AH$11,BDCRM!$BY:$BY,\"<=\"&AH$12),(IF($X23>0,AH23,IF($Q24>0,$Q24*AH$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AH$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AH$2-$Q20)/IF($Q28=0,1,$Q28))),0))))))))","v":41549.941699199997},{"$f":"IF(OR(AI$11=\"\",AI$2<$Q20,AI$2>$Q22),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BO:$BO,\">=\"&AI$11,BDCRM!$BO:$BO,\"<=\"&AI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BY:$BY,\">=\"&AI$11,BDCRM!$BY:$BY,\"<=\"&AI$12),(IF($X23>0,AI23,IF($Q24>0,$Q24*AI$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AI$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AI$2-$Q20)/IF($Q28=0,1,$Q28))),0))))))))","v":25968.713561999997},{"$f":"IF(OR(AJ$11=\"\",AJ$2<$Q20,AJ$2>$Q22),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BO:$BO,\">=\"&AJ$11,BDCRM!$BO:$BO,\"<=\"&AJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BY:$BY,\">=\"&AJ$11,BDCRM!$BY:$BY,\"<=\"&AJ$12),(IF($X23>0,AJ23,IF($Q24>0,$Q24*AJ$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AJ$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AJ$2-$Q20)/IF($Q28=0,1,$Q28))),0))))))))","v":76962.294763200029},{"$f":"IF(OR(AK$11=\"\",AK$2<$Q20,AK$2>$Q22),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BO:$BO,\">=\"&AK$11,BDCRM!$BO:$BO,\"<=\"&AK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BY:$BY,\">=\"&AK$11,BDCRM!$BY:$BY,\"<=\"&AK$12),(IF($X23>0,AK23,IF($Q24>0,$Q24*AK$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AK$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AK$2-$Q20)/IF($Q28=0,1,$Q28))),0))))))))","v":90014.379839999994},{"$f":"IF(OR(AL$11=\"\",AL$2<$Q20,AL$2>$Q22),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BO:$BO,\">=\"&AL$11,BDCRM!$BO:$BO,\"<=\"&AL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BY:$BY,\">=\"&AL$11,BDCRM!$BY:$BY,\"<=\"&AL$12),(IF($X23>0,AL23,IF($Q24>0,$Q24*AL$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AL$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AL$2-$Q20)/IF($Q28=0,1,$Q28))),0))))))))","v":81012.94185599999},{"$f":"IF(OR(AM$11=\"\",AM$2<$Q20,AM$2>$Q22),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BO:$BO,\">=\"&AM$11,BDCRM!$BO:$BO,\"<=\"&AM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BY:$BY,\">=\"&AM$11,BDCRM!$BY:$BY,\"<=\"&AM$12),(IF($X23>0,AM23,IF($Q24>0,$Q24*AM$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AM$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AM$2-$Q20)/IF($Q28=0,1,$Q28))),0))))))))","v":50636.065954319994},{"$f":"IF(OR(AN$11=\"\",AN$2<$Q20,AN$2>$Q22),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BO:$BO,\">=\"&AN$11,BDCRM!$BO:$BO,\"<=\"&AN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BY:$BY,\">=\"&AN$11,BDCRM!$BY:$BY,\"<=\"&AN$12),(IF($X23>0,AN23,IF($Q24>0,$Q24*AN$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AN$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AN$2-$Q20)/IF($Q28=0,1,$Q28))),0))))))))","v":96208.525313208011},{"$f":"IF(OR(AO$11=\"\",AO$2<$Q20,AO$2>$Q22),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BO:$BO,\">=\"&AO$11,BDCRM!$BO:$BO,\"<=\"&AO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BY:$BY,\">=\"&AO$11,BDCRM!$BY:$BY,\"<=\"&AO$12),(IF($X23>0,AO23,IF($Q24>0,$Q24*AO$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AO$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AO$2-$Q20)/IF($Q28=0,1,$Q28))),0))))))))","v":157826.69907840001},{"$f":"IF(OR(AP$11=\"\",AP$2<$Q20,AP$2>$Q22),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BO:$BO,\">=\"&AP$11,BDCRM!$BO:$BO,\"<=\"&AP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BY:$BY,\">=\"&AP$11,BDCRM!$BY:$BY,\"<=\"&AP$12),(IF($X23>0,AP23,IF($Q24>0,$Q24*AP$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AP$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AP$2-$Q20)/IF($Q28=0,1,$Q28))),0))))))))","v":142431.14286719999},{"$f":"IF(OR(AQ$11=\"\",AQ$2<$Q20,AQ$2>$Q22),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BO:$BO,\">=\"&AQ$11,BDCRM!$BO:$BO,\"<=\"&AQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BY:$BY,\">=\"&AQ$11,BDCRM!$BY:$BY,\"<=\"&AQ$12),(IF($X23>0,AQ23,IF($Q24>0,$Q24*AQ$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AQ$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AQ$2-$Q20)/IF($Q28=0,1,$Q28))),0))))))))","v":85722.447096000004},{"$f":"IF(OR(AR$11=\"\",AR$2<$Q20,AR$2>$Q22),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BO:$BO,\">=\"&AR$11,BDCRM!$BO:$BO,\"<=\"&AR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BY:$BY,\">=\"&AR$11,BDCRM!$BY:$BY,\"<=\"&AR$12),(IF($X23>0,AR23,IF($Q24>0,$Q24*AR$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AR$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AR$2-$Q20)/IF($Q28=0,1,$Q28))),0))))))))","v":162872.64948240001},{"$f":"IF(OR(AS$11=\"\",AS$2<$Q20,AS$2>$Q22),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BO:$BO,\">=\"&AS$11,BDCRM!$BO:$BO,\"<=\"&AS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BY:$BY,\">=\"&AS$11,BDCRM!$BY:$BY,\"<=\"&AS$12),(IF($X23>0,AS23,IF($Q24>0,$Q24*AS$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AS$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AS$2-$Q20)/IF($Q28=0,1,$Q28))),0))))))))","v":188837.47256774403},{"$f":"IF(OR(AT$11=\"\",AT$2<$Q20,AT$2>$Q22),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BO:$BO,\">=\"&AT$11,BDCRM!$BO:$BO,\"<=\"&AT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BY:$BY,\">=\"&AT$11,BDCRM!$BY:$BY,\"<=\"&AT$12),(IF($X23>0,AT23,IF($Q24>0,$Q24*AT$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AT$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AT$2-$Q20)/IF($Q28=0,1,$Q28))),0))))))))","v":169953.7253109696},{"$f":"IF(OR(AU$11=\"\",AU$2<$Q20,AU$2>$Q22),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BO:$BO,\">=\"&AU$11,BDCRM!$BO:$BO,\"<=\"&AU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BY:$BY,\">=\"&AU$11,BDCRM!$BY:$BY,\"<=\"&AU$12),(IF($X23>0,AU23,IF($Q24>0,$Q24*AU$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AU$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AU$2-$Q20)/IF($Q28=0,1,$Q28))),0))))))))","v":136569.95783917198},{"$f":"IF(OR(AV$11=\"\",AV$2<$Q20,AV$2>$Q22),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AV$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BO:$BO,\">=\"&AV$11,BDCRM!$BO:$BO,\"<=\"&AV$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BY:$BY,\">=\"&AV$11,BDCRM!$BY:$BY,\"<=\"&AV$12),(IF($X23>0,AV23,IF($Q24>0,$Q24*AV$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AV$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AV$2-$Q20)/IF($Q28=0,1,$Q28))),0))))))))","v":260186.25709200956},{"$f":"IF(OR(AW$11=\"\",AW$2<$Q20,AW$2>$Q22),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AW$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BO:$BO,\">=\"&AW$11,BDCRM!$BO:$BO,\"<=\"&AW$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BY:$BY,\">=\"&AW$11,BDCRM!$BY:$BY,\"<=\"&AW$12),(IF($X23>0,AW23,IF($Q24>0,$Q24*AW$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AW$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AW$2-$Q20)/IF($Q28=0,1,$Q28))),0))))))))","v":292138.95533137914},{"$f":"IF(OR(AX$11=\"\",AX$2<$Q20,AX$2>$Q22),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AX$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BO:$BO,\">=\"&AX$11,BDCRM!$BO:$BO,\"<=\"&AX$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BY:$BY,\">=\"&AX$11,BDCRM!$BY:$BY,\"<=\"&AX$12),(IF($X23>0,AX23,IF($Q24>0,$Q24*AX$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AX$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AX$2-$Q20)/IF($Q28=0,1,$Q28))),0))))))))","v":262925.05979824124},{"$f":"IF(OR(AY$11=\"\",AY$2<$Q20,AY$2>$Q22),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AY$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BO:$BO,\">=\"&AY$11,BDCRM!$BO:$BO,\"<=\"&AY$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BY:$BY,\">=\"&AY$11,BDCRM!$BY:$BY,\"<=\"&AY$12),(IF($X23>0,AY23,IF($Q24>0,$Q24*AY$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AY$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AY$2-$Q20)/IF($Q28=0,1,$Q28))),0))))))))","v":158730.72157829936},{"$f":"IF(OR(AZ$11=\"\",AZ$2<$Q20,AZ$2>$Q22),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AZ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BO:$BO,\">=\"&AZ$11,BDCRM!$BO:$BO,\"<=\"&AZ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BY:$BY,\">=\"&AZ$11,BDCRM!$BY:$BY,\"<=\"&AZ$12),(IF($X23>0,AZ23,IF($Q24>0,$Q24*AZ$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((AZ$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((AZ$2-$Q20)/IF($Q28=0,1,$Q28))),0))))))))","v":301588.37099876883},{"$f":"IF(OR(BA$11=\"\",BA$2<$Q20,BA$2>$Q22),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BO:$BO,\">=\"&BA$11,BDCRM!$BO:$BO,\"<=\"&BA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BY:$BY,\">=\"&BA$11,BDCRM!$BY:$BY,\"<=\"&BA$12),(IF($X23>0,BA23,IF($Q24>0,$Q24*BA$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BA$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BA$2-$Q20)/IF($Q28=0,1,$Q28))),0))))))))","v":336135.64569522225},{"$f":"IF(OR(BB$11=\"\",BB$2<$Q20,BB$2>$Q22),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BO:$BO,\">=\"&BB$11,BDCRM!$BO:$BO,\"<=\"&BB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BY:$BY,\">=\"&BB$11,BDCRM!$BY:$BY,\"<=\"&BB$12),(IF($X23>0,BB23,IF($Q24>0,$Q24*BB$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BB$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BB$2-$Q20)/IF($Q28=0,1,$Q28))),0))))))))","v":393215.48017230129},{"$f":"IF(OR(BC$11=\"\",BC$2<$Q20,BC$2>$Q22),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BO:$BO,\">=\"&BC$11,BDCRM!$BO:$BO,\"<=\"&BC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BY:$BY,\">=\"&BC$11,BDCRM!$BY:$BY,\"<=\"&BC$12),(IF($X23>0,BC23,IF($Q24>0,$Q24*BC$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BC$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BC$2-$Q20)/IF($Q28=0,1,$Q28))),0))))))))","v":230589.3247923989},{"$f":"IF(OR(BD$11=\"\",BD$2<$Q20,BD$2>$Q22),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BO:$BO,\">=\"&BD$11,BDCRM!$BO:$BO,\"<=\"&BD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BY:$BY,\">=\"&BD$11,BDCRM!$BY:$BY,\"<=\"&BD$12),(IF($X23>0,BD23,IF($Q24>0,$Q24*BD$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BD$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BD$2-$Q20)/IF($Q28=0,1,$Q28))),0))))))))","v":438119.71710555785},{"$f":"IF(OR(BE$11=\"\",BE$2<$Q20,BE$2>$Q22),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BO:$BO,\">=\"&BE$11,BDCRM!$BO:$BO,\"<=\"&BE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BY:$BY,\">=\"&BE$11,BDCRM!$BY:$BY,\"<=\"&BE$12),(IF($X23>0,BE23,IF($Q24>0,$Q24*BE$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BE$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BE$2-$Q20)/IF($Q28=0,1,$Q28))),0))))))))","v":496491.5570051606},{"$f":"IF(OR(BF$11=\"\",BF$2<$Q20,BF$2>$Q22),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BO:$BO,\">=\"&BF$11,BDCRM!$BO:$BO,\"<=\"&BF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BY:$BY,\">=\"&BF$11,BDCRM!$BY:$BY,\"<=\"&BF$12),(IF($X23>0,BF23,IF($Q24>0,$Q24*BF$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BF$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BF$2-$Q20)/IF($Q28=0,1,$Q28))),0))))))))","v":446842.40130464459},{"$f":"IF(OR(BG$11=\"\",BG$2<$Q20,BG$2>$Q22),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BO:$BO,\">=\"&BG$11,BDCRM!$BO:$BO,\"<=\"&BG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BY:$BY,\">=\"&BG$11,BDCRM!$BY:$BY,\"<=\"&BG$12),(IF($X23>0,BG23,IF($Q24>0,$Q24*BG$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BG$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BG$2-$Q20)/IF($Q28=0,1,$Q28))),0))))))))","v":260658.06742770932},{"$f":"IF(OR(BH$11=\"\",BH$2<$Q20,BH$2>$Q22),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BO:$BO,\">=\"&BH$11,BDCRM!$BO:$BO,\"<=\"&BH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BY:$BY,\">=\"&BH$11,BDCRM!$BY:$BY,\"<=\"&BH$12),(IF($X23>0,BH23,IF($Q24>0,$Q24*BH$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BH$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BH$2-$Q20)/IF($Q28=0,1,$Q28))),0))))))))","v":496578.32251997705},{"$f":"IF(OR(BI$11=\"\",BI$2<$Q20,BI$2>$Q22),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BO:$BO,\">=\"&BI$11,BDCRM!$BO:$BO,\"<=\"&BI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BY:$BY,\">=\"&BI$11,BDCRM!$BY:$BY,\"<=\"&BI$12),(IF($X23>0,BI23,IF($Q24>0,$Q24*BI$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BI$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BI$2-$Q20)/IF($Q28=0,1,$Q28))),0))))))))","v":547605.16769120272},{"$f":"IF(OR(BJ$11=\"\",BJ$2<$Q20,BJ$2>$Q22),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BO:$BO,\">=\"&BJ$11,BDCRM!$BO:$BO,\"<=\"&BJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BY:$BY,\">=\"&BJ$11,BDCRM!$BY:$BY,\"<=\"&BJ$12),(IF($X23>0,BJ23,IF($Q24>0,$Q24*BJ$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BJ$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BJ$2-$Q20)/IF($Q28=0,1,$Q28))),0))))))))","v":619576.1325877608},{"$f":"IF(OR(BK$11=\"\",BK$2<$Q20,BK$2>$Q22),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BO:$BO,\">=\"&BK$11,BDCRM!$BO:$BO,\"<=\"&BK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BY:$BY,\">=\"&BK$11,BDCRM!$BY:$BY,\"<=\"&BK$12),(IF($X23>0,BK23,IF($Q24>0,$Q24*BK$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BK$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BK$2-$Q20)/IF($Q28=0,1,$Q28))),0))))))))","v":368033.52422845887},{"$f":"IF(OR(BL$11=\"\",BL$2<$Q20,BL$2>$Q22),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BO:$BO,\">=\"&BL$11,BDCRM!$BO:$BO,\"<=\"&BL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BY:$BY,\">=\"&BL$11,BDCRM!$BY:$BY,\"<=\"&BL$12),(IF($X23>0,BL23,IF($Q24>0,$Q24*BL$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BL$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BL$2-$Q20)/IF($Q28=0,1,$Q28))),0))))))))","v":699263.69603407185},{"$f":"IF(OR(BM$11=\"\",BM$2<$Q20,BM$2>$Q22),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BO:$BO,\">=\"&BM$11,BDCRM!$BO:$BO,\"<=\"&BM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BY:$BY,\">=\"&BM$11,BDCRM!$BY:$BY,\"<=\"&BM$12),(IF($X23>0,BM23,IF($Q24>0,$Q24*BM$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BM$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BM$2-$Q20)/IF($Q28=0,1,$Q28))),0))))))))","v":768069.96360721858},{"$f":"IF(OR(BN$11=\"\",BN$2<$Q20,BN$2>$Q22),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BO:$BO,\">=\"&BN$11,BDCRM!$BO:$BO,\"<=\"&BN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BY:$BY,\">=\"&BN$11,BDCRM!$BY:$BY,\"<=\"&BN$12),(IF($X23>0,BN23,IF($Q24>0,$Q24*BN$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BN$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BN$2-$Q20)/IF($Q28=0,1,$Q28))),0))))))))","v":693106.67423170304},{"$f":"IF(OR(BO$11=\"\",BO$2<$Q20,BO$2>$Q22),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BO:$BO,\">=\"&BO$11,BDCRM!$BO:$BO,\"<=\"&BO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BY:$BY,\">=\"&BO$11,BDCRM!$BY:$BY,\"<=\"&BO$12),(IF($X23>0,BO23,IF($Q24>0,$Q24*BO$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BO$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BO$2-$Q20)/IF($Q28=0,1,$Q28))),0))))))))","v":401103.39943964296},{"$f":"IF(OR(BP$11=\"\",BP$2<$Q20,BP$2>$Q22),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BO:$BO,\">=\"&BP$11,BDCRM!$BO:$BO,\"<=\"&BP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BY:$BY,\">=\"&BP$11,BDCRM!$BY:$BY,\"<=\"&BP$12),(IF($X23>0,BP23,IF($Q24>0,$Q24*BP$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BP$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BP$2-$Q20)/IF($Q28=0,1,$Q28))),0))))))))","v":762096.45893532143},{"$f":"IF(OR(BQ$11=\"\",BQ$2<$Q20,BQ$2>$Q22),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BO:$BO,\">=\"&BQ$11,BDCRM!$BO:$BO,\"<=\"&BQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BY:$BY,\">=\"&BQ$11,BDCRM!$BY:$BY,\"<=\"&BQ$12),(IF($X23>0,BQ23,IF($Q24>0,$Q24*BQ$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BQ$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BQ$2-$Q20)/IF($Q28=0,1,$Q28))),0))))))))","v":853244.63471631613},{"$f":"IF(OR(BR$11=\"\",BR$2<$Q20,BR$2>$Q22),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BO:$BO,\">=\"&BR$11,BDCRM!$BO:$BO,\"<=\"&BR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BY:$BY,\">=\"&BR$11,BDCRM!$BY:$BY,\"<=\"&BR$12),(IF($X23>0,BR23,IF($Q24>0,$Q24*BR$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BR$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BR$2-$Q20)/IF($Q28=0,1,$Q28))),0))))))))","v":767920.17124468472},{"$f":"IF(OR(BS$11=\"\",BS$2<$Q20,BS$2>$Q22),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BO:$BO,\">=\"&BS$11,BDCRM!$BO:$BO,\"<=\"&BS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BY:$BY,\">=\"&BS$11,BDCRM!$BY:$BY,\"<=\"&BS$12),(IF($X23>0,BS23,IF($Q24>0,$Q24*BS$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BS$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BS$2-$Q20)/IF($Q28=0,1,$Q28))),0))))))))","v":543719.70166800229},{"$f":"IF(OR(BT$11=\"\",BT$2<$Q20,BT$2>$Q22),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BO:$BO,\">=\"&BT$11,BDCRM!$BO:$BO,\"<=\"&BT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BY:$BY,\">=\"&BT$11,BDCRM!$BY:$BY,\"<=\"&BT$12),(IF($X23>0,BT23,IF($Q24>0,$Q24*BT$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BT$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BT$2-$Q20)/IF($Q28=0,1,$Q28))),0))))))))","v":1035808.1664563607},{"$f":"IF(OR(BU$11=\"\",BU$2<$Q20,BU$2>$Q22),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BO:$BO,\">=\"&BU$11,BDCRM!$BO:$BO,\"<=\"&BU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BY:$BY,\">=\"&BU$11,BDCRM!$BY:$BY,\"<=\"&BU$12),(IF($X23>0,BU23,IF($Q24>0,$Q24*BU$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BU$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BU$2-$Q20)/IF($Q28=0,1,$Q28))),0))))))))","v":1130706.7704007055},{"$f":"IF(OR(BV$11=\"\",BV$2<$Q20,BV$2>$Q22),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BV$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BO:$BO,\">=\"&BV$11,BDCRM!$BO:$BO,\"<=\"&BV$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BY:$BY,\">=\"&BV$11,BDCRM!$BY:$BY,\"<=\"&BV$12),(IF($X23>0,BV23,IF($Q24>0,$Q24*BV$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BV$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BV$2-$Q20)/IF($Q28=0,1,$Q28))),0))))))))","v":1017636.0933606351},{"$f":"IF(OR(BW$11=\"\",BW$2<$Q20,BW$2>$Q22),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BW$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BO:$BO,\">=\"&BW$11,BDCRM!$BO:$BO,\"<=\"&BW$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BY:$BY,\">=\"&BW$11,BDCRM!$BY:$BY,\"<=\"&BW$12),(IF($X23>0,BW23,IF($Q24>0,$Q24*BW$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BW$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BW$2-$Q20)/IF($Q28=0,1,$Q28))),0))))))))","v":598835.79833164206},{"$f":"IF(OR(BX$11=\"\",BX$2<$Q20,BX$2>$Q22),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BX$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BO:$BO,\">=\"&BX$11,BDCRM!$BO:$BO,\"<=\"&BX$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BY:$BY,\">=\"&BX$11,BDCRM!$BY:$BY,\"<=\"&BX$12),(IF($X23>0,BX23,IF($Q24>0,$Q24*BX$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BX$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BX$2-$Q20)/IF($Q28=0,1,$Q28))),0))))))))","v":1137788.0168301198},{"$f":"IF(OR(BY$11=\"\",BY$2<$Q20,BY$2>$Q22),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BY$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BO:$BO,\">=\"&BY$11,BDCRM!$BO:$BO,\"<=\"&BY$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BY:$BY,\">=\"&BY$11,BDCRM!$BY:$BY,\"<=\"&BY$12),(IF($X23>0,BY23,IF($Q24>0,$Q24*BY$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BY$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BY$2-$Q20)/IF($Q28=0,1,$Q28))),0))))))))","v":1238970.6172378799},{"$f":"IF(OR(BZ$11=\"\",BZ$2<$Q20,BZ$2>$Q22),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BZ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BO:$BO,\">=\"&BZ$11,BDCRM!$BO:$BO,\"<=\"&BZ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BY:$BY,\">=\"&BZ$11,BDCRM!$BY:$BY,\"<=\"&BZ$12),(IF($X23>0,BZ23,IF($Q24>0,$Q24*BZ$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((BZ$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((BZ$2-$Q20)/IF($Q28=0,1,$Q28))),0))))))))","v":1118016.2375697757},{"$f":"IF(OR(CA$11=\"\",CA$2<$Q20,CA$2>$Q22),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BO:$BO,\">=\"&CA$11,BDCRM!$BO:$BO,\"<=\"&CA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BY:$BY,\">=\"&CA$11,BDCRM!$BY:$BY,\"<=\"&CA$12),(IF($X23>0,CA23,IF($Q24>0,$Q24*CA$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((CA$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((CA$2-$Q20)/IF($Q28=0,1,$Q28))),0))))))))","v":621120.1319832087},{"$f":"IF(OR(CB$11=\"\",CB$2<$Q20,CB$2>$Q22),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BO:$BO,\">=\"&CB$11,BDCRM!$BO:$BO,\"<=\"&CB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BY:$BY,\">=\"&CB$11,BDCRM!$BY:$BY,\"<=\"&CB$12),(IF($X23>0,CB23,IF($Q24>0,$Q24*CB$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((CB$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((CB$2-$Q20)/IF($Q28=0,1,$Q28))),0))))))))","v":1180128.2507680969},{"$f":"IF(OR(CC$11=\"\",CC$2<$Q20,CC$2>$Q22),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BO:$BO,\">=\"&CC$11,BDCRM!$BO:$BO,\"<=\"&CC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BY:$BY,\">=\"&CC$11,BDCRM!$BY:$BY,\"<=\"&CC$12),(IF($X23>0,CC23,IF($Q24>0,$Q24*CC$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((CC$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((CC$2-$Q20)/IF($Q28=0,1,$Q28))),0))))))))","v":1505683.0920401237},{"$f":"IF(OR(CD$11=\"\",CD$2<$Q20,CD$2>$Q22),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BO:$BO,\">=\"&CD$11,BDCRM!$BO:$BO,\"<=\"&CD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BY:$BY,\">=\"&CD$11,BDCRM!$BY:$BY,\"<=\"&CD$12),(IF($X23>0,CD23,IF($Q24>0,$Q24*CD$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((CD$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((CD$2-$Q20)/IF($Q28=0,1,$Q28))),0))))))))","v":1355114.7828361113},{"$f":"IF(OR(CE$11=\"\",CE$2<$Q20,CE$2>$Q22),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BO:$BO,\">=\"&CE$11,BDCRM!$BO:$BO,\"<=\"&CE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BY:$BY,\">=\"&CE$11,BDCRM!$BY:$BY,\"<=\"&CE$12),(IF($X23>0,CE23,IF($Q24>0,$Q24*CE$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((CE$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((CE$2-$Q20)/IF($Q28=0,1,$Q28))),0))))))))","v":752841.54602006183},{"$f":"IF(OR(CF$11=\"\",CF$2<$Q20,CF$2>$Q22),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BO:$BO,\">=\"&CF$11,BDCRM!$BO:$BO,\"<=\"&CF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BY:$BY,\">=\"&CF$11,BDCRM!$BY:$BY,\"<=\"&CF$12),(IF($X23>0,CF23,IF($Q24>0,$Q24*CF$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((CF$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((CF$2-$Q20)/IF($Q28=0,1,$Q28))),0))))))))","v":1434153.9450588024},{"$f":"IF(OR(CG$11=\"\",CG$2<$Q20,CG$2>$Q22),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BO:$BO,\">=\"&CG$11,BDCRM!$BO:$BO,\"<=\"&CG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BY:$BY,\">=\"&CG$11,BDCRM!$BY:$BY,\"<=\"&CG$12),(IF($X23>0,CG23,IF($Q24>0,$Q24*CG$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((CG$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((CG$2-$Q20)/IF($Q28=0,1,$Q28))),0))))))))","v":1509635.7316408444},{"$f":"IF(OR(CH$11=\"\",CH$2<$Q20,CH$2>$Q22),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BO:$BO,\">=\"&CH$11,BDCRM!$BO:$BO,\"<=\"&CH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BY:$BY,\">=\"&CH$11,BDCRM!$BY:$BY,\"<=\"&CH$12),(IF($X23>0,CH23,IF($Q24>0,$Q24*CH$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((CH$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((CH$2-$Q20)/IF($Q28=0,1,$Q28))),0))))))))","v":1358672.1584767599},{"$f":"IF(OR(CI$11=\"\",CI$2<$Q20,CI$2>$Q22),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BO:$BO,\">=\"&CI$11,BDCRM!$BO:$BO,\"<=\"&CI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BY:$BY,\">=\"&CI$11,BDCRM!$BY:$BY,\"<=\"&CI$12),(IF($X23>0,CI23,IF($Q24>0,$Q24*CI$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((CI$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((CI$2-$Q20)/IF($Q28=0,1,$Q28))),0))))))))","v":0},{"$f":"IF(OR(CJ$11=\"\",CJ$2<$Q20,CJ$2>$Q22),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BO:$BO,\">=\"&CJ$11,BDCRM!$BO:$BO,\"<=\"&CJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BY:$BY,\">=\"&CJ$11,BDCRM!$BY:$BY,\"<=\"&CJ$12),(IF($X23>0,CJ23,IF($Q24>0,$Q24*CJ$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((CJ$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((CJ$2-$Q20)/IF($Q28=0,1,$Q28))),0))))))))","v":0},{"$f":"IF(OR(CK$11=\"\",CK$2<$Q20,CK$2>$Q22),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BO:$BO,\">=\"&CK$11,BDCRM!$BO:$BO,\"<=\"&CK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BY:$BY,\">=\"&CK$11,BDCRM!$BY:$BY,\"<=\"&CK$12),(IF($X23>0,CK23,IF($Q24>0,$Q24*CK$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((CK$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((CK$2-$Q20)/IF($Q28=0,1,$Q28))),0))))))))","v":0},{"$f":"IF(OR(CL$11=\"\",CL$2<$Q20,CL$2>$Q22),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BO:$BO,\">=\"&CL$11,BDCRM!$BO:$BO,\"<=\"&CL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BY:$BY,\">=\"&CL$11,BDCRM!$BY:$BY,\"<=\"&CL$12),(IF($X23>0,CL23,IF($Q24>0,$Q24*CL$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((CL$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((CL$2-$Q20)/IF($Q28=0,1,$Q28))),0))))))))","v":0},{"$f":"IF(OR(CM$11=\"\",CM$2<$Q20,CM$2>$Q22),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BO:$BO,\">=\"&CM$11,BDCRM!$BO:$BO,\"<=\"&CM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BY:$BY,\">=\"&CM$11,BDCRM!$BY:$BY,\"<=\"&CM$12),(IF($X23>0,CM23,IF($Q24>0,$Q24*CM$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((CM$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((CM$2-$Q20)/IF($Q28=0,1,$Q28))),0))))))))","v":0},{"$f":"IF(OR(CN$11=\"\",CN$2<$Q20,CN$2>$Q22),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BO:$BO,\">=\"&CN$11,BDCRM!$BO:$BO,\"<=\"&CN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BY:$BY,\">=\"&CN$11,BDCRM!$BY:$BY,\"<=\"&CN$12),(IF($X23>0,CN23,IF($Q24>0,$Q24*CN$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((CN$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((CN$2-$Q20)/IF($Q28=0,1,$Q28))),0))))))))","v":0},{"$f":"IF(OR(CO$11=\"\",CO$2<$Q20,CO$2>$Q22),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BO:$BO,\">=\"&CO$11,BDCRM!$BO:$BO,\"<=\"&CO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BY:$BY,\">=\"&CO$11,BDCRM!$BY:$BY,\"<=\"&CO$12),(IF($X23>0,CO23,IF($Q24>0,$Q24*CO$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((CO$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((CO$2-$Q20)/IF($Q28=0,1,$Q28))),0))))))))","v":0},{"$f":"IF(OR(CP$11=\"\",CP$2<$Q20,CP$2>$Q22),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BO:$BO,\">=\"&CP$11,BDCRM!$BO:$BO,\"<=\"&CP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BY:$BY,\">=\"&CP$11,BDCRM!$BY:$BY,\"<=\"&CP$12),(IF($X23>0,CP23,IF($Q24>0,$Q24*CP$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((CP$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((CP$2-$Q20)/IF($Q28=0,1,$Q28))),0))))))))","v":0},{"$f":"IF(OR(CQ$11=\"\",CQ$2<$Q20,CQ$2>$Q22),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BO:$BO,\">=\"&CQ$11,BDCRM!$BO:$BO,\"<=\"&CQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BY:$BY,\">=\"&CQ$11,BDCRM!$BY:$BY,\"<=\"&CQ$12),(IF($X23>0,CQ23,IF($Q24>0,$Q24*CQ$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((CQ$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((CQ$2-$Q20)/IF($Q28=0,1,$Q28))),0))))))))","v":0},{"$f":"IF(OR(CR$11=\"\",CR$2<$Q20,CR$2>$Q22),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BO:$BO,\">=\"&CR$11,BDCRM!$BO:$BO,\"<=\"&CR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BY:$BY,\">=\"&CR$11,BDCRM!$BY:$BY,\"<=\"&CR$12),(IF($X23>0,CR23,IF($Q24>0,$Q24*CR$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((CR$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((CR$2-$Q20)/IF($Q28=0,1,$Q28))),0))))))))","v":0},{"$f":"IF(OR(CS$11=\"\",CS$2<$Q20,CS$2>$Q22),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BO:$BO,\">=\"&CS$11,BDCRM!$BO:$BO,\"<=\"&CS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BY:$BY,\">=\"&CS$11,BDCRM!$BY:$BY,\"<=\"&CS$12),(IF($X23>0,CS23,IF($Q24>0,$Q24*CS$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((CS$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((CS$2-$Q20)/IF($Q28=0,1,$Q28))),0))))))))","v":0},{"$f":"IF(OR(CT$11=\"\",CT$2<$Q20,CT$2>$Q22),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BO:$BO,\">=\"&CT$11,BDCRM!$BO:$BO,\"<=\"&CT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BY:$BY,\">=\"&CT$11,BDCRM!$BY:$BY,\"<=\"&CT$12),(IF($X23>0,CT23,IF($Q24>0,$Q24*CT$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((CT$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((CT$2-$Q20)/IF($Q28=0,1,$Q28))),0))))))))","v":0},{"$f":"IF(OR(CU$11=\"\",CU$2<$Q20,CU$2>$Q22),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BO:$BO,\">=\"&CU$11,BDCRM!$BO:$BO,\"<=\"&CU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H18,BDCRM!$BM:$BM,$Q18,BDCRM!$BY:$BY,\">=\"&CU$11,BDCRM!$BY:$BY,\"<=\"&CU$12),(IF($X23>0,CU23,IF($Q24>0,$Q24*CU$16,IF($Q25=Lists!$AB$16,$Q26+$Q27*INT((CU$2-$Q20)/IF($Q28=0,1,$Q28)),IF($Q25=Lists!$AB$17,$Q26*POWER($Q27,INT((CU$2-$Q20)/IF($Q28=0,1,$Q28))),0))))))))","v":0}]
[{"$f":"ROW()","v":19},null,null,null,null,null,{"$f":"IF($R19=\"^\",IF(COUNTIF(Lists!$13:$13,H19)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},{"$f":"Mrkting!$I$203","v":"Начальная дата начисления расхода"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"M",{"$f":"MAIN!Q819","v":"00:00:00"},"^",{"$f":"IF(G19<>0,1,IF(OR($Q19=\"\",$Q19=0),0,IF($R19=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H19))),$Q19)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":20},null,null,null,null,null,{"$f":"IF($R20=\"^\",IF(COUNTIF(Lists!$13:$13,H20)=1,0,1),0)","v":0},{"$f":"H18","v":"Постоянные расходы - 1"},{"$f":"I19","v":"Начальная дата начисления расхода"},{"$f":"Mrkting!$I$23","v":"номер соответствующего периода расчетов"},null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q19)=0,Q19=0,Q19=\"\"),1,SUMIFS($2:$2,$11:$11,Q19))","v":1},null,{"$f":"IF(G20<>0,1,IF(OR($Q20=\"\",$Q20=0),0,IF($R20=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H20))),$Q20)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q20-IF(OR(SUMIFS($2:$2,$11:$11,Q19)=0,Q19=0,Q19=\"\"),1,SUMIFS($2:$2,$11:$11,Q19)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":21},null,null,null,null,null,{"$f":"IF($R21=\"^\",IF(COUNTIF(Lists!$13:$13,H21)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},{"$f":"Mrkting!$I$205","v":"Конечная дата начисления расхода"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"M",{"$f":"MAIN!Q820","v":"00:00:00"},"^",{"$f":"IF(G21<>0,1,IF(OR($Q21=\"\",$Q21=0),0,IF($R21=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H21))),$Q21)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":22},null,null,null,null,null,{"$f":"IF($R22=\"^\",IF(COUNTIF(Lists!$13:$13,H22)=1,0,1),0)","v":0},{"$f":"H18","v":"Постоянные расходы - 1"},{"$f":"I21","v":"Конечная дата начисления расхода"},{"$f":"Mrkting!$I$23","v":"номер соответствующего периода расчетов"},null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q21)=0,Q21=0,Q21=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q21))","v":60},null,{"$f":"IF(G22<>0,1,IF(OR($Q22=\"\",$Q22=0),0,IF($R22=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H22))),$Q22)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q22-IF(OR(SUMIFS($2:$2,$11:$11,Q21)=0,Q21=0,Q21=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q21)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":23},null,null,null,null,null,{"$f":"IF($R23=\"^\",IF(COUNTIF(Lists!$13:$13,H23)=1,0,1),0)","v":0},{"$f":"H18","v":"Постоянные расходы - 1"},{"$f":"Mrkting!$I$58","v":"Вручную для каждого периода расчетов"},null,null,null,{"$f":"Mrkting!$M$86","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMIFS($Z23:$CV23,$Z23:$CV23,\">\"&0)=0,0,AVERAGEIFS($Z23:$CV23,$Z23:$CV23,\">\"&0))","v":0},"*"]
[{"$f":"ROW()","v":24},null,null,null,null,null,{"$f":"IF($R24=\"^\",IF(COUNTIF(Lists!$13:$13,H24)=1,0,1),0)","v":0},{"$f":"H18","v":"Постоянные расходы - 1"},"Через %-нт от продаж",null,null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,"M",{"$f":"MAIN!Q822","v":0.01},null,{"$f":"IF(G24<>0,1,IF(OR($Q24=\"\",$Q24=0),0,IF($R24=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H24))),$Q24)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":25},null,null,null,null,null,{"$f":"IF($R25=\"^\",IF(COUNTIF(Lists!$13:$13,H25)=1,0,1),0)","v":0},{"$f":"Lists!$AB$13","v":"тип прогрессии"},{"$f":"Mrkting!$I$59","v":"Через прогрессию"},null,null,null,null,null,null,"M",{"$f":"MAIN!Q823","v":0},"^",{"$f":"IF(G25<>0,1,IF(OR($Q25=\"\",$Q25=0),0,IF($R25=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H25))),$Q25)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":26},null,null,null,null,null,{"$f":"IF($R26=\"^\",IF(COUNTIF(Lists!$13:$13,H26)=1,0,1),0)","v":0},{"$f":"H18","v":"Постоянные расходы - 1"},{"$f":"I25","v":"Через прогрессию"},{"$f":"Mrkting!$I$60","v":"Значение в стартовый период"},null,null,"руб./период",null,null,"M",{"$f":"MAIN!Q824","v":0},null,{"$f":"IF(G26<>0,1,IF(OR($Q26=\"\",$Q26=0),0,IF($R26=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H26))),$Q26)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":27},null,null,null,null,null,{"$f":"IF($R27=\"^\",IF(COUNTIF(Lists!$13:$13,H27)=1,0,1),0)","v":0},{"$f":"H18","v":"Постоянные расходы - 1"},{"$f":"I25","v":"Через прогрессию"},{"$f":"Mrkting!$I$61","v":"Коэффициент прироста"},null,null,{"$f":"IF(Q25=Lists!$AB$16,M26,IF(Q25=Lists!$AB$17,\"мультипликатор\",\"\"))","v":""},null,null,"M",{"$f":"MAIN!Q825","v":0},null,{"$f":"IF(G27<>0,1,IF(OR($Q27=\"\",$Q27=0),0,IF($R27=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H27))),$Q27)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":28},null,null,null,null,null,{"$f":"IF($R28=\"^\",IF(COUNTIF(Lists!$13:$13,H28)=1,0,1),0)","v":0},{"$f":"H18","v":"Постоянные расходы - 1"},{"$f":"I25","v":"Через прогрессию"},{"$f":"Mrkting!$I$62","v":"Частота приростов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,"M",{"$f":"MAIN!Q826","v":0},null,{"$f":"IF(G28<>0,1,IF(OR($Q28=\"\",$Q28=0),0,IF($R28=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H28))),$Q28)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":29}]
[{"$f":"ROW()","v":30},null,null,null,null,null,{"$f":"IF($R30=\"^\",IF(COUNTIF(Lists!$13:$13,H30)=1,0,1),0)","v":0},{"$f":"H18","v":"Постоянные расходы - 1"},null,null,null,{"$f":"K18","v":1},{"$f":"Mrkting!$M$86","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z30:$CV30)","v":30039022.843894996},null,null,{"$f":"IF(AA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&AA$11,BDCRM!$BO:$BO,\"<=\"&AA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&AA$11,BDCRM!$BY:$BY,\"<=\"&AA$12),(IF($Q31=Lists!$CE$17,IF((AA$2-$Q20)/$Q40=INT((AA$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&AA$2,$Z$2:$CV$2,\"<\"&AA$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AA$2+1-$Q20)/$Q40=INT((AA$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&AA$2-$Q40,$Z$2:$CV$2,\"<=\"&AA$2),0),$Q33*(IF(AA$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AA$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AA$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AA$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AA$2+INT(-$Q38)))))))))","v":3125.9250000000002},{"$f":"IF(AB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&AB$11,BDCRM!$BO:$BO,\"<=\"&AB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&AB$11,BDCRM!$BY:$BY,\"<=\"&AB$12),(IF($Q31=Lists!$CE$17,IF((AB$2-$Q20)/$Q40=INT((AB$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&AB$2,$Z$2:$CV$2,\"<\"&AB$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AB$2+1-$Q20)/$Q40=INT((AB$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&AB$2-$Q40,$Z$2:$CV$2,\"<=\"&AB$2),0),$Q33*(IF(AB$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AB$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AB$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AB$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AB$2+INT(-$Q38)))))))))","v":5939.2574999999997},{"$f":"IF(AC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&AC$11,BDCRM!$BO:$BO,\"<=\"&AC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&AC$11,BDCRM!$BY:$BY,\"<=\"&AC$12),(IF($Q31=Lists!$CE$17,IF((AC$2-$Q20)/$Q40=INT((AC$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&AC$2,$Z$2:$CV$2,\"<\"&AC$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AC$2+1-$Q20)/$Q40=INT((AC$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&AC$2-$Q40,$Z$2:$CV$2,\"<=\"&AC$2),0),$Q33*(IF(AC$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AC$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AC$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AC$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AC$2+INT(-$Q38)))))))))","v":18755.55},{"$f":"IF(AD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&AD$11,BDCRM!$BO:$BO,\"<=\"&AD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&AD$11,BDCRM!$BY:$BY,\"<=\"&AD$12),(IF($Q31=Lists!$CE$17,IF((AD$2-$Q20)/$Q40=INT((AD$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&AD$2,$Z$2:$CV$2,\"<\"&AD$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AD$2+1-$Q20)/$Q40=INT((AD$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&AD$2-$Q40,$Z$2:$CV$2,\"<=\"&AD$2),0),$Q33*(IF(AD$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AD$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AD$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AD$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AD$2+INT(-$Q38)))))))))","v":16926.5052},{"$f":"IF(AE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&AE$11,BDCRM!$BO:$BO,\"<=\"&AE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&AE$11,BDCRM!$BY:$BY,\"<=\"&AE$12),(IF($Q31=Lists!$CE$17,IF((AE$2-$Q20)/$Q40=INT((AE$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&AE$2,$Z$2:$CV$2,\"<\"&AE$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AE$2+1-$Q20)/$Q40=INT((AE$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&AE$2-$Q40,$Z$2:$CV$2,\"<=\"&AE$2),0),$Q33*(IF(AE$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AE$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AE$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AE$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AE$2+INT(-$Q38)))))))))","v":10970.882999999998},{"$f":"IF(AF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&AF$11,BDCRM!$BO:$BO,\"<=\"&AF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&AF$11,BDCRM!$BY:$BY,\"<=\"&AF$12),(IF($Q31=Lists!$CE$17,IF((AF$2-$Q20)/$Q40=INT((AF$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&AF$2,$Z$2:$CV$2,\"<\"&AF$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AF$2+1-$Q20)/$Q40=INT((AF$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&AF$2-$Q40,$Z$2:$CV$2,\"<=\"&AF$2),0),$Q33*(IF(AF$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AF$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AF$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AF$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AF$2+INT(-$Q38)))))))))","v":37520.419859999995},{"$f":"IF(AG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&AG$11,BDCRM!$BO:$BO,\"<=\"&AG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&AG$11,BDCRM!$BY:$BY,\"<=\"&AG$12),(IF($Q31=Lists!$CE$17,IF((AG$2-$Q20)/$Q40=INT((AG$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&AG$2,$Z$2:$CV$2,\"<\"&AG$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AG$2+1-$Q20)/$Q40=INT((AG$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&AG$2-$Q40,$Z$2:$CV$2,\"<=\"&AG$2),0),$Q33*(IF(AG$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AG$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AG$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AG$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AG$2+INT(-$Q38)))))))))","v":46166.601887999997},{"$f":"IF(AH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&AH$11,BDCRM!$BO:$BO,\"<=\"&AH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&AH$11,BDCRM!$BY:$BY,\"<=\"&AH$12),(IF($Q31=Lists!$CE$17,IF((AH$2-$Q20)/$Q40=INT((AH$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&AH$2,$Z$2:$CV$2,\"<\"&AH$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AH$2+1-$Q20)/$Q40=INT((AH$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&AH$2-$Q40,$Z$2:$CV$2,\"<=\"&AH$2),0),$Q33*(IF(AH$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AH$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AH$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AH$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AH$2+INT(-$Q38)))))))))","v":41549.941699199997},{"$f":"IF(AI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&AI$11,BDCRM!$BO:$BO,\"<=\"&AI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&AI$11,BDCRM!$BY:$BY,\"<=\"&AI$12),(IF($Q31=Lists!$CE$17,IF((AI$2-$Q20)/$Q40=INT((AI$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&AI$2,$Z$2:$CV$2,\"<\"&AI$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AI$2+1-$Q20)/$Q40=INT((AI$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&AI$2-$Q40,$Z$2:$CV$2,\"<=\"&AI$2),0),$Q33*(IF(AI$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AI$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AI$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AI$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AI$2+INT(-$Q38)))))))))","v":25968.713561999997},{"$f":"IF(AJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&AJ$11,BDCRM!$BO:$BO,\"<=\"&AJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&AJ$11,BDCRM!$BY:$BY,\"<=\"&AJ$12),(IF($Q31=Lists!$CE$17,IF((AJ$2-$Q20)/$Q40=INT((AJ$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&AJ$2,$Z$2:$CV$2,\"<\"&AJ$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AJ$2+1-$Q20)/$Q40=INT((AJ$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&AJ$2-$Q40,$Z$2:$CV$2,\"<=\"&AJ$2),0),$Q33*(IF(AJ$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AJ$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AJ$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AJ$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AJ$2+INT(-$Q38)))))))))","v":76962.294763200029},{"$f":"IF(AK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&AK$11,BDCRM!$BO:$BO,\"<=\"&AK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&AK$11,BDCRM!$BY:$BY,\"<=\"&AK$12),(IF($Q31=Lists!$CE$17,IF((AK$2-$Q20)/$Q40=INT((AK$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&AK$2,$Z$2:$CV$2,\"<\"&AK$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AK$2+1-$Q20)/$Q40=INT((AK$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&AK$2-$Q40,$Z$2:$CV$2,\"<=\"&AK$2),0),$Q33*(IF(AK$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AK$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AK$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AK$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AK$2+INT(-$Q38)))))))))","v":90014.379839999994},{"$f":"IF(AL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&AL$11,BDCRM!$BO:$BO,\"<=\"&AL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&AL$11,BDCRM!$BY:$BY,\"<=\"&AL$12),(IF($Q31=Lists!$CE$17,IF((AL$2-$Q20)/$Q40=INT((AL$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&AL$2,$Z$2:$CV$2,\"<\"&AL$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AL$2+1-$Q20)/$Q40=INT((AL$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&AL$2-$Q40,$Z$2:$CV$2,\"<=\"&AL$2),0),$Q33*(IF(AL$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AL$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AL$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AL$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AL$2+INT(-$Q38)))))))))","v":81012.94185599999},{"$f":"IF(AM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&AM$11,BDCRM!$BO:$BO,\"<=\"&AM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&AM$11,BDCRM!$BY:$BY,\"<=\"&AM$12),(IF($Q31=Lists!$CE$17,IF((AM$2-$Q20)/$Q40=INT((AM$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&AM$2,$Z$2:$CV$2,\"<\"&AM$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AM$2+1-$Q20)/$Q40=INT((AM$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&AM$2-$Q40,$Z$2:$CV$2,\"<=\"&AM$2),0),$Q33*(IF(AM$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AM$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AM$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AM$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AM$2+INT(-$Q38)))))))))","v":50636.065954319994},{"$f":"IF(AN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&AN$11,BDCRM!$BO:$BO,\"<=\"&AN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&AN$11,BDCRM!$BY:$BY,\"<=\"&AN$12),(IF($Q31=Lists!$CE$17,IF((AN$2-$Q20)/$Q40=INT((AN$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&AN$2,$Z$2:$CV$2,\"<\"&AN$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AN$2+1-$Q20)/$Q40=INT((AN$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&AN$2-$Q40,$Z$2:$CV$2,\"<=\"&AN$2),0),$Q33*(IF(AN$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AN$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AN$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AN$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AN$2+INT(-$Q38)))))))))","v":96208.525313208011},{"$f":"IF(AO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&AO$11,BDCRM!$BO:$BO,\"<=\"&AO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&AO$11,BDCRM!$BY:$BY,\"<=\"&AO$12),(IF($Q31=Lists!$CE$17,IF((AO$2-$Q20)/$Q40=INT((AO$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&AO$2,$Z$2:$CV$2,\"<\"&AO$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AO$2+1-$Q20)/$Q40=INT((AO$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&AO$2-$Q40,$Z$2:$CV$2,\"<=\"&AO$2),0),$Q33*(IF(AO$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AO$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AO$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AO$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AO$2+INT(-$Q38)))))))))","v":157826.69907840001},{"$f":"IF(AP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&AP$11,BDCRM!$BO:$BO,\"<=\"&AP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&AP$11,BDCRM!$BY:$BY,\"<=\"&AP$12),(IF($Q31=Lists!$CE$17,IF((AP$2-$Q20)/$Q40=INT((AP$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&AP$2,$Z$2:$CV$2,\"<\"&AP$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AP$2+1-$Q20)/$Q40=INT((AP$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&AP$2-$Q40,$Z$2:$CV$2,\"<=\"&AP$2),0),$Q33*(IF(AP$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AP$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AP$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AP$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AP$2+INT(-$Q38)))))))))","v":142431.14286719999},{"$f":"IF(AQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&AQ$11,BDCRM!$BO:$BO,\"<=\"&AQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&AQ$11,BDCRM!$BY:$BY,\"<=\"&AQ$12),(IF($Q31=Lists!$CE$17,IF((AQ$2-$Q20)/$Q40=INT((AQ$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&AQ$2,$Z$2:$CV$2,\"<\"&AQ$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AQ$2+1-$Q20)/$Q40=INT((AQ$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&AQ$2-$Q40,$Z$2:$CV$2,\"<=\"&AQ$2),0),$Q33*(IF(AQ$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AQ$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AQ$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AQ$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AQ$2+INT(-$Q38)))))))))","v":85722.447096000004},{"$f":"IF(AR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&AR$11,BDCRM!$BO:$BO,\"<=\"&AR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&AR$11,BDCRM!$BY:$BY,\"<=\"&AR$12),(IF($Q31=Lists!$CE$17,IF((AR$2-$Q20)/$Q40=INT((AR$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&AR$2,$Z$2:$CV$2,\"<\"&AR$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AR$2+1-$Q20)/$Q40=INT((AR$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&AR$2-$Q40,$Z$2:$CV$2,\"<=\"&AR$2),0),$Q33*(IF(AR$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AR$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AR$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AR$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AR$2+INT(-$Q38)))))))))","v":162872.64948240001},{"$f":"IF(AS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&AS$11,BDCRM!$BO:$BO,\"<=\"&AS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&AS$11,BDCRM!$BY:$BY,\"<=\"&AS$12),(IF($Q31=Lists!$CE$17,IF((AS$2-$Q20)/$Q40=INT((AS$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&AS$2,$Z$2:$CV$2,\"<\"&AS$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AS$2+1-$Q20)/$Q40=INT((AS$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&AS$2-$Q40,$Z$2:$CV$2,\"<=\"&AS$2),0),$Q33*(IF(AS$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AS$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AS$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AS$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AS$2+INT(-$Q38)))))))))","v":188837.47256774403},{"$f":"IF(AT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&AT$11,BDCRM!$BO:$BO,\"<=\"&AT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&AT$11,BDCRM!$BY:$BY,\"<=\"&AT$12),(IF($Q31=Lists!$CE$17,IF((AT$2-$Q20)/$Q40=INT((AT$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&AT$2,$Z$2:$CV$2,\"<\"&AT$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AT$2+1-$Q20)/$Q40=INT((AT$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&AT$2-$Q40,$Z$2:$CV$2,\"<=\"&AT$2),0),$Q33*(IF(AT$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AT$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AT$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AT$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AT$2+INT(-$Q38)))))))))","v":169953.7253109696},{"$f":"IF(AU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&AU$11,BDCRM!$BO:$BO,\"<=\"&AU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&AU$11,BDCRM!$BY:$BY,\"<=\"&AU$12),(IF($Q31=Lists!$CE$17,IF((AU$2-$Q20)/$Q40=INT((AU$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&AU$2,$Z$2:$CV$2,\"<\"&AU$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AU$2+1-$Q20)/$Q40=INT((AU$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&AU$2-$Q40,$Z$2:$CV$2,\"<=\"&AU$2),0),$Q33*(IF(AU$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AU$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AU$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AU$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AU$2+INT(-$Q38)))))))))","v":136569.95783917198},{"$f":"IF(AV$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AV$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&AV$11,BDCRM!$BO:$BO,\"<=\"&AV$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&AV$11,BDCRM!$BY:$BY,\"<=\"&AV$12),(IF($Q31=Lists!$CE$17,IF((AV$2-$Q20)/$Q40=INT((AV$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&AV$2,$Z$2:$CV$2,\"<\"&AV$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AV$2+1-$Q20)/$Q40=INT((AV$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&AV$2-$Q40,$Z$2:$CV$2,\"<=\"&AV$2),0),$Q33*(IF(AV$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AV$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AV$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AV$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AV$2+INT(-$Q38)))))))))","v":260186.25709200956},{"$f":"IF(AW$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AW$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&AW$11,BDCRM!$BO:$BO,\"<=\"&AW$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&AW$11,BDCRM!$BY:$BY,\"<=\"&AW$12),(IF($Q31=Lists!$CE$17,IF((AW$2-$Q20)/$Q40=INT((AW$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&AW$2,$Z$2:$CV$2,\"<\"&AW$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AW$2+1-$Q20)/$Q40=INT((AW$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&AW$2-$Q40,$Z$2:$CV$2,\"<=\"&AW$2),0),$Q33*(IF(AW$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AW$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AW$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AW$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AW$2+INT(-$Q38)))))))))","v":292138.95533137914},{"$f":"IF(AX$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AX$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&AX$11,BDCRM!$BO:$BO,\"<=\"&AX$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&AX$11,BDCRM!$BY:$BY,\"<=\"&AX$12),(IF($Q31=Lists!$CE$17,IF((AX$2-$Q20)/$Q40=INT((AX$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&AX$2,$Z$2:$CV$2,\"<\"&AX$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AX$2+1-$Q20)/$Q40=INT((AX$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&AX$2-$Q40,$Z$2:$CV$2,\"<=\"&AX$2),0),$Q33*(IF(AX$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AX$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AX$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AX$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AX$2+INT(-$Q38)))))))))","v":262925.05979824124},{"$f":"IF(AY$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AY$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&AY$11,BDCRM!$BO:$BO,\"<=\"&AY$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&AY$11,BDCRM!$BY:$BY,\"<=\"&AY$12),(IF($Q31=Lists!$CE$17,IF((AY$2-$Q20)/$Q40=INT((AY$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&AY$2,$Z$2:$CV$2,\"<\"&AY$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AY$2+1-$Q20)/$Q40=INT((AY$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&AY$2-$Q40,$Z$2:$CV$2,\"<=\"&AY$2),0),$Q33*(IF(AY$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AY$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AY$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AY$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AY$2+INT(-$Q38)))))))))","v":158730.72157829936},{"$f":"IF(AZ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AZ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&AZ$11,BDCRM!$BO:$BO,\"<=\"&AZ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&AZ$11,BDCRM!$BY:$BY,\"<=\"&AZ$12),(IF($Q31=Lists!$CE$17,IF((AZ$2-$Q20)/$Q40=INT((AZ$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&AZ$2,$Z$2:$CV$2,\"<\"&AZ$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((AZ$2+1-$Q20)/$Q40=INT((AZ$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&AZ$2-$Q40,$Z$2:$CV$2,\"<=\"&AZ$2),0),$Q33*(IF(AZ$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AZ$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AZ$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AZ$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,AZ$2+INT(-$Q38)))))))))","v":301588.37099876883},{"$f":"IF(BA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&BA$11,BDCRM!$BO:$BO,\"<=\"&BA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&BA$11,BDCRM!$BY:$BY,\"<=\"&BA$12),(IF($Q31=Lists!$CE$17,IF((BA$2-$Q20)/$Q40=INT((BA$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&BA$2,$Z$2:$CV$2,\"<\"&BA$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BA$2+1-$Q20)/$Q40=INT((BA$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&BA$2-$Q40,$Z$2:$CV$2,\"<=\"&BA$2),0),$Q33*(IF(BA$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BA$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BA$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BA$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BA$2+INT(-$Q38)))))))))","v":336135.64569522225},{"$f":"IF(BB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&BB$11,BDCRM!$BO:$BO,\"<=\"&BB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&BB$11,BDCRM!$BY:$BY,\"<=\"&BB$12),(IF($Q31=Lists!$CE$17,IF((BB$2-$Q20)/$Q40=INT((BB$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&BB$2,$Z$2:$CV$2,\"<\"&BB$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BB$2+1-$Q20)/$Q40=INT((BB$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&BB$2-$Q40,$Z$2:$CV$2,\"<=\"&BB$2),0),$Q33*(IF(BB$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BB$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BB$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BB$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BB$2+INT(-$Q38)))))))))","v":393215.48017230129},{"$f":"IF(BC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&BC$11,BDCRM!$BO:$BO,\"<=\"&BC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&BC$11,BDCRM!$BY:$BY,\"<=\"&BC$12),(IF($Q31=Lists!$CE$17,IF((BC$2-$Q20)/$Q40=INT((BC$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&BC$2,$Z$2:$CV$2,\"<\"&BC$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BC$2+1-$Q20)/$Q40=INT((BC$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&BC$2-$Q40,$Z$2:$CV$2,\"<=\"&BC$2),0),$Q33*(IF(BC$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BC$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BC$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BC$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BC$2+INT(-$Q38)))))))))","v":230589.3247923989},{"$f":"IF(BD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&BD$11,BDCRM!$BO:$BO,\"<=\"&BD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&BD$11,BDCRM!$BY:$BY,\"<=\"&BD$12),(IF($Q31=Lists!$CE$17,IF((BD$2-$Q20)/$Q40=INT((BD$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&BD$2,$Z$2:$CV$2,\"<\"&BD$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BD$2+1-$Q20)/$Q40=INT((BD$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&BD$2-$Q40,$Z$2:$CV$2,\"<=\"&BD$2),0),$Q33*(IF(BD$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BD$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BD$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BD$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BD$2+INT(-$Q38)))))))))","v":438119.71710555785},{"$f":"IF(BE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&BE$11,BDCRM!$BO:$BO,\"<=\"&BE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&BE$11,BDCRM!$BY:$BY,\"<=\"&BE$12),(IF($Q31=Lists!$CE$17,IF((BE$2-$Q20)/$Q40=INT((BE$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&BE$2,$Z$2:$CV$2,\"<\"&BE$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BE$2+1-$Q20)/$Q40=INT((BE$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&BE$2-$Q40,$Z$2:$CV$2,\"<=\"&BE$2),0),$Q33*(IF(BE$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BE$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BE$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BE$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BE$2+INT(-$Q38)))))))))","v":496491.5570051606},{"$f":"IF(BF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&BF$11,BDCRM!$BO:$BO,\"<=\"&BF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&BF$11,BDCRM!$BY:$BY,\"<=\"&BF$12),(IF($Q31=Lists!$CE$17,IF((BF$2-$Q20)/$Q40=INT((BF$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&BF$2,$Z$2:$CV$2,\"<\"&BF$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BF$2+1-$Q20)/$Q40=INT((BF$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&BF$2-$Q40,$Z$2:$CV$2,\"<=\"&BF$2),0),$Q33*(IF(BF$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BF$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BF$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BF$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BF$2+INT(-$Q38)))))))))","v":446842.40130464459},{"$f":"IF(BG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&BG$11,BDCRM!$BO:$BO,\"<=\"&BG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&BG$11,BDCRM!$BY:$BY,\"<=\"&BG$12),(IF($Q31=Lists!$CE$17,IF((BG$2-$Q20)/$Q40=INT((BG$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&BG$2,$Z$2:$CV$2,\"<\"&BG$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BG$2+1-$Q20)/$Q40=INT((BG$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&BG$2-$Q40,$Z$2:$CV$2,\"<=\"&BG$2),0),$Q33*(IF(BG$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BG$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BG$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BG$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BG$2+INT(-$Q38)))))))))","v":260658.06742770932},{"$f":"IF(BH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&BH$11,BDCRM!$BO:$BO,\"<=\"&BH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&BH$11,BDCRM!$BY:$BY,\"<=\"&BH$12),(IF($Q31=Lists!$CE$17,IF((BH$2-$Q20)/$Q40=INT((BH$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&BH$2,$Z$2:$CV$2,\"<\"&BH$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BH$2+1-$Q20)/$Q40=INT((BH$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&BH$2-$Q40,$Z$2:$CV$2,\"<=\"&BH$2),0),$Q33*(IF(BH$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BH$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BH$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BH$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BH$2+INT(-$Q38)))))))))","v":496578.32251997705},{"$f":"IF(BI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&BI$11,BDCRM!$BO:$BO,\"<=\"&BI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&BI$11,BDCRM!$BY:$BY,\"<=\"&BI$12),(IF($Q31=Lists!$CE$17,IF((BI$2-$Q20)/$Q40=INT((BI$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&BI$2,$Z$2:$CV$2,\"<\"&BI$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BI$2+1-$Q20)/$Q40=INT((BI$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&BI$2-$Q40,$Z$2:$CV$2,\"<=\"&BI$2),0),$Q33*(IF(BI$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BI$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BI$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BI$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BI$2+INT(-$Q38)))))))))","v":547605.16769120272},{"$f":"IF(BJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&BJ$11,BDCRM!$BO:$BO,\"<=\"&BJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&BJ$11,BDCRM!$BY:$BY,\"<=\"&BJ$12),(IF($Q31=Lists!$CE$17,IF((BJ$2-$Q20)/$Q40=INT((BJ$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&BJ$2,$Z$2:$CV$2,\"<\"&BJ$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BJ$2+1-$Q20)/$Q40=INT((BJ$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&BJ$2-$Q40,$Z$2:$CV$2,\"<=\"&BJ$2),0),$Q33*(IF(BJ$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BJ$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BJ$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BJ$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BJ$2+INT(-$Q38)))))))))","v":619576.1325877608},{"$f":"IF(BK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&BK$11,BDCRM!$BO:$BO,\"<=\"&BK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&BK$11,BDCRM!$BY:$BY,\"<=\"&BK$12),(IF($Q31=Lists!$CE$17,IF((BK$2-$Q20)/$Q40=INT((BK$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&BK$2,$Z$2:$CV$2,\"<\"&BK$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BK$2+1-$Q20)/$Q40=INT((BK$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&BK$2-$Q40,$Z$2:$CV$2,\"<=\"&BK$2),0),$Q33*(IF(BK$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BK$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BK$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BK$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BK$2+INT(-$Q38)))))))))","v":368033.52422845887},{"$f":"IF(BL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&BL$11,BDCRM!$BO:$BO,\"<=\"&BL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&BL$11,BDCRM!$BY:$BY,\"<=\"&BL$12),(IF($Q31=Lists!$CE$17,IF((BL$2-$Q20)/$Q40=INT((BL$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&BL$2,$Z$2:$CV$2,\"<\"&BL$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BL$2+1-$Q20)/$Q40=INT((BL$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&BL$2-$Q40,$Z$2:$CV$2,\"<=\"&BL$2),0),$Q33*(IF(BL$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BL$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BL$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BL$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BL$2+INT(-$Q38)))))))))","v":699263.69603407185},{"$f":"IF(BM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&BM$11,BDCRM!$BO:$BO,\"<=\"&BM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&BM$11,BDCRM!$BY:$BY,\"<=\"&BM$12),(IF($Q31=Lists!$CE$17,IF((BM$2-$Q20)/$Q40=INT((BM$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&BM$2,$Z$2:$CV$2,\"<\"&BM$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BM$2+1-$Q20)/$Q40=INT((BM$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&BM$2-$Q40,$Z$2:$CV$2,\"<=\"&BM$2),0),$Q33*(IF(BM$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BM$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BM$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BM$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BM$2+INT(-$Q38)))))))))","v":768069.96360721858},{"$f":"IF(BN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&BN$11,BDCRM!$BO:$BO,\"<=\"&BN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&BN$11,BDCRM!$BY:$BY,\"<=\"&BN$12),(IF($Q31=Lists!$CE$17,IF((BN$2-$Q20)/$Q40=INT((BN$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&BN$2,$Z$2:$CV$2,\"<\"&BN$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BN$2+1-$Q20)/$Q40=INT((BN$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&BN$2-$Q40,$Z$2:$CV$2,\"<=\"&BN$2),0),$Q33*(IF(BN$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BN$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BN$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BN$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BN$2+INT(-$Q38)))))))))","v":693106.67423170304},{"$f":"IF(BO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&BO$11,BDCRM!$BO:$BO,\"<=\"&BO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&BO$11,BDCRM!$BY:$BY,\"<=\"&BO$12),(IF($Q31=Lists!$CE$17,IF((BO$2-$Q20)/$Q40=INT((BO$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&BO$2,$Z$2:$CV$2,\"<\"&BO$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BO$2+1-$Q20)/$Q40=INT((BO$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&BO$2-$Q40,$Z$2:$CV$2,\"<=\"&BO$2),0),$Q33*(IF(BO$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BO$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BO$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BO$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BO$2+INT(-$Q38)))))))))","v":401103.39943964296},{"$f":"IF(BP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&BP$11,BDCRM!$BO:$BO,\"<=\"&BP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&BP$11,BDCRM!$BY:$BY,\"<=\"&BP$12),(IF($Q31=Lists!$CE$17,IF((BP$2-$Q20)/$Q40=INT((BP$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&BP$2,$Z$2:$CV$2,\"<\"&BP$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BP$2+1-$Q20)/$Q40=INT((BP$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&BP$2-$Q40,$Z$2:$CV$2,\"<=\"&BP$2),0),$Q33*(IF(BP$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BP$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BP$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BP$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BP$2+INT(-$Q38)))))))))","v":762096.45893532143},{"$f":"IF(BQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&BQ$11,BDCRM!$BO:$BO,\"<=\"&BQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&BQ$11,BDCRM!$BY:$BY,\"<=\"&BQ$12),(IF($Q31=Lists!$CE$17,IF((BQ$2-$Q20)/$Q40=INT((BQ$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&BQ$2,$Z$2:$CV$2,\"<\"&BQ$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BQ$2+1-$Q20)/$Q40=INT((BQ$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&BQ$2-$Q40,$Z$2:$CV$2,\"<=\"&BQ$2),0),$Q33*(IF(BQ$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BQ$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BQ$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BQ$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BQ$2+INT(-$Q38)))))))))","v":853244.63471631613},{"$f":"IF(BR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&BR$11,BDCRM!$BO:$BO,\"<=\"&BR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&BR$11,BDCRM!$BY:$BY,\"<=\"&BR$12),(IF($Q31=Lists!$CE$17,IF((BR$2-$Q20)/$Q40=INT((BR$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&BR$2,$Z$2:$CV$2,\"<\"&BR$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BR$2+1-$Q20)/$Q40=INT((BR$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&BR$2-$Q40,$Z$2:$CV$2,\"<=\"&BR$2),0),$Q33*(IF(BR$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BR$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BR$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BR$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BR$2+INT(-$Q38)))))))))","v":767920.17124468472},{"$f":"IF(BS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&BS$11,BDCRM!$BO:$BO,\"<=\"&BS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&BS$11,BDCRM!$BY:$BY,\"<=\"&BS$12),(IF($Q31=Lists!$CE$17,IF((BS$2-$Q20)/$Q40=INT((BS$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&BS$2,$Z$2:$CV$2,\"<\"&BS$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BS$2+1-$Q20)/$Q40=INT((BS$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&BS$2-$Q40,$Z$2:$CV$2,\"<=\"&BS$2),0),$Q33*(IF(BS$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BS$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BS$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BS$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BS$2+INT(-$Q38)))))))))","v":543719.70166800229},{"$f":"IF(BT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&BT$11,BDCRM!$BO:$BO,\"<=\"&BT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&BT$11,BDCRM!$BY:$BY,\"<=\"&BT$12),(IF($Q31=Lists!$CE$17,IF((BT$2-$Q20)/$Q40=INT((BT$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&BT$2,$Z$2:$CV$2,\"<\"&BT$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BT$2+1-$Q20)/$Q40=INT((BT$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&BT$2-$Q40,$Z$2:$CV$2,\"<=\"&BT$2),0),$Q33*(IF(BT$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BT$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BT$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BT$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BT$2+INT(-$Q38)))))))))","v":1035808.1664563607},{"$f":"IF(BU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&BU$11,BDCRM!$BO:$BO,\"<=\"&BU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&BU$11,BDCRM!$BY:$BY,\"<=\"&BU$12),(IF($Q31=Lists!$CE$17,IF((BU$2-$Q20)/$Q40=INT((BU$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&BU$2,$Z$2:$CV$2,\"<\"&BU$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BU$2+1-$Q20)/$Q40=INT((BU$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&BU$2-$Q40,$Z$2:$CV$2,\"<=\"&BU$2),0),$Q33*(IF(BU$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BU$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BU$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BU$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BU$2+INT(-$Q38)))))))))","v":1130706.7704007055},{"$f":"IF(BV$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BV$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&BV$11,BDCRM!$BO:$BO,\"<=\"&BV$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&BV$11,BDCRM!$BY:$BY,\"<=\"&BV$12),(IF($Q31=Lists!$CE$17,IF((BV$2-$Q20)/$Q40=INT((BV$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&BV$2,$Z$2:$CV$2,\"<\"&BV$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BV$2+1-$Q20)/$Q40=INT((BV$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&BV$2-$Q40,$Z$2:$CV$2,\"<=\"&BV$2),0),$Q33*(IF(BV$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BV$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BV$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BV$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BV$2+INT(-$Q38)))))))))","v":1017636.0933606351},{"$f":"IF(BW$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BW$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&BW$11,BDCRM!$BO:$BO,\"<=\"&BW$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&BW$11,BDCRM!$BY:$BY,\"<=\"&BW$12),(IF($Q31=Lists!$CE$17,IF((BW$2-$Q20)/$Q40=INT((BW$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&BW$2,$Z$2:$CV$2,\"<\"&BW$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BW$2+1-$Q20)/$Q40=INT((BW$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&BW$2-$Q40,$Z$2:$CV$2,\"<=\"&BW$2),0),$Q33*(IF(BW$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BW$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BW$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BW$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BW$2+INT(-$Q38)))))))))","v":598835.79833164206},{"$f":"IF(BX$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BX$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&BX$11,BDCRM!$BO:$BO,\"<=\"&BX$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&BX$11,BDCRM!$BY:$BY,\"<=\"&BX$12),(IF($Q31=Lists!$CE$17,IF((BX$2-$Q20)/$Q40=INT((BX$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&BX$2,$Z$2:$CV$2,\"<\"&BX$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BX$2+1-$Q20)/$Q40=INT((BX$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&BX$2-$Q40,$Z$2:$CV$2,\"<=\"&BX$2),0),$Q33*(IF(BX$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BX$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BX$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BX$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BX$2+INT(-$Q38)))))))))","v":1137788.0168301198},{"$f":"IF(BY$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BY$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&BY$11,BDCRM!$BO:$BO,\"<=\"&BY$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&BY$11,BDCRM!$BY:$BY,\"<=\"&BY$12),(IF($Q31=Lists!$CE$17,IF((BY$2-$Q20)/$Q40=INT((BY$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&BY$2,$Z$2:$CV$2,\"<\"&BY$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BY$2+1-$Q20)/$Q40=INT((BY$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&BY$2-$Q40,$Z$2:$CV$2,\"<=\"&BY$2),0),$Q33*(IF(BY$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BY$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BY$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BY$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BY$2+INT(-$Q38)))))))))","v":1238970.6172378799},{"$f":"IF(BZ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BZ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&BZ$11,BDCRM!$BO:$BO,\"<=\"&BZ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&BZ$11,BDCRM!$BY:$BY,\"<=\"&BZ$12),(IF($Q31=Lists!$CE$17,IF((BZ$2-$Q20)/$Q40=INT((BZ$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&BZ$2,$Z$2:$CV$2,\"<\"&BZ$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((BZ$2+1-$Q20)/$Q40=INT((BZ$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&BZ$2-$Q40,$Z$2:$CV$2,\"<=\"&BZ$2),0),$Q33*(IF(BZ$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BZ$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BZ$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BZ$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,BZ$2+INT(-$Q38)))))))))","v":1118016.2375697757},{"$f":"IF(CA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&CA$11,BDCRM!$BO:$BO,\"<=\"&CA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&CA$11,BDCRM!$BY:$BY,\"<=\"&CA$12),(IF($Q31=Lists!$CE$17,IF((CA$2-$Q20)/$Q40=INT((CA$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&CA$2,$Z$2:$CV$2,\"<\"&CA$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((CA$2+1-$Q20)/$Q40=INT((CA$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&CA$2-$Q40,$Z$2:$CV$2,\"<=\"&CA$2),0),$Q33*(IF(CA$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CA$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CA$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CA$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CA$2+INT(-$Q38)))))))))","v":621120.1319832087},{"$f":"IF(CB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&CB$11,BDCRM!$BO:$BO,\"<=\"&CB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&CB$11,BDCRM!$BY:$BY,\"<=\"&CB$12),(IF($Q31=Lists!$CE$17,IF((CB$2-$Q20)/$Q40=INT((CB$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&CB$2,$Z$2:$CV$2,\"<\"&CB$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((CB$2+1-$Q20)/$Q40=INT((CB$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&CB$2-$Q40,$Z$2:$CV$2,\"<=\"&CB$2),0),$Q33*(IF(CB$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CB$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CB$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CB$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CB$2+INT(-$Q38)))))))))","v":1180128.2507680969},{"$f":"IF(CC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&CC$11,BDCRM!$BO:$BO,\"<=\"&CC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&CC$11,BDCRM!$BY:$BY,\"<=\"&CC$12),(IF($Q31=Lists!$CE$17,IF((CC$2-$Q20)/$Q40=INT((CC$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&CC$2,$Z$2:$CV$2,\"<\"&CC$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((CC$2+1-$Q20)/$Q40=INT((CC$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&CC$2-$Q40,$Z$2:$CV$2,\"<=\"&CC$2),0),$Q33*(IF(CC$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CC$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CC$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CC$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CC$2+INT(-$Q38)))))))))","v":1505683.0920401237},{"$f":"IF(CD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&CD$11,BDCRM!$BO:$BO,\"<=\"&CD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&CD$11,BDCRM!$BY:$BY,\"<=\"&CD$12),(IF($Q31=Lists!$CE$17,IF((CD$2-$Q20)/$Q40=INT((CD$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&CD$2,$Z$2:$CV$2,\"<\"&CD$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((CD$2+1-$Q20)/$Q40=INT((CD$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&CD$2-$Q40,$Z$2:$CV$2,\"<=\"&CD$2),0),$Q33*(IF(CD$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CD$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CD$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CD$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CD$2+INT(-$Q38)))))))))","v":1355114.7828361113},{"$f":"IF(CE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&CE$11,BDCRM!$BO:$BO,\"<=\"&CE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&CE$11,BDCRM!$BY:$BY,\"<=\"&CE$12),(IF($Q31=Lists!$CE$17,IF((CE$2-$Q20)/$Q40=INT((CE$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&CE$2,$Z$2:$CV$2,\"<\"&CE$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((CE$2+1-$Q20)/$Q40=INT((CE$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&CE$2-$Q40,$Z$2:$CV$2,\"<=\"&CE$2),0),$Q33*(IF(CE$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CE$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CE$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CE$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CE$2+INT(-$Q38)))))))))","v":752841.54602006183},{"$f":"IF(CF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&CF$11,BDCRM!$BO:$BO,\"<=\"&CF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&CF$11,BDCRM!$BY:$BY,\"<=\"&CF$12),(IF($Q31=Lists!$CE$17,IF((CF$2-$Q20)/$Q40=INT((CF$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&CF$2,$Z$2:$CV$2,\"<\"&CF$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((CF$2+1-$Q20)/$Q40=INT((CF$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&CF$2-$Q40,$Z$2:$CV$2,\"<=\"&CF$2),0),$Q33*(IF(CF$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CF$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CF$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CF$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CF$2+INT(-$Q38)))))))))","v":1434153.9450588024},{"$f":"IF(CG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&CG$11,BDCRM!$BO:$BO,\"<=\"&CG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&CG$11,BDCRM!$BY:$BY,\"<=\"&CG$12),(IF($Q31=Lists!$CE$17,IF((CG$2-$Q20)/$Q40=INT((CG$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&CG$2,$Z$2:$CV$2,\"<\"&CG$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((CG$2+1-$Q20)/$Q40=INT((CG$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&CG$2-$Q40,$Z$2:$CV$2,\"<=\"&CG$2),0),$Q33*(IF(CG$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CG$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CG$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CG$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CG$2+INT(-$Q38)))))))))","v":1509635.7316408444},{"$f":"IF(CH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&CH$11,BDCRM!$BO:$BO,\"<=\"&CH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&CH$11,BDCRM!$BY:$BY,\"<=\"&CH$12),(IF($Q31=Lists!$CE$17,IF((CH$2-$Q20)/$Q40=INT((CH$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&CH$2,$Z$2:$CV$2,\"<\"&CH$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((CH$2+1-$Q20)/$Q40=INT((CH$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&CH$2-$Q40,$Z$2:$CV$2,\"<=\"&CH$2),0),$Q33*(IF(CH$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CH$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CH$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CH$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CH$2+INT(-$Q38)))))))))","v":1358672.1584767599},{"$f":"IF(CI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&CI$11,BDCRM!$BO:$BO,\"<=\"&CI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&CI$11,BDCRM!$BY:$BY,\"<=\"&CI$12),(IF($Q31=Lists!$CE$17,IF((CI$2-$Q20)/$Q40=INT((CI$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&CI$2,$Z$2:$CV$2,\"<\"&CI$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((CI$2+1-$Q20)/$Q40=INT((CI$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&CI$2-$Q40,$Z$2:$CV$2,\"<=\"&CI$2),0),$Q33*(IF(CI$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CI$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CI$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CI$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CI$2+INT(-$Q38)))))))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&CJ$11,BDCRM!$BO:$BO,\"<=\"&CJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&CJ$11,BDCRM!$BY:$BY,\"<=\"&CJ$12),(IF($Q31=Lists!$CE$17,IF((CJ$2-$Q20)/$Q40=INT((CJ$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&CJ$2,$Z$2:$CV$2,\"<\"&CJ$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((CJ$2+1-$Q20)/$Q40=INT((CJ$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&CJ$2-$Q40,$Z$2:$CV$2,\"<=\"&CJ$2),0),$Q33*(IF(CJ$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CJ$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CJ$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CJ$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CJ$2+INT(-$Q38)))))))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&CK$11,BDCRM!$BO:$BO,\"<=\"&CK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&CK$11,BDCRM!$BY:$BY,\"<=\"&CK$12),(IF($Q31=Lists!$CE$17,IF((CK$2-$Q20)/$Q40=INT((CK$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&CK$2,$Z$2:$CV$2,\"<\"&CK$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((CK$2+1-$Q20)/$Q40=INT((CK$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&CK$2-$Q40,$Z$2:$CV$2,\"<=\"&CK$2),0),$Q33*(IF(CK$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CK$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CK$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CK$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CK$2+INT(-$Q38)))))))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&CL$11,BDCRM!$BO:$BO,\"<=\"&CL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&CL$11,BDCRM!$BY:$BY,\"<=\"&CL$12),(IF($Q31=Lists!$CE$17,IF((CL$2-$Q20)/$Q40=INT((CL$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&CL$2,$Z$2:$CV$2,\"<\"&CL$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((CL$2+1-$Q20)/$Q40=INT((CL$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&CL$2-$Q40,$Z$2:$CV$2,\"<=\"&CL$2),0),$Q33*(IF(CL$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CL$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CL$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CL$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CL$2+INT(-$Q38)))))))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&CM$11,BDCRM!$BO:$BO,\"<=\"&CM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&CM$11,BDCRM!$BY:$BY,\"<=\"&CM$12),(IF($Q31=Lists!$CE$17,IF((CM$2-$Q20)/$Q40=INT((CM$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&CM$2,$Z$2:$CV$2,\"<\"&CM$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((CM$2+1-$Q20)/$Q40=INT((CM$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&CM$2-$Q40,$Z$2:$CV$2,\"<=\"&CM$2),0),$Q33*(IF(CM$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CM$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CM$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CM$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CM$2+INT(-$Q38)))))))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&CN$11,BDCRM!$BO:$BO,\"<=\"&CN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&CN$11,BDCRM!$BY:$BY,\"<=\"&CN$12),(IF($Q31=Lists!$CE$17,IF((CN$2-$Q20)/$Q40=INT((CN$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&CN$2,$Z$2:$CV$2,\"<\"&CN$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((CN$2+1-$Q20)/$Q40=INT((CN$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&CN$2-$Q40,$Z$2:$CV$2,\"<=\"&CN$2),0),$Q33*(IF(CN$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CN$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CN$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CN$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CN$2+INT(-$Q38)))))))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&CO$11,BDCRM!$BO:$BO,\"<=\"&CO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&CO$11,BDCRM!$BY:$BY,\"<=\"&CO$12),(IF($Q31=Lists!$CE$17,IF((CO$2-$Q20)/$Q40=INT((CO$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&CO$2,$Z$2:$CV$2,\"<\"&CO$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((CO$2+1-$Q20)/$Q40=INT((CO$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&CO$2-$Q40,$Z$2:$CV$2,\"<=\"&CO$2),0),$Q33*(IF(CO$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CO$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CO$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CO$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CO$2+INT(-$Q38)))))))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&CP$11,BDCRM!$BO:$BO,\"<=\"&CP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&CP$11,BDCRM!$BY:$BY,\"<=\"&CP$12),(IF($Q31=Lists!$CE$17,IF((CP$2-$Q20)/$Q40=INT((CP$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&CP$2,$Z$2:$CV$2,\"<\"&CP$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((CP$2+1-$Q20)/$Q40=INT((CP$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&CP$2-$Q40,$Z$2:$CV$2,\"<=\"&CP$2),0),$Q33*(IF(CP$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CP$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CP$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CP$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CP$2+INT(-$Q38)))))))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&CQ$11,BDCRM!$BO:$BO,\"<=\"&CQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&CQ$11,BDCRM!$BY:$BY,\"<=\"&CQ$12),(IF($Q31=Lists!$CE$17,IF((CQ$2-$Q20)/$Q40=INT((CQ$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&CQ$2,$Z$2:$CV$2,\"<\"&CQ$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((CQ$2+1-$Q20)/$Q40=INT((CQ$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&CQ$2-$Q40,$Z$2:$CV$2,\"<=\"&CQ$2),0),$Q33*(IF(CQ$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CQ$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CQ$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CQ$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CQ$2+INT(-$Q38)))))))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&CR$11,BDCRM!$BO:$BO,\"<=\"&CR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&CR$11,BDCRM!$BY:$BY,\"<=\"&CR$12),(IF($Q31=Lists!$CE$17,IF((CR$2-$Q20)/$Q40=INT((CR$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&CR$2,$Z$2:$CV$2,\"<\"&CR$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((CR$2+1-$Q20)/$Q40=INT((CR$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&CR$2-$Q40,$Z$2:$CV$2,\"<=\"&CR$2),0),$Q33*(IF(CR$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CR$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CR$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CR$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CR$2+INT(-$Q38)))))))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&CS$11,BDCRM!$BO:$BO,\"<=\"&CS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&CS$11,BDCRM!$BY:$BY,\"<=\"&CS$12),(IF($Q31=Lists!$CE$17,IF((CS$2-$Q20)/$Q40=INT((CS$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&CS$2,$Z$2:$CV$2,\"<\"&CS$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((CS$2+1-$Q20)/$Q40=INT((CS$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&CS$2-$Q40,$Z$2:$CV$2,\"<=\"&CS$2),0),$Q33*(IF(CS$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CS$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CS$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CS$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CS$2+INT(-$Q38)))))))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&CT$11,BDCRM!$BO:$BO,\"<=\"&CT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&CT$11,BDCRM!$BY:$BY,\"<=\"&CT$12),(IF($Q31=Lists!$CE$17,IF((CT$2-$Q20)/$Q40=INT((CT$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&CT$2,$Z$2:$CV$2,\"<\"&CT$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((CT$2+1-$Q20)/$Q40=INT((CT$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&CT$2-$Q40,$Z$2:$CV$2,\"<=\"&CT$2),0),$Q33*(IF(CT$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CT$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CT$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CT$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CT$2+INT(-$Q38)))))))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BO:$BO,\">=\"&CU$11,BDCRM!$BO:$BO,\"<=\"&CU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H30,BDCRM!$BM:$BM,$Q30,BDCRM!$BY:$BY,\">=\"&CU$11,BDCRM!$BY:$BY,\"<=\"&CU$12),(IF($Q31=Lists!$CE$17,IF((CU$2-$Q20)/$Q40=INT((CU$2-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&CU$2,$Z$2:$CV$2,\"<\"&CU$2+$Q40),0),IF($Q31=Lists!$CE$18,IF((CU$2+1-$Q20)/$Q40=INT((CU$2+1-$Q20)/$Q40),SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">\"&CU$2-$Q40,$Z$2:$CV$2,\"<=\"&CU$2),0),$Q33*(IF(CU$2=1,SUMIFS($Z18:$CV18,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q35))+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,INT($Q35)+1),0)+($Q35-INT($Q35))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CU$2+INT($Q35)+1)+(INT($Q35)+1-$Q35)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CU$2+INT($Q35)))+$Q36*((-$Q38-INT(-$Q38))*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CU$2+INT(-$Q38)+1)+(INT(-$Q38)+1+$Q38)*SUMIFS($Z18:$CV18,$Z$2:$CV$2,CU$2+INT(-$Q38)))))))))","v":0}]
[{"$f":"ROW()","v":31},null,null,null,null,null,{"$f":"IF($R31=\"^\",IF(COUNTIF(Lists!$13:$13,H31)=1,0,1),0)","v":0},{"$f":"Lists!$CE$13","v":"Типы оплаты"},"Выбираем способ оплаты",null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"M",{"$f":"MAIN!Q829","v":"ретро-платеж"},"^",{"$f":"IF(G31<>0,1,IF(OR($Q31=\"\",$Q31=0),0,IF($R31=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H31))),$Q31)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":32},null,null,null,null,null,{"$f":"IF($R32=\"^\",IF(COUNTIF(Lists!$13:$13,H32)=1,0,1),0)","v":0},{"$f":"H30","v":"Постоянные расходы - 1"},"Если аванс-доплата, то указываем % предоплаты и сроки:"]
[{"$f":"ROW()","v":33},null,null,null,null,null,{"$f":"IF($R33=\"^\",IF(COUNTIF(Lists!$13:$13,H33)=1,0,1),0)","v":0},{"$f":"H31","v":"Типы оплаты"},{"$f":"I32","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$133","v":"Размер предоплаты"},null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,"M",{"$f":"MAIN!Q831","v":0},null,{"$f":"IF(G33<>0,1,IF(OR($Q33=\"\",$Q33=0),0,IF($R33=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H33))),$Q33)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":34},null,null,null,null,null,{"$f":"IF($R34=\"^\",IF(COUNTIF(Lists!$13:$13,H34)=1,0,1),0)","v":0},{"$f":"H31","v":"Типы оплаты"},{"$f":"I32","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$134","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$134","v":"кол-во дней"},null,null,"M",{"$f":"MAIN!Q832","v":0},null,{"$f":"IF(G34<>0,1,IF(OR($Q34=\"\",$Q34=0),0,IF($R34=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H34))),$Q34)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":35},null,null,null,null,null,{"$f":"IF($R35=\"^\",IF(COUNTIF(Lists!$13:$13,H35)=1,0,1),0)","v":0},{"$f":"H31","v":"Типы оплаты"},{"$f":"I32","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$135","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q34/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G35<>0,1,IF(OR($Q35=\"\",$Q35=0),0,IF($R35=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H35))),$Q35)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q35-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q34/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":36},null,null,null,null,null,{"$f":"IF($R36=\"^\",IF(COUNTIF(Lists!$13:$13,H36)=1,0,1),0)","v":0},{"$f":"H31","v":"Типы оплаты"},{"$f":"I32","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$136","v":"Размер доплаты"},null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,null,{"$f":"100%-Q33","v":1},null,{"$f":"IF(G36<>0,1,IF(OR($Q36=\"\",$Q36=0),0,IF($R36=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H36))),$Q36)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q36-(100%-Q33))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":37},null,null,null,null,null,{"$f":"IF($R37=\"^\",IF(COUNTIF(Lists!$13:$13,H37)=1,0,1),0)","v":0},{"$f":"H31","v":"Типы оплаты"},{"$f":"I32","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$137","v":"Период оборачиваемости доплат (срок)"},null,null,{"$f":"Mrkting!$M$134","v":"кол-во дней"},null,null,"M",{"$f":"MAIN!Q833","v":30},null,{"$f":"IF(G37<>0,1,IF(OR($Q37=\"\",$Q37=0),0,IF($R37=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H37))),$Q37)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":38},null,null,null,null,null,{"$f":"IF($R38=\"^\",IF(COUNTIF(Lists!$13:$13,H38)=1,0,1),0)","v":0},{"$f":"H31","v":"Типы оплаты"},{"$f":"I32","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$138","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q37/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0.33333333333333331},null,{"$f":"IF(G38<>0,1,IF(OR($Q38=\"\",$Q38=0),0,IF($R38=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H38))),$Q38)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q38-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q37/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":39},null,null,null,null,null,{"$f":"IF($R39=\"^\",IF(COUNTIF(Lists!$13:$13,H39)=1,0,1),0)","v":0},{"$f":"H30","v":"Постоянные расходы - 1"},"Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"]
[{"$f":"ROW()","v":40},null,null,null,null,null,{"$f":"IF($R40=\"^\",IF(COUNTIF(Lists!$13:$13,H40)=1,0,1),0)","v":0},{"$f":"H30","v":"Постоянные расходы - 1"},{"$f":"I39","v":"Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"},{"$f":"\"Количество периодов\"&IF($Q31=Lists!$CE$17,\" авансирования\",IF($Q31=Lists!$CE$18,\" ретро-оплаты\",\"\"))","v":"Количество периодов ретро-оплаты"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,"M",{"$f":"MAIN!Q835","v":1},null,{"$f":"IF(G40<>0,1,IF(OR($Q40=\"\",$Q40=0),0,IF($R40=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H40))),$Q40)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":41}]
[{"$f":"ROW()","v":42},null,null,null,null,null,{"$f":"IF($R42=\"^\",IF(COUNTIF(Lists!$13:$13,H42)=1,0,1),0)","v":0},{"$f":"H18","v":"Постоянные расходы - 1"},null,null,null,{"$f":"K18","v":1},{"$f":"Mrkting!$M$86","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z42:$CV42)","v":30039022.843894996},null,null,{"$f":"IF(AA$11=\"\",0,AA18)","v":3125.9250000000002},{"$f":"IF(AB$11=\"\",0,AB18)","v":5939.2574999999997},18755.55,16926.5052,10970.882999999998,37520.419859999995,46166.601887999997,41549.941699199997,25968.713561999997,76962.294763200029,90014.379839999994,81012.94185599999,50636.065954319994,96208.525313208011,157826.69907840001,142431.14286719999,85722.447096000004,162872.64948240001,188837.47256774403,169953.7253109696,136569.95783917198,260186.25709200956,292138.95533137914,262925.05979824124,158730.72157829936,301588.37099876883,336135.64569522225,393215.48017230129,230589.3247923989,438119.71710555785,496491.5570051606,446842.40130464459,260658.06742770932,496578.32251997705,547605.16769120272,619576.1325877608,368033.52422845887,699263.69603407185,768069.96360721858,693106.67423170304,401103.39943964296,762096.45893532143,853244.63471631613,767920.17124468472,543719.70166800229,1035808.1664563607,1130706.7704007055,1017636.0933606351,598835.79833164206,1137788.0168301198,1238970.6172378799,1118016.2375697757,621120.1319832087,1180128.2507680969,1505683.0920401237,1355114.7828361113,752841.54602006183,1434153.9450588024,1509635.7316408444,1358672.1584767599,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,CN18)","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":43},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":45},null,null,null,null,null,{"$f":"IF($R45=\"^\",IF(COUNTIF(Lists!$13:$13,H45)=1,0,1),0)","v":0},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$K45)=0,$K45=0,$K45=\"\"),\"\",INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$K45)))","v":"Постоянные расходы - 2"},null,null,{"$f":"MAX(K$15:K44)+1","v":2},{"$f":"K45","v":2},{"$f":"Mrkting!$M$86","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z45:$CV45)","v":150195114.219475},null,null,{"$f":"IF(OR(AA$11=\"\",AA$2<$Q47,AA$2>$Q49),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BO:$BO,\">=\"&AA$11,BDCRM!$BO:$BO,\"<=\"&AA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BY:$BY,\">=\"&AA$11,BDCRM!$BY:$BY,\"<=\"&AA$12),(IF($X50>0,AA50,IF($Q51>0,$Q51*AA$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AA$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AA$2-$Q47)/IF($Q55=0,1,$Q55))),0))))))))","v":15629.625},{"$f":"IF(OR(AB$11=\"\",AB$2<$Q47,AB$2>$Q49),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BO:$BO,\">=\"&AB$11,BDCRM!$BO:$BO,\"<=\"&AB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BY:$BY,\">=\"&AB$11,BDCRM!$BY:$BY,\"<=\"&AB$12),(IF($X50>0,AB50,IF($Q51>0,$Q51*AB$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AB$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AB$2-$Q47)/IF($Q55=0,1,$Q55))),0))))))))","v":29696.287500000002},{"$f":"IF(OR(AC$11=\"\",AC$2<$Q47,AC$2>$Q49),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BO:$BO,\">=\"&AC$11,BDCRM!$BO:$BO,\"<=\"&AC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BY:$BY,\">=\"&AC$11,BDCRM!$BY:$BY,\"<=\"&AC$12),(IF($X50>0,AC50,IF($Q51>0,$Q51*AC$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AC$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AC$2-$Q47)/IF($Q55=0,1,$Q55))),0))))))))","v":93777.75},{"$f":"IF(OR(AD$11=\"\",AD$2<$Q47,AD$2>$Q49),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BO:$BO,\">=\"&AD$11,BDCRM!$BO:$BO,\"<=\"&AD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BY:$BY,\">=\"&AD$11,BDCRM!$BY:$BY,\"<=\"&AD$12),(IF($X50>0,AD50,IF($Q51>0,$Q51*AD$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AD$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AD$2-$Q47)/IF($Q55=0,1,$Q55))),0))))))))","v":84632.525999999998},{"$f":"IF(OR(AE$11=\"\",AE$2<$Q47,AE$2>$Q49),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BO:$BO,\">=\"&AE$11,BDCRM!$BO:$BO,\"<=\"&AE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BY:$BY,\">=\"&AE$11,BDCRM!$BY:$BY,\"<=\"&AE$12),(IF($X50>0,AE50,IF($Q51>0,$Q51*AE$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AE$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AE$2-$Q47)/IF($Q55=0,1,$Q55))),0))))))))","v":54854.414999999994},{"$f":"IF(OR(AF$11=\"\",AF$2<$Q47,AF$2>$Q49),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BO:$BO,\">=\"&AF$11,BDCRM!$BO:$BO,\"<=\"&AF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BY:$BY,\">=\"&AF$11,BDCRM!$BY:$BY,\"<=\"&AF$12),(IF($X50>0,AF50,IF($Q51>0,$Q51*AF$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AF$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AF$2-$Q47)/IF($Q55=0,1,$Q55))),0))))))))","v":187602.0993},{"$f":"IF(OR(AG$11=\"\",AG$2<$Q47,AG$2>$Q49),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BO:$BO,\">=\"&AG$11,BDCRM!$BO:$BO,\"<=\"&AG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BY:$BY,\">=\"&AG$11,BDCRM!$BY:$BY,\"<=\"&AG$12),(IF($X50>0,AG50,IF($Q51>0,$Q51*AG$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AG$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AG$2-$Q47)/IF($Q55=0,1,$Q55))),0))))))))","v":230833.00943999999},{"$f":"IF(OR(AH$11=\"\",AH$2<$Q47,AH$2>$Q49),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BO:$BO,\">=\"&AH$11,BDCRM!$BO:$BO,\"<=\"&AH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BY:$BY,\">=\"&AH$11,BDCRM!$BY:$BY,\"<=\"&AH$12),(IF($X50>0,AH50,IF($Q51>0,$Q51*AH$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AH$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AH$2-$Q47)/IF($Q55=0,1,$Q55))),0))))))))","v":207749.70849599998},{"$f":"IF(OR(AI$11=\"\",AI$2<$Q47,AI$2>$Q49),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BO:$BO,\">=\"&AI$11,BDCRM!$BO:$BO,\"<=\"&AI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BY:$BY,\">=\"&AI$11,BDCRM!$BY:$BY,\"<=\"&AI$12),(IF($X50>0,AI50,IF($Q51>0,$Q51*AI$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AI$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AI$2-$Q47)/IF($Q55=0,1,$Q55))),0))))))))","v":129843.56780999999},{"$f":"IF(OR(AJ$11=\"\",AJ$2<$Q47,AJ$2>$Q49),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BO:$BO,\">=\"&AJ$11,BDCRM!$BO:$BO,\"<=\"&AJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BY:$BY,\">=\"&AJ$11,BDCRM!$BY:$BY,\"<=\"&AJ$12),(IF($X50>0,AJ50,IF($Q51>0,$Q51*AJ$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AJ$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AJ$2-$Q47)/IF($Q55=0,1,$Q55))),0))))))))","v":384811.47381600016},{"$f":"IF(OR(AK$11=\"\",AK$2<$Q47,AK$2>$Q49),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BO:$BO,\">=\"&AK$11,BDCRM!$BO:$BO,\"<=\"&AK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BY:$BY,\">=\"&AK$11,BDCRM!$BY:$BY,\"<=\"&AK$12),(IF($X50>0,AK50,IF($Q51>0,$Q51*AK$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AK$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AK$2-$Q47)/IF($Q55=0,1,$Q55))),0))))))))","v":450071.89919999999},{"$f":"IF(OR(AL$11=\"\",AL$2<$Q47,AL$2>$Q49),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BO:$BO,\">=\"&AL$11,BDCRM!$BO:$BO,\"<=\"&AL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BY:$BY,\">=\"&AL$11,BDCRM!$BY:$BY,\"<=\"&AL$12),(IF($X50>0,AL50,IF($Q51>0,$Q51*AL$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AL$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AL$2-$Q47)/IF($Q55=0,1,$Q55))),0))))))))","v":405064.70928000001},{"$f":"IF(OR(AM$11=\"\",AM$2<$Q47,AM$2>$Q49),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BO:$BO,\">=\"&AM$11,BDCRM!$BO:$BO,\"<=\"&AM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BY:$BY,\">=\"&AM$11,BDCRM!$BY:$BY,\"<=\"&AM$12),(IF($X50>0,AM50,IF($Q51>0,$Q51*AM$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AM$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AM$2-$Q47)/IF($Q55=0,1,$Q55))),0))))))))","v":253180.32977159997},{"$f":"IF(OR(AN$11=\"\",AN$2<$Q47,AN$2>$Q49),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BO:$BO,\">=\"&AN$11,BDCRM!$BO:$BO,\"<=\"&AN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BY:$BY,\">=\"&AN$11,BDCRM!$BY:$BY,\"<=\"&AN$12),(IF($X50>0,AN50,IF($Q51>0,$Q51*AN$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AN$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AN$2-$Q47)/IF($Q55=0,1,$Q55))),0))))))))","v":481042.6265660401},{"$f":"IF(OR(AO$11=\"\",AO$2<$Q47,AO$2>$Q49),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BO:$BO,\">=\"&AO$11,BDCRM!$BO:$BO,\"<=\"&AO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BY:$BY,\">=\"&AO$11,BDCRM!$BY:$BY,\"<=\"&AO$12),(IF($X50>0,AO50,IF($Q51>0,$Q51*AO$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AO$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AO$2-$Q47)/IF($Q55=0,1,$Q55))),0))))))))","v":789133.49539200007},{"$f":"IF(OR(AP$11=\"\",AP$2<$Q47,AP$2>$Q49),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BO:$BO,\">=\"&AP$11,BDCRM!$BO:$BO,\"<=\"&AP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BY:$BY,\">=\"&AP$11,BDCRM!$BY:$BY,\"<=\"&AP$12),(IF($X50>0,AP50,IF($Q51>0,$Q51*AP$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AP$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AP$2-$Q47)/IF($Q55=0,1,$Q55))),0))))))))","v":712155.71433599992},{"$f":"IF(OR(AQ$11=\"\",AQ$2<$Q47,AQ$2>$Q49),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BO:$BO,\">=\"&AQ$11,BDCRM!$BO:$BO,\"<=\"&AQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BY:$BY,\">=\"&AQ$11,BDCRM!$BY:$BY,\"<=\"&AQ$12),(IF($X50>0,AQ50,IF($Q51>0,$Q51*AQ$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AQ$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AQ$2-$Q47)/IF($Q55=0,1,$Q55))),0))))))))","v":428612.23548000003},{"$f":"IF(OR(AR$11=\"\",AR$2<$Q47,AR$2>$Q49),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BO:$BO,\">=\"&AR$11,BDCRM!$BO:$BO,\"<=\"&AR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BY:$BY,\">=\"&AR$11,BDCRM!$BY:$BY,\"<=\"&AR$12),(IF($X50>0,AR50,IF($Q51>0,$Q51*AR$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AR$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AR$2-$Q47)/IF($Q55=0,1,$Q55))),0))))))))","v":814363.24741200008},{"$f":"IF(OR(AS$11=\"\",AS$2<$Q47,AS$2>$Q49),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BO:$BO,\">=\"&AS$11,BDCRM!$BO:$BO,\"<=\"&AS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BY:$BY,\">=\"&AS$11,BDCRM!$BY:$BY,\"<=\"&AS$12),(IF($X50>0,AS50,IF($Q51>0,$Q51*AS$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AS$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AS$2-$Q47)/IF($Q55=0,1,$Q55))),0))))))))","v":944187.3628387202},{"$f":"IF(OR(AT$11=\"\",AT$2<$Q47,AT$2>$Q49),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BO:$BO,\">=\"&AT$11,BDCRM!$BO:$BO,\"<=\"&AT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BY:$BY,\">=\"&AT$11,BDCRM!$BY:$BY,\"<=\"&AT$12),(IF($X50>0,AT50,IF($Q51>0,$Q51*AT$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AT$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AT$2-$Q47)/IF($Q55=0,1,$Q55))),0))))))))","v":849768.62655484816},{"$f":"IF(OR(AU$11=\"\",AU$2<$Q47,AU$2>$Q49),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BO:$BO,\">=\"&AU$11,BDCRM!$BO:$BO,\"<=\"&AU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BY:$BY,\">=\"&AU$11,BDCRM!$BY:$BY,\"<=\"&AU$12),(IF($X50>0,AU50,IF($Q51>0,$Q51*AU$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AU$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AU$2-$Q47)/IF($Q55=0,1,$Q55))),0))))))))","v":682849.78919585992},{"$f":"IF(OR(AV$11=\"\",AV$2<$Q47,AV$2>$Q49),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AV$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BO:$BO,\">=\"&AV$11,BDCRM!$BO:$BO,\"<=\"&AV$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BY:$BY,\">=\"&AV$11,BDCRM!$BY:$BY,\"<=\"&AV$12),(IF($X50>0,AV50,IF($Q51>0,$Q51*AV$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AV$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AV$2-$Q47)/IF($Q55=0,1,$Q55))),0))))))))","v":1300931.2854600479},{"$f":"IF(OR(AW$11=\"\",AW$2<$Q47,AW$2>$Q49),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AW$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BO:$BO,\">=\"&AW$11,BDCRM!$BO:$BO,\"<=\"&AW$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BY:$BY,\">=\"&AW$11,BDCRM!$BY:$BY,\"<=\"&AW$12),(IF($X50>0,AW50,IF($Q51>0,$Q51*AW$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AW$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AW$2-$Q47)/IF($Q55=0,1,$Q55))),0))))))))","v":1460694.7766568959},{"$f":"IF(OR(AX$11=\"\",AX$2<$Q47,AX$2>$Q49),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AX$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BO:$BO,\">=\"&AX$11,BDCRM!$BO:$BO,\"<=\"&AX$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BY:$BY,\">=\"&AX$11,BDCRM!$BY:$BY,\"<=\"&AX$12),(IF($X50>0,AX50,IF($Q51>0,$Q51*AX$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AX$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AX$2-$Q47)/IF($Q55=0,1,$Q55))),0))))))))","v":1314625.2989912061},{"$f":"IF(OR(AY$11=\"\",AY$2<$Q47,AY$2>$Q49),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AY$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BO:$BO,\">=\"&AY$11,BDCRM!$BO:$BO,\"<=\"&AY$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BY:$BY,\">=\"&AY$11,BDCRM!$BY:$BY,\"<=\"&AY$12),(IF($X50>0,AY50,IF($Q51>0,$Q51*AY$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AY$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AY$2-$Q47)/IF($Q55=0,1,$Q55))),0))))))))","v":793653.60789149685},{"$f":"IF(OR(AZ$11=\"\",AZ$2<$Q47,AZ$2>$Q49),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AZ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BO:$BO,\">=\"&AZ$11,BDCRM!$BO:$BO,\"<=\"&AZ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BY:$BY,\">=\"&AZ$11,BDCRM!$BY:$BY,\"<=\"&AZ$12),(IF($X50>0,AZ50,IF($Q51>0,$Q51*AZ$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((AZ$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((AZ$2-$Q47)/IF($Q55=0,1,$Q55))),0))))))))","v":1507941.8549938442},{"$f":"IF(OR(BA$11=\"\",BA$2<$Q47,BA$2>$Q49),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BO:$BO,\">=\"&BA$11,BDCRM!$BO:$BO,\"<=\"&BA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BY:$BY,\">=\"&BA$11,BDCRM!$BY:$BY,\"<=\"&BA$12),(IF($X50>0,BA50,IF($Q51>0,$Q51*BA$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BA$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BA$2-$Q47)/IF($Q55=0,1,$Q55))),0))))))))","v":1680678.2284761113},{"$f":"IF(OR(BB$11=\"\",BB$2<$Q47,BB$2>$Q49),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BO:$BO,\">=\"&BB$11,BDCRM!$BO:$BO,\"<=\"&BB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BY:$BY,\">=\"&BB$11,BDCRM!$BY:$BY,\"<=\"&BB$12),(IF($X50>0,BB50,IF($Q51>0,$Q51*BB$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BB$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BB$2-$Q47)/IF($Q55=0,1,$Q55))),0))))))))","v":1966077.4008615066},{"$f":"IF(OR(BC$11=\"\",BC$2<$Q47,BC$2>$Q49),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BO:$BO,\">=\"&BC$11,BDCRM!$BO:$BO,\"<=\"&BC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BY:$BY,\">=\"&BC$11,BDCRM!$BY:$BY,\"<=\"&BC$12),(IF($X50>0,BC50,IF($Q51>0,$Q51*BC$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BC$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BC$2-$Q47)/IF($Q55=0,1,$Q55))),0))))))))","v":1152946.6239619944},{"$f":"IF(OR(BD$11=\"\",BD$2<$Q47,BD$2>$Q49),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BO:$BO,\">=\"&BD$11,BDCRM!$BO:$BO,\"<=\"&BD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BY:$BY,\">=\"&BD$11,BDCRM!$BY:$BY,\"<=\"&BD$12),(IF($X50>0,BD50,IF($Q51>0,$Q51*BD$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BD$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BD$2-$Q47)/IF($Q55=0,1,$Q55))),0))))))))","v":2190598.5855277893},{"$f":"IF(OR(BE$11=\"\",BE$2<$Q47,BE$2>$Q49),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BO:$BO,\">=\"&BE$11,BDCRM!$BO:$BO,\"<=\"&BE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BY:$BY,\">=\"&BE$11,BDCRM!$BY:$BY,\"<=\"&BE$12),(IF($X50>0,BE50,IF($Q51>0,$Q51*BE$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BE$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BE$2-$Q47)/IF($Q55=0,1,$Q55))),0))))))))","v":2482457.7850258029},{"$f":"IF(OR(BF$11=\"\",BF$2<$Q47,BF$2>$Q49),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BO:$BO,\">=\"&BF$11,BDCRM!$BO:$BO,\"<=\"&BF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BY:$BY,\">=\"&BF$11,BDCRM!$BY:$BY,\"<=\"&BF$12),(IF($X50>0,BF50,IF($Q51>0,$Q51*BF$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BF$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BF$2-$Q47)/IF($Q55=0,1,$Q55))),0))))))))","v":2234212.0065232231},{"$f":"IF(OR(BG$11=\"\",BG$2<$Q47,BG$2>$Q49),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BO:$BO,\">=\"&BG$11,BDCRM!$BO:$BO,\"<=\"&BG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BY:$BY,\">=\"&BG$11,BDCRM!$BY:$BY,\"<=\"&BG$12),(IF($X50>0,BG50,IF($Q51>0,$Q51*BG$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BG$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BG$2-$Q47)/IF($Q55=0,1,$Q55))),0))))))))","v":1303290.3371385466},{"$f":"IF(OR(BH$11=\"\",BH$2<$Q47,BH$2>$Q49),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BO:$BO,\">=\"&BH$11,BDCRM!$BO:$BO,\"<=\"&BH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BY:$BY,\">=\"&BH$11,BDCRM!$BY:$BY,\"<=\"&BH$12),(IF($X50>0,BH50,IF($Q51>0,$Q51*BH$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BH$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BH$2-$Q47)/IF($Q55=0,1,$Q55))),0))))))))","v":2482891.6125998851},{"$f":"IF(OR(BI$11=\"\",BI$2<$Q47,BI$2>$Q49),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BO:$BO,\">=\"&BI$11,BDCRM!$BO:$BO,\"<=\"&BI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BY:$BY,\">=\"&BI$11,BDCRM!$BY:$BY,\"<=\"&BI$12),(IF($X50>0,BI50,IF($Q51>0,$Q51*BI$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BI$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BI$2-$Q47)/IF($Q55=0,1,$Q55))),0))))))))","v":2738025.8384560142},{"$f":"IF(OR(BJ$11=\"\",BJ$2<$Q47,BJ$2>$Q49),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BO:$BO,\">=\"&BJ$11,BDCRM!$BO:$BO,\"<=\"&BJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BY:$BY,\">=\"&BJ$11,BDCRM!$BY:$BY,\"<=\"&BJ$12),(IF($X50>0,BJ50,IF($Q51>0,$Q51*BJ$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BJ$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BJ$2-$Q47)/IF($Q55=0,1,$Q55))),0))))))))","v":3097880.6629388044},{"$f":"IF(OR(BK$11=\"\",BK$2<$Q47,BK$2>$Q49),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BO:$BO,\">=\"&BK$11,BDCRM!$BO:$BO,\"<=\"&BK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BY:$BY,\">=\"&BK$11,BDCRM!$BY:$BY,\"<=\"&BK$12),(IF($X50>0,BK50,IF($Q51>0,$Q51*BK$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BK$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BK$2-$Q47)/IF($Q55=0,1,$Q55))),0))))))))","v":1840167.6211422943},{"$f":"IF(OR(BL$11=\"\",BL$2<$Q47,BL$2>$Q49),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BO:$BO,\">=\"&BL$11,BDCRM!$BO:$BO,\"<=\"&BL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BY:$BY,\">=\"&BL$11,BDCRM!$BY:$BY,\"<=\"&BL$12),(IF($X50>0,BL50,IF($Q51>0,$Q51*BL$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BL$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BL$2-$Q47)/IF($Q55=0,1,$Q55))),0))))))))","v":3496318.4801703598},{"$f":"IF(OR(BM$11=\"\",BM$2<$Q47,BM$2>$Q49),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BO:$BO,\">=\"&BM$11,BDCRM!$BO:$BO,\"<=\"&BM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BY:$BY,\">=\"&BM$11,BDCRM!$BY:$BY,\"<=\"&BM$12),(IF($X50>0,BM50,IF($Q51>0,$Q51*BM$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BM$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BM$2-$Q47)/IF($Q55=0,1,$Q55))),0))))))))","v":3840349.8180360929},{"$f":"IF(OR(BN$11=\"\",BN$2<$Q47,BN$2>$Q49),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BO:$BO,\">=\"&BN$11,BDCRM!$BO:$BO,\"<=\"&BN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BY:$BY,\">=\"&BN$11,BDCRM!$BY:$BY,\"<=\"&BN$12),(IF($X50>0,BN50,IF($Q51>0,$Q51*BN$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BN$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BN$2-$Q47)/IF($Q55=0,1,$Q55))),0))))))))","v":3465533.3711585151},{"$f":"IF(OR(BO$11=\"\",BO$2<$Q47,BO$2>$Q49),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BO:$BO,\">=\"&BO$11,BDCRM!$BO:$BO,\"<=\"&BO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BY:$BY,\">=\"&BO$11,BDCRM!$BY:$BY,\"<=\"&BO$12),(IF($X50>0,BO50,IF($Q51>0,$Q51*BO$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BO$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BO$2-$Q47)/IF($Q55=0,1,$Q55))),0))))))))","v":2005516.9971982148},{"$f":"IF(OR(BP$11=\"\",BP$2<$Q47,BP$2>$Q49),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BO:$BO,\">=\"&BP$11,BDCRM!$BO:$BO,\"<=\"&BP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BY:$BY,\">=\"&BP$11,BDCRM!$BY:$BY,\"<=\"&BP$12),(IF($X50>0,BP50,IF($Q51>0,$Q51*BP$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BP$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BP$2-$Q47)/IF($Q55=0,1,$Q55))),0))))))))","v":3810482.2946766075},{"$f":"IF(OR(BQ$11=\"\",BQ$2<$Q47,BQ$2>$Q49),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BO:$BO,\">=\"&BQ$11,BDCRM!$BO:$BO,\"<=\"&BQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BY:$BY,\">=\"&BQ$11,BDCRM!$BY:$BY,\"<=\"&BQ$12),(IF($X50>0,BQ50,IF($Q51>0,$Q51*BQ$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BQ$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BQ$2-$Q47)/IF($Q55=0,1,$Q55))),0))))))))","v":4266223.1735815806},{"$f":"IF(OR(BR$11=\"\",BR$2<$Q47,BR$2>$Q49),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BO:$BO,\">=\"&BR$11,BDCRM!$BO:$BO,\"<=\"&BR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BY:$BY,\">=\"&BR$11,BDCRM!$BY:$BY,\"<=\"&BR$12),(IF($X50>0,BR50,IF($Q51>0,$Q51*BR$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BR$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BR$2-$Q47)/IF($Q55=0,1,$Q55))),0))))))))","v":3839600.856223424},{"$f":"IF(OR(BS$11=\"\",BS$2<$Q47,BS$2>$Q49),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BO:$BO,\">=\"&BS$11,BDCRM!$BO:$BO,\"<=\"&BS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BY:$BY,\">=\"&BS$11,BDCRM!$BY:$BY,\"<=\"&BS$12),(IF($X50>0,BS50,IF($Q51>0,$Q51*BS$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BS$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BS$2-$Q47)/IF($Q55=0,1,$Q55))),0))))))))","v":2718598.5083400114},{"$f":"IF(OR(BT$11=\"\",BT$2<$Q47,BT$2>$Q49),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BO:$BO,\">=\"&BT$11,BDCRM!$BO:$BO,\"<=\"&BT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BY:$BY,\">=\"&BT$11,BDCRM!$BY:$BY,\"<=\"&BT$12),(IF($X50>0,BT50,IF($Q51>0,$Q51*BT$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BT$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BT$2-$Q47)/IF($Q55=0,1,$Q55))),0))))))))","v":5179040.8322818037},{"$f":"IF(OR(BU$11=\"\",BU$2<$Q47,BU$2>$Q49),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BO:$BO,\">=\"&BU$11,BDCRM!$BO:$BO,\"<=\"&BU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BY:$BY,\">=\"&BU$11,BDCRM!$BY:$BY,\"<=\"&BU$12),(IF($X50>0,BU50,IF($Q51>0,$Q51*BU$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BU$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BU$2-$Q47)/IF($Q55=0,1,$Q55))),0))))))))","v":5653533.8520035278},{"$f":"IF(OR(BV$11=\"\",BV$2<$Q47,BV$2>$Q49),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BV$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BO:$BO,\">=\"&BV$11,BDCRM!$BO:$BO,\"<=\"&BV$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BY:$BY,\">=\"&BV$11,BDCRM!$BY:$BY,\"<=\"&BV$12),(IF($X50>0,BV50,IF($Q51>0,$Q51*BV$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BV$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BV$2-$Q47)/IF($Q55=0,1,$Q55))),0))))))))","v":5088180.4668031754},{"$f":"IF(OR(BW$11=\"\",BW$2<$Q47,BW$2>$Q49),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BW$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BO:$BO,\">=\"&BW$11,BDCRM!$BO:$BO,\"<=\"&BW$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BY:$BY,\">=\"&BW$11,BDCRM!$BY:$BY,\"<=\"&BW$12),(IF($X50>0,BW50,IF($Q51>0,$Q51*BW$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BW$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BW$2-$Q47)/IF($Q55=0,1,$Q55))),0))))))))","v":2994178.9916582103},{"$f":"IF(OR(BX$11=\"\",BX$2<$Q47,BX$2>$Q49),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BX$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BO:$BO,\">=\"&BX$11,BDCRM!$BO:$BO,\"<=\"&BX$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BY:$BY,\">=\"&BX$11,BDCRM!$BY:$BY,\"<=\"&BX$12),(IF($X50>0,BX50,IF($Q51>0,$Q51*BX$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BX$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BX$2-$Q47)/IF($Q55=0,1,$Q55))),0))))))))","v":5688940.0841505993},{"$f":"IF(OR(BY$11=\"\",BY$2<$Q47,BY$2>$Q49),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BY$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BO:$BO,\">=\"&BY$11,BDCRM!$BO:$BO,\"<=\"&BY$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BY:$BY,\">=\"&BY$11,BDCRM!$BY:$BY,\"<=\"&BY$12),(IF($X50>0,BY50,IF($Q51>0,$Q51*BY$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BY$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BY$2-$Q47)/IF($Q55=0,1,$Q55))),0))))))))","v":6194853.0861894004},{"$f":"IF(OR(BZ$11=\"\",BZ$2<$Q47,BZ$2>$Q49),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BZ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BO:$BO,\">=\"&BZ$11,BDCRM!$BO:$BO,\"<=\"&BZ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BY:$BY,\">=\"&BZ$11,BDCRM!$BY:$BY,\"<=\"&BZ$12),(IF($X50>0,BZ50,IF($Q51>0,$Q51*BZ$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((BZ$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((BZ$2-$Q47)/IF($Q55=0,1,$Q55))),0))))))))","v":5590081.187848879},{"$f":"IF(OR(CA$11=\"\",CA$2<$Q47,CA$2>$Q49),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BO:$BO,\">=\"&CA$11,BDCRM!$BO:$BO,\"<=\"&CA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BY:$BY,\">=\"&CA$11,BDCRM!$BY:$BY,\"<=\"&CA$12),(IF($X50>0,CA50,IF($Q51>0,$Q51*CA$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((CA$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((CA$2-$Q47)/IF($Q55=0,1,$Q55))),0))))))))","v":3105600.6599160437},{"$f":"IF(OR(CB$11=\"\",CB$2<$Q47,CB$2>$Q49),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BO:$BO,\">=\"&CB$11,BDCRM!$BO:$BO,\"<=\"&CB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BY:$BY,\">=\"&CB$11,BDCRM!$BY:$BY,\"<=\"&CB$12),(IF($X50>0,CB50,IF($Q51>0,$Q51*CB$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((CB$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((CB$2-$Q47)/IF($Q55=0,1,$Q55))),0))))))))","v":5900641.2538404837},{"$f":"IF(OR(CC$11=\"\",CC$2<$Q47,CC$2>$Q49),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BO:$BO,\">=\"&CC$11,BDCRM!$BO:$BO,\"<=\"&CC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BY:$BY,\">=\"&CC$11,BDCRM!$BY:$BY,\"<=\"&CC$12),(IF($X50>0,CC50,IF($Q51>0,$Q51*CC$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((CC$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((CC$2-$Q47)/IF($Q55=0,1,$Q55))),0))))))))","v":7528415.460200619},{"$f":"IF(OR(CD$11=\"\",CD$2<$Q47,CD$2>$Q49),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BO:$BO,\">=\"&CD$11,BDCRM!$BO:$BO,\"<=\"&CD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BY:$BY,\">=\"&CD$11,BDCRM!$BY:$BY,\"<=\"&CD$12),(IF($X50>0,CD50,IF($Q51>0,$Q51*CD$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((CD$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((CD$2-$Q47)/IF($Q55=0,1,$Q55))),0))))))))","v":6775573.9141805563},{"$f":"IF(OR(CE$11=\"\",CE$2<$Q47,CE$2>$Q49),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BO:$BO,\">=\"&CE$11,BDCRM!$BO:$BO,\"<=\"&CE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BY:$BY,\">=\"&CE$11,BDCRM!$BY:$BY,\"<=\"&CE$12),(IF($X50>0,CE50,IF($Q51>0,$Q51*CE$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((CE$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((CE$2-$Q47)/IF($Q55=0,1,$Q55))),0))))))))","v":3764207.7301003095},{"$f":"IF(OR(CF$11=\"\",CF$2<$Q47,CF$2>$Q49),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BO:$BO,\">=\"&CF$11,BDCRM!$BO:$BO,\"<=\"&CF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BY:$BY,\">=\"&CF$11,BDCRM!$BY:$BY,\"<=\"&CF$12),(IF($X50>0,CF50,IF($Q51>0,$Q51*CF$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((CF$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((CF$2-$Q47)/IF($Q55=0,1,$Q55))),0))))))))","v":7170769.7252940126},{"$f":"IF(OR(CG$11=\"\",CG$2<$Q47,CG$2>$Q49),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BO:$BO,\">=\"&CG$11,BDCRM!$BO:$BO,\"<=\"&CG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BY:$BY,\">=\"&CG$11,BDCRM!$BY:$BY,\"<=\"&CG$12),(IF($X50>0,CG50,IF($Q51>0,$Q51*CG$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((CG$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((CG$2-$Q47)/IF($Q55=0,1,$Q55))),0))))))))","v":7548178.6582042221},{"$f":"IF(OR(CH$11=\"\",CH$2<$Q47,CH$2>$Q49),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BO:$BO,\">=\"&CH$11,BDCRM!$BO:$BO,\"<=\"&CH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BY:$BY,\">=\"&CH$11,BDCRM!$BY:$BY,\"<=\"&CH$12),(IF($X50>0,CH50,IF($Q51>0,$Q51*CH$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((CH$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((CH$2-$Q47)/IF($Q55=0,1,$Q55))),0))))))))","v":6793360.7923837993},{"$f":"IF(OR(CI$11=\"\",CI$2<$Q47,CI$2>$Q49),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BO:$BO,\">=\"&CI$11,BDCRM!$BO:$BO,\"<=\"&CI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BY:$BY,\">=\"&CI$11,BDCRM!$BY:$BY,\"<=\"&CI$12),(IF($X50>0,CI50,IF($Q51>0,$Q51*CI$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((CI$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((CI$2-$Q47)/IF($Q55=0,1,$Q55))),0))))))))","v":0},{"$f":"IF(OR(CJ$11=\"\",CJ$2<$Q47,CJ$2>$Q49),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BO:$BO,\">=\"&CJ$11,BDCRM!$BO:$BO,\"<=\"&CJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BY:$BY,\">=\"&CJ$11,BDCRM!$BY:$BY,\"<=\"&CJ$12),(IF($X50>0,CJ50,IF($Q51>0,$Q51*CJ$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((CJ$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((CJ$2-$Q47)/IF($Q55=0,1,$Q55))),0))))))))","v":0},{"$f":"IF(OR(CK$11=\"\",CK$2<$Q47,CK$2>$Q49),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BO:$BO,\">=\"&CK$11,BDCRM!$BO:$BO,\"<=\"&CK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BY:$BY,\">=\"&CK$11,BDCRM!$BY:$BY,\"<=\"&CK$12),(IF($X50>0,CK50,IF($Q51>0,$Q51*CK$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((CK$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((CK$2-$Q47)/IF($Q55=0,1,$Q55))),0))))))))","v":0},{"$f":"IF(OR(CL$11=\"\",CL$2<$Q47,CL$2>$Q49),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BO:$BO,\">=\"&CL$11,BDCRM!$BO:$BO,\"<=\"&CL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BY:$BY,\">=\"&CL$11,BDCRM!$BY:$BY,\"<=\"&CL$12),(IF($X50>0,CL50,IF($Q51>0,$Q51*CL$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((CL$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((CL$2-$Q47)/IF($Q55=0,1,$Q55))),0))))))))","v":0},{"$f":"IF(OR(CM$11=\"\",CM$2<$Q47,CM$2>$Q49),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BO:$BO,\">=\"&CM$11,BDCRM!$BO:$BO,\"<=\"&CM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BY:$BY,\">=\"&CM$11,BDCRM!$BY:$BY,\"<=\"&CM$12),(IF($X50>0,CM50,IF($Q51>0,$Q51*CM$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((CM$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((CM$2-$Q47)/IF($Q55=0,1,$Q55))),0))))))))","v":0},{"$f":"IF(OR(CN$11=\"\",CN$2<$Q47,CN$2>$Q49),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BO:$BO,\">=\"&CN$11,BDCRM!$BO:$BO,\"<=\"&CN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BY:$BY,\">=\"&CN$11,BDCRM!$BY:$BY,\"<=\"&CN$12),(IF($X50>0,CN50,IF($Q51>0,$Q51*CN$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((CN$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((CN$2-$Q47)/IF($Q55=0,1,$Q55))),0))))))))","v":0},{"$f":"IF(OR(CO$11=\"\",CO$2<$Q47,CO$2>$Q49),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BO:$BO,\">=\"&CO$11,BDCRM!$BO:$BO,\"<=\"&CO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BY:$BY,\">=\"&CO$11,BDCRM!$BY:$BY,\"<=\"&CO$12),(IF($X50>0,CO50,IF($Q51>0,$Q51*CO$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((CO$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((CO$2-$Q47)/IF($Q55=0,1,$Q55))),0))))))))","v":0},{"$f":"IF(OR(CP$11=\"\",CP$2<$Q47,CP$2>$Q49),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BO:$BO,\">=\"&CP$11,BDCRM!$BO:$BO,\"<=\"&CP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BY:$BY,\">=\"&CP$11,BDCRM!$BY:$BY,\"<=\"&CP$12),(IF($X50>0,CP50,IF($Q51>0,$Q51*CP$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((CP$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((CP$2-$Q47)/IF($Q55=0,1,$Q55))),0))))))))","v":0},{"$f":"IF(OR(CQ$11=\"\",CQ$2<$Q47,CQ$2>$Q49),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BO:$BO,\">=\"&CQ$11,BDCRM!$BO:$BO,\"<=\"&CQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BY:$BY,\">=\"&CQ$11,BDCRM!$BY:$BY,\"<=\"&CQ$12),(IF($X50>0,CQ50,IF($Q51>0,$Q51*CQ$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((CQ$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((CQ$2-$Q47)/IF($Q55=0,1,$Q55))),0))))))))","v":0},{"$f":"IF(OR(CR$11=\"\",CR$2<$Q47,CR$2>$Q49),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BO:$BO,\">=\"&CR$11,BDCRM!$BO:$BO,\"<=\"&CR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BY:$BY,\">=\"&CR$11,BDCRM!$BY:$BY,\"<=\"&CR$12),(IF($X50>0,CR50,IF($Q51>0,$Q51*CR$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((CR$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((CR$2-$Q47)/IF($Q55=0,1,$Q55))),0))))))))","v":0},{"$f":"IF(OR(CS$11=\"\",CS$2<$Q47,CS$2>$Q49),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BO:$BO,\">=\"&CS$11,BDCRM!$BO:$BO,\"<=\"&CS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BY:$BY,\">=\"&CS$11,BDCRM!$BY:$BY,\"<=\"&CS$12),(IF($X50>0,CS50,IF($Q51>0,$Q51*CS$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((CS$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((CS$2-$Q47)/IF($Q55=0,1,$Q55))),0))))))))","v":0},{"$f":"IF(OR(CT$11=\"\",CT$2<$Q47,CT$2>$Q49),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BO:$BO,\">=\"&CT$11,BDCRM!$BO:$BO,\"<=\"&CT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BY:$BY,\">=\"&CT$11,BDCRM!$BY:$BY,\"<=\"&CT$12),(IF($X50>0,CT50,IF($Q51>0,$Q51*CT$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((CT$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((CT$2-$Q47)/IF($Q55=0,1,$Q55))),0))))))))","v":0},{"$f":"IF(OR(CU$11=\"\",CU$2<$Q47,CU$2>$Q49),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BO:$BO,\">=\"&CU$11,BDCRM!$BO:$BO,\"<=\"&CU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H45,BDCRM!$BM:$BM,$Q45,BDCRM!$BY:$BY,\">=\"&CU$11,BDCRM!$BY:$BY,\"<=\"&CU$12),(IF($X50>0,CU50,IF($Q51>0,$Q51*CU$16,IF($Q52=Lists!$AB$16,$Q53+$Q54*INT((CU$2-$Q47)/IF($Q55=0,1,$Q55)),IF($Q52=Lists!$AB$17,$Q53*POWER($Q54,INT((CU$2-$Q47)/IF($Q55=0,1,$Q55))),0))))))))","v":0}]
[{"$f":"ROW()","v":46},null,null,null,null,null,{"$f":"IF($R46=\"^\",IF(COUNTIF(Lists!$13:$13,H46)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},{"$f":"Mrkting!$I$203","v":"Начальная дата начисления расхода"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"M",{"$f":"MAIN!Q840","v":"00:00:00"},"^",{"$f":"IF(G46<>0,1,IF(OR($Q46=\"\",$Q46=0),0,IF($R46=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H46))),$Q46)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":47},null,null,null,null,null,{"$f":"IF($R47=\"^\",IF(COUNTIF(Lists!$13:$13,H47)=1,0,1),0)","v":0},{"$f":"H45","v":"Постоянные расходы - 2"},{"$f":"I46","v":"Начальная дата начисления расхода"},{"$f":"Mrkting!$I$23","v":"номер соответствующего периода расчетов"},null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q46)=0,Q46=0,Q46=\"\"),1,SUMIFS($2:$2,$11:$11,Q46))","v":1},null,{"$f":"IF(G47<>0,1,IF(OR($Q47=\"\",$Q47=0),0,IF($R47=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H47))),$Q47)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q47-IF(OR(SUMIFS($2:$2,$11:$11,Q46)=0,Q46=0,Q46=\"\"),1,SUMIFS($2:$2,$11:$11,Q46)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":48},null,null,null,null,null,{"$f":"IF($R48=\"^\",IF(COUNTIF(Lists!$13:$13,H48)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},{"$f":"Mrkting!$I$205","v":"Конечная дата начисления расхода"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"M",{"$f":"MAIN!Q841","v":"00:00:00"},"^",{"$f":"IF(G48<>0,1,IF(OR($Q48=\"\",$Q48=0),0,IF($R48=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H48))),$Q48)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":49},null,null,null,null,null,{"$f":"IF($R49=\"^\",IF(COUNTIF(Lists!$13:$13,H49)=1,0,1),0)","v":0},{"$f":"H45","v":"Постоянные расходы - 2"},{"$f":"I48","v":"Конечная дата начисления расхода"},{"$f":"Mrkting!$I$23","v":"номер соответствующего периода расчетов"},null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q48)=0,Q48=0,Q48=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q48))","v":60},null,{"$f":"IF(G49<>0,1,IF(OR($Q49=\"\",$Q49=0),0,IF($R49=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H49))),$Q49)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q49-IF(OR(SUMIFS($2:$2,$11:$11,Q48)=0,Q48=0,Q48=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q48)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":50},null,null,null,null,null,{"$f":"IF($R50=\"^\",IF(COUNTIF(Lists!$13:$13,H50)=1,0,1),0)","v":0},{"$f":"H45","v":"Постоянные расходы - 2"},{"$f":"Mrkting!$I$58","v":"Вручную для каждого периода расчетов"},null,null,null,{"$f":"Mrkting!$M$86","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMIFS($Z50:$CV50,$Z50:$CV50,\">\"&0)=0,0,AVERAGEIFS($Z50:$CV50,$Z50:$CV50,\">\"&0))","v":0},"*"]
[{"$f":"ROW()","v":51},null,null,null,null,null,{"$f":"IF($R51=\"^\",IF(COUNTIF(Lists!$13:$13,H51)=1,0,1),0)","v":0},{"$f":"H45","v":"Постоянные расходы - 2"},{"$f":"Exp!$I$24","v":"Через %-нт от продаж"},null,null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,"M",{"$f":"MAIN!Q843","v":0.05},null,{"$f":"IF(G51<>0,1,IF(OR($Q51=\"\",$Q51=0),0,IF($R51=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H51))),$Q51)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":52},null,null,null,null,null,{"$f":"IF($R52=\"^\",IF(COUNTIF(Lists!$13:$13,H52)=1,0,1),0)","v":0},{"$f":"Lists!$AB$13","v":"тип прогрессии"},{"$f":"Mrkting!$I$59","v":"Через прогрессию"},null,null,null,null,null,null,"M",{"$f":"MAIN!Q844","v":0},"^",{"$f":"IF(G52<>0,1,IF(OR($Q52=\"\",$Q52=0),0,IF($R52=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H52))),$Q52)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":53},null,null,null,null,null,{"$f":"IF($R53=\"^\",IF(COUNTIF(Lists!$13:$13,H53)=1,0,1),0)","v":0},{"$f":"H45","v":"Постоянные расходы - 2"},{"$f":"I52","v":"Через прогрессию"},{"$f":"Mrkting!$I$60","v":"Значение в стартовый период"},null,null,{"$f":"Exp!$M$26","v":"руб./период"},null,null,"M",{"$f":"MAIN!Q845","v":0},null,{"$f":"IF(G53<>0,1,IF(OR($Q53=\"\",$Q53=0),0,IF($R53=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H53))),$Q53)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":54},null,null,null,null,null,{"$f":"IF($R54=\"^\",IF(COUNTIF(Lists!$13:$13,H54)=1,0,1),0)","v":0},{"$f":"H45","v":"Постоянные расходы - 2"},{"$f":"I52","v":"Через прогрессию"},{"$f":"Mrkting!$I$61","v":"Коэффициент прироста"},null,null,{"$f":"IF(Q52=Lists!$AB$16,M53,IF(Q52=Lists!$AB$17,\"мультипликатор\",\"\"))","v":""},null,null,"M",{"$f":"MAIN!Q846","v":0},null,{"$f":"IF(G54<>0,1,IF(OR($Q54=\"\",$Q54=0),0,IF($R54=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H54))),$Q54)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":55},null,null,null,null,null,{"$f":"IF($R55=\"^\",IF(COUNTIF(Lists!$13:$13,H55)=1,0,1),0)","v":0},{"$f":"H45","v":"Постоянные расходы - 2"},{"$f":"I52","v":"Через прогрессию"},{"$f":"Mrkting!$I$62","v":"Частота приростов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,"M",{"$f":"MAIN!Q847","v":0},null,{"$f":"IF(G55<>0,1,IF(OR($Q55=\"\",$Q55=0),0,IF($R55=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H55))),$Q55)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":56}]
[{"$f":"ROW()","v":57},null,null,null,null,null,{"$f":"IF($R57=\"^\",IF(COUNTIF(Lists!$13:$13,H57)=1,0,1),0)","v":0},{"$f":"H45","v":"Постоянные расходы - 2"},null,null,null,{"$f":"K45","v":2},{"$f":"Mrkting!$M$86","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z57:$CV57)","v":150195114.219475},null,null,{"$f":"IF(AA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&AA$11,BDCRM!$BO:$BO,\"<=\"&AA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&AA$11,BDCRM!$BY:$BY,\"<=\"&AA$12),(IF($Q58=Lists!$CE$17,IF((AA$2-$Q47)/$Q67=INT((AA$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&AA$2,$Z$2:$CV$2,\"<\"&AA$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AA$2+1-$Q47)/$Q67=INT((AA$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&AA$2-$Q67,$Z$2:$CV$2,\"<=\"&AA$2),0),$Q60*(IF(AA$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AA$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AA$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AA$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AA$2+INT(-$Q65)))))))))","v":15629.625},{"$f":"IF(AB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&AB$11,BDCRM!$BO:$BO,\"<=\"&AB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&AB$11,BDCRM!$BY:$BY,\"<=\"&AB$12),(IF($Q58=Lists!$CE$17,IF((AB$2-$Q47)/$Q67=INT((AB$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&AB$2,$Z$2:$CV$2,\"<\"&AB$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AB$2+1-$Q47)/$Q67=INT((AB$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&AB$2-$Q67,$Z$2:$CV$2,\"<=\"&AB$2),0),$Q60*(IF(AB$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AB$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AB$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AB$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AB$2+INT(-$Q65)))))))))","v":29696.287500000002},{"$f":"IF(AC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&AC$11,BDCRM!$BO:$BO,\"<=\"&AC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&AC$11,BDCRM!$BY:$BY,\"<=\"&AC$12),(IF($Q58=Lists!$CE$17,IF((AC$2-$Q47)/$Q67=INT((AC$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&AC$2,$Z$2:$CV$2,\"<\"&AC$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AC$2+1-$Q47)/$Q67=INT((AC$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&AC$2-$Q67,$Z$2:$CV$2,\"<=\"&AC$2),0),$Q60*(IF(AC$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AC$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AC$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AC$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AC$2+INT(-$Q65)))))))))","v":93777.75},{"$f":"IF(AD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&AD$11,BDCRM!$BO:$BO,\"<=\"&AD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&AD$11,BDCRM!$BY:$BY,\"<=\"&AD$12),(IF($Q58=Lists!$CE$17,IF((AD$2-$Q47)/$Q67=INT((AD$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&AD$2,$Z$2:$CV$2,\"<\"&AD$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AD$2+1-$Q47)/$Q67=INT((AD$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&AD$2-$Q67,$Z$2:$CV$2,\"<=\"&AD$2),0),$Q60*(IF(AD$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AD$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AD$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AD$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AD$2+INT(-$Q65)))))))))","v":84632.525999999998},{"$f":"IF(AE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&AE$11,BDCRM!$BO:$BO,\"<=\"&AE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&AE$11,BDCRM!$BY:$BY,\"<=\"&AE$12),(IF($Q58=Lists!$CE$17,IF((AE$2-$Q47)/$Q67=INT((AE$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&AE$2,$Z$2:$CV$2,\"<\"&AE$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AE$2+1-$Q47)/$Q67=INT((AE$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&AE$2-$Q67,$Z$2:$CV$2,\"<=\"&AE$2),0),$Q60*(IF(AE$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AE$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AE$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AE$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AE$2+INT(-$Q65)))))))))","v":54854.414999999994},{"$f":"IF(AF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&AF$11,BDCRM!$BO:$BO,\"<=\"&AF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&AF$11,BDCRM!$BY:$BY,\"<=\"&AF$12),(IF($Q58=Lists!$CE$17,IF((AF$2-$Q47)/$Q67=INT((AF$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&AF$2,$Z$2:$CV$2,\"<\"&AF$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AF$2+1-$Q47)/$Q67=INT((AF$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&AF$2-$Q67,$Z$2:$CV$2,\"<=\"&AF$2),0),$Q60*(IF(AF$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AF$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AF$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AF$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AF$2+INT(-$Q65)))))))))","v":187602.0993},{"$f":"IF(AG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&AG$11,BDCRM!$BO:$BO,\"<=\"&AG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&AG$11,BDCRM!$BY:$BY,\"<=\"&AG$12),(IF($Q58=Lists!$CE$17,IF((AG$2-$Q47)/$Q67=INT((AG$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&AG$2,$Z$2:$CV$2,\"<\"&AG$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AG$2+1-$Q47)/$Q67=INT((AG$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&AG$2-$Q67,$Z$2:$CV$2,\"<=\"&AG$2),0),$Q60*(IF(AG$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AG$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AG$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AG$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AG$2+INT(-$Q65)))))))))","v":230833.00943999999},{"$f":"IF(AH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&AH$11,BDCRM!$BO:$BO,\"<=\"&AH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&AH$11,BDCRM!$BY:$BY,\"<=\"&AH$12),(IF($Q58=Lists!$CE$17,IF((AH$2-$Q47)/$Q67=INT((AH$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&AH$2,$Z$2:$CV$2,\"<\"&AH$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AH$2+1-$Q47)/$Q67=INT((AH$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&AH$2-$Q67,$Z$2:$CV$2,\"<=\"&AH$2),0),$Q60*(IF(AH$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AH$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AH$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AH$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AH$2+INT(-$Q65)))))))))","v":207749.70849599998},{"$f":"IF(AI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&AI$11,BDCRM!$BO:$BO,\"<=\"&AI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&AI$11,BDCRM!$BY:$BY,\"<=\"&AI$12),(IF($Q58=Lists!$CE$17,IF((AI$2-$Q47)/$Q67=INT((AI$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&AI$2,$Z$2:$CV$2,\"<\"&AI$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AI$2+1-$Q47)/$Q67=INT((AI$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&AI$2-$Q67,$Z$2:$CV$2,\"<=\"&AI$2),0),$Q60*(IF(AI$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AI$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AI$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AI$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AI$2+INT(-$Q65)))))))))","v":129843.56780999999},{"$f":"IF(AJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&AJ$11,BDCRM!$BO:$BO,\"<=\"&AJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&AJ$11,BDCRM!$BY:$BY,\"<=\"&AJ$12),(IF($Q58=Lists!$CE$17,IF((AJ$2-$Q47)/$Q67=INT((AJ$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&AJ$2,$Z$2:$CV$2,\"<\"&AJ$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AJ$2+1-$Q47)/$Q67=INT((AJ$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&AJ$2-$Q67,$Z$2:$CV$2,\"<=\"&AJ$2),0),$Q60*(IF(AJ$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AJ$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AJ$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AJ$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AJ$2+INT(-$Q65)))))))))","v":384811.47381600016},{"$f":"IF(AK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&AK$11,BDCRM!$BO:$BO,\"<=\"&AK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&AK$11,BDCRM!$BY:$BY,\"<=\"&AK$12),(IF($Q58=Lists!$CE$17,IF((AK$2-$Q47)/$Q67=INT((AK$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&AK$2,$Z$2:$CV$2,\"<\"&AK$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AK$2+1-$Q47)/$Q67=INT((AK$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&AK$2-$Q67,$Z$2:$CV$2,\"<=\"&AK$2),0),$Q60*(IF(AK$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AK$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AK$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AK$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AK$2+INT(-$Q65)))))))))","v":450071.89919999999},{"$f":"IF(AL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&AL$11,BDCRM!$BO:$BO,\"<=\"&AL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&AL$11,BDCRM!$BY:$BY,\"<=\"&AL$12),(IF($Q58=Lists!$CE$17,IF((AL$2-$Q47)/$Q67=INT((AL$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&AL$2,$Z$2:$CV$2,\"<\"&AL$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AL$2+1-$Q47)/$Q67=INT((AL$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&AL$2-$Q67,$Z$2:$CV$2,\"<=\"&AL$2),0),$Q60*(IF(AL$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AL$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AL$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AL$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AL$2+INT(-$Q65)))))))))","v":405064.70928000001},{"$f":"IF(AM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&AM$11,BDCRM!$BO:$BO,\"<=\"&AM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&AM$11,BDCRM!$BY:$BY,\"<=\"&AM$12),(IF($Q58=Lists!$CE$17,IF((AM$2-$Q47)/$Q67=INT((AM$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&AM$2,$Z$2:$CV$2,\"<\"&AM$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AM$2+1-$Q47)/$Q67=INT((AM$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&AM$2-$Q67,$Z$2:$CV$2,\"<=\"&AM$2),0),$Q60*(IF(AM$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AM$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AM$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AM$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AM$2+INT(-$Q65)))))))))","v":253180.32977159997},{"$f":"IF(AN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&AN$11,BDCRM!$BO:$BO,\"<=\"&AN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&AN$11,BDCRM!$BY:$BY,\"<=\"&AN$12),(IF($Q58=Lists!$CE$17,IF((AN$2-$Q47)/$Q67=INT((AN$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&AN$2,$Z$2:$CV$2,\"<\"&AN$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AN$2+1-$Q47)/$Q67=INT((AN$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&AN$2-$Q67,$Z$2:$CV$2,\"<=\"&AN$2),0),$Q60*(IF(AN$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AN$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AN$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AN$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AN$2+INT(-$Q65)))))))))","v":481042.6265660401},{"$f":"IF(AO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&AO$11,BDCRM!$BO:$BO,\"<=\"&AO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&AO$11,BDCRM!$BY:$BY,\"<=\"&AO$12),(IF($Q58=Lists!$CE$17,IF((AO$2-$Q47)/$Q67=INT((AO$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&AO$2,$Z$2:$CV$2,\"<\"&AO$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AO$2+1-$Q47)/$Q67=INT((AO$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&AO$2-$Q67,$Z$2:$CV$2,\"<=\"&AO$2),0),$Q60*(IF(AO$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AO$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AO$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AO$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AO$2+INT(-$Q65)))))))))","v":789133.49539200007},{"$f":"IF(AP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&AP$11,BDCRM!$BO:$BO,\"<=\"&AP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&AP$11,BDCRM!$BY:$BY,\"<=\"&AP$12),(IF($Q58=Lists!$CE$17,IF((AP$2-$Q47)/$Q67=INT((AP$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&AP$2,$Z$2:$CV$2,\"<\"&AP$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AP$2+1-$Q47)/$Q67=INT((AP$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&AP$2-$Q67,$Z$2:$CV$2,\"<=\"&AP$2),0),$Q60*(IF(AP$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AP$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AP$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AP$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AP$2+INT(-$Q65)))))))))","v":712155.71433599992},{"$f":"IF(AQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&AQ$11,BDCRM!$BO:$BO,\"<=\"&AQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&AQ$11,BDCRM!$BY:$BY,\"<=\"&AQ$12),(IF($Q58=Lists!$CE$17,IF((AQ$2-$Q47)/$Q67=INT((AQ$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&AQ$2,$Z$2:$CV$2,\"<\"&AQ$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AQ$2+1-$Q47)/$Q67=INT((AQ$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&AQ$2-$Q67,$Z$2:$CV$2,\"<=\"&AQ$2),0),$Q60*(IF(AQ$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AQ$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AQ$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AQ$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AQ$2+INT(-$Q65)))))))))","v":428612.23548000003},{"$f":"IF(AR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&AR$11,BDCRM!$BO:$BO,\"<=\"&AR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&AR$11,BDCRM!$BY:$BY,\"<=\"&AR$12),(IF($Q58=Lists!$CE$17,IF((AR$2-$Q47)/$Q67=INT((AR$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&AR$2,$Z$2:$CV$2,\"<\"&AR$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AR$2+1-$Q47)/$Q67=INT((AR$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&AR$2-$Q67,$Z$2:$CV$2,\"<=\"&AR$2),0),$Q60*(IF(AR$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AR$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AR$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AR$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AR$2+INT(-$Q65)))))))))","v":814363.24741200008},{"$f":"IF(AS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&AS$11,BDCRM!$BO:$BO,\"<=\"&AS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&AS$11,BDCRM!$BY:$BY,\"<=\"&AS$12),(IF($Q58=Lists!$CE$17,IF((AS$2-$Q47)/$Q67=INT((AS$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&AS$2,$Z$2:$CV$2,\"<\"&AS$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AS$2+1-$Q47)/$Q67=INT((AS$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&AS$2-$Q67,$Z$2:$CV$2,\"<=\"&AS$2),0),$Q60*(IF(AS$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AS$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AS$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AS$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AS$2+INT(-$Q65)))))))))","v":944187.3628387202},{"$f":"IF(AT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&AT$11,BDCRM!$BO:$BO,\"<=\"&AT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&AT$11,BDCRM!$BY:$BY,\"<=\"&AT$12),(IF($Q58=Lists!$CE$17,IF((AT$2-$Q47)/$Q67=INT((AT$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&AT$2,$Z$2:$CV$2,\"<\"&AT$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AT$2+1-$Q47)/$Q67=INT((AT$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&AT$2-$Q67,$Z$2:$CV$2,\"<=\"&AT$2),0),$Q60*(IF(AT$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AT$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AT$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AT$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AT$2+INT(-$Q65)))))))))","v":849768.62655484816},{"$f":"IF(AU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&AU$11,BDCRM!$BO:$BO,\"<=\"&AU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&AU$11,BDCRM!$BY:$BY,\"<=\"&AU$12),(IF($Q58=Lists!$CE$17,IF((AU$2-$Q47)/$Q67=INT((AU$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&AU$2,$Z$2:$CV$2,\"<\"&AU$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AU$2+1-$Q47)/$Q67=INT((AU$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&AU$2-$Q67,$Z$2:$CV$2,\"<=\"&AU$2),0),$Q60*(IF(AU$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AU$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AU$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AU$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AU$2+INT(-$Q65)))))))))","v":682849.78919585992},{"$f":"IF(AV$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AV$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&AV$11,BDCRM!$BO:$BO,\"<=\"&AV$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&AV$11,BDCRM!$BY:$BY,\"<=\"&AV$12),(IF($Q58=Lists!$CE$17,IF((AV$2-$Q47)/$Q67=INT((AV$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&AV$2,$Z$2:$CV$2,\"<\"&AV$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AV$2+1-$Q47)/$Q67=INT((AV$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&AV$2-$Q67,$Z$2:$CV$2,\"<=\"&AV$2),0),$Q60*(IF(AV$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AV$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AV$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AV$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AV$2+INT(-$Q65)))))))))","v":1300931.2854600479},{"$f":"IF(AW$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AW$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&AW$11,BDCRM!$BO:$BO,\"<=\"&AW$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&AW$11,BDCRM!$BY:$BY,\"<=\"&AW$12),(IF($Q58=Lists!$CE$17,IF((AW$2-$Q47)/$Q67=INT((AW$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&AW$2,$Z$2:$CV$2,\"<\"&AW$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AW$2+1-$Q47)/$Q67=INT((AW$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&AW$2-$Q67,$Z$2:$CV$2,\"<=\"&AW$2),0),$Q60*(IF(AW$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AW$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AW$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AW$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AW$2+INT(-$Q65)))))))))","v":1460694.7766568959},{"$f":"IF(AX$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AX$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&AX$11,BDCRM!$BO:$BO,\"<=\"&AX$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&AX$11,BDCRM!$BY:$BY,\"<=\"&AX$12),(IF($Q58=Lists!$CE$17,IF((AX$2-$Q47)/$Q67=INT((AX$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&AX$2,$Z$2:$CV$2,\"<\"&AX$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AX$2+1-$Q47)/$Q67=INT((AX$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&AX$2-$Q67,$Z$2:$CV$2,\"<=\"&AX$2),0),$Q60*(IF(AX$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AX$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AX$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AX$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AX$2+INT(-$Q65)))))))))","v":1314625.2989912061},{"$f":"IF(AY$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AY$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&AY$11,BDCRM!$BO:$BO,\"<=\"&AY$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&AY$11,BDCRM!$BY:$BY,\"<=\"&AY$12),(IF($Q58=Lists!$CE$17,IF((AY$2-$Q47)/$Q67=INT((AY$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&AY$2,$Z$2:$CV$2,\"<\"&AY$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AY$2+1-$Q47)/$Q67=INT((AY$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&AY$2-$Q67,$Z$2:$CV$2,\"<=\"&AY$2),0),$Q60*(IF(AY$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AY$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AY$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AY$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AY$2+INT(-$Q65)))))))))","v":793653.60789149685},{"$f":"IF(AZ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AZ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&AZ$11,BDCRM!$BO:$BO,\"<=\"&AZ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&AZ$11,BDCRM!$BY:$BY,\"<=\"&AZ$12),(IF($Q58=Lists!$CE$17,IF((AZ$2-$Q47)/$Q67=INT((AZ$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&AZ$2,$Z$2:$CV$2,\"<\"&AZ$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((AZ$2+1-$Q47)/$Q67=INT((AZ$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&AZ$2-$Q67,$Z$2:$CV$2,\"<=\"&AZ$2),0),$Q60*(IF(AZ$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AZ$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AZ$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AZ$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,AZ$2+INT(-$Q65)))))))))","v":1507941.8549938442},{"$f":"IF(BA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&BA$11,BDCRM!$BO:$BO,\"<=\"&BA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&BA$11,BDCRM!$BY:$BY,\"<=\"&BA$12),(IF($Q58=Lists!$CE$17,IF((BA$2-$Q47)/$Q67=INT((BA$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&BA$2,$Z$2:$CV$2,\"<\"&BA$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BA$2+1-$Q47)/$Q67=INT((BA$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&BA$2-$Q67,$Z$2:$CV$2,\"<=\"&BA$2),0),$Q60*(IF(BA$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BA$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BA$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BA$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BA$2+INT(-$Q65)))))))))","v":1680678.2284761113},{"$f":"IF(BB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&BB$11,BDCRM!$BO:$BO,\"<=\"&BB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&BB$11,BDCRM!$BY:$BY,\"<=\"&BB$12),(IF($Q58=Lists!$CE$17,IF((BB$2-$Q47)/$Q67=INT((BB$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&BB$2,$Z$2:$CV$2,\"<\"&BB$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BB$2+1-$Q47)/$Q67=INT((BB$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&BB$2-$Q67,$Z$2:$CV$2,\"<=\"&BB$2),0),$Q60*(IF(BB$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BB$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BB$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BB$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BB$2+INT(-$Q65)))))))))","v":1966077.4008615066},{"$f":"IF(BC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&BC$11,BDCRM!$BO:$BO,\"<=\"&BC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&BC$11,BDCRM!$BY:$BY,\"<=\"&BC$12),(IF($Q58=Lists!$CE$17,IF((BC$2-$Q47)/$Q67=INT((BC$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&BC$2,$Z$2:$CV$2,\"<\"&BC$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BC$2+1-$Q47)/$Q67=INT((BC$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&BC$2-$Q67,$Z$2:$CV$2,\"<=\"&BC$2),0),$Q60*(IF(BC$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BC$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BC$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BC$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BC$2+INT(-$Q65)))))))))","v":1152946.6239619944},{"$f":"IF(BD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&BD$11,BDCRM!$BO:$BO,\"<=\"&BD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&BD$11,BDCRM!$BY:$BY,\"<=\"&BD$12),(IF($Q58=Lists!$CE$17,IF((BD$2-$Q47)/$Q67=INT((BD$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&BD$2,$Z$2:$CV$2,\"<\"&BD$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BD$2+1-$Q47)/$Q67=INT((BD$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&BD$2-$Q67,$Z$2:$CV$2,\"<=\"&BD$2),0),$Q60*(IF(BD$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BD$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BD$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BD$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BD$2+INT(-$Q65)))))))))","v":2190598.5855277893},{"$f":"IF(BE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&BE$11,BDCRM!$BO:$BO,\"<=\"&BE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&BE$11,BDCRM!$BY:$BY,\"<=\"&BE$12),(IF($Q58=Lists!$CE$17,IF((BE$2-$Q47)/$Q67=INT((BE$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&BE$2,$Z$2:$CV$2,\"<\"&BE$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BE$2+1-$Q47)/$Q67=INT((BE$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&BE$2-$Q67,$Z$2:$CV$2,\"<=\"&BE$2),0),$Q60*(IF(BE$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BE$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BE$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BE$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BE$2+INT(-$Q65)))))))))","v":2482457.7850258029},{"$f":"IF(BF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&BF$11,BDCRM!$BO:$BO,\"<=\"&BF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&BF$11,BDCRM!$BY:$BY,\"<=\"&BF$12),(IF($Q58=Lists!$CE$17,IF((BF$2-$Q47)/$Q67=INT((BF$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&BF$2,$Z$2:$CV$2,\"<\"&BF$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BF$2+1-$Q47)/$Q67=INT((BF$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&BF$2-$Q67,$Z$2:$CV$2,\"<=\"&BF$2),0),$Q60*(IF(BF$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BF$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BF$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BF$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BF$2+INT(-$Q65)))))))))","v":2234212.0065232231},{"$f":"IF(BG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&BG$11,BDCRM!$BO:$BO,\"<=\"&BG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&BG$11,BDCRM!$BY:$BY,\"<=\"&BG$12),(IF($Q58=Lists!$CE$17,IF((BG$2-$Q47)/$Q67=INT((BG$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&BG$2,$Z$2:$CV$2,\"<\"&BG$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BG$2+1-$Q47)/$Q67=INT((BG$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&BG$2-$Q67,$Z$2:$CV$2,\"<=\"&BG$2),0),$Q60*(IF(BG$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BG$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BG$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BG$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BG$2+INT(-$Q65)))))))))","v":1303290.3371385466},{"$f":"IF(BH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&BH$11,BDCRM!$BO:$BO,\"<=\"&BH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&BH$11,BDCRM!$BY:$BY,\"<=\"&BH$12),(IF($Q58=Lists!$CE$17,IF((BH$2-$Q47)/$Q67=INT((BH$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&BH$2,$Z$2:$CV$2,\"<\"&BH$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BH$2+1-$Q47)/$Q67=INT((BH$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&BH$2-$Q67,$Z$2:$CV$2,\"<=\"&BH$2),0),$Q60*(IF(BH$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BH$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BH$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BH$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BH$2+INT(-$Q65)))))))))","v":2482891.6125998851},{"$f":"IF(BI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&BI$11,BDCRM!$BO:$BO,\"<=\"&BI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&BI$11,BDCRM!$BY:$BY,\"<=\"&BI$12),(IF($Q58=Lists!$CE$17,IF((BI$2-$Q47)/$Q67=INT((BI$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&BI$2,$Z$2:$CV$2,\"<\"&BI$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BI$2+1-$Q47)/$Q67=INT((BI$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&BI$2-$Q67,$Z$2:$CV$2,\"<=\"&BI$2),0),$Q60*(IF(BI$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BI$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BI$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BI$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BI$2+INT(-$Q65)))))))))","v":2738025.8384560142},{"$f":"IF(BJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&BJ$11,BDCRM!$BO:$BO,\"<=\"&BJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&BJ$11,BDCRM!$BY:$BY,\"<=\"&BJ$12),(IF($Q58=Lists!$CE$17,IF((BJ$2-$Q47)/$Q67=INT((BJ$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&BJ$2,$Z$2:$CV$2,\"<\"&BJ$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BJ$2+1-$Q47)/$Q67=INT((BJ$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&BJ$2-$Q67,$Z$2:$CV$2,\"<=\"&BJ$2),0),$Q60*(IF(BJ$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BJ$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BJ$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BJ$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BJ$2+INT(-$Q65)))))))))","v":3097880.6629388044},{"$f":"IF(BK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&BK$11,BDCRM!$BO:$BO,\"<=\"&BK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&BK$11,BDCRM!$BY:$BY,\"<=\"&BK$12),(IF($Q58=Lists!$CE$17,IF((BK$2-$Q47)/$Q67=INT((BK$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&BK$2,$Z$2:$CV$2,\"<\"&BK$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BK$2+1-$Q47)/$Q67=INT((BK$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&BK$2-$Q67,$Z$2:$CV$2,\"<=\"&BK$2),0),$Q60*(IF(BK$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BK$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BK$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BK$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BK$2+INT(-$Q65)))))))))","v":1840167.6211422943},{"$f":"IF(BL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&BL$11,BDCRM!$BO:$BO,\"<=\"&BL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&BL$11,BDCRM!$BY:$BY,\"<=\"&BL$12),(IF($Q58=Lists!$CE$17,IF((BL$2-$Q47)/$Q67=INT((BL$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&BL$2,$Z$2:$CV$2,\"<\"&BL$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BL$2+1-$Q47)/$Q67=INT((BL$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&BL$2-$Q67,$Z$2:$CV$2,\"<=\"&BL$2),0),$Q60*(IF(BL$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BL$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BL$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BL$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BL$2+INT(-$Q65)))))))))","v":3496318.4801703598},{"$f":"IF(BM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&BM$11,BDCRM!$BO:$BO,\"<=\"&BM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&BM$11,BDCRM!$BY:$BY,\"<=\"&BM$12),(IF($Q58=Lists!$CE$17,IF((BM$2-$Q47)/$Q67=INT((BM$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&BM$2,$Z$2:$CV$2,\"<\"&BM$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BM$2+1-$Q47)/$Q67=INT((BM$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&BM$2-$Q67,$Z$2:$CV$2,\"<=\"&BM$2),0),$Q60*(IF(BM$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BM$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BM$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BM$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BM$2+INT(-$Q65)))))))))","v":3840349.8180360929},{"$f":"IF(BN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&BN$11,BDCRM!$BO:$BO,\"<=\"&BN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&BN$11,BDCRM!$BY:$BY,\"<=\"&BN$12),(IF($Q58=Lists!$CE$17,IF((BN$2-$Q47)/$Q67=INT((BN$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&BN$2,$Z$2:$CV$2,\"<\"&BN$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BN$2+1-$Q47)/$Q67=INT((BN$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&BN$2-$Q67,$Z$2:$CV$2,\"<=\"&BN$2),0),$Q60*(IF(BN$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BN$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BN$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BN$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BN$2+INT(-$Q65)))))))))","v":3465533.3711585151},{"$f":"IF(BO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&BO$11,BDCRM!$BO:$BO,\"<=\"&BO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&BO$11,BDCRM!$BY:$BY,\"<=\"&BO$12),(IF($Q58=Lists!$CE$17,IF((BO$2-$Q47)/$Q67=INT((BO$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&BO$2,$Z$2:$CV$2,\"<\"&BO$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BO$2+1-$Q47)/$Q67=INT((BO$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&BO$2-$Q67,$Z$2:$CV$2,\"<=\"&BO$2),0),$Q60*(IF(BO$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BO$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BO$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BO$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BO$2+INT(-$Q65)))))))))","v":2005516.9971982148},{"$f":"IF(BP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&BP$11,BDCRM!$BO:$BO,\"<=\"&BP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&BP$11,BDCRM!$BY:$BY,\"<=\"&BP$12),(IF($Q58=Lists!$CE$17,IF((BP$2-$Q47)/$Q67=INT((BP$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&BP$2,$Z$2:$CV$2,\"<\"&BP$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BP$2+1-$Q47)/$Q67=INT((BP$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&BP$2-$Q67,$Z$2:$CV$2,\"<=\"&BP$2),0),$Q60*(IF(BP$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BP$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BP$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BP$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BP$2+INT(-$Q65)))))))))","v":3810482.2946766075},{"$f":"IF(BQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&BQ$11,BDCRM!$BO:$BO,\"<=\"&BQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&BQ$11,BDCRM!$BY:$BY,\"<=\"&BQ$12),(IF($Q58=Lists!$CE$17,IF((BQ$2-$Q47)/$Q67=INT((BQ$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&BQ$2,$Z$2:$CV$2,\"<\"&BQ$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BQ$2+1-$Q47)/$Q67=INT((BQ$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&BQ$2-$Q67,$Z$2:$CV$2,\"<=\"&BQ$2),0),$Q60*(IF(BQ$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BQ$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BQ$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BQ$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BQ$2+INT(-$Q65)))))))))","v":4266223.1735815806},{"$f":"IF(BR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&BR$11,BDCRM!$BO:$BO,\"<=\"&BR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&BR$11,BDCRM!$BY:$BY,\"<=\"&BR$12),(IF($Q58=Lists!$CE$17,IF((BR$2-$Q47)/$Q67=INT((BR$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&BR$2,$Z$2:$CV$2,\"<\"&BR$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BR$2+1-$Q47)/$Q67=INT((BR$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&BR$2-$Q67,$Z$2:$CV$2,\"<=\"&BR$2),0),$Q60*(IF(BR$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BR$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BR$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BR$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BR$2+INT(-$Q65)))))))))","v":3839600.856223424},{"$f":"IF(BS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&BS$11,BDCRM!$BO:$BO,\"<=\"&BS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&BS$11,BDCRM!$BY:$BY,\"<=\"&BS$12),(IF($Q58=Lists!$CE$17,IF((BS$2-$Q47)/$Q67=INT((BS$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&BS$2,$Z$2:$CV$2,\"<\"&BS$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BS$2+1-$Q47)/$Q67=INT((BS$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&BS$2-$Q67,$Z$2:$CV$2,\"<=\"&BS$2),0),$Q60*(IF(BS$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BS$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BS$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BS$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BS$2+INT(-$Q65)))))))))","v":2718598.5083400114},{"$f":"IF(BT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&BT$11,BDCRM!$BO:$BO,\"<=\"&BT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&BT$11,BDCRM!$BY:$BY,\"<=\"&BT$12),(IF($Q58=Lists!$CE$17,IF((BT$2-$Q47)/$Q67=INT((BT$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&BT$2,$Z$2:$CV$2,\"<\"&BT$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BT$2+1-$Q47)/$Q67=INT((BT$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&BT$2-$Q67,$Z$2:$CV$2,\"<=\"&BT$2),0),$Q60*(IF(BT$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BT$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BT$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BT$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BT$2+INT(-$Q65)))))))))","v":5179040.8322818037},{"$f":"IF(BU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&BU$11,BDCRM!$BO:$BO,\"<=\"&BU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&BU$11,BDCRM!$BY:$BY,\"<=\"&BU$12),(IF($Q58=Lists!$CE$17,IF((BU$2-$Q47)/$Q67=INT((BU$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&BU$2,$Z$2:$CV$2,\"<\"&BU$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BU$2+1-$Q47)/$Q67=INT((BU$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&BU$2-$Q67,$Z$2:$CV$2,\"<=\"&BU$2),0),$Q60*(IF(BU$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BU$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BU$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BU$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BU$2+INT(-$Q65)))))))))","v":5653533.8520035278},{"$f":"IF(BV$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BV$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&BV$11,BDCRM!$BO:$BO,\"<=\"&BV$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&BV$11,BDCRM!$BY:$BY,\"<=\"&BV$12),(IF($Q58=Lists!$CE$17,IF((BV$2-$Q47)/$Q67=INT((BV$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&BV$2,$Z$2:$CV$2,\"<\"&BV$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BV$2+1-$Q47)/$Q67=INT((BV$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&BV$2-$Q67,$Z$2:$CV$2,\"<=\"&BV$2),0),$Q60*(IF(BV$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BV$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BV$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BV$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BV$2+INT(-$Q65)))))))))","v":5088180.4668031754},{"$f":"IF(BW$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BW$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&BW$11,BDCRM!$BO:$BO,\"<=\"&BW$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&BW$11,BDCRM!$BY:$BY,\"<=\"&BW$12),(IF($Q58=Lists!$CE$17,IF((BW$2-$Q47)/$Q67=INT((BW$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&BW$2,$Z$2:$CV$2,\"<\"&BW$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BW$2+1-$Q47)/$Q67=INT((BW$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&BW$2-$Q67,$Z$2:$CV$2,\"<=\"&BW$2),0),$Q60*(IF(BW$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BW$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BW$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BW$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BW$2+INT(-$Q65)))))))))","v":2994178.9916582103},{"$f":"IF(BX$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BX$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&BX$11,BDCRM!$BO:$BO,\"<=\"&BX$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&BX$11,BDCRM!$BY:$BY,\"<=\"&BX$12),(IF($Q58=Lists!$CE$17,IF((BX$2-$Q47)/$Q67=INT((BX$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&BX$2,$Z$2:$CV$2,\"<\"&BX$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BX$2+1-$Q47)/$Q67=INT((BX$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&BX$2-$Q67,$Z$2:$CV$2,\"<=\"&BX$2),0),$Q60*(IF(BX$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BX$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BX$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BX$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BX$2+INT(-$Q65)))))))))","v":5688940.0841505993},{"$f":"IF(BY$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BY$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&BY$11,BDCRM!$BO:$BO,\"<=\"&BY$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&BY$11,BDCRM!$BY:$BY,\"<=\"&BY$12),(IF($Q58=Lists!$CE$17,IF((BY$2-$Q47)/$Q67=INT((BY$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&BY$2,$Z$2:$CV$2,\"<\"&BY$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BY$2+1-$Q47)/$Q67=INT((BY$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&BY$2-$Q67,$Z$2:$CV$2,\"<=\"&BY$2),0),$Q60*(IF(BY$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BY$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BY$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BY$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BY$2+INT(-$Q65)))))))))","v":6194853.0861894004},{"$f":"IF(BZ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BZ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&BZ$11,BDCRM!$BO:$BO,\"<=\"&BZ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&BZ$11,BDCRM!$BY:$BY,\"<=\"&BZ$12),(IF($Q58=Lists!$CE$17,IF((BZ$2-$Q47)/$Q67=INT((BZ$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&BZ$2,$Z$2:$CV$2,\"<\"&BZ$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((BZ$2+1-$Q47)/$Q67=INT((BZ$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&BZ$2-$Q67,$Z$2:$CV$2,\"<=\"&BZ$2),0),$Q60*(IF(BZ$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BZ$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BZ$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BZ$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,BZ$2+INT(-$Q65)))))))))","v":5590081.187848879},{"$f":"IF(CA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&CA$11,BDCRM!$BO:$BO,\"<=\"&CA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&CA$11,BDCRM!$BY:$BY,\"<=\"&CA$12),(IF($Q58=Lists!$CE$17,IF((CA$2-$Q47)/$Q67=INT((CA$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&CA$2,$Z$2:$CV$2,\"<\"&CA$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((CA$2+1-$Q47)/$Q67=INT((CA$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&CA$2-$Q67,$Z$2:$CV$2,\"<=\"&CA$2),0),$Q60*(IF(CA$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CA$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CA$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CA$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CA$2+INT(-$Q65)))))))))","v":3105600.6599160437},{"$f":"IF(CB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&CB$11,BDCRM!$BO:$BO,\"<=\"&CB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&CB$11,BDCRM!$BY:$BY,\"<=\"&CB$12),(IF($Q58=Lists!$CE$17,IF((CB$2-$Q47)/$Q67=INT((CB$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&CB$2,$Z$2:$CV$2,\"<\"&CB$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((CB$2+1-$Q47)/$Q67=INT((CB$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&CB$2-$Q67,$Z$2:$CV$2,\"<=\"&CB$2),0),$Q60*(IF(CB$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CB$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CB$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CB$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CB$2+INT(-$Q65)))))))))","v":5900641.2538404837},{"$f":"IF(CC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&CC$11,BDCRM!$BO:$BO,\"<=\"&CC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&CC$11,BDCRM!$BY:$BY,\"<=\"&CC$12),(IF($Q58=Lists!$CE$17,IF((CC$2-$Q47)/$Q67=INT((CC$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&CC$2,$Z$2:$CV$2,\"<\"&CC$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((CC$2+1-$Q47)/$Q67=INT((CC$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&CC$2-$Q67,$Z$2:$CV$2,\"<=\"&CC$2),0),$Q60*(IF(CC$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CC$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CC$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CC$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CC$2+INT(-$Q65)))))))))","v":7528415.460200619},{"$f":"IF(CD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&CD$11,BDCRM!$BO:$BO,\"<=\"&CD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&CD$11,BDCRM!$BY:$BY,\"<=\"&CD$12),(IF($Q58=Lists!$CE$17,IF((CD$2-$Q47)/$Q67=INT((CD$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&CD$2,$Z$2:$CV$2,\"<\"&CD$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((CD$2+1-$Q47)/$Q67=INT((CD$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&CD$2-$Q67,$Z$2:$CV$2,\"<=\"&CD$2),0),$Q60*(IF(CD$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CD$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CD$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CD$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CD$2+INT(-$Q65)))))))))","v":6775573.9141805563},{"$f":"IF(CE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&CE$11,BDCRM!$BO:$BO,\"<=\"&CE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&CE$11,BDCRM!$BY:$BY,\"<=\"&CE$12),(IF($Q58=Lists!$CE$17,IF((CE$2-$Q47)/$Q67=INT((CE$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&CE$2,$Z$2:$CV$2,\"<\"&CE$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((CE$2+1-$Q47)/$Q67=INT((CE$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&CE$2-$Q67,$Z$2:$CV$2,\"<=\"&CE$2),0),$Q60*(IF(CE$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CE$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CE$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CE$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CE$2+INT(-$Q65)))))))))","v":3764207.7301003095},{"$f":"IF(CF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&CF$11,BDCRM!$BO:$BO,\"<=\"&CF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&CF$11,BDCRM!$BY:$BY,\"<=\"&CF$12),(IF($Q58=Lists!$CE$17,IF((CF$2-$Q47)/$Q67=INT((CF$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&CF$2,$Z$2:$CV$2,\"<\"&CF$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((CF$2+1-$Q47)/$Q67=INT((CF$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&CF$2-$Q67,$Z$2:$CV$2,\"<=\"&CF$2),0),$Q60*(IF(CF$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CF$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CF$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CF$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CF$2+INT(-$Q65)))))))))","v":7170769.7252940126},{"$f":"IF(CG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&CG$11,BDCRM!$BO:$BO,\"<=\"&CG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&CG$11,BDCRM!$BY:$BY,\"<=\"&CG$12),(IF($Q58=Lists!$CE$17,IF((CG$2-$Q47)/$Q67=INT((CG$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&CG$2,$Z$2:$CV$2,\"<\"&CG$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((CG$2+1-$Q47)/$Q67=INT((CG$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&CG$2-$Q67,$Z$2:$CV$2,\"<=\"&CG$2),0),$Q60*(IF(CG$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CG$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CG$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CG$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CG$2+INT(-$Q65)))))))))","v":7548178.6582042221},{"$f":"IF(CH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&CH$11,BDCRM!$BO:$BO,\"<=\"&CH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&CH$11,BDCRM!$BY:$BY,\"<=\"&CH$12),(IF($Q58=Lists!$CE$17,IF((CH$2-$Q47)/$Q67=INT((CH$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&CH$2,$Z$2:$CV$2,\"<\"&CH$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((CH$2+1-$Q47)/$Q67=INT((CH$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&CH$2-$Q67,$Z$2:$CV$2,\"<=\"&CH$2),0),$Q60*(IF(CH$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CH$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CH$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CH$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CH$2+INT(-$Q65)))))))))","v":6793360.7923837993},{"$f":"IF(CI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&CI$11,BDCRM!$BO:$BO,\"<=\"&CI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&CI$11,BDCRM!$BY:$BY,\"<=\"&CI$12),(IF($Q58=Lists!$CE$17,IF((CI$2-$Q47)/$Q67=INT((CI$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&CI$2,$Z$2:$CV$2,\"<\"&CI$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((CI$2+1-$Q47)/$Q67=INT((CI$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&CI$2-$Q67,$Z$2:$CV$2,\"<=\"&CI$2),0),$Q60*(IF(CI$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CI$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CI$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CI$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CI$2+INT(-$Q65)))))))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&CJ$11,BDCRM!$BO:$BO,\"<=\"&CJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&CJ$11,BDCRM!$BY:$BY,\"<=\"&CJ$12),(IF($Q58=Lists!$CE$17,IF((CJ$2-$Q47)/$Q67=INT((CJ$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&CJ$2,$Z$2:$CV$2,\"<\"&CJ$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((CJ$2+1-$Q47)/$Q67=INT((CJ$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&CJ$2-$Q67,$Z$2:$CV$2,\"<=\"&CJ$2),0),$Q60*(IF(CJ$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CJ$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CJ$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CJ$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CJ$2+INT(-$Q65)))))))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&CK$11,BDCRM!$BO:$BO,\"<=\"&CK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&CK$11,BDCRM!$BY:$BY,\"<=\"&CK$12),(IF($Q58=Lists!$CE$17,IF((CK$2-$Q47)/$Q67=INT((CK$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&CK$2,$Z$2:$CV$2,\"<\"&CK$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((CK$2+1-$Q47)/$Q67=INT((CK$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&CK$2-$Q67,$Z$2:$CV$2,\"<=\"&CK$2),0),$Q60*(IF(CK$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CK$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CK$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CK$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CK$2+INT(-$Q65)))))))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&CL$11,BDCRM!$BO:$BO,\"<=\"&CL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&CL$11,BDCRM!$BY:$BY,\"<=\"&CL$12),(IF($Q58=Lists!$CE$17,IF((CL$2-$Q47)/$Q67=INT((CL$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&CL$2,$Z$2:$CV$2,\"<\"&CL$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((CL$2+1-$Q47)/$Q67=INT((CL$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&CL$2-$Q67,$Z$2:$CV$2,\"<=\"&CL$2),0),$Q60*(IF(CL$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CL$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CL$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CL$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CL$2+INT(-$Q65)))))))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&CM$11,BDCRM!$BO:$BO,\"<=\"&CM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&CM$11,BDCRM!$BY:$BY,\"<=\"&CM$12),(IF($Q58=Lists!$CE$17,IF((CM$2-$Q47)/$Q67=INT((CM$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&CM$2,$Z$2:$CV$2,\"<\"&CM$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((CM$2+1-$Q47)/$Q67=INT((CM$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&CM$2-$Q67,$Z$2:$CV$2,\"<=\"&CM$2),0),$Q60*(IF(CM$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CM$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CM$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CM$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CM$2+INT(-$Q65)))))))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&CN$11,BDCRM!$BO:$BO,\"<=\"&CN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&CN$11,BDCRM!$BY:$BY,\"<=\"&CN$12),(IF($Q58=Lists!$CE$17,IF((CN$2-$Q47)/$Q67=INT((CN$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&CN$2,$Z$2:$CV$2,\"<\"&CN$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((CN$2+1-$Q47)/$Q67=INT((CN$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&CN$2-$Q67,$Z$2:$CV$2,\"<=\"&CN$2),0),$Q60*(IF(CN$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CN$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CN$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CN$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CN$2+INT(-$Q65)))))))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&CO$11,BDCRM!$BO:$BO,\"<=\"&CO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&CO$11,BDCRM!$BY:$BY,\"<=\"&CO$12),(IF($Q58=Lists!$CE$17,IF((CO$2-$Q47)/$Q67=INT((CO$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&CO$2,$Z$2:$CV$2,\"<\"&CO$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((CO$2+1-$Q47)/$Q67=INT((CO$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&CO$2-$Q67,$Z$2:$CV$2,\"<=\"&CO$2),0),$Q60*(IF(CO$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CO$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CO$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CO$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CO$2+INT(-$Q65)))))))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&CP$11,BDCRM!$BO:$BO,\"<=\"&CP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&CP$11,BDCRM!$BY:$BY,\"<=\"&CP$12),(IF($Q58=Lists!$CE$17,IF((CP$2-$Q47)/$Q67=INT((CP$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&CP$2,$Z$2:$CV$2,\"<\"&CP$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((CP$2+1-$Q47)/$Q67=INT((CP$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&CP$2-$Q67,$Z$2:$CV$2,\"<=\"&CP$2),0),$Q60*(IF(CP$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CP$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CP$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CP$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CP$2+INT(-$Q65)))))))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&CQ$11,BDCRM!$BO:$BO,\"<=\"&CQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&CQ$11,BDCRM!$BY:$BY,\"<=\"&CQ$12),(IF($Q58=Lists!$CE$17,IF((CQ$2-$Q47)/$Q67=INT((CQ$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&CQ$2,$Z$2:$CV$2,\"<\"&CQ$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((CQ$2+1-$Q47)/$Q67=INT((CQ$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&CQ$2-$Q67,$Z$2:$CV$2,\"<=\"&CQ$2),0),$Q60*(IF(CQ$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CQ$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CQ$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CQ$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CQ$2+INT(-$Q65)))))))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&CR$11,BDCRM!$BO:$BO,\"<=\"&CR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&CR$11,BDCRM!$BY:$BY,\"<=\"&CR$12),(IF($Q58=Lists!$CE$17,IF((CR$2-$Q47)/$Q67=INT((CR$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&CR$2,$Z$2:$CV$2,\"<\"&CR$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((CR$2+1-$Q47)/$Q67=INT((CR$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&CR$2-$Q67,$Z$2:$CV$2,\"<=\"&CR$2),0),$Q60*(IF(CR$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CR$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CR$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CR$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CR$2+INT(-$Q65)))))))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&CS$11,BDCRM!$BO:$BO,\"<=\"&CS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&CS$11,BDCRM!$BY:$BY,\"<=\"&CS$12),(IF($Q58=Lists!$CE$17,IF((CS$2-$Q47)/$Q67=INT((CS$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&CS$2,$Z$2:$CV$2,\"<\"&CS$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((CS$2+1-$Q47)/$Q67=INT((CS$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&CS$2-$Q67,$Z$2:$CV$2,\"<=\"&CS$2),0),$Q60*(IF(CS$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CS$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CS$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CS$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CS$2+INT(-$Q65)))))))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&CT$11,BDCRM!$BO:$BO,\"<=\"&CT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&CT$11,BDCRM!$BY:$BY,\"<=\"&CT$12),(IF($Q58=Lists!$CE$17,IF((CT$2-$Q47)/$Q67=INT((CT$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&CT$2,$Z$2:$CV$2,\"<\"&CT$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((CT$2+1-$Q47)/$Q67=INT((CT$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&CT$2-$Q67,$Z$2:$CV$2,\"<=\"&CT$2),0),$Q60*(IF(CT$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CT$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CT$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CT$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CT$2+INT(-$Q65)))))))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BO:$BO,\">=\"&CU$11,BDCRM!$BO:$BO,\"<=\"&CU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H57,BDCRM!$BM:$BM,$Q57,BDCRM!$BY:$BY,\">=\"&CU$11,BDCRM!$BY:$BY,\"<=\"&CU$12),(IF($Q58=Lists!$CE$17,IF((CU$2-$Q47)/$Q67=INT((CU$2-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&CU$2,$Z$2:$CV$2,\"<\"&CU$2+$Q67),0),IF($Q58=Lists!$CE$18,IF((CU$2+1-$Q47)/$Q67=INT((CU$2+1-$Q47)/$Q67),SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">\"&CU$2-$Q67,$Z$2:$CV$2,\"<=\"&CU$2),0),$Q60*(IF(CU$2=1,SUMIFS($Z45:$CV45,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q62))+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,INT($Q62)+1),0)+($Q62-INT($Q62))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CU$2+INT($Q62)+1)+(INT($Q62)+1-$Q62)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CU$2+INT($Q62)))+$Q63*((-$Q65-INT(-$Q65))*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CU$2+INT(-$Q65)+1)+(INT(-$Q65)+1+$Q65)*SUMIFS($Z45:$CV45,$Z$2:$CV$2,CU$2+INT(-$Q65)))))))))","v":0}]
[{"$f":"ROW()","v":58},null,null,null,null,null,{"$f":"IF($R58=\"^\",IF(COUNTIF(Lists!$13:$13,H58)=1,0,1),0)","v":0},{"$f":"Lists!$CE$13","v":"Типы оплаты"},{"$f":"Exp!$I$31","v":"Выбираем способ оплаты"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"M",{"$f":"MAIN!Q850","v":"ретро-платеж"},"^",{"$f":"IF(G58<>0,1,IF(OR($Q58=\"\",$Q58=0),0,IF($R58=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H58))),$Q58)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":59},null,null,null,null,null,{"$f":"IF($R59=\"^\",IF(COUNTIF(Lists!$13:$13,H59)=1,0,1),0)","v":0},{"$f":"H57","v":"Постоянные расходы - 2"},"Если аванс-доплата, то указываем % предоплаты и сроки:"]
[{"$f":"ROW()","v":60},null,null,null,null,null,{"$f":"IF($R60=\"^\",IF(COUNTIF(Lists!$13:$13,H60)=1,0,1),0)","v":0},{"$f":"H58","v":"Типы оплаты"},{"$f":"I59","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$133","v":"Размер предоплаты"},null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,"M",{"$f":"MAIN!Q852","v":0},null,{"$f":"IF(G60<>0,1,IF(OR($Q60=\"\",$Q60=0),0,IF($R60=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H60))),$Q60)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":61},null,null,null,null,null,{"$f":"IF($R61=\"^\",IF(COUNTIF(Lists!$13:$13,H61)=1,0,1),0)","v":0},{"$f":"H58","v":"Типы оплаты"},{"$f":"I59","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$134","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$134","v":"кол-во дней"},null,null,"M",{"$f":"MAIN!Q853","v":0},null,{"$f":"IF(G61<>0,1,IF(OR($Q61=\"\",$Q61=0),0,IF($R61=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H61))),$Q61)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":62},null,null,null,null,null,{"$f":"IF($R62=\"^\",IF(COUNTIF(Lists!$13:$13,H62)=1,0,1),0)","v":0},{"$f":"H58","v":"Типы оплаты"},{"$f":"I59","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$135","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q61/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G62<>0,1,IF(OR($Q62=\"\",$Q62=0),0,IF($R62=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H62))),$Q62)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q62-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q61/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":64},null,null,null,null,null,{"$f":"IF($R64=\"^\",IF(COUNTIF(Lists!$13:$13,H64)=1,0,1),0)","v":0},{"$f":"H58","v":"Типы оплаты"},{"$f":"I59","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$137","v":"Период оборачиваемости доплат (срок)"},null,null,{"$f":"Mrkting!$M$134","v":"кол-во дней"},null,null,"M",{"$f":"MAIN!Q854","v":30},null,{"$f":"IF(G64<>0,1,IF(OR($Q64=\"\",$Q64=0),0,IF($R64=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H64))),$Q64)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":65},null,null,null,null,null,{"$f":"IF($R65=\"^\",IF(COUNTIF(Lists!$13:$13,H65)=1,0,1),0)","v":0},{"$f":"H58","v":"Типы оплаты"},{"$f":"I59","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$138","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q64/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0.33333333333333331},null,{"$f":"IF(G65<>0,1,IF(OR($Q65=\"\",$Q65=0),0,IF($R65=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H65))),$Q65)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q65-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q64/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":68}]
[{"$f":"ROW()","v":69},null,null,null,null,null,{"$f":"IF($R69=\"^\",IF(COUNTIF(Lists!$13:$13,H69)=1,0,1),0)","v":0},{"$f":"H45","v":"Постоянные расходы - 2"},null,null,null,{"$f":"K45","v":2},{"$f":"Mrkting!$M$86","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z69:$CV69)","v":150195114.219475},null,null,{"$f":"IF(AA$11=\"\",0,AA45)","v":15629.625},{"$f":"IF(AB$11=\"\",0,AB45)","v":29696.287500000002},93777.75,84632.525999999998,54854.414999999994,187602.0993,230833.00943999999,207749.70849599998,129843.56780999999,384811.47381600016,450071.89919999999,405064.70928000001,253180.32977159997,481042.6265660401,789133.49539200007,712155.71433599992,428612.23548000003,814363.24741200008,944187.3628387202,849768.62655484816,682849.78919585992,1300931.2854600479,1460694.7766568959,1314625.2989912061,793653.60789149685,1507941.8549938442,1680678.2284761113,1966077.4008615066,1152946.6239619944,2190598.5855277893,2482457.7850258029,2234212.0065232231,1303290.3371385466,2482891.6125998851,2738025.8384560142,3097880.6629388044,1840167.6211422943,3496318.4801703598,3840349.8180360929,3465533.3711585151,2005516.9971982148,3810482.2946766075,4266223.1735815806,3839600.856223424,2718598.5083400114,5179040.8322818037,5653533.8520035278,5088180.4668031754,2994178.9916582103,5688940.0841505993,6194853.0861894004,5590081.187848879,3105600.6599160437,5900641.2538404837,7528415.460200619,6775573.9141805563,3764207.7301003095,7170769.7252940126,7548178.6582042221,6793360.7923837993,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,CN45)","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":72},null,null,null,null,null,{"$f":"IF($R72=\"^\",IF(COUNTIF(Lists!$13:$13,H72)=1,0,1),0)","v":0},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$K72)=0,$K72=0,$K72=\"\"),\"\",INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$K72)))","v":"Постоянные расходы - 3"},null,null,{"$f":"MAX(K$15:K71)+1","v":3},{"$f":"K72","v":3},{"$f":"Mrkting!$M$86","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z72:$CV72)","v":4941263.4692418352},null,null,{"$f":"IF(OR(AA$11=\"\",AA$2<$Q74,AA$2>$Q76),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BO:$BO,\">=\"&AA$11,BDCRM!$BO:$BO,\"<=\"&AA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BY:$BY,\">=\"&AA$11,BDCRM!$BY:$BY,\"<=\"&AA$12),(IF($X77>0,AA77,IF($Q78>0,$Q78*AA$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AA$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AA$2-$Q74)/IF($Q82=0,1,$Q82))),0))))))))","v":0},{"$f":"IF(OR(AB$11=\"\",AB$2<$Q74,AB$2>$Q76),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BO:$BO,\">=\"&AB$11,BDCRM!$BO:$BO,\"<=\"&AB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BY:$BY,\">=\"&AB$11,BDCRM!$BY:$BY,\"<=\"&AB$12),(IF($X77>0,AB77,IF($Q78>0,$Q78*AB$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AB$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AB$2-$Q74)/IF($Q82=0,1,$Q82))),0))))))))","v":0},{"$f":"IF(OR(AC$11=\"\",AC$2<$Q74,AC$2>$Q76),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BO:$BO,\">=\"&AC$11,BDCRM!$BO:$BO,\"<=\"&AC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BY:$BY,\">=\"&AC$11,BDCRM!$BY:$BY,\"<=\"&AC$12),(IF($X77>0,AC77,IF($Q78>0,$Q78*AC$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AC$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AC$2-$Q74)/IF($Q82=0,1,$Q82))),0))))))))","v":60000},{"$f":"IF(OR(AD$11=\"\",AD$2<$Q74,AD$2>$Q76),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BO:$BO,\">=\"&AD$11,BDCRM!$BO:$BO,\"<=\"&AD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BY:$BY,\">=\"&AD$11,BDCRM!$BY:$BY,\"<=\"&AD$12),(IF($X77>0,AD77,IF($Q78>0,$Q78*AD$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AD$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AD$2-$Q74)/IF($Q82=0,1,$Q82))),0))))))))","v":60000},{"$f":"IF(OR(AE$11=\"\",AE$2<$Q74,AE$2>$Q76),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BO:$BO,\">=\"&AE$11,BDCRM!$BO:$BO,\"<=\"&AE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BY:$BY,\">=\"&AE$11,BDCRM!$BY:$BY,\"<=\"&AE$12),(IF($X77>0,AE77,IF($Q78>0,$Q78*AE$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AE$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AE$2-$Q74)/IF($Q82=0,1,$Q82))),0))))))))","v":60000},{"$f":"IF(OR(AF$11=\"\",AF$2<$Q74,AF$2>$Q76),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BO:$BO,\">=\"&AF$11,BDCRM!$BO:$BO,\"<=\"&AF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BY:$BY,\">=\"&AF$11,BDCRM!$BY:$BY,\"<=\"&AF$12),(IF($X77>0,AF77,IF($Q78>0,$Q78*AF$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AF$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AF$2-$Q74)/IF($Q82=0,1,$Q82))),0))))))))","v":60000},{"$f":"IF(OR(AG$11=\"\",AG$2<$Q74,AG$2>$Q76),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BO:$BO,\">=\"&AG$11,BDCRM!$BO:$BO,\"<=\"&AG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BY:$BY,\">=\"&AG$11,BDCRM!$BY:$BY,\"<=\"&AG$12),(IF($X77>0,AG77,IF($Q78>0,$Q78*AG$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AG$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AG$2-$Q74)/IF($Q82=0,1,$Q82))),0))))))))","v":63000},{"$f":"IF(OR(AH$11=\"\",AH$2<$Q74,AH$2>$Q76),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BO:$BO,\">=\"&AH$11,BDCRM!$BO:$BO,\"<=\"&AH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BY:$BY,\">=\"&AH$11,BDCRM!$BY:$BY,\"<=\"&AH$12),(IF($X77>0,AH77,IF($Q78>0,$Q78*AH$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AH$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AH$2-$Q74)/IF($Q82=0,1,$Q82))),0))))))))","v":63000},{"$f":"IF(OR(AI$11=\"\",AI$2<$Q74,AI$2>$Q76),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BO:$BO,\">=\"&AI$11,BDCRM!$BO:$BO,\"<=\"&AI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BY:$BY,\">=\"&AI$11,BDCRM!$BY:$BY,\"<=\"&AI$12),(IF($X77>0,AI77,IF($Q78>0,$Q78*AI$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AI$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AI$2-$Q74)/IF($Q82=0,1,$Q82))),0))))))))","v":63000},{"$f":"IF(OR(AJ$11=\"\",AJ$2<$Q74,AJ$2>$Q76),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BO:$BO,\">=\"&AJ$11,BDCRM!$BO:$BO,\"<=\"&AJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BY:$BY,\">=\"&AJ$11,BDCRM!$BY:$BY,\"<=\"&AJ$12),(IF($X77>0,AJ77,IF($Q78>0,$Q78*AJ$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AJ$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AJ$2-$Q74)/IF($Q82=0,1,$Q82))),0))))))))","v":63000},{"$f":"IF(OR(AK$11=\"\",AK$2<$Q74,AK$2>$Q76),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BO:$BO,\">=\"&AK$11,BDCRM!$BO:$BO,\"<=\"&AK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BY:$BY,\">=\"&AK$11,BDCRM!$BY:$BY,\"<=\"&AK$12),(IF($X77>0,AK77,IF($Q78>0,$Q78*AK$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AK$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AK$2-$Q74)/IF($Q82=0,1,$Q82))),0))))))))","v":66150},{"$f":"IF(OR(AL$11=\"\",AL$2<$Q74,AL$2>$Q76),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BO:$BO,\">=\"&AL$11,BDCRM!$BO:$BO,\"<=\"&AL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BY:$BY,\">=\"&AL$11,BDCRM!$BY:$BY,\"<=\"&AL$12),(IF($X77>0,AL77,IF($Q78>0,$Q78*AL$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AL$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AL$2-$Q74)/IF($Q82=0,1,$Q82))),0))))))))","v":66150},{"$f":"IF(OR(AM$11=\"\",AM$2<$Q74,AM$2>$Q76),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BO:$BO,\">=\"&AM$11,BDCRM!$BO:$BO,\"<=\"&AM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BY:$BY,\">=\"&AM$11,BDCRM!$BY:$BY,\"<=\"&AM$12),(IF($X77>0,AM77,IF($Q78>0,$Q78*AM$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AM$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AM$2-$Q74)/IF($Q82=0,1,$Q82))),0))))))))","v":66150},{"$f":"IF(OR(AN$11=\"\",AN$2<$Q74,AN$2>$Q76),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BO:$BO,\">=\"&AN$11,BDCRM!$BO:$BO,\"<=\"&AN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BY:$BY,\">=\"&AN$11,BDCRM!$BY:$BY,\"<=\"&AN$12),(IF($X77>0,AN77,IF($Q78>0,$Q78*AN$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AN$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AN$2-$Q74)/IF($Q82=0,1,$Q82))),0))))))))","v":66150},{"$f":"IF(OR(AO$11=\"\",AO$2<$Q74,AO$2>$Q76),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BO:$BO,\">=\"&AO$11,BDCRM!$BO:$BO,\"<=\"&AO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BY:$BY,\">=\"&AO$11,BDCRM!$BY:$BY,\"<=\"&AO$12),(IF($X77>0,AO77,IF($Q78>0,$Q78*AO$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AO$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AO$2-$Q74)/IF($Q82=0,1,$Q82))),0))))))))","v":69457.500000000015},{"$f":"IF(OR(AP$11=\"\",AP$2<$Q74,AP$2>$Q76),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BO:$BO,\">=\"&AP$11,BDCRM!$BO:$BO,\"<=\"&AP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BY:$BY,\">=\"&AP$11,BDCRM!$BY:$BY,\"<=\"&AP$12),(IF($X77>0,AP77,IF($Q78>0,$Q78*AP$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AP$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AP$2-$Q74)/IF($Q82=0,1,$Q82))),0))))))))","v":69457.500000000015},{"$f":"IF(OR(AQ$11=\"\",AQ$2<$Q74,AQ$2>$Q76),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BO:$BO,\">=\"&AQ$11,BDCRM!$BO:$BO,\"<=\"&AQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BY:$BY,\">=\"&AQ$11,BDCRM!$BY:$BY,\"<=\"&AQ$12),(IF($X77>0,AQ77,IF($Q78>0,$Q78*AQ$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AQ$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AQ$2-$Q74)/IF($Q82=0,1,$Q82))),0))))))))","v":69457.500000000015},{"$f":"IF(OR(AR$11=\"\",AR$2<$Q74,AR$2>$Q76),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BO:$BO,\">=\"&AR$11,BDCRM!$BO:$BO,\"<=\"&AR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BY:$BY,\">=\"&AR$11,BDCRM!$BY:$BY,\"<=\"&AR$12),(IF($X77>0,AR77,IF($Q78>0,$Q78*AR$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AR$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AR$2-$Q74)/IF($Q82=0,1,$Q82))),0))))))))","v":69457.500000000015},{"$f":"IF(OR(AS$11=\"\",AS$2<$Q74,AS$2>$Q76),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BO:$BO,\">=\"&AS$11,BDCRM!$BO:$BO,\"<=\"&AS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BY:$BY,\">=\"&AS$11,BDCRM!$BY:$BY,\"<=\"&AS$12),(IF($X77>0,AS77,IF($Q78>0,$Q78*AS$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AS$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AS$2-$Q74)/IF($Q82=0,1,$Q82))),0))))))))","v":72930.375},{"$f":"IF(OR(AT$11=\"\",AT$2<$Q74,AT$2>$Q76),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BO:$BO,\">=\"&AT$11,BDCRM!$BO:$BO,\"<=\"&AT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BY:$BY,\">=\"&AT$11,BDCRM!$BY:$BY,\"<=\"&AT$12),(IF($X77>0,AT77,IF($Q78>0,$Q78*AT$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AT$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AT$2-$Q74)/IF($Q82=0,1,$Q82))),0))))))))","v":72930.375},{"$f":"IF(OR(AU$11=\"\",AU$2<$Q74,AU$2>$Q76),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BO:$BO,\">=\"&AU$11,BDCRM!$BO:$BO,\"<=\"&AU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BY:$BY,\">=\"&AU$11,BDCRM!$BY:$BY,\"<=\"&AU$12),(IF($X77>0,AU77,IF($Q78>0,$Q78*AU$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AU$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AU$2-$Q74)/IF($Q82=0,1,$Q82))),0))))))))","v":72930.375},{"$f":"IF(OR(AV$11=\"\",AV$2<$Q74,AV$2>$Q76),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AV$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BO:$BO,\">=\"&AV$11,BDCRM!$BO:$BO,\"<=\"&AV$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BY:$BY,\">=\"&AV$11,BDCRM!$BY:$BY,\"<=\"&AV$12),(IF($X77>0,AV77,IF($Q78>0,$Q78*AV$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AV$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AV$2-$Q74)/IF($Q82=0,1,$Q82))),0))))))))","v":72930.375},{"$f":"IF(OR(AW$11=\"\",AW$2<$Q74,AW$2>$Q76),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AW$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BO:$BO,\">=\"&AW$11,BDCRM!$BO:$BO,\"<=\"&AW$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BY:$BY,\">=\"&AW$11,BDCRM!$BY:$BY,\"<=\"&AW$12),(IF($X77>0,AW77,IF($Q78>0,$Q78*AW$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AW$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AW$2-$Q74)/IF($Q82=0,1,$Q82))),0))))))))","v":76576.893750000003},{"$f":"IF(OR(AX$11=\"\",AX$2<$Q74,AX$2>$Q76),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AX$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BO:$BO,\">=\"&AX$11,BDCRM!$BO:$BO,\"<=\"&AX$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BY:$BY,\">=\"&AX$11,BDCRM!$BY:$BY,\"<=\"&AX$12),(IF($X77>0,AX77,IF($Q78>0,$Q78*AX$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AX$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AX$2-$Q74)/IF($Q82=0,1,$Q82))),0))))))))","v":76576.893750000003},{"$f":"IF(OR(AY$11=\"\",AY$2<$Q74,AY$2>$Q76),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AY$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BO:$BO,\">=\"&AY$11,BDCRM!$BO:$BO,\"<=\"&AY$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BY:$BY,\">=\"&AY$11,BDCRM!$BY:$BY,\"<=\"&AY$12),(IF($X77>0,AY77,IF($Q78>0,$Q78*AY$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AY$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AY$2-$Q74)/IF($Q82=0,1,$Q82))),0))))))))","v":76576.893750000003},{"$f":"IF(OR(AZ$11=\"\",AZ$2<$Q74,AZ$2>$Q76),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AZ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BO:$BO,\">=\"&AZ$11,BDCRM!$BO:$BO,\"<=\"&AZ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BY:$BY,\">=\"&AZ$11,BDCRM!$BY:$BY,\"<=\"&AZ$12),(IF($X77>0,AZ77,IF($Q78>0,$Q78*AZ$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((AZ$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((AZ$2-$Q74)/IF($Q82=0,1,$Q82))),0))))))))","v":76576.893750000003},{"$f":"IF(OR(BA$11=\"\",BA$2<$Q74,BA$2>$Q76),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BO:$BO,\">=\"&BA$11,BDCRM!$BO:$BO,\"<=\"&BA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BY:$BY,\">=\"&BA$11,BDCRM!$BY:$BY,\"<=\"&BA$12),(IF($X77>0,BA77,IF($Q78>0,$Q78*BA$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BA$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BA$2-$Q74)/IF($Q82=0,1,$Q82))),0))))))))","v":80405.738437499997},{"$f":"IF(OR(BB$11=\"\",BB$2<$Q74,BB$2>$Q76),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BO:$BO,\">=\"&BB$11,BDCRM!$BO:$BO,\"<=\"&BB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BY:$BY,\">=\"&BB$11,BDCRM!$BY:$BY,\"<=\"&BB$12),(IF($X77>0,BB77,IF($Q78>0,$Q78*BB$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BB$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BB$2-$Q74)/IF($Q82=0,1,$Q82))),0))))))))","v":80405.738437499997},{"$f":"IF(OR(BC$11=\"\",BC$2<$Q74,BC$2>$Q76),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BO:$BO,\">=\"&BC$11,BDCRM!$BO:$BO,\"<=\"&BC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BY:$BY,\">=\"&BC$11,BDCRM!$BY:$BY,\"<=\"&BC$12),(IF($X77>0,BC77,IF($Q78>0,$Q78*BC$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BC$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BC$2-$Q74)/IF($Q82=0,1,$Q82))),0))))))))","v":80405.738437499997},{"$f":"IF(OR(BD$11=\"\",BD$2<$Q74,BD$2>$Q76),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BO:$BO,\">=\"&BD$11,BDCRM!$BO:$BO,\"<=\"&BD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BY:$BY,\">=\"&BD$11,BDCRM!$BY:$BY,\"<=\"&BD$12),(IF($X77>0,BD77,IF($Q78>0,$Q78*BD$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BD$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BD$2-$Q74)/IF($Q82=0,1,$Q82))),0))))))))","v":80405.738437499997},{"$f":"IF(OR(BE$11=\"\",BE$2<$Q74,BE$2>$Q76),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BO:$BO,\">=\"&BE$11,BDCRM!$BO:$BO,\"<=\"&BE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BY:$BY,\">=\"&BE$11,BDCRM!$BY:$BY,\"<=\"&BE$12),(IF($X77>0,BE77,IF($Q78>0,$Q78*BE$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BE$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BE$2-$Q74)/IF($Q82=0,1,$Q82))),0))))))))","v":84426.025359375009},{"$f":"IF(OR(BF$11=\"\",BF$2<$Q74,BF$2>$Q76),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BO:$BO,\">=\"&BF$11,BDCRM!$BO:$BO,\"<=\"&BF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BY:$BY,\">=\"&BF$11,BDCRM!$BY:$BY,\"<=\"&BF$12),(IF($X77>0,BF77,IF($Q78>0,$Q78*BF$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BF$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BF$2-$Q74)/IF($Q82=0,1,$Q82))),0))))))))","v":84426.025359375009},{"$f":"IF(OR(BG$11=\"\",BG$2<$Q74,BG$2>$Q76),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BO:$BO,\">=\"&BG$11,BDCRM!$BO:$BO,\"<=\"&BG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BY:$BY,\">=\"&BG$11,BDCRM!$BY:$BY,\"<=\"&BG$12),(IF($X77>0,BG77,IF($Q78>0,$Q78*BG$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BG$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BG$2-$Q74)/IF($Q82=0,1,$Q82))),0))))))))","v":84426.025359375009},{"$f":"IF(OR(BH$11=\"\",BH$2<$Q74,BH$2>$Q76),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BO:$BO,\">=\"&BH$11,BDCRM!$BO:$BO,\"<=\"&BH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BY:$BY,\">=\"&BH$11,BDCRM!$BY:$BY,\"<=\"&BH$12),(IF($X77>0,BH77,IF($Q78>0,$Q78*BH$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BH$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BH$2-$Q74)/IF($Q82=0,1,$Q82))),0))))))))","v":84426.025359375009},{"$f":"IF(OR(BI$11=\"\",BI$2<$Q74,BI$2>$Q76),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BO:$BO,\">=\"&BI$11,BDCRM!$BO:$BO,\"<=\"&BI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BY:$BY,\">=\"&BI$11,BDCRM!$BY:$BY,\"<=\"&BI$12),(IF($X77>0,BI77,IF($Q78>0,$Q78*BI$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BI$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BI$2-$Q74)/IF($Q82=0,1,$Q82))),0))))))))","v":88647.326627343748},{"$f":"IF(OR(BJ$11=\"\",BJ$2<$Q74,BJ$2>$Q76),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BO:$BO,\">=\"&BJ$11,BDCRM!$BO:$BO,\"<=\"&BJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BY:$BY,\">=\"&BJ$11,BDCRM!$BY:$BY,\"<=\"&BJ$12),(IF($X77>0,BJ77,IF($Q78>0,$Q78*BJ$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BJ$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BJ$2-$Q74)/IF($Q82=0,1,$Q82))),0))))))))","v":88647.326627343748},{"$f":"IF(OR(BK$11=\"\",BK$2<$Q74,BK$2>$Q76),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BO:$BO,\">=\"&BK$11,BDCRM!$BO:$BO,\"<=\"&BK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BY:$BY,\">=\"&BK$11,BDCRM!$BY:$BY,\"<=\"&BK$12),(IF($X77>0,BK77,IF($Q78>0,$Q78*BK$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BK$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BK$2-$Q74)/IF($Q82=0,1,$Q82))),0))))))))","v":88647.326627343748},{"$f":"IF(OR(BL$11=\"\",BL$2<$Q74,BL$2>$Q76),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BO:$BO,\">=\"&BL$11,BDCRM!$BO:$BO,\"<=\"&BL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BY:$BY,\">=\"&BL$11,BDCRM!$BY:$BY,\"<=\"&BL$12),(IF($X77>0,BL77,IF($Q78>0,$Q78*BL$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BL$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BL$2-$Q74)/IF($Q82=0,1,$Q82))),0))))))))","v":88647.326627343748},{"$f":"IF(OR(BM$11=\"\",BM$2<$Q74,BM$2>$Q76),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BO:$BO,\">=\"&BM$11,BDCRM!$BO:$BO,\"<=\"&BM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BY:$BY,\">=\"&BM$11,BDCRM!$BY:$BY,\"<=\"&BM$12),(IF($X77>0,BM77,IF($Q78>0,$Q78*BM$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BM$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BM$2-$Q74)/IF($Q82=0,1,$Q82))),0))))))))","v":93079.692958710948},{"$f":"IF(OR(BN$11=\"\",BN$2<$Q74,BN$2>$Q76),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BO:$BO,\">=\"&BN$11,BDCRM!$BO:$BO,\"<=\"&BN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BY:$BY,\">=\"&BN$11,BDCRM!$BY:$BY,\"<=\"&BN$12),(IF($X77>0,BN77,IF($Q78>0,$Q78*BN$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BN$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BN$2-$Q74)/IF($Q82=0,1,$Q82))),0))))))))","v":93079.692958710948},{"$f":"IF(OR(BO$11=\"\",BO$2<$Q74,BO$2>$Q76),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BO:$BO,\">=\"&BO$11,BDCRM!$BO:$BO,\"<=\"&BO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BY:$BY,\">=\"&BO$11,BDCRM!$BY:$BY,\"<=\"&BO$12),(IF($X77>0,BO77,IF($Q78>0,$Q78*BO$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BO$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BO$2-$Q74)/IF($Q82=0,1,$Q82))),0))))))))","v":93079.692958710948},{"$f":"IF(OR(BP$11=\"\",BP$2<$Q74,BP$2>$Q76),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BO:$BO,\">=\"&BP$11,BDCRM!$BO:$BO,\"<=\"&BP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BY:$BY,\">=\"&BP$11,BDCRM!$BY:$BY,\"<=\"&BP$12),(IF($X77>0,BP77,IF($Q78>0,$Q78*BP$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BP$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BP$2-$Q74)/IF($Q82=0,1,$Q82))),0))))))))","v":93079.692958710948},{"$f":"IF(OR(BQ$11=\"\",BQ$2<$Q74,BQ$2>$Q76),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BO:$BO,\">=\"&BQ$11,BDCRM!$BO:$BO,\"<=\"&BQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BY:$BY,\">=\"&BQ$11,BDCRM!$BY:$BY,\"<=\"&BQ$12),(IF($X77>0,BQ77,IF($Q78>0,$Q78*BQ$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BQ$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BQ$2-$Q74)/IF($Q82=0,1,$Q82))),0))))))))","v":97733.677606646495},{"$f":"IF(OR(BR$11=\"\",BR$2<$Q74,BR$2>$Q76),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BO:$BO,\">=\"&BR$11,BDCRM!$BO:$BO,\"<=\"&BR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BY:$BY,\">=\"&BR$11,BDCRM!$BY:$BY,\"<=\"&BR$12),(IF($X77>0,BR77,IF($Q78>0,$Q78*BR$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BR$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BR$2-$Q74)/IF($Q82=0,1,$Q82))),0))))))))","v":97733.677606646495},{"$f":"IF(OR(BS$11=\"\",BS$2<$Q74,BS$2>$Q76),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BO:$BO,\">=\"&BS$11,BDCRM!$BO:$BO,\"<=\"&BS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BY:$BY,\">=\"&BS$11,BDCRM!$BY:$BY,\"<=\"&BS$12),(IF($X77>0,BS77,IF($Q78>0,$Q78*BS$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BS$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BS$2-$Q74)/IF($Q82=0,1,$Q82))),0))))))))","v":97733.677606646495},{"$f":"IF(OR(BT$11=\"\",BT$2<$Q74,BT$2>$Q76),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BO:$BO,\">=\"&BT$11,BDCRM!$BO:$BO,\"<=\"&BT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BY:$BY,\">=\"&BT$11,BDCRM!$BY:$BY,\"<=\"&BT$12),(IF($X77>0,BT77,IF($Q78>0,$Q78*BT$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BT$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BT$2-$Q74)/IF($Q82=0,1,$Q82))),0))))))))","v":97733.677606646495},{"$f":"IF(OR(BU$11=\"\",BU$2<$Q74,BU$2>$Q76),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BO:$BO,\">=\"&BU$11,BDCRM!$BO:$BO,\"<=\"&BU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BY:$BY,\">=\"&BU$11,BDCRM!$BY:$BY,\"<=\"&BU$12),(IF($X77>0,BU77,IF($Q78>0,$Q78*BU$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BU$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BU$2-$Q74)/IF($Q82=0,1,$Q82))),0))))))))","v":102620.36148697883},{"$f":"IF(OR(BV$11=\"\",BV$2<$Q74,BV$2>$Q76),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BV$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BO:$BO,\">=\"&BV$11,BDCRM!$BO:$BO,\"<=\"&BV$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BY:$BY,\">=\"&BV$11,BDCRM!$BY:$BY,\"<=\"&BV$12),(IF($X77>0,BV77,IF($Q78>0,$Q78*BV$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BV$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BV$2-$Q74)/IF($Q82=0,1,$Q82))),0))))))))","v":102620.36148697883},{"$f":"IF(OR(BW$11=\"\",BW$2<$Q74,BW$2>$Q76),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BW$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BO:$BO,\">=\"&BW$11,BDCRM!$BO:$BO,\"<=\"&BW$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BY:$BY,\">=\"&BW$11,BDCRM!$BY:$BY,\"<=\"&BW$12),(IF($X77>0,BW77,IF($Q78>0,$Q78*BW$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BW$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BW$2-$Q74)/IF($Q82=0,1,$Q82))),0))))))))","v":102620.36148697883},{"$f":"IF(OR(BX$11=\"\",BX$2<$Q74,BX$2>$Q76),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BX$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BO:$BO,\">=\"&BX$11,BDCRM!$BO:$BO,\"<=\"&BX$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BY:$BY,\">=\"&BX$11,BDCRM!$BY:$BY,\"<=\"&BX$12),(IF($X77>0,BX77,IF($Q78>0,$Q78*BX$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BX$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BX$2-$Q74)/IF($Q82=0,1,$Q82))),0))))))))","v":102620.36148697883},{"$f":"IF(OR(BY$11=\"\",BY$2<$Q74,BY$2>$Q76),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BY$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BO:$BO,\">=\"&BY$11,BDCRM!$BO:$BO,\"<=\"&BY$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BY:$BY,\">=\"&BY$11,BDCRM!$BY:$BY,\"<=\"&BY$12),(IF($X77>0,BY77,IF($Q78>0,$Q78*BY$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BY$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BY$2-$Q74)/IF($Q82=0,1,$Q82))),0))))))))","v":107751.37956132775},{"$f":"IF(OR(BZ$11=\"\",BZ$2<$Q74,BZ$2>$Q76),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BZ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BO:$BO,\">=\"&BZ$11,BDCRM!$BO:$BO,\"<=\"&BZ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BY:$BY,\">=\"&BZ$11,BDCRM!$BY:$BY,\"<=\"&BZ$12),(IF($X77>0,BZ77,IF($Q78>0,$Q78*BZ$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((BZ$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((BZ$2-$Q74)/IF($Q82=0,1,$Q82))),0))))))))","v":107751.37956132775},{"$f":"IF(OR(CA$11=\"\",CA$2<$Q74,CA$2>$Q76),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BO:$BO,\">=\"&CA$11,BDCRM!$BO:$BO,\"<=\"&CA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BY:$BY,\">=\"&CA$11,BDCRM!$BY:$BY,\"<=\"&CA$12),(IF($X77>0,CA77,IF($Q78>0,$Q78*CA$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((CA$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((CA$2-$Q74)/IF($Q82=0,1,$Q82))),0))))))))","v":107751.37956132775},{"$f":"IF(OR(CB$11=\"\",CB$2<$Q74,CB$2>$Q76),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BO:$BO,\">=\"&CB$11,BDCRM!$BO:$BO,\"<=\"&CB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BY:$BY,\">=\"&CB$11,BDCRM!$BY:$BY,\"<=\"&CB$12),(IF($X77>0,CB77,IF($Q78>0,$Q78*CB$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((CB$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((CB$2-$Q74)/IF($Q82=0,1,$Q82))),0))))))))","v":107751.37956132775},{"$f":"IF(OR(CC$11=\"\",CC$2<$Q74,CC$2>$Q76),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BO:$BO,\">=\"&CC$11,BDCRM!$BO:$BO,\"<=\"&CC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BY:$BY,\">=\"&CC$11,BDCRM!$BY:$BY,\"<=\"&CC$12),(IF($X77>0,CC77,IF($Q78>0,$Q78*CC$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((CC$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((CC$2-$Q74)/IF($Q82=0,1,$Q82))),0))))))))","v":113138.94853939416},{"$f":"IF(OR(CD$11=\"\",CD$2<$Q74,CD$2>$Q76),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BO:$BO,\">=\"&CD$11,BDCRM!$BO:$BO,\"<=\"&CD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BY:$BY,\">=\"&CD$11,BDCRM!$BY:$BY,\"<=\"&CD$12),(IF($X77>0,CD77,IF($Q78>0,$Q78*CD$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((CD$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((CD$2-$Q74)/IF($Q82=0,1,$Q82))),0))))))))","v":113138.94853939416},{"$f":"IF(OR(CE$11=\"\",CE$2<$Q74,CE$2>$Q76),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BO:$BO,\">=\"&CE$11,BDCRM!$BO:$BO,\"<=\"&CE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BY:$BY,\">=\"&CE$11,BDCRM!$BY:$BY,\"<=\"&CE$12),(IF($X77>0,CE77,IF($Q78>0,$Q78*CE$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((CE$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((CE$2-$Q74)/IF($Q82=0,1,$Q82))),0))))))))","v":113138.94853939416},{"$f":"IF(OR(CF$11=\"\",CF$2<$Q74,CF$2>$Q76),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BO:$BO,\">=\"&CF$11,BDCRM!$BO:$BO,\"<=\"&CF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BY:$BY,\">=\"&CF$11,BDCRM!$BY:$BY,\"<=\"&CF$12),(IF($X77>0,CF77,IF($Q78>0,$Q78*CF$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((CF$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((CF$2-$Q74)/IF($Q82=0,1,$Q82))),0))))))))","v":113138.94853939416},{"$f":"IF(OR(CG$11=\"\",CG$2<$Q74,CG$2>$Q76),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BO:$BO,\">=\"&CG$11,BDCRM!$BO:$BO,\"<=\"&CG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BY:$BY,\">=\"&CG$11,BDCRM!$BY:$BY,\"<=\"&CG$12),(IF($X77>0,CG77,IF($Q78>0,$Q78*CG$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((CG$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((CG$2-$Q74)/IF($Q82=0,1,$Q82))),0))))))))","v":118795.89596636384},{"$f":"IF(OR(CH$11=\"\",CH$2<$Q74,CH$2>$Q76),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BO:$BO,\">=\"&CH$11,BDCRM!$BO:$BO,\"<=\"&CH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BY:$BY,\">=\"&CH$11,BDCRM!$BY:$BY,\"<=\"&CH$12),(IF($X77>0,CH77,IF($Q78>0,$Q78*CH$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((CH$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((CH$2-$Q74)/IF($Q82=0,1,$Q82))),0))))))))","v":118795.89596636384},{"$f":"IF(OR(CI$11=\"\",CI$2<$Q74,CI$2>$Q76),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BO:$BO,\">=\"&CI$11,BDCRM!$BO:$BO,\"<=\"&CI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BY:$BY,\">=\"&CI$11,BDCRM!$BY:$BY,\"<=\"&CI$12),(IF($X77>0,CI77,IF($Q78>0,$Q78*CI$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((CI$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((CI$2-$Q74)/IF($Q82=0,1,$Q82))),0))))))))","v":0},{"$f":"IF(OR(CJ$11=\"\",CJ$2<$Q74,CJ$2>$Q76),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BO:$BO,\">=\"&CJ$11,BDCRM!$BO:$BO,\"<=\"&CJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BY:$BY,\">=\"&CJ$11,BDCRM!$BY:$BY,\"<=\"&CJ$12),(IF($X77>0,CJ77,IF($Q78>0,$Q78*CJ$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((CJ$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((CJ$2-$Q74)/IF($Q82=0,1,$Q82))),0))))))))","v":0},{"$f":"IF(OR(CK$11=\"\",CK$2<$Q74,CK$2>$Q76),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BO:$BO,\">=\"&CK$11,BDCRM!$BO:$BO,\"<=\"&CK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BY:$BY,\">=\"&CK$11,BDCRM!$BY:$BY,\"<=\"&CK$12),(IF($X77>0,CK77,IF($Q78>0,$Q78*CK$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((CK$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((CK$2-$Q74)/IF($Q82=0,1,$Q82))),0))))))))","v":0},{"$f":"IF(OR(CL$11=\"\",CL$2<$Q74,CL$2>$Q76),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BO:$BO,\">=\"&CL$11,BDCRM!$BO:$BO,\"<=\"&CL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BY:$BY,\">=\"&CL$11,BDCRM!$BY:$BY,\"<=\"&CL$12),(IF($X77>0,CL77,IF($Q78>0,$Q78*CL$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((CL$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((CL$2-$Q74)/IF($Q82=0,1,$Q82))),0))))))))","v":0},{"$f":"IF(OR(CM$11=\"\",CM$2<$Q74,CM$2>$Q76),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BO:$BO,\">=\"&CM$11,BDCRM!$BO:$BO,\"<=\"&CM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BY:$BY,\">=\"&CM$11,BDCRM!$BY:$BY,\"<=\"&CM$12),(IF($X77>0,CM77,IF($Q78>0,$Q78*CM$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((CM$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((CM$2-$Q74)/IF($Q82=0,1,$Q82))),0))))))))","v":0},{"$f":"IF(OR(CN$11=\"\",CN$2<$Q74,CN$2>$Q76),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BO:$BO,\">=\"&CN$11,BDCRM!$BO:$BO,\"<=\"&CN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BY:$BY,\">=\"&CN$11,BDCRM!$BY:$BY,\"<=\"&CN$12),(IF($X77>0,CN77,IF($Q78>0,$Q78*CN$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((CN$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((CN$2-$Q74)/IF($Q82=0,1,$Q82))),0))))))))","v":0},{"$f":"IF(OR(CO$11=\"\",CO$2<$Q74,CO$2>$Q76),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BO:$BO,\">=\"&CO$11,BDCRM!$BO:$BO,\"<=\"&CO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BY:$BY,\">=\"&CO$11,BDCRM!$BY:$BY,\"<=\"&CO$12),(IF($X77>0,CO77,IF($Q78>0,$Q78*CO$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((CO$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((CO$2-$Q74)/IF($Q82=0,1,$Q82))),0))))))))","v":0},{"$f":"IF(OR(CP$11=\"\",CP$2<$Q74,CP$2>$Q76),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BO:$BO,\">=\"&CP$11,BDCRM!$BO:$BO,\"<=\"&CP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BY:$BY,\">=\"&CP$11,BDCRM!$BY:$BY,\"<=\"&CP$12),(IF($X77>0,CP77,IF($Q78>0,$Q78*CP$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((CP$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((CP$2-$Q74)/IF($Q82=0,1,$Q82))),0))))))))","v":0},{"$f":"IF(OR(CQ$11=\"\",CQ$2<$Q74,CQ$2>$Q76),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BO:$BO,\">=\"&CQ$11,BDCRM!$BO:$BO,\"<=\"&CQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BY:$BY,\">=\"&CQ$11,BDCRM!$BY:$BY,\"<=\"&CQ$12),(IF($X77>0,CQ77,IF($Q78>0,$Q78*CQ$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((CQ$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((CQ$2-$Q74)/IF($Q82=0,1,$Q82))),0))))))))","v":0},{"$f":"IF(OR(CR$11=\"\",CR$2<$Q74,CR$2>$Q76),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BO:$BO,\">=\"&CR$11,BDCRM!$BO:$BO,\"<=\"&CR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BY:$BY,\">=\"&CR$11,BDCRM!$BY:$BY,\"<=\"&CR$12),(IF($X77>0,CR77,IF($Q78>0,$Q78*CR$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((CR$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((CR$2-$Q74)/IF($Q82=0,1,$Q82))),0))))))))","v":0},{"$f":"IF(OR(CS$11=\"\",CS$2<$Q74,CS$2>$Q76),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BO:$BO,\">=\"&CS$11,BDCRM!$BO:$BO,\"<=\"&CS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BY:$BY,\">=\"&CS$11,BDCRM!$BY:$BY,\"<=\"&CS$12),(IF($X77>0,CS77,IF($Q78>0,$Q78*CS$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((CS$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((CS$2-$Q74)/IF($Q82=0,1,$Q82))),0))))))))","v":0},{"$f":"IF(OR(CT$11=\"\",CT$2<$Q74,CT$2>$Q76),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BO:$BO,\">=\"&CT$11,BDCRM!$BO:$BO,\"<=\"&CT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BY:$BY,\">=\"&CT$11,BDCRM!$BY:$BY,\"<=\"&CT$12),(IF($X77>0,CT77,IF($Q78>0,$Q78*CT$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((CT$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((CT$2-$Q74)/IF($Q82=0,1,$Q82))),0))))))))","v":0},{"$f":"IF(OR(CU$11=\"\",CU$2<$Q74,CU$2>$Q76),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BO:$BO,\">=\"&CU$11,BDCRM!$BO:$BO,\"<=\"&CU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H72,BDCRM!$BM:$BM,$Q72,BDCRM!$BY:$BY,\">=\"&CU$11,BDCRM!$BY:$BY,\"<=\"&CU$12),(IF($X77>0,CU77,IF($Q78>0,$Q78*CU$16,IF($Q79=Lists!$AB$16,$Q80+$Q81*INT((CU$2-$Q74)/IF($Q82=0,1,$Q82)),IF($Q79=Lists!$AB$17,$Q80*POWER($Q81,INT((CU$2-$Q74)/IF($Q82=0,1,$Q82))),0))))))))","v":0}]
[{"$f":"ROW()","v":73},null,null,null,null,null,{"$f":"IF($R73=\"^\",IF(COUNTIF(Lists!$13:$13,H73)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},{"$f":"Mrkting!$I$203","v":"Начальная дата начисления расхода"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"M",{"$f":"MAIN!Q861","v":"2021-07-01"},"^",{"$f":"IF(G73<>0,1,IF(OR($Q73=\"\",$Q73=0),0,IF($R73=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H73))),$Q73)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":76},null,null,null,null,null,{"$f":"IF($R76=\"^\",IF(COUNTIF(Lists!$13:$13,H76)=1,0,1),0)","v":0},{"$f":"H72","v":"Постоянные расходы - 3"},{"$f":"I75","v":"Конечная дата начисления расхода"},{"$f":"Mrkting!$I$23","v":"номер соответствующего периода расчетов"},null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q75)=0,Q75=0,Q75=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q75))","v":60},null,{"$f":"IF(G76<>0,1,IF(OR($Q76=\"\",$Q76=0),0,IF($R76=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H76))),$Q76)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q76-IF(OR(SUMIFS($2:$2,$11:$11,Q75)=0,Q75=0,Q75=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q75)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":77},null,null,null,null,null,{"$f":"IF($R77=\"^\",IF(COUNTIF(Lists!$13:$13,H77)=1,0,1),0)","v":0},{"$f":"H72","v":"Постоянные расходы - 3"},{"$f":"Mrkting!$I$58","v":"Вручную для каждого периода расчетов"},null,null,null,{"$f":"Mrkting!$M$86","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMIFS($Z77:$CV77,$Z77:$CV77,\">\"&0)=0,0,AVERAGEIFS($Z77:$CV77,$Z77:$CV77,\">\"&0))","v":0},"*"]
[{"$f":"ROW()","v":80},null,null,null,null,null,{"$f":"IF($R80=\"^\",IF(COUNTIF(Lists!$13:$13,H80)=1,0,1),0)","v":0},{"$f":"H72","v":"Постоянные расходы - 3"},{"$f":"I79","v":"Через прогрессию"},{"$f":"Mrkting!$I$60","v":"Значение в стартовый период"},null,null,{"$f":"Exp!$M$26","v":"руб./период"},null,null,"M",{"$f":"MAIN!Q866","v":60000},null,{"$f":"IF(G80<>0,1,IF(OR($Q80=\"\",$Q80=0),0,IF($R80=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H80))),$Q80)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":81},null,null,null,null,null,{"$f":"IF($R81=\"^\",IF(COUNTIF(Lists!$13:$13,H81)=1,0,1),0)","v":0},{"$f":"H72","v":"Постоянные расходы - 3"},{"$f":"I79","v":"Через прогрессию"},{"$f":"Mrkting!$I$61","v":"Коэффициент прироста"},null,null,{"$f":"IF(Q79=Lists!$AB$16,M80,IF(Q79=Lists!$AB$17,\"мультипликатор\",\"\"))","v":"мультипликатор"},null,null,"M",{"$f":"MAIN!Q867","v":1.05},null,{"$f":"IF(G81<>0,1,IF(OR($Q81=\"\",$Q81=0),0,IF($R81=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H81))),$Q81)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":84},null,null,null,null,null,{"$f":"IF($R84=\"^\",IF(COUNTIF(Lists!$13:$13,H84)=1,0,1),0)","v":0},{"$f":"H72","v":"Постоянные расходы - 3"},null,null,null,{"$f":"K72","v":3},{"$f":"Mrkting!$M$86","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z84:$CV84)","v":4901664.8372530472},null,null,{"$f":"IF(AA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BO:$BO,\">=\"&AA$11,BDCRM!$BO:$BO,\"<=\"&AA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BY:$BY,\">=\"&AA$11,BDCRM!$BY:$BY,\"<=\"&AA$12),(IF($Q85=Lists!$CE$17,IF((AA$2-$Q74)/$Q94=INT((AA$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&AA$2,$Z$2:$CV$2,\"<\"&AA$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AA$2+1-$Q74)/$Q94=INT((AA$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&AA$2-$Q94,$Z$2:$CV$2,\"<=\"&AA$2),0),$Q87*(IF(AA$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AA$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AA$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AA$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AA$2+INT(-$Q92)))))))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BO:$BO,\">=\"&AB$11,BDCRM!$BO:$BO,\"<=\"&AB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BY:$BY,\">=\"&AB$11,BDCRM!$BY:$BY,\"<=\"&AB$12),(IF($Q85=Lists!$CE$17,IF((AB$2-$Q74)/$Q94=INT((AB$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&AB$2,$Z$2:$CV$2,\"<\"&AB$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AB$2+1-$Q74)/$Q94=INT((AB$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&AB$2-$Q94,$Z$2:$CV$2,\"<=\"&AB$2),0),$Q87*(IF(AB$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AB$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AB$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AB$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AB$2+INT(-$Q92)))))))))","v":0},{"$f":"IF(AC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BO:$BO,\">=\"&AC$11,BDCRM!$BO:$BO,\"<=\"&AC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BY:$BY,\">=\"&AC$11,BDCRM!$BY:$BY,\"<=\"&AC$12),(IF($Q85=Lists!$CE$17,IF((AC$2-$Q74)/$Q94=INT((AC$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&AC$2,$Z$2:$CV$2,\"<\"&AC$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AC$2+1-$Q74)/$Q94=INT((AC$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&AC$2-$Q94,$Z$2:$CV$2,\"<=\"&AC$2),0),$Q87*(IF(AC$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AC$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AC$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AC$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AC$2+INT(-$Q92)))))))))","v":40000.000000000007},{"$f":"IF(AD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BO:$BO,\">=\"&AD$11,BDCRM!$BO:$BO,\"<=\"&AD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BY:$BY,\">=\"&AD$11,BDCRM!$BY:$BY,\"<=\"&AD$12),(IF($Q85=Lists!$CE$17,IF((AD$2-$Q74)/$Q94=INT((AD$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&AD$2,$Z$2:$CV$2,\"<\"&AD$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AD$2+1-$Q74)/$Q94=INT((AD$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&AD$2-$Q94,$Z$2:$CV$2,\"<=\"&AD$2),0),$Q87*(IF(AD$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AD$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AD$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AD$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AD$2+INT(-$Q92)))))))))","v":60000.000000000007},{"$f":"IF(AE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BO:$BO,\">=\"&AE$11,BDCRM!$BO:$BO,\"<=\"&AE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BY:$BY,\">=\"&AE$11,BDCRM!$BY:$BY,\"<=\"&AE$12),(IF($Q85=Lists!$CE$17,IF((AE$2-$Q74)/$Q94=INT((AE$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&AE$2,$Z$2:$CV$2,\"<\"&AE$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AE$2+1-$Q74)/$Q94=INT((AE$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&AE$2-$Q94,$Z$2:$CV$2,\"<=\"&AE$2),0),$Q87*(IF(AE$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AE$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AE$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AE$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AE$2+INT(-$Q92)))))))))","v":60000.000000000007},{"$f":"IF(AF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BO:$BO,\">=\"&AF$11,BDCRM!$BO:$BO,\"<=\"&AF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BY:$BY,\">=\"&AF$11,BDCRM!$BY:$BY,\"<=\"&AF$12),(IF($Q85=Lists!$CE$17,IF((AF$2-$Q74)/$Q94=INT((AF$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&AF$2,$Z$2:$CV$2,\"<\"&AF$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AF$2+1-$Q74)/$Q94=INT((AF$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&AF$2-$Q94,$Z$2:$CV$2,\"<=\"&AF$2),0),$Q87*(IF(AF$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AF$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AF$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AF$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AF$2+INT(-$Q92)))))))))","v":60000.000000000007},{"$f":"IF(AG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BO:$BO,\">=\"&AG$11,BDCRM!$BO:$BO,\"<=\"&AG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BY:$BY,\">=\"&AG$11,BDCRM!$BY:$BY,\"<=\"&AG$12),(IF($Q85=Lists!$CE$17,IF((AG$2-$Q74)/$Q94=INT((AG$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&AG$2,$Z$2:$CV$2,\"<\"&AG$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AG$2+1-$Q74)/$Q94=INT((AG$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&AG$2-$Q94,$Z$2:$CV$2,\"<=\"&AG$2),0),$Q87*(IF(AG$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AG$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AG$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AG$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AG$2+INT(-$Q92)))))))))","v":62000.000000000007},{"$f":"IF(AH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BO:$BO,\">=\"&AH$11,BDCRM!$BO:$BO,\"<=\"&AH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BY:$BY,\">=\"&AH$11,BDCRM!$BY:$BY,\"<=\"&AH$12),(IF($Q85=Lists!$CE$17,IF((AH$2-$Q74)/$Q94=INT((AH$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&AH$2,$Z$2:$CV$2,\"<\"&AH$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AH$2+1-$Q74)/$Q94=INT((AH$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&AH$2-$Q94,$Z$2:$CV$2,\"<=\"&AH$2),0),$Q87*(IF(AH$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AH$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AH$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AH$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AH$2+INT(-$Q92)))))))))","v":63000.000000000007},{"$f":"IF(AI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BO:$BO,\">=\"&AI$11,BDCRM!$BO:$BO,\"<=\"&AI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BY:$BY,\">=\"&AI$11,BDCRM!$BY:$BY,\"<=\"&AI$12),(IF($Q85=Lists!$CE$17,IF((AI$2-$Q74)/$Q94=INT((AI$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&AI$2,$Z$2:$CV$2,\"<\"&AI$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AI$2+1-$Q74)/$Q94=INT((AI$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&AI$2-$Q94,$Z$2:$CV$2,\"<=\"&AI$2),0),$Q87*(IF(AI$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AI$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AI$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AI$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AI$2+INT(-$Q92)))))))))","v":63000.000000000007},{"$f":"IF(AJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BO:$BO,\">=\"&AJ$11,BDCRM!$BO:$BO,\"<=\"&AJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BY:$BY,\">=\"&AJ$11,BDCRM!$BY:$BY,\"<=\"&AJ$12),(IF($Q85=Lists!$CE$17,IF((AJ$2-$Q74)/$Q94=INT((AJ$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&AJ$2,$Z$2:$CV$2,\"<\"&AJ$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AJ$2+1-$Q74)/$Q94=INT((AJ$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&AJ$2-$Q94,$Z$2:$CV$2,\"<=\"&AJ$2),0),$Q87*(IF(AJ$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AJ$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AJ$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AJ$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AJ$2+INT(-$Q92)))))))))","v":63000.000000000007},{"$f":"IF(AK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BO:$BO,\">=\"&AK$11,BDCRM!$BO:$BO,\"<=\"&AK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BY:$BY,\">=\"&AK$11,BDCRM!$BY:$BY,\"<=\"&AK$12),(IF($Q85=Lists!$CE$17,IF((AK$2-$Q74)/$Q94=INT((AK$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&AK$2,$Z$2:$CV$2,\"<\"&AK$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AK$2+1-$Q74)/$Q94=INT((AK$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&AK$2-$Q94,$Z$2:$CV$2,\"<=\"&AK$2),0),$Q87*(IF(AK$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AK$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AK$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AK$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AK$2+INT(-$Q92)))))))))","v":65100.000000000007},{"$f":"IF(AL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BO:$BO,\">=\"&AL$11,BDCRM!$BO:$BO,\"<=\"&AL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BY:$BY,\">=\"&AL$11,BDCRM!$BY:$BY,\"<=\"&AL$12),(IF($Q85=Lists!$CE$17,IF((AL$2-$Q74)/$Q94=INT((AL$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&AL$2,$Z$2:$CV$2,\"<\"&AL$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AL$2+1-$Q74)/$Q94=INT((AL$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&AL$2-$Q94,$Z$2:$CV$2,\"<=\"&AL$2),0),$Q87*(IF(AL$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AL$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AL$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AL$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AL$2+INT(-$Q92)))))))))","v":66150},{"$f":"IF(AM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BO:$BO,\">=\"&AM$11,BDCRM!$BO:$BO,\"<=\"&AM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BY:$BY,\">=\"&AM$11,BDCRM!$BY:$BY,\"<=\"&AM$12),(IF($Q85=Lists!$CE$17,IF((AM$2-$Q74)/$Q94=INT((AM$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&AM$2,$Z$2:$CV$2,\"<\"&AM$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AM$2+1-$Q74)/$Q94=INT((AM$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&AM$2-$Q94,$Z$2:$CV$2,\"<=\"&AM$2),0),$Q87*(IF(AM$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AM$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AM$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AM$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AM$2+INT(-$Q92)))))))))","v":66150},{"$f":"IF(AN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BO:$BO,\">=\"&AN$11,BDCRM!$BO:$BO,\"<=\"&AN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BY:$BY,\">=\"&AN$11,BDCRM!$BY:$BY,\"<=\"&AN$12),(IF($Q85=Lists!$CE$17,IF((AN$2-$Q74)/$Q94=INT((AN$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&AN$2,$Z$2:$CV$2,\"<\"&AN$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AN$2+1-$Q74)/$Q94=INT((AN$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&AN$2-$Q94,$Z$2:$CV$2,\"<=\"&AN$2),0),$Q87*(IF(AN$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AN$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AN$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AN$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AN$2+INT(-$Q92)))))))))","v":66150},{"$f":"IF(AO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BO:$BO,\">=\"&AO$11,BDCRM!$BO:$BO,\"<=\"&AO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BY:$BY,\">=\"&AO$11,BDCRM!$BY:$BY,\"<=\"&AO$12),(IF($Q85=Lists!$CE$17,IF((AO$2-$Q74)/$Q94=INT((AO$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&AO$2,$Z$2:$CV$2,\"<\"&AO$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AO$2+1-$Q74)/$Q94=INT((AO$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&AO$2-$Q94,$Z$2:$CV$2,\"<=\"&AO$2),0),$Q87*(IF(AO$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AO$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AO$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AO$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AO$2+INT(-$Q92)))))))))","v":68355.000000000015},{"$f":"IF(AP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BO:$BO,\">=\"&AP$11,BDCRM!$BO:$BO,\"<=\"&AP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BY:$BY,\">=\"&AP$11,BDCRM!$BY:$BY,\"<=\"&AP$12),(IF($Q85=Lists!$CE$17,IF((AP$2-$Q74)/$Q94=INT((AP$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&AP$2,$Z$2:$CV$2,\"<\"&AP$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AP$2+1-$Q74)/$Q94=INT((AP$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&AP$2-$Q94,$Z$2:$CV$2,\"<=\"&AP$2),0),$Q87*(IF(AP$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AP$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AP$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AP$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AP$2+INT(-$Q92)))))))))","v":69457.500000000015},{"$f":"IF(AQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BO:$BO,\">=\"&AQ$11,BDCRM!$BO:$BO,\"<=\"&AQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BY:$BY,\">=\"&AQ$11,BDCRM!$BY:$BY,\"<=\"&AQ$12),(IF($Q85=Lists!$CE$17,IF((AQ$2-$Q74)/$Q94=INT((AQ$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&AQ$2,$Z$2:$CV$2,\"<\"&AQ$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AQ$2+1-$Q74)/$Q94=INT((AQ$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&AQ$2-$Q94,$Z$2:$CV$2,\"<=\"&AQ$2),0),$Q87*(IF(AQ$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AQ$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AQ$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AQ$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AQ$2+INT(-$Q92)))))))))","v":69457.500000000015},{"$f":"IF(AR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BO:$BO,\">=\"&AR$11,BDCRM!$BO:$BO,\"<=\"&AR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BY:$BY,\">=\"&AR$11,BDCRM!$BY:$BY,\"<=\"&AR$12),(IF($Q85=Lists!$CE$17,IF((AR$2-$Q74)/$Q94=INT((AR$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&AR$2,$Z$2:$CV$2,\"<\"&AR$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AR$2+1-$Q74)/$Q94=INT((AR$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&AR$2-$Q94,$Z$2:$CV$2,\"<=\"&AR$2),0),$Q87*(IF(AR$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AR$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AR$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AR$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AR$2+INT(-$Q92)))))))))","v":69457.500000000015},{"$f":"IF(AS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BO:$BO,\">=\"&AS$11,BDCRM!$BO:$BO,\"<=\"&AS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BY:$BY,\">=\"&AS$11,BDCRM!$BY:$BY,\"<=\"&AS$12),(IF($Q85=Lists!$CE$17,IF((AS$2-$Q74)/$Q94=INT((AS$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&AS$2,$Z$2:$CV$2,\"<\"&AS$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AS$2+1-$Q74)/$Q94=INT((AS$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&AS$2-$Q94,$Z$2:$CV$2,\"<=\"&AS$2),0),$Q87*(IF(AS$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AS$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AS$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AS$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AS$2+INT(-$Q92)))))))))","v":71772.750000000015},{"$f":"IF(AT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BO:$BO,\">=\"&AT$11,BDCRM!$BO:$BO,\"<=\"&AT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BY:$BY,\">=\"&AT$11,BDCRM!$BY:$BY,\"<=\"&AT$12),(IF($Q85=Lists!$CE$17,IF((AT$2-$Q74)/$Q94=INT((AT$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&AT$2,$Z$2:$CV$2,\"<\"&AT$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AT$2+1-$Q74)/$Q94=INT((AT$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&AT$2-$Q94,$Z$2:$CV$2,\"<=\"&AT$2),0),$Q87*(IF(AT$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AT$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AT$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AT$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AT$2+INT(-$Q92)))))))))","v":72930.375},{"$f":"IF(AU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BO:$BO,\">=\"&AU$11,BDCRM!$BO:$BO,\"<=\"&AU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BY:$BY,\">=\"&AU$11,BDCRM!$BY:$BY,\"<=\"&AU$12),(IF($Q85=Lists!$CE$17,IF((AU$2-$Q74)/$Q94=INT((AU$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&AU$2,$Z$2:$CV$2,\"<\"&AU$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AU$2+1-$Q74)/$Q94=INT((AU$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&AU$2-$Q94,$Z$2:$CV$2,\"<=\"&AU$2),0),$Q87*(IF(AU$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AU$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AU$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AU$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AU$2+INT(-$Q92)))))))))","v":72930.375},{"$f":"IF(AV$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AV$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BO:$BO,\">=\"&AV$11,BDCRM!$BO:$BO,\"<=\"&AV$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BY:$BY,\">=\"&AV$11,BDCRM!$BY:$BY,\"<=\"&AV$12),(IF($Q85=Lists!$CE$17,IF((AV$2-$Q74)/$Q94=INT((AV$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&AV$2,$Z$2:$CV$2,\"<\"&AV$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AV$2+1-$Q74)/$Q94=INT((AV$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&AV$2-$Q94,$Z$2:$CV$2,\"<=\"&AV$2),0),$Q87*(IF(AV$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AV$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AV$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AV$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AV$2+INT(-$Q92)))))))))","v":72930.375},{"$f":"IF(AW$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AW$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BO:$BO,\">=\"&AW$11,BDCRM!$BO:$BO,\"<=\"&AW$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BY:$BY,\">=\"&AW$11,BDCRM!$BY:$BY,\"<=\"&AW$12),(IF($Q85=Lists!$CE$17,IF((AW$2-$Q74)/$Q94=INT((AW$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&AW$2,$Z$2:$CV$2,\"<\"&AW$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AW$2+1-$Q74)/$Q94=INT((AW$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&AW$2-$Q94,$Z$2:$CV$2,\"<=\"&AW$2),0),$Q87*(IF(AW$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AW$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AW$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AW$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AW$2+INT(-$Q92)))))))))","v":75361.387500000012},{"$f":"IF(AX$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AX$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BO:$BO,\">=\"&AX$11,BDCRM!$BO:$BO,\"<=\"&AX$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BY:$BY,\">=\"&AX$11,BDCRM!$BY:$BY,\"<=\"&AX$12),(IF($Q85=Lists!$CE$17,IF((AX$2-$Q74)/$Q94=INT((AX$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&AX$2,$Z$2:$CV$2,\"<\"&AX$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AX$2+1-$Q74)/$Q94=INT((AX$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&AX$2-$Q94,$Z$2:$CV$2,\"<=\"&AX$2),0),$Q87*(IF(AX$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AX$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AX$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AX$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AX$2+INT(-$Q92)))))))))","v":76576.893750000003},{"$f":"IF(AY$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AY$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BO:$BO,\">=\"&AY$11,BDCRM!$BO:$BO,\"<=\"&AY$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BY:$BY,\">=\"&AY$11,BDCRM!$BY:$BY,\"<=\"&AY$12),(IF($Q85=Lists!$CE$17,IF((AY$2-$Q74)/$Q94=INT((AY$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&AY$2,$Z$2:$CV$2,\"<\"&AY$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AY$2+1-$Q74)/$Q94=INT((AY$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&AY$2-$Q94,$Z$2:$CV$2,\"<=\"&AY$2),0),$Q87*(IF(AY$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AY$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AY$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AY$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AY$2+INT(-$Q92)))))))))","v":76576.893750000003},{"$f":"IF(AZ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AZ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BO:$BO,\">=\"&AZ$11,BDCRM!$BO:$BO,\"<=\"&AZ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BY:$BY,\">=\"&AZ$11,BDCRM!$BY:$BY,\"<=\"&AZ$12),(IF($Q85=Lists!$CE$17,IF((AZ$2-$Q74)/$Q94=INT((AZ$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&AZ$2,$Z$2:$CV$2,\"<\"&AZ$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((AZ$2+1-$Q74)/$Q94=INT((AZ$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&AZ$2-$Q94,$Z$2:$CV$2,\"<=\"&AZ$2),0),$Q87*(IF(AZ$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AZ$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AZ$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AZ$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,AZ$2+INT(-$Q92)))))))))","v":76576.893750000003},{"$f":"IF(BA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BO:$BO,\">=\"&BA$11,BDCRM!$BO:$BO,\"<=\"&BA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BY:$BY,\">=\"&BA$11,BDCRM!$BY:$BY,\"<=\"&BA$12),(IF($Q85=Lists!$CE$17,IF((BA$2-$Q74)/$Q94=INT((BA$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&BA$2,$Z$2:$CV$2,\"<\"&BA$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BA$2+1-$Q74)/$Q94=INT((BA$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&BA$2-$Q94,$Z$2:$CV$2,\"<=\"&BA$2),0),$Q87*(IF(BA$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BA$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BA$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BA$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BA$2+INT(-$Q92)))))))))","v":79129.456875000003},{"$f":"IF(BB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BO:$BO,\">=\"&BB$11,BDCRM!$BO:$BO,\"<=\"&BB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BY:$BY,\">=\"&BB$11,BDCRM!$BY:$BY,\"<=\"&BB$12),(IF($Q85=Lists!$CE$17,IF((BB$2-$Q74)/$Q94=INT((BB$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&BB$2,$Z$2:$CV$2,\"<\"&BB$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BB$2+1-$Q74)/$Q94=INT((BB$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&BB$2-$Q94,$Z$2:$CV$2,\"<=\"&BB$2),0),$Q87*(IF(BB$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BB$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BB$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BB$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BB$2+INT(-$Q92)))))))))","v":80405.738437499997},{"$f":"IF(BC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BO:$BO,\">=\"&BC$11,BDCRM!$BO:$BO,\"<=\"&BC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BY:$BY,\">=\"&BC$11,BDCRM!$BY:$BY,\"<=\"&BC$12),(IF($Q85=Lists!$CE$17,IF((BC$2-$Q74)/$Q94=INT((BC$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&BC$2,$Z$2:$CV$2,\"<\"&BC$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BC$2+1-$Q74)/$Q94=INT((BC$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&BC$2-$Q94,$Z$2:$CV$2,\"<=\"&BC$2),0),$Q87*(IF(BC$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BC$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BC$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BC$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BC$2+INT(-$Q92)))))))))","v":80405.738437499997},{"$f":"IF(BD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BO:$BO,\">=\"&BD$11,BDCRM!$BO:$BO,\"<=\"&BD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BY:$BY,\">=\"&BD$11,BDCRM!$BY:$BY,\"<=\"&BD$12),(IF($Q85=Lists!$CE$17,IF((BD$2-$Q74)/$Q94=INT((BD$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&BD$2,$Z$2:$CV$2,\"<\"&BD$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BD$2+1-$Q74)/$Q94=INT((BD$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&BD$2-$Q94,$Z$2:$CV$2,\"<=\"&BD$2),0),$Q87*(IF(BD$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BD$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BD$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BD$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BD$2+INT(-$Q92)))))))))","v":80405.738437499997},{"$f":"IF(BE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BO:$BO,\">=\"&BE$11,BDCRM!$BO:$BO,\"<=\"&BE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BY:$BY,\">=\"&BE$11,BDCRM!$BY:$BY,\"<=\"&BE$12),(IF($Q85=Lists!$CE$17,IF((BE$2-$Q74)/$Q94=INT((BE$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&BE$2,$Z$2:$CV$2,\"<\"&BE$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BE$2+1-$Q74)/$Q94=INT((BE$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&BE$2-$Q94,$Z$2:$CV$2,\"<=\"&BE$2),0),$Q87*(IF(BE$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BE$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BE$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BE$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BE$2+INT(-$Q92)))))))))","v":83085.929718750005},{"$f":"IF(BF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BO:$BO,\">=\"&BF$11,BDCRM!$BO:$BO,\"<=\"&BF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BY:$BY,\">=\"&BF$11,BDCRM!$BY:$BY,\"<=\"&BF$12),(IF($Q85=Lists!$CE$17,IF((BF$2-$Q74)/$Q94=INT((BF$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&BF$2,$Z$2:$CV$2,\"<\"&BF$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BF$2+1-$Q74)/$Q94=INT((BF$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&BF$2-$Q94,$Z$2:$CV$2,\"<=\"&BF$2),0),$Q87*(IF(BF$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BF$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BF$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BF$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BF$2+INT(-$Q92)))))))))","v":84426.025359375024},{"$f":"IF(BG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BO:$BO,\">=\"&BG$11,BDCRM!$BO:$BO,\"<=\"&BG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BY:$BY,\">=\"&BG$11,BDCRM!$BY:$BY,\"<=\"&BG$12),(IF($Q85=Lists!$CE$17,IF((BG$2-$Q74)/$Q94=INT((BG$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&BG$2,$Z$2:$CV$2,\"<\"&BG$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BG$2+1-$Q74)/$Q94=INT((BG$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&BG$2-$Q94,$Z$2:$CV$2,\"<=\"&BG$2),0),$Q87*(IF(BG$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BG$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BG$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BG$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BG$2+INT(-$Q92)))))))))","v":84426.025359375024},{"$f":"IF(BH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BO:$BO,\">=\"&BH$11,BDCRM!$BO:$BO,\"<=\"&BH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BY:$BY,\">=\"&BH$11,BDCRM!$BY:$BY,\"<=\"&BH$12),(IF($Q85=Lists!$CE$17,IF((BH$2-$Q74)/$Q94=INT((BH$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&BH$2,$Z$2:$CV$2,\"<\"&BH$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BH$2+1-$Q74)/$Q94=INT((BH$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&BH$2-$Q94,$Z$2:$CV$2,\"<=\"&BH$2),0),$Q87*(IF(BH$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BH$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BH$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BH$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BH$2+INT(-$Q92)))))))))","v":84426.025359375024},{"$f":"IF(BI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BO:$BO,\">=\"&BI$11,BDCRM!$BO:$BO,\"<=\"&BI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BY:$BY,\">=\"&BI$11,BDCRM!$BY:$BY,\"<=\"&BI$12),(IF($Q85=Lists!$CE$17,IF((BI$2-$Q74)/$Q94=INT((BI$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&BI$2,$Z$2:$CV$2,\"<\"&BI$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BI$2+1-$Q74)/$Q94=INT((BI$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&BI$2-$Q94,$Z$2:$CV$2,\"<=\"&BI$2),0),$Q87*(IF(BI$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BI$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BI$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BI$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BI$2+INT(-$Q92)))))))))","v":87240.226204687511},{"$f":"IF(BJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BO:$BO,\">=\"&BJ$11,BDCRM!$BO:$BO,\"<=\"&BJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BY:$BY,\">=\"&BJ$11,BDCRM!$BY:$BY,\"<=\"&BJ$12),(IF($Q85=Lists!$CE$17,IF((BJ$2-$Q74)/$Q94=INT((BJ$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&BJ$2,$Z$2:$CV$2,\"<\"&BJ$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BJ$2+1-$Q74)/$Q94=INT((BJ$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&BJ$2-$Q94,$Z$2:$CV$2,\"<=\"&BJ$2),0),$Q87*(IF(BJ$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BJ$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BJ$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BJ$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BJ$2+INT(-$Q92)))))))))","v":88647.326627343748},{"$f":"IF(BK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BO:$BO,\">=\"&BK$11,BDCRM!$BO:$BO,\"<=\"&BK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BY:$BY,\">=\"&BK$11,BDCRM!$BY:$BY,\"<=\"&BK$12),(IF($Q85=Lists!$CE$17,IF((BK$2-$Q74)/$Q94=INT((BK$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&BK$2,$Z$2:$CV$2,\"<\"&BK$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BK$2+1-$Q74)/$Q94=INT((BK$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&BK$2-$Q94,$Z$2:$CV$2,\"<=\"&BK$2),0),$Q87*(IF(BK$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BK$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BK$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BK$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BK$2+INT(-$Q92)))))))))","v":88647.326627343748},{"$f":"IF(BL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BO:$BO,\">=\"&BL$11,BDCRM!$BO:$BO,\"<=\"&BL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BY:$BY,\">=\"&BL$11,BDCRM!$BY:$BY,\"<=\"&BL$12),(IF($Q85=Lists!$CE$17,IF((BL$2-$Q74)/$Q94=INT((BL$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&BL$2,$Z$2:$CV$2,\"<\"&BL$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BL$2+1-$Q74)/$Q94=INT((BL$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&BL$2-$Q94,$Z$2:$CV$2,\"<=\"&BL$2),0),$Q87*(IF(BL$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BL$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BL$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BL$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BL$2+INT(-$Q92)))))))))","v":88647.326627343748},{"$f":"IF(BM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BO:$BO,\">=\"&BM$11,BDCRM!$BO:$BO,\"<=\"&BM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BY:$BY,\">=\"&BM$11,BDCRM!$BY:$BY,\"<=\"&BM$12),(IF($Q85=Lists!$CE$17,IF((BM$2-$Q74)/$Q94=INT((BM$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&BM$2,$Z$2:$CV$2,\"<\"&BM$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BM$2+1-$Q74)/$Q94=INT((BM$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&BM$2-$Q94,$Z$2:$CV$2,\"<=\"&BM$2),0),$Q87*(IF(BM$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BM$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BM$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BM$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BM$2+INT(-$Q92)))))))))","v":91602.237514921886},{"$f":"IF(BN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BO:$BO,\">=\"&BN$11,BDCRM!$BO:$BO,\"<=\"&BN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BY:$BY,\">=\"&BN$11,BDCRM!$BY:$BY,\"<=\"&BN$12),(IF($Q85=Lists!$CE$17,IF((BN$2-$Q74)/$Q94=INT((BN$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&BN$2,$Z$2:$CV$2,\"<\"&BN$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BN$2+1-$Q74)/$Q94=INT((BN$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&BN$2-$Q94,$Z$2:$CV$2,\"<=\"&BN$2),0),$Q87*(IF(BN$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BN$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BN$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BN$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BN$2+INT(-$Q92)))))))))","v":93079.692958710948},{"$f":"IF(BO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BO:$BO,\">=\"&BO$11,BDCRM!$BO:$BO,\"<=\"&BO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BY:$BY,\">=\"&BO$11,BDCRM!$BY:$BY,\"<=\"&BO$12),(IF($Q85=Lists!$CE$17,IF((BO$2-$Q74)/$Q94=INT((BO$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&BO$2,$Z$2:$CV$2,\"<\"&BO$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BO$2+1-$Q74)/$Q94=INT((BO$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&BO$2-$Q94,$Z$2:$CV$2,\"<=\"&BO$2),0),$Q87*(IF(BO$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BO$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BO$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BO$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BO$2+INT(-$Q92)))))))))","v":93079.692958710948},{"$f":"IF(BP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BO:$BO,\">=\"&BP$11,BDCRM!$BO:$BO,\"<=\"&BP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BY:$BY,\">=\"&BP$11,BDCRM!$BY:$BY,\"<=\"&BP$12),(IF($Q85=Lists!$CE$17,IF((BP$2-$Q74)/$Q94=INT((BP$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&BP$2,$Z$2:$CV$2,\"<\"&BP$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BP$2+1-$Q74)/$Q94=INT((BP$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&BP$2-$Q94,$Z$2:$CV$2,\"<=\"&BP$2),0),$Q87*(IF(BP$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BP$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BP$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BP$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BP$2+INT(-$Q92)))))))))","v":93079.692958710948},{"$f":"IF(BQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BO:$BO,\">=\"&BQ$11,BDCRM!$BO:$BO,\"<=\"&BQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BY:$BY,\">=\"&BQ$11,BDCRM!$BY:$BY,\"<=\"&BQ$12),(IF($Q85=Lists!$CE$17,IF((BQ$2-$Q74)/$Q94=INT((BQ$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&BQ$2,$Z$2:$CV$2,\"<\"&BQ$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BQ$2+1-$Q74)/$Q94=INT((BQ$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&BQ$2-$Q94,$Z$2:$CV$2,\"<=\"&BQ$2),0),$Q87*(IF(BQ$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BQ$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BQ$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BQ$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BQ$2+INT(-$Q92)))))))))","v":96182.34939066798},{"$f":"IF(BR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BO:$BO,\">=\"&BR$11,BDCRM!$BO:$BO,\"<=\"&BR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BY:$BY,\">=\"&BR$11,BDCRM!$BY:$BY,\"<=\"&BR$12),(IF($Q85=Lists!$CE$17,IF((BR$2-$Q74)/$Q94=INT((BR$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&BR$2,$Z$2:$CV$2,\"<\"&BR$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BR$2+1-$Q74)/$Q94=INT((BR$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&BR$2-$Q94,$Z$2:$CV$2,\"<=\"&BR$2),0),$Q87*(IF(BR$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BR$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BR$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BR$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BR$2+INT(-$Q92)))))))))","v":97733.677606646495},{"$f":"IF(BS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BO:$BO,\">=\"&BS$11,BDCRM!$BO:$BO,\"<=\"&BS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BY:$BY,\">=\"&BS$11,BDCRM!$BY:$BY,\"<=\"&BS$12),(IF($Q85=Lists!$CE$17,IF((BS$2-$Q74)/$Q94=INT((BS$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&BS$2,$Z$2:$CV$2,\"<\"&BS$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BS$2+1-$Q74)/$Q94=INT((BS$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&BS$2-$Q94,$Z$2:$CV$2,\"<=\"&BS$2),0),$Q87*(IF(BS$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BS$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BS$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BS$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BS$2+INT(-$Q92)))))))))","v":97733.677606646495},{"$f":"IF(BT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BO:$BO,\">=\"&BT$11,BDCRM!$BO:$BO,\"<=\"&BT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BY:$BY,\">=\"&BT$11,BDCRM!$BY:$BY,\"<=\"&BT$12),(IF($Q85=Lists!$CE$17,IF((BT$2-$Q74)/$Q94=INT((BT$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&BT$2,$Z$2:$CV$2,\"<\"&BT$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BT$2+1-$Q74)/$Q94=INT((BT$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&BT$2-$Q94,$Z$2:$CV$2,\"<=\"&BT$2),0),$Q87*(IF(BT$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BT$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BT$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BT$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BT$2+INT(-$Q92)))))))))","v":97733.677606646495},{"$f":"IF(BU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BO:$BO,\">=\"&BU$11,BDCRM!$BO:$BO,\"<=\"&BU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BY:$BY,\">=\"&BU$11,BDCRM!$BY:$BY,\"<=\"&BU$12),(IF($Q85=Lists!$CE$17,IF((BU$2-$Q74)/$Q94=INT((BU$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&BU$2,$Z$2:$CV$2,\"<\"&BU$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BU$2+1-$Q74)/$Q94=INT((BU$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&BU$2-$Q94,$Z$2:$CV$2,\"<=\"&BU$2),0),$Q87*(IF(BU$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BU$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BU$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BU$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BU$2+INT(-$Q92)))))))))","v":100991.4668602014},{"$f":"IF(BV$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BV$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BO:$BO,\">=\"&BV$11,BDCRM!$BO:$BO,\"<=\"&BV$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BY:$BY,\">=\"&BV$11,BDCRM!$BY:$BY,\"<=\"&BV$12),(IF($Q85=Lists!$CE$17,IF((BV$2-$Q74)/$Q94=INT((BV$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&BV$2,$Z$2:$CV$2,\"<\"&BV$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BV$2+1-$Q74)/$Q94=INT((BV$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&BV$2-$Q94,$Z$2:$CV$2,\"<=\"&BV$2),0),$Q87*(IF(BV$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BV$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BV$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BV$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BV$2+INT(-$Q92)))))))))","v":102620.36148697884},{"$f":"IF(BW$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BW$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BO:$BO,\">=\"&BW$11,BDCRM!$BO:$BO,\"<=\"&BW$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BY:$BY,\">=\"&BW$11,BDCRM!$BY:$BY,\"<=\"&BW$12),(IF($Q85=Lists!$CE$17,IF((BW$2-$Q74)/$Q94=INT((BW$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&BW$2,$Z$2:$CV$2,\"<\"&BW$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BW$2+1-$Q74)/$Q94=INT((BW$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&BW$2-$Q94,$Z$2:$CV$2,\"<=\"&BW$2),0),$Q87*(IF(BW$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BW$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BW$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BW$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BW$2+INT(-$Q92)))))))))","v":102620.36148697884},{"$f":"IF(BX$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BX$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BO:$BO,\">=\"&BX$11,BDCRM!$BO:$BO,\"<=\"&BX$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BY:$BY,\">=\"&BX$11,BDCRM!$BY:$BY,\"<=\"&BX$12),(IF($Q85=Lists!$CE$17,IF((BX$2-$Q74)/$Q94=INT((BX$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&BX$2,$Z$2:$CV$2,\"<\"&BX$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BX$2+1-$Q74)/$Q94=INT((BX$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&BX$2-$Q94,$Z$2:$CV$2,\"<=\"&BX$2),0),$Q87*(IF(BX$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BX$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BX$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BX$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BX$2+INT(-$Q92)))))))))","v":102620.36148697884},{"$f":"IF(BY$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BY$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BO:$BO,\">=\"&BY$11,BDCRM!$BO:$BO,\"<=\"&BY$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BY:$BY,\">=\"&BY$11,BDCRM!$BY:$BY,\"<=\"&BY$12),(IF($Q85=Lists!$CE$17,IF((BY$2-$Q74)/$Q94=INT((BY$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&BY$2,$Z$2:$CV$2,\"<\"&BY$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BY$2+1-$Q74)/$Q94=INT((BY$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&BY$2-$Q94,$Z$2:$CV$2,\"<=\"&BY$2),0),$Q87*(IF(BY$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BY$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BY$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BY$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BY$2+INT(-$Q92)))))))))","v":106041.04020321145},{"$f":"IF(BZ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BZ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BO:$BO,\">=\"&BZ$11,BDCRM!$BO:$BO,\"<=\"&BZ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BY:$BY,\">=\"&BZ$11,BDCRM!$BY:$BY,\"<=\"&BZ$12),(IF($Q85=Lists!$CE$17,IF((BZ$2-$Q74)/$Q94=INT((BZ$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&BZ$2,$Z$2:$CV$2,\"<\"&BZ$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((BZ$2+1-$Q74)/$Q94=INT((BZ$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&BZ$2-$Q94,$Z$2:$CV$2,\"<=\"&BZ$2),0),$Q87*(IF(BZ$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BZ$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BZ$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BZ$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,BZ$2+INT(-$Q92)))))))))","v":107751.37956132775},{"$f":"IF(CA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BO:$BO,\">=\"&CA$11,BDCRM!$BO:$BO,\"<=\"&CA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BY:$BY,\">=\"&CA$11,BDCRM!$BY:$BY,\"<=\"&CA$12),(IF($Q85=Lists!$CE$17,IF((CA$2-$Q74)/$Q94=INT((CA$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&CA$2,$Z$2:$CV$2,\"<\"&CA$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((CA$2+1-$Q74)/$Q94=INT((CA$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&CA$2-$Q94,$Z$2:$CV$2,\"<=\"&CA$2),0),$Q87*(IF(CA$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CA$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CA$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CA$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CA$2+INT(-$Q92)))))))))","v":107751.37956132775},{"$f":"IF(CB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BO:$BO,\">=\"&CB$11,BDCRM!$BO:$BO,\"<=\"&CB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BY:$BY,\">=\"&CB$11,BDCRM!$BY:$BY,\"<=\"&CB$12),(IF($Q85=Lists!$CE$17,IF((CB$2-$Q74)/$Q94=INT((CB$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&CB$2,$Z$2:$CV$2,\"<\"&CB$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((CB$2+1-$Q74)/$Q94=INT((CB$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&CB$2-$Q94,$Z$2:$CV$2,\"<=\"&CB$2),0),$Q87*(IF(CB$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CB$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CB$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CB$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CB$2+INT(-$Q92)))))))))","v":107751.37956132775},{"$f":"IF(CC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BO:$BO,\">=\"&CC$11,BDCRM!$BO:$BO,\"<=\"&CC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BY:$BY,\">=\"&CC$11,BDCRM!$BY:$BY,\"<=\"&CC$12),(IF($Q85=Lists!$CE$17,IF((CC$2-$Q74)/$Q94=INT((CC$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&CC$2,$Z$2:$CV$2,\"<\"&CC$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((CC$2+1-$Q74)/$Q94=INT((CC$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&CC$2-$Q94,$Z$2:$CV$2,\"<=\"&CC$2),0),$Q87*(IF(CC$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CC$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CC$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CC$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CC$2+INT(-$Q92)))))))))","v":111343.09221337203},{"$f":"IF(CD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BO:$BO,\">=\"&CD$11,BDCRM!$BO:$BO,\"<=\"&CD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BY:$BY,\">=\"&CD$11,BDCRM!$BY:$BY,\"<=\"&CD$12),(IF($Q85=Lists!$CE$17,IF((CD$2-$Q74)/$Q94=INT((CD$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&CD$2,$Z$2:$CV$2,\"<\"&CD$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((CD$2+1-$Q74)/$Q94=INT((CD$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&CD$2-$Q94,$Z$2:$CV$2,\"<=\"&CD$2),0),$Q87*(IF(CD$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CD$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CD$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CD$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CD$2+INT(-$Q92)))))))))","v":113138.94853939416},{"$f":"IF(CE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BO:$BO,\">=\"&CE$11,BDCRM!$BO:$BO,\"<=\"&CE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BY:$BY,\">=\"&CE$11,BDCRM!$BY:$BY,\"<=\"&CE$12),(IF($Q85=Lists!$CE$17,IF((CE$2-$Q74)/$Q94=INT((CE$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&CE$2,$Z$2:$CV$2,\"<\"&CE$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((CE$2+1-$Q74)/$Q94=INT((CE$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&CE$2-$Q94,$Z$2:$CV$2,\"<=\"&CE$2),0),$Q87*(IF(CE$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CE$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CE$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CE$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CE$2+INT(-$Q92)))))))))","v":113138.94853939416},{"$f":"IF(CF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BO:$BO,\">=\"&CF$11,BDCRM!$BO:$BO,\"<=\"&CF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BY:$BY,\">=\"&CF$11,BDCRM!$BY:$BY,\"<=\"&CF$12),(IF($Q85=Lists!$CE$17,IF((CF$2-$Q74)/$Q94=INT((CF$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&CF$2,$Z$2:$CV$2,\"<\"&CF$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((CF$2+1-$Q74)/$Q94=INT((CF$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&CF$2-$Q94,$Z$2:$CV$2,\"<=\"&CF$2),0),$Q87*(IF(CF$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CF$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CF$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CF$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CF$2+INT(-$Q92)))))))))","v":113138.94853939416},{"$f":"IF(CG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BO:$BO,\">=\"&CG$11,BDCRM!$BO:$BO,\"<=\"&CG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BY:$BY,\">=\"&CG$11,BDCRM!$BY:$BY,\"<=\"&CG$12),(IF($Q85=Lists!$CE$17,IF((CG$2-$Q74)/$Q94=INT((CG$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&CG$2,$Z$2:$CV$2,\"<\"&CG$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((CG$2+1-$Q74)/$Q94=INT((CG$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&CG$2-$Q94,$Z$2:$CV$2,\"<=\"&CG$2),0),$Q87*(IF(CG$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CG$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CG$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CG$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CG$2+INT(-$Q92)))))))))","v":116910.24682404062},{"$f":"IF(CH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BO:$BO,\">=\"&CH$11,BDCRM!$BO:$BO,\"<=\"&CH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BY:$BY,\">=\"&CH$11,BDCRM!$BY:$BY,\"<=\"&CH$12),(IF($Q85=Lists!$CE$17,IF((CH$2-$Q74)/$Q94=INT((CH$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&CH$2,$Z$2:$CV$2,\"<\"&CH$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((CH$2+1-$Q74)/$Q94=INT((CH$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&CH$2-$Q94,$Z$2:$CV$2,\"<=\"&CH$2),0),$Q87*(IF(CH$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CH$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CH$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CH$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CH$2+INT(-$Q92)))))))))","v":118795.89596636384},{"$f":"IF(CI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BO:$BO,\">=\"&CI$11,BDCRM!$BO:$BO,\"<=\"&CI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BY:$BY,\">=\"&CI$11,BDCRM!$BY:$BY,\"<=\"&CI$12),(IF($Q85=Lists!$CE$17,IF((CI$2-$Q74)/$Q94=INT((CI$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&CI$2,$Z$2:$CV$2,\"<\"&CI$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((CI$2+1-$Q74)/$Q94=INT((CI$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&CI$2-$Q94,$Z$2:$CV$2,\"<=\"&CI$2),0),$Q87*(IF(CI$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CI$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CI$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CI$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CI$2+INT(-$Q92)))))))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BO:$BO,\">=\"&CJ$11,BDCRM!$BO:$BO,\"<=\"&CJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BY:$BY,\">=\"&CJ$11,BDCRM!$BY:$BY,\"<=\"&CJ$12),(IF($Q85=Lists!$CE$17,IF((CJ$2-$Q74)/$Q94=INT((CJ$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&CJ$2,$Z$2:$CV$2,\"<\"&CJ$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((CJ$2+1-$Q74)/$Q94=INT((CJ$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&CJ$2-$Q94,$Z$2:$CV$2,\"<=\"&CJ$2),0),$Q87*(IF(CJ$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CJ$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CJ$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CJ$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CJ$2+INT(-$Q92)))))))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BO:$BO,\">=\"&CK$11,BDCRM!$BO:$BO,\"<=\"&CK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BY:$BY,\">=\"&CK$11,BDCRM!$BY:$BY,\"<=\"&CK$12),(IF($Q85=Lists!$CE$17,IF((CK$2-$Q74)/$Q94=INT((CK$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&CK$2,$Z$2:$CV$2,\"<\"&CK$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((CK$2+1-$Q74)/$Q94=INT((CK$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&CK$2-$Q94,$Z$2:$CV$2,\"<=\"&CK$2),0),$Q87*(IF(CK$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CK$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CK$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CK$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CK$2+INT(-$Q92)))))))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BO:$BO,\">=\"&CL$11,BDCRM!$BO:$BO,\"<=\"&CL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BY:$BY,\">=\"&CL$11,BDCRM!$BY:$BY,\"<=\"&CL$12),(IF($Q85=Lists!$CE$17,IF((CL$2-$Q74)/$Q94=INT((CL$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&CL$2,$Z$2:$CV$2,\"<\"&CL$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((CL$2+1-$Q74)/$Q94=INT((CL$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&CL$2-$Q94,$Z$2:$CV$2,\"<=\"&CL$2),0),$Q87*(IF(CL$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CL$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CL$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CL$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CL$2+INT(-$Q92)))))))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BO:$BO,\">=\"&CM$11,BDCRM!$BO:$BO,\"<=\"&CM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BY:$BY,\">=\"&CM$11,BDCRM!$BY:$BY,\"<=\"&CM$12),(IF($Q85=Lists!$CE$17,IF((CM$2-$Q74)/$Q94=INT((CM$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&CM$2,$Z$2:$CV$2,\"<\"&CM$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((CM$2+1-$Q74)/$Q94=INT((CM$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&CM$2-$Q94,$Z$2:$CV$2,\"<=\"&CM$2),0),$Q87*(IF(CM$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CM$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CM$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CM$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CM$2+INT(-$Q92)))))))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BO:$BO,\">=\"&CN$11,BDCRM!$BO:$BO,\"<=\"&CN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BY:$BY,\">=\"&CN$11,BDCRM!$BY:$BY,\"<=\"&CN$12),(IF($Q85=Lists!$CE$17,IF((CN$2-$Q74)/$Q94=INT((CN$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&CN$2,$Z$2:$CV$2,\"<\"&CN$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((CN$2+1-$Q74)/$Q94=INT((CN$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&CN$2-$Q94,$Z$2:$CV$2,\"<=\"&CN$2),0),$Q87*(IF(CN$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CN$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CN$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CN$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CN$2+INT(-$Q92)))))))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BO:$BO,\">=\"&CO$11,BDCRM!$BO:$BO,\"<=\"&CO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BY:$BY,\">=\"&CO$11,BDCRM!$BY:$BY,\"<=\"&CO$12),(IF($Q85=Lists!$CE$17,IF((CO$2-$Q74)/$Q94=INT((CO$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&CO$2,$Z$2:$CV$2,\"<\"&CO$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((CO$2+1-$Q74)/$Q94=INT((CO$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&CO$2-$Q94,$Z$2:$CV$2,\"<=\"&CO$2),0),$Q87*(IF(CO$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CO$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CO$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CO$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CO$2+INT(-$Q92)))))))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BO:$BO,\">=\"&CP$11,BDCRM!$BO:$BO,\"<=\"&CP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BY:$BY,\">=\"&CP$11,BDCRM!$BY:$BY,\"<=\"&CP$12),(IF($Q85=Lists!$CE$17,IF((CP$2-$Q74)/$Q94=INT((CP$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&CP$2,$Z$2:$CV$2,\"<\"&CP$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((CP$2+1-$Q74)/$Q94=INT((CP$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&CP$2-$Q94,$Z$2:$CV$2,\"<=\"&CP$2),0),$Q87*(IF(CP$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CP$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CP$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CP$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CP$2+INT(-$Q92)))))))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BO:$BO,\">=\"&CQ$11,BDCRM!$BO:$BO,\"<=\"&CQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BY:$BY,\">=\"&CQ$11,BDCRM!$BY:$BY,\"<=\"&CQ$12),(IF($Q85=Lists!$CE$17,IF((CQ$2-$Q74)/$Q94=INT((CQ$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&CQ$2,$Z$2:$CV$2,\"<\"&CQ$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((CQ$2+1-$Q74)/$Q94=INT((CQ$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&CQ$2-$Q94,$Z$2:$CV$2,\"<=\"&CQ$2),0),$Q87*(IF(CQ$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CQ$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CQ$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CQ$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CQ$2+INT(-$Q92)))))))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BO:$BO,\">=\"&CR$11,BDCRM!$BO:$BO,\"<=\"&CR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BY:$BY,\">=\"&CR$11,BDCRM!$BY:$BY,\"<=\"&CR$12),(IF($Q85=Lists!$CE$17,IF((CR$2-$Q74)/$Q94=INT((CR$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&CR$2,$Z$2:$CV$2,\"<\"&CR$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((CR$2+1-$Q74)/$Q94=INT((CR$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&CR$2-$Q94,$Z$2:$CV$2,\"<=\"&CR$2),0),$Q87*(IF(CR$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CR$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CR$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CR$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CR$2+INT(-$Q92)))))))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BO:$BO,\">=\"&CS$11,BDCRM!$BO:$BO,\"<=\"&CS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BY:$BY,\">=\"&CS$11,BDCRM!$BY:$BY,\"<=\"&CS$12),(IF($Q85=Lists!$CE$17,IF((CS$2-$Q74)/$Q94=INT((CS$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&CS$2,$Z$2:$CV$2,\"<\"&CS$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((CS$2+1-$Q74)/$Q94=INT((CS$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&CS$2-$Q94,$Z$2:$CV$2,\"<=\"&CS$2),0),$Q87*(IF(CS$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CS$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CS$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CS$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CS$2+INT(-$Q92)))))))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BO:$BO,\">=\"&CT$11,BDCRM!$BO:$BO,\"<=\"&CT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BY:$BY,\">=\"&CT$11,BDCRM!$BY:$BY,\"<=\"&CT$12),(IF($Q85=Lists!$CE$17,IF((CT$2-$Q74)/$Q94=INT((CT$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&CT$2,$Z$2:$CV$2,\"<\"&CT$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((CT$2+1-$Q74)/$Q94=INT((CT$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&CT$2-$Q94,$Z$2:$CV$2,\"<=\"&CT$2),0),$Q87*(IF(CT$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CT$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CT$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CT$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CT$2+INT(-$Q92)))))))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BO:$BO,\">=\"&CU$11,BDCRM!$BO:$BO,\"<=\"&CU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H84,BDCRM!$BM:$BM,$Q84,BDCRM!$BY:$BY,\">=\"&CU$11,BDCRM!$BY:$BY,\"<=\"&CU$12),(IF($Q85=Lists!$CE$17,IF((CU$2-$Q74)/$Q94=INT((CU$2-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&CU$2,$Z$2:$CV$2,\"<\"&CU$2+$Q94),0),IF($Q85=Lists!$CE$18,IF((CU$2+1-$Q74)/$Q94=INT((CU$2+1-$Q74)/$Q94),SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">\"&CU$2-$Q94,$Z$2:$CV$2,\"<=\"&CU$2),0),$Q87*(IF(CU$2=1,SUMIFS($Z72:$CV72,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q89))+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,INT($Q89)+1),0)+($Q89-INT($Q89))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CU$2+INT($Q89)+1)+(INT($Q89)+1-$Q89)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CU$2+INT($Q89)))+$Q90*((-$Q92-INT(-$Q92))*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CU$2+INT(-$Q92)+1)+(INT(-$Q92)+1+$Q92)*SUMIFS($Z72:$CV72,$Z$2:$CV$2,CU$2+INT(-$Q92)))))))))","v":0}]
[{"$f":"ROW()","v":85},null,null,null,null,null,{"$f":"IF($R85=\"^\",IF(COUNTIF(Lists!$13:$13,H85)=1,0,1),0)","v":0},{"$f":"Lists!$CE$13","v":"Типы оплаты"},{"$f":"Exp!$I$31","v":"Выбираем способ оплаты"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"M",{"$f":"MAIN!Q871","v":0},"^",{"$f":"IF(G85<>0,1,IF(OR($Q85=\"\",$Q85=0),0,IF($R85=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H85))),$Q85)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":89},null,null,null,null,null,{"$f":"IF($R89=\"^\",IF(COUNTIF(Lists!$13:$13,H89)=1,0,1),0)","v":0},{"$f":"H85","v":"Типы оплаты"},{"$f":"I86","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$135","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q88/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G89<>0,1,IF(OR($Q89=\"\",$Q89=0),0,IF($R89=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H89))),$Q89)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q89-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q88/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":90},null,null,null,null,null,{"$f":"IF($R90=\"^\",IF(COUNTIF(Lists!$13:$13,H90)=1,0,1),0)","v":0},{"$f":"H85","v":"Типы оплаты"},{"$f":"I86","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$136","v":"Размер доплаты"},null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,null,{"$f":"100%-Q87","v":1},null,{"$f":"IF(G90<>0,1,IF(OR($Q90=\"\",$Q90=0),0,IF($R90=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H90))),$Q90)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q90-(100%-Q87))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":93},null,null,null,null,null,{"$f":"IF($R93=\"^\",IF(COUNTIF(Lists!$13:$13,H93)=1,0,1),0)","v":0},{"$f":"H84","v":"Постоянные расходы - 3"},"Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"]
[{"$f":"ROW()","v":94},null,null,null,null,null,{"$f":"IF($R94=\"^\",IF(COUNTIF(Lists!$13:$13,H94)=1,0,1),0)","v":0},{"$f":"H84","v":"Постоянные расходы - 3"},{"$f":"I93","v":"Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"},{"$f":"\"Количество периодов\"&IF($Q85=Lists!$CE$17,\" авансирования\",IF($Q85=Lists!$CE$18,\" ретро-оплаты\",\"\"))","v":"Количество периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,"M",{"$f":"MAIN!Q877","v":4},null,{"$f":"IF(G94<>0,1,IF(OR($Q94=\"\",$Q94=0),0,IF($R94=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H94))),$Q94)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":97},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":98},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":101},null,null,null,null,null,{"$f":"IF($R101=\"^\",IF(COUNTIF(Lists!$13:$13,H101)=1,0,1),0)","v":0},{"$f":"H99","v":"Постоянные расходы - 4"},{"$f":"I100","v":"Начальная дата начисления расхода"},{"$f":"Mrkting!$I$23","v":"номер соответствующего периода расчетов"},null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q100)=0,Q100=0,Q100=\"\"),1,SUMIFS($2:$2,$11:$11,Q100))","v":2},null,{"$f":"IF(G101<>0,1,IF(OR($Q101=\"\",$Q101=0),0,IF($R101=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H101))),$Q101)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q101-IF(OR(SUMIFS($2:$2,$11:$11,Q100)=0,Q100=0,Q100=\"\"),1,SUMIFS($2:$2,$11:$11,Q100)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":102},null,null,null,null,null,{"$f":"IF($R102=\"^\",IF(COUNTIF(Lists!$13:$13,H102)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},{"$f":"Mrkting!$I$205","v":"Конечная дата начисления расхода"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"M",{"$f":"MAIN!Q883","v":"00:00:00"},"^",{"$f":"IF(G102<>0,1,IF(OR($Q102=\"\",$Q102=0),0,IF($R102=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H102))),$Q102)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":105},null,null,null,null,null,{"$f":"IF($R105=\"^\",IF(COUNTIF(Lists!$13:$13,H105)=1,0,1),0)","v":0},{"$f":"H99","v":"Постоянные расходы - 4"},{"$f":"Exp!$I$24","v":"Через %-нт от продаж"},null,null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,"M",{"$f":"MAIN!Q885","v":0},null,{"$f":"IF(G105<>0,1,IF(OR($Q105=\"\",$Q105=0),0,IF($R105=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H105))),$Q105)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":106},null,null,null,null,null,{"$f":"IF($R106=\"^\",IF(COUNTIF(Lists!$13:$13,H106)=1,0,1),0)","v":0},{"$f":"Lists!$AB$13","v":"тип прогрессии"},{"$f":"Mrkting!$I$59","v":"Через прогрессию"},null,null,null,null,null,null,"M",{"$f":"MAIN!Q886","v":"геометрическая"},"^",{"$f":"IF(G106<>0,1,IF(OR($Q106=\"\",$Q106=0),0,IF($R106=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H106))),$Q106)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":109},null,null,null,null,null,{"$f":"IF($R109=\"^\",IF(COUNTIF(Lists!$13:$13,H109)=1,0,1),0)","v":0},{"$f":"H99","v":"Постоянные расходы - 4"},{"$f":"I106","v":"Через прогрессию"},{"$f":"Mrkting!$I$62","v":"Частота приростов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,"M",{"$f":"MAIN!Q889","v":4},null,{"$f":"IF(G109<>0,1,IF(OR($Q109=\"\",$Q109=0),0,IF($R109=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H109))),$Q109)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":110}]
[{"$f":"ROW()","v":113},null,null,null,null,null,{"$f":"IF($R113=\"^\",IF(COUNTIF(Lists!$13:$13,H113)=1,0,1),0)","v":0},{"$f":"H111","v":"Постоянные расходы - 4"},"Если аванс-доплата, то указываем % предоплаты и сроки:"]
[{"$f":"ROW()","v":115},null,null,null,null,null,{"$f":"IF($R115=\"^\",IF(COUNTIF(Lists!$13:$13,H115)=1,0,1),0)","v":0},{"$f":"H112","v":"Типы оплаты"},{"$f":"I113","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$134","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$134","v":"кол-во дней"},null,null,"M",{"$f":"MAIN!Q895","v":0},null,{"$f":"IF(G115<>0,1,IF(OR($Q115=\"\",$Q115=0),0,IF($R115=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H115))),$Q115)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":118},null,null,null,null,null,{"$f":"IF($R118=\"^\",IF(COUNTIF(Lists!$13:$13,H118)=1,0,1),0)","v":0},{"$f":"H112","v":"Типы оплаты"},{"$f":"I113","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$137","v":"Период оборачиваемости доплат (срок)"},null,null,{"$f":"Mrkting!$M$134","v":"кол-во дней"},null,null,"M",{"$f":"MAIN!Q896","v":30},null,{"$f":"IF(G118<>0,1,IF(OR($Q118=\"\",$Q118=0),0,IF($R118=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H118))),$Q118)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":119},null,null,null,null,null,{"$f":"IF($R119=\"^\",IF(COUNTIF(Lists!$13:$13,H119)=1,0,1),0)","v":0},{"$f":"H112","v":"Типы оплаты"},{"$f":"I113","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$138","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q118/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0.33333333333333331},null,{"$f":"IF(G119<>0,1,IF(OR($Q119=\"\",$Q119=0),0,IF($R119=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H119))),$Q119)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q119-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q118/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":122}]
[{"$f":"ROW()","v":123},null,null,null,null,null,{"$f":"IF($R123=\"^\",IF(COUNTIF(Lists!$13:$13,H123)=1,0,1),0)","v":0},{"$f":"H99","v":"Постоянные расходы - 4"},null,null,null,{"$f":"K99","v":4},{"$f":"Mrkting!$M$86","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z123:$CV123)","v":1265014.8413020498},null,null,{"$f":"IF(AA$11=\"\",0,AA99)","v":0},15000,15000,15000,15000,15750,15750,15750,15750,16537.5,16537.5,16537.5,16537.5,17364.375000000004,17364.375000000004,17364.375000000004,17364.375000000004,18232.59375,18232.59375,18232.59375,18232.59375,19144.223437500001,19144.223437500001,19144.223437500001,19144.223437500001,20101.434609374999,20101.434609374999,20101.434609374999,20101.434609374999,21106.506339843752,21106.506339843752,21106.506339843752,21106.506339843752,22161.831656835937,22161.831656835937,22161.831656835937,22161.831656835937,23269.923239677737,23269.923239677737,23269.923239677737,23269.923239677737,24433.419401661624,24433.419401661624,24433.419401661624,24433.419401661624,25655.090371744707,25655.090371744707,25655.090371744707,25655.090371744707,26937.844890331937,26937.844890331937,26937.844890331937,26937.844890331937,28284.737134848539,28284.737134848539,28284.737134848539,28284.737134848539,29698.973991590959,29698.973991590959,29698.973991590959,0,0,0,0,{"$f":"IF(CM$11=\"\",0,CM99)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":126},null,null,null,null,null,{"$f":"IF($R126=\"^\",IF(COUNTIF(Lists!$13:$13,H126)=1,0,1),0)","v":0},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$K126)=0,$K126=0,$K126=\"\"),\"\",INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$K126)))","v":"Постоянные расходы - 5"},null,null,{"$f":"MAX(K$15:K125)+1","v":5},{"$f":"K126","v":5},{"$f":"Mrkting!$M$86","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z126:$CV126)","v":863142.5435290942},null,null,{"$f":"IF(OR(AA$11=\"\",AA$2<$Q128,AA$2>$Q130),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&AA$11,BDCRM!$BO:$BO,\"<=\"&AA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&AA$11,BDCRM!$BY:$BY,\"<=\"&AA$12),(IF($X131>0,AA131,IF($Q132>0,$Q132*AA$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AA$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AA$2-$Q128)/IF($Q136=0,1,$Q136))),0))))))))","v":10000},{"$f":"IF(OR(AB$11=\"\",AB$2<$Q128,AB$2>$Q130),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&AB$11,BDCRM!$BO:$BO,\"<=\"&AB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&AB$11,BDCRM!$BY:$BY,\"<=\"&AB$12),(IF($X131>0,AB131,IF($Q132>0,$Q132*AB$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AB$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AB$2-$Q128)/IF($Q136=0,1,$Q136))),0))))))))","v":10000},{"$f":"IF(OR(AC$11=\"\",AC$2<$Q128,AC$2>$Q130),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&AC$11,BDCRM!$BO:$BO,\"<=\"&AC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&AC$11,BDCRM!$BY:$BY,\"<=\"&AC$12),(IF($X131>0,AC131,IF($Q132>0,$Q132*AC$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AC$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AC$2-$Q128)/IF($Q136=0,1,$Q136))),0))))))))","v":10000},{"$f":"IF(OR(AD$11=\"\",AD$2<$Q128,AD$2>$Q130),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&AD$11,BDCRM!$BO:$BO,\"<=\"&AD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&AD$11,BDCRM!$BY:$BY,\"<=\"&AD$12),(IF($X131>0,AD131,IF($Q132>0,$Q132*AD$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AD$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AD$2-$Q128)/IF($Q136=0,1,$Q136))),0))))))))","v":10000},{"$f":"IF(OR(AE$11=\"\",AE$2<$Q128,AE$2>$Q130),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&AE$11,BDCRM!$BO:$BO,\"<=\"&AE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&AE$11,BDCRM!$BY:$BY,\"<=\"&AE$12),(IF($X131>0,AE131,IF($Q132>0,$Q132*AE$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AE$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AE$2-$Q128)/IF($Q136=0,1,$Q136))),0))))))))","v":10500},{"$f":"IF(OR(AF$11=\"\",AF$2<$Q128,AF$2>$Q130),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&AF$11,BDCRM!$BO:$BO,\"<=\"&AF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&AF$11,BDCRM!$BY:$BY,\"<=\"&AF$12),(IF($X131>0,AF131,IF($Q132>0,$Q132*AF$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AF$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AF$2-$Q128)/IF($Q136=0,1,$Q136))),0))))))))","v":10500},{"$f":"IF(OR(AG$11=\"\",AG$2<$Q128,AG$2>$Q130),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&AG$11,BDCRM!$BO:$BO,\"<=\"&AG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&AG$11,BDCRM!$BY:$BY,\"<=\"&AG$12),(IF($X131>0,AG131,IF($Q132>0,$Q132*AG$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AG$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AG$2-$Q128)/IF($Q136=0,1,$Q136))),0))))))))","v":10500},{"$f":"IF(OR(AH$11=\"\",AH$2<$Q128,AH$2>$Q130),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&AH$11,BDCRM!$BO:$BO,\"<=\"&AH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&AH$11,BDCRM!$BY:$BY,\"<=\"&AH$12),(IF($X131>0,AH131,IF($Q132>0,$Q132*AH$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AH$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AH$2-$Q128)/IF($Q136=0,1,$Q136))),0))))))))","v":10500},{"$f":"IF(OR(AI$11=\"\",AI$2<$Q128,AI$2>$Q130),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&AI$11,BDCRM!$BO:$BO,\"<=\"&AI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&AI$11,BDCRM!$BY:$BY,\"<=\"&AI$12),(IF($X131>0,AI131,IF($Q132>0,$Q132*AI$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AI$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AI$2-$Q128)/IF($Q136=0,1,$Q136))),0))))))))","v":11025},{"$f":"IF(OR(AJ$11=\"\",AJ$2<$Q128,AJ$2>$Q130),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&AJ$11,BDCRM!$BO:$BO,\"<=\"&AJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&AJ$11,BDCRM!$BY:$BY,\"<=\"&AJ$12),(IF($X131>0,AJ131,IF($Q132>0,$Q132*AJ$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AJ$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AJ$2-$Q128)/IF($Q136=0,1,$Q136))),0))))))))","v":11025},{"$f":"IF(OR(AK$11=\"\",AK$2<$Q128,AK$2>$Q130),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&AK$11,BDCRM!$BO:$BO,\"<=\"&AK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&AK$11,BDCRM!$BY:$BY,\"<=\"&AK$12),(IF($X131>0,AK131,IF($Q132>0,$Q132*AK$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AK$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AK$2-$Q128)/IF($Q136=0,1,$Q136))),0))))))))","v":11025},{"$f":"IF(OR(AL$11=\"\",AL$2<$Q128,AL$2>$Q130),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&AL$11,BDCRM!$BO:$BO,\"<=\"&AL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&AL$11,BDCRM!$BY:$BY,\"<=\"&AL$12),(IF($X131>0,AL131,IF($Q132>0,$Q132*AL$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AL$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AL$2-$Q128)/IF($Q136=0,1,$Q136))),0))))))))","v":11025},{"$f":"IF(OR(AM$11=\"\",AM$2<$Q128,AM$2>$Q130),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&AM$11,BDCRM!$BO:$BO,\"<=\"&AM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&AM$11,BDCRM!$BY:$BY,\"<=\"&AM$12),(IF($X131>0,AM131,IF($Q132>0,$Q132*AM$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AM$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AM$2-$Q128)/IF($Q136=0,1,$Q136))),0))))))))","v":11576.250000000002},{"$f":"IF(OR(AN$11=\"\",AN$2<$Q128,AN$2>$Q130),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&AN$11,BDCRM!$BO:$BO,\"<=\"&AN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&AN$11,BDCRM!$BY:$BY,\"<=\"&AN$12),(IF($X131>0,AN131,IF($Q132>0,$Q132*AN$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AN$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AN$2-$Q128)/IF($Q136=0,1,$Q136))),0))))))))","v":11576.250000000002},{"$f":"IF(OR(AO$11=\"\",AO$2<$Q128,AO$2>$Q130),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&AO$11,BDCRM!$BO:$BO,\"<=\"&AO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&AO$11,BDCRM!$BY:$BY,\"<=\"&AO$12),(IF($X131>0,AO131,IF($Q132>0,$Q132*AO$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AO$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AO$2-$Q128)/IF($Q136=0,1,$Q136))),0))))))))","v":11576.250000000002},{"$f":"IF(OR(AP$11=\"\",AP$2<$Q128,AP$2>$Q130),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&AP$11,BDCRM!$BO:$BO,\"<=\"&AP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&AP$11,BDCRM!$BY:$BY,\"<=\"&AP$12),(IF($X131>0,AP131,IF($Q132>0,$Q132*AP$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AP$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AP$2-$Q128)/IF($Q136=0,1,$Q136))),0))))))))","v":11576.250000000002},{"$f":"IF(OR(AQ$11=\"\",AQ$2<$Q128,AQ$2>$Q130),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&AQ$11,BDCRM!$BO:$BO,\"<=\"&AQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&AQ$11,BDCRM!$BY:$BY,\"<=\"&AQ$12),(IF($X131>0,AQ131,IF($Q132>0,$Q132*AQ$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AQ$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AQ$2-$Q128)/IF($Q136=0,1,$Q136))),0))))))))","v":12155.0625},{"$f":"IF(OR(AR$11=\"\",AR$2<$Q128,AR$2>$Q130),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&AR$11,BDCRM!$BO:$BO,\"<=\"&AR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&AR$11,BDCRM!$BY:$BY,\"<=\"&AR$12),(IF($X131>0,AR131,IF($Q132>0,$Q132*AR$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AR$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AR$2-$Q128)/IF($Q136=0,1,$Q136))),0))))))))","v":12155.0625},{"$f":"IF(OR(AS$11=\"\",AS$2<$Q128,AS$2>$Q130),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&AS$11,BDCRM!$BO:$BO,\"<=\"&AS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&AS$11,BDCRM!$BY:$BY,\"<=\"&AS$12),(IF($X131>0,AS131,IF($Q132>0,$Q132*AS$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AS$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AS$2-$Q128)/IF($Q136=0,1,$Q136))),0))))))))","v":12155.0625},{"$f":"IF(OR(AT$11=\"\",AT$2<$Q128,AT$2>$Q130),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&AT$11,BDCRM!$BO:$BO,\"<=\"&AT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&AT$11,BDCRM!$BY:$BY,\"<=\"&AT$12),(IF($X131>0,AT131,IF($Q132>0,$Q132*AT$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AT$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AT$2-$Q128)/IF($Q136=0,1,$Q136))),0))))))))","v":12155.0625},{"$f":"IF(OR(AU$11=\"\",AU$2<$Q128,AU$2>$Q130),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&AU$11,BDCRM!$BO:$BO,\"<=\"&AU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&AU$11,BDCRM!$BY:$BY,\"<=\"&AU$12),(IF($X131>0,AU131,IF($Q132>0,$Q132*AU$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AU$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AU$2-$Q128)/IF($Q136=0,1,$Q136))),0))))))))","v":12762.815625000001},{"$f":"IF(OR(AV$11=\"\",AV$2<$Q128,AV$2>$Q130),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AV$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&AV$11,BDCRM!$BO:$BO,\"<=\"&AV$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&AV$11,BDCRM!$BY:$BY,\"<=\"&AV$12),(IF($X131>0,AV131,IF($Q132>0,$Q132*AV$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AV$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AV$2-$Q128)/IF($Q136=0,1,$Q136))),0))))))))","v":12762.815625000001},{"$f":"IF(OR(AW$11=\"\",AW$2<$Q128,AW$2>$Q130),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AW$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&AW$11,BDCRM!$BO:$BO,\"<=\"&AW$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&AW$11,BDCRM!$BY:$BY,\"<=\"&AW$12),(IF($X131>0,AW131,IF($Q132>0,$Q132*AW$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AW$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AW$2-$Q128)/IF($Q136=0,1,$Q136))),0))))))))","v":12762.815625000001},{"$f":"IF(OR(AX$11=\"\",AX$2<$Q128,AX$2>$Q130),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AX$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&AX$11,BDCRM!$BO:$BO,\"<=\"&AX$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&AX$11,BDCRM!$BY:$BY,\"<=\"&AX$12),(IF($X131>0,AX131,IF($Q132>0,$Q132*AX$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AX$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AX$2-$Q128)/IF($Q136=0,1,$Q136))),0))))))))","v":12762.815625000001},{"$f":"IF(OR(AY$11=\"\",AY$2<$Q128,AY$2>$Q130),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AY$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&AY$11,BDCRM!$BO:$BO,\"<=\"&AY$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&AY$11,BDCRM!$BY:$BY,\"<=\"&AY$12),(IF($X131>0,AY131,IF($Q132>0,$Q132*AY$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AY$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AY$2-$Q128)/IF($Q136=0,1,$Q136))),0))))))))","v":13400.956406249999},{"$f":"IF(OR(AZ$11=\"\",AZ$2<$Q128,AZ$2>$Q130),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AZ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&AZ$11,BDCRM!$BO:$BO,\"<=\"&AZ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&AZ$11,BDCRM!$BY:$BY,\"<=\"&AZ$12),(IF($X131>0,AZ131,IF($Q132>0,$Q132*AZ$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((AZ$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((AZ$2-$Q128)/IF($Q136=0,1,$Q136))),0))))))))","v":13400.956406249999},{"$f":"IF(OR(BA$11=\"\",BA$2<$Q128,BA$2>$Q130),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&BA$11,BDCRM!$BO:$BO,\"<=\"&BA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&BA$11,BDCRM!$BY:$BY,\"<=\"&BA$12),(IF($X131>0,BA131,IF($Q132>0,$Q132*BA$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BA$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BA$2-$Q128)/IF($Q136=0,1,$Q136))),0))))))))","v":13400.956406249999},{"$f":"IF(OR(BB$11=\"\",BB$2<$Q128,BB$2>$Q130),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&BB$11,BDCRM!$BO:$BO,\"<=\"&BB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&BB$11,BDCRM!$BY:$BY,\"<=\"&BB$12),(IF($X131>0,BB131,IF($Q132>0,$Q132*BB$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BB$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BB$2-$Q128)/IF($Q136=0,1,$Q136))),0))))))))","v":13400.956406249999},{"$f":"IF(OR(BC$11=\"\",BC$2<$Q128,BC$2>$Q130),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&BC$11,BDCRM!$BO:$BO,\"<=\"&BC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&BC$11,BDCRM!$BY:$BY,\"<=\"&BC$12),(IF($X131>0,BC131,IF($Q132>0,$Q132*BC$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BC$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BC$2-$Q128)/IF($Q136=0,1,$Q136))),0))))))))","v":14071.004226562502},{"$f":"IF(OR(BD$11=\"\",BD$2<$Q128,BD$2>$Q130),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&BD$11,BDCRM!$BO:$BO,\"<=\"&BD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&BD$11,BDCRM!$BY:$BY,\"<=\"&BD$12),(IF($X131>0,BD131,IF($Q132>0,$Q132*BD$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BD$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BD$2-$Q128)/IF($Q136=0,1,$Q136))),0))))))))","v":14071.004226562502},{"$f":"IF(OR(BE$11=\"\",BE$2<$Q128,BE$2>$Q130),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&BE$11,BDCRM!$BO:$BO,\"<=\"&BE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&BE$11,BDCRM!$BY:$BY,\"<=\"&BE$12),(IF($X131>0,BE131,IF($Q132>0,$Q132*BE$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BE$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BE$2-$Q128)/IF($Q136=0,1,$Q136))),0))))))))","v":14071.004226562502},{"$f":"IF(OR(BF$11=\"\",BF$2<$Q128,BF$2>$Q130),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&BF$11,BDCRM!$BO:$BO,\"<=\"&BF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&BF$11,BDCRM!$BY:$BY,\"<=\"&BF$12),(IF($X131>0,BF131,IF($Q132>0,$Q132*BF$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BF$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BF$2-$Q128)/IF($Q136=0,1,$Q136))),0))))))))","v":14071.004226562502},{"$f":"IF(OR(BG$11=\"\",BG$2<$Q128,BG$2>$Q130),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&BG$11,BDCRM!$BO:$BO,\"<=\"&BG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&BG$11,BDCRM!$BY:$BY,\"<=\"&BG$12),(IF($X131>0,BG131,IF($Q132>0,$Q132*BG$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BG$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BG$2-$Q128)/IF($Q136=0,1,$Q136))),0))))))))","v":14774.554437890625},{"$f":"IF(OR(BH$11=\"\",BH$2<$Q128,BH$2>$Q130),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&BH$11,BDCRM!$BO:$BO,\"<=\"&BH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&BH$11,BDCRM!$BY:$BY,\"<=\"&BH$12),(IF($X131>0,BH131,IF($Q132>0,$Q132*BH$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BH$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BH$2-$Q128)/IF($Q136=0,1,$Q136))),0))))))))","v":14774.554437890625},{"$f":"IF(OR(BI$11=\"\",BI$2<$Q128,BI$2>$Q130),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&BI$11,BDCRM!$BO:$BO,\"<=\"&BI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&BI$11,BDCRM!$BY:$BY,\"<=\"&BI$12),(IF($X131>0,BI131,IF($Q132>0,$Q132*BI$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BI$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BI$2-$Q128)/IF($Q136=0,1,$Q136))),0))))))))","v":14774.554437890625},{"$f":"IF(OR(BJ$11=\"\",BJ$2<$Q128,BJ$2>$Q130),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&BJ$11,BDCRM!$BO:$BO,\"<=\"&BJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&BJ$11,BDCRM!$BY:$BY,\"<=\"&BJ$12),(IF($X131>0,BJ131,IF($Q132>0,$Q132*BJ$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BJ$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BJ$2-$Q128)/IF($Q136=0,1,$Q136))),0))))))))","v":14774.554437890625},{"$f":"IF(OR(BK$11=\"\",BK$2<$Q128,BK$2>$Q130),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&BK$11,BDCRM!$BO:$BO,\"<=\"&BK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&BK$11,BDCRM!$BY:$BY,\"<=\"&BK$12),(IF($X131>0,BK131,IF($Q132>0,$Q132*BK$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BK$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BK$2-$Q128)/IF($Q136=0,1,$Q136))),0))))))))","v":15513.282159785158},{"$f":"IF(OR(BL$11=\"\",BL$2<$Q128,BL$2>$Q130),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&BL$11,BDCRM!$BO:$BO,\"<=\"&BL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&BL$11,BDCRM!$BY:$BY,\"<=\"&BL$12),(IF($X131>0,BL131,IF($Q132>0,$Q132*BL$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BL$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BL$2-$Q128)/IF($Q136=0,1,$Q136))),0))))))))","v":15513.282159785158},{"$f":"IF(OR(BM$11=\"\",BM$2<$Q128,BM$2>$Q130),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&BM$11,BDCRM!$BO:$BO,\"<=\"&BM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&BM$11,BDCRM!$BY:$BY,\"<=\"&BM$12),(IF($X131>0,BM131,IF($Q132>0,$Q132*BM$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BM$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BM$2-$Q128)/IF($Q136=0,1,$Q136))),0))))))))","v":15513.282159785158},{"$f":"IF(OR(BN$11=\"\",BN$2<$Q128,BN$2>$Q130),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&BN$11,BDCRM!$BO:$BO,\"<=\"&BN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&BN$11,BDCRM!$BY:$BY,\"<=\"&BN$12),(IF($X131>0,BN131,IF($Q132>0,$Q132*BN$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BN$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BN$2-$Q128)/IF($Q136=0,1,$Q136))),0))))))))","v":15513.282159785158},{"$f":"IF(OR(BO$11=\"\",BO$2<$Q128,BO$2>$Q130),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&BO$11,BDCRM!$BO:$BO,\"<=\"&BO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&BO$11,BDCRM!$BY:$BY,\"<=\"&BO$12),(IF($X131>0,BO131,IF($Q132>0,$Q132*BO$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BO$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BO$2-$Q128)/IF($Q136=0,1,$Q136))),0))))))))","v":16288.946267774416},{"$f":"IF(OR(BP$11=\"\",BP$2<$Q128,BP$2>$Q130),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&BP$11,BDCRM!$BO:$BO,\"<=\"&BP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&BP$11,BDCRM!$BY:$BY,\"<=\"&BP$12),(IF($X131>0,BP131,IF($Q132>0,$Q132*BP$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BP$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BP$2-$Q128)/IF($Q136=0,1,$Q136))),0))))))))","v":16288.946267774416},{"$f":"IF(OR(BQ$11=\"\",BQ$2<$Q128,BQ$2>$Q130),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&BQ$11,BDCRM!$BO:$BO,\"<=\"&BQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&BQ$11,BDCRM!$BY:$BY,\"<=\"&BQ$12),(IF($X131>0,BQ131,IF($Q132>0,$Q132*BQ$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BQ$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BQ$2-$Q128)/IF($Q136=0,1,$Q136))),0))))))))","v":16288.946267774416},{"$f":"IF(OR(BR$11=\"\",BR$2<$Q128,BR$2>$Q130),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&BR$11,BDCRM!$BO:$BO,\"<=\"&BR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&BR$11,BDCRM!$BY:$BY,\"<=\"&BR$12),(IF($X131>0,BR131,IF($Q132>0,$Q132*BR$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BR$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BR$2-$Q128)/IF($Q136=0,1,$Q136))),0))))))))","v":16288.946267774416},{"$f":"IF(OR(BS$11=\"\",BS$2<$Q128,BS$2>$Q130),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&BS$11,BDCRM!$BO:$BO,\"<=\"&BS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&BS$11,BDCRM!$BY:$BY,\"<=\"&BS$12),(IF($X131>0,BS131,IF($Q132>0,$Q132*BS$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BS$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BS$2-$Q128)/IF($Q136=0,1,$Q136))),0))))))))","v":17103.393581163138},{"$f":"IF(OR(BT$11=\"\",BT$2<$Q128,BT$2>$Q130),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&BT$11,BDCRM!$BO:$BO,\"<=\"&BT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&BT$11,BDCRM!$BY:$BY,\"<=\"&BT$12),(IF($X131>0,BT131,IF($Q132>0,$Q132*BT$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BT$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BT$2-$Q128)/IF($Q136=0,1,$Q136))),0))))))))","v":17103.393581163138},{"$f":"IF(OR(BU$11=\"\",BU$2<$Q128,BU$2>$Q130),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&BU$11,BDCRM!$BO:$BO,\"<=\"&BU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&BU$11,BDCRM!$BY:$BY,\"<=\"&BU$12),(IF($X131>0,BU131,IF($Q132>0,$Q132*BU$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BU$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BU$2-$Q128)/IF($Q136=0,1,$Q136))),0))))))))","v":17103.393581163138},{"$f":"IF(OR(BV$11=\"\",BV$2<$Q128,BV$2>$Q130),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BV$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&BV$11,BDCRM!$BO:$BO,\"<=\"&BV$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&BV$11,BDCRM!$BY:$BY,\"<=\"&BV$12),(IF($X131>0,BV131,IF($Q132>0,$Q132*BV$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BV$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BV$2-$Q128)/IF($Q136=0,1,$Q136))),0))))))))","v":17103.393581163138},{"$f":"IF(OR(BW$11=\"\",BW$2<$Q128,BW$2>$Q130),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BW$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&BW$11,BDCRM!$BO:$BO,\"<=\"&BW$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&BW$11,BDCRM!$BY:$BY,\"<=\"&BW$12),(IF($X131>0,BW131,IF($Q132>0,$Q132*BW$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BW$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BW$2-$Q128)/IF($Q136=0,1,$Q136))),0))))))))","v":17958.563260221294},{"$f":"IF(OR(BX$11=\"\",BX$2<$Q128,BX$2>$Q130),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BX$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&BX$11,BDCRM!$BO:$BO,\"<=\"&BX$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&BX$11,BDCRM!$BY:$BY,\"<=\"&BX$12),(IF($X131>0,BX131,IF($Q132>0,$Q132*BX$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BX$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BX$2-$Q128)/IF($Q136=0,1,$Q136))),0))))))))","v":17958.563260221294},{"$f":"IF(OR(BY$11=\"\",BY$2<$Q128,BY$2>$Q130),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BY$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&BY$11,BDCRM!$BO:$BO,\"<=\"&BY$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&BY$11,BDCRM!$BY:$BY,\"<=\"&BY$12),(IF($X131>0,BY131,IF($Q132>0,$Q132*BY$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BY$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BY$2-$Q128)/IF($Q136=0,1,$Q136))),0))))))))","v":17958.563260221294},{"$f":"IF(OR(BZ$11=\"\",BZ$2<$Q128,BZ$2>$Q130),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BZ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&BZ$11,BDCRM!$BO:$BO,\"<=\"&BZ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&BZ$11,BDCRM!$BY:$BY,\"<=\"&BZ$12),(IF($X131>0,BZ131,IF($Q132>0,$Q132*BZ$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((BZ$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((BZ$2-$Q128)/IF($Q136=0,1,$Q136))),0))))))))","v":17958.563260221294},{"$f":"IF(OR(CA$11=\"\",CA$2<$Q128,CA$2>$Q130),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&CA$11,BDCRM!$BO:$BO,\"<=\"&CA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&CA$11,BDCRM!$BY:$BY,\"<=\"&CA$12),(IF($X131>0,CA131,IF($Q132>0,$Q132*CA$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((CA$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((CA$2-$Q128)/IF($Q136=0,1,$Q136))),0))))))))","v":18856.491423232361},{"$f":"IF(OR(CB$11=\"\",CB$2<$Q128,CB$2>$Q130),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&CB$11,BDCRM!$BO:$BO,\"<=\"&CB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&CB$11,BDCRM!$BY:$BY,\"<=\"&CB$12),(IF($X131>0,CB131,IF($Q132>0,$Q132*CB$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((CB$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((CB$2-$Q128)/IF($Q136=0,1,$Q136))),0))))))))","v":18856.491423232361},{"$f":"IF(OR(CC$11=\"\",CC$2<$Q128,CC$2>$Q130),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&CC$11,BDCRM!$BO:$BO,\"<=\"&CC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&CC$11,BDCRM!$BY:$BY,\"<=\"&CC$12),(IF($X131>0,CC131,IF($Q132>0,$Q132*CC$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((CC$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((CC$2-$Q128)/IF($Q136=0,1,$Q136))),0))))))))","v":18856.491423232361},{"$f":"IF(OR(CD$11=\"\",CD$2<$Q128,CD$2>$Q130),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&CD$11,BDCRM!$BO:$BO,\"<=\"&CD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&CD$11,BDCRM!$BY:$BY,\"<=\"&CD$12),(IF($X131>0,CD131,IF($Q132>0,$Q132*CD$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((CD$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((CD$2-$Q128)/IF($Q136=0,1,$Q136))),0))))))))","v":18856.491423232361},{"$f":"IF(OR(CE$11=\"\",CE$2<$Q128,CE$2>$Q130),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&CE$11,BDCRM!$BO:$BO,\"<=\"&CE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&CE$11,BDCRM!$BY:$BY,\"<=\"&CE$12),(IF($X131>0,CE131,IF($Q132>0,$Q132*CE$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((CE$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((CE$2-$Q128)/IF($Q136=0,1,$Q136))),0))))))))","v":19799.315994393972},{"$f":"IF(OR(CF$11=\"\",CF$2<$Q128,CF$2>$Q130),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&CF$11,BDCRM!$BO:$BO,\"<=\"&CF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&CF$11,BDCRM!$BY:$BY,\"<=\"&CF$12),(IF($X131>0,CF131,IF($Q132>0,$Q132*CF$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((CF$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((CF$2-$Q128)/IF($Q136=0,1,$Q136))),0))))))))","v":19799.315994393972},{"$f":"IF(OR(CG$11=\"\",CG$2<$Q128,CG$2>$Q130),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&CG$11,BDCRM!$BO:$BO,\"<=\"&CG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&CG$11,BDCRM!$BY:$BY,\"<=\"&CG$12),(IF($X131>0,CG131,IF($Q132>0,$Q132*CG$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((CG$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((CG$2-$Q128)/IF($Q136=0,1,$Q136))),0))))))))","v":19799.315994393972},{"$f":"IF(OR(CH$11=\"\",CH$2<$Q128,CH$2>$Q130),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&CH$11,BDCRM!$BO:$BO,\"<=\"&CH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&CH$11,BDCRM!$BY:$BY,\"<=\"&CH$12),(IF($X131>0,CH131,IF($Q132>0,$Q132*CH$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((CH$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((CH$2-$Q128)/IF($Q136=0,1,$Q136))),0))))))))","v":19799.315994393972},{"$f":"IF(OR(CI$11=\"\",CI$2<$Q128,CI$2>$Q130),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&CI$11,BDCRM!$BO:$BO,\"<=\"&CI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&CI$11,BDCRM!$BY:$BY,\"<=\"&CI$12),(IF($X131>0,CI131,IF($Q132>0,$Q132*CI$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((CI$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((CI$2-$Q128)/IF($Q136=0,1,$Q136))),0))))))))","v":0},{"$f":"IF(OR(CJ$11=\"\",CJ$2<$Q128,CJ$2>$Q130),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&CJ$11,BDCRM!$BO:$BO,\"<=\"&CJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&CJ$11,BDCRM!$BY:$BY,\"<=\"&CJ$12),(IF($X131>0,CJ131,IF($Q132>0,$Q132*CJ$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((CJ$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((CJ$2-$Q128)/IF($Q136=0,1,$Q136))),0))))))))","v":0},{"$f":"IF(OR(CK$11=\"\",CK$2<$Q128,CK$2>$Q130),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&CK$11,BDCRM!$BO:$BO,\"<=\"&CK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&CK$11,BDCRM!$BY:$BY,\"<=\"&CK$12),(IF($X131>0,CK131,IF($Q132>0,$Q132*CK$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((CK$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((CK$2-$Q128)/IF($Q136=0,1,$Q136))),0))))))))","v":0},{"$f":"IF(OR(CL$11=\"\",CL$2<$Q128,CL$2>$Q130),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&CL$11,BDCRM!$BO:$BO,\"<=\"&CL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&CL$11,BDCRM!$BY:$BY,\"<=\"&CL$12),(IF($X131>0,CL131,IF($Q132>0,$Q132*CL$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((CL$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((CL$2-$Q128)/IF($Q136=0,1,$Q136))),0))))))))","v":0},{"$f":"IF(OR(CM$11=\"\",CM$2<$Q128,CM$2>$Q130),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&CM$11,BDCRM!$BO:$BO,\"<=\"&CM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&CM$11,BDCRM!$BY:$BY,\"<=\"&CM$12),(IF($X131>0,CM131,IF($Q132>0,$Q132*CM$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((CM$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((CM$2-$Q128)/IF($Q136=0,1,$Q136))),0))))))))","v":0},{"$f":"IF(OR(CN$11=\"\",CN$2<$Q128,CN$2>$Q130),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&CN$11,BDCRM!$BO:$BO,\"<=\"&CN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&CN$11,BDCRM!$BY:$BY,\"<=\"&CN$12),(IF($X131>0,CN131,IF($Q132>0,$Q132*CN$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((CN$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((CN$2-$Q128)/IF($Q136=0,1,$Q136))),0))))))))","v":0},{"$f":"IF(OR(CO$11=\"\",CO$2<$Q128,CO$2>$Q130),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&CO$11,BDCRM!$BO:$BO,\"<=\"&CO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&CO$11,BDCRM!$BY:$BY,\"<=\"&CO$12),(IF($X131>0,CO131,IF($Q132>0,$Q132*CO$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((CO$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((CO$2-$Q128)/IF($Q136=0,1,$Q136))),0))))))))","v":0},{"$f":"IF(OR(CP$11=\"\",CP$2<$Q128,CP$2>$Q130),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&CP$11,BDCRM!$BO:$BO,\"<=\"&CP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&CP$11,BDCRM!$BY:$BY,\"<=\"&CP$12),(IF($X131>0,CP131,IF($Q132>0,$Q132*CP$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((CP$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((CP$2-$Q128)/IF($Q136=0,1,$Q136))),0))))))))","v":0},{"$f":"IF(OR(CQ$11=\"\",CQ$2<$Q128,CQ$2>$Q130),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&CQ$11,BDCRM!$BO:$BO,\"<=\"&CQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&CQ$11,BDCRM!$BY:$BY,\"<=\"&CQ$12),(IF($X131>0,CQ131,IF($Q132>0,$Q132*CQ$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((CQ$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((CQ$2-$Q128)/IF($Q136=0,1,$Q136))),0))))))))","v":0},{"$f":"IF(OR(CR$11=\"\",CR$2<$Q128,CR$2>$Q130),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&CR$11,BDCRM!$BO:$BO,\"<=\"&CR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&CR$11,BDCRM!$BY:$BY,\"<=\"&CR$12),(IF($X131>0,CR131,IF($Q132>0,$Q132*CR$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((CR$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((CR$2-$Q128)/IF($Q136=0,1,$Q136))),0))))))))","v":0},{"$f":"IF(OR(CS$11=\"\",CS$2<$Q128,CS$2>$Q130),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&CS$11,BDCRM!$BO:$BO,\"<=\"&CS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&CS$11,BDCRM!$BY:$BY,\"<=\"&CS$12),(IF($X131>0,CS131,IF($Q132>0,$Q132*CS$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((CS$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((CS$2-$Q128)/IF($Q136=0,1,$Q136))),0))))))))","v":0},{"$f":"IF(OR(CT$11=\"\",CT$2<$Q128,CT$2>$Q130),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&CT$11,BDCRM!$BO:$BO,\"<=\"&CT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&CT$11,BDCRM!$BY:$BY,\"<=\"&CT$12),(IF($X131>0,CT131,IF($Q132>0,$Q132*CT$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((CT$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((CT$2-$Q128)/IF($Q136=0,1,$Q136))),0))))))))","v":0},{"$f":"IF(OR(CU$11=\"\",CU$2<$Q128,CU$2>$Q130),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BO:$BO,\">=\"&CU$11,BDCRM!$BO:$BO,\"<=\"&CU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H126,BDCRM!$BM:$BM,$Q126,BDCRM!$BY:$BY,\">=\"&CU$11,BDCRM!$BY:$BY,\"<=\"&CU$12),(IF($X131>0,CU131,IF($Q132>0,$Q132*CU$16,IF($Q133=Lists!$AB$16,$Q134+$Q135*INT((CU$2-$Q128)/IF($Q136=0,1,$Q136)),IF($Q133=Lists!$AB$17,$Q134*POWER($Q135,INT((CU$2-$Q128)/IF($Q136=0,1,$Q136))),0))))))))","v":0}]
[{"$f":"ROW()","v":127},null,null,null,null,null,{"$f":"IF($R127=\"^\",IF(COUNTIF(Lists!$13:$13,H127)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},{"$f":"Mrkting!$I$203","v":"Начальная дата начисления расхода"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"M",{"$f":"MAIN!Q903","v":"2021-01-01"},"^",{"$f":"IF(G127<>0,1,IF(OR($Q127=\"\",$Q127=0),0,IF($R127=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H127))),$Q127)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":130},null,null,null,null,null,{"$f":"IF($R130=\"^\",IF(COUNTIF(Lists!$13:$13,H130)=1,0,1),0)","v":0},{"$f":"H126","v":"Постоянные расходы - 5"},{"$f":"I129","v":"Конечная дата начисления расхода"},{"$f":"Mrkting!$I$23","v":"номер соответствующего периода расчетов"},null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q129)=0,Q129=0,Q129=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q129))","v":60},null,{"$f":"IF(G130<>0,1,IF(OR($Q130=\"\",$Q130=0),0,IF($R130=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H130))),$Q130)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q130-IF(OR(SUMIFS($2:$2,$11:$11,Q129)=0,Q129=0,Q129=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q129)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":131},null,null,null,null,null,{"$f":"IF($R131=\"^\",IF(COUNTIF(Lists!$13:$13,H131)=1,0,1),0)","v":0},{"$f":"H126","v":"Постоянные расходы - 5"},{"$f":"Mrkting!$I$58","v":"Вручную для каждого периода расчетов"},null,null,null,{"$f":"Mrkting!$M$86","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMIFS($Z131:$CV131,$Z131:$CV131,\">\"&0)=0,0,AVERAGEIFS($Z131:$CV131,$Z131:$CV131,\">\"&0))","v":0},"*"]
[{"$f":"ROW()","v":134},null,null,null,null,null,{"$f":"IF($R134=\"^\",IF(COUNTIF(Lists!$13:$13,H134)=1,0,1),0)","v":0},{"$f":"H126","v":"Постоянные расходы - 5"},{"$f":"I133","v":"Через прогрессию"},{"$f":"Mrkting!$I$60","v":"Значение в стартовый период"},null,null,{"$f":"Exp!$M$26","v":"руб./период"},null,null,"M",{"$f":"MAIN!Q908","v":10000},null,{"$f":"IF(G134<>0,1,IF(OR($Q134=\"\",$Q134=0),0,IF($R134=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H134))),$Q134)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":135},null,null,null,null,null,{"$f":"IF($R135=\"^\",IF(COUNTIF(Lists!$13:$13,H135)=1,0,1),0)","v":0},{"$f":"H126","v":"Постоянные расходы - 5"},{"$f":"I133","v":"Через прогрессию"},{"$f":"Mrkting!$I$61","v":"Коэффициент прироста"},null,null,{"$f":"IF(Q133=Lists!$AB$16,M134,IF(Q133=Lists!$AB$17,\"мультипликатор\",\"\"))","v":"мультипликатор"},null,null,"M",{"$f":"MAIN!Q909","v":1.05},null,{"$f":"IF(G135<>0,1,IF(OR($Q135=\"\",$Q135=0),0,IF($R135=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H135))),$Q135)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":138},null,null,null,null,null,{"$f":"IF($R138=\"^\",IF(COUNTIF(Lists!$13:$13,H138)=1,0,1),0)","v":0},{"$f":"H126","v":"Постоянные расходы - 5"},null,null,null,{"$f":"K126","v":5},{"$f":"Mrkting!$M$86","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z138:$CV138)","v":856542.77153096278},null,null,{"$f":"IF(AA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BO:$BO,\">=\"&AA$11,BDCRM!$BO:$BO,\"<=\"&AA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BY:$BY,\">=\"&AA$11,BDCRM!$BY:$BY,\"<=\"&AA$12),(IF($Q139=Lists!$CE$17,IF((AA$2-$Q128)/$Q148=INT((AA$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AA$2,$Z$2:$CV$2,\"<\"&AA$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AA$2+1-$Q128)/$Q148=INT((AA$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AA$2-$Q148,$Z$2:$CV$2,\"<=\"&AA$2),0),$Q141*(IF(AA$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AA$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AA$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AA$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AA$2+INT(-$Q146)))))))))","v":6666.666666666667},{"$f":"IF(AB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BO:$BO,\">=\"&AB$11,BDCRM!$BO:$BO,\"<=\"&AB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BY:$BY,\">=\"&AB$11,BDCRM!$BY:$BY,\"<=\"&AB$12),(IF($Q139=Lists!$CE$17,IF((AB$2-$Q128)/$Q148=INT((AB$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AB$2,$Z$2:$CV$2,\"<\"&AB$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AB$2+1-$Q128)/$Q148=INT((AB$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AB$2-$Q148,$Z$2:$CV$2,\"<=\"&AB$2),0),$Q141*(IF(AB$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AB$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AB$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AB$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AB$2+INT(-$Q146)))))))))","v":10000},{"$f":"IF(AC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BO:$BO,\">=\"&AC$11,BDCRM!$BO:$BO,\"<=\"&AC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BY:$BY,\">=\"&AC$11,BDCRM!$BY:$BY,\"<=\"&AC$12),(IF($Q139=Lists!$CE$17,IF((AC$2-$Q128)/$Q148=INT((AC$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AC$2,$Z$2:$CV$2,\"<\"&AC$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AC$2+1-$Q128)/$Q148=INT((AC$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AC$2-$Q148,$Z$2:$CV$2,\"<=\"&AC$2),0),$Q141*(IF(AC$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AC$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AC$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AC$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AC$2+INT(-$Q146)))))))))","v":10000},{"$f":"IF(AD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BO:$BO,\">=\"&AD$11,BDCRM!$BO:$BO,\"<=\"&AD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BY:$BY,\">=\"&AD$11,BDCRM!$BY:$BY,\"<=\"&AD$12),(IF($Q139=Lists!$CE$17,IF((AD$2-$Q128)/$Q148=INT((AD$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AD$2,$Z$2:$CV$2,\"<\"&AD$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AD$2+1-$Q128)/$Q148=INT((AD$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AD$2-$Q148,$Z$2:$CV$2,\"<=\"&AD$2),0),$Q141*(IF(AD$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AD$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AD$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AD$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AD$2+INT(-$Q146)))))))))","v":10000},{"$f":"IF(AE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BO:$BO,\">=\"&AE$11,BDCRM!$BO:$BO,\"<=\"&AE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BY:$BY,\">=\"&AE$11,BDCRM!$BY:$BY,\"<=\"&AE$12),(IF($Q139=Lists!$CE$17,IF((AE$2-$Q128)/$Q148=INT((AE$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AE$2,$Z$2:$CV$2,\"<\"&AE$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AE$2+1-$Q128)/$Q148=INT((AE$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AE$2-$Q148,$Z$2:$CV$2,\"<=\"&AE$2),0),$Q141*(IF(AE$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AE$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AE$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AE$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AE$2+INT(-$Q146)))))))))","v":10333.333333333334},{"$f":"IF(AF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BO:$BO,\">=\"&AF$11,BDCRM!$BO:$BO,\"<=\"&AF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BY:$BY,\">=\"&AF$11,BDCRM!$BY:$BY,\"<=\"&AF$12),(IF($Q139=Lists!$CE$17,IF((AF$2-$Q128)/$Q148=INT((AF$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AF$2,$Z$2:$CV$2,\"<\"&AF$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AF$2+1-$Q128)/$Q148=INT((AF$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AF$2-$Q148,$Z$2:$CV$2,\"<=\"&AF$2),0),$Q141*(IF(AF$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AF$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AF$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AF$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AF$2+INT(-$Q146)))))))))","v":10500},{"$f":"IF(AG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BO:$BO,\">=\"&AG$11,BDCRM!$BO:$BO,\"<=\"&AG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BY:$BY,\">=\"&AG$11,BDCRM!$BY:$BY,\"<=\"&AG$12),(IF($Q139=Lists!$CE$17,IF((AG$2-$Q128)/$Q148=INT((AG$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AG$2,$Z$2:$CV$2,\"<\"&AG$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AG$2+1-$Q128)/$Q148=INT((AG$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AG$2-$Q148,$Z$2:$CV$2,\"<=\"&AG$2),0),$Q141*(IF(AG$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AG$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AG$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AG$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AG$2+INT(-$Q146)))))))))","v":10500},{"$f":"IF(AH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BO:$BO,\">=\"&AH$11,BDCRM!$BO:$BO,\"<=\"&AH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BY:$BY,\">=\"&AH$11,BDCRM!$BY:$BY,\"<=\"&AH$12),(IF($Q139=Lists!$CE$17,IF((AH$2-$Q128)/$Q148=INT((AH$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AH$2,$Z$2:$CV$2,\"<\"&AH$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AH$2+1-$Q128)/$Q148=INT((AH$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AH$2-$Q148,$Z$2:$CV$2,\"<=\"&AH$2),0),$Q141*(IF(AH$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AH$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AH$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AH$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AH$2+INT(-$Q146)))))))))","v":10500},{"$f":"IF(AI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BO:$BO,\">=\"&AI$11,BDCRM!$BO:$BO,\"<=\"&AI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BY:$BY,\">=\"&AI$11,BDCRM!$BY:$BY,\"<=\"&AI$12),(IF($Q139=Lists!$CE$17,IF((AI$2-$Q128)/$Q148=INT((AI$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AI$2,$Z$2:$CV$2,\"<\"&AI$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AI$2+1-$Q128)/$Q148=INT((AI$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AI$2-$Q148,$Z$2:$CV$2,\"<=\"&AI$2),0),$Q141*(IF(AI$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AI$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AI$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AI$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AI$2+INT(-$Q146)))))))))","v":10850},{"$f":"IF(AJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BO:$BO,\">=\"&AJ$11,BDCRM!$BO:$BO,\"<=\"&AJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BY:$BY,\">=\"&AJ$11,BDCRM!$BY:$BY,\"<=\"&AJ$12),(IF($Q139=Lists!$CE$17,IF((AJ$2-$Q128)/$Q148=INT((AJ$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AJ$2,$Z$2:$CV$2,\"<\"&AJ$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AJ$2+1-$Q128)/$Q148=INT((AJ$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AJ$2-$Q148,$Z$2:$CV$2,\"<=\"&AJ$2),0),$Q141*(IF(AJ$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AJ$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AJ$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AJ$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AJ$2+INT(-$Q146)))))))))","v":11025},{"$f":"IF(AK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BO:$BO,\">=\"&AK$11,BDCRM!$BO:$BO,\"<=\"&AK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BY:$BY,\">=\"&AK$11,BDCRM!$BY:$BY,\"<=\"&AK$12),(IF($Q139=Lists!$CE$17,IF((AK$2-$Q128)/$Q148=INT((AK$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AK$2,$Z$2:$CV$2,\"<\"&AK$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AK$2+1-$Q128)/$Q148=INT((AK$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AK$2-$Q148,$Z$2:$CV$2,\"<=\"&AK$2),0),$Q141*(IF(AK$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AK$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AK$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AK$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AK$2+INT(-$Q146)))))))))","v":11025},{"$f":"IF(AL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BO:$BO,\">=\"&AL$11,BDCRM!$BO:$BO,\"<=\"&AL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BY:$BY,\">=\"&AL$11,BDCRM!$BY:$BY,\"<=\"&AL$12),(IF($Q139=Lists!$CE$17,IF((AL$2-$Q128)/$Q148=INT((AL$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AL$2,$Z$2:$CV$2,\"<\"&AL$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AL$2+1-$Q128)/$Q148=INT((AL$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AL$2-$Q148,$Z$2:$CV$2,\"<=\"&AL$2),0),$Q141*(IF(AL$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AL$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AL$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AL$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AL$2+INT(-$Q146)))))))))","v":11025},{"$f":"IF(AM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BO:$BO,\">=\"&AM$11,BDCRM!$BO:$BO,\"<=\"&AM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BY:$BY,\">=\"&AM$11,BDCRM!$BY:$BY,\"<=\"&AM$12),(IF($Q139=Lists!$CE$17,IF((AM$2-$Q128)/$Q148=INT((AM$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AM$2,$Z$2:$CV$2,\"<\"&AM$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AM$2+1-$Q128)/$Q148=INT((AM$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AM$2-$Q148,$Z$2:$CV$2,\"<=\"&AM$2),0),$Q141*(IF(AM$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AM$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AM$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AM$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AM$2+INT(-$Q146)))))))))","v":11392.500000000002},{"$f":"IF(AN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BO:$BO,\">=\"&AN$11,BDCRM!$BO:$BO,\"<=\"&AN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BY:$BY,\">=\"&AN$11,BDCRM!$BY:$BY,\"<=\"&AN$12),(IF($Q139=Lists!$CE$17,IF((AN$2-$Q128)/$Q148=INT((AN$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AN$2,$Z$2:$CV$2,\"<\"&AN$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AN$2+1-$Q128)/$Q148=INT((AN$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AN$2-$Q148,$Z$2:$CV$2,\"<=\"&AN$2),0),$Q141*(IF(AN$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AN$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AN$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AN$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AN$2+INT(-$Q146)))))))))","v":11576.250000000002},{"$f":"IF(AO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BO:$BO,\">=\"&AO$11,BDCRM!$BO:$BO,\"<=\"&AO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BY:$BY,\">=\"&AO$11,BDCRM!$BY:$BY,\"<=\"&AO$12),(IF($Q139=Lists!$CE$17,IF((AO$2-$Q128)/$Q148=INT((AO$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AO$2,$Z$2:$CV$2,\"<\"&AO$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AO$2+1-$Q128)/$Q148=INT((AO$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AO$2-$Q148,$Z$2:$CV$2,\"<=\"&AO$2),0),$Q141*(IF(AO$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AO$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AO$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AO$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AO$2+INT(-$Q146)))))))))","v":11576.250000000002},{"$f":"IF(AP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BO:$BO,\">=\"&AP$11,BDCRM!$BO:$BO,\"<=\"&AP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BY:$BY,\">=\"&AP$11,BDCRM!$BY:$BY,\"<=\"&AP$12),(IF($Q139=Lists!$CE$17,IF((AP$2-$Q128)/$Q148=INT((AP$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AP$2,$Z$2:$CV$2,\"<\"&AP$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AP$2+1-$Q128)/$Q148=INT((AP$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AP$2-$Q148,$Z$2:$CV$2,\"<=\"&AP$2),0),$Q141*(IF(AP$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AP$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AP$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AP$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AP$2+INT(-$Q146)))))))))","v":11576.250000000002},{"$f":"IF(AQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BO:$BO,\">=\"&AQ$11,BDCRM!$BO:$BO,\"<=\"&AQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BY:$BY,\">=\"&AQ$11,BDCRM!$BY:$BY,\"<=\"&AQ$12),(IF($Q139=Lists!$CE$17,IF((AQ$2-$Q128)/$Q148=INT((AQ$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AQ$2,$Z$2:$CV$2,\"<\"&AQ$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AQ$2+1-$Q128)/$Q148=INT((AQ$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AQ$2-$Q148,$Z$2:$CV$2,\"<=\"&AQ$2),0),$Q141*(IF(AQ$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AQ$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AQ$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AQ$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AQ$2+INT(-$Q146)))))))))","v":11962.125000000002},{"$f":"IF(AR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BO:$BO,\">=\"&AR$11,BDCRM!$BO:$BO,\"<=\"&AR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BY:$BY,\">=\"&AR$11,BDCRM!$BY:$BY,\"<=\"&AR$12),(IF($Q139=Lists!$CE$17,IF((AR$2-$Q128)/$Q148=INT((AR$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AR$2,$Z$2:$CV$2,\"<\"&AR$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AR$2+1-$Q128)/$Q148=INT((AR$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AR$2-$Q148,$Z$2:$CV$2,\"<=\"&AR$2),0),$Q141*(IF(AR$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AR$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AR$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AR$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AR$2+INT(-$Q146)))))))))","v":12155.0625},{"$f":"IF(AS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BO:$BO,\">=\"&AS$11,BDCRM!$BO:$BO,\"<=\"&AS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BY:$BY,\">=\"&AS$11,BDCRM!$BY:$BY,\"<=\"&AS$12),(IF($Q139=Lists!$CE$17,IF((AS$2-$Q128)/$Q148=INT((AS$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AS$2,$Z$2:$CV$2,\"<\"&AS$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AS$2+1-$Q128)/$Q148=INT((AS$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AS$2-$Q148,$Z$2:$CV$2,\"<=\"&AS$2),0),$Q141*(IF(AS$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AS$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AS$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AS$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AS$2+INT(-$Q146)))))))))","v":12155.0625},{"$f":"IF(AT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BO:$BO,\">=\"&AT$11,BDCRM!$BO:$BO,\"<=\"&AT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BY:$BY,\">=\"&AT$11,BDCRM!$BY:$BY,\"<=\"&AT$12),(IF($Q139=Lists!$CE$17,IF((AT$2-$Q128)/$Q148=INT((AT$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AT$2,$Z$2:$CV$2,\"<\"&AT$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AT$2+1-$Q128)/$Q148=INT((AT$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AT$2-$Q148,$Z$2:$CV$2,\"<=\"&AT$2),0),$Q141*(IF(AT$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AT$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AT$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AT$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AT$2+INT(-$Q146)))))))))","v":12155.0625},{"$f":"IF(AU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BO:$BO,\">=\"&AU$11,BDCRM!$BO:$BO,\"<=\"&AU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BY:$BY,\">=\"&AU$11,BDCRM!$BY:$BY,\"<=\"&AU$12),(IF($Q139=Lists!$CE$17,IF((AU$2-$Q128)/$Q148=INT((AU$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AU$2,$Z$2:$CV$2,\"<\"&AU$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AU$2+1-$Q128)/$Q148=INT((AU$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AU$2-$Q148,$Z$2:$CV$2,\"<=\"&AU$2),0),$Q141*(IF(AU$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AU$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AU$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AU$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AU$2+INT(-$Q146)))))))))","v":12560.231250000003},{"$f":"IF(AV$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AV$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BO:$BO,\">=\"&AV$11,BDCRM!$BO:$BO,\"<=\"&AV$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BY:$BY,\">=\"&AV$11,BDCRM!$BY:$BY,\"<=\"&AV$12),(IF($Q139=Lists!$CE$17,IF((AV$2-$Q128)/$Q148=INT((AV$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AV$2,$Z$2:$CV$2,\"<\"&AV$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AV$2+1-$Q128)/$Q148=INT((AV$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AV$2-$Q148,$Z$2:$CV$2,\"<=\"&AV$2),0),$Q141*(IF(AV$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AV$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AV$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AV$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AV$2+INT(-$Q146)))))))))","v":12762.815625000003},{"$f":"IF(AW$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AW$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BO:$BO,\">=\"&AW$11,BDCRM!$BO:$BO,\"<=\"&AW$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BY:$BY,\">=\"&AW$11,BDCRM!$BY:$BY,\"<=\"&AW$12),(IF($Q139=Lists!$CE$17,IF((AW$2-$Q128)/$Q148=INT((AW$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AW$2,$Z$2:$CV$2,\"<\"&AW$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AW$2+1-$Q128)/$Q148=INT((AW$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AW$2-$Q148,$Z$2:$CV$2,\"<=\"&AW$2),0),$Q141*(IF(AW$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AW$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AW$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AW$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AW$2+INT(-$Q146)))))))))","v":12762.815625000003},{"$f":"IF(AX$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AX$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BO:$BO,\">=\"&AX$11,BDCRM!$BO:$BO,\"<=\"&AX$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BY:$BY,\">=\"&AX$11,BDCRM!$BY:$BY,\"<=\"&AX$12),(IF($Q139=Lists!$CE$17,IF((AX$2-$Q128)/$Q148=INT((AX$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AX$2,$Z$2:$CV$2,\"<\"&AX$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AX$2+1-$Q128)/$Q148=INT((AX$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AX$2-$Q148,$Z$2:$CV$2,\"<=\"&AX$2),0),$Q141*(IF(AX$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AX$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AX$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AX$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AX$2+INT(-$Q146)))))))))","v":12762.815625000003},{"$f":"IF(AY$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AY$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BO:$BO,\">=\"&AY$11,BDCRM!$BO:$BO,\"<=\"&AY$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BY:$BY,\">=\"&AY$11,BDCRM!$BY:$BY,\"<=\"&AY$12),(IF($Q139=Lists!$CE$17,IF((AY$2-$Q128)/$Q148=INT((AY$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AY$2,$Z$2:$CV$2,\"<\"&AY$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AY$2+1-$Q128)/$Q148=INT((AY$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AY$2-$Q148,$Z$2:$CV$2,\"<=\"&AY$2),0),$Q141*(IF(AY$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AY$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AY$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AY$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AY$2+INT(-$Q146)))))))))","v":13188.242812500001},{"$f":"IF(AZ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AZ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BO:$BO,\">=\"&AZ$11,BDCRM!$BO:$BO,\"<=\"&AZ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BY:$BY,\">=\"&AZ$11,BDCRM!$BY:$BY,\"<=\"&AZ$12),(IF($Q139=Lists!$CE$17,IF((AZ$2-$Q128)/$Q148=INT((AZ$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&AZ$2,$Z$2:$CV$2,\"<\"&AZ$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((AZ$2+1-$Q128)/$Q148=INT((AZ$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&AZ$2-$Q148,$Z$2:$CV$2,\"<=\"&AZ$2),0),$Q141*(IF(AZ$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AZ$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AZ$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AZ$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,AZ$2+INT(-$Q146)))))))))","v":13400.956406249999},{"$f":"IF(BA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BO:$BO,\">=\"&BA$11,BDCRM!$BO:$BO,\"<=\"&BA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BY:$BY,\">=\"&BA$11,BDCRM!$BY:$BY,\"<=\"&BA$12),(IF($Q139=Lists!$CE$17,IF((BA$2-$Q128)/$Q148=INT((BA$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BA$2,$Z$2:$CV$2,\"<\"&BA$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BA$2+1-$Q128)/$Q148=INT((BA$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BA$2-$Q148,$Z$2:$CV$2,\"<=\"&BA$2),0),$Q141*(IF(BA$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BA$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BA$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BA$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BA$2+INT(-$Q146)))))))))","v":13400.956406249999},{"$f":"IF(BB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BO:$BO,\">=\"&BB$11,BDCRM!$BO:$BO,\"<=\"&BB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BY:$BY,\">=\"&BB$11,BDCRM!$BY:$BY,\"<=\"&BB$12),(IF($Q139=Lists!$CE$17,IF((BB$2-$Q128)/$Q148=INT((BB$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BB$2,$Z$2:$CV$2,\"<\"&BB$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BB$2+1-$Q128)/$Q148=INT((BB$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BB$2-$Q148,$Z$2:$CV$2,\"<=\"&BB$2),0),$Q141*(IF(BB$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BB$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BB$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BB$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BB$2+INT(-$Q146)))))))))","v":13400.956406249999},{"$f":"IF(BC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BO:$BO,\">=\"&BC$11,BDCRM!$BO:$BO,\"<=\"&BC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BY:$BY,\">=\"&BC$11,BDCRM!$BY:$BY,\"<=\"&BC$12),(IF($Q139=Lists!$CE$17,IF((BC$2-$Q128)/$Q148=INT((BC$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BC$2,$Z$2:$CV$2,\"<\"&BC$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BC$2+1-$Q128)/$Q148=INT((BC$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BC$2-$Q148,$Z$2:$CV$2,\"<=\"&BC$2),0),$Q141*(IF(BC$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BC$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BC$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BC$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BC$2+INT(-$Q146)))))))))","v":13847.654953125002},{"$f":"IF(BD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BO:$BO,\">=\"&BD$11,BDCRM!$BO:$BO,\"<=\"&BD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BY:$BY,\">=\"&BD$11,BDCRM!$BY:$BY,\"<=\"&BD$12),(IF($Q139=Lists!$CE$17,IF((BD$2-$Q128)/$Q148=INT((BD$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BD$2,$Z$2:$CV$2,\"<\"&BD$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BD$2+1-$Q128)/$Q148=INT((BD$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BD$2-$Q148,$Z$2:$CV$2,\"<=\"&BD$2),0),$Q141*(IF(BD$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BD$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BD$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BD$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BD$2+INT(-$Q146)))))))))","v":14071.004226562503},{"$f":"IF(BE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BO:$BO,\">=\"&BE$11,BDCRM!$BO:$BO,\"<=\"&BE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BY:$BY,\">=\"&BE$11,BDCRM!$BY:$BY,\"<=\"&BE$12),(IF($Q139=Lists!$CE$17,IF((BE$2-$Q128)/$Q148=INT((BE$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BE$2,$Z$2:$CV$2,\"<\"&BE$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BE$2+1-$Q128)/$Q148=INT((BE$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BE$2-$Q148,$Z$2:$CV$2,\"<=\"&BE$2),0),$Q141*(IF(BE$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BE$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BE$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BE$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BE$2+INT(-$Q146)))))))))","v":14071.004226562503},{"$f":"IF(BF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BO:$BO,\">=\"&BF$11,BDCRM!$BO:$BO,\"<=\"&BF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BY:$BY,\">=\"&BF$11,BDCRM!$BY:$BY,\"<=\"&BF$12),(IF($Q139=Lists!$CE$17,IF((BF$2-$Q128)/$Q148=INT((BF$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BF$2,$Z$2:$CV$2,\"<\"&BF$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BF$2+1-$Q128)/$Q148=INT((BF$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BF$2-$Q148,$Z$2:$CV$2,\"<=\"&BF$2),0),$Q141*(IF(BF$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BF$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BF$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BF$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BF$2+INT(-$Q146)))))))))","v":14071.004226562503},{"$f":"IF(BG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BO:$BO,\">=\"&BG$11,BDCRM!$BO:$BO,\"<=\"&BG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BY:$BY,\">=\"&BG$11,BDCRM!$BY:$BY,\"<=\"&BG$12),(IF($Q139=Lists!$CE$17,IF((BG$2-$Q128)/$Q148=INT((BG$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BG$2,$Z$2:$CV$2,\"<\"&BG$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BG$2+1-$Q128)/$Q148=INT((BG$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BG$2-$Q148,$Z$2:$CV$2,\"<=\"&BG$2),0),$Q141*(IF(BG$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BG$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BG$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BG$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BG$2+INT(-$Q146)))))))))","v":14540.037700781251},{"$f":"IF(BH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BO:$BO,\">=\"&BH$11,BDCRM!$BO:$BO,\"<=\"&BH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BY:$BY,\">=\"&BH$11,BDCRM!$BY:$BY,\"<=\"&BH$12),(IF($Q139=Lists!$CE$17,IF((BH$2-$Q128)/$Q148=INT((BH$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BH$2,$Z$2:$CV$2,\"<\"&BH$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BH$2+1-$Q128)/$Q148=INT((BH$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BH$2-$Q148,$Z$2:$CV$2,\"<=\"&BH$2),0),$Q141*(IF(BH$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BH$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BH$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BH$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BH$2+INT(-$Q146)))))))))","v":14774.554437890625},{"$f":"IF(BI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BO:$BO,\">=\"&BI$11,BDCRM!$BO:$BO,\"<=\"&BI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BY:$BY,\">=\"&BI$11,BDCRM!$BY:$BY,\"<=\"&BI$12),(IF($Q139=Lists!$CE$17,IF((BI$2-$Q128)/$Q148=INT((BI$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BI$2,$Z$2:$CV$2,\"<\"&BI$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BI$2+1-$Q128)/$Q148=INT((BI$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BI$2-$Q148,$Z$2:$CV$2,\"<=\"&BI$2),0),$Q141*(IF(BI$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BI$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BI$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BI$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BI$2+INT(-$Q146)))))))))","v":14774.554437890625},{"$f":"IF(BJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BO:$BO,\">=\"&BJ$11,BDCRM!$BO:$BO,\"<=\"&BJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BY:$BY,\">=\"&BJ$11,BDCRM!$BY:$BY,\"<=\"&BJ$12),(IF($Q139=Lists!$CE$17,IF((BJ$2-$Q128)/$Q148=INT((BJ$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BJ$2,$Z$2:$CV$2,\"<\"&BJ$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BJ$2+1-$Q128)/$Q148=INT((BJ$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BJ$2-$Q148,$Z$2:$CV$2,\"<=\"&BJ$2),0),$Q141*(IF(BJ$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BJ$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BJ$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BJ$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BJ$2+INT(-$Q146)))))))))","v":14774.554437890625},{"$f":"IF(BK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BO:$BO,\">=\"&BK$11,BDCRM!$BO:$BO,\"<=\"&BK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BY:$BY,\">=\"&BK$11,BDCRM!$BY:$BY,\"<=\"&BK$12),(IF($Q139=Lists!$CE$17,IF((BK$2-$Q128)/$Q148=INT((BK$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BK$2,$Z$2:$CV$2,\"<\"&BK$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BK$2+1-$Q128)/$Q148=INT((BK$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BK$2-$Q148,$Z$2:$CV$2,\"<=\"&BK$2),0),$Q141*(IF(BK$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BK$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BK$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BK$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BK$2+INT(-$Q146)))))))))","v":15267.039585820314},{"$f":"IF(BL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BO:$BO,\">=\"&BL$11,BDCRM!$BO:$BO,\"<=\"&BL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BY:$BY,\">=\"&BL$11,BDCRM!$BY:$BY,\"<=\"&BL$12),(IF($Q139=Lists!$CE$17,IF((BL$2-$Q128)/$Q148=INT((BL$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BL$2,$Z$2:$CV$2,\"<\"&BL$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BL$2+1-$Q128)/$Q148=INT((BL$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BL$2-$Q148,$Z$2:$CV$2,\"<=\"&BL$2),0),$Q141*(IF(BL$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BL$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BL$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BL$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BL$2+INT(-$Q146)))))))))","v":15513.282159785158},{"$f":"IF(BM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BO:$BO,\">=\"&BM$11,BDCRM!$BO:$BO,\"<=\"&BM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BY:$BY,\">=\"&BM$11,BDCRM!$BY:$BY,\"<=\"&BM$12),(IF($Q139=Lists!$CE$17,IF((BM$2-$Q128)/$Q148=INT((BM$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BM$2,$Z$2:$CV$2,\"<\"&BM$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BM$2+1-$Q128)/$Q148=INT((BM$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BM$2-$Q148,$Z$2:$CV$2,\"<=\"&BM$2),0),$Q141*(IF(BM$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BM$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BM$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BM$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BM$2+INT(-$Q146)))))))))","v":15513.282159785158},{"$f":"IF(BN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BO:$BO,\">=\"&BN$11,BDCRM!$BO:$BO,\"<=\"&BN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BY:$BY,\">=\"&BN$11,BDCRM!$BY:$BY,\"<=\"&BN$12),(IF($Q139=Lists!$CE$17,IF((BN$2-$Q128)/$Q148=INT((BN$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BN$2,$Z$2:$CV$2,\"<\"&BN$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BN$2+1-$Q128)/$Q148=INT((BN$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BN$2-$Q148,$Z$2:$CV$2,\"<=\"&BN$2),0),$Q141*(IF(BN$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BN$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BN$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BN$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BN$2+INT(-$Q146)))))))))","v":15513.282159785158},{"$f":"IF(BO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BO:$BO,\">=\"&BO$11,BDCRM!$BO:$BO,\"<=\"&BO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BY:$BY,\">=\"&BO$11,BDCRM!$BY:$BY,\"<=\"&BO$12),(IF($Q139=Lists!$CE$17,IF((BO$2-$Q128)/$Q148=INT((BO$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BO$2,$Z$2:$CV$2,\"<\"&BO$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BO$2+1-$Q128)/$Q148=INT((BO$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BO$2-$Q148,$Z$2:$CV$2,\"<=\"&BO$2),0),$Q141*(IF(BO$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BO$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BO$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BO$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BO$2+INT(-$Q146)))))))))","v":16030.391565111331},{"$f":"IF(BP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BO:$BO,\">=\"&BP$11,BDCRM!$BO:$BO,\"<=\"&BP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BY:$BY,\">=\"&BP$11,BDCRM!$BY:$BY,\"<=\"&BP$12),(IF($Q139=Lists!$CE$17,IF((BP$2-$Q128)/$Q148=INT((BP$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BP$2,$Z$2:$CV$2,\"<\"&BP$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BP$2+1-$Q128)/$Q148=INT((BP$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BP$2-$Q148,$Z$2:$CV$2,\"<=\"&BP$2),0),$Q141*(IF(BP$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BP$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BP$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BP$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BP$2+INT(-$Q146)))))))))","v":16288.946267774418},{"$f":"IF(BQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BO:$BO,\">=\"&BQ$11,BDCRM!$BO:$BO,\"<=\"&BQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BY:$BY,\">=\"&BQ$11,BDCRM!$BY:$BY,\"<=\"&BQ$12),(IF($Q139=Lists!$CE$17,IF((BQ$2-$Q128)/$Q148=INT((BQ$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BQ$2,$Z$2:$CV$2,\"<\"&BQ$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BQ$2+1-$Q128)/$Q148=INT((BQ$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BQ$2-$Q148,$Z$2:$CV$2,\"<=\"&BQ$2),0),$Q141*(IF(BQ$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BQ$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BQ$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BQ$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BQ$2+INT(-$Q146)))))))))","v":16288.946267774418},{"$f":"IF(BR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BO:$BO,\">=\"&BR$11,BDCRM!$BO:$BO,\"<=\"&BR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BY:$BY,\">=\"&BR$11,BDCRM!$BY:$BY,\"<=\"&BR$12),(IF($Q139=Lists!$CE$17,IF((BR$2-$Q128)/$Q148=INT((BR$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BR$2,$Z$2:$CV$2,\"<\"&BR$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BR$2+1-$Q128)/$Q148=INT((BR$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BR$2-$Q148,$Z$2:$CV$2,\"<=\"&BR$2),0),$Q141*(IF(BR$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BR$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BR$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BR$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BR$2+INT(-$Q146)))))))))","v":16288.946267774418},{"$f":"IF(BS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BO:$BO,\">=\"&BS$11,BDCRM!$BO:$BO,\"<=\"&BS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BY:$BY,\">=\"&BS$11,BDCRM!$BY:$BY,\"<=\"&BS$12),(IF($Q139=Lists!$CE$17,IF((BS$2-$Q128)/$Q148=INT((BS$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BS$2,$Z$2:$CV$2,\"<\"&BS$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BS$2+1-$Q128)/$Q148=INT((BS$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BS$2-$Q148,$Z$2:$CV$2,\"<=\"&BS$2),0),$Q141*(IF(BS$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BS$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BS$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BS$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BS$2+INT(-$Q146)))))))))","v":16831.911143366899},{"$f":"IF(BT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BO:$BO,\">=\"&BT$11,BDCRM!$BO:$BO,\"<=\"&BT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BY:$BY,\">=\"&BT$11,BDCRM!$BY:$BY,\"<=\"&BT$12),(IF($Q139=Lists!$CE$17,IF((BT$2-$Q128)/$Q148=INT((BT$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BT$2,$Z$2:$CV$2,\"<\"&BT$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BT$2+1-$Q128)/$Q148=INT((BT$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BT$2-$Q148,$Z$2:$CV$2,\"<=\"&BT$2),0),$Q141*(IF(BT$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BT$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BT$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BT$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BT$2+INT(-$Q146)))))))))","v":17103.393581163138},{"$f":"IF(BU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BO:$BO,\">=\"&BU$11,BDCRM!$BO:$BO,\"<=\"&BU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BY:$BY,\">=\"&BU$11,BDCRM!$BY:$BY,\"<=\"&BU$12),(IF($Q139=Lists!$CE$17,IF((BU$2-$Q128)/$Q148=INT((BU$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BU$2,$Z$2:$CV$2,\"<\"&BU$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BU$2+1-$Q128)/$Q148=INT((BU$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BU$2-$Q148,$Z$2:$CV$2,\"<=\"&BU$2),0),$Q141*(IF(BU$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BU$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BU$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BU$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BU$2+INT(-$Q146)))))))))","v":17103.393581163138},{"$f":"IF(BV$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BV$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BO:$BO,\">=\"&BV$11,BDCRM!$BO:$BO,\"<=\"&BV$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BY:$BY,\">=\"&BV$11,BDCRM!$BY:$BY,\"<=\"&BV$12),(IF($Q139=Lists!$CE$17,IF((BV$2-$Q128)/$Q148=INT((BV$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BV$2,$Z$2:$CV$2,\"<\"&BV$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BV$2+1-$Q128)/$Q148=INT((BV$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BV$2-$Q148,$Z$2:$CV$2,\"<=\"&BV$2),0),$Q141*(IF(BV$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BV$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BV$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BV$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BV$2+INT(-$Q146)))))))))","v":17103.393581163138},{"$f":"IF(BW$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BW$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BO:$BO,\">=\"&BW$11,BDCRM!$BO:$BO,\"<=\"&BW$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BY:$BY,\">=\"&BW$11,BDCRM!$BY:$BY,\"<=\"&BW$12),(IF($Q139=Lists!$CE$17,IF((BW$2-$Q128)/$Q148=INT((BW$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BW$2,$Z$2:$CV$2,\"<\"&BW$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BW$2+1-$Q128)/$Q148=INT((BW$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BW$2-$Q148,$Z$2:$CV$2,\"<=\"&BW$2),0),$Q141*(IF(BW$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BW$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BW$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BW$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BW$2+INT(-$Q146)))))))))","v":17673.506700535243},{"$f":"IF(BX$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BX$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BO:$BO,\">=\"&BX$11,BDCRM!$BO:$BO,\"<=\"&BX$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BY:$BY,\">=\"&BX$11,BDCRM!$BY:$BY,\"<=\"&BX$12),(IF($Q139=Lists!$CE$17,IF((BX$2-$Q128)/$Q148=INT((BX$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BX$2,$Z$2:$CV$2,\"<\"&BX$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BX$2+1-$Q128)/$Q148=INT((BX$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BX$2-$Q148,$Z$2:$CV$2,\"<=\"&BX$2),0),$Q141*(IF(BX$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BX$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BX$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BX$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BX$2+INT(-$Q146)))))))))","v":17958.563260221294},{"$f":"IF(BY$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BY$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BO:$BO,\">=\"&BY$11,BDCRM!$BO:$BO,\"<=\"&BY$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BY:$BY,\">=\"&BY$11,BDCRM!$BY:$BY,\"<=\"&BY$12),(IF($Q139=Lists!$CE$17,IF((BY$2-$Q128)/$Q148=INT((BY$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BY$2,$Z$2:$CV$2,\"<\"&BY$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BY$2+1-$Q128)/$Q148=INT((BY$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BY$2-$Q148,$Z$2:$CV$2,\"<=\"&BY$2),0),$Q141*(IF(BY$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BY$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BY$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BY$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BY$2+INT(-$Q146)))))))))","v":17958.563260221294},{"$f":"IF(BZ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BZ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BO:$BO,\">=\"&BZ$11,BDCRM!$BO:$BO,\"<=\"&BZ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BY:$BY,\">=\"&BZ$11,BDCRM!$BY:$BY,\"<=\"&BZ$12),(IF($Q139=Lists!$CE$17,IF((BZ$2-$Q128)/$Q148=INT((BZ$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&BZ$2,$Z$2:$CV$2,\"<\"&BZ$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((BZ$2+1-$Q128)/$Q148=INT((BZ$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&BZ$2-$Q148,$Z$2:$CV$2,\"<=\"&BZ$2),0),$Q141*(IF(BZ$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BZ$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BZ$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BZ$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,BZ$2+INT(-$Q146)))))))))","v":17958.563260221294},{"$f":"IF(CA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BO:$BO,\">=\"&CA$11,BDCRM!$BO:$BO,\"<=\"&CA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BY:$BY,\">=\"&CA$11,BDCRM!$BY:$BY,\"<=\"&CA$12),(IF($Q139=Lists!$CE$17,IF((CA$2-$Q128)/$Q148=INT((CA$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&CA$2,$Z$2:$CV$2,\"<\"&CA$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((CA$2+1-$Q128)/$Q148=INT((CA$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&CA$2-$Q148,$Z$2:$CV$2,\"<=\"&CA$2),0),$Q141*(IF(CA$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CA$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CA$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CA$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CA$2+INT(-$Q146)))))))))","v":18557.182035562008},{"$f":"IF(CB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BO:$BO,\">=\"&CB$11,BDCRM!$BO:$BO,\"<=\"&CB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BY:$BY,\">=\"&CB$11,BDCRM!$BY:$BY,\"<=\"&CB$12),(IF($Q139=Lists!$CE$17,IF((CB$2-$Q128)/$Q148=INT((CB$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&CB$2,$Z$2:$CV$2,\"<\"&CB$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((CB$2+1-$Q128)/$Q148=INT((CB$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&CB$2-$Q148,$Z$2:$CV$2,\"<=\"&CB$2),0),$Q141*(IF(CB$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CB$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CB$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CB$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CB$2+INT(-$Q146)))))))))","v":18856.491423232361},{"$f":"IF(CC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BO:$BO,\">=\"&CC$11,BDCRM!$BO:$BO,\"<=\"&CC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BY:$BY,\">=\"&CC$11,BDCRM!$BY:$BY,\"<=\"&CC$12),(IF($Q139=Lists!$CE$17,IF((CC$2-$Q128)/$Q148=INT((CC$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&CC$2,$Z$2:$CV$2,\"<\"&CC$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((CC$2+1-$Q128)/$Q148=INT((CC$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&CC$2-$Q148,$Z$2:$CV$2,\"<=\"&CC$2),0),$Q141*(IF(CC$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CC$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CC$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CC$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CC$2+INT(-$Q146)))))))))","v":18856.491423232361},{"$f":"IF(CD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BO:$BO,\">=\"&CD$11,BDCRM!$BO:$BO,\"<=\"&CD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BY:$BY,\">=\"&CD$11,BDCRM!$BY:$BY,\"<=\"&CD$12),(IF($Q139=Lists!$CE$17,IF((CD$2-$Q128)/$Q148=INT((CD$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&CD$2,$Z$2:$CV$2,\"<\"&CD$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((CD$2+1-$Q128)/$Q148=INT((CD$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&CD$2-$Q148,$Z$2:$CV$2,\"<=\"&CD$2),0),$Q141*(IF(CD$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CD$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CD$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CD$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CD$2+INT(-$Q146)))))))))","v":18856.491423232361},{"$f":"IF(CE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BO:$BO,\">=\"&CE$11,BDCRM!$BO:$BO,\"<=\"&CE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BY:$BY,\">=\"&CE$11,BDCRM!$BY:$BY,\"<=\"&CE$12),(IF($Q139=Lists!$CE$17,IF((CE$2-$Q128)/$Q148=INT((CE$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&CE$2,$Z$2:$CV$2,\"<\"&CE$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((CE$2+1-$Q128)/$Q148=INT((CE$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&CE$2-$Q148,$Z$2:$CV$2,\"<=\"&CE$2),0),$Q141*(IF(CE$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CE$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CE$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CE$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CE$2+INT(-$Q146)))))))))","v":19485.041137340104},{"$f":"IF(CF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BO:$BO,\">=\"&CF$11,BDCRM!$BO:$BO,\"<=\"&CF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BY:$BY,\">=\"&CF$11,BDCRM!$BY:$BY,\"<=\"&CF$12),(IF($Q139=Lists!$CE$17,IF((CF$2-$Q128)/$Q148=INT((CF$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&CF$2,$Z$2:$CV$2,\"<\"&CF$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((CF$2+1-$Q128)/$Q148=INT((CF$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&CF$2-$Q148,$Z$2:$CV$2,\"<=\"&CF$2),0),$Q141*(IF(CF$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CF$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CF$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CF$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CF$2+INT(-$Q146)))))))))","v":19799.315994393975},{"$f":"IF(CG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BO:$BO,\">=\"&CG$11,BDCRM!$BO:$BO,\"<=\"&CG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BY:$BY,\">=\"&CG$11,BDCRM!$BY:$BY,\"<=\"&CG$12),(IF($Q139=Lists!$CE$17,IF((CG$2-$Q128)/$Q148=INT((CG$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&CG$2,$Z$2:$CV$2,\"<\"&CG$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((CG$2+1-$Q128)/$Q148=INT((CG$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&CG$2-$Q148,$Z$2:$CV$2,\"<=\"&CG$2),0),$Q141*(IF(CG$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CG$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CG$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CG$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CG$2+INT(-$Q146)))))))))","v":19799.315994393975},{"$f":"IF(CH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BO:$BO,\">=\"&CH$11,BDCRM!$BO:$BO,\"<=\"&CH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BY:$BY,\">=\"&CH$11,BDCRM!$BY:$BY,\"<=\"&CH$12),(IF($Q139=Lists!$CE$17,IF((CH$2-$Q128)/$Q148=INT((CH$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&CH$2,$Z$2:$CV$2,\"<\"&CH$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((CH$2+1-$Q128)/$Q148=INT((CH$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&CH$2-$Q148,$Z$2:$CV$2,\"<=\"&CH$2),0),$Q141*(IF(CH$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CH$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CH$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CH$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CH$2+INT(-$Q146)))))))))","v":19799.315994393975},{"$f":"IF(CI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BO:$BO,\">=\"&CI$11,BDCRM!$BO:$BO,\"<=\"&CI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BY:$BY,\">=\"&CI$11,BDCRM!$BY:$BY,\"<=\"&CI$12),(IF($Q139=Lists!$CE$17,IF((CI$2-$Q128)/$Q148=INT((CI$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&CI$2,$Z$2:$CV$2,\"<\"&CI$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((CI$2+1-$Q128)/$Q148=INT((CI$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&CI$2-$Q148,$Z$2:$CV$2,\"<=\"&CI$2),0),$Q141*(IF(CI$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CI$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CI$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CI$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CI$2+INT(-$Q146)))))))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BO:$BO,\">=\"&CJ$11,BDCRM!$BO:$BO,\"<=\"&CJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BY:$BY,\">=\"&CJ$11,BDCRM!$BY:$BY,\"<=\"&CJ$12),(IF($Q139=Lists!$CE$17,IF((CJ$2-$Q128)/$Q148=INT((CJ$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&CJ$2,$Z$2:$CV$2,\"<\"&CJ$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((CJ$2+1-$Q128)/$Q148=INT((CJ$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&CJ$2-$Q148,$Z$2:$CV$2,\"<=\"&CJ$2),0),$Q141*(IF(CJ$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CJ$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CJ$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CJ$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CJ$2+INT(-$Q146)))))))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BO:$BO,\">=\"&CK$11,BDCRM!$BO:$BO,\"<=\"&CK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BY:$BY,\">=\"&CK$11,BDCRM!$BY:$BY,\"<=\"&CK$12),(IF($Q139=Lists!$CE$17,IF((CK$2-$Q128)/$Q148=INT((CK$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&CK$2,$Z$2:$CV$2,\"<\"&CK$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((CK$2+1-$Q128)/$Q148=INT((CK$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&CK$2-$Q148,$Z$2:$CV$2,\"<=\"&CK$2),0),$Q141*(IF(CK$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CK$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CK$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CK$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CK$2+INT(-$Q146)))))))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BO:$BO,\">=\"&CL$11,BDCRM!$BO:$BO,\"<=\"&CL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BY:$BY,\">=\"&CL$11,BDCRM!$BY:$BY,\"<=\"&CL$12),(IF($Q139=Lists!$CE$17,IF((CL$2-$Q128)/$Q148=INT((CL$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&CL$2,$Z$2:$CV$2,\"<\"&CL$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((CL$2+1-$Q128)/$Q148=INT((CL$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&CL$2-$Q148,$Z$2:$CV$2,\"<=\"&CL$2),0),$Q141*(IF(CL$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CL$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CL$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CL$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CL$2+INT(-$Q146)))))))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BO:$BO,\">=\"&CM$11,BDCRM!$BO:$BO,\"<=\"&CM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BY:$BY,\">=\"&CM$11,BDCRM!$BY:$BY,\"<=\"&CM$12),(IF($Q139=Lists!$CE$17,IF((CM$2-$Q128)/$Q148=INT((CM$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&CM$2,$Z$2:$CV$2,\"<\"&CM$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((CM$2+1-$Q128)/$Q148=INT((CM$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&CM$2-$Q148,$Z$2:$CV$2,\"<=\"&CM$2),0),$Q141*(IF(CM$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CM$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CM$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CM$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CM$2+INT(-$Q146)))))))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BO:$BO,\">=\"&CN$11,BDCRM!$BO:$BO,\"<=\"&CN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BY:$BY,\">=\"&CN$11,BDCRM!$BY:$BY,\"<=\"&CN$12),(IF($Q139=Lists!$CE$17,IF((CN$2-$Q128)/$Q148=INT((CN$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&CN$2,$Z$2:$CV$2,\"<\"&CN$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((CN$2+1-$Q128)/$Q148=INT((CN$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&CN$2-$Q148,$Z$2:$CV$2,\"<=\"&CN$2),0),$Q141*(IF(CN$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CN$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CN$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CN$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CN$2+INT(-$Q146)))))))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BO:$BO,\">=\"&CO$11,BDCRM!$BO:$BO,\"<=\"&CO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BY:$BY,\">=\"&CO$11,BDCRM!$BY:$BY,\"<=\"&CO$12),(IF($Q139=Lists!$CE$17,IF((CO$2-$Q128)/$Q148=INT((CO$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&CO$2,$Z$2:$CV$2,\"<\"&CO$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((CO$2+1-$Q128)/$Q148=INT((CO$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&CO$2-$Q148,$Z$2:$CV$2,\"<=\"&CO$2),0),$Q141*(IF(CO$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CO$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CO$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CO$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CO$2+INT(-$Q146)))))))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BO:$BO,\">=\"&CP$11,BDCRM!$BO:$BO,\"<=\"&CP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BY:$BY,\">=\"&CP$11,BDCRM!$BY:$BY,\"<=\"&CP$12),(IF($Q139=Lists!$CE$17,IF((CP$2-$Q128)/$Q148=INT((CP$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&CP$2,$Z$2:$CV$2,\"<\"&CP$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((CP$2+1-$Q128)/$Q148=INT((CP$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&CP$2-$Q148,$Z$2:$CV$2,\"<=\"&CP$2),0),$Q141*(IF(CP$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CP$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CP$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CP$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CP$2+INT(-$Q146)))))))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BO:$BO,\">=\"&CQ$11,BDCRM!$BO:$BO,\"<=\"&CQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BY:$BY,\">=\"&CQ$11,BDCRM!$BY:$BY,\"<=\"&CQ$12),(IF($Q139=Lists!$CE$17,IF((CQ$2-$Q128)/$Q148=INT((CQ$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&CQ$2,$Z$2:$CV$2,\"<\"&CQ$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((CQ$2+1-$Q128)/$Q148=INT((CQ$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&CQ$2-$Q148,$Z$2:$CV$2,\"<=\"&CQ$2),0),$Q141*(IF(CQ$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CQ$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CQ$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CQ$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CQ$2+INT(-$Q146)))))))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BO:$BO,\">=\"&CR$11,BDCRM!$BO:$BO,\"<=\"&CR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BY:$BY,\">=\"&CR$11,BDCRM!$BY:$BY,\"<=\"&CR$12),(IF($Q139=Lists!$CE$17,IF((CR$2-$Q128)/$Q148=INT((CR$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&CR$2,$Z$2:$CV$2,\"<\"&CR$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((CR$2+1-$Q128)/$Q148=INT((CR$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&CR$2-$Q148,$Z$2:$CV$2,\"<=\"&CR$2),0),$Q141*(IF(CR$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CR$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CR$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CR$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CR$2+INT(-$Q146)))))))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BO:$BO,\">=\"&CS$11,BDCRM!$BO:$BO,\"<=\"&CS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BY:$BY,\">=\"&CS$11,BDCRM!$BY:$BY,\"<=\"&CS$12),(IF($Q139=Lists!$CE$17,IF((CS$2-$Q128)/$Q148=INT((CS$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&CS$2,$Z$2:$CV$2,\"<\"&CS$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((CS$2+1-$Q128)/$Q148=INT((CS$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&CS$2-$Q148,$Z$2:$CV$2,\"<=\"&CS$2),0),$Q141*(IF(CS$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CS$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CS$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CS$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CS$2+INT(-$Q146)))))))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BO:$BO,\">=\"&CT$11,BDCRM!$BO:$BO,\"<=\"&CT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BY:$BY,\">=\"&CT$11,BDCRM!$BY:$BY,\"<=\"&CT$12),(IF($Q139=Lists!$CE$17,IF((CT$2-$Q128)/$Q148=INT((CT$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&CT$2,$Z$2:$CV$2,\"<\"&CT$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((CT$2+1-$Q128)/$Q148=INT((CT$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&CT$2-$Q148,$Z$2:$CV$2,\"<=\"&CT$2),0),$Q141*(IF(CT$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CT$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CT$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CT$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CT$2+INT(-$Q146)))))))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BO:$BO,\">=\"&CU$11,BDCRM!$BO:$BO,\"<=\"&CU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H138,BDCRM!$BM:$BM,$Q138,BDCRM!$BY:$BY,\">=\"&CU$11,BDCRM!$BY:$BY,\"<=\"&CU$12),(IF($Q139=Lists!$CE$17,IF((CU$2-$Q128)/$Q148=INT((CU$2-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&CU$2,$Z$2:$CV$2,\"<\"&CU$2+$Q148),0),IF($Q139=Lists!$CE$18,IF((CU$2+1-$Q128)/$Q148=INT((CU$2+1-$Q128)/$Q148),SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">\"&CU$2-$Q148,$Z$2:$CV$2,\"<=\"&CU$2),0),$Q141*(IF(CU$2=1,SUMIFS($Z126:$CV126,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q143))+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,INT($Q143)+1),0)+($Q143-INT($Q143))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CU$2+INT($Q143)+1)+(INT($Q143)+1-$Q143)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CU$2+INT($Q143)))+$Q144*((-$Q146-INT(-$Q146))*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CU$2+INT(-$Q146)+1)+(INT(-$Q146)+1+$Q146)*SUMIFS($Z126:$CV126,$Z$2:$CV$2,CU$2+INT(-$Q146)))))))))","v":0}]
[{"$f":"ROW()","v":139},null,null,null,null,null,{"$f":"IF($R139=\"^\",IF(COUNTIF(Lists!$13:$13,H139)=1,0,1),0)","v":0},{"$f":"Lists!$CE$13","v":"Типы оплаты"},{"$f":"Exp!$I$31","v":"Выбираем способ оплаты"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"M",{"$f":"MAIN!Q913","v":0},"^",{"$f":"IF(G139<>0,1,IF(OR($Q139=\"\",$Q139=0),0,IF($R139=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H139))),$Q139)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":143},null,null,null,null,null,{"$f":"IF($R143=\"^\",IF(COUNTIF(Lists!$13:$13,H143)=1,0,1),0)","v":0},{"$f":"H139","v":"Типы оплаты"},{"$f":"I140","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$135","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q142/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G143<>0,1,IF(OR($Q143=\"\",$Q143=0),0,IF($R143=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H143))),$Q143)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q143-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q142/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":144},null,null,null,null,null,{"$f":"IF($R144=\"^\",IF(COUNTIF(Lists!$13:$13,H144)=1,0,1),0)","v":0},{"$f":"H139","v":"Типы оплаты"},{"$f":"I140","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$136","v":"Размер доплаты"},null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,null,{"$f":"100%-Q141","v":1},null,{"$f":"IF(G144<>0,1,IF(OR($Q144=\"\",$Q144=0),0,IF($R144=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H144))),$Q144)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q144-(100%-Q141))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":147},null,null,null,null,null,{"$f":"IF($R147=\"^\",IF(COUNTIF(Lists!$13:$13,H147)=1,0,1),0)","v":0},{"$f":"H138","v":"Постоянные расходы - 5"},"Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"]
[{"$f":"ROW()","v":148},null,null,null,null,null,{"$f":"IF($R148=\"^\",IF(COUNTIF(Lists!$13:$13,H148)=1,0,1),0)","v":0},{"$f":"H138","v":"Постоянные расходы - 5"},{"$f":"I147","v":"Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"},{"$f":"\"Количество периодов\"&IF($Q139=Lists!$CE$17,\" авансирования\",IF($Q139=Lists!$CE$18,\" ретро-оплаты\",\"\"))","v":"Количество периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,"M",{"$f":"MAIN!Q919","v":12},null,{"$f":"IF(G148<>0,1,IF(OR($Q148=\"\",$Q148=0),0,IF($R148=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H148))),$Q148)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":151},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":152},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":155},null,null,null,null,null,{"$f":"IF($R155=\"^\",IF(COUNTIF(Lists!$13:$13,H155)=1,0,1),0)","v":0},{"$f":"H153","v":"Постоянные расходы - 6"},{"$f":"I154","v":"Начальная дата начисления расхода"},{"$f":"Mrkting!$I$23","v":"номер соответствующего периода расчетов"},null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q154)=0,Q154=0,Q154=\"\"),1,SUMIFS($2:$2,$11:$11,Q154))","v":4},null,{"$f":"IF(G155<>0,1,IF(OR($Q155=\"\",$Q155=0),0,IF($R155=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H155))),$Q155)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q155-IF(OR(SUMIFS($2:$2,$11:$11,Q154)=0,Q154=0,Q154=\"\"),1,SUMIFS($2:$2,$11:$11,Q154)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":156},null,null,null,null,null,{"$f":"IF($R156=\"^\",IF(COUNTIF(Lists!$13:$13,H156)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},{"$f":"Mrkting!$I$205","v":"Конечная дата начисления расхода"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"M",{"$f":"MAIN!Q925","v":"00:00:00"},"^",{"$f":"IF(G156<>0,1,IF(OR($Q156=\"\",$Q156=0),0,IF($R156=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H156))),$Q156)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":159},null,null,null,null,null,{"$f":"IF($R159=\"^\",IF(COUNTIF(Lists!$13:$13,H159)=1,0,1),0)","v":0},{"$f":"H153","v":"Постоянные расходы - 6"},{"$f":"Exp!$I$24","v":"Через %-нт от продаж"},null,null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,"M",{"$f":"MAIN!Q927","v":0},null,{"$f":"IF(G159<>0,1,IF(OR($Q159=\"\",$Q159=0),0,IF($R159=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H159))),$Q159)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":160},null,null,null,null,null,{"$f":"IF($R160=\"^\",IF(COUNTIF(Lists!$13:$13,H160)=1,0,1),0)","v":0},{"$f":"Lists!$AB$13","v":"тип прогрессии"},{"$f":"Mrkting!$I$59","v":"Через прогрессию"},null,null,null,null,null,null,"M",{"$f":"MAIN!Q928","v":"геометрическая"},"^",{"$f":"IF(G160<>0,1,IF(OR($Q160=\"\",$Q160=0),0,IF($R160=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H160))),$Q160)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":163},null,null,null,null,null,{"$f":"IF($R163=\"^\",IF(COUNTIF(Lists!$13:$13,H163)=1,0,1),0)","v":0},{"$f":"H153","v":"Постоянные расходы - 6"},{"$f":"I160","v":"Через прогрессию"},{"$f":"Mrkting!$I$62","v":"Частота приростов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,"M",{"$f":"MAIN!Q931","v":4},null,{"$f":"IF(G163<>0,1,IF(OR($Q163=\"\",$Q163=0),0,IF($R163=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H163))),$Q163)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":165},null,null,null,null,null,{"$f":"IF($R165=\"^\",IF(COUNTIF(Lists!$13:$13,H165)=1,0,1),0)","v":0},{"$f":"H153","v":"Постоянные расходы - 6"},null,null,null,{"$f":"K153","v":6},{"$f":"Mrkting!$M$86","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z165:$CV165)","v":195645.69412691193},null,null,{"$f":"IF(AA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BO:$BO,\">=\"&AA$11,BDCRM!$BO:$BO,\"<=\"&AA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BY:$BY,\">=\"&AA$11,BDCRM!$BY:$BY,\"<=\"&AA$12),(IF($Q166=Lists!$CE$17,IF((AA$2-$Q155)/$Q175=INT((AA$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&AA$2,$Z$2:$CV$2,\"<\"&AA$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AA$2+1-$Q155)/$Q175=INT((AA$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&AA$2-$Q175,$Z$2:$CV$2,\"<=\"&AA$2),0),$Q168*(IF(AA$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AA$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AA$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AA$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AA$2+INT(-$Q173)))))))))","v":0},{"$f":"IF(AB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BO:$BO,\">=\"&AB$11,BDCRM!$BO:$BO,\"<=\"&AB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BY:$BY,\">=\"&AB$11,BDCRM!$BY:$BY,\"<=\"&AB$12),(IF($Q166=Lists!$CE$17,IF((AB$2-$Q155)/$Q175=INT((AB$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&AB$2,$Z$2:$CV$2,\"<\"&AB$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AB$2+1-$Q155)/$Q175=INT((AB$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&AB$2-$Q175,$Z$2:$CV$2,\"<=\"&AB$2),0),$Q168*(IF(AB$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AB$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AB$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AB$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AB$2+INT(-$Q173)))))))))","v":0},{"$f":"IF(AC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BO:$BO,\">=\"&AC$11,BDCRM!$BO:$BO,\"<=\"&AC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BY:$BY,\">=\"&AC$11,BDCRM!$BY:$BY,\"<=\"&AC$12),(IF($Q166=Lists!$CE$17,IF((AC$2-$Q155)/$Q175=INT((AC$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&AC$2,$Z$2:$CV$2,\"<\"&AC$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AC$2+1-$Q155)/$Q175=INT((AC$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&AC$2-$Q175,$Z$2:$CV$2,\"<=\"&AC$2),0),$Q168*(IF(AC$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AC$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AC$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AC$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AC$2+INT(-$Q173)))))))))","v":0},{"$f":"IF(AD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BO:$BO,\">=\"&AD$11,BDCRM!$BO:$BO,\"<=\"&AD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BY:$BY,\">=\"&AD$11,BDCRM!$BY:$BY,\"<=\"&AD$12),(IF($Q166=Lists!$CE$17,IF((AD$2-$Q155)/$Q175=INT((AD$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&AD$2,$Z$2:$CV$2,\"<\"&AD$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AD$2+1-$Q155)/$Q175=INT((AD$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&AD$2-$Q175,$Z$2:$CV$2,\"<=\"&AD$2),0),$Q168*(IF(AD$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AD$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AD$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AD$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AD$2+INT(-$Q173)))))))))","v":3000},{"$f":"IF(AE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BO:$BO,\">=\"&AE$11,BDCRM!$BO:$BO,\"<=\"&AE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BY:$BY,\">=\"&AE$11,BDCRM!$BY:$BY,\"<=\"&AE$12),(IF($Q166=Lists!$CE$17,IF((AE$2-$Q155)/$Q175=INT((AE$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&AE$2,$Z$2:$CV$2,\"<\"&AE$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AE$2+1-$Q155)/$Q175=INT((AE$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&AE$2-$Q175,$Z$2:$CV$2,\"<=\"&AE$2),0),$Q168*(IF(AE$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AE$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AE$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AE$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AE$2+INT(-$Q173)))))))))","v":3000},{"$f":"IF(AF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BO:$BO,\">=\"&AF$11,BDCRM!$BO:$BO,\"<=\"&AF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BY:$BY,\">=\"&AF$11,BDCRM!$BY:$BY,\"<=\"&AF$12),(IF($Q166=Lists!$CE$17,IF((AF$2-$Q155)/$Q175=INT((AF$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&AF$2,$Z$2:$CV$2,\"<\"&AF$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AF$2+1-$Q155)/$Q175=INT((AF$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&AF$2-$Q175,$Z$2:$CV$2,\"<=\"&AF$2),0),$Q168*(IF(AF$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AF$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AF$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AF$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AF$2+INT(-$Q173)))))))))","v":3000},{"$f":"IF(AG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BO:$BO,\">=\"&AG$11,BDCRM!$BO:$BO,\"<=\"&AG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BY:$BY,\">=\"&AG$11,BDCRM!$BY:$BY,\"<=\"&AG$12),(IF($Q166=Lists!$CE$17,IF((AG$2-$Q155)/$Q175=INT((AG$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&AG$2,$Z$2:$CV$2,\"<\"&AG$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AG$2+1-$Q155)/$Q175=INT((AG$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&AG$2-$Q175,$Z$2:$CV$2,\"<=\"&AG$2),0),$Q168*(IF(AG$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AG$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AG$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AG$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AG$2+INT(-$Q173)))))))))","v":3000},{"$f":"IF(AH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BO:$BO,\">=\"&AH$11,BDCRM!$BO:$BO,\"<=\"&AH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BY:$BY,\">=\"&AH$11,BDCRM!$BY:$BY,\"<=\"&AH$12),(IF($Q166=Lists!$CE$17,IF((AH$2-$Q155)/$Q175=INT((AH$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&AH$2,$Z$2:$CV$2,\"<\"&AH$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AH$2+1-$Q155)/$Q175=INT((AH$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&AH$2-$Q175,$Z$2:$CV$2,\"<=\"&AH$2),0),$Q168*(IF(AH$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AH$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AH$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AH$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AH$2+INT(-$Q173)))))))))","v":3060},{"$f":"IF(AI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BO:$BO,\">=\"&AI$11,BDCRM!$BO:$BO,\"<=\"&AI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BY:$BY,\">=\"&AI$11,BDCRM!$BY:$BY,\"<=\"&AI$12),(IF($Q166=Lists!$CE$17,IF((AI$2-$Q155)/$Q175=INT((AI$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&AI$2,$Z$2:$CV$2,\"<\"&AI$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AI$2+1-$Q155)/$Q175=INT((AI$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&AI$2-$Q175,$Z$2:$CV$2,\"<=\"&AI$2),0),$Q168*(IF(AI$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AI$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AI$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AI$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AI$2+INT(-$Q173)))))))))","v":3060},{"$f":"IF(AJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BO:$BO,\">=\"&AJ$11,BDCRM!$BO:$BO,\"<=\"&AJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BY:$BY,\">=\"&AJ$11,BDCRM!$BY:$BY,\"<=\"&AJ$12),(IF($Q166=Lists!$CE$17,IF((AJ$2-$Q155)/$Q175=INT((AJ$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&AJ$2,$Z$2:$CV$2,\"<\"&AJ$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AJ$2+1-$Q155)/$Q175=INT((AJ$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&AJ$2-$Q175,$Z$2:$CV$2,\"<=\"&AJ$2),0),$Q168*(IF(AJ$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AJ$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AJ$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AJ$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AJ$2+INT(-$Q173)))))))))","v":3060},{"$f":"IF(AK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BO:$BO,\">=\"&AK$11,BDCRM!$BO:$BO,\"<=\"&AK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BY:$BY,\">=\"&AK$11,BDCRM!$BY:$BY,\"<=\"&AK$12),(IF($Q166=Lists!$CE$17,IF((AK$2-$Q155)/$Q175=INT((AK$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&AK$2,$Z$2:$CV$2,\"<\"&AK$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AK$2+1-$Q155)/$Q175=INT((AK$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&AK$2-$Q175,$Z$2:$CV$2,\"<=\"&AK$2),0),$Q168*(IF(AK$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AK$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AK$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AK$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AK$2+INT(-$Q173)))))))))","v":3060},{"$f":"IF(AL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BO:$BO,\">=\"&AL$11,BDCRM!$BO:$BO,\"<=\"&AL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BY:$BY,\">=\"&AL$11,BDCRM!$BY:$BY,\"<=\"&AL$12),(IF($Q166=Lists!$CE$17,IF((AL$2-$Q155)/$Q175=INT((AL$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&AL$2,$Z$2:$CV$2,\"<\"&AL$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AL$2+1-$Q155)/$Q175=INT((AL$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&AL$2-$Q175,$Z$2:$CV$2,\"<=\"&AL$2),0),$Q168*(IF(AL$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AL$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AL$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AL$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AL$2+INT(-$Q173)))))))))","v":3121.2},{"$f":"IF(AM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BO:$BO,\">=\"&AM$11,BDCRM!$BO:$BO,\"<=\"&AM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BY:$BY,\">=\"&AM$11,BDCRM!$BY:$BY,\"<=\"&AM$12),(IF($Q166=Lists!$CE$17,IF((AM$2-$Q155)/$Q175=INT((AM$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&AM$2,$Z$2:$CV$2,\"<\"&AM$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AM$2+1-$Q155)/$Q175=INT((AM$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&AM$2-$Q175,$Z$2:$CV$2,\"<=\"&AM$2),0),$Q168*(IF(AM$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AM$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AM$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AM$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AM$2+INT(-$Q173)))))))))","v":3121.2},{"$f":"IF(AN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BO:$BO,\">=\"&AN$11,BDCRM!$BO:$BO,\"<=\"&AN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BY:$BY,\">=\"&AN$11,BDCRM!$BY:$BY,\"<=\"&AN$12),(IF($Q166=Lists!$CE$17,IF((AN$2-$Q155)/$Q175=INT((AN$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&AN$2,$Z$2:$CV$2,\"<\"&AN$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AN$2+1-$Q155)/$Q175=INT((AN$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&AN$2-$Q175,$Z$2:$CV$2,\"<=\"&AN$2),0),$Q168*(IF(AN$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AN$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AN$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AN$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AN$2+INT(-$Q173)))))))))","v":3121.2},{"$f":"IF(AO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BO:$BO,\">=\"&AO$11,BDCRM!$BO:$BO,\"<=\"&AO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BY:$BY,\">=\"&AO$11,BDCRM!$BY:$BY,\"<=\"&AO$12),(IF($Q166=Lists!$CE$17,IF((AO$2-$Q155)/$Q175=INT((AO$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&AO$2,$Z$2:$CV$2,\"<\"&AO$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AO$2+1-$Q155)/$Q175=INT((AO$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&AO$2-$Q175,$Z$2:$CV$2,\"<=\"&AO$2),0),$Q168*(IF(AO$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AO$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AO$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AO$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AO$2+INT(-$Q173)))))))))","v":3121.2},{"$f":"IF(AP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BO:$BO,\">=\"&AP$11,BDCRM!$BO:$BO,\"<=\"&AP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BY:$BY,\">=\"&AP$11,BDCRM!$BY:$BY,\"<=\"&AP$12),(IF($Q166=Lists!$CE$17,IF((AP$2-$Q155)/$Q175=INT((AP$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&AP$2,$Z$2:$CV$2,\"<\"&AP$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AP$2+1-$Q155)/$Q175=INT((AP$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&AP$2-$Q175,$Z$2:$CV$2,\"<=\"&AP$2),0),$Q168*(IF(AP$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AP$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AP$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AP$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AP$2+INT(-$Q173)))))))))","v":3183.6239999999998},{"$f":"IF(AQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BO:$BO,\">=\"&AQ$11,BDCRM!$BO:$BO,\"<=\"&AQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BY:$BY,\">=\"&AQ$11,BDCRM!$BY:$BY,\"<=\"&AQ$12),(IF($Q166=Lists!$CE$17,IF((AQ$2-$Q155)/$Q175=INT((AQ$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&AQ$2,$Z$2:$CV$2,\"<\"&AQ$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AQ$2+1-$Q155)/$Q175=INT((AQ$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&AQ$2-$Q175,$Z$2:$CV$2,\"<=\"&AQ$2),0),$Q168*(IF(AQ$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AQ$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AQ$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AQ$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AQ$2+INT(-$Q173)))))))))","v":3183.6239999999998},{"$f":"IF(AR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BO:$BO,\">=\"&AR$11,BDCRM!$BO:$BO,\"<=\"&AR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BY:$BY,\">=\"&AR$11,BDCRM!$BY:$BY,\"<=\"&AR$12),(IF($Q166=Lists!$CE$17,IF((AR$2-$Q155)/$Q175=INT((AR$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&AR$2,$Z$2:$CV$2,\"<\"&AR$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AR$2+1-$Q155)/$Q175=INT((AR$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&AR$2-$Q175,$Z$2:$CV$2,\"<=\"&AR$2),0),$Q168*(IF(AR$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AR$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AR$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AR$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AR$2+INT(-$Q173)))))))))","v":3183.6239999999998},{"$f":"IF(AS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BO:$BO,\">=\"&AS$11,BDCRM!$BO:$BO,\"<=\"&AS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BY:$BY,\">=\"&AS$11,BDCRM!$BY:$BY,\"<=\"&AS$12),(IF($Q166=Lists!$CE$17,IF((AS$2-$Q155)/$Q175=INT((AS$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&AS$2,$Z$2:$CV$2,\"<\"&AS$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AS$2+1-$Q155)/$Q175=INT((AS$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&AS$2-$Q175,$Z$2:$CV$2,\"<=\"&AS$2),0),$Q168*(IF(AS$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AS$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AS$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AS$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AS$2+INT(-$Q173)))))))))","v":3183.6239999999998},{"$f":"IF(AT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BO:$BO,\">=\"&AT$11,BDCRM!$BO:$BO,\"<=\"&AT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BY:$BY,\">=\"&AT$11,BDCRM!$BY:$BY,\"<=\"&AT$12),(IF($Q166=Lists!$CE$17,IF((AT$2-$Q155)/$Q175=INT((AT$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&AT$2,$Z$2:$CV$2,\"<\"&AT$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AT$2+1-$Q155)/$Q175=INT((AT$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&AT$2-$Q175,$Z$2:$CV$2,\"<=\"&AT$2),0),$Q168*(IF(AT$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AT$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AT$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AT$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AT$2+INT(-$Q173)))))))))","v":3247.29648},{"$f":"IF(AU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BO:$BO,\">=\"&AU$11,BDCRM!$BO:$BO,\"<=\"&AU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BY:$BY,\">=\"&AU$11,BDCRM!$BY:$BY,\"<=\"&AU$12),(IF($Q166=Lists!$CE$17,IF((AU$2-$Q155)/$Q175=INT((AU$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&AU$2,$Z$2:$CV$2,\"<\"&AU$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AU$2+1-$Q155)/$Q175=INT((AU$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&AU$2-$Q175,$Z$2:$CV$2,\"<=\"&AU$2),0),$Q168*(IF(AU$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AU$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AU$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AU$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AU$2+INT(-$Q173)))))))))","v":3247.29648},{"$f":"IF(AV$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AV$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BO:$BO,\">=\"&AV$11,BDCRM!$BO:$BO,\"<=\"&AV$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BY:$BY,\">=\"&AV$11,BDCRM!$BY:$BY,\"<=\"&AV$12),(IF($Q166=Lists!$CE$17,IF((AV$2-$Q155)/$Q175=INT((AV$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&AV$2,$Z$2:$CV$2,\"<\"&AV$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AV$2+1-$Q155)/$Q175=INT((AV$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&AV$2-$Q175,$Z$2:$CV$2,\"<=\"&AV$2),0),$Q168*(IF(AV$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AV$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AV$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AV$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AV$2+INT(-$Q173)))))))))","v":3247.29648},{"$f":"IF(AW$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AW$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BO:$BO,\">=\"&AW$11,BDCRM!$BO:$BO,\"<=\"&AW$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BY:$BY,\">=\"&AW$11,BDCRM!$BY:$BY,\"<=\"&AW$12),(IF($Q166=Lists!$CE$17,IF((AW$2-$Q155)/$Q175=INT((AW$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&AW$2,$Z$2:$CV$2,\"<\"&AW$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AW$2+1-$Q155)/$Q175=INT((AW$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&AW$2-$Q175,$Z$2:$CV$2,\"<=\"&AW$2),0),$Q168*(IF(AW$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AW$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AW$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AW$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AW$2+INT(-$Q173)))))))))","v":3247.29648},{"$f":"IF(AX$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AX$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BO:$BO,\">=\"&AX$11,BDCRM!$BO:$BO,\"<=\"&AX$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BY:$BY,\">=\"&AX$11,BDCRM!$BY:$BY,\"<=\"&AX$12),(IF($Q166=Lists!$CE$17,IF((AX$2-$Q155)/$Q175=INT((AX$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&AX$2,$Z$2:$CV$2,\"<\"&AX$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AX$2+1-$Q155)/$Q175=INT((AX$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&AX$2-$Q175,$Z$2:$CV$2,\"<=\"&AX$2),0),$Q168*(IF(AX$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AX$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AX$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AX$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AX$2+INT(-$Q173)))))))))","v":3312.2424096},{"$f":"IF(AY$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AY$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BO:$BO,\">=\"&AY$11,BDCRM!$BO:$BO,\"<=\"&AY$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BY:$BY,\">=\"&AY$11,BDCRM!$BY:$BY,\"<=\"&AY$12),(IF($Q166=Lists!$CE$17,IF((AY$2-$Q155)/$Q175=INT((AY$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&AY$2,$Z$2:$CV$2,\"<\"&AY$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AY$2+1-$Q155)/$Q175=INT((AY$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&AY$2-$Q175,$Z$2:$CV$2,\"<=\"&AY$2),0),$Q168*(IF(AY$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AY$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AY$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AY$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AY$2+INT(-$Q173)))))))))","v":3312.2424096},{"$f":"IF(AZ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AZ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BO:$BO,\">=\"&AZ$11,BDCRM!$BO:$BO,\"<=\"&AZ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BY:$BY,\">=\"&AZ$11,BDCRM!$BY:$BY,\"<=\"&AZ$12),(IF($Q166=Lists!$CE$17,IF((AZ$2-$Q155)/$Q175=INT((AZ$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&AZ$2,$Z$2:$CV$2,\"<\"&AZ$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((AZ$2+1-$Q155)/$Q175=INT((AZ$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&AZ$2-$Q175,$Z$2:$CV$2,\"<=\"&AZ$2),0),$Q168*(IF(AZ$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AZ$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AZ$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AZ$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,AZ$2+INT(-$Q173)))))))))","v":3312.2424096},{"$f":"IF(BA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BO:$BO,\">=\"&BA$11,BDCRM!$BO:$BO,\"<=\"&BA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BY:$BY,\">=\"&BA$11,BDCRM!$BY:$BY,\"<=\"&BA$12),(IF($Q166=Lists!$CE$17,IF((BA$2-$Q155)/$Q175=INT((BA$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&BA$2,$Z$2:$CV$2,\"<\"&BA$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BA$2+1-$Q155)/$Q175=INT((BA$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&BA$2-$Q175,$Z$2:$CV$2,\"<=\"&BA$2),0),$Q168*(IF(BA$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BA$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BA$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BA$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BA$2+INT(-$Q173)))))))))","v":3312.2424096},{"$f":"IF(BB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BO:$BO,\">=\"&BB$11,BDCRM!$BO:$BO,\"<=\"&BB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BY:$BY,\">=\"&BB$11,BDCRM!$BY:$BY,\"<=\"&BB$12),(IF($Q166=Lists!$CE$17,IF((BB$2-$Q155)/$Q175=INT((BB$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&BB$2,$Z$2:$CV$2,\"<\"&BB$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BB$2+1-$Q155)/$Q175=INT((BB$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&BB$2-$Q175,$Z$2:$CV$2,\"<=\"&BB$2),0),$Q168*(IF(BB$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BB$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BB$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BB$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BB$2+INT(-$Q173)))))))))","v":3378.487257792},{"$f":"IF(BC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BO:$BO,\">=\"&BC$11,BDCRM!$BO:$BO,\"<=\"&BC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BY:$BY,\">=\"&BC$11,BDCRM!$BY:$BY,\"<=\"&BC$12),(IF($Q166=Lists!$CE$17,IF((BC$2-$Q155)/$Q175=INT((BC$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&BC$2,$Z$2:$CV$2,\"<\"&BC$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BC$2+1-$Q155)/$Q175=INT((BC$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&BC$2-$Q175,$Z$2:$CV$2,\"<=\"&BC$2),0),$Q168*(IF(BC$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BC$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BC$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BC$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BC$2+INT(-$Q173)))))))))","v":3378.487257792},{"$f":"IF(BD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BO:$BO,\">=\"&BD$11,BDCRM!$BO:$BO,\"<=\"&BD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BY:$BY,\">=\"&BD$11,BDCRM!$BY:$BY,\"<=\"&BD$12),(IF($Q166=Lists!$CE$17,IF((BD$2-$Q155)/$Q175=INT((BD$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&BD$2,$Z$2:$CV$2,\"<\"&BD$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BD$2+1-$Q155)/$Q175=INT((BD$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&BD$2-$Q175,$Z$2:$CV$2,\"<=\"&BD$2),0),$Q168*(IF(BD$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BD$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BD$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BD$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BD$2+INT(-$Q173)))))))))","v":3378.487257792},{"$f":"IF(BE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BO:$BO,\">=\"&BE$11,BDCRM!$BO:$BO,\"<=\"&BE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BY:$BY,\">=\"&BE$11,BDCRM!$BY:$BY,\"<=\"&BE$12),(IF($Q166=Lists!$CE$17,IF((BE$2-$Q155)/$Q175=INT((BE$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&BE$2,$Z$2:$CV$2,\"<\"&BE$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BE$2+1-$Q155)/$Q175=INT((BE$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&BE$2-$Q175,$Z$2:$CV$2,\"<=\"&BE$2),0),$Q168*(IF(BE$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BE$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BE$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BE$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BE$2+INT(-$Q173)))))))))","v":3378.487257792},{"$f":"IF(BF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BO:$BO,\">=\"&BF$11,BDCRM!$BO:$BO,\"<=\"&BF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BY:$BY,\">=\"&BF$11,BDCRM!$BY:$BY,\"<=\"&BF$12),(IF($Q166=Lists!$CE$17,IF((BF$2-$Q155)/$Q175=INT((BF$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&BF$2,$Z$2:$CV$2,\"<\"&BF$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BF$2+1-$Q155)/$Q175=INT((BF$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&BF$2-$Q175,$Z$2:$CV$2,\"<=\"&BF$2),0),$Q168*(IF(BF$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BF$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BF$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BF$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BF$2+INT(-$Q173)))))))))","v":3446.0570029478395},{"$f":"IF(BG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BO:$BO,\">=\"&BG$11,BDCRM!$BO:$BO,\"<=\"&BG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BY:$BY,\">=\"&BG$11,BDCRM!$BY:$BY,\"<=\"&BG$12),(IF($Q166=Lists!$CE$17,IF((BG$2-$Q155)/$Q175=INT((BG$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&BG$2,$Z$2:$CV$2,\"<\"&BG$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BG$2+1-$Q155)/$Q175=INT((BG$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&BG$2-$Q175,$Z$2:$CV$2,\"<=\"&BG$2),0),$Q168*(IF(BG$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BG$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BG$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BG$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BG$2+INT(-$Q173)))))))))","v":3446.0570029478395},{"$f":"IF(BH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BO:$BO,\">=\"&BH$11,BDCRM!$BO:$BO,\"<=\"&BH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BY:$BY,\">=\"&BH$11,BDCRM!$BY:$BY,\"<=\"&BH$12),(IF($Q166=Lists!$CE$17,IF((BH$2-$Q155)/$Q175=INT((BH$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&BH$2,$Z$2:$CV$2,\"<\"&BH$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BH$2+1-$Q155)/$Q175=INT((BH$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&BH$2-$Q175,$Z$2:$CV$2,\"<=\"&BH$2),0),$Q168*(IF(BH$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BH$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BH$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BH$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BH$2+INT(-$Q173)))))))))","v":3446.0570029478395},{"$f":"IF(BI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BO:$BO,\">=\"&BI$11,BDCRM!$BO:$BO,\"<=\"&BI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BY:$BY,\">=\"&BI$11,BDCRM!$BY:$BY,\"<=\"&BI$12),(IF($Q166=Lists!$CE$17,IF((BI$2-$Q155)/$Q175=INT((BI$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&BI$2,$Z$2:$CV$2,\"<\"&BI$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BI$2+1-$Q155)/$Q175=INT((BI$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&BI$2-$Q175,$Z$2:$CV$2,\"<=\"&BI$2),0),$Q168*(IF(BI$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BI$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BI$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BI$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BI$2+INT(-$Q173)))))))))","v":3446.0570029478395},{"$f":"IF(BJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BO:$BO,\">=\"&BJ$11,BDCRM!$BO:$BO,\"<=\"&BJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BY:$BY,\">=\"&BJ$11,BDCRM!$BY:$BY,\"<=\"&BJ$12),(IF($Q166=Lists!$CE$17,IF((BJ$2-$Q155)/$Q175=INT((BJ$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&BJ$2,$Z$2:$CV$2,\"<\"&BJ$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BJ$2+1-$Q155)/$Q175=INT((BJ$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&BJ$2-$Q175,$Z$2:$CV$2,\"<=\"&BJ$2),0),$Q168*(IF(BJ$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BJ$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BJ$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BJ$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BJ$2+INT(-$Q173)))))))))","v":3514.9781430067965},{"$f":"IF(BK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BO:$BO,\">=\"&BK$11,BDCRM!$BO:$BO,\"<=\"&BK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BY:$BY,\">=\"&BK$11,BDCRM!$BY:$BY,\"<=\"&BK$12),(IF($Q166=Lists!$CE$17,IF((BK$2-$Q155)/$Q175=INT((BK$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&BK$2,$Z$2:$CV$2,\"<\"&BK$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BK$2+1-$Q155)/$Q175=INT((BK$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&BK$2-$Q175,$Z$2:$CV$2,\"<=\"&BK$2),0),$Q168*(IF(BK$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BK$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BK$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BK$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BK$2+INT(-$Q173)))))))))","v":3514.9781430067965},{"$f":"IF(BL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BO:$BO,\">=\"&BL$11,BDCRM!$BO:$BO,\"<=\"&BL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BY:$BY,\">=\"&BL$11,BDCRM!$BY:$BY,\"<=\"&BL$12),(IF($Q166=Lists!$CE$17,IF((BL$2-$Q155)/$Q175=INT((BL$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&BL$2,$Z$2:$CV$2,\"<\"&BL$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BL$2+1-$Q155)/$Q175=INT((BL$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&BL$2-$Q175,$Z$2:$CV$2,\"<=\"&BL$2),0),$Q168*(IF(BL$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BL$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BL$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BL$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BL$2+INT(-$Q173)))))))))","v":3514.9781430067965},{"$f":"IF(BM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BO:$BO,\">=\"&BM$11,BDCRM!$BO:$BO,\"<=\"&BM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BY:$BY,\">=\"&BM$11,BDCRM!$BY:$BY,\"<=\"&BM$12),(IF($Q166=Lists!$CE$17,IF((BM$2-$Q155)/$Q175=INT((BM$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&BM$2,$Z$2:$CV$2,\"<\"&BM$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BM$2+1-$Q155)/$Q175=INT((BM$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&BM$2-$Q175,$Z$2:$CV$2,\"<=\"&BM$2),0),$Q168*(IF(BM$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BM$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BM$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BM$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BM$2+INT(-$Q173)))))))))","v":3514.9781430067965},{"$f":"IF(BN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BO:$BO,\">=\"&BN$11,BDCRM!$BO:$BO,\"<=\"&BN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BY:$BY,\">=\"&BN$11,BDCRM!$BY:$BY,\"<=\"&BN$12),(IF($Q166=Lists!$CE$17,IF((BN$2-$Q155)/$Q175=INT((BN$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&BN$2,$Z$2:$CV$2,\"<\"&BN$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BN$2+1-$Q155)/$Q175=INT((BN$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&BN$2-$Q175,$Z$2:$CV$2,\"<=\"&BN$2),0),$Q168*(IF(BN$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BN$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BN$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BN$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BN$2+INT(-$Q173)))))))))","v":3585.2777058669326},{"$f":"IF(BO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BO:$BO,\">=\"&BO$11,BDCRM!$BO:$BO,\"<=\"&BO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BY:$BY,\">=\"&BO$11,BDCRM!$BY:$BY,\"<=\"&BO$12),(IF($Q166=Lists!$CE$17,IF((BO$2-$Q155)/$Q175=INT((BO$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&BO$2,$Z$2:$CV$2,\"<\"&BO$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BO$2+1-$Q155)/$Q175=INT((BO$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&BO$2-$Q175,$Z$2:$CV$2,\"<=\"&BO$2),0),$Q168*(IF(BO$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BO$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BO$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BO$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BO$2+INT(-$Q173)))))))))","v":3585.2777058669326},{"$f":"IF(BP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BO:$BO,\">=\"&BP$11,BDCRM!$BO:$BO,\"<=\"&BP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BY:$BY,\">=\"&BP$11,BDCRM!$BY:$BY,\"<=\"&BP$12),(IF($Q166=Lists!$CE$17,IF((BP$2-$Q155)/$Q175=INT((BP$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&BP$2,$Z$2:$CV$2,\"<\"&BP$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BP$2+1-$Q155)/$Q175=INT((BP$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&BP$2-$Q175,$Z$2:$CV$2,\"<=\"&BP$2),0),$Q168*(IF(BP$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BP$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BP$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BP$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BP$2+INT(-$Q173)))))))))","v":3585.2777058669326},{"$f":"IF(BQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BO:$BO,\">=\"&BQ$11,BDCRM!$BO:$BO,\"<=\"&BQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BY:$BY,\">=\"&BQ$11,BDCRM!$BY:$BY,\"<=\"&BQ$12),(IF($Q166=Lists!$CE$17,IF((BQ$2-$Q155)/$Q175=INT((BQ$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&BQ$2,$Z$2:$CV$2,\"<\"&BQ$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BQ$2+1-$Q155)/$Q175=INT((BQ$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&BQ$2-$Q175,$Z$2:$CV$2,\"<=\"&BQ$2),0),$Q168*(IF(BQ$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BQ$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BQ$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BQ$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BQ$2+INT(-$Q173)))))))))","v":3585.2777058669326},{"$f":"IF(BR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BO:$BO,\">=\"&BR$11,BDCRM!$BO:$BO,\"<=\"&BR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BY:$BY,\">=\"&BR$11,BDCRM!$BY:$BY,\"<=\"&BR$12),(IF($Q166=Lists!$CE$17,IF((BR$2-$Q155)/$Q175=INT((BR$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&BR$2,$Z$2:$CV$2,\"<\"&BR$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BR$2+1-$Q155)/$Q175=INT((BR$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&BR$2-$Q175,$Z$2:$CV$2,\"<=\"&BR$2),0),$Q168*(IF(BR$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BR$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BR$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BR$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BR$2+INT(-$Q173)))))))))","v":3656.9832599842712},{"$f":"IF(BS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BO:$BO,\">=\"&BS$11,BDCRM!$BO:$BO,\"<=\"&BS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BY:$BY,\">=\"&BS$11,BDCRM!$BY:$BY,\"<=\"&BS$12),(IF($Q166=Lists!$CE$17,IF((BS$2-$Q155)/$Q175=INT((BS$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&BS$2,$Z$2:$CV$2,\"<\"&BS$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BS$2+1-$Q155)/$Q175=INT((BS$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&BS$2-$Q175,$Z$2:$CV$2,\"<=\"&BS$2),0),$Q168*(IF(BS$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BS$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BS$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BS$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BS$2+INT(-$Q173)))))))))","v":3656.9832599842712},{"$f":"IF(BT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BO:$BO,\">=\"&BT$11,BDCRM!$BO:$BO,\"<=\"&BT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BY:$BY,\">=\"&BT$11,BDCRM!$BY:$BY,\"<=\"&BT$12),(IF($Q166=Lists!$CE$17,IF((BT$2-$Q155)/$Q175=INT((BT$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&BT$2,$Z$2:$CV$2,\"<\"&BT$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BT$2+1-$Q155)/$Q175=INT((BT$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&BT$2-$Q175,$Z$2:$CV$2,\"<=\"&BT$2),0),$Q168*(IF(BT$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BT$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BT$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BT$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BT$2+INT(-$Q173)))))))))","v":3656.9832599842712},{"$f":"IF(BU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BO:$BO,\">=\"&BU$11,BDCRM!$BO:$BO,\"<=\"&BU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BY:$BY,\">=\"&BU$11,BDCRM!$BY:$BY,\"<=\"&BU$12),(IF($Q166=Lists!$CE$17,IF((BU$2-$Q155)/$Q175=INT((BU$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&BU$2,$Z$2:$CV$2,\"<\"&BU$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BU$2+1-$Q155)/$Q175=INT((BU$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&BU$2-$Q175,$Z$2:$CV$2,\"<=\"&BU$2),0),$Q168*(IF(BU$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BU$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BU$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BU$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BU$2+INT(-$Q173)))))))))","v":3656.9832599842712},{"$f":"IF(BV$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BV$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BO:$BO,\">=\"&BV$11,BDCRM!$BO:$BO,\"<=\"&BV$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BY:$BY,\">=\"&BV$11,BDCRM!$BY:$BY,\"<=\"&BV$12),(IF($Q166=Lists!$CE$17,IF((BV$2-$Q155)/$Q175=INT((BV$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&BV$2,$Z$2:$CV$2,\"<\"&BV$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BV$2+1-$Q155)/$Q175=INT((BV$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&BV$2-$Q175,$Z$2:$CV$2,\"<=\"&BV$2),0),$Q168*(IF(BV$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BV$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BV$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BV$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BV$2+INT(-$Q173)))))))))","v":3730.1229251839559},{"$f":"IF(BW$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BW$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BO:$BO,\">=\"&BW$11,BDCRM!$BO:$BO,\"<=\"&BW$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BY:$BY,\">=\"&BW$11,BDCRM!$BY:$BY,\"<=\"&BW$12),(IF($Q166=Lists!$CE$17,IF((BW$2-$Q155)/$Q175=INT((BW$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&BW$2,$Z$2:$CV$2,\"<\"&BW$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BW$2+1-$Q155)/$Q175=INT((BW$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&BW$2-$Q175,$Z$2:$CV$2,\"<=\"&BW$2),0),$Q168*(IF(BW$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BW$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BW$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BW$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BW$2+INT(-$Q173)))))))))","v":3730.1229251839559},{"$f":"IF(BX$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BX$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BO:$BO,\">=\"&BX$11,BDCRM!$BO:$BO,\"<=\"&BX$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BY:$BY,\">=\"&BX$11,BDCRM!$BY:$BY,\"<=\"&BX$12),(IF($Q166=Lists!$CE$17,IF((BX$2-$Q155)/$Q175=INT((BX$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&BX$2,$Z$2:$CV$2,\"<\"&BX$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BX$2+1-$Q155)/$Q175=INT((BX$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&BX$2-$Q175,$Z$2:$CV$2,\"<=\"&BX$2),0),$Q168*(IF(BX$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BX$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BX$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BX$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BX$2+INT(-$Q173)))))))))","v":3730.1229251839559},{"$f":"IF(BY$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BY$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BO:$BO,\">=\"&BY$11,BDCRM!$BO:$BO,\"<=\"&BY$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BY:$BY,\">=\"&BY$11,BDCRM!$BY:$BY,\"<=\"&BY$12),(IF($Q166=Lists!$CE$17,IF((BY$2-$Q155)/$Q175=INT((BY$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&BY$2,$Z$2:$CV$2,\"<\"&BY$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BY$2+1-$Q155)/$Q175=INT((BY$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&BY$2-$Q175,$Z$2:$CV$2,\"<=\"&BY$2),0),$Q168*(IF(BY$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BY$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BY$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BY$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BY$2+INT(-$Q173)))))))))","v":3730.1229251839559},{"$f":"IF(BZ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BZ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BO:$BO,\">=\"&BZ$11,BDCRM!$BO:$BO,\"<=\"&BZ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BY:$BY,\">=\"&BZ$11,BDCRM!$BY:$BY,\"<=\"&BZ$12),(IF($Q166=Lists!$CE$17,IF((BZ$2-$Q155)/$Q175=INT((BZ$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&BZ$2,$Z$2:$CV$2,\"<\"&BZ$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((BZ$2+1-$Q155)/$Q175=INT((BZ$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&BZ$2-$Q175,$Z$2:$CV$2,\"<=\"&BZ$2),0),$Q168*(IF(BZ$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BZ$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BZ$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BZ$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,BZ$2+INT(-$Q173)))))))))","v":3804.7253836876357},{"$f":"IF(CA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BO:$BO,\">=\"&CA$11,BDCRM!$BO:$BO,\"<=\"&CA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BY:$BY,\">=\"&CA$11,BDCRM!$BY:$BY,\"<=\"&CA$12),(IF($Q166=Lists!$CE$17,IF((CA$2-$Q155)/$Q175=INT((CA$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&CA$2,$Z$2:$CV$2,\"<\"&CA$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((CA$2+1-$Q155)/$Q175=INT((CA$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&CA$2-$Q175,$Z$2:$CV$2,\"<=\"&CA$2),0),$Q168*(IF(CA$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CA$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CA$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CA$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CA$2+INT(-$Q173)))))))))","v":3804.7253836876357},{"$f":"IF(CB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BO:$BO,\">=\"&CB$11,BDCRM!$BO:$BO,\"<=\"&CB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BY:$BY,\">=\"&CB$11,BDCRM!$BY:$BY,\"<=\"&CB$12),(IF($Q166=Lists!$CE$17,IF((CB$2-$Q155)/$Q175=INT((CB$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&CB$2,$Z$2:$CV$2,\"<\"&CB$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((CB$2+1-$Q155)/$Q175=INT((CB$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&CB$2-$Q175,$Z$2:$CV$2,\"<=\"&CB$2),0),$Q168*(IF(CB$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CB$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CB$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CB$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CB$2+INT(-$Q173)))))))))","v":3804.7253836876357},{"$f":"IF(CC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BO:$BO,\">=\"&CC$11,BDCRM!$BO:$BO,\"<=\"&CC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BY:$BY,\">=\"&CC$11,BDCRM!$BY:$BY,\"<=\"&CC$12),(IF($Q166=Lists!$CE$17,IF((CC$2-$Q155)/$Q175=INT((CC$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&CC$2,$Z$2:$CV$2,\"<\"&CC$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((CC$2+1-$Q155)/$Q175=INT((CC$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&CC$2-$Q175,$Z$2:$CV$2,\"<=\"&CC$2),0),$Q168*(IF(CC$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CC$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CC$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CC$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CC$2+INT(-$Q173)))))))))","v":3804.7253836876357},{"$f":"IF(CD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BO:$BO,\">=\"&CD$11,BDCRM!$BO:$BO,\"<=\"&CD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BY:$BY,\">=\"&CD$11,BDCRM!$BY:$BY,\"<=\"&CD$12),(IF($Q166=Lists!$CE$17,IF((CD$2-$Q155)/$Q175=INT((CD$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&CD$2,$Z$2:$CV$2,\"<\"&CD$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((CD$2+1-$Q155)/$Q175=INT((CD$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&CD$2-$Q175,$Z$2:$CV$2,\"<=\"&CD$2),0),$Q168*(IF(CD$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CD$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CD$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CD$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CD$2+INT(-$Q173)))))))))","v":3880.8198913613883},{"$f":"IF(CE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BO:$BO,\">=\"&CE$11,BDCRM!$BO:$BO,\"<=\"&CE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BY:$BY,\">=\"&CE$11,BDCRM!$BY:$BY,\"<=\"&CE$12),(IF($Q166=Lists!$CE$17,IF((CE$2-$Q155)/$Q175=INT((CE$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&CE$2,$Z$2:$CV$2,\"<\"&CE$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((CE$2+1-$Q155)/$Q175=INT((CE$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&CE$2-$Q175,$Z$2:$CV$2,\"<=\"&CE$2),0),$Q168*(IF(CE$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CE$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CE$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CE$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CE$2+INT(-$Q173)))))))))","v":3880.8198913613883},{"$f":"IF(CF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BO:$BO,\">=\"&CF$11,BDCRM!$BO:$BO,\"<=\"&CF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BY:$BY,\">=\"&CF$11,BDCRM!$BY:$BY,\"<=\"&CF$12),(IF($Q166=Lists!$CE$17,IF((CF$2-$Q155)/$Q175=INT((CF$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&CF$2,$Z$2:$CV$2,\"<\"&CF$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((CF$2+1-$Q155)/$Q175=INT((CF$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&CF$2-$Q175,$Z$2:$CV$2,\"<=\"&CF$2),0),$Q168*(IF(CF$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CF$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CF$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CF$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CF$2+INT(-$Q173)))))))))","v":3880.8198913613883},{"$f":"IF(CG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BO:$BO,\">=\"&CG$11,BDCRM!$BO:$BO,\"<=\"&CG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BY:$BY,\">=\"&CG$11,BDCRM!$BY:$BY,\"<=\"&CG$12),(IF($Q166=Lists!$CE$17,IF((CG$2-$Q155)/$Q175=INT((CG$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&CG$2,$Z$2:$CV$2,\"<\"&CG$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((CG$2+1-$Q155)/$Q175=INT((CG$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&CG$2-$Q175,$Z$2:$CV$2,\"<=\"&CG$2),0),$Q168*(IF(CG$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CG$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CG$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CG$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CG$2+INT(-$Q173)))))))))","v":3880.8198913613883},{"$f":"IF(CH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BO:$BO,\">=\"&CH$11,BDCRM!$BO:$BO,\"<=\"&CH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BY:$BY,\">=\"&CH$11,BDCRM!$BY:$BY,\"<=\"&CH$12),(IF($Q166=Lists!$CE$17,IF((CH$2-$Q155)/$Q175=INT((CH$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&CH$2,$Z$2:$CV$2,\"<\"&CH$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((CH$2+1-$Q155)/$Q175=INT((CH$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&CH$2-$Q175,$Z$2:$CV$2,\"<=\"&CH$2),0),$Q168*(IF(CH$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CH$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CH$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CH$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CH$2+INT(-$Q173)))))))))","v":3958.4362891886162},{"$f":"IF(CI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BO:$BO,\">=\"&CI$11,BDCRM!$BO:$BO,\"<=\"&CI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BY:$BY,\">=\"&CI$11,BDCRM!$BY:$BY,\"<=\"&CI$12),(IF($Q166=Lists!$CE$17,IF((CI$2-$Q155)/$Q175=INT((CI$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&CI$2,$Z$2:$CV$2,\"<\"&CI$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((CI$2+1-$Q155)/$Q175=INT((CI$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&CI$2-$Q175,$Z$2:$CV$2,\"<=\"&CI$2),0),$Q168*(IF(CI$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CI$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CI$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CI$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CI$2+INT(-$Q173)))))))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BO:$BO,\">=\"&CJ$11,BDCRM!$BO:$BO,\"<=\"&CJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BY:$BY,\">=\"&CJ$11,BDCRM!$BY:$BY,\"<=\"&CJ$12),(IF($Q166=Lists!$CE$17,IF((CJ$2-$Q155)/$Q175=INT((CJ$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&CJ$2,$Z$2:$CV$2,\"<\"&CJ$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((CJ$2+1-$Q155)/$Q175=INT((CJ$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&CJ$2-$Q175,$Z$2:$CV$2,\"<=\"&CJ$2),0),$Q168*(IF(CJ$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CJ$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CJ$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CJ$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CJ$2+INT(-$Q173)))))))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BO:$BO,\">=\"&CK$11,BDCRM!$BO:$BO,\"<=\"&CK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BY:$BY,\">=\"&CK$11,BDCRM!$BY:$BY,\"<=\"&CK$12),(IF($Q166=Lists!$CE$17,IF((CK$2-$Q155)/$Q175=INT((CK$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&CK$2,$Z$2:$CV$2,\"<\"&CK$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((CK$2+1-$Q155)/$Q175=INT((CK$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&CK$2-$Q175,$Z$2:$CV$2,\"<=\"&CK$2),0),$Q168*(IF(CK$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CK$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CK$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CK$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CK$2+INT(-$Q173)))))))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BO:$BO,\">=\"&CL$11,BDCRM!$BO:$BO,\"<=\"&CL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BY:$BY,\">=\"&CL$11,BDCRM!$BY:$BY,\"<=\"&CL$12),(IF($Q166=Lists!$CE$17,IF((CL$2-$Q155)/$Q175=INT((CL$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&CL$2,$Z$2:$CV$2,\"<\"&CL$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((CL$2+1-$Q155)/$Q175=INT((CL$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&CL$2-$Q175,$Z$2:$CV$2,\"<=\"&CL$2),0),$Q168*(IF(CL$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CL$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CL$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CL$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CL$2+INT(-$Q173)))))))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BO:$BO,\">=\"&CM$11,BDCRM!$BO:$BO,\"<=\"&CM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BY:$BY,\">=\"&CM$11,BDCRM!$BY:$BY,\"<=\"&CM$12),(IF($Q166=Lists!$CE$17,IF((CM$2-$Q155)/$Q175=INT((CM$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&CM$2,$Z$2:$CV$2,\"<\"&CM$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((CM$2+1-$Q155)/$Q175=INT((CM$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&CM$2-$Q175,$Z$2:$CV$2,\"<=\"&CM$2),0),$Q168*(IF(CM$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CM$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CM$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CM$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CM$2+INT(-$Q173)))))))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BO:$BO,\">=\"&CN$11,BDCRM!$BO:$BO,\"<=\"&CN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BY:$BY,\">=\"&CN$11,BDCRM!$BY:$BY,\"<=\"&CN$12),(IF($Q166=Lists!$CE$17,IF((CN$2-$Q155)/$Q175=INT((CN$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&CN$2,$Z$2:$CV$2,\"<\"&CN$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((CN$2+1-$Q155)/$Q175=INT((CN$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&CN$2-$Q175,$Z$2:$CV$2,\"<=\"&CN$2),0),$Q168*(IF(CN$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CN$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CN$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CN$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CN$2+INT(-$Q173)))))))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BO:$BO,\">=\"&CO$11,BDCRM!$BO:$BO,\"<=\"&CO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BY:$BY,\">=\"&CO$11,BDCRM!$BY:$BY,\"<=\"&CO$12),(IF($Q166=Lists!$CE$17,IF((CO$2-$Q155)/$Q175=INT((CO$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&CO$2,$Z$2:$CV$2,\"<\"&CO$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((CO$2+1-$Q155)/$Q175=INT((CO$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&CO$2-$Q175,$Z$2:$CV$2,\"<=\"&CO$2),0),$Q168*(IF(CO$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CO$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CO$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CO$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CO$2+INT(-$Q173)))))))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BO:$BO,\">=\"&CP$11,BDCRM!$BO:$BO,\"<=\"&CP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BY:$BY,\">=\"&CP$11,BDCRM!$BY:$BY,\"<=\"&CP$12),(IF($Q166=Lists!$CE$17,IF((CP$2-$Q155)/$Q175=INT((CP$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&CP$2,$Z$2:$CV$2,\"<\"&CP$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((CP$2+1-$Q155)/$Q175=INT((CP$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&CP$2-$Q175,$Z$2:$CV$2,\"<=\"&CP$2),0),$Q168*(IF(CP$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CP$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CP$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CP$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CP$2+INT(-$Q173)))))))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BO:$BO,\">=\"&CQ$11,BDCRM!$BO:$BO,\"<=\"&CQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BY:$BY,\">=\"&CQ$11,BDCRM!$BY:$BY,\"<=\"&CQ$12),(IF($Q166=Lists!$CE$17,IF((CQ$2-$Q155)/$Q175=INT((CQ$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&CQ$2,$Z$2:$CV$2,\"<\"&CQ$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((CQ$2+1-$Q155)/$Q175=INT((CQ$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&CQ$2-$Q175,$Z$2:$CV$2,\"<=\"&CQ$2),0),$Q168*(IF(CQ$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CQ$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CQ$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CQ$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CQ$2+INT(-$Q173)))))))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BO:$BO,\">=\"&CR$11,BDCRM!$BO:$BO,\"<=\"&CR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BY:$BY,\">=\"&CR$11,BDCRM!$BY:$BY,\"<=\"&CR$12),(IF($Q166=Lists!$CE$17,IF((CR$2-$Q155)/$Q175=INT((CR$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&CR$2,$Z$2:$CV$2,\"<\"&CR$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((CR$2+1-$Q155)/$Q175=INT((CR$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&CR$2-$Q175,$Z$2:$CV$2,\"<=\"&CR$2),0),$Q168*(IF(CR$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CR$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CR$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CR$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CR$2+INT(-$Q173)))))))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BO:$BO,\">=\"&CS$11,BDCRM!$BO:$BO,\"<=\"&CS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BY:$BY,\">=\"&CS$11,BDCRM!$BY:$BY,\"<=\"&CS$12),(IF($Q166=Lists!$CE$17,IF((CS$2-$Q155)/$Q175=INT((CS$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&CS$2,$Z$2:$CV$2,\"<\"&CS$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((CS$2+1-$Q155)/$Q175=INT((CS$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&CS$2-$Q175,$Z$2:$CV$2,\"<=\"&CS$2),0),$Q168*(IF(CS$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CS$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CS$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CS$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CS$2+INT(-$Q173)))))))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BO:$BO,\">=\"&CT$11,BDCRM!$BO:$BO,\"<=\"&CT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BY:$BY,\">=\"&CT$11,BDCRM!$BY:$BY,\"<=\"&CT$12),(IF($Q166=Lists!$CE$17,IF((CT$2-$Q155)/$Q175=INT((CT$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&CT$2,$Z$2:$CV$2,\"<\"&CT$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((CT$2+1-$Q155)/$Q175=INT((CT$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&CT$2-$Q175,$Z$2:$CV$2,\"<=\"&CT$2),0),$Q168*(IF(CT$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CT$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CT$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CT$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CT$2+INT(-$Q173)))))))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BO:$BO,\">=\"&CU$11,BDCRM!$BO:$BO,\"<=\"&CU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H165,BDCRM!$BM:$BM,$Q165,BDCRM!$BY:$BY,\">=\"&CU$11,BDCRM!$BY:$BY,\"<=\"&CU$12),(IF($Q166=Lists!$CE$17,IF((CU$2-$Q155)/$Q175=INT((CU$2-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&CU$2,$Z$2:$CV$2,\"<\"&CU$2+$Q175),0),IF($Q166=Lists!$CE$18,IF((CU$2+1-$Q155)/$Q175=INT((CU$2+1-$Q155)/$Q175),SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">\"&CU$2-$Q175,$Z$2:$CV$2,\"<=\"&CU$2),0),$Q168*(IF(CU$2=1,SUMIFS($Z153:$CV153,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q170))+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,INT($Q170)+1),0)+($Q170-INT($Q170))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CU$2+INT($Q170)+1)+(INT($Q170)+1-$Q170)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CU$2+INT($Q170)))+$Q171*((-$Q173-INT(-$Q173))*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CU$2+INT(-$Q173)+1)+(INT(-$Q173)+1+$Q173)*SUMIFS($Z153:$CV153,$Z$2:$CV$2,CU$2+INT(-$Q173)))))))))","v":0}]
[{"$f":"ROW()","v":168},null,null,null,null,null,{"$f":"IF($R168=\"^\",IF(COUNTIF(Lists!$13:$13,H168)=1,0,1),0)","v":0},{"$f":"H166","v":"Типы оплаты"},{"$f":"I167","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$133","v":"Размер предоплаты"},null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,"M",{"$f":"MAIN!Q936","v":0},null,{"$f":"IF(G168<>0,1,IF(OR($Q168=\"\",$Q168=0),0,IF($R168=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H168))),$Q168)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":169},null,null,null,null,null,{"$f":"IF($R169=\"^\",IF(COUNTIF(Lists!$13:$13,H169)=1,0,1),0)","v":0},{"$f":"H166","v":"Типы оплаты"},{"$f":"I167","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$134","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$134","v":"кол-во дней"},null,null,"M",{"$f":"MAIN!Q937","v":0},null,{"$f":"IF(G169<>0,1,IF(OR($Q169=\"\",$Q169=0),0,IF($R169=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H169))),$Q169)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":172},null,null,null,null,null,{"$f":"IF($R172=\"^\",IF(COUNTIF(Lists!$13:$13,H172)=1,0,1),0)","v":0},{"$f":"H166","v":"Типы оплаты"},{"$f":"I167","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$137","v":"Период оборачиваемости доплат (срок)"},null,null,{"$f":"Mrkting!$M$134","v":"кол-во дней"},null,null,"M",{"$f":"MAIN!Q938","v":0},null,{"$f":"IF(G172<>0,1,IF(OR($Q172=\"\",$Q172=0),0,IF($R172=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H172))),$Q172)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":173},null,null,null,null,null,{"$f":"IF($R173=\"^\",IF(COUNTIF(Lists!$13:$13,H173)=1,0,1),0)","v":0},{"$f":"H166","v":"Типы оплаты"},{"$f":"I167","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$138","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q172/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G173<>0,1,IF(OR($Q173=\"\",$Q173=0),0,IF($R173=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H173))),$Q173)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q173-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q172/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":176}]
[{"$f":"ROW()","v":177},null,null,null,null,null,{"$f":"IF($R177=\"^\",IF(COUNTIF(Lists!$13:$13,H177)=1,0,1),0)","v":0},{"$f":"H153","v":"Постоянные расходы - 6"},null,null,null,{"$f":"K153","v":6},{"$f":"Mrkting!$M$86","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z177:$CV177)","v":195645.69412691193},null,null,{"$f":"IF(AA$11=\"\",0,AA153)","v":0},0,0,3000,3000,3000,3000,3060,3060,3060,3060,3121.2,3121.2,3121.2,3121.2,3183.6239999999998,3183.6239999999998,3183.6239999999998,3183.6239999999998,3247.29648,3247.29648,3247.29648,3247.29648,3312.2424096,3312.2424096,3312.2424096,3312.2424096,3378.487257792,3378.487257792,3378.487257792,3378.487257792,3446.0570029478395,3446.0570029478395,3446.0570029478395,3446.0570029478395,3514.9781430067965,3514.9781430067965,3514.9781430067965,3514.9781430067965,3585.2777058669326,3585.2777058669326,3585.2777058669326,3585.2777058669326,3656.9832599842712,3656.9832599842712,3656.9832599842712,3656.9832599842712,3730.1229251839559,3730.1229251839559,3730.1229251839559,3730.1229251839559,3804.7253836876357,3804.7253836876357,3804.7253836876357,3804.7253836876357,3880.8198913613883,3880.8198913613883,3880.8198913613883,3880.8198913613883,3958.4362891886162,0,0,0,0,{"$f":"IF(CM$11=\"\",0,CM153)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":180},null,null,null,null,null,{"$f":"IF($R180=\"^\",IF(COUNTIF(Lists!$13:$13,H180)=1,0,1),0)","v":0},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$K180)=0,$K180=0,$K180=\"\"),\"\",INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$K180)))","v":"Постоянные расходы - 7"},null,null,{"$f":"MAX(K$15:K179)+1","v":7},{"$f":"K180","v":7},{"$f":"Mrkting!$M$86","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"SUM($Z180:$CV180)","v":3003902.2843894991},null,null,{"$f":"IF(OR(AA$11=\"\",AA$2<$Q182,AA$2>$Q184),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BO:$BO,\">=\"&AA$11,BDCRM!$BO:$BO,\"<=\"&AA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BY:$BY,\">=\"&AA$11,BDCRM!$BY:$BY,\"<=\"&AA$12),(IF($X185>0,AA185,IF($Q186>0,$Q186*AA$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AA$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AA$2-$Q182)/IF($Q190=0,1,$Q190))),0))))))))","v":312.59250000000003},{"$f":"IF(OR(AB$11=\"\",AB$2<$Q182,AB$2>$Q184),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BO:$BO,\">=\"&AB$11,BDCRM!$BO:$BO,\"<=\"&AB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BY:$BY,\">=\"&AB$11,BDCRM!$BY:$BY,\"<=\"&AB$12),(IF($X185>0,AB185,IF($Q186>0,$Q186*AB$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AB$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AB$2-$Q182)/IF($Q190=0,1,$Q190))),0))))))))","v":593.92574999999999},{"$f":"IF(OR(AC$11=\"\",AC$2<$Q182,AC$2>$Q184),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BO:$BO,\">=\"&AC$11,BDCRM!$BO:$BO,\"<=\"&AC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BY:$BY,\">=\"&AC$11,BDCRM!$BY:$BY,\"<=\"&AC$12),(IF($X185>0,AC185,IF($Q186>0,$Q186*AC$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AC$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AC$2-$Q182)/IF($Q190=0,1,$Q190))),0))))))))","v":1875.5550000000001},{"$f":"IF(OR(AD$11=\"\",AD$2<$Q182,AD$2>$Q184),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BO:$BO,\">=\"&AD$11,BDCRM!$BO:$BO,\"<=\"&AD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BY:$BY,\">=\"&AD$11,BDCRM!$BY:$BY,\"<=\"&AD$12),(IF($X185>0,AD185,IF($Q186>0,$Q186*AD$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AD$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AD$2-$Q182)/IF($Q190=0,1,$Q190))),0))))))))","v":1692.6505199999999},{"$f":"IF(OR(AE$11=\"\",AE$2<$Q182,AE$2>$Q184),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BO:$BO,\">=\"&AE$11,BDCRM!$BO:$BO,\"<=\"&AE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BY:$BY,\">=\"&AE$11,BDCRM!$BY:$BY,\"<=\"&AE$12),(IF($X185>0,AE185,IF($Q186>0,$Q186*AE$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AE$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AE$2-$Q182)/IF($Q190=0,1,$Q190))),0))))))))","v":1097.0882999999999},{"$f":"IF(OR(AF$11=\"\",AF$2<$Q182,AF$2>$Q184),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BO:$BO,\">=\"&AF$11,BDCRM!$BO:$BO,\"<=\"&AF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BY:$BY,\">=\"&AF$11,BDCRM!$BY:$BY,\"<=\"&AF$12),(IF($X185>0,AF185,IF($Q186>0,$Q186*AF$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AF$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AF$2-$Q182)/IF($Q190=0,1,$Q190))),0))))))))","v":3752.0419859999997},{"$f":"IF(OR(AG$11=\"\",AG$2<$Q182,AG$2>$Q184),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BO:$BO,\">=\"&AG$11,BDCRM!$BO:$BO,\"<=\"&AG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BY:$BY,\">=\"&AG$11,BDCRM!$BY:$BY,\"<=\"&AG$12),(IF($X185>0,AG185,IF($Q186>0,$Q186*AG$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AG$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AG$2-$Q182)/IF($Q190=0,1,$Q190))),0))))))))","v":4616.6601887999996},{"$f":"IF(OR(AH$11=\"\",AH$2<$Q182,AH$2>$Q184),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BO:$BO,\">=\"&AH$11,BDCRM!$BO:$BO,\"<=\"&AH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BY:$BY,\">=\"&AH$11,BDCRM!$BY:$BY,\"<=\"&AH$12),(IF($X185>0,AH185,IF($Q186>0,$Q186*AH$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AH$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AH$2-$Q182)/IF($Q190=0,1,$Q190))),0))))))))","v":4154.994169919999},{"$f":"IF(OR(AI$11=\"\",AI$2<$Q182,AI$2>$Q184),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BO:$BO,\">=\"&AI$11,BDCRM!$BO:$BO,\"<=\"&AI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BY:$BY,\">=\"&AI$11,BDCRM!$BY:$BY,\"<=\"&AI$12),(IF($X185>0,AI185,IF($Q186>0,$Q186*AI$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AI$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AI$2-$Q182)/IF($Q190=0,1,$Q190))),0))))))))","v":2596.8713561999998},{"$f":"IF(OR(AJ$11=\"\",AJ$2<$Q182,AJ$2>$Q184),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BO:$BO,\">=\"&AJ$11,BDCRM!$BO:$BO,\"<=\"&AJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BY:$BY,\">=\"&AJ$11,BDCRM!$BY:$BY,\"<=\"&AJ$12),(IF($X185>0,AJ185,IF($Q186>0,$Q186*AJ$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AJ$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AJ$2-$Q182)/IF($Q190=0,1,$Q190))),0))))))))","v":7696.2294763200025},{"$f":"IF(OR(AK$11=\"\",AK$2<$Q182,AK$2>$Q184),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BO:$BO,\">=\"&AK$11,BDCRM!$BO:$BO,\"<=\"&AK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BY:$BY,\">=\"&AK$11,BDCRM!$BY:$BY,\"<=\"&AK$12),(IF($X185>0,AK185,IF($Q186>0,$Q186*AK$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AK$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AK$2-$Q182)/IF($Q190=0,1,$Q190))),0))))))))","v":9001.4379840000001},{"$f":"IF(OR(AL$11=\"\",AL$2<$Q182,AL$2>$Q184),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BO:$BO,\">=\"&AL$11,BDCRM!$BO:$BO,\"<=\"&AL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BY:$BY,\">=\"&AL$11,BDCRM!$BY:$BY,\"<=\"&AL$12),(IF($X185>0,AL185,IF($Q186>0,$Q186*AL$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AL$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AL$2-$Q182)/IF($Q190=0,1,$Q190))),0))))))))","v":8101.2941855999998},{"$f":"IF(OR(AM$11=\"\",AM$2<$Q182,AM$2>$Q184),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BO:$BO,\">=\"&AM$11,BDCRM!$BO:$BO,\"<=\"&AM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BY:$BY,\">=\"&AM$11,BDCRM!$BY:$BY,\"<=\"&AM$12),(IF($X185>0,AM185,IF($Q186>0,$Q186*AM$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AM$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AM$2-$Q182)/IF($Q190=0,1,$Q190))),0))))))))","v":5063.6065954319993},{"$f":"IF(OR(AN$11=\"\",AN$2<$Q182,AN$2>$Q184),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BO:$BO,\">=\"&AN$11,BDCRM!$BO:$BO,\"<=\"&AN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BY:$BY,\">=\"&AN$11,BDCRM!$BY:$BY,\"<=\"&AN$12),(IF($X185>0,AN185,IF($Q186>0,$Q186*AN$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AN$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AN$2-$Q182)/IF($Q190=0,1,$Q190))),0))))))))","v":9620.8525313208011},{"$f":"IF(OR(AO$11=\"\",AO$2<$Q182,AO$2>$Q184),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BO:$BO,\">=\"&AO$11,BDCRM!$BO:$BO,\"<=\"&AO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BY:$BY,\">=\"&AO$11,BDCRM!$BY:$BY,\"<=\"&AO$12),(IF($X185>0,AO185,IF($Q186>0,$Q186*AO$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AO$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AO$2-$Q182)/IF($Q190=0,1,$Q190))),0))))))))","v":15782.669907840002},{"$f":"IF(OR(AP$11=\"\",AP$2<$Q182,AP$2>$Q184),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BO:$BO,\">=\"&AP$11,BDCRM!$BO:$BO,\"<=\"&AP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BY:$BY,\">=\"&AP$11,BDCRM!$BY:$BY,\"<=\"&AP$12),(IF($X185>0,AP185,IF($Q186>0,$Q186*AP$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AP$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AP$2-$Q182)/IF($Q190=0,1,$Q190))),0))))))))","v":14243.114286719998},{"$f":"IF(OR(AQ$11=\"\",AQ$2<$Q182,AQ$2>$Q184),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BO:$BO,\">=\"&AQ$11,BDCRM!$BO:$BO,\"<=\"&AQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BY:$BY,\">=\"&AQ$11,BDCRM!$BY:$BY,\"<=\"&AQ$12),(IF($X185>0,AQ185,IF($Q186>0,$Q186*AQ$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AQ$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AQ$2-$Q182)/IF($Q190=0,1,$Q190))),0))))))))","v":8572.2447095999996},{"$f":"IF(OR(AR$11=\"\",AR$2<$Q182,AR$2>$Q184),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BO:$BO,\">=\"&AR$11,BDCRM!$BO:$BO,\"<=\"&AR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BY:$BY,\">=\"&AR$11,BDCRM!$BY:$BY,\"<=\"&AR$12),(IF($X185>0,AR185,IF($Q186>0,$Q186*AR$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AR$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AR$2-$Q182)/IF($Q190=0,1,$Q190))),0))))))))","v":16287.264948240001},{"$f":"IF(OR(AS$11=\"\",AS$2<$Q182,AS$2>$Q184),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BO:$BO,\">=\"&AS$11,BDCRM!$BO:$BO,\"<=\"&AS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BY:$BY,\">=\"&AS$11,BDCRM!$BY:$BY,\"<=\"&AS$12),(IF($X185>0,AS185,IF($Q186>0,$Q186*AS$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AS$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AS$2-$Q182)/IF($Q190=0,1,$Q190))),0))))))))","v":18883.747256774404},{"$f":"IF(OR(AT$11=\"\",AT$2<$Q182,AT$2>$Q184),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BO:$BO,\">=\"&AT$11,BDCRM!$BO:$BO,\"<=\"&AT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BY:$BY,\">=\"&AT$11,BDCRM!$BY:$BY,\"<=\"&AT$12),(IF($X185>0,AT185,IF($Q186>0,$Q186*AT$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AT$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AT$2-$Q182)/IF($Q190=0,1,$Q190))),0))))))))","v":16995.37253109696},{"$f":"IF(OR(AU$11=\"\",AU$2<$Q182,AU$2>$Q184),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BO:$BO,\">=\"&AU$11,BDCRM!$BO:$BO,\"<=\"&AU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BY:$BY,\">=\"&AU$11,BDCRM!$BY:$BY,\"<=\"&AU$12),(IF($X185>0,AU185,IF($Q186>0,$Q186*AU$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AU$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AU$2-$Q182)/IF($Q190=0,1,$Q190))),0))))))))","v":13656.995783917198},{"$f":"IF(OR(AV$11=\"\",AV$2<$Q182,AV$2>$Q184),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AV$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BO:$BO,\">=\"&AV$11,BDCRM!$BO:$BO,\"<=\"&AV$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BY:$BY,\">=\"&AV$11,BDCRM!$BY:$BY,\"<=\"&AV$12),(IF($X185>0,AV185,IF($Q186>0,$Q186*AV$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AV$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AV$2-$Q182)/IF($Q190=0,1,$Q190))),0))))))))","v":26018.625709200958},{"$f":"IF(OR(AW$11=\"\",AW$2<$Q182,AW$2>$Q184),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AW$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BO:$BO,\">=\"&AW$11,BDCRM!$BO:$BO,\"<=\"&AW$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BY:$BY,\">=\"&AW$11,BDCRM!$BY:$BY,\"<=\"&AW$12),(IF($X185>0,AW185,IF($Q186>0,$Q186*AW$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AW$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AW$2-$Q182)/IF($Q190=0,1,$Q190))),0))))))))","v":29213.895533137915},{"$f":"IF(OR(AX$11=\"\",AX$2<$Q182,AX$2>$Q184),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AX$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BO:$BO,\">=\"&AX$11,BDCRM!$BO:$BO,\"<=\"&AX$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BY:$BY,\">=\"&AX$11,BDCRM!$BY:$BY,\"<=\"&AX$12),(IF($X185>0,AX185,IF($Q186>0,$Q186*AX$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AX$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AX$2-$Q182)/IF($Q190=0,1,$Q190))),0))))))))","v":26292.505979824124},{"$f":"IF(OR(AY$11=\"\",AY$2<$Q182,AY$2>$Q184),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AY$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BO:$BO,\">=\"&AY$11,BDCRM!$BO:$BO,\"<=\"&AY$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BY:$BY,\">=\"&AY$11,BDCRM!$BY:$BY,\"<=\"&AY$12),(IF($X185>0,AY185,IF($Q186>0,$Q186*AY$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AY$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AY$2-$Q182)/IF($Q190=0,1,$Q190))),0))))))))","v":15873.072157829936},{"$f":"IF(OR(AZ$11=\"\",AZ$2<$Q182,AZ$2>$Q184),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AZ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BO:$BO,\">=\"&AZ$11,BDCRM!$BO:$BO,\"<=\"&AZ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BY:$BY,\">=\"&AZ$11,BDCRM!$BY:$BY,\"<=\"&AZ$12),(IF($X185>0,AZ185,IF($Q186>0,$Q186*AZ$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((AZ$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((AZ$2-$Q182)/IF($Q190=0,1,$Q190))),0))))))))","v":30158.837099876881},{"$f":"IF(OR(BA$11=\"\",BA$2<$Q182,BA$2>$Q184),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BO:$BO,\">=\"&BA$11,BDCRM!$BO:$BO,\"<=\"&BA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BY:$BY,\">=\"&BA$11,BDCRM!$BY:$BY,\"<=\"&BA$12),(IF($X185>0,BA185,IF($Q186>0,$Q186*BA$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BA$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BA$2-$Q182)/IF($Q190=0,1,$Q190))),0))))))))","v":33613.564569522227},{"$f":"IF(OR(BB$11=\"\",BB$2<$Q182,BB$2>$Q184),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BO:$BO,\">=\"&BB$11,BDCRM!$BO:$BO,\"<=\"&BB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BY:$BY,\">=\"&BB$11,BDCRM!$BY:$BY,\"<=\"&BB$12),(IF($X185>0,BB185,IF($Q186>0,$Q186*BB$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BB$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BB$2-$Q182)/IF($Q190=0,1,$Q190))),0))))))))","v":39321.548017230132},{"$f":"IF(OR(BC$11=\"\",BC$2<$Q182,BC$2>$Q184),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BO:$BO,\">=\"&BC$11,BDCRM!$BO:$BO,\"<=\"&BC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BY:$BY,\">=\"&BC$11,BDCRM!$BY:$BY,\"<=\"&BC$12),(IF($X185>0,BC185,IF($Q186>0,$Q186*BC$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BC$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BC$2-$Q182)/IF($Q190=0,1,$Q190))),0))))))))","v":23058.932479239887},{"$f":"IF(OR(BD$11=\"\",BD$2<$Q182,BD$2>$Q184),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BO:$BO,\">=\"&BD$11,BDCRM!$BO:$BO,\"<=\"&BD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BY:$BY,\">=\"&BD$11,BDCRM!$BY:$BY,\"<=\"&BD$12),(IF($X185>0,BD185,IF($Q186>0,$Q186*BD$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BD$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BD$2-$Q182)/IF($Q190=0,1,$Q190))),0))))))))","v":43811.971710555787},{"$f":"IF(OR(BE$11=\"\",BE$2<$Q182,BE$2>$Q184),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BO:$BO,\">=\"&BE$11,BDCRM!$BO:$BO,\"<=\"&BE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BY:$BY,\">=\"&BE$11,BDCRM!$BY:$BY,\"<=\"&BE$12),(IF($X185>0,BE185,IF($Q186>0,$Q186*BE$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BE$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BE$2-$Q182)/IF($Q190=0,1,$Q190))),0))))))))","v":49649.155700516058},{"$f":"IF(OR(BF$11=\"\",BF$2<$Q182,BF$2>$Q184),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BO:$BO,\">=\"&BF$11,BDCRM!$BO:$BO,\"<=\"&BF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BY:$BY,\">=\"&BF$11,BDCRM!$BY:$BY,\"<=\"&BF$12),(IF($X185>0,BF185,IF($Q186>0,$Q186*BF$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BF$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BF$2-$Q182)/IF($Q190=0,1,$Q190))),0))))))))","v":44684.240130464459},{"$f":"IF(OR(BG$11=\"\",BG$2<$Q182,BG$2>$Q184),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BO:$BO,\">=\"&BG$11,BDCRM!$BO:$BO,\"<=\"&BG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BY:$BY,\">=\"&BG$11,BDCRM!$BY:$BY,\"<=\"&BG$12),(IF($X185>0,BG185,IF($Q186>0,$Q186*BG$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BG$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BG$2-$Q182)/IF($Q190=0,1,$Q190))),0))))))))","v":26065.806742770932},{"$f":"IF(OR(BH$11=\"\",BH$2<$Q182,BH$2>$Q184),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BO:$BO,\">=\"&BH$11,BDCRM!$BO:$BO,\"<=\"&BH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BY:$BY,\">=\"&BH$11,BDCRM!$BY:$BY,\"<=\"&BH$12),(IF($X185>0,BH185,IF($Q186>0,$Q186*BH$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BH$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BH$2-$Q182)/IF($Q190=0,1,$Q190))),0))))))))","v":49657.832251997701},{"$f":"IF(OR(BI$11=\"\",BI$2<$Q182,BI$2>$Q184),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BO:$BO,\">=\"&BI$11,BDCRM!$BO:$BO,\"<=\"&BI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BY:$BY,\">=\"&BI$11,BDCRM!$BY:$BY,\"<=\"&BI$12),(IF($X185>0,BI185,IF($Q186>0,$Q186*BI$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BI$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BI$2-$Q182)/IF($Q190=0,1,$Q190))),0))))))))","v":54760.516769120281},{"$f":"IF(OR(BJ$11=\"\",BJ$2<$Q182,BJ$2>$Q184),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BO:$BO,\">=\"&BJ$11,BDCRM!$BO:$BO,\"<=\"&BJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BY:$BY,\">=\"&BJ$11,BDCRM!$BY:$BY,\"<=\"&BJ$12),(IF($X185>0,BJ185,IF($Q186>0,$Q186*BJ$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BJ$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BJ$2-$Q182)/IF($Q190=0,1,$Q190))),0))))))))","v":61957.613258776088},{"$f":"IF(OR(BK$11=\"\",BK$2<$Q182,BK$2>$Q184),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BO:$BO,\">=\"&BK$11,BDCRM!$BO:$BO,\"<=\"&BK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BY:$BY,\">=\"&BK$11,BDCRM!$BY:$BY,\"<=\"&BK$12),(IF($X185>0,BK185,IF($Q186>0,$Q186*BK$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BK$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BK$2-$Q182)/IF($Q190=0,1,$Q190))),0))))))))","v":36803.352422845885},{"$f":"IF(OR(BL$11=\"\",BL$2<$Q182,BL$2>$Q184),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BO:$BO,\">=\"&BL$11,BDCRM!$BO:$BO,\"<=\"&BL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BY:$BY,\">=\"&BL$11,BDCRM!$BY:$BY,\"<=\"&BL$12),(IF($X185>0,BL185,IF($Q186>0,$Q186*BL$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BL$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BL$2-$Q182)/IF($Q190=0,1,$Q190))),0))))))))","v":69926.369603407191},{"$f":"IF(OR(BM$11=\"\",BM$2<$Q182,BM$2>$Q184),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BO:$BO,\">=\"&BM$11,BDCRM!$BO:$BO,\"<=\"&BM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BY:$BY,\">=\"&BM$11,BDCRM!$BY:$BY,\"<=\"&BM$12),(IF($X185>0,BM185,IF($Q186>0,$Q186*BM$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BM$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BM$2-$Q182)/IF($Q190=0,1,$Q190))),0))))))))","v":76806.996360721852},{"$f":"IF(OR(BN$11=\"\",BN$2<$Q182,BN$2>$Q184),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BO:$BO,\">=\"&BN$11,BDCRM!$BO:$BO,\"<=\"&BN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BY:$BY,\">=\"&BN$11,BDCRM!$BY:$BY,\"<=\"&BN$12),(IF($X185>0,BN185,IF($Q186>0,$Q186*BN$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BN$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BN$2-$Q182)/IF($Q190=0,1,$Q190))),0))))))))","v":69310.667423170293},{"$f":"IF(OR(BO$11=\"\",BO$2<$Q182,BO$2>$Q184),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BO:$BO,\">=\"&BO$11,BDCRM!$BO:$BO,\"<=\"&BO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BY:$BY,\">=\"&BO$11,BDCRM!$BY:$BY,\"<=\"&BO$12),(IF($X185>0,BO185,IF($Q186>0,$Q186*BO$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BO$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BO$2-$Q182)/IF($Q190=0,1,$Q190))),0))))))))","v":40110.339943964296},{"$f":"IF(OR(BP$11=\"\",BP$2<$Q182,BP$2>$Q184),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BO:$BO,\">=\"&BP$11,BDCRM!$BO:$BO,\"<=\"&BP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BY:$BY,\">=\"&BP$11,BDCRM!$BY:$BY,\"<=\"&BP$12),(IF($X185>0,BP185,IF($Q186>0,$Q186*BP$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BP$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BP$2-$Q182)/IF($Q190=0,1,$Q190))),0))))))))","v":76209.645893532143},{"$f":"IF(OR(BQ$11=\"\",BQ$2<$Q182,BQ$2>$Q184),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BO:$BO,\">=\"&BQ$11,BDCRM!$BO:$BO,\"<=\"&BQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BY:$BY,\">=\"&BQ$11,BDCRM!$BY:$BY,\"<=\"&BQ$12),(IF($X185>0,BQ185,IF($Q186>0,$Q186*BQ$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BQ$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BQ$2-$Q182)/IF($Q190=0,1,$Q190))),0))))))))","v":85324.463471631621},{"$f":"IF(OR(BR$11=\"\",BR$2<$Q182,BR$2>$Q184),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BO:$BO,\">=\"&BR$11,BDCRM!$BO:$BO,\"<=\"&BR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BY:$BY,\">=\"&BR$11,BDCRM!$BY:$BY,\"<=\"&BR$12),(IF($X185>0,BR185,IF($Q186>0,$Q186*BR$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BR$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BR$2-$Q182)/IF($Q190=0,1,$Q190))),0))))))))","v":76792.017124468475},{"$f":"IF(OR(BS$11=\"\",BS$2<$Q182,BS$2>$Q184),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BO:$BO,\">=\"&BS$11,BDCRM!$BO:$BO,\"<=\"&BS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BY:$BY,\">=\"&BS$11,BDCRM!$BY:$BY,\"<=\"&BS$12),(IF($X185>0,BS185,IF($Q186>0,$Q186*BS$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BS$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BS$2-$Q182)/IF($Q190=0,1,$Q190))),0))))))))","v":54371.970166800224},{"$f":"IF(OR(BT$11=\"\",BT$2<$Q182,BT$2>$Q184),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BO:$BO,\">=\"&BT$11,BDCRM!$BO:$BO,\"<=\"&BT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BY:$BY,\">=\"&BT$11,BDCRM!$BY:$BY,\"<=\"&BT$12),(IF($X185>0,BT185,IF($Q186>0,$Q186*BT$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BT$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BT$2-$Q182)/IF($Q190=0,1,$Q190))),0))))))))","v":103580.81664563606},{"$f":"IF(OR(BU$11=\"\",BU$2<$Q182,BU$2>$Q184),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BO:$BO,\">=\"&BU$11,BDCRM!$BO:$BO,\"<=\"&BU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BY:$BY,\">=\"&BU$11,BDCRM!$BY:$BY,\"<=\"&BU$12),(IF($X185>0,BU185,IF($Q186>0,$Q186*BU$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BU$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BU$2-$Q182)/IF($Q190=0,1,$Q190))),0))))))))","v":113070.67704007056},{"$f":"IF(OR(BV$11=\"\",BV$2<$Q182,BV$2>$Q184),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BV$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BO:$BO,\">=\"&BV$11,BDCRM!$BO:$BO,\"<=\"&BV$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BY:$BY,\">=\"&BV$11,BDCRM!$BY:$BY,\"<=\"&BV$12),(IF($X185>0,BV185,IF($Q186>0,$Q186*BV$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BV$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BV$2-$Q182)/IF($Q190=0,1,$Q190))),0))))))))","v":101763.60933606351},{"$f":"IF(OR(BW$11=\"\",BW$2<$Q182,BW$2>$Q184),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BW$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BO:$BO,\">=\"&BW$11,BDCRM!$BO:$BO,\"<=\"&BW$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BY:$BY,\">=\"&BW$11,BDCRM!$BY:$BY,\"<=\"&BW$12),(IF($X185>0,BW185,IF($Q186>0,$Q186*BW$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BW$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BW$2-$Q182)/IF($Q190=0,1,$Q190))),0))))))))","v":59883.5798331642},{"$f":"IF(OR(BX$11=\"\",BX$2<$Q182,BX$2>$Q184),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BX$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BO:$BO,\">=\"&BX$11,BDCRM!$BO:$BO,\"<=\"&BX$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BY:$BY,\">=\"&BX$11,BDCRM!$BY:$BY,\"<=\"&BX$12),(IF($X185>0,BX185,IF($Q186>0,$Q186*BX$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BX$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BX$2-$Q182)/IF($Q190=0,1,$Q190))),0))))))))","v":113778.80168301197},{"$f":"IF(OR(BY$11=\"\",BY$2<$Q182,BY$2>$Q184),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BY$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BO:$BO,\">=\"&BY$11,BDCRM!$BO:$BO,\"<=\"&BY$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BY:$BY,\">=\"&BY$11,BDCRM!$BY:$BY,\"<=\"&BY$12),(IF($X185>0,BY185,IF($Q186>0,$Q186*BY$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BY$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BY$2-$Q182)/IF($Q190=0,1,$Q190))),0))))))))","v":123897.06172378799},{"$f":"IF(OR(BZ$11=\"\",BZ$2<$Q182,BZ$2>$Q184),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BZ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BO:$BO,\">=\"&BZ$11,BDCRM!$BO:$BO,\"<=\"&BZ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BY:$BY,\">=\"&BZ$11,BDCRM!$BY:$BY,\"<=\"&BZ$12),(IF($X185>0,BZ185,IF($Q186>0,$Q186*BZ$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((BZ$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((BZ$2-$Q182)/IF($Q190=0,1,$Q190))),0))))))))","v":111801.62375697757},{"$f":"IF(OR(CA$11=\"\",CA$2<$Q182,CA$2>$Q184),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BO:$BO,\">=\"&CA$11,BDCRM!$BO:$BO,\"<=\"&CA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BY:$BY,\">=\"&CA$11,BDCRM!$BY:$BY,\"<=\"&CA$12),(IF($X185>0,CA185,IF($Q186>0,$Q186*CA$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((CA$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((CA$2-$Q182)/IF($Q190=0,1,$Q190))),0))))))))","v":62112.013198320878},{"$f":"IF(OR(CB$11=\"\",CB$2<$Q182,CB$2>$Q184),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BO:$BO,\">=\"&CB$11,BDCRM!$BO:$BO,\"<=\"&CB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BY:$BY,\">=\"&CB$11,BDCRM!$BY:$BY,\"<=\"&CB$12),(IF($X185>0,CB185,IF($Q186>0,$Q186*CB$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((CB$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((CB$2-$Q182)/IF($Q190=0,1,$Q190))),0))))))))","v":118012.82507680968},{"$f":"IF(OR(CC$11=\"\",CC$2<$Q182,CC$2>$Q184),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BO:$BO,\">=\"&CC$11,BDCRM!$BO:$BO,\"<=\"&CC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BY:$BY,\">=\"&CC$11,BDCRM!$BY:$BY,\"<=\"&CC$12),(IF($X185>0,CC185,IF($Q186>0,$Q186*CC$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((CC$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((CC$2-$Q182)/IF($Q190=0,1,$Q190))),0))))))))","v":150568.30920401236},{"$f":"IF(OR(CD$11=\"\",CD$2<$Q182,CD$2>$Q184),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BO:$BO,\">=\"&CD$11,BDCRM!$BO:$BO,\"<=\"&CD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BY:$BY,\">=\"&CD$11,BDCRM!$BY:$BY,\"<=\"&CD$12),(IF($X185>0,CD185,IF($Q186>0,$Q186*CD$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((CD$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((CD$2-$Q182)/IF($Q190=0,1,$Q190))),0))))))))","v":135511.47828361113},{"$f":"IF(OR(CE$11=\"\",CE$2<$Q182,CE$2>$Q184),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BO:$BO,\">=\"&CE$11,BDCRM!$BO:$BO,\"<=\"&CE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BY:$BY,\">=\"&CE$11,BDCRM!$BY:$BY,\"<=\"&CE$12),(IF($X185>0,CE185,IF($Q186>0,$Q186*CE$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((CE$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((CE$2-$Q182)/IF($Q190=0,1,$Q190))),0))))))))","v":75284.15460200618},{"$f":"IF(OR(CF$11=\"\",CF$2<$Q182,CF$2>$Q184),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BO:$BO,\">=\"&CF$11,BDCRM!$BO:$BO,\"<=\"&CF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BY:$BY,\">=\"&CF$11,BDCRM!$BY:$BY,\"<=\"&CF$12),(IF($X185>0,CF185,IF($Q186>0,$Q186*CF$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((CF$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((CF$2-$Q182)/IF($Q190=0,1,$Q190))),0))))))))","v":143415.39450588025},{"$f":"IF(OR(CG$11=\"\",CG$2<$Q182,CG$2>$Q184),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BO:$BO,\">=\"&CG$11,BDCRM!$BO:$BO,\"<=\"&CG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BY:$BY,\">=\"&CG$11,BDCRM!$BY:$BY,\"<=\"&CG$12),(IF($X185>0,CG185,IF($Q186>0,$Q186*CG$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((CG$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((CG$2-$Q182)/IF($Q190=0,1,$Q190))),0))))))))","v":150963.57316408443},{"$f":"IF(OR(CH$11=\"\",CH$2<$Q182,CH$2>$Q184),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BO:$BO,\">=\"&CH$11,BDCRM!$BO:$BO,\"<=\"&CH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BY:$BY,\">=\"&CH$11,BDCRM!$BY:$BY,\"<=\"&CH$12),(IF($X185>0,CH185,IF($Q186>0,$Q186*CH$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((CH$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((CH$2-$Q182)/IF($Q190=0,1,$Q190))),0))))))))","v":135867.21584767598},{"$f":"IF(OR(CI$11=\"\",CI$2<$Q182,CI$2>$Q184),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BO:$BO,\">=\"&CI$11,BDCRM!$BO:$BO,\"<=\"&CI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BY:$BY,\">=\"&CI$11,BDCRM!$BY:$BY,\"<=\"&CI$12),(IF($X185>0,CI185,IF($Q186>0,$Q186*CI$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((CI$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((CI$2-$Q182)/IF($Q190=0,1,$Q190))),0))))))))","v":0},{"$f":"IF(OR(CJ$11=\"\",CJ$2<$Q182,CJ$2>$Q184),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BO:$BO,\">=\"&CJ$11,BDCRM!$BO:$BO,\"<=\"&CJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BY:$BY,\">=\"&CJ$11,BDCRM!$BY:$BY,\"<=\"&CJ$12),(IF($X185>0,CJ185,IF($Q186>0,$Q186*CJ$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((CJ$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((CJ$2-$Q182)/IF($Q190=0,1,$Q190))),0))))))))","v":0},{"$f":"IF(OR(CK$11=\"\",CK$2<$Q182,CK$2>$Q184),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BO:$BO,\">=\"&CK$11,BDCRM!$BO:$BO,\"<=\"&CK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BY:$BY,\">=\"&CK$11,BDCRM!$BY:$BY,\"<=\"&CK$12),(IF($X185>0,CK185,IF($Q186>0,$Q186*CK$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((CK$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((CK$2-$Q182)/IF($Q190=0,1,$Q190))),0))))))))","v":0},{"$f":"IF(OR(CL$11=\"\",CL$2<$Q182,CL$2>$Q184),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BO:$BO,\">=\"&CL$11,BDCRM!$BO:$BO,\"<=\"&CL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BY:$BY,\">=\"&CL$11,BDCRM!$BY:$BY,\"<=\"&CL$12),(IF($X185>0,CL185,IF($Q186>0,$Q186*CL$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((CL$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((CL$2-$Q182)/IF($Q190=0,1,$Q190))),0))))))))","v":0},{"$f":"IF(OR(CM$11=\"\",CM$2<$Q182,CM$2>$Q184),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BO:$BO,\">=\"&CM$11,BDCRM!$BO:$BO,\"<=\"&CM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BY:$BY,\">=\"&CM$11,BDCRM!$BY:$BY,\"<=\"&CM$12),(IF($X185>0,CM185,IF($Q186>0,$Q186*CM$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((CM$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((CM$2-$Q182)/IF($Q190=0,1,$Q190))),0))))))))","v":0},{"$f":"IF(OR(CN$11=\"\",CN$2<$Q182,CN$2>$Q184),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BO:$BO,\">=\"&CN$11,BDCRM!$BO:$BO,\"<=\"&CN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BY:$BY,\">=\"&CN$11,BDCRM!$BY:$BY,\"<=\"&CN$12),(IF($X185>0,CN185,IF($Q186>0,$Q186*CN$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((CN$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((CN$2-$Q182)/IF($Q190=0,1,$Q190))),0))))))))","v":0},{"$f":"IF(OR(CO$11=\"\",CO$2<$Q182,CO$2>$Q184),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BO:$BO,\">=\"&CO$11,BDCRM!$BO:$BO,\"<=\"&CO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BY:$BY,\">=\"&CO$11,BDCRM!$BY:$BY,\"<=\"&CO$12),(IF($X185>0,CO185,IF($Q186>0,$Q186*CO$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((CO$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((CO$2-$Q182)/IF($Q190=0,1,$Q190))),0))))))))","v":0},{"$f":"IF(OR(CP$11=\"\",CP$2<$Q182,CP$2>$Q184),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BO:$BO,\">=\"&CP$11,BDCRM!$BO:$BO,\"<=\"&CP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BY:$BY,\">=\"&CP$11,BDCRM!$BY:$BY,\"<=\"&CP$12),(IF($X185>0,CP185,IF($Q186>0,$Q186*CP$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((CP$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((CP$2-$Q182)/IF($Q190=0,1,$Q190))),0))))))))","v":0},{"$f":"IF(OR(CQ$11=\"\",CQ$2<$Q182,CQ$2>$Q184),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BO:$BO,\">=\"&CQ$11,BDCRM!$BO:$BO,\"<=\"&CQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BY:$BY,\">=\"&CQ$11,BDCRM!$BY:$BY,\"<=\"&CQ$12),(IF($X185>0,CQ185,IF($Q186>0,$Q186*CQ$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((CQ$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((CQ$2-$Q182)/IF($Q190=0,1,$Q190))),0))))))))","v":0},{"$f":"IF(OR(CR$11=\"\",CR$2<$Q182,CR$2>$Q184),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BO:$BO,\">=\"&CR$11,BDCRM!$BO:$BO,\"<=\"&CR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BY:$BY,\">=\"&CR$11,BDCRM!$BY:$BY,\"<=\"&CR$12),(IF($X185>0,CR185,IF($Q186>0,$Q186*CR$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((CR$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((CR$2-$Q182)/IF($Q190=0,1,$Q190))),0))))))))","v":0},{"$f":"IF(OR(CS$11=\"\",CS$2<$Q182,CS$2>$Q184),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BO:$BO,\">=\"&CS$11,BDCRM!$BO:$BO,\"<=\"&CS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BY:$BY,\">=\"&CS$11,BDCRM!$BY:$BY,\"<=\"&CS$12),(IF($X185>0,CS185,IF($Q186>0,$Q186*CS$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((CS$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((CS$2-$Q182)/IF($Q190=0,1,$Q190))),0))))))))","v":0},{"$f":"IF(OR(CT$11=\"\",CT$2<$Q182,CT$2>$Q184),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BO:$BO,\">=\"&CT$11,BDCRM!$BO:$BO,\"<=\"&CT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BY:$BY,\">=\"&CT$11,BDCRM!$BY:$BY,\"<=\"&CT$12),(IF($X185>0,CT185,IF($Q186>0,$Q186*CT$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((CT$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((CT$2-$Q182)/IF($Q190=0,1,$Q190))),0))))))))","v":0},{"$f":"IF(OR(CU$11=\"\",CU$2<$Q182,CU$2>$Q184),0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BO:$BO,\">=\"&CU$11,BDCRM!$BO:$BO,\"<=\"&CU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H180,BDCRM!$BM:$BM,$Q180,BDCRM!$BY:$BY,\">=\"&CU$11,BDCRM!$BY:$BY,\"<=\"&CU$12),(IF($X185>0,CU185,IF($Q186>0,$Q186*CU$16,IF($Q187=Lists!$AB$16,$Q188+$Q189*INT((CU$2-$Q182)/IF($Q190=0,1,$Q190)),IF($Q187=Lists!$AB$17,$Q188*POWER($Q189,INT((CU$2-$Q182)/IF($Q190=0,1,$Q190))),0))))))))","v":0}]
[{"$f":"ROW()","v":181},null,null,null,null,null,{"$f":"IF($R181=\"^\",IF(COUNTIF(Lists!$13:$13,H181)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},{"$f":"Mrkting!$I$203","v":"Начальная дата начисления расхода"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"M",{"$f":"MAIN!Q945","v":"00:00:00"},"^",{"$f":"IF(G181<>0,1,IF(OR($Q181=\"\",$Q181=0),0,IF($R181=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H181))),$Q181)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":184},null,null,null,null,null,{"$f":"IF($R184=\"^\",IF(COUNTIF(Lists!$13:$13,H184)=1,0,1),0)","v":0},{"$f":"H180","v":"Постоянные расходы - 7"},{"$f":"I183","v":"Конечная дата начисления расхода"},{"$f":"Mrkting!$I$23","v":"номер соответствующего периода расчетов"},null,null,{"$f":"Mrkting!$M$21","v":"номер периода"},null,null,null,{"$f":"IF(OR(SUMIFS($2:$2,$11:$11,Q183)=0,Q183=0,Q183=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q183))","v":60},null,{"$f":"IF(G184<>0,1,IF(OR($Q184=\"\",$Q184=0),0,IF($R184=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H184))),$Q184)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q184-IF(OR(SUMIFS($2:$2,$11:$11,Q183)=0,Q183=0,Q183=\"\"),Periods!$Q$18,SUMIFS($2:$2,$11:$11,Q183)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":185},null,null,null,null,null,{"$f":"IF($R185=\"^\",IF(COUNTIF(Lists!$13:$13,H185)=1,0,1),0)","v":0},{"$f":"H180","v":"Постоянные расходы - 7"},{"$f":"Mrkting!$I$58","v":"Вручную для каждого периода расчетов"},null,null,null,{"$f":"Mrkting!$M$86","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMIFS($Z185:$CV185,$Z185:$CV185,\">\"&0)=0,0,AVERAGEIFS($Z185:$CV185,$Z185:$CV185,\">\"&0))","v":0},"*"]
[{"$f":"ROW()","v":188},null,null,null,null,null,{"$f":"IF($R188=\"^\",IF(COUNTIF(Lists!$13:$13,H188)=1,0,1),0)","v":0},{"$f":"H180","v":"Постоянные расходы - 7"},{"$f":"I187","v":"Через прогрессию"},{"$f":"Mrkting!$I$60","v":"Значение в стартовый период"},null,null,{"$f":"Exp!$M$26","v":"руб./период"},null,null,"M",{"$f":"MAIN!Q950","v":0},null,{"$f":"IF(G188<>0,1,IF(OR($Q188=\"\",$Q188=0),0,IF($R188=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H188))),$Q188)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":189},null,null,null,null,null,{"$f":"IF($R189=\"^\",IF(COUNTIF(Lists!$13:$13,H189)=1,0,1),0)","v":0},{"$f":"H180","v":"Постоянные расходы - 7"},{"$f":"I187","v":"Через прогрессию"},{"$f":"Mrkting!$I$61","v":"Коэффициент прироста"},null,null,{"$f":"IF(Q187=Lists!$AB$16,M188,IF(Q187=Lists!$AB$17,\"мультипликатор\",\"\"))","v":""},null,null,"M",{"$f":"MAIN!Q951","v":0},null,{"$f":"IF(G189<>0,1,IF(OR($Q189=\"\",$Q189=0),0,IF($R189=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H189))),$Q189)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":192},null,null,null,null,null,{"$f":"IF($R192=\"^\",IF(COUNTIF(Lists!$13:$13,H192)=1,0,1),0)","v":0},{"$f":"H180","v":"Постоянные расходы - 7"},null,null,null,{"$f":"K180","v":7},{"$f":"Mrkting!$M$86","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"SUM($Z192:$CV192)","v":3003902.2843894991},null,null,{"$f":"IF(AA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BO:$BO,\">=\"&AA$11,BDCRM!$BO:$BO,\"<=\"&AA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BY:$BY,\">=\"&AA$11,BDCRM!$BY:$BY,\"<=\"&AA$12),(IF($Q193=Lists!$CE$17,IF((AA$2-$Q182)/$Q202=INT((AA$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&AA$2,$Z$2:$CV$2,\"<\"&AA$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AA$2+1-$Q182)/$Q202=INT((AA$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&AA$2-$Q202,$Z$2:$CV$2,\"<=\"&AA$2),0),$Q195*(IF(AA$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AA$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AA$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AA$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AA$2+INT(-$Q200)))))))))","v":312.59250000000003},{"$f":"IF(AB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BO:$BO,\">=\"&AB$11,BDCRM!$BO:$BO,\"<=\"&AB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BY:$BY,\">=\"&AB$11,BDCRM!$BY:$BY,\"<=\"&AB$12),(IF($Q193=Lists!$CE$17,IF((AB$2-$Q182)/$Q202=INT((AB$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&AB$2,$Z$2:$CV$2,\"<\"&AB$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AB$2+1-$Q182)/$Q202=INT((AB$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&AB$2-$Q202,$Z$2:$CV$2,\"<=\"&AB$2),0),$Q195*(IF(AB$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AB$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AB$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AB$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AB$2+INT(-$Q200)))))))))","v":593.92574999999999},{"$f":"IF(AC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BO:$BO,\">=\"&AC$11,BDCRM!$BO:$BO,\"<=\"&AC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BY:$BY,\">=\"&AC$11,BDCRM!$BY:$BY,\"<=\"&AC$12),(IF($Q193=Lists!$CE$17,IF((AC$2-$Q182)/$Q202=INT((AC$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&AC$2,$Z$2:$CV$2,\"<\"&AC$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AC$2+1-$Q182)/$Q202=INT((AC$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&AC$2-$Q202,$Z$2:$CV$2,\"<=\"&AC$2),0),$Q195*(IF(AC$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AC$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AC$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AC$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AC$2+INT(-$Q200)))))))))","v":1875.5550000000001},{"$f":"IF(AD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BO:$BO,\">=\"&AD$11,BDCRM!$BO:$BO,\"<=\"&AD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BY:$BY,\">=\"&AD$11,BDCRM!$BY:$BY,\"<=\"&AD$12),(IF($Q193=Lists!$CE$17,IF((AD$2-$Q182)/$Q202=INT((AD$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&AD$2,$Z$2:$CV$2,\"<\"&AD$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AD$2+1-$Q182)/$Q202=INT((AD$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&AD$2-$Q202,$Z$2:$CV$2,\"<=\"&AD$2),0),$Q195*(IF(AD$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AD$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AD$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AD$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AD$2+INT(-$Q200)))))))))","v":1692.6505199999999},{"$f":"IF(AE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BO:$BO,\">=\"&AE$11,BDCRM!$BO:$BO,\"<=\"&AE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BY:$BY,\">=\"&AE$11,BDCRM!$BY:$BY,\"<=\"&AE$12),(IF($Q193=Lists!$CE$17,IF((AE$2-$Q182)/$Q202=INT((AE$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&AE$2,$Z$2:$CV$2,\"<\"&AE$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AE$2+1-$Q182)/$Q202=INT((AE$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&AE$2-$Q202,$Z$2:$CV$2,\"<=\"&AE$2),0),$Q195*(IF(AE$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AE$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AE$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AE$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AE$2+INT(-$Q200)))))))))","v":1097.0882999999999},{"$f":"IF(AF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BO:$BO,\">=\"&AF$11,BDCRM!$BO:$BO,\"<=\"&AF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BY:$BY,\">=\"&AF$11,BDCRM!$BY:$BY,\"<=\"&AF$12),(IF($Q193=Lists!$CE$17,IF((AF$2-$Q182)/$Q202=INT((AF$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&AF$2,$Z$2:$CV$2,\"<\"&AF$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AF$2+1-$Q182)/$Q202=INT((AF$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&AF$2-$Q202,$Z$2:$CV$2,\"<=\"&AF$2),0),$Q195*(IF(AF$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AF$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AF$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AF$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AF$2+INT(-$Q200)))))))))","v":3752.0419859999997},{"$f":"IF(AG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BO:$BO,\">=\"&AG$11,BDCRM!$BO:$BO,\"<=\"&AG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BY:$BY,\">=\"&AG$11,BDCRM!$BY:$BY,\"<=\"&AG$12),(IF($Q193=Lists!$CE$17,IF((AG$2-$Q182)/$Q202=INT((AG$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&AG$2,$Z$2:$CV$2,\"<\"&AG$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AG$2+1-$Q182)/$Q202=INT((AG$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&AG$2-$Q202,$Z$2:$CV$2,\"<=\"&AG$2),0),$Q195*(IF(AG$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AG$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AG$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AG$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AG$2+INT(-$Q200)))))))))","v":4616.6601887999996},{"$f":"IF(AH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BO:$BO,\">=\"&AH$11,BDCRM!$BO:$BO,\"<=\"&AH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BY:$BY,\">=\"&AH$11,BDCRM!$BY:$BY,\"<=\"&AH$12),(IF($Q193=Lists!$CE$17,IF((AH$2-$Q182)/$Q202=INT((AH$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&AH$2,$Z$2:$CV$2,\"<\"&AH$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AH$2+1-$Q182)/$Q202=INT((AH$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&AH$2-$Q202,$Z$2:$CV$2,\"<=\"&AH$2),0),$Q195*(IF(AH$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AH$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AH$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AH$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AH$2+INT(-$Q200)))))))))","v":4154.994169919999},{"$f":"IF(AI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BO:$BO,\">=\"&AI$11,BDCRM!$BO:$BO,\"<=\"&AI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BY:$BY,\">=\"&AI$11,BDCRM!$BY:$BY,\"<=\"&AI$12),(IF($Q193=Lists!$CE$17,IF((AI$2-$Q182)/$Q202=INT((AI$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&AI$2,$Z$2:$CV$2,\"<\"&AI$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AI$2+1-$Q182)/$Q202=INT((AI$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&AI$2-$Q202,$Z$2:$CV$2,\"<=\"&AI$2),0),$Q195*(IF(AI$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AI$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AI$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AI$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AI$2+INT(-$Q200)))))))))","v":2596.8713561999998},{"$f":"IF(AJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BO:$BO,\">=\"&AJ$11,BDCRM!$BO:$BO,\"<=\"&AJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BY:$BY,\">=\"&AJ$11,BDCRM!$BY:$BY,\"<=\"&AJ$12),(IF($Q193=Lists!$CE$17,IF((AJ$2-$Q182)/$Q202=INT((AJ$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&AJ$2,$Z$2:$CV$2,\"<\"&AJ$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AJ$2+1-$Q182)/$Q202=INT((AJ$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&AJ$2-$Q202,$Z$2:$CV$2,\"<=\"&AJ$2),0),$Q195*(IF(AJ$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AJ$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AJ$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AJ$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AJ$2+INT(-$Q200)))))))))","v":7696.2294763200025},{"$f":"IF(AK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BO:$BO,\">=\"&AK$11,BDCRM!$BO:$BO,\"<=\"&AK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BY:$BY,\">=\"&AK$11,BDCRM!$BY:$BY,\"<=\"&AK$12),(IF($Q193=Lists!$CE$17,IF((AK$2-$Q182)/$Q202=INT((AK$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&AK$2,$Z$2:$CV$2,\"<\"&AK$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AK$2+1-$Q182)/$Q202=INT((AK$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&AK$2-$Q202,$Z$2:$CV$2,\"<=\"&AK$2),0),$Q195*(IF(AK$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AK$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AK$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AK$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AK$2+INT(-$Q200)))))))))","v":9001.4379840000001},{"$f":"IF(AL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BO:$BO,\">=\"&AL$11,BDCRM!$BO:$BO,\"<=\"&AL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BY:$BY,\">=\"&AL$11,BDCRM!$BY:$BY,\"<=\"&AL$12),(IF($Q193=Lists!$CE$17,IF((AL$2-$Q182)/$Q202=INT((AL$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&AL$2,$Z$2:$CV$2,\"<\"&AL$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AL$2+1-$Q182)/$Q202=INT((AL$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&AL$2-$Q202,$Z$2:$CV$2,\"<=\"&AL$2),0),$Q195*(IF(AL$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AL$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AL$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AL$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AL$2+INT(-$Q200)))))))))","v":8101.2941855999998},{"$f":"IF(AM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BO:$BO,\">=\"&AM$11,BDCRM!$BO:$BO,\"<=\"&AM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BY:$BY,\">=\"&AM$11,BDCRM!$BY:$BY,\"<=\"&AM$12),(IF($Q193=Lists!$CE$17,IF((AM$2-$Q182)/$Q202=INT((AM$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&AM$2,$Z$2:$CV$2,\"<\"&AM$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AM$2+1-$Q182)/$Q202=INT((AM$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&AM$2-$Q202,$Z$2:$CV$2,\"<=\"&AM$2),0),$Q195*(IF(AM$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AM$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AM$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AM$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AM$2+INT(-$Q200)))))))))","v":5063.6065954319993},{"$f":"IF(AN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BO:$BO,\">=\"&AN$11,BDCRM!$BO:$BO,\"<=\"&AN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BY:$BY,\">=\"&AN$11,BDCRM!$BY:$BY,\"<=\"&AN$12),(IF($Q193=Lists!$CE$17,IF((AN$2-$Q182)/$Q202=INT((AN$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&AN$2,$Z$2:$CV$2,\"<\"&AN$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AN$2+1-$Q182)/$Q202=INT((AN$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&AN$2-$Q202,$Z$2:$CV$2,\"<=\"&AN$2),0),$Q195*(IF(AN$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AN$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AN$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AN$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AN$2+INT(-$Q200)))))))))","v":9620.8525313208011},{"$f":"IF(AO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BO:$BO,\">=\"&AO$11,BDCRM!$BO:$BO,\"<=\"&AO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BY:$BY,\">=\"&AO$11,BDCRM!$BY:$BY,\"<=\"&AO$12),(IF($Q193=Lists!$CE$17,IF((AO$2-$Q182)/$Q202=INT((AO$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&AO$2,$Z$2:$CV$2,\"<\"&AO$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AO$2+1-$Q182)/$Q202=INT((AO$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&AO$2-$Q202,$Z$2:$CV$2,\"<=\"&AO$2),0),$Q195*(IF(AO$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AO$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AO$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AO$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AO$2+INT(-$Q200)))))))))","v":15782.669907840002},{"$f":"IF(AP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BO:$BO,\">=\"&AP$11,BDCRM!$BO:$BO,\"<=\"&AP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BY:$BY,\">=\"&AP$11,BDCRM!$BY:$BY,\"<=\"&AP$12),(IF($Q193=Lists!$CE$17,IF((AP$2-$Q182)/$Q202=INT((AP$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&AP$2,$Z$2:$CV$2,\"<\"&AP$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AP$2+1-$Q182)/$Q202=INT((AP$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&AP$2-$Q202,$Z$2:$CV$2,\"<=\"&AP$2),0),$Q195*(IF(AP$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AP$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AP$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AP$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AP$2+INT(-$Q200)))))))))","v":14243.114286719998},{"$f":"IF(AQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BO:$BO,\">=\"&AQ$11,BDCRM!$BO:$BO,\"<=\"&AQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BY:$BY,\">=\"&AQ$11,BDCRM!$BY:$BY,\"<=\"&AQ$12),(IF($Q193=Lists!$CE$17,IF((AQ$2-$Q182)/$Q202=INT((AQ$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&AQ$2,$Z$2:$CV$2,\"<\"&AQ$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AQ$2+1-$Q182)/$Q202=INT((AQ$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&AQ$2-$Q202,$Z$2:$CV$2,\"<=\"&AQ$2),0),$Q195*(IF(AQ$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AQ$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AQ$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AQ$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AQ$2+INT(-$Q200)))))))))","v":8572.2447095999996},{"$f":"IF(AR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BO:$BO,\">=\"&AR$11,BDCRM!$BO:$BO,\"<=\"&AR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BY:$BY,\">=\"&AR$11,BDCRM!$BY:$BY,\"<=\"&AR$12),(IF($Q193=Lists!$CE$17,IF((AR$2-$Q182)/$Q202=INT((AR$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&AR$2,$Z$2:$CV$2,\"<\"&AR$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AR$2+1-$Q182)/$Q202=INT((AR$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&AR$2-$Q202,$Z$2:$CV$2,\"<=\"&AR$2),0),$Q195*(IF(AR$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AR$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AR$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AR$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AR$2+INT(-$Q200)))))))))","v":16287.264948240001},{"$f":"IF(AS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BO:$BO,\">=\"&AS$11,BDCRM!$BO:$BO,\"<=\"&AS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BY:$BY,\">=\"&AS$11,BDCRM!$BY:$BY,\"<=\"&AS$12),(IF($Q193=Lists!$CE$17,IF((AS$2-$Q182)/$Q202=INT((AS$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&AS$2,$Z$2:$CV$2,\"<\"&AS$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AS$2+1-$Q182)/$Q202=INT((AS$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&AS$2-$Q202,$Z$2:$CV$2,\"<=\"&AS$2),0),$Q195*(IF(AS$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AS$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AS$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AS$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AS$2+INT(-$Q200)))))))))","v":18883.747256774404},{"$f":"IF(AT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BO:$BO,\">=\"&AT$11,BDCRM!$BO:$BO,\"<=\"&AT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BY:$BY,\">=\"&AT$11,BDCRM!$BY:$BY,\"<=\"&AT$12),(IF($Q193=Lists!$CE$17,IF((AT$2-$Q182)/$Q202=INT((AT$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&AT$2,$Z$2:$CV$2,\"<\"&AT$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AT$2+1-$Q182)/$Q202=INT((AT$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&AT$2-$Q202,$Z$2:$CV$2,\"<=\"&AT$2),0),$Q195*(IF(AT$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AT$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AT$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AT$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AT$2+INT(-$Q200)))))))))","v":16995.37253109696},{"$f":"IF(AU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BO:$BO,\">=\"&AU$11,BDCRM!$BO:$BO,\"<=\"&AU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BY:$BY,\">=\"&AU$11,BDCRM!$BY:$BY,\"<=\"&AU$12),(IF($Q193=Lists!$CE$17,IF((AU$2-$Q182)/$Q202=INT((AU$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&AU$2,$Z$2:$CV$2,\"<\"&AU$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AU$2+1-$Q182)/$Q202=INT((AU$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&AU$2-$Q202,$Z$2:$CV$2,\"<=\"&AU$2),0),$Q195*(IF(AU$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AU$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AU$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AU$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AU$2+INT(-$Q200)))))))))","v":13656.995783917198},{"$f":"IF(AV$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AV$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BO:$BO,\">=\"&AV$11,BDCRM!$BO:$BO,\"<=\"&AV$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BY:$BY,\">=\"&AV$11,BDCRM!$BY:$BY,\"<=\"&AV$12),(IF($Q193=Lists!$CE$17,IF((AV$2-$Q182)/$Q202=INT((AV$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&AV$2,$Z$2:$CV$2,\"<\"&AV$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AV$2+1-$Q182)/$Q202=INT((AV$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&AV$2-$Q202,$Z$2:$CV$2,\"<=\"&AV$2),0),$Q195*(IF(AV$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AV$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AV$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AV$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AV$2+INT(-$Q200)))))))))","v":26018.625709200958},{"$f":"IF(AW$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AW$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BO:$BO,\">=\"&AW$11,BDCRM!$BO:$BO,\"<=\"&AW$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BY:$BY,\">=\"&AW$11,BDCRM!$BY:$BY,\"<=\"&AW$12),(IF($Q193=Lists!$CE$17,IF((AW$2-$Q182)/$Q202=INT((AW$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&AW$2,$Z$2:$CV$2,\"<\"&AW$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AW$2+1-$Q182)/$Q202=INT((AW$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&AW$2-$Q202,$Z$2:$CV$2,\"<=\"&AW$2),0),$Q195*(IF(AW$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AW$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AW$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AW$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AW$2+INT(-$Q200)))))))))","v":29213.895533137915},{"$f":"IF(AX$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AX$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BO:$BO,\">=\"&AX$11,BDCRM!$BO:$BO,\"<=\"&AX$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BY:$BY,\">=\"&AX$11,BDCRM!$BY:$BY,\"<=\"&AX$12),(IF($Q193=Lists!$CE$17,IF((AX$2-$Q182)/$Q202=INT((AX$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&AX$2,$Z$2:$CV$2,\"<\"&AX$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AX$2+1-$Q182)/$Q202=INT((AX$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&AX$2-$Q202,$Z$2:$CV$2,\"<=\"&AX$2),0),$Q195*(IF(AX$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AX$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AX$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AX$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AX$2+INT(-$Q200)))))))))","v":26292.505979824124},{"$f":"IF(AY$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AY$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BO:$BO,\">=\"&AY$11,BDCRM!$BO:$BO,\"<=\"&AY$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BY:$BY,\">=\"&AY$11,BDCRM!$BY:$BY,\"<=\"&AY$12),(IF($Q193=Lists!$CE$17,IF((AY$2-$Q182)/$Q202=INT((AY$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&AY$2,$Z$2:$CV$2,\"<\"&AY$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AY$2+1-$Q182)/$Q202=INT((AY$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&AY$2-$Q202,$Z$2:$CV$2,\"<=\"&AY$2),0),$Q195*(IF(AY$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AY$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AY$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AY$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AY$2+INT(-$Q200)))))))))","v":15873.072157829936},{"$f":"IF(AZ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AZ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BO:$BO,\">=\"&AZ$11,BDCRM!$BO:$BO,\"<=\"&AZ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BY:$BY,\">=\"&AZ$11,BDCRM!$BY:$BY,\"<=\"&AZ$12),(IF($Q193=Lists!$CE$17,IF((AZ$2-$Q182)/$Q202=INT((AZ$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&AZ$2,$Z$2:$CV$2,\"<\"&AZ$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((AZ$2+1-$Q182)/$Q202=INT((AZ$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&AZ$2-$Q202,$Z$2:$CV$2,\"<=\"&AZ$2),0),$Q195*(IF(AZ$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AZ$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AZ$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AZ$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,AZ$2+INT(-$Q200)))))))))","v":30158.837099876881},{"$f":"IF(BA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BO:$BO,\">=\"&BA$11,BDCRM!$BO:$BO,\"<=\"&BA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BY:$BY,\">=\"&BA$11,BDCRM!$BY:$BY,\"<=\"&BA$12),(IF($Q193=Lists!$CE$17,IF((BA$2-$Q182)/$Q202=INT((BA$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&BA$2,$Z$2:$CV$2,\"<\"&BA$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BA$2+1-$Q182)/$Q202=INT((BA$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&BA$2-$Q202,$Z$2:$CV$2,\"<=\"&BA$2),0),$Q195*(IF(BA$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BA$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BA$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BA$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BA$2+INT(-$Q200)))))))))","v":33613.564569522227},{"$f":"IF(BB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BO:$BO,\">=\"&BB$11,BDCRM!$BO:$BO,\"<=\"&BB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BY:$BY,\">=\"&BB$11,BDCRM!$BY:$BY,\"<=\"&BB$12),(IF($Q193=Lists!$CE$17,IF((BB$2-$Q182)/$Q202=INT((BB$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&BB$2,$Z$2:$CV$2,\"<\"&BB$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BB$2+1-$Q182)/$Q202=INT((BB$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&BB$2-$Q202,$Z$2:$CV$2,\"<=\"&BB$2),0),$Q195*(IF(BB$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BB$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BB$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BB$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BB$2+INT(-$Q200)))))))))","v":39321.548017230132},{"$f":"IF(BC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BO:$BO,\">=\"&BC$11,BDCRM!$BO:$BO,\"<=\"&BC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BY:$BY,\">=\"&BC$11,BDCRM!$BY:$BY,\"<=\"&BC$12),(IF($Q193=Lists!$CE$17,IF((BC$2-$Q182)/$Q202=INT((BC$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&BC$2,$Z$2:$CV$2,\"<\"&BC$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BC$2+1-$Q182)/$Q202=INT((BC$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&BC$2-$Q202,$Z$2:$CV$2,\"<=\"&BC$2),0),$Q195*(IF(BC$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BC$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BC$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BC$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BC$2+INT(-$Q200)))))))))","v":23058.932479239887},{"$f":"IF(BD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BO:$BO,\">=\"&BD$11,BDCRM!$BO:$BO,\"<=\"&BD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BY:$BY,\">=\"&BD$11,BDCRM!$BY:$BY,\"<=\"&BD$12),(IF($Q193=Lists!$CE$17,IF((BD$2-$Q182)/$Q202=INT((BD$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&BD$2,$Z$2:$CV$2,\"<\"&BD$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BD$2+1-$Q182)/$Q202=INT((BD$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&BD$2-$Q202,$Z$2:$CV$2,\"<=\"&BD$2),0),$Q195*(IF(BD$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BD$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BD$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BD$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BD$2+INT(-$Q200)))))))))","v":43811.971710555787},{"$f":"IF(BE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BO:$BO,\">=\"&BE$11,BDCRM!$BO:$BO,\"<=\"&BE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BY:$BY,\">=\"&BE$11,BDCRM!$BY:$BY,\"<=\"&BE$12),(IF($Q193=Lists!$CE$17,IF((BE$2-$Q182)/$Q202=INT((BE$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&BE$2,$Z$2:$CV$2,\"<\"&BE$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BE$2+1-$Q182)/$Q202=INT((BE$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&BE$2-$Q202,$Z$2:$CV$2,\"<=\"&BE$2),0),$Q195*(IF(BE$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BE$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BE$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BE$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BE$2+INT(-$Q200)))))))))","v":49649.155700516058},{"$f":"IF(BF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BO:$BO,\">=\"&BF$11,BDCRM!$BO:$BO,\"<=\"&BF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BY:$BY,\">=\"&BF$11,BDCRM!$BY:$BY,\"<=\"&BF$12),(IF($Q193=Lists!$CE$17,IF((BF$2-$Q182)/$Q202=INT((BF$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&BF$2,$Z$2:$CV$2,\"<\"&BF$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BF$2+1-$Q182)/$Q202=INT((BF$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&BF$2-$Q202,$Z$2:$CV$2,\"<=\"&BF$2),0),$Q195*(IF(BF$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BF$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BF$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BF$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BF$2+INT(-$Q200)))))))))","v":44684.240130464459},{"$f":"IF(BG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BO:$BO,\">=\"&BG$11,BDCRM!$BO:$BO,\"<=\"&BG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BY:$BY,\">=\"&BG$11,BDCRM!$BY:$BY,\"<=\"&BG$12),(IF($Q193=Lists!$CE$17,IF((BG$2-$Q182)/$Q202=INT((BG$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&BG$2,$Z$2:$CV$2,\"<\"&BG$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BG$2+1-$Q182)/$Q202=INT((BG$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&BG$2-$Q202,$Z$2:$CV$2,\"<=\"&BG$2),0),$Q195*(IF(BG$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BG$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BG$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BG$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BG$2+INT(-$Q200)))))))))","v":26065.806742770932},{"$f":"IF(BH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BO:$BO,\">=\"&BH$11,BDCRM!$BO:$BO,\"<=\"&BH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BY:$BY,\">=\"&BH$11,BDCRM!$BY:$BY,\"<=\"&BH$12),(IF($Q193=Lists!$CE$17,IF((BH$2-$Q182)/$Q202=INT((BH$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&BH$2,$Z$2:$CV$2,\"<\"&BH$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BH$2+1-$Q182)/$Q202=INT((BH$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&BH$2-$Q202,$Z$2:$CV$2,\"<=\"&BH$2),0),$Q195*(IF(BH$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BH$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BH$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BH$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BH$2+INT(-$Q200)))))))))","v":49657.832251997701},{"$f":"IF(BI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BO:$BO,\">=\"&BI$11,BDCRM!$BO:$BO,\"<=\"&BI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BY:$BY,\">=\"&BI$11,BDCRM!$BY:$BY,\"<=\"&BI$12),(IF($Q193=Lists!$CE$17,IF((BI$2-$Q182)/$Q202=INT((BI$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&BI$2,$Z$2:$CV$2,\"<\"&BI$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BI$2+1-$Q182)/$Q202=INT((BI$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&BI$2-$Q202,$Z$2:$CV$2,\"<=\"&BI$2),0),$Q195*(IF(BI$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BI$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BI$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BI$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BI$2+INT(-$Q200)))))))))","v":54760.516769120281},{"$f":"IF(BJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BO:$BO,\">=\"&BJ$11,BDCRM!$BO:$BO,\"<=\"&BJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BY:$BY,\">=\"&BJ$11,BDCRM!$BY:$BY,\"<=\"&BJ$12),(IF($Q193=Lists!$CE$17,IF((BJ$2-$Q182)/$Q202=INT((BJ$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&BJ$2,$Z$2:$CV$2,\"<\"&BJ$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BJ$2+1-$Q182)/$Q202=INT((BJ$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&BJ$2-$Q202,$Z$2:$CV$2,\"<=\"&BJ$2),0),$Q195*(IF(BJ$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BJ$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BJ$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BJ$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BJ$2+INT(-$Q200)))))))))","v":61957.613258776088},{"$f":"IF(BK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BO:$BO,\">=\"&BK$11,BDCRM!$BO:$BO,\"<=\"&BK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BY:$BY,\">=\"&BK$11,BDCRM!$BY:$BY,\"<=\"&BK$12),(IF($Q193=Lists!$CE$17,IF((BK$2-$Q182)/$Q202=INT((BK$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&BK$2,$Z$2:$CV$2,\"<\"&BK$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BK$2+1-$Q182)/$Q202=INT((BK$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&BK$2-$Q202,$Z$2:$CV$2,\"<=\"&BK$2),0),$Q195*(IF(BK$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BK$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BK$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BK$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BK$2+INT(-$Q200)))))))))","v":36803.352422845885},{"$f":"IF(BL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BO:$BO,\">=\"&BL$11,BDCRM!$BO:$BO,\"<=\"&BL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BY:$BY,\">=\"&BL$11,BDCRM!$BY:$BY,\"<=\"&BL$12),(IF($Q193=Lists!$CE$17,IF((BL$2-$Q182)/$Q202=INT((BL$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&BL$2,$Z$2:$CV$2,\"<\"&BL$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BL$2+1-$Q182)/$Q202=INT((BL$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&BL$2-$Q202,$Z$2:$CV$2,\"<=\"&BL$2),0),$Q195*(IF(BL$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BL$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BL$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BL$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BL$2+INT(-$Q200)))))))))","v":69926.369603407191},{"$f":"IF(BM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BO:$BO,\">=\"&BM$11,BDCRM!$BO:$BO,\"<=\"&BM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BY:$BY,\">=\"&BM$11,BDCRM!$BY:$BY,\"<=\"&BM$12),(IF($Q193=Lists!$CE$17,IF((BM$2-$Q182)/$Q202=INT((BM$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&BM$2,$Z$2:$CV$2,\"<\"&BM$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BM$2+1-$Q182)/$Q202=INT((BM$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&BM$2-$Q202,$Z$2:$CV$2,\"<=\"&BM$2),0),$Q195*(IF(BM$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BM$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BM$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BM$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BM$2+INT(-$Q200)))))))))","v":76806.996360721852},{"$f":"IF(BN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BO:$BO,\">=\"&BN$11,BDCRM!$BO:$BO,\"<=\"&BN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BY:$BY,\">=\"&BN$11,BDCRM!$BY:$BY,\"<=\"&BN$12),(IF($Q193=Lists!$CE$17,IF((BN$2-$Q182)/$Q202=INT((BN$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&BN$2,$Z$2:$CV$2,\"<\"&BN$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BN$2+1-$Q182)/$Q202=INT((BN$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&BN$2-$Q202,$Z$2:$CV$2,\"<=\"&BN$2),0),$Q195*(IF(BN$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BN$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BN$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BN$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BN$2+INT(-$Q200)))))))))","v":69310.667423170293},{"$f":"IF(BO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BO:$BO,\">=\"&BO$11,BDCRM!$BO:$BO,\"<=\"&BO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BY:$BY,\">=\"&BO$11,BDCRM!$BY:$BY,\"<=\"&BO$12),(IF($Q193=Lists!$CE$17,IF((BO$2-$Q182)/$Q202=INT((BO$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&BO$2,$Z$2:$CV$2,\"<\"&BO$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BO$2+1-$Q182)/$Q202=INT((BO$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&BO$2-$Q202,$Z$2:$CV$2,\"<=\"&BO$2),0),$Q195*(IF(BO$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BO$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BO$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BO$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BO$2+INT(-$Q200)))))))))","v":40110.339943964296},{"$f":"IF(BP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BO:$BO,\">=\"&BP$11,BDCRM!$BO:$BO,\"<=\"&BP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BY:$BY,\">=\"&BP$11,BDCRM!$BY:$BY,\"<=\"&BP$12),(IF($Q193=Lists!$CE$17,IF((BP$2-$Q182)/$Q202=INT((BP$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&BP$2,$Z$2:$CV$2,\"<\"&BP$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BP$2+1-$Q182)/$Q202=INT((BP$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&BP$2-$Q202,$Z$2:$CV$2,\"<=\"&BP$2),0),$Q195*(IF(BP$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BP$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BP$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BP$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BP$2+INT(-$Q200)))))))))","v":76209.645893532143},{"$f":"IF(BQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BO:$BO,\">=\"&BQ$11,BDCRM!$BO:$BO,\"<=\"&BQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BY:$BY,\">=\"&BQ$11,BDCRM!$BY:$BY,\"<=\"&BQ$12),(IF($Q193=Lists!$CE$17,IF((BQ$2-$Q182)/$Q202=INT((BQ$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&BQ$2,$Z$2:$CV$2,\"<\"&BQ$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BQ$2+1-$Q182)/$Q202=INT((BQ$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&BQ$2-$Q202,$Z$2:$CV$2,\"<=\"&BQ$2),0),$Q195*(IF(BQ$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BQ$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BQ$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BQ$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BQ$2+INT(-$Q200)))))))))","v":85324.463471631621},{"$f":"IF(BR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BO:$BO,\">=\"&BR$11,BDCRM!$BO:$BO,\"<=\"&BR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BY:$BY,\">=\"&BR$11,BDCRM!$BY:$BY,\"<=\"&BR$12),(IF($Q193=Lists!$CE$17,IF((BR$2-$Q182)/$Q202=INT((BR$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&BR$2,$Z$2:$CV$2,\"<\"&BR$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BR$2+1-$Q182)/$Q202=INT((BR$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&BR$2-$Q202,$Z$2:$CV$2,\"<=\"&BR$2),0),$Q195*(IF(BR$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BR$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BR$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BR$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BR$2+INT(-$Q200)))))))))","v":76792.017124468475},{"$f":"IF(BS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BO:$BO,\">=\"&BS$11,BDCRM!$BO:$BO,\"<=\"&BS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BY:$BY,\">=\"&BS$11,BDCRM!$BY:$BY,\"<=\"&BS$12),(IF($Q193=Lists!$CE$17,IF((BS$2-$Q182)/$Q202=INT((BS$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&BS$2,$Z$2:$CV$2,\"<\"&BS$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BS$2+1-$Q182)/$Q202=INT((BS$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&BS$2-$Q202,$Z$2:$CV$2,\"<=\"&BS$2),0),$Q195*(IF(BS$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BS$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BS$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BS$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BS$2+INT(-$Q200)))))))))","v":54371.970166800224},{"$f":"IF(BT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BO:$BO,\">=\"&BT$11,BDCRM!$BO:$BO,\"<=\"&BT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BY:$BY,\">=\"&BT$11,BDCRM!$BY:$BY,\"<=\"&BT$12),(IF($Q193=Lists!$CE$17,IF((BT$2-$Q182)/$Q202=INT((BT$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&BT$2,$Z$2:$CV$2,\"<\"&BT$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BT$2+1-$Q182)/$Q202=INT((BT$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&BT$2-$Q202,$Z$2:$CV$2,\"<=\"&BT$2),0),$Q195*(IF(BT$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BT$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BT$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BT$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BT$2+INT(-$Q200)))))))))","v":103580.81664563606},{"$f":"IF(BU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BO:$BO,\">=\"&BU$11,BDCRM!$BO:$BO,\"<=\"&BU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BY:$BY,\">=\"&BU$11,BDCRM!$BY:$BY,\"<=\"&BU$12),(IF($Q193=Lists!$CE$17,IF((BU$2-$Q182)/$Q202=INT((BU$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&BU$2,$Z$2:$CV$2,\"<\"&BU$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BU$2+1-$Q182)/$Q202=INT((BU$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&BU$2-$Q202,$Z$2:$CV$2,\"<=\"&BU$2),0),$Q195*(IF(BU$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BU$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BU$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BU$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BU$2+INT(-$Q200)))))))))","v":113070.67704007056},{"$f":"IF(BV$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BV$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BO:$BO,\">=\"&BV$11,BDCRM!$BO:$BO,\"<=\"&BV$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BY:$BY,\">=\"&BV$11,BDCRM!$BY:$BY,\"<=\"&BV$12),(IF($Q193=Lists!$CE$17,IF((BV$2-$Q182)/$Q202=INT((BV$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&BV$2,$Z$2:$CV$2,\"<\"&BV$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BV$2+1-$Q182)/$Q202=INT((BV$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&BV$2-$Q202,$Z$2:$CV$2,\"<=\"&BV$2),0),$Q195*(IF(BV$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BV$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BV$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BV$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BV$2+INT(-$Q200)))))))))","v":101763.60933606351},{"$f":"IF(BW$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BW$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BO:$BO,\">=\"&BW$11,BDCRM!$BO:$BO,\"<=\"&BW$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BY:$BY,\">=\"&BW$11,BDCRM!$BY:$BY,\"<=\"&BW$12),(IF($Q193=Lists!$CE$17,IF((BW$2-$Q182)/$Q202=INT((BW$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&BW$2,$Z$2:$CV$2,\"<\"&BW$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BW$2+1-$Q182)/$Q202=INT((BW$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&BW$2-$Q202,$Z$2:$CV$2,\"<=\"&BW$2),0),$Q195*(IF(BW$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BW$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BW$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BW$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BW$2+INT(-$Q200)))))))))","v":59883.5798331642},{"$f":"IF(BX$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BX$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BO:$BO,\">=\"&BX$11,BDCRM!$BO:$BO,\"<=\"&BX$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BY:$BY,\">=\"&BX$11,BDCRM!$BY:$BY,\"<=\"&BX$12),(IF($Q193=Lists!$CE$17,IF((BX$2-$Q182)/$Q202=INT((BX$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&BX$2,$Z$2:$CV$2,\"<\"&BX$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BX$2+1-$Q182)/$Q202=INT((BX$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&BX$2-$Q202,$Z$2:$CV$2,\"<=\"&BX$2),0),$Q195*(IF(BX$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BX$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BX$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BX$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BX$2+INT(-$Q200)))))))))","v":113778.80168301197},{"$f":"IF(BY$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BY$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BO:$BO,\">=\"&BY$11,BDCRM!$BO:$BO,\"<=\"&BY$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BY:$BY,\">=\"&BY$11,BDCRM!$BY:$BY,\"<=\"&BY$12),(IF($Q193=Lists!$CE$17,IF((BY$2-$Q182)/$Q202=INT((BY$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&BY$2,$Z$2:$CV$2,\"<\"&BY$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BY$2+1-$Q182)/$Q202=INT((BY$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&BY$2-$Q202,$Z$2:$CV$2,\"<=\"&BY$2),0),$Q195*(IF(BY$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BY$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BY$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BY$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BY$2+INT(-$Q200)))))))))","v":123897.06172378799},{"$f":"IF(BZ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BZ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BO:$BO,\">=\"&BZ$11,BDCRM!$BO:$BO,\"<=\"&BZ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BY:$BY,\">=\"&BZ$11,BDCRM!$BY:$BY,\"<=\"&BZ$12),(IF($Q193=Lists!$CE$17,IF((BZ$2-$Q182)/$Q202=INT((BZ$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&BZ$2,$Z$2:$CV$2,\"<\"&BZ$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((BZ$2+1-$Q182)/$Q202=INT((BZ$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&BZ$2-$Q202,$Z$2:$CV$2,\"<=\"&BZ$2),0),$Q195*(IF(BZ$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BZ$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BZ$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BZ$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,BZ$2+INT(-$Q200)))))))))","v":111801.62375697757},{"$f":"IF(CA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BO:$BO,\">=\"&CA$11,BDCRM!$BO:$BO,\"<=\"&CA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BY:$BY,\">=\"&CA$11,BDCRM!$BY:$BY,\"<=\"&CA$12),(IF($Q193=Lists!$CE$17,IF((CA$2-$Q182)/$Q202=INT((CA$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&CA$2,$Z$2:$CV$2,\"<\"&CA$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((CA$2+1-$Q182)/$Q202=INT((CA$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&CA$2-$Q202,$Z$2:$CV$2,\"<=\"&CA$2),0),$Q195*(IF(CA$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CA$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CA$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CA$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CA$2+INT(-$Q200)))))))))","v":62112.013198320878},{"$f":"IF(CB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BO:$BO,\">=\"&CB$11,BDCRM!$BO:$BO,\"<=\"&CB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BY:$BY,\">=\"&CB$11,BDCRM!$BY:$BY,\"<=\"&CB$12),(IF($Q193=Lists!$CE$17,IF((CB$2-$Q182)/$Q202=INT((CB$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&CB$2,$Z$2:$CV$2,\"<\"&CB$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((CB$2+1-$Q182)/$Q202=INT((CB$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&CB$2-$Q202,$Z$2:$CV$2,\"<=\"&CB$2),0),$Q195*(IF(CB$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CB$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CB$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CB$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CB$2+INT(-$Q200)))))))))","v":118012.82507680968},{"$f":"IF(CC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BO:$BO,\">=\"&CC$11,BDCRM!$BO:$BO,\"<=\"&CC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BY:$BY,\">=\"&CC$11,BDCRM!$BY:$BY,\"<=\"&CC$12),(IF($Q193=Lists!$CE$17,IF((CC$2-$Q182)/$Q202=INT((CC$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&CC$2,$Z$2:$CV$2,\"<\"&CC$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((CC$2+1-$Q182)/$Q202=INT((CC$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&CC$2-$Q202,$Z$2:$CV$2,\"<=\"&CC$2),0),$Q195*(IF(CC$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CC$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CC$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CC$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CC$2+INT(-$Q200)))))))))","v":150568.30920401236},{"$f":"IF(CD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BO:$BO,\">=\"&CD$11,BDCRM!$BO:$BO,\"<=\"&CD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BY:$BY,\">=\"&CD$11,BDCRM!$BY:$BY,\"<=\"&CD$12),(IF($Q193=Lists!$CE$17,IF((CD$2-$Q182)/$Q202=INT((CD$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&CD$2,$Z$2:$CV$2,\"<\"&CD$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((CD$2+1-$Q182)/$Q202=INT((CD$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&CD$2-$Q202,$Z$2:$CV$2,\"<=\"&CD$2),0),$Q195*(IF(CD$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CD$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CD$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CD$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CD$2+INT(-$Q200)))))))))","v":135511.47828361113},{"$f":"IF(CE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BO:$BO,\">=\"&CE$11,BDCRM!$BO:$BO,\"<=\"&CE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BY:$BY,\">=\"&CE$11,BDCRM!$BY:$BY,\"<=\"&CE$12),(IF($Q193=Lists!$CE$17,IF((CE$2-$Q182)/$Q202=INT((CE$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&CE$2,$Z$2:$CV$2,\"<\"&CE$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((CE$2+1-$Q182)/$Q202=INT((CE$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&CE$2-$Q202,$Z$2:$CV$2,\"<=\"&CE$2),0),$Q195*(IF(CE$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CE$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CE$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CE$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CE$2+INT(-$Q200)))))))))","v":75284.15460200618},{"$f":"IF(CF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BO:$BO,\">=\"&CF$11,BDCRM!$BO:$BO,\"<=\"&CF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BY:$BY,\">=\"&CF$11,BDCRM!$BY:$BY,\"<=\"&CF$12),(IF($Q193=Lists!$CE$17,IF((CF$2-$Q182)/$Q202=INT((CF$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&CF$2,$Z$2:$CV$2,\"<\"&CF$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((CF$2+1-$Q182)/$Q202=INT((CF$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&CF$2-$Q202,$Z$2:$CV$2,\"<=\"&CF$2),0),$Q195*(IF(CF$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CF$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CF$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CF$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CF$2+INT(-$Q200)))))))))","v":143415.39450588025},{"$f":"IF(CG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BO:$BO,\">=\"&CG$11,BDCRM!$BO:$BO,\"<=\"&CG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BY:$BY,\">=\"&CG$11,BDCRM!$BY:$BY,\"<=\"&CG$12),(IF($Q193=Lists!$CE$17,IF((CG$2-$Q182)/$Q202=INT((CG$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&CG$2,$Z$2:$CV$2,\"<\"&CG$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((CG$2+1-$Q182)/$Q202=INT((CG$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&CG$2-$Q202,$Z$2:$CV$2,\"<=\"&CG$2),0),$Q195*(IF(CG$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CG$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CG$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CG$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CG$2+INT(-$Q200)))))))))","v":150963.57316408443},{"$f":"IF(CH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BO:$BO,\">=\"&CH$11,BDCRM!$BO:$BO,\"<=\"&CH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BY:$BY,\">=\"&CH$11,BDCRM!$BY:$BY,\"<=\"&CH$12),(IF($Q193=Lists!$CE$17,IF((CH$2-$Q182)/$Q202=INT((CH$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&CH$2,$Z$2:$CV$2,\"<\"&CH$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((CH$2+1-$Q182)/$Q202=INT((CH$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&CH$2-$Q202,$Z$2:$CV$2,\"<=\"&CH$2),0),$Q195*(IF(CH$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CH$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CH$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CH$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CH$2+INT(-$Q200)))))))))","v":135867.21584767598},{"$f":"IF(CI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BO:$BO,\">=\"&CI$11,BDCRM!$BO:$BO,\"<=\"&CI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BY:$BY,\">=\"&CI$11,BDCRM!$BY:$BY,\"<=\"&CI$12),(IF($Q193=Lists!$CE$17,IF((CI$2-$Q182)/$Q202=INT((CI$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&CI$2,$Z$2:$CV$2,\"<\"&CI$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((CI$2+1-$Q182)/$Q202=INT((CI$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&CI$2-$Q202,$Z$2:$CV$2,\"<=\"&CI$2),0),$Q195*(IF(CI$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CI$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CI$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CI$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CI$2+INT(-$Q200)))))))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BO:$BO,\">=\"&CJ$11,BDCRM!$BO:$BO,\"<=\"&CJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BY:$BY,\">=\"&CJ$11,BDCRM!$BY:$BY,\"<=\"&CJ$12),(IF($Q193=Lists!$CE$17,IF((CJ$2-$Q182)/$Q202=INT((CJ$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&CJ$2,$Z$2:$CV$2,\"<\"&CJ$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((CJ$2+1-$Q182)/$Q202=INT((CJ$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&CJ$2-$Q202,$Z$2:$CV$2,\"<=\"&CJ$2),0),$Q195*(IF(CJ$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CJ$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CJ$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CJ$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CJ$2+INT(-$Q200)))))))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BO:$BO,\">=\"&CK$11,BDCRM!$BO:$BO,\"<=\"&CK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BY:$BY,\">=\"&CK$11,BDCRM!$BY:$BY,\"<=\"&CK$12),(IF($Q193=Lists!$CE$17,IF((CK$2-$Q182)/$Q202=INT((CK$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&CK$2,$Z$2:$CV$2,\"<\"&CK$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((CK$2+1-$Q182)/$Q202=INT((CK$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&CK$2-$Q202,$Z$2:$CV$2,\"<=\"&CK$2),0),$Q195*(IF(CK$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CK$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CK$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CK$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CK$2+INT(-$Q200)))))))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BO:$BO,\">=\"&CL$11,BDCRM!$BO:$BO,\"<=\"&CL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BY:$BY,\">=\"&CL$11,BDCRM!$BY:$BY,\"<=\"&CL$12),(IF($Q193=Lists!$CE$17,IF((CL$2-$Q182)/$Q202=INT((CL$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&CL$2,$Z$2:$CV$2,\"<\"&CL$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((CL$2+1-$Q182)/$Q202=INT((CL$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&CL$2-$Q202,$Z$2:$CV$2,\"<=\"&CL$2),0),$Q195*(IF(CL$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CL$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CL$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CL$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CL$2+INT(-$Q200)))))))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BO:$BO,\">=\"&CM$11,BDCRM!$BO:$BO,\"<=\"&CM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BY:$BY,\">=\"&CM$11,BDCRM!$BY:$BY,\"<=\"&CM$12),(IF($Q193=Lists!$CE$17,IF((CM$2-$Q182)/$Q202=INT((CM$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&CM$2,$Z$2:$CV$2,\"<\"&CM$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((CM$2+1-$Q182)/$Q202=INT((CM$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&CM$2-$Q202,$Z$2:$CV$2,\"<=\"&CM$2),0),$Q195*(IF(CM$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CM$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CM$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CM$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CM$2+INT(-$Q200)))))))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BO:$BO,\">=\"&CN$11,BDCRM!$BO:$BO,\"<=\"&CN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BY:$BY,\">=\"&CN$11,BDCRM!$BY:$BY,\"<=\"&CN$12),(IF($Q193=Lists!$CE$17,IF((CN$2-$Q182)/$Q202=INT((CN$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&CN$2,$Z$2:$CV$2,\"<\"&CN$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((CN$2+1-$Q182)/$Q202=INT((CN$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&CN$2-$Q202,$Z$2:$CV$2,\"<=\"&CN$2),0),$Q195*(IF(CN$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CN$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CN$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CN$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CN$2+INT(-$Q200)))))))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BO:$BO,\">=\"&CO$11,BDCRM!$BO:$BO,\"<=\"&CO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BY:$BY,\">=\"&CO$11,BDCRM!$BY:$BY,\"<=\"&CO$12),(IF($Q193=Lists!$CE$17,IF((CO$2-$Q182)/$Q202=INT((CO$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&CO$2,$Z$2:$CV$2,\"<\"&CO$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((CO$2+1-$Q182)/$Q202=INT((CO$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&CO$2-$Q202,$Z$2:$CV$2,\"<=\"&CO$2),0),$Q195*(IF(CO$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CO$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CO$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CO$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CO$2+INT(-$Q200)))))))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BO:$BO,\">=\"&CP$11,BDCRM!$BO:$BO,\"<=\"&CP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BY:$BY,\">=\"&CP$11,BDCRM!$BY:$BY,\"<=\"&CP$12),(IF($Q193=Lists!$CE$17,IF((CP$2-$Q182)/$Q202=INT((CP$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&CP$2,$Z$2:$CV$2,\"<\"&CP$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((CP$2+1-$Q182)/$Q202=INT((CP$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&CP$2-$Q202,$Z$2:$CV$2,\"<=\"&CP$2),0),$Q195*(IF(CP$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CP$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CP$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CP$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CP$2+INT(-$Q200)))))))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BO:$BO,\">=\"&CQ$11,BDCRM!$BO:$BO,\"<=\"&CQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BY:$BY,\">=\"&CQ$11,BDCRM!$BY:$BY,\"<=\"&CQ$12),(IF($Q193=Lists!$CE$17,IF((CQ$2-$Q182)/$Q202=INT((CQ$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&CQ$2,$Z$2:$CV$2,\"<\"&CQ$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((CQ$2+1-$Q182)/$Q202=INT((CQ$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&CQ$2-$Q202,$Z$2:$CV$2,\"<=\"&CQ$2),0),$Q195*(IF(CQ$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CQ$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CQ$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CQ$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CQ$2+INT(-$Q200)))))))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BO:$BO,\">=\"&CR$11,BDCRM!$BO:$BO,\"<=\"&CR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BY:$BY,\">=\"&CR$11,BDCRM!$BY:$BY,\"<=\"&CR$12),(IF($Q193=Lists!$CE$17,IF((CR$2-$Q182)/$Q202=INT((CR$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&CR$2,$Z$2:$CV$2,\"<\"&CR$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((CR$2+1-$Q182)/$Q202=INT((CR$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&CR$2-$Q202,$Z$2:$CV$2,\"<=\"&CR$2),0),$Q195*(IF(CR$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CR$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CR$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CR$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CR$2+INT(-$Q200)))))))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BO:$BO,\">=\"&CS$11,BDCRM!$BO:$BO,\"<=\"&CS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BY:$BY,\">=\"&CS$11,BDCRM!$BY:$BY,\"<=\"&CS$12),(IF($Q193=Lists!$CE$17,IF((CS$2-$Q182)/$Q202=INT((CS$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&CS$2,$Z$2:$CV$2,\"<\"&CS$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((CS$2+1-$Q182)/$Q202=INT((CS$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&CS$2-$Q202,$Z$2:$CV$2,\"<=\"&CS$2),0),$Q195*(IF(CS$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CS$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CS$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CS$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CS$2+INT(-$Q200)))))))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BO:$BO,\">=\"&CT$11,BDCRM!$BO:$BO,\"<=\"&CT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BY:$BY,\">=\"&CT$11,BDCRM!$BY:$BY,\"<=\"&CT$12),(IF($Q193=Lists!$CE$17,IF((CT$2-$Q182)/$Q202=INT((CT$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&CT$2,$Z$2:$CV$2,\"<\"&CT$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((CT$2+1-$Q182)/$Q202=INT((CT$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&CT$2-$Q202,$Z$2:$CV$2,\"<=\"&CT$2),0),$Q195*(IF(CT$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CT$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CT$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CT$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CT$2+INT(-$Q200)))))))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BO:$BO,\">=\"&CU$11,BDCRM!$BO:$BO,\"<=\"&CU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H192,BDCRM!$BM:$BM,$Q192,BDCRM!$BY:$BY,\">=\"&CU$11,BDCRM!$BY:$BY,\"<=\"&CU$12),(IF($Q193=Lists!$CE$17,IF((CU$2-$Q182)/$Q202=INT((CU$2-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&CU$2,$Z$2:$CV$2,\"<\"&CU$2+$Q202),0),IF($Q193=Lists!$CE$18,IF((CU$2+1-$Q182)/$Q202=INT((CU$2+1-$Q182)/$Q202),SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">\"&CU$2-$Q202,$Z$2:$CV$2,\"<=\"&CU$2),0),$Q195*(IF(CU$2=1,SUMIFS($Z180:$CV180,$Z$2:$CV$2,\">=\"&1,$Z$2:$CV$2,\"<=\"&INT($Q197))+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,INT($Q197)+1),0)+($Q197-INT($Q197))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CU$2+INT($Q197)+1)+(INT($Q197)+1-$Q197)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CU$2+INT($Q197)))+$Q198*((-$Q200-INT(-$Q200))*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CU$2+INT(-$Q200)+1)+(INT(-$Q200)+1+$Q200)*SUMIFS($Z180:$CV180,$Z$2:$CV$2,CU$2+INT(-$Q200)))))))))","v":0}]
[{"$f":"ROW()","v":193},null,null,null,null,null,{"$f":"IF($R193=\"^\",IF(COUNTIF(Lists!$13:$13,H193)=1,0,1),0)","v":0},{"$f":"Lists!$CE$13","v":"Типы оплаты"},{"$f":"Exp!$I$31","v":"Выбираем способ оплаты"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"M",{"$f":"MAIN!Q955","v":0},"^",{"$f":"IF(G193<>0,1,IF(OR($Q193=\"\",$Q193=0),0,IF($R193=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H193))),$Q193)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":194},null,null,null,null,null,{"$f":"IF($R194=\"^\",IF(COUNTIF(Lists!$13:$13,H194)=1,0,1),0)","v":0},{"$f":"H192","v":"Постоянные расходы - 7"},"Если аванс-доплата, то указываем % предоплаты и сроки:"]
[{"$f":"ROW()","v":195},null,null,null,null,null,{"$f":"IF($R195=\"^\",IF(COUNTIF(Lists!$13:$13,H195)=1,0,1),0)","v":0},{"$f":"H193","v":"Типы оплаты"},{"$f":"I194","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$133","v":"Размер предоплаты"},null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,"M",{"$f":"MAIN!Q957","v":0},null,{"$f":"IF(G195<>0,1,IF(OR($Q195=\"\",$Q195=0),0,IF($R195=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H195))),$Q195)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":196},null,null,null,null,null,{"$f":"IF($R196=\"^\",IF(COUNTIF(Lists!$13:$13,H196)=1,0,1),0)","v":0},{"$f":"H193","v":"Типы оплаты"},{"$f":"I194","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$134","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$134","v":"кол-во дней"},null,null,"M",{"$f":"MAIN!Q958","v":0},null,{"$f":"IF(G196<>0,1,IF(OR($Q196=\"\",$Q196=0),0,IF($R196=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H196))),$Q196)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":197},null,null,null,null,null,{"$f":"IF($R197=\"^\",IF(COUNTIF(Lists!$13:$13,H197)=1,0,1),0)","v":0},{"$f":"H193","v":"Типы оплаты"},{"$f":"I194","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$135","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q196/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G197<>0,1,IF(OR($Q197=\"\",$Q197=0),0,IF($R197=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H197))),$Q197)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q197-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q196/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":198},null,null,null,null,null,{"$f":"IF($R198=\"^\",IF(COUNTIF(Lists!$13:$13,H198)=1,0,1),0)","v":0},{"$f":"H193","v":"Типы оплаты"},{"$f":"I194","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$136","v":"Размер доплаты"},null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,null,{"$f":"100%-Q195","v":1},null,{"$f":"IF(G198<>0,1,IF(OR($Q198=\"\",$Q198=0),0,IF($R198=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H198))),$Q198)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q198-(100%-Q195))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":199},null,null,null,null,null,{"$f":"IF($R199=\"^\",IF(COUNTIF(Lists!$13:$13,H199)=1,0,1),0)","v":0},{"$f":"H193","v":"Типы оплаты"},{"$f":"I194","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$137","v":"Период оборачиваемости доплат (срок)"},null,null,{"$f":"Mrkting!$M$134","v":"кол-во дней"},null,null,"M",{"$f":"MAIN!Q959","v":0},null,{"$f":"IF(G199<>0,1,IF(OR($Q199=\"\",$Q199=0),0,IF($R199=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H199))),$Q199)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":200},null,null,null,null,null,{"$f":"IF($R200=\"^\",IF(COUNTIF(Lists!$13:$13,H200)=1,0,1),0)","v":0},{"$f":"H193","v":"Типы оплаты"},{"$f":"I194","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$138","v":"расчет в количестве периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,null,{"$f":"IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q199/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16))","v":0},null,{"$f":"IF(G200<>0,1,IF(OR($Q200=\"\",$Q200=0),0,IF($R200=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H200))),$Q200)=1,0,1),0)))","v":0},{"$f":"IF(ABS($Q200-IF(SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)=0,0,$Q199/SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0}]
[{"$f":"ROW()","v":201},null,null,null,null,null,{"$f":"IF($R201=\"^\",IF(COUNTIF(Lists!$13:$13,H201)=1,0,1),0)","v":0},{"$f":"H192","v":"Постоянные расходы - 7"},"Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"]
[{"$f":"ROW()","v":202},null,null,null,null,null,{"$f":"IF($R202=\"^\",IF(COUNTIF(Lists!$13:$13,H202)=1,0,1),0)","v":0},{"$f":"H192","v":"Постоянные расходы - 7"},{"$f":"I201","v":"Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"},{"$f":"\"Количество периодов\"&IF($Q193=Lists!$CE$17,\" авансирования\",IF($Q193=Lists!$CE$18,\" ретро-оплаты\",\"\"))","v":"Количество периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,"M",{"$f":"MAIN!Q961","v":0},null,{"$f":"IF(G202<>0,1,IF(OR($Q202=\"\",$Q202=0),0,IF($R202=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H202))),$Q202)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":203}]
[{"$f":"ROW()","v":204},null,null,null,null,null,{"$f":"IF($R204=\"^\",IF(COUNTIF(Lists!$13:$13,H204)=1,0,1),0)","v":0},{"$f":"H180","v":"Постоянные расходы - 7"},null,null,null,{"$f":"K180","v":7},{"$f":"Mrkting!$M$86","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"SUM($Z204:$CV204)","v":3003902.2843894991},null,null,{"$f":"IF(AA$11=\"\",0,AA180)","v":312.59250000000003},593.92574999999999,1875.5550000000001,1692.6505199999999,1097.0882999999999,3752.0419859999997,4616.6601887999996,4154.994169919999,2596.8713561999998,7696.2294763200025,9001.4379840000001,8101.2941855999998,5063.6065954319993,9620.8525313208011,15782.669907840002,14243.114286719998,8572.2447095999996,16287.264948240001,18883.747256774404,16995.37253109696,13656.995783917198,26018.625709200958,29213.895533137915,26292.505979824124,15873.072157829936,30158.837099876881,33613.564569522227,39321.548017230132,23058.932479239887,43811.971710555787,49649.155700516058,44684.240130464459,26065.806742770932,49657.832251997701,54760.516769120281,61957.613258776088,36803.352422845885,69926.369603407191,76806.996360721852,69310.667423170293,40110.339943964296,76209.645893532143,85324.463471631621,76792.017124468475,54371.970166800224,103580.81664563606,113070.67704007056,101763.60933606351,59883.5798331642,113778.80168301197,123897.06172378799,111801.62375697757,62112.013198320878,118012.82507680968,150568.30920401236,135511.47828361113,75284.15460200618,143415.39450588025,150963.57316408443,135867.21584767598,0,0,0,0,{"$f":"IF(CM$11=\"\",0,CM180)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":205},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":206},null,null,null,null,null,null,null,null,null,null,"пустая строка"]

{"sheet":"Credits","index":13,"n_rows":79,"n_cols":99,"rows_kept":79,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"M",null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87},{"$f":"COLUMN()","v":88},{"$f":"COLUMN()","v":89},{"$f":"COLUMN()","v":90},{"$f":"COLUMN()","v":91},{"$f":"COLUMN()","v":92},{"$f":"COLUMN()","v":93},{"$f":"COLUMN()","v":94},{"$f":"COLUMN()","v":95},{"$f":"COLUMN()","v":96},{"$f":"COLUMN()","v":97},{"$f":"COLUMN()","v":98},{"$f":"COLUMN()","v":99}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"M",null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16},{"$f":"MAX($Z2:AP2)+1","v":17},{"$f":"MAX($Z2:AQ2)+1","v":18},{"$f":"MAX($Z2:AR2)+1","v":19},{"$f":"MAX($Z2:AS2)+1","v":20},{"$f":"MAX($Z2:AT2)+1","v":21},{"$f":"MAX($Z2:AU2)+1","v":22},{"$f":"MAX($Z2:AV2)+1","v":23},{"$f":"MAX($Z2:AW2)+1","v":24},{"$f":"MAX($Z2:AX2)+1","v":25},{"$f":"MAX($Z2:AY2)+1","v":26},{"$f":"MAX($Z2:AZ2)+1","v":27},{"$f":"MAX($Z2:BA2)+1","v":28},{"$f":"MAX($Z2:BB2)+1","v":29},{"$f":"MAX($Z2:BC2)+1","v":30},{"$f":"MAX($Z2:BD2)+1","v":31},{"$f":"MAX($Z2:BE2)+1","v":32},{"$f":"MAX($Z2:BF2)+1","v":33},{"$f":"MAX($Z2:BG2)+1","v":34},{"$f":"MAX($Z2:BH2)+1","v":35},{"$f":"MAX($Z2:BI2)+1","v":36},{"$f":"MAX($Z2:BJ2)+1","v":37},{"$f":"MAX($Z2:BK2)+1","v":38},{"$f":"MAX($Z2:BL2)+1","v":39},{"$f":"MAX($Z2:BM2)+1","v":40},{"$f":"MAX($Z2:BN2)+1","v":41},{"$f":"MAX($Z2:BO2)+1","v":42},{"$f":"MAX($Z2:BP2)+1","v":43},{"$f":"MAX($Z2:BQ2)+1","v":44},{"$f":"MAX($Z2:BR2)+1","v":45},{"$f":"MAX($Z2:BS2)+1","v":46},{"$f":"MAX($Z2:BT2)+1","v":47},{"$f":"MAX($Z2:BU2)+1","v":48},{"$f":"MAX($Z2:BV2)+1","v":49},{"$f":"MAX($Z2:BW2)+1","v":50},{"$f":"MAX($Z2:BX2)+1","v":51},{"$f":"MAX($Z2:BY2)+1","v":52},{"$f":"MAX($Z2:BZ2)+1","v":53},{"$f":"MAX($Z2:CA2)+1","v":54},{"$f":"MAX($Z2:CB2)+1","v":55},{"$f":"MAX($Z2:CC2)+1","v":56},{"$f":"MAX($Z2:CD2)+1","v":57},{"$f":"MAX($Z2:CE2)+1","v":58},{"$f":"MAX($Z2:CF2)+1","v":59},{"$f":"MAX($Z2:CG2)+1","v":60},{"$f":"MAX($Z2:CH2)+1","v":61},{"$f":"MAX($Z2:CI2)+1","v":62},{"$f":"MAX($Z2:CJ2)+1","v":63},{"$f":"MAX($Z2:CK2)+1","v":64},{"$f":"MAX($Z2:CL2)+1","v":65},{"$f":"MAX($Z2:CM2)+1","v":66},{"$f":"MAX($Z2:CN2)+1","v":67},{"$f":"MAX($Z2:CO2)+1","v":68},{"$f":"MAX($Z2:CP2)+1","v":69},{"$f":"MAX($Z2:CQ2)+1","v":70},{"$f":"MAX($Z2:CR2)+1","v":71},{"$f":"MAX($Z2:CS2)+1","v":72},{"$f":"MAX($Z2:CT2)+1","v":73}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"M",null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":1},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ28=\"\",\"\",MAX($Z3:AP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR28=\"\",\"\",MAX($Z3:AQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS28=\"\",\"\",MAX($Z3:AR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT28=\"\",\"\",MAX($Z3:AS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU28=\"\",\"\",MAX($Z3:AT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV28=\"\",\"\",MAX($Z3:AU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW28=\"\",\"\",MAX($Z3:AV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX28=\"\",\"\",MAX($Z3:AW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY28=\"\",\"\",MAX($Z3:AX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ28=\"\",\"\",MAX($Z3:AY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA28=\"\",\"\",MAX($Z3:AZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB28=\"\",\"\",MAX($Z3:BA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC28=\"\",\"\",MAX($Z3:BB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD28=\"\",\"\",MAX($Z3:BC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE28=\"\",\"\",MAX($Z3:BD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF28=\"\",\"\",MAX($Z3:BE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG28=\"\",\"\",MAX($Z3:BF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH28=\"\",\"\",MAX($Z3:BG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI28=\"\",\"\",MAX($Z3:BH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ28=\"\",\"\",MAX($Z3:BI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK28=\"\",\"\",MAX($Z3:BJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL28=\"\",\"\",MAX($Z3:BK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM28=\"\",\"\",MAX($Z3:BL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN28=\"\",\"\",MAX($Z3:BM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO28=\"\",\"\",MAX($Z3:BN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP28=\"\",\"\",MAX($Z3:BO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ28=\"\",\"\",MAX($Z3:BP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR28=\"\",\"\",MAX($Z3:BQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS28=\"\",\"\",MAX($Z3:BR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT28=\"\",\"\",MAX($Z3:BS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU28=\"\",\"\",MAX($Z3:BT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV28=\"\",\"\",MAX($Z3:BU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW28=\"\",\"\",MAX($Z3:BV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX28=\"\",\"\",MAX($Z3:BW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY28=\"\",\"\",MAX($Z3:BX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ28=\"\",\"\",MAX($Z3:BY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA28=\"\",\"\",MAX($Z3:BZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB28=\"\",\"\",MAX($Z3:CA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC28=\"\",\"\",MAX($Z3:CB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD28=\"\",\"\",MAX($Z3:CC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE28=\"\",\"\",MAX($Z3:CD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF28=\"\",\"\",MAX($Z3:CE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG28=\"\",\"\",MAX($Z3:CF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH28=\"\",\"\",MAX($Z3:CG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI28=\"\",\"\",MAX($Z3:CH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ28=\"\",\"\",MAX($Z3:CI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK28=\"\",\"\",MAX($Z3:CJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL28=\"\",\"\",MAX($Z3:CK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM28=\"\",\"\",MAX($Z3:CL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN28=\"\",\"\",MAX($Z3:CM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO28=\"\",\"\",MAX($Z3:CN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP28=\"\",\"\",MAX($Z3:CO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ28=\"\",\"\",MAX($Z3:CP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR28=\"\",\"\",MAX($Z3:CQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS28=\"\",\"\",MAX($Z3:CR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT28=\"\",\"\",MAX($Z3:CS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU28=\"\",\"\",MAX($Z3:CT3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"M",null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":""},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":1},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":2},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":3},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":4},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":5},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":6},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":7},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":8},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":9},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":10},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":11},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":12},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":13},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":14},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":15},{"$f":"IF(OR(AQ3<>\"\",AQ11=\"\"),\"\",MAX($Z4:AP4)+1)","v":16},{"$f":"IF(OR(AR3<>\"\",AR11=\"\"),\"\",MAX($Z4:AQ4)+1)","v":17},{"$f":"IF(OR(AS3<>\"\",AS11=\"\"),\"\",MAX($Z4:AR4)+1)","v":18},{"$f":"IF(OR(AT3<>\"\",AT11=\"\"),\"\",MAX($Z4:AS4)+1)","v":19},{"$f":"IF(OR(AU3<>\"\",AU11=\"\"),\"\",MAX($Z4:AT4)+1)","v":20},{"$f":"IF(OR(AV3<>\"\",AV11=\"\"),\"\",MAX($Z4:AU4)+1)","v":21},{"$f":"IF(OR(AW3<>\"\",AW11=\"\"),\"\",MAX($Z4:AV4)+1)","v":22},{"$f":"IF(OR(AX3<>\"\",AX11=\"\"),\"\",MAX($Z4:AW4)+1)","v":23},{"$f":"IF(OR(AY3<>\"\",AY11=\"\"),\"\",MAX($Z4:AX4)+1)","v":24},{"$f":"IF(OR(AZ3<>\"\",AZ11=\"\"),\"\",MAX($Z4:AY4)+1)","v":25},{"$f":"IF(OR(BA3<>\"\",BA11=\"\"),\"\",MAX($Z4:AZ4)+1)","v":26},{"$f":"IF(OR(BB3<>\"\",BB11=\"\"),\"\",MAX($Z4:BA4)+1)","v":27},{"$f":"IF(OR(BC3<>\"\",BC11=\"\"),\"\",MAX($Z4:BB4)+1)","v":28},{"$f":"IF(OR(BD3<>\"\",BD11=\"\"),\"\",MAX($Z4:BC4)+1)","v":29},{"$f":"IF(OR(BE3<>\"\",BE11=\"\"),\"\",MAX($Z4:BD4)+1)","v":30},{"$f":"IF(OR(BF3<>\"\",BF11=\"\"),\"\",MAX($Z4:BE4)+1)","v":31},{"$f":"IF(OR(BG3<>\"\",BG11=\"\"),\"\",MAX($Z4:BF4)+1)","v":32},{"$f":"IF(OR(BH3<>\"\",BH11=\"\"),\"\",MAX($Z4:BG4)+1)","v":33},{"$f":"IF(OR(BI3<>\"\",BI11=\"\"),\"\",MAX($Z4:BH4)+1)","v":34},{"$f":"IF(OR(BJ3<>\"\",BJ11=\"\"),\"\",MAX($Z4:BI4)+1)","v":35},{"$f":"IF(OR(BK3<>\"\",BK11=\"\"),\"\",MAX($Z4:BJ4)+1)","v":36},{"$f":"IF(OR(BL3<>\"\",BL11=\"\"),\"\",MAX($Z4:BK4)+1)","v":37},{"$f":"IF(OR(BM3<>\"\",BM11=\"\"),\"\",MAX($Z4:BL4)+1)","v":38},{"$f":"IF(OR(BN3<>\"\",BN11=\"\"),\"\",MAX($Z4:BM4)+1)","v":39},{"$f":"IF(OR(BO3<>\"\",BO11=\"\"),\"\",MAX($Z4:BN4)+1)","v":40},{"$f":"IF(OR(BP3<>\"\",BP11=\"\"),\"\",MAX($Z4:BO4)+1)","v":41},{"$f":"IF(OR(BQ3<>\"\",BQ11=\"\"),\"\",MAX($Z4:BP4)+1)","v":42},{"$f":"IF(OR(BR3<>\"\",BR11=\"\"),\"\",MAX($Z4:BQ4)+1)","v":43},{"$f":"IF(OR(BS3<>\"\",BS11=\"\"),\"\",MAX($Z4:BR4)+1)","v":44},{"$f":"IF(OR(BT3<>\"\",BT11=\"\"),\"\",MAX($Z4:BS4)+1)","v":45},{"$f":"IF(OR(BU3<>\"\",BU11=\"\"),\"\",MAX($Z4:BT4)+1)","v":46},{"$f":"IF(OR(BV3<>\"\",BV11=\"\"),\"\",MAX($Z4:BU4)+1)","v":47},{"$f":"IF(OR(BW3<>\"\",BW11=\"\"),\"\",MAX($Z4:BV4)+1)","v":48},{"$f":"IF(OR(BX3<>\"\",BX11=\"\"),\"\",MAX($Z4:BW4)+1)","v":49},{"$f":"IF(OR(BY3<>\"\",BY11=\"\"),\"\",MAX($Z4:BX4)+1)","v":50},{"$f":"IF(OR(BZ3<>\"\",BZ11=\"\"),\"\",MAX($Z4:BY4)+1)","v":51},{"$f":"IF(OR(CA3<>\"\",CA11=\"\"),\"\",MAX($Z4:BZ4)+1)","v":52},{"$f":"IF(OR(CB3<>\"\",CB11=\"\"),\"\",MAX($Z4:CA4)+1)","v":53},{"$f":"IF(OR(CC3<>\"\",CC11=\"\"),\"\",MAX($Z4:CB4)+1)","v":54},{"$f":"IF(OR(CD3<>\"\",CD11=\"\"),\"\",MAX($Z4:CC4)+1)","v":55},{"$f":"IF(OR(CE3<>\"\",CE11=\"\"),\"\",MAX($Z4:CD4)+1)","v":56},{"$f":"IF(OR(CF3<>\"\",CF11=\"\"),\"\",MAX($Z4:CE4)+1)","v":57},{"$f":"IF(OR(CG3<>\"\",CG11=\"\"),\"\",MAX($Z4:CF4)+1)","v":58},{"$f":"IF(OR(CH3<>\"\",CH11=\"\"),\"\",MAX($Z4:CG4)+1)","v":59},{"$f":"IF(OR(CI3<>\"\",CI11=\"\"),\"\",MAX($Z4:CH4)+1)","v":""},{"$f":"IF(OR(CJ3<>\"\",CJ11=\"\"),\"\",MAX($Z4:CI4)+1)","v":""},{"$f":"IF(OR(CK3<>\"\",CK11=\"\"),\"\",MAX($Z4:CJ4)+1)","v":""},{"$f":"IF(OR(CL3<>\"\",CL11=\"\"),\"\",MAX($Z4:CK4)+1)","v":""},{"$f":"IF(OR(CM3<>\"\",CM11=\"\"),\"\",MAX($Z4:CL4)+1)","v":""},{"$f":"IF(OR(CN3<>\"\",CN11=\"\"),\"\",MAX($Z4:CM4)+1)","v":""},{"$f":"IF(OR(CO3<>\"\",CO11=\"\"),\"\",MAX($Z4:CN4)+1)","v":""},{"$f":"IF(OR(CP3<>\"\",CP11=\"\"),\"\",MAX($Z4:CO4)+1)","v":""},{"$f":"IF(OR(CQ3<>\"\",CQ11=\"\"),\"\",MAX($Z4:CP4)+1)","v":""},{"$f":"IF(OR(CR3<>\"\",CR11=\"\"),\"\",MAX($Z4:CQ4)+1)","v":""},{"$f":"IF(OR(CS3<>\"\",CS11=\"\"),\"\",MAX($Z4:CR4)+1)","v":""},{"$f":"IF(OR(CT3<>\"\",CT11=\"\"),\"\",MAX($Z4:CS4)+1)","v":""},{"$f":"IF(OR(CU3<>\"\",CU11=\"\"),\"\",MAX($Z4:CT4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"M",null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","",{"$f":"IF(CN11=\"\",\"\",DAY(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"M",null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":4},7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,"","","","","",{"$f":"IF(CN11=\"\",\"\",MONTH(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"M",null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":21},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":21},21,21,22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,30,30,30,31,31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,35,35,35,35,"","","","","",{"$f":"IF(CN11=\"\",\"\",YEAR(CN11)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"M",null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":31},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":30},30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,"","","","","",{"$f":"IF(CN12=\"\",\"\",DAY(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"M",null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":3},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":6},9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,"","","","","",{"$f":"IF(CN12=\"\",\"\",MONTH(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"M",null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":21},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":21},21,21,22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,30,30,30,31,31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,35,35,35,35,"","","","","",{"$f":"IF(CN12=\"\",\"\",YEAR(CN12)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I38\")","v":"Credits"},null,null,{"$f":"INDIRECT(\"START!K38\")","v":"Источники финансирования и их условия"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2021-01-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2021-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2021-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2021-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2021-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2022-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2022-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ20=\"\",\"\",Periods!AQ20),IF($Q$12=Lists!$U$17,IF(Periods!AQ35=\"\",\"\",Periods!AQ35),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR20=\"\",\"\",Periods!AR20),IF($Q$12=Lists!$U$17,IF(Periods!AR35=\"\",\"\",Periods!AR35),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS20=\"\",\"\",Periods!AS20),IF($Q$12=Lists!$U$17,IF(Periods!AS35=\"\",\"\",Periods!AS35),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT20=\"\",\"\",Periods!AT20),IF($Q$12=Lists!$U$17,IF(Periods!AT35=\"\",\"\",Periods!AT35),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU20=\"\",\"\",Periods!AU20),IF($Q$12=Lists!$U$17,IF(Periods!AU35=\"\",\"\",Periods!AU35),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV20=\"\",\"\",Periods!AV20),IF($Q$12=Lists!$U$17,IF(Periods!AV35=\"\",\"\",Periods!AV35),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW20=\"\",\"\",Periods!AW20),IF($Q$12=Lists!$U$17,IF(Periods!AW35=\"\",\"\",Periods!AW35),\"\"))","v":"2026-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX20=\"\",\"\",Periods!AX20),IF($Q$12=Lists!$U$17,IF(Periods!AX35=\"\",\"\",Periods!AX35),\"\"))","v":"2026-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY20=\"\",\"\",Periods!AY20),IF($Q$12=Lists!$U$17,IF(Periods!AY35=\"\",\"\",Periods!AY35),\"\"))","v":"2027-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ20=\"\",\"\",Periods!AZ20),IF($Q$12=Lists!$U$17,IF(Periods!AZ35=\"\",\"\",Periods!AZ35),\"\"))","v":"2027-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA20=\"\",\"\",Periods!BA20),IF($Q$12=Lists!$U$17,IF(Periods!BA35=\"\",\"\",Periods!BA35),\"\"))","v":"2027-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB20=\"\",\"\",Periods!BB20),IF($Q$12=Lists!$U$17,IF(Periods!BB35=\"\",\"\",Periods!BB35),\"\"))","v":"2027-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC20=\"\",\"\",Periods!BC20),IF($Q$12=Lists!$U$17,IF(Periods!BC35=\"\",\"\",Periods!BC35),\"\"))","v":"2028-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD20=\"\",\"\",Periods!BD20),IF($Q$12=Lists!$U$17,IF(Periods!BD35=\"\",\"\",Periods!BD35),\"\"))","v":"2028-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE20=\"\",\"\",Periods!BE20),IF($Q$12=Lists!$U$17,IF(Periods!BE35=\"\",\"\",Periods!BE35),\"\"))","v":"2028-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF20=\"\",\"\",Periods!BF20),IF($Q$12=Lists!$U$17,IF(Periods!BF35=\"\",\"\",Periods!BF35),\"\"))","v":"2028-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG20=\"\",\"\",Periods!BG20),IF($Q$12=Lists!$U$17,IF(Periods!BG35=\"\",\"\",Periods!BG35),\"\"))","v":"2029-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH20=\"\",\"\",Periods!BH20),IF($Q$12=Lists!$U$17,IF(Periods!BH35=\"\",\"\",Periods!BH35),\"\"))","v":"2029-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI20=\"\",\"\",Periods!BI20),IF($Q$12=Lists!$U$17,IF(Periods!BI35=\"\",\"\",Periods!BI35),\"\"))","v":"2029-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ20=\"\",\"\",Periods!BJ20),IF($Q$12=Lists!$U$17,IF(Periods!BJ35=\"\",\"\",Periods!BJ35),\"\"))","v":"2029-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK20=\"\",\"\",Periods!BK20),IF($Q$12=Lists!$U$17,IF(Periods!BK35=\"\",\"\",Periods!BK35),\"\"))","v":"2030-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL20=\"\",\"\",Periods!BL20),IF($Q$12=Lists!$U$17,IF(Periods!BL35=\"\",\"\",Periods!BL35),\"\"))","v":"2030-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM20=\"\",\"\",Periods!BM20),IF($Q$12=Lists!$U$17,IF(Periods!BM35=\"\",\"\",Periods!BM35),\"\"))","v":"2030-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN20=\"\",\"\",Periods!BN20),IF($Q$12=Lists!$U$17,IF(Periods!BN35=\"\",\"\",Periods!BN35),\"\"))","v":"2030-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO20=\"\",\"\",Periods!BO20),IF($Q$12=Lists!$U$17,IF(Periods!BO35=\"\",\"\",Periods!BO35),\"\"))","v":"2031-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP20=\"\",\"\",Periods!BP20),IF($Q$12=Lists!$U$17,IF(Periods!BP35=\"\",\"\",Periods!BP35),\"\"))","v":"2031-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ20=\"\",\"\",Periods!BQ20),IF($Q$12=Lists!$U$17,IF(Periods!BQ35=\"\",\"\",Periods!BQ35),\"\"))","v":"2031-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR20=\"\",\"\",Periods!BR20),IF($Q$12=Lists!$U$17,IF(Periods!BR35=\"\",\"\",Periods!BR35),\"\"))","v":"2031-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS20=\"\",\"\",Periods!BS20),IF($Q$12=Lists!$U$17,IF(Periods!BS35=\"\",\"\",Periods!BS35),\"\"))","v":"2032-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT20=\"\",\"\",Periods!BT20),IF($Q$12=Lists!$U$17,IF(Periods!BT35=\"\",\"\",Periods!BT35),\"\"))","v":"2032-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU20=\"\",\"\",Periods!BU20),IF($Q$12=Lists!$U$17,IF(Periods!BU35=\"\",\"\",Periods!BU35),\"\"))","v":"2032-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV20=\"\",\"\",Periods!BV20),IF($Q$12=Lists!$U$17,IF(Periods!BV35=\"\",\"\",Periods!BV35),\"\"))","v":"2032-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW20=\"\",\"\",Periods!BW20),IF($Q$12=Lists!$U$17,IF(Periods!BW35=\"\",\"\",Periods!BW35),\"\"))","v":"2033-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX20=\"\",\"\",Periods!BX20),IF($Q$12=Lists!$U$17,IF(Periods!BX35=\"\",\"\",Periods!BX35),\"\"))","v":"2033-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY20=\"\",\"\",Periods!BY20),IF($Q$12=Lists!$U$17,IF(Periods!BY35=\"\",\"\",Periods!BY35),\"\"))","v":"2033-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ20=\"\",\"\",Periods!BZ20),IF($Q$12=Lists!$U$17,IF(Periods!BZ35=\"\",\"\",Periods!BZ35),\"\"))","v":"2033-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA20=\"\",\"\",Periods!CA20),IF($Q$12=Lists!$U$17,IF(Periods!CA35=\"\",\"\",Periods!CA35),\"\"))","v":"2034-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB20=\"\",\"\",Periods!CB20),IF($Q$12=Lists!$U$17,IF(Periods!CB35=\"\",\"\",Periods!CB35),\"\"))","v":"2034-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC20=\"\",\"\",Periods!CC20),IF($Q$12=Lists!$U$17,IF(Periods!CC35=\"\",\"\",Periods!CC35),\"\"))","v":"2034-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD20=\"\",\"\",Periods!CD20),IF($Q$12=Lists!$U$17,IF(Periods!CD35=\"\",\"\",Periods!CD35),\"\"))","v":"2034-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE20=\"\",\"\",Periods!CE20),IF($Q$12=Lists!$U$17,IF(Periods!CE35=\"\",\"\",Periods!CE35),\"\"))","v":"2035-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF20=\"\",\"\",Periods!CF20),IF($Q$12=Lists!$U$17,IF(Periods!CF35=\"\",\"\",Periods!CF35),\"\"))","v":"2035-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG20=\"\",\"\",Periods!CG20),IF($Q$12=Lists!$U$17,IF(Periods!CG35=\"\",\"\",Periods!CG35),\"\"))","v":"2035-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH20=\"\",\"\",Periods!CH20),IF($Q$12=Lists!$U$17,IF(Periods!CH35=\"\",\"\",Periods!CH35),\"\"))","v":"2035-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI20=\"\",\"\",Periods!CI20),IF($Q$12=Lists!$U$17,IF(Periods!CI35=\"\",\"\",Periods!CI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ20=\"\",\"\",Periods!CJ20),IF($Q$12=Lists!$U$17,IF(Periods!CJ35=\"\",\"\",Periods!CJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK20=\"\",\"\",Periods!CK20),IF($Q$12=Lists!$U$17,IF(Periods!CK35=\"\",\"\",Periods!CK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL20=\"\",\"\",Periods!CL20),IF($Q$12=Lists!$U$17,IF(Periods!CL35=\"\",\"\",Periods!CL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM20=\"\",\"\",Periods!CM20),IF($Q$12=Lists!$U$17,IF(Periods!CM35=\"\",\"\",Periods!CM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN20=\"\",\"\",Periods!CN20),IF($Q$12=Lists!$U$17,IF(Periods!CN35=\"\",\"\",Periods!CN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO20=\"\",\"\",Periods!CO20),IF($Q$12=Lists!$U$17,IF(Periods!CO35=\"\",\"\",Periods!CO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP20=\"\",\"\",Periods!CP20),IF($Q$12=Lists!$U$17,IF(Periods!CP35=\"\",\"\",Periods!CP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ20=\"\",\"\",Periods!CQ20),IF($Q$12=Lists!$U$17,IF(Periods!CQ35=\"\",\"\",Periods!CQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR20=\"\",\"\",Periods!CR20),IF($Q$12=Lists!$U$17,IF(Periods!CR35=\"\",\"\",Periods!CR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS20=\"\",\"\",Periods!CS20),IF($Q$12=Lists!$U$17,IF(Periods!CS35=\"\",\"\",Periods!CS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT20=\"\",\"\",Periods!CT20),IF($Q$12=Lists!$U$17,IF(Periods!CT35=\"\",\"\",Periods!CT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU20=\"\",\"\",Periods!CU20),IF($Q$12=Lists!$U$17,IF(Periods!CU35=\"\",\"\",Periods!CU35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"расчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2035-12-31"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2021-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2021-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2021-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2021-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2022-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2022-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":"2022-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":"2022-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":"2023-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":"2023-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":"2023-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":"2023-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":"2024-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":"2024-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":"2024-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":"2024-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ21=\"\",\"\",Periods!AQ21),IF($Q$12=Lists!$U$17,IF(Periods!AQ36=\"\",\"\",Periods!AQ36),\"\"))","v":"2025-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR21=\"\",\"\",Periods!AR21),IF($Q$12=Lists!$U$17,IF(Periods!AR36=\"\",\"\",Periods!AR36),\"\"))","v":"2025-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS21=\"\",\"\",Periods!AS21),IF($Q$12=Lists!$U$17,IF(Periods!AS36=\"\",\"\",Periods!AS36),\"\"))","v":"2025-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT21=\"\",\"\",Periods!AT21),IF($Q$12=Lists!$U$17,IF(Periods!AT36=\"\",\"\",Periods!AT36),\"\"))","v":"2025-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU21=\"\",\"\",Periods!AU21),IF($Q$12=Lists!$U$17,IF(Periods!AU36=\"\",\"\",Periods!AU36),\"\"))","v":"2026-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV21=\"\",\"\",Periods!AV21),IF($Q$12=Lists!$U$17,IF(Periods!AV36=\"\",\"\",Periods!AV36),\"\"))","v":"2026-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW21=\"\",\"\",Periods!AW21),IF($Q$12=Lists!$U$17,IF(Periods!AW36=\"\",\"\",Periods!AW36),\"\"))","v":"2026-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX21=\"\",\"\",Periods!AX21),IF($Q$12=Lists!$U$17,IF(Periods!AX36=\"\",\"\",Periods!AX36),\"\"))","v":"2026-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY21=\"\",\"\",Periods!AY21),IF($Q$12=Lists!$U$17,IF(Periods!AY36=\"\",\"\",Periods!AY36),\"\"))","v":"2027-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ21=\"\",\"\",Periods!AZ21),IF($Q$12=Lists!$U$17,IF(Periods!AZ36=\"\",\"\",Periods!AZ36),\"\"))","v":"2027-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA21=\"\",\"\",Periods!BA21),IF($Q$12=Lists!$U$17,IF(Periods!BA36=\"\",\"\",Periods!BA36),\"\"))","v":"2027-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB21=\"\",\"\",Periods!BB21),IF($Q$12=Lists!$U$17,IF(Periods!BB36=\"\",\"\",Periods!BB36),\"\"))","v":"2027-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC21=\"\",\"\",Periods!BC21),IF($Q$12=Lists!$U$17,IF(Periods!BC36=\"\",\"\",Periods!BC36),\"\"))","v":"2028-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD21=\"\",\"\",Periods!BD21),IF($Q$12=Lists!$U$17,IF(Periods!BD36=\"\",\"\",Periods!BD36),\"\"))","v":"2028-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE21=\"\",\"\",Periods!BE21),IF($Q$12=Lists!$U$17,IF(Periods!BE36=\"\",\"\",Periods!BE36),\"\"))","v":"2028-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF21=\"\",\"\",Periods!BF21),IF($Q$12=Lists!$U$17,IF(Periods!BF36=\"\",\"\",Periods!BF36),\"\"))","v":"2028-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG21=\"\",\"\",Periods!BG21),IF($Q$12=Lists!$U$17,IF(Periods!BG36=\"\",\"\",Periods!BG36),\"\"))","v":"2029-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH21=\"\",\"\",Periods!BH21),IF($Q$12=Lists!$U$17,IF(Periods!BH36=\"\",\"\",Periods!BH36),\"\"))","v":"2029-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI21=\"\",\"\",Periods!BI21),IF($Q$12=Lists!$U$17,IF(Periods!BI36=\"\",\"\",Periods!BI36),\"\"))","v":"2029-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ21=\"\",\"\",Periods!BJ21),IF($Q$12=Lists!$U$17,IF(Periods!BJ36=\"\",\"\",Periods!BJ36),\"\"))","v":"2029-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK21=\"\",\"\",Periods!BK21),IF($Q$12=Lists!$U$17,IF(Periods!BK36=\"\",\"\",Periods!BK36),\"\"))","v":"2030-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL21=\"\",\"\",Periods!BL21),IF($Q$12=Lists!$U$17,IF(Periods!BL36=\"\",\"\",Periods!BL36),\"\"))","v":"2030-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM21=\"\",\"\",Periods!BM21),IF($Q$12=Lists!$U$17,IF(Periods!BM36=\"\",\"\",Periods!BM36),\"\"))","v":"2030-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN21=\"\",\"\",Periods!BN21),IF($Q$12=Lists!$U$17,IF(Periods!BN36=\"\",\"\",Periods!BN36),\"\"))","v":"2030-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO21=\"\",\"\",Periods!BO21),IF($Q$12=Lists!$U$17,IF(Periods!BO36=\"\",\"\",Periods!BO36),\"\"))","v":"2031-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP21=\"\",\"\",Periods!BP21),IF($Q$12=Lists!$U$17,IF(Periods!BP36=\"\",\"\",Periods!BP36),\"\"))","v":"2031-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ21=\"\",\"\",Periods!BQ21),IF($Q$12=Lists!$U$17,IF(Periods!BQ36=\"\",\"\",Periods!BQ36),\"\"))","v":"2031-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR21=\"\",\"\",Periods!BR21),IF($Q$12=Lists!$U$17,IF(Periods!BR36=\"\",\"\",Periods!BR36),\"\"))","v":"2031-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS21=\"\",\"\",Periods!BS21),IF($Q$12=Lists!$U$17,IF(Periods!BS36=\"\",\"\",Periods!BS36),\"\"))","v":"2032-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT21=\"\",\"\",Periods!BT21),IF($Q$12=Lists!$U$17,IF(Periods!BT36=\"\",\"\",Periods!BT36),\"\"))","v":"2032-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU21=\"\",\"\",Periods!BU21),IF($Q$12=Lists!$U$17,IF(Periods!BU36=\"\",\"\",Periods!BU36),\"\"))","v":"2032-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV21=\"\",\"\",Periods!BV21),IF($Q$12=Lists!$U$17,IF(Periods!BV36=\"\",\"\",Periods!BV36),\"\"))","v":"2032-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW21=\"\",\"\",Periods!BW21),IF($Q$12=Lists!$U$17,IF(Periods!BW36=\"\",\"\",Periods!BW36),\"\"))","v":"2033-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX21=\"\",\"\",Periods!BX21),IF($Q$12=Lists!$U$17,IF(Periods!BX36=\"\",\"\",Periods!BX36),\"\"))","v":"2033-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY21=\"\",\"\",Periods!BY21),IF($Q$12=Lists!$U$17,IF(Periods!BY36=\"\",\"\",Periods!BY36),\"\"))","v":"2033-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ21=\"\",\"\",Periods!BZ21),IF($Q$12=Lists!$U$17,IF(Periods!BZ36=\"\",\"\",Periods!BZ36),\"\"))","v":"2033-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA21=\"\",\"\",Periods!CA21),IF($Q$12=Lists!$U$17,IF(Periods!CA36=\"\",\"\",Periods!CA36),\"\"))","v":"2034-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB21=\"\",\"\",Periods!CB21),IF($Q$12=Lists!$U$17,IF(Periods!CB36=\"\",\"\",Periods!CB36),\"\"))","v":"2034-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC21=\"\",\"\",Periods!CC21),IF($Q$12=Lists!$U$17,IF(Periods!CC36=\"\",\"\",Periods!CC36),\"\"))","v":"2034-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD21=\"\",\"\",Periods!CD21),IF($Q$12=Lists!$U$17,IF(Periods!CD36=\"\",\"\",Periods!CD36),\"\"))","v":"2034-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE21=\"\",\"\",Periods!CE21),IF($Q$12=Lists!$U$17,IF(Periods!CE36=\"\",\"\",Periods!CE36),\"\"))","v":"2035-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF21=\"\",\"\",Periods!CF21),IF($Q$12=Lists!$U$17,IF(Periods!CF36=\"\",\"\",Periods!CF36),\"\"))","v":"2035-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG21=\"\",\"\",Periods!CG21),IF($Q$12=Lists!$U$17,IF(Periods!CG36=\"\",\"\",Periods!CG36),\"\"))","v":"2035-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH21=\"\",\"\",Periods!CH21),IF($Q$12=Lists!$U$17,IF(Periods!CH36=\"\",\"\",Periods!CH36),\"\"))","v":"2035-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI21=\"\",\"\",Periods!CI21),IF($Q$12=Lists!$U$17,IF(Periods!CI36=\"\",\"\",Periods!CI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ21=\"\",\"\",Periods!CJ21),IF($Q$12=Lists!$U$17,IF(Periods!CJ36=\"\",\"\",Periods!CJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK21=\"\",\"\",Periods!CK21),IF($Q$12=Lists!$U$17,IF(Periods!CK36=\"\",\"\",Periods!CK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL21=\"\",\"\",Periods!CL21),IF($Q$12=Lists!$U$17,IF(Periods!CL36=\"\",\"\",Periods!CL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM21=\"\",\"\",Periods!CM21),IF($Q$12=Lists!$U$17,IF(Periods!CM36=\"\",\"\",Periods!CM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN21=\"\",\"\",Periods!CN21),IF($Q$12=Lists!$U$17,IF(Periods!CN36=\"\",\"\",Periods!CN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO21=\"\",\"\",Periods!CO21),IF($Q$12=Lists!$U$17,IF(Periods!CO36=\"\",\"\",Periods!CO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP21=\"\",\"\",Periods!CP21),IF($Q$12=Lists!$U$17,IF(Periods!CP36=\"\",\"\",Periods!CP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ21=\"\",\"\",Periods!CQ21),IF($Q$12=Lists!$U$17,IF(Periods!CQ36=\"\",\"\",Periods!CQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR21=\"\",\"\",Periods!CR21),IF($Q$12=Lists!$U$17,IF(Periods!CR36=\"\",\"\",Periods!CR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS21=\"\",\"\",Periods!CS21),IF($Q$12=Lists!$U$17,IF(Periods!CS36=\"\",\"\",Periods!CS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT21=\"\",\"\",Periods!CT21),IF($Q$12=Lists!$U$17,IF(Periods!CT36=\"\",\"\",Periods!CT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU21=\"\",\"\",Periods!CU21),IF($Q$12=Lists!$U$17,IF(Periods!CU36=\"\",\"\",Periods!CU36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,"значение",null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"1кв21г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2кв21г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"3кв21г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"4кв21г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"1кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"2кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":"3кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":"4кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":"1кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":"2кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":"3кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":"4кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":"1кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":"2кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":"3кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":"4кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ22=\"\",\"\",Periods!AQ22),IF($Q$12=Lists!$U$17,IF(Periods!AQ37=\"\",\"\",Periods!AQ37),\"\"))","v":"1кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR22=\"\",\"\",Periods!AR22),IF($Q$12=Lists!$U$17,IF(Periods!AR37=\"\",\"\",Periods!AR37),\"\"))","v":"2кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS22=\"\",\"\",Periods!AS22),IF($Q$12=Lists!$U$17,IF(Periods!AS37=\"\",\"\",Periods!AS37),\"\"))","v":"3кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT22=\"\",\"\",Periods!AT22),IF($Q$12=Lists!$U$17,IF(Periods!AT37=\"\",\"\",Periods!AT37),\"\"))","v":"4кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU22=\"\",\"\",Periods!AU22),IF($Q$12=Lists!$U$17,IF(Periods!AU37=\"\",\"\",Periods!AU37),\"\"))","v":"1кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV22=\"\",\"\",Periods!AV22),IF($Q$12=Lists!$U$17,IF(Periods!AV37=\"\",\"\",Periods!AV37),\"\"))","v":"2кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW22=\"\",\"\",Periods!AW22),IF($Q$12=Lists!$U$17,IF(Periods!AW37=\"\",\"\",Periods!AW37),\"\"))","v":"3кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX22=\"\",\"\",Periods!AX22),IF($Q$12=Lists!$U$17,IF(Periods!AX37=\"\",\"\",Periods!AX37),\"\"))","v":"4кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY22=\"\",\"\",Periods!AY22),IF($Q$12=Lists!$U$17,IF(Periods!AY37=\"\",\"\",Periods!AY37),\"\"))","v":"1кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ22=\"\",\"\",Periods!AZ22),IF($Q$12=Lists!$U$17,IF(Periods!AZ37=\"\",\"\",Periods!AZ37),\"\"))","v":"2кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA22=\"\",\"\",Periods!BA22),IF($Q$12=Lists!$U$17,IF(Periods!BA37=\"\",\"\",Periods!BA37),\"\"))","v":"3кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB22=\"\",\"\",Periods!BB22),IF($Q$12=Lists!$U$17,IF(Periods!BB37=\"\",\"\",Periods!BB37),\"\"))","v":"4кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC22=\"\",\"\",Periods!BC22),IF($Q$12=Lists!$U$17,IF(Periods!BC37=\"\",\"\",Periods!BC37),\"\"))","v":"1кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD22=\"\",\"\",Periods!BD22),IF($Q$12=Lists!$U$17,IF(Periods!BD37=\"\",\"\",Periods!BD37),\"\"))","v":"2кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE22=\"\",\"\",Periods!BE22),IF($Q$12=Lists!$U$17,IF(Periods!BE37=\"\",\"\",Periods!BE37),\"\"))","v":"3кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF22=\"\",\"\",Periods!BF22),IF($Q$12=Lists!$U$17,IF(Periods!BF37=\"\",\"\",Periods!BF37),\"\"))","v":"4кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG22=\"\",\"\",Periods!BG22),IF($Q$12=Lists!$U$17,IF(Periods!BG37=\"\",\"\",Periods!BG37),\"\"))","v":"1кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH22=\"\",\"\",Periods!BH22),IF($Q$12=Lists!$U$17,IF(Periods!BH37=\"\",\"\",Periods!BH37),\"\"))","v":"2кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI22=\"\",\"\",Periods!BI22),IF($Q$12=Lists!$U$17,IF(Periods!BI37=\"\",\"\",Periods!BI37),\"\"))","v":"3кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ22=\"\",\"\",Periods!BJ22),IF($Q$12=Lists!$U$17,IF(Periods!BJ37=\"\",\"\",Periods!BJ37),\"\"))","v":"4кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK22=\"\",\"\",Periods!BK22),IF($Q$12=Lists!$U$17,IF(Periods!BK37=\"\",\"\",Periods!BK37),\"\"))","v":"1кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL22=\"\",\"\",Periods!BL22),IF($Q$12=Lists!$U$17,IF(Periods!BL37=\"\",\"\",Periods!BL37),\"\"))","v":"2кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM22=\"\",\"\",Periods!BM22),IF($Q$12=Lists!$U$17,IF(Periods!BM37=\"\",\"\",Periods!BM37),\"\"))","v":"3кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN22=\"\",\"\",Periods!BN22),IF($Q$12=Lists!$U$17,IF(Periods!BN37=\"\",\"\",Periods!BN37),\"\"))","v":"4кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO22=\"\",\"\",Periods!BO22),IF($Q$12=Lists!$U$17,IF(Periods!BO37=\"\",\"\",Periods!BO37),\"\"))","v":"1кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP22=\"\",\"\",Periods!BP22),IF($Q$12=Lists!$U$17,IF(Periods!BP37=\"\",\"\",Periods!BP37),\"\"))","v":"2кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ22=\"\",\"\",Periods!BQ22),IF($Q$12=Lists!$U$17,IF(Periods!BQ37=\"\",\"\",Periods!BQ37),\"\"))","v":"3кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR22=\"\",\"\",Periods!BR22),IF($Q$12=Lists!$U$17,IF(Periods!BR37=\"\",\"\",Periods!BR37),\"\"))","v":"4кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS22=\"\",\"\",Periods!BS22),IF($Q$12=Lists!$U$17,IF(Periods!BS37=\"\",\"\",Periods!BS37),\"\"))","v":"1кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT22=\"\",\"\",Periods!BT22),IF($Q$12=Lists!$U$17,IF(Periods!BT37=\"\",\"\",Periods!BT37),\"\"))","v":"2кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU22=\"\",\"\",Periods!BU22),IF($Q$12=Lists!$U$17,IF(Periods!BU37=\"\",\"\",Periods!BU37),\"\"))","v":"3кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV22=\"\",\"\",Periods!BV22),IF($Q$12=Lists!$U$17,IF(Periods!BV37=\"\",\"\",Periods!BV37),\"\"))","v":"4кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW22=\"\",\"\",Periods!BW22),IF($Q$12=Lists!$U$17,IF(Periods!BW37=\"\",\"\",Periods!BW37),\"\"))","v":"1кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX22=\"\",\"\",Periods!BX22),IF($Q$12=Lists!$U$17,IF(Periods!BX37=\"\",\"\",Periods!BX37),\"\"))","v":"2кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY22=\"\",\"\",Periods!BY22),IF($Q$12=Lists!$U$17,IF(Periods!BY37=\"\",\"\",Periods!BY37),\"\"))","v":"3кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ22=\"\",\"\",Periods!BZ22),IF($Q$12=Lists!$U$17,IF(Periods!BZ37=\"\",\"\",Periods!BZ37),\"\"))","v":"4кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA22=\"\",\"\",Periods!CA22),IF($Q$12=Lists!$U$17,IF(Periods!CA37=\"\",\"\",Periods!CA37),\"\"))","v":"1кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB22=\"\",\"\",Periods!CB22),IF($Q$12=Lists!$U$17,IF(Periods!CB37=\"\",\"\",Periods!CB37),\"\"))","v":"2кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC22=\"\",\"\",Periods!CC22),IF($Q$12=Lists!$U$17,IF(Periods!CC37=\"\",\"\",Periods!CC37),\"\"))","v":"3кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD22=\"\",\"\",Periods!CD22),IF($Q$12=Lists!$U$17,IF(Periods!CD37=\"\",\"\",Periods!CD37),\"\"))","v":"4кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE22=\"\",\"\",Periods!CE22),IF($Q$12=Lists!$U$17,IF(Periods!CE37=\"\",\"\",Periods!CE37),\"\"))","v":"1кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF22=\"\",\"\",Periods!CF22),IF($Q$12=Lists!$U$17,IF(Periods!CF37=\"\",\"\",Periods!CF37),\"\"))","v":"2кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG22=\"\",\"\",Periods!CG22),IF($Q$12=Lists!$U$17,IF(Periods!CG37=\"\",\"\",Periods!CG37),\"\"))","v":"3кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH22=\"\",\"\",Periods!CH22),IF($Q$12=Lists!$U$17,IF(Periods!CH37=\"\",\"\",Periods!CH37),\"\"))","v":"4кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI22=\"\",\"\",Periods!CI22),IF($Q$12=Lists!$U$17,IF(Periods!CI37=\"\",\"\",Periods!CI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ22=\"\",\"\",Periods!CJ22),IF($Q$12=Lists!$U$17,IF(Periods!CJ37=\"\",\"\",Periods!CJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK22=\"\",\"\",Periods!CK22),IF($Q$12=Lists!$U$17,IF(Periods!CK37=\"\",\"\",Periods!CK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL22=\"\",\"\",Periods!CL22),IF($Q$12=Lists!$U$17,IF(Periods!CL37=\"\",\"\",Periods!CL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM22=\"\",\"\",Periods!CM22),IF($Q$12=Lists!$U$17,IF(Periods!CM37=\"\",\"\",Periods!CM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN22=\"\",\"\",Periods!CN22),IF($Q$12=Lists!$U$17,IF(Periods!CN37=\"\",\"\",Periods!CN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO22=\"\",\"\",Periods!CO22),IF($Q$12=Lists!$U$17,IF(Periods!CO37=\"\",\"\",Periods!CO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP22=\"\",\"\",Periods!CP22),IF($Q$12=Lists!$U$17,IF(Periods!CP37=\"\",\"\",Periods!CP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ22=\"\",\"\",Periods!CQ22),IF($Q$12=Lists!$U$17,IF(Periods!CQ37=\"\",\"\",Periods!CQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR22=\"\",\"\",Periods!CR22),IF($Q$12=Lists!$U$17,IF(Periods!CR37=\"\",\"\",Periods!CR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS22=\"\",\"\",Periods!CS22),IF($Q$12=Lists!$U$17,IF(Periods!CS37=\"\",\"\",Periods!CS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT22=\"\",\"\",Periods!CT22),IF($Q$12=Lists!$U$17,IF(Periods!CT37=\"\",\"\",Periods!CT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU22=\"\",\"\",Periods!CU22),IF($Q$12=Lists!$U$17,IF(Periods!CU37=\"\",\"\",Periods!CU37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$CW14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99359)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99359)","v":0},{"$f":"SUM(T$15:T$99359)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[{"$f":"ROW()","v":16},null,null,null,null,null,{"$f":"IF($R16=\"^\",IF(COUNTIF(Lists!$13:$13,H16)=1,0,1),0)","v":0},"Параметры финансирования и инвестирования"]
[{"$f":"ROW()","v":17},null,null,null,null,null,{"$f":"IF($R17=\"^\",IF(COUNTIF(Lists!$13:$13,H17)=1,0,1),0)","v":0},{"$f":"H16","v":"Параметры финансирования и инвестирования"},"Ставка дисконтирования Учредителя",null,null,null,"%г",null,null,"M",{"$f":"MAIN!Q964","v":7.0000000000000007E-2},null,{"$f":"IF(G17<>0,1,IF(OR($Q17=\"\",$Q17=0),0,IF($R17=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H17))),$Q17)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":18},null,null,null,null,null,{"$f":"IF($R18=\"^\",IF(COUNTIF(Lists!$13:$13,H18)=1,0,1),0)","v":0},{"$f":"H16","v":"Параметры финансирования и инвестирования"},"Средняя банковская ставка по депозиту",null,null,null,"%г",null,null,"M",{"$f":"MAIN!Q965","v":4.2000000000000003E-2},null,{"$f":"IF(G18<>0,1,IF(OR($Q18=\"\",$Q18=0),0,IF($R18=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H18))),$Q18)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":19}]
[{"$f":"ROW()","v":20},null,null,null,null,null,{"$f":"IF($R20=\"^\",IF(COUNTIF(Lists!$13:$13,H20)=1,0,1),0)","v":0},"Инвестирование в капитал от Учредителей",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z20:$CV20)","v":30000000},null,null,{"$f":"IF(AA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BO:$BO,\">=\"&AA$11,BDCRM!$BO:$BO,\"<=\"&AA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BY:$BY,\">=\"&AA$11,BDCRM!$BY:$BY,\"<=\"&AA$12),AA23)))","v":30000000},{"$f":"IF(AB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BO:$BO,\">=\"&AB$11,BDCRM!$BO:$BO,\"<=\"&AB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BY:$BY,\">=\"&AB$11,BDCRM!$BY:$BY,\"<=\"&AB$12),AB23)))","v":0},{"$f":"IF(AC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BO:$BO,\">=\"&AC$11,BDCRM!$BO:$BO,\"<=\"&AC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BY:$BY,\">=\"&AC$11,BDCRM!$BY:$BY,\"<=\"&AC$12),AC23)))","v":0},{"$f":"IF(AD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BO:$BO,\">=\"&AD$11,BDCRM!$BO:$BO,\"<=\"&AD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BY:$BY,\">=\"&AD$11,BDCRM!$BY:$BY,\"<=\"&AD$12),AD23)))","v":0},{"$f":"IF(AE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BO:$BO,\">=\"&AE$11,BDCRM!$BO:$BO,\"<=\"&AE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BY:$BY,\">=\"&AE$11,BDCRM!$BY:$BY,\"<=\"&AE$12),AE23)))","v":0},{"$f":"IF(AF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BO:$BO,\">=\"&AF$11,BDCRM!$BO:$BO,\"<=\"&AF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BY:$BY,\">=\"&AF$11,BDCRM!$BY:$BY,\"<=\"&AF$12),AF23)))","v":0},{"$f":"IF(AG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BO:$BO,\">=\"&AG$11,BDCRM!$BO:$BO,\"<=\"&AG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BY:$BY,\">=\"&AG$11,BDCRM!$BY:$BY,\"<=\"&AG$12),AG23)))","v":0},{"$f":"IF(AH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BO:$BO,\">=\"&AH$11,BDCRM!$BO:$BO,\"<=\"&AH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BY:$BY,\">=\"&AH$11,BDCRM!$BY:$BY,\"<=\"&AH$12),AH23)))","v":0},{"$f":"IF(AI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BO:$BO,\">=\"&AI$11,BDCRM!$BO:$BO,\"<=\"&AI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BY:$BY,\">=\"&AI$11,BDCRM!$BY:$BY,\"<=\"&AI$12),AI23)))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BO:$BO,\">=\"&AJ$11,BDCRM!$BO:$BO,\"<=\"&AJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BY:$BY,\">=\"&AJ$11,BDCRM!$BY:$BY,\"<=\"&AJ$12),AJ23)))","v":0},{"$f":"IF(AK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BO:$BO,\">=\"&AK$11,BDCRM!$BO:$BO,\"<=\"&AK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BY:$BY,\">=\"&AK$11,BDCRM!$BY:$BY,\"<=\"&AK$12),AK23)))","v":0},{"$f":"IF(AL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BO:$BO,\">=\"&AL$11,BDCRM!$BO:$BO,\"<=\"&AL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BY:$BY,\">=\"&AL$11,BDCRM!$BY:$BY,\"<=\"&AL$12),AL23)))","v":0},{"$f":"IF(AM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BO:$BO,\">=\"&AM$11,BDCRM!$BO:$BO,\"<=\"&AM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BY:$BY,\">=\"&AM$11,BDCRM!$BY:$BY,\"<=\"&AM$12),AM23)))","v":0},{"$f":"IF(AN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BO:$BO,\">=\"&AN$11,BDCRM!$BO:$BO,\"<=\"&AN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BY:$BY,\">=\"&AN$11,BDCRM!$BY:$BY,\"<=\"&AN$12),AN23)))","v":0},{"$f":"IF(AO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BO:$BO,\">=\"&AO$11,BDCRM!$BO:$BO,\"<=\"&AO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BY:$BY,\">=\"&AO$11,BDCRM!$BY:$BY,\"<=\"&AO$12),AO23)))","v":0},{"$f":"IF(AP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BO:$BO,\">=\"&AP$11,BDCRM!$BO:$BO,\"<=\"&AP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BY:$BY,\">=\"&AP$11,BDCRM!$BY:$BY,\"<=\"&AP$12),AP23)))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BO:$BO,\">=\"&AQ$11,BDCRM!$BO:$BO,\"<=\"&AQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BY:$BY,\">=\"&AQ$11,BDCRM!$BY:$BY,\"<=\"&AQ$12),AQ23)))","v":0},{"$f":"IF(AR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BO:$BO,\">=\"&AR$11,BDCRM!$BO:$BO,\"<=\"&AR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BY:$BY,\">=\"&AR$11,BDCRM!$BY:$BY,\"<=\"&AR$12),AR23)))","v":0},{"$f":"IF(AS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BO:$BO,\">=\"&AS$11,BDCRM!$BO:$BO,\"<=\"&AS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BY:$BY,\">=\"&AS$11,BDCRM!$BY:$BY,\"<=\"&AS$12),AS23)))","v":0},{"$f":"IF(AT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BO:$BO,\">=\"&AT$11,BDCRM!$BO:$BO,\"<=\"&AT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BY:$BY,\">=\"&AT$11,BDCRM!$BY:$BY,\"<=\"&AT$12),AT23)))","v":0},{"$f":"IF(AU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BO:$BO,\">=\"&AU$11,BDCRM!$BO:$BO,\"<=\"&AU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BY:$BY,\">=\"&AU$11,BDCRM!$BY:$BY,\"<=\"&AU$12),AU23)))","v":0},{"$f":"IF(AV$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AV$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BO:$BO,\">=\"&AV$11,BDCRM!$BO:$BO,\"<=\"&AV$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BY:$BY,\">=\"&AV$11,BDCRM!$BY:$BY,\"<=\"&AV$12),AV23)))","v":0},{"$f":"IF(AW$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AW$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BO:$BO,\">=\"&AW$11,BDCRM!$BO:$BO,\"<=\"&AW$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BY:$BY,\">=\"&AW$11,BDCRM!$BY:$BY,\"<=\"&AW$12),AW23)))","v":0},{"$f":"IF(AX$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AX$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BO:$BO,\">=\"&AX$11,BDCRM!$BO:$BO,\"<=\"&AX$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BY:$BY,\">=\"&AX$11,BDCRM!$BY:$BY,\"<=\"&AX$12),AX23)))","v":0},{"$f":"IF(AY$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AY$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BO:$BO,\">=\"&AY$11,BDCRM!$BO:$BO,\"<=\"&AY$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BY:$BY,\">=\"&AY$11,BDCRM!$BY:$BY,\"<=\"&AY$12),AY23)))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AZ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BO:$BO,\">=\"&AZ$11,BDCRM!$BO:$BO,\"<=\"&AZ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BY:$BY,\">=\"&AZ$11,BDCRM!$BY:$BY,\"<=\"&AZ$12),AZ23)))","v":0},{"$f":"IF(BA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BO:$BO,\">=\"&BA$11,BDCRM!$BO:$BO,\"<=\"&BA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BY:$BY,\">=\"&BA$11,BDCRM!$BY:$BY,\"<=\"&BA$12),BA23)))","v":0},{"$f":"IF(BB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BO:$BO,\">=\"&BB$11,BDCRM!$BO:$BO,\"<=\"&BB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BY:$BY,\">=\"&BB$11,BDCRM!$BY:$BY,\"<=\"&BB$12),BB23)))","v":0},{"$f":"IF(BC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BO:$BO,\">=\"&BC$11,BDCRM!$BO:$BO,\"<=\"&BC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BY:$BY,\">=\"&BC$11,BDCRM!$BY:$BY,\"<=\"&BC$12),BC23)))","v":0},{"$f":"IF(BD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BO:$BO,\">=\"&BD$11,BDCRM!$BO:$BO,\"<=\"&BD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BY:$BY,\">=\"&BD$11,BDCRM!$BY:$BY,\"<=\"&BD$12),BD23)))","v":0},{"$f":"IF(BE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BO:$BO,\">=\"&BE$11,BDCRM!$BO:$BO,\"<=\"&BE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BY:$BY,\">=\"&BE$11,BDCRM!$BY:$BY,\"<=\"&BE$12),BE23)))","v":0},{"$f":"IF(BF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BO:$BO,\">=\"&BF$11,BDCRM!$BO:$BO,\"<=\"&BF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BY:$BY,\">=\"&BF$11,BDCRM!$BY:$BY,\"<=\"&BF$12),BF23)))","v":0},{"$f":"IF(BG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BO:$BO,\">=\"&BG$11,BDCRM!$BO:$BO,\"<=\"&BG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BY:$BY,\">=\"&BG$11,BDCRM!$BY:$BY,\"<=\"&BG$12),BG23)))","v":0},{"$f":"IF(BH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BO:$BO,\">=\"&BH$11,BDCRM!$BO:$BO,\"<=\"&BH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BY:$BY,\">=\"&BH$11,BDCRM!$BY:$BY,\"<=\"&BH$12),BH23)))","v":0},{"$f":"IF(BI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BO:$BO,\">=\"&BI$11,BDCRM!$BO:$BO,\"<=\"&BI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BY:$BY,\">=\"&BI$11,BDCRM!$BY:$BY,\"<=\"&BI$12),BI23)))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BO:$BO,\">=\"&BJ$11,BDCRM!$BO:$BO,\"<=\"&BJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BY:$BY,\">=\"&BJ$11,BDCRM!$BY:$BY,\"<=\"&BJ$12),BJ23)))","v":0},{"$f":"IF(BK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BO:$BO,\">=\"&BK$11,BDCRM!$BO:$BO,\"<=\"&BK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BY:$BY,\">=\"&BK$11,BDCRM!$BY:$BY,\"<=\"&BK$12),BK23)))","v":0},{"$f":"IF(BL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BO:$BO,\">=\"&BL$11,BDCRM!$BO:$BO,\"<=\"&BL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BY:$BY,\">=\"&BL$11,BDCRM!$BY:$BY,\"<=\"&BL$12),BL23)))","v":0},{"$f":"IF(BM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BO:$BO,\">=\"&BM$11,BDCRM!$BO:$BO,\"<=\"&BM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BY:$BY,\">=\"&BM$11,BDCRM!$BY:$BY,\"<=\"&BM$12),BM23)))","v":0},{"$f":"IF(BN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BO:$BO,\">=\"&BN$11,BDCRM!$BO:$BO,\"<=\"&BN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BY:$BY,\">=\"&BN$11,BDCRM!$BY:$BY,\"<=\"&BN$12),BN23)))","v":0},{"$f":"IF(BO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BO:$BO,\">=\"&BO$11,BDCRM!$BO:$BO,\"<=\"&BO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BY:$BY,\">=\"&BO$11,BDCRM!$BY:$BY,\"<=\"&BO$12),BO23)))","v":0},{"$f":"IF(BP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BO:$BO,\">=\"&BP$11,BDCRM!$BO:$BO,\"<=\"&BP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BY:$BY,\">=\"&BP$11,BDCRM!$BY:$BY,\"<=\"&BP$12),BP23)))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BO:$BO,\">=\"&BQ$11,BDCRM!$BO:$BO,\"<=\"&BQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BY:$BY,\">=\"&BQ$11,BDCRM!$BY:$BY,\"<=\"&BQ$12),BQ23)))","v":0},{"$f":"IF(BR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BO:$BO,\">=\"&BR$11,BDCRM!$BO:$BO,\"<=\"&BR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BY:$BY,\">=\"&BR$11,BDCRM!$BY:$BY,\"<=\"&BR$12),BR23)))","v":0},{"$f":"IF(BS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BO:$BO,\">=\"&BS$11,BDCRM!$BO:$BO,\"<=\"&BS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BY:$BY,\">=\"&BS$11,BDCRM!$BY:$BY,\"<=\"&BS$12),BS23)))","v":0},{"$f":"IF(BT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BO:$BO,\">=\"&BT$11,BDCRM!$BO:$BO,\"<=\"&BT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BY:$BY,\">=\"&BT$11,BDCRM!$BY:$BY,\"<=\"&BT$12),BT23)))","v":0},{"$f":"IF(BU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BO:$BO,\">=\"&BU$11,BDCRM!$BO:$BO,\"<=\"&BU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BY:$BY,\">=\"&BU$11,BDCRM!$BY:$BY,\"<=\"&BU$12),BU23)))","v":0},{"$f":"IF(BV$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BV$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BO:$BO,\">=\"&BV$11,BDCRM!$BO:$BO,\"<=\"&BV$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BY:$BY,\">=\"&BV$11,BDCRM!$BY:$BY,\"<=\"&BV$12),BV23)))","v":0},{"$f":"IF(BW$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BW$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BO:$BO,\">=\"&BW$11,BDCRM!$BO:$BO,\"<=\"&BW$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BY:$BY,\">=\"&BW$11,BDCRM!$BY:$BY,\"<=\"&BW$12),BW23)))","v":0},{"$f":"IF(BX$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BX$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BO:$BO,\">=\"&BX$11,BDCRM!$BO:$BO,\"<=\"&BX$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BY:$BY,\">=\"&BX$11,BDCRM!$BY:$BY,\"<=\"&BX$12),BX23)))","v":0},{"$f":"IF(BY$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BY$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BO:$BO,\">=\"&BY$11,BDCRM!$BO:$BO,\"<=\"&BY$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BY:$BY,\">=\"&BY$11,BDCRM!$BY:$BY,\"<=\"&BY$12),BY23)))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BZ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BO:$BO,\">=\"&BZ$11,BDCRM!$BO:$BO,\"<=\"&BZ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BY:$BY,\">=\"&BZ$11,BDCRM!$BY:$BY,\"<=\"&BZ$12),BZ23)))","v":0},{"$f":"IF(CA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BO:$BO,\">=\"&CA$11,BDCRM!$BO:$BO,\"<=\"&CA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BY:$BY,\">=\"&CA$11,BDCRM!$BY:$BY,\"<=\"&CA$12),CA23)))","v":0},{"$f":"IF(CB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BO:$BO,\">=\"&CB$11,BDCRM!$BO:$BO,\"<=\"&CB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BY:$BY,\">=\"&CB$11,BDCRM!$BY:$BY,\"<=\"&CB$12),CB23)))","v":0},{"$f":"IF(CC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BO:$BO,\">=\"&CC$11,BDCRM!$BO:$BO,\"<=\"&CC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BY:$BY,\">=\"&CC$11,BDCRM!$BY:$BY,\"<=\"&CC$12),CC23)))","v":0},{"$f":"IF(CD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BO:$BO,\">=\"&CD$11,BDCRM!$BO:$BO,\"<=\"&CD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BY:$BY,\">=\"&CD$11,BDCRM!$BY:$BY,\"<=\"&CD$12),CD23)))","v":0},{"$f":"IF(CE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BO:$BO,\">=\"&CE$11,BDCRM!$BO:$BO,\"<=\"&CE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BY:$BY,\">=\"&CE$11,BDCRM!$BY:$BY,\"<=\"&CE$12),CE23)))","v":0},{"$f":"IF(CF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BO:$BO,\">=\"&CF$11,BDCRM!$BO:$BO,\"<=\"&CF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BY:$BY,\">=\"&CF$11,BDCRM!$BY:$BY,\"<=\"&CF$12),CF23)))","v":0},{"$f":"IF(CG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BO:$BO,\">=\"&CG$11,BDCRM!$BO:$BO,\"<=\"&CG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BY:$BY,\">=\"&CG$11,BDCRM!$BY:$BY,\"<=\"&CG$12),CG23)))","v":0},{"$f":"IF(CH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BO:$BO,\">=\"&CH$11,BDCRM!$BO:$BO,\"<=\"&CH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BY:$BY,\">=\"&CH$11,BDCRM!$BY:$BY,\"<=\"&CH$12),CH23)))","v":0},{"$f":"IF(CI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BO:$BO,\">=\"&CI$11,BDCRM!$BO:$BO,\"<=\"&CI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BY:$BY,\">=\"&CI$11,BDCRM!$BY:$BY,\"<=\"&CI$12),CI23)))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BO:$BO,\">=\"&CJ$11,BDCRM!$BO:$BO,\"<=\"&CJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BY:$BY,\">=\"&CJ$11,BDCRM!$BY:$BY,\"<=\"&CJ$12),CJ23)))","v":0},{"$f":"IF(CK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BO:$BO,\">=\"&CK$11,BDCRM!$BO:$BO,\"<=\"&CK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BY:$BY,\">=\"&CK$11,BDCRM!$BY:$BY,\"<=\"&CK$12),CK23)))","v":0},{"$f":"IF(CL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BO:$BO,\">=\"&CL$11,BDCRM!$BO:$BO,\"<=\"&CL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BY:$BY,\">=\"&CL$11,BDCRM!$BY:$BY,\"<=\"&CL$12),CL23)))","v":0},{"$f":"IF(CM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BO:$BO,\">=\"&CM$11,BDCRM!$BO:$BO,\"<=\"&CM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BY:$BY,\">=\"&CM$11,BDCRM!$BY:$BY,\"<=\"&CM$12),CM23)))","v":0},{"$f":"IF(CN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BO:$BO,\">=\"&CN$11,BDCRM!$BO:$BO,\"<=\"&CN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BY:$BY,\">=\"&CN$11,BDCRM!$BY:$BY,\"<=\"&CN$12),CN23)))","v":0},{"$f":"IF(CO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BO:$BO,\">=\"&CO$11,BDCRM!$BO:$BO,\"<=\"&CO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BY:$BY,\">=\"&CO$11,BDCRM!$BY:$BY,\"<=\"&CO$12),CO23)))","v":0},{"$f":"IF(CP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BO:$BO,\">=\"&CP$11,BDCRM!$BO:$BO,\"<=\"&CP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BY:$BY,\">=\"&CP$11,BDCRM!$BY:$BY,\"<=\"&CP$12),CP23)))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BO:$BO,\">=\"&CQ$11,BDCRM!$BO:$BO,\"<=\"&CQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BY:$BY,\">=\"&CQ$11,BDCRM!$BY:$BY,\"<=\"&CQ$12),CQ23)))","v":0},{"$f":"IF(CR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BO:$BO,\">=\"&CR$11,BDCRM!$BO:$BO,\"<=\"&CR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BY:$BY,\">=\"&CR$11,BDCRM!$BY:$BY,\"<=\"&CR$12),CR23)))","v":0},{"$f":"IF(CS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BO:$BO,\">=\"&CS$11,BDCRM!$BO:$BO,\"<=\"&CS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BY:$BY,\">=\"&CS$11,BDCRM!$BY:$BY,\"<=\"&CS$12),CS23)))","v":0},{"$f":"IF(CT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BO:$BO,\">=\"&CT$11,BDCRM!$BO:$BO,\"<=\"&CT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BY:$BY,\">=\"&CT$11,BDCRM!$BY:$BY,\"<=\"&CT$12),CT23)))","v":0},{"$f":"IF(CU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BO:$BO,\">=\"&CU$11,BDCRM!$BO:$BO,\"<=\"&CU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H20,BDCRM!$BY:$BY,\">=\"&CU$11,BDCRM!$BY:$BY,\"<=\"&CU$12),CU23)))","v":0}]
[{"$f":"ROW()","v":21},null,null,null,null,null,{"$f":"IF($R21=\"^\",IF(COUNTIF(Lists!$13:$13,H21)=1,0,1),0)","v":0},{"$f":"Items!$BS$19","v":"Свободный отрицательный финпоток проекта"},{"$f":"Items!$BS$21","v":"Кассовый разрыв"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Calc!X:X,SUMIFS(Calc!$A:$A,Calc!$H:$H,$I21,Calc!$I:$I,\"\"))","v":65709283.88649638},null,null,{"$f":"IF(OR(AA$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AA:AA,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":30776103.886944443},{"$f":"IF(OR(AB$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AB:AB,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":14466869.098851852},{"$f":"IF(OR(AC$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AC:AC,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":1389814.6254305542},{"$f":"IF(OR(AD$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AD:AD,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AE$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AE:AE,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AF$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AF:AF,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":290027.95859137177},{"$f":"IF(OR(AG$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AG:AG,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":1202837.5976005271},{"$f":"IF(OR(AH$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AH:AH,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":2959422.1962556541},{"$f":"IF(OR(AI$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AI:AI,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":4810500.3099117875},{"$f":"IF(OR(AJ$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AJ:AJ,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":949243.80388498306},{"$f":"IF(OR(AK$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AK:AK,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":760010.09923294187},{"$f":"IF(OR(AL$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AL:AL,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":1985162.6660253406},{"$f":"IF(OR(AM$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AM:AM,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":5120764.1829266623},{"$f":"IF(OR(AN$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AN:AN,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":998527.46084026247},{"$f":"IF(OR(AO$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AO:AO,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AP$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AP:AP,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AQ$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AQ:AQ,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AR$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AR:AR,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AS$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AS:AS,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AT$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AT:AT,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AU$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AU:AU,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AV$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AV:AV,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AW$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AW:AW,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AX$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AX:AX,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AY$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AY:AY,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AZ$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AZ:AZ,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BA$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BA:BA,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BB$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BB:BB,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BC$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BC:BC,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BD$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BD:BD,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BE$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BE:BE,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BF$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BF:BF,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BG$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BG:BG,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BH$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BH:BH,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BI$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BI:BI,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BJ$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BJ:BJ,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BK$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BK:BK,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BL$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BL:BL,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BM$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BM:BM,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BN$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BN:BN,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BO$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BO:BO,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BP$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BP:BP,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BQ$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BQ:BQ,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BR$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BR:BR,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BS$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BS:BS,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BT$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BT:BT,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BU$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BU:BU,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BV$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BV:BV,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BW$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BW:BW,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BX$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BX:BX,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BY$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BY:BY,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BZ$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BZ:BZ,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CA$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CA:CA,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CB$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CB:CB,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CC$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CC:CC,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CD$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CD:CD,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CE$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CE:CE,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CF$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CF:CF,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CG$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CG:CG,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CH$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CH:CH,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CI$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CI:CI,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CJ$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CJ:CJ,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CK$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CK:CK,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CL$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CL:CL,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CM$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CM:CM,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CN$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CN:CN,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CO$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CO:CO,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CP$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CP:CP,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CQ$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CQ:CQ,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CR$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CR:CR,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CS$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CS:CS,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CT$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CT:CT,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CU$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CU:CU,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H21,Calc!$I:$I,\"\")))","v":0}]
[{"$f":"ROW()","v":22},null,null,null,null,null,{"$f":"IF($R22=\"^\",IF(COUNTIF(Lists!$13:$13,H22)=1,0,1),0)","v":0},{"$f":"H20","v":"Инвестирование в капитал от Учредителей"},{"$f":"KPI!$I$21","v":"NPV(Учредителя)"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Calc!X:X,SUMIFS(Calc!$A:$A,Calc!$H:$H,$I22,Calc!$I:$I,\"\"))","v":285784495.37731332}]
[{"$f":"ROW()","v":23},null,null,null,null,null,{"$f":"IF($R23=\"^\",IF(COUNTIF(Lists!$13:$13,H23)=1,0,1),0)","v":0},{"$f":"H20","v":"Инвестирование в капитал от Учредителей"},"Вносим вручную размеры финансирования",null,null,null,"вып.список",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z23:$CV23)","v":30000000},"M",null,{"$f":"MAIN!AA968","v":30000000},{"$f":"MAIN!AB968","v":0},{"$f":"MAIN!AC968","v":0},{"$f":"MAIN!AD968","v":0},{"$f":"MAIN!AE968","v":0},{"$f":"MAIN!AF968","v":0},{"$f":"MAIN!AG968","v":0},{"$f":"MAIN!AH968","v":0},{"$f":"MAIN!AI968","v":0},{"$f":"MAIN!AJ968","v":0},{"$f":"MAIN!AK968","v":0},{"$f":"MAIN!AL968","v":0},{"$f":"MAIN!AM968","v":0},{"$f":"MAIN!AN968","v":0},{"$f":"MAIN!AO968","v":0},{"$f":"MAIN!AP968","v":0},{"$f":"MAIN!AQ968","v":0},{"$f":"MAIN!AR968","v":0},{"$f":"MAIN!AS968","v":0},{"$f":"MAIN!AT968","v":0},{"$f":"MAIN!AU968","v":0},{"$f":"MAIN!AV968","v":0},{"$f":"MAIN!AW968","v":0},{"$f":"MAIN!AX968","v":0},{"$f":"MAIN!AY968","v":0},{"$f":"MAIN!AZ968","v":0},{"$f":"MAIN!BA968","v":0},{"$f":"MAIN!BB968","v":0},{"$f":"MAIN!BC968","v":0},{"$f":"MAIN!BD968","v":0},{"$f":"MAIN!BE968","v":0},{"$f":"MAIN!BF968","v":0},{"$f":"MAIN!BG968","v":0},{"$f":"MAIN!BH968","v":0},{"$f":"MAIN!BI968","v":0},{"$f":"MAIN!BJ968","v":0},{"$f":"MAIN!BK968","v":0},{"$f":"MAIN!BL968","v":0},{"$f":"MAIN!BM968","v":0},{"$f":"MAIN!BN968","v":0},{"$f":"MAIN!BO968","v":0},{"$f":"MAIN!BP968","v":0},{"$f":"MAIN!BQ968","v":0},{"$f":"MAIN!BR968","v":0},{"$f":"MAIN!BS968","v":0},{"$f":"MAIN!BT968","v":0},{"$f":"MAIN!BU968","v":0},{"$f":"MAIN!BV968","v":0},{"$f":"MAIN!BW968","v":0},{"$f":"MAIN!BX968","v":0},{"$f":"MAIN!BY968","v":0},{"$f":"MAIN!BZ968","v":0},{"$f":"MAIN!CA968","v":0},{"$f":"MAIN!CB968","v":0},{"$f":"MAIN!CC968","v":0},{"$f":"MAIN!CD968","v":0},{"$f":"MAIN!CE968","v":0},{"$f":"MAIN!CF968","v":0},{"$f":"MAIN!CG968","v":0},{"$f":"MAIN!CH968","v":0},{"$f":"MAIN!CI968","v":0},{"$f":"MAIN!CJ968","v":0},{"$f":"MAIN!CK968","v":0},{"$f":"MAIN!CL968","v":0},{"$f":"MAIN!CM968","v":0},{"$f":"MAIN!CN968","v":0},{"$f":"MAIN!CO968","v":0},{"$f":"MAIN!CP968","v":0},{"$f":"MAIN!CQ968","v":0},{"$f":"MAIN!CR968","v":0},{"$f":"MAIN!CS968","v":0},{"$f":"MAIN!CT968","v":0},{"$f":"MAIN!CU968","v":0}]
[{"$f":"ROW()","v":24},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":25}]
[{"$f":"ROW()","v":26},null,null,null,null,null,{"$f":"IF($R26=\"^\",IF(COUNTIF(Lists!$13:$13,H26)=1,0,1),0)","v":0},"Финансирование лимитированным кредитом",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z26:$CV26)","v":30000000},null,null,{"$f":"IF(AA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BO:$BO,\">=\"&AA$11,BDCRM!$BO:$BO,\"<=\"&AA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BY:$BY,\">=\"&AA$11,BDCRM!$BY:$BY,\"<=\"&AA$12),AA29)))","v":15000000},{"$f":"IF(AB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BO:$BO,\">=\"&AB$11,BDCRM!$BO:$BO,\"<=\"&AB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BY:$BY,\">=\"&AB$11,BDCRM!$BY:$BY,\"<=\"&AB$12),AB29)))","v":0},{"$f":"IF(AC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BO:$BO,\">=\"&AC$11,BDCRM!$BO:$BO,\"<=\"&AC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BY:$BY,\">=\"&AC$11,BDCRM!$BY:$BY,\"<=\"&AC$12),AC29)))","v":0},{"$f":"IF(AD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BO:$BO,\">=\"&AD$11,BDCRM!$BO:$BO,\"<=\"&AD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BY:$BY,\">=\"&AD$11,BDCRM!$BY:$BY,\"<=\"&AD$12),AD29)))","v":0},{"$f":"IF(AE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BO:$BO,\">=\"&AE$11,BDCRM!$BO:$BO,\"<=\"&AE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BY:$BY,\">=\"&AE$11,BDCRM!$BY:$BY,\"<=\"&AE$12),AE29)))","v":0},{"$f":"IF(AF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BO:$BO,\">=\"&AF$11,BDCRM!$BO:$BO,\"<=\"&AF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BY:$BY,\">=\"&AF$11,BDCRM!$BY:$BY,\"<=\"&AF$12),AF29)))","v":15000000},{"$f":"IF(AG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BO:$BO,\">=\"&AG$11,BDCRM!$BO:$BO,\"<=\"&AG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BY:$BY,\">=\"&AG$11,BDCRM!$BY:$BY,\"<=\"&AG$12),AG29)))","v":0},{"$f":"IF(AH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BO:$BO,\">=\"&AH$11,BDCRM!$BO:$BO,\"<=\"&AH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BY:$BY,\">=\"&AH$11,BDCRM!$BY:$BY,\"<=\"&AH$12),AH29)))","v":0},{"$f":"IF(AI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BO:$BO,\">=\"&AI$11,BDCRM!$BO:$BO,\"<=\"&AI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BY:$BY,\">=\"&AI$11,BDCRM!$BY:$BY,\"<=\"&AI$12),AI29)))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BO:$BO,\">=\"&AJ$11,BDCRM!$BO:$BO,\"<=\"&AJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BY:$BY,\">=\"&AJ$11,BDCRM!$BY:$BY,\"<=\"&AJ$12),AJ29)))","v":0},{"$f":"IF(AK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BO:$BO,\">=\"&AK$11,BDCRM!$BO:$BO,\"<=\"&AK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BY:$BY,\">=\"&AK$11,BDCRM!$BY:$BY,\"<=\"&AK$12),AK29)))","v":0},{"$f":"IF(AL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BO:$BO,\">=\"&AL$11,BDCRM!$BO:$BO,\"<=\"&AL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BY:$BY,\">=\"&AL$11,BDCRM!$BY:$BY,\"<=\"&AL$12),AL29)))","v":0},{"$f":"IF(AM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BO:$BO,\">=\"&AM$11,BDCRM!$BO:$BO,\"<=\"&AM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BY:$BY,\">=\"&AM$11,BDCRM!$BY:$BY,\"<=\"&AM$12),AM29)))","v":0},{"$f":"IF(AN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BO:$BO,\">=\"&AN$11,BDCRM!$BO:$BO,\"<=\"&AN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BY:$BY,\">=\"&AN$11,BDCRM!$BY:$BY,\"<=\"&AN$12),AN29)))","v":0},{"$f":"IF(AO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BO:$BO,\">=\"&AO$11,BDCRM!$BO:$BO,\"<=\"&AO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BY:$BY,\">=\"&AO$11,BDCRM!$BY:$BY,\"<=\"&AO$12),AO29)))","v":0},{"$f":"IF(AP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BO:$BO,\">=\"&AP$11,BDCRM!$BO:$BO,\"<=\"&AP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BY:$BY,\">=\"&AP$11,BDCRM!$BY:$BY,\"<=\"&AP$12),AP29)))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BO:$BO,\">=\"&AQ$11,BDCRM!$BO:$BO,\"<=\"&AQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BY:$BY,\">=\"&AQ$11,BDCRM!$BY:$BY,\"<=\"&AQ$12),AQ29)))","v":0},{"$f":"IF(AR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BO:$BO,\">=\"&AR$11,BDCRM!$BO:$BO,\"<=\"&AR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BY:$BY,\">=\"&AR$11,BDCRM!$BY:$BY,\"<=\"&AR$12),AR29)))","v":0},{"$f":"IF(AS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BO:$BO,\">=\"&AS$11,BDCRM!$BO:$BO,\"<=\"&AS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BY:$BY,\">=\"&AS$11,BDCRM!$BY:$BY,\"<=\"&AS$12),AS29)))","v":0},{"$f":"IF(AT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BO:$BO,\">=\"&AT$11,BDCRM!$BO:$BO,\"<=\"&AT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BY:$BY,\">=\"&AT$11,BDCRM!$BY:$BY,\"<=\"&AT$12),AT29)))","v":0},{"$f":"IF(AU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BO:$BO,\">=\"&AU$11,BDCRM!$BO:$BO,\"<=\"&AU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BY:$BY,\">=\"&AU$11,BDCRM!$BY:$BY,\"<=\"&AU$12),AU29)))","v":0},{"$f":"IF(AV$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AV$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BO:$BO,\">=\"&AV$11,BDCRM!$BO:$BO,\"<=\"&AV$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BY:$BY,\">=\"&AV$11,BDCRM!$BY:$BY,\"<=\"&AV$12),AV29)))","v":0},{"$f":"IF(AW$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AW$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BO:$BO,\">=\"&AW$11,BDCRM!$BO:$BO,\"<=\"&AW$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BY:$BY,\">=\"&AW$11,BDCRM!$BY:$BY,\"<=\"&AW$12),AW29)))","v":0},{"$f":"IF(AX$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AX$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BO:$BO,\">=\"&AX$11,BDCRM!$BO:$BO,\"<=\"&AX$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BY:$BY,\">=\"&AX$11,BDCRM!$BY:$BY,\"<=\"&AX$12),AX29)))","v":0},{"$f":"IF(AY$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AY$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BO:$BO,\">=\"&AY$11,BDCRM!$BO:$BO,\"<=\"&AY$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BY:$BY,\">=\"&AY$11,BDCRM!$BY:$BY,\"<=\"&AY$12),AY29)))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,AZ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BO:$BO,\">=\"&AZ$11,BDCRM!$BO:$BO,\"<=\"&AZ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BY:$BY,\">=\"&AZ$11,BDCRM!$BY:$BY,\"<=\"&AZ$12),AZ29)))","v":0},{"$f":"IF(BA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BO:$BO,\">=\"&BA$11,BDCRM!$BO:$BO,\"<=\"&BA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BY:$BY,\">=\"&BA$11,BDCRM!$BY:$BY,\"<=\"&BA$12),BA29)))","v":0},{"$f":"IF(BB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BO:$BO,\">=\"&BB$11,BDCRM!$BO:$BO,\"<=\"&BB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BY:$BY,\">=\"&BB$11,BDCRM!$BY:$BY,\"<=\"&BB$12),BB29)))","v":0},{"$f":"IF(BC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BO:$BO,\">=\"&BC$11,BDCRM!$BO:$BO,\"<=\"&BC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BY:$BY,\">=\"&BC$11,BDCRM!$BY:$BY,\"<=\"&BC$12),BC29)))","v":0},{"$f":"IF(BD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BO:$BO,\">=\"&BD$11,BDCRM!$BO:$BO,\"<=\"&BD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BY:$BY,\">=\"&BD$11,BDCRM!$BY:$BY,\"<=\"&BD$12),BD29)))","v":0},{"$f":"IF(BE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BO:$BO,\">=\"&BE$11,BDCRM!$BO:$BO,\"<=\"&BE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BY:$BY,\">=\"&BE$11,BDCRM!$BY:$BY,\"<=\"&BE$12),BE29)))","v":0},{"$f":"IF(BF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BO:$BO,\">=\"&BF$11,BDCRM!$BO:$BO,\"<=\"&BF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BY:$BY,\">=\"&BF$11,BDCRM!$BY:$BY,\"<=\"&BF$12),BF29)))","v":0},{"$f":"IF(BG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BO:$BO,\">=\"&BG$11,BDCRM!$BO:$BO,\"<=\"&BG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BY:$BY,\">=\"&BG$11,BDCRM!$BY:$BY,\"<=\"&BG$12),BG29)))","v":0},{"$f":"IF(BH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BO:$BO,\">=\"&BH$11,BDCRM!$BO:$BO,\"<=\"&BH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BY:$BY,\">=\"&BH$11,BDCRM!$BY:$BY,\"<=\"&BH$12),BH29)))","v":0},{"$f":"IF(BI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BO:$BO,\">=\"&BI$11,BDCRM!$BO:$BO,\"<=\"&BI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BY:$BY,\">=\"&BI$11,BDCRM!$BY:$BY,\"<=\"&BI$12),BI29)))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BO:$BO,\">=\"&BJ$11,BDCRM!$BO:$BO,\"<=\"&BJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BY:$BY,\">=\"&BJ$11,BDCRM!$BY:$BY,\"<=\"&BJ$12),BJ29)))","v":0},{"$f":"IF(BK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BO:$BO,\">=\"&BK$11,BDCRM!$BO:$BO,\"<=\"&BK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BY:$BY,\">=\"&BK$11,BDCRM!$BY:$BY,\"<=\"&BK$12),BK29)))","v":0},{"$f":"IF(BL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BO:$BO,\">=\"&BL$11,BDCRM!$BO:$BO,\"<=\"&BL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BY:$BY,\">=\"&BL$11,BDCRM!$BY:$BY,\"<=\"&BL$12),BL29)))","v":0},{"$f":"IF(BM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BO:$BO,\">=\"&BM$11,BDCRM!$BO:$BO,\"<=\"&BM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BY:$BY,\">=\"&BM$11,BDCRM!$BY:$BY,\"<=\"&BM$12),BM29)))","v":0},{"$f":"IF(BN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BO:$BO,\">=\"&BN$11,BDCRM!$BO:$BO,\"<=\"&BN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BY:$BY,\">=\"&BN$11,BDCRM!$BY:$BY,\"<=\"&BN$12),BN29)))","v":0},{"$f":"IF(BO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BO:$BO,\">=\"&BO$11,BDCRM!$BO:$BO,\"<=\"&BO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BY:$BY,\">=\"&BO$11,BDCRM!$BY:$BY,\"<=\"&BO$12),BO29)))","v":0},{"$f":"IF(BP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BO:$BO,\">=\"&BP$11,BDCRM!$BO:$BO,\"<=\"&BP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BY:$BY,\">=\"&BP$11,BDCRM!$BY:$BY,\"<=\"&BP$12),BP29)))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BO:$BO,\">=\"&BQ$11,BDCRM!$BO:$BO,\"<=\"&BQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BY:$BY,\">=\"&BQ$11,BDCRM!$BY:$BY,\"<=\"&BQ$12),BQ29)))","v":0},{"$f":"IF(BR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BO:$BO,\">=\"&BR$11,BDCRM!$BO:$BO,\"<=\"&BR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BY:$BY,\">=\"&BR$11,BDCRM!$BY:$BY,\"<=\"&BR$12),BR29)))","v":0},{"$f":"IF(BS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BO:$BO,\">=\"&BS$11,BDCRM!$BO:$BO,\"<=\"&BS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BY:$BY,\">=\"&BS$11,BDCRM!$BY:$BY,\"<=\"&BS$12),BS29)))","v":0},{"$f":"IF(BT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BO:$BO,\">=\"&BT$11,BDCRM!$BO:$BO,\"<=\"&BT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BY:$BY,\">=\"&BT$11,BDCRM!$BY:$BY,\"<=\"&BT$12),BT29)))","v":0},{"$f":"IF(BU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BO:$BO,\">=\"&BU$11,BDCRM!$BO:$BO,\"<=\"&BU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BY:$BY,\">=\"&BU$11,BDCRM!$BY:$BY,\"<=\"&BU$12),BU29)))","v":0},{"$f":"IF(BV$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BV$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BO:$BO,\">=\"&BV$11,BDCRM!$BO:$BO,\"<=\"&BV$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BY:$BY,\">=\"&BV$11,BDCRM!$BY:$BY,\"<=\"&BV$12),BV29)))","v":0},{"$f":"IF(BW$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BW$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BO:$BO,\">=\"&BW$11,BDCRM!$BO:$BO,\"<=\"&BW$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BY:$BY,\">=\"&BW$11,BDCRM!$BY:$BY,\"<=\"&BW$12),BW29)))","v":0},{"$f":"IF(BX$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BX$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BO:$BO,\">=\"&BX$11,BDCRM!$BO:$BO,\"<=\"&BX$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BY:$BY,\">=\"&BX$11,BDCRM!$BY:$BY,\"<=\"&BX$12),BX29)))","v":0},{"$f":"IF(BY$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BY$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BO:$BO,\">=\"&BY$11,BDCRM!$BO:$BO,\"<=\"&BY$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BY:$BY,\">=\"&BY$11,BDCRM!$BY:$BY,\"<=\"&BY$12),BY29)))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,BZ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BO:$BO,\">=\"&BZ$11,BDCRM!$BO:$BO,\"<=\"&BZ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BY:$BY,\">=\"&BZ$11,BDCRM!$BY:$BY,\"<=\"&BZ$12),BZ29)))","v":0},{"$f":"IF(CA$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CA$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BO:$BO,\">=\"&CA$11,BDCRM!$BO:$BO,\"<=\"&CA$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BY:$BY,\">=\"&CA$11,BDCRM!$BY:$BY,\"<=\"&CA$12),CA29)))","v":0},{"$f":"IF(CB$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CB$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BO:$BO,\">=\"&CB$11,BDCRM!$BO:$BO,\"<=\"&CB$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BY:$BY,\">=\"&CB$11,BDCRM!$BY:$BY,\"<=\"&CB$12),CB29)))","v":0},{"$f":"IF(CC$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CC$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BO:$BO,\">=\"&CC$11,BDCRM!$BO:$BO,\"<=\"&CC$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BY:$BY,\">=\"&CC$11,BDCRM!$BY:$BY,\"<=\"&CC$12),CC29)))","v":0},{"$f":"IF(CD$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CD$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BO:$BO,\">=\"&CD$11,BDCRM!$BO:$BO,\"<=\"&CD$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BY:$BY,\">=\"&CD$11,BDCRM!$BY:$BY,\"<=\"&CD$12),CD29)))","v":0},{"$f":"IF(CE$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CE$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BO:$BO,\">=\"&CE$11,BDCRM!$BO:$BO,\"<=\"&CE$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BY:$BY,\">=\"&CE$11,BDCRM!$BY:$BY,\"<=\"&CE$12),CE29)))","v":0},{"$f":"IF(CF$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CF$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BO:$BO,\">=\"&CF$11,BDCRM!$BO:$BO,\"<=\"&CF$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BY:$BY,\">=\"&CF$11,BDCRM!$BY:$BY,\"<=\"&CF$12),CF29)))","v":0},{"$f":"IF(CG$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CG$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BO:$BO,\">=\"&CG$11,BDCRM!$BO:$BO,\"<=\"&CG$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BY:$BY,\">=\"&CG$11,BDCRM!$BY:$BY,\"<=\"&CG$12),CG29)))","v":0},{"$f":"IF(CH$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CH$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BO:$BO,\">=\"&CH$11,BDCRM!$BO:$BO,\"<=\"&CH$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BY:$BY,\">=\"&CH$11,BDCRM!$BY:$BY,\"<=\"&CH$12),CH29)))","v":0},{"$f":"IF(CI$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CI$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BO:$BO,\">=\"&CI$11,BDCRM!$BO:$BO,\"<=\"&CI$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BY:$BY,\">=\"&CI$11,BDCRM!$BY:$BY,\"<=\"&CI$12),CI29)))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CJ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BO:$BO,\">=\"&CJ$11,BDCRM!$BO:$BO,\"<=\"&CJ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BY:$BY,\">=\"&CJ$11,BDCRM!$BY:$BY,\"<=\"&CJ$12),CJ29)))","v":0},{"$f":"IF(CK$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CK$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BO:$BO,\">=\"&CK$11,BDCRM!$BO:$BO,\"<=\"&CK$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BY:$BY,\">=\"&CK$11,BDCRM!$BY:$BY,\"<=\"&CK$12),CK29)))","v":0},{"$f":"IF(CL$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CL$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BO:$BO,\">=\"&CL$11,BDCRM!$BO:$BO,\"<=\"&CL$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BY:$BY,\">=\"&CL$11,BDCRM!$BY:$BY,\"<=\"&CL$12),CL29)))","v":0},{"$f":"IF(CM$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CM$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BO:$BO,\">=\"&CM$11,BDCRM!$BO:$BO,\"<=\"&CM$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BY:$BY,\">=\"&CM$11,BDCRM!$BY:$BY,\"<=\"&CM$12),CM29)))","v":0},{"$f":"IF(CN$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CN$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BO:$BO,\">=\"&CN$11,BDCRM!$BO:$BO,\"<=\"&CN$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BY:$BY,\">=\"&CN$11,BDCRM!$BY:$BY,\"<=\"&CN$12),CN29)))","v":0},{"$f":"IF(CO$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CO$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BO:$BO,\">=\"&CO$11,BDCRM!$BO:$BO,\"<=\"&CO$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BY:$BY,\">=\"&CO$11,BDCRM!$BY:$BY,\"<=\"&CO$12),CO29)))","v":0},{"$f":"IF(CP$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CP$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BO:$BO,\">=\"&CP$11,BDCRM!$BO:$BO,\"<=\"&CP$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BY:$BY,\">=\"&CP$11,BDCRM!$BY:$BY,\"<=\"&CP$12),CP29)))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CQ$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BO:$BO,\">=\"&CQ$11,BDCRM!$BO:$BO,\"<=\"&CQ$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BY:$BY,\">=\"&CQ$11,BDCRM!$BY:$BY,\"<=\"&CQ$12),CQ29)))","v":0},{"$f":"IF(CR$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CR$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BO:$BO,\">=\"&CR$11,BDCRM!$BO:$BO,\"<=\"&CR$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BY:$BY,\">=\"&CR$11,BDCRM!$BY:$BY,\"<=\"&CR$12),CR29)))","v":0},{"$f":"IF(CS$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CS$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BO:$BO,\">=\"&CS$11,BDCRM!$BO:$BO,\"<=\"&CS$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BY:$BY,\">=\"&CS$11,BDCRM!$BY:$BY,\"<=\"&CS$12),CS29)))","v":0},{"$f":"IF(CT$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CT$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BO:$BO,\">=\"&CT$11,BDCRM!$BO:$BO,\"<=\"&CT$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BY:$BY,\">=\"&CT$11,BDCRM!$BY:$BY,\"<=\"&CT$12),CT29)))","v":0},{"$f":"IF(CU$11=\"\",0,IF(OR(Periods!$Q$39=Lists!$CY$17,AND(Periods!$Q$39=Lists!$CY$18,CU$3=\"\")),SUMIFS(BDCRM!$BQ:$BQ,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BO:$BO,\">=\"&CU$11,BDCRM!$BO:$BO,\"<=\"&CU$12),IF(Periods!$Q$39=Lists!$CY$18,SUMIFS(BDCRM!$BS:$BS,BDCRM!$I:$I,1,BDCRM!$BG:$BG,$H26,BDCRM!$BY:$BY,\">=\"&CU$11,BDCRM!$BY:$BY,\"<=\"&CU$12),CU29)))","v":0}]
[{"$f":"ROW()","v":27},null,null,null,null,null,{"$f":"IF($R27=\"^\",IF(COUNTIF(Lists!$13:$13,H27)=1,0,1),0)","v":0},{"$f":"Items!$BS$26","v":"Свободный отриц. финпоток для кредиторов"},{"$f":"Items!$BS$28","v":"Кассовый разрыв проекта для кредиторов"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Calc!X:X,SUMIFS(Calc!$A:$A,Calc!$H:$H,$I27,Calc!$I:$I,\"\"))","v":35709283.886496395},null,null,{"$f":"IF(OR(AA$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AA:AA,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":776103.88694444299},{"$f":"IF(OR(AB$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AB:AB,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":14466869.098851852},{"$f":"IF(OR(AC$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AC:AC,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":1389814.625430556},{"$f":"IF(OR(AD$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AD:AD,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AE$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AE:AE,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AF$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AF:AF,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":290027.95859137364},{"$f":"IF(OR(AG$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AG:AG,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":1202837.5976005234},{"$f":"IF(OR(AH$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AH:AH,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":2959422.1962556541},{"$f":"IF(OR(AI$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AI:AI,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":4810500.3099117912},{"$f":"IF(OR(AJ$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AJ:AJ,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":949243.80388498679},{"$f":"IF(OR(AK$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AK:AK,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":760010.09923294187},{"$f":"IF(OR(AL$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AL:AL,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":1985162.6660253406},{"$f":"IF(OR(AM$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AM:AM,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":5120764.1829266623},{"$f":"IF(OR(AN$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AN:AN,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":998527.46084026992},{"$f":"IF(OR(AO$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AO:AO,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AP$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AP:AP,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AQ$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AQ:AQ,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AR$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AR:AR,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AS$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AS:AS,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AT$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AT:AT,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AU$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AU:AU,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AV$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AV:AV,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AW$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AW:AW,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AX$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AX:AX,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AY$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AY:AY,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(AZ$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!AZ:AZ,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BA$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BA:BA,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BB$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BB:BB,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BC$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BC:BC,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BD$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BD:BD,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BE$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BE:BE,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BF$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BF:BF,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BG$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BG:BG,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BH$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BH:BH,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BI$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BI:BI,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BJ$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BJ:BJ,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BK$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BK:BK,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BL$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BL:BL,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BM$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BM:BM,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BN$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BN:BN,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BO$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BO:BO,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BP$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BP:BP,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BQ$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BQ:BQ,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BR$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BR:BR,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BS$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BS:BS,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BT$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BT:BT,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BU$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BU:BU,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BV$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BV:BV,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BW$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BW:BW,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BX$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BX:BX,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BY$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BY:BY,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(BZ$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!BZ:BZ,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CA$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CA:CA,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CB$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CB:CB,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CC$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CC:CC,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CD$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CD:CD,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CE$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CE:CE,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CF$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CF:CF,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CG$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CG:CG,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CH$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CH:CH,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CI$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CI:CI,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CJ$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CJ:CJ,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CK$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CK:CK,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CL$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CL:CL,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CM$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CM:CM,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CN$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CN:CN,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CO$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CO:CO,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CP$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CP:CP,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CQ$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CQ:CQ,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CR$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CR:CR,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CS$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CS:CS,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CT$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CT:CT,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0},{"$f":"IF(OR(CU$11=\"\",SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")=0),0,-INDEX(Calc!CU:CU,SUMIFS(Calc!$A:$A,Calc!$H:$H,$H27,Calc!$I:$I,\"\")))","v":0}]
[{"$f":"ROW()","v":28},null,null,null,null,null,{"$f":"IF($R28=\"^\",IF(COUNTIF(Lists!$13:$13,H28)=1,0,1),0)","v":0},{"$f":"H26","v":"Финансирование лимитированным кредитом"},{"$f":"KPI!$I$23","v":"NPV(Кредиторов)"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Calc!X:X,SUMIFS(Calc!$A:$A,Calc!$H:$H,$I28,Calc!$I:$I,\"\"))","v":281372925.85943913}]
[{"$f":"ROW()","v":29},null,null,null,null,null,{"$f":"IF($R29=\"^\",IF(COUNTIF(Lists!$13:$13,H29)=1,0,1),0)","v":0},{"$f":"H26","v":"Финансирование лимитированным кредитом"},"Вносим вручную размеры кредитования",null,null,null,"вып.список",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z29:$CV29)","v":30000000},"M",null,{"$f":"MAIN!AA971","v":15000000},{"$f":"MAIN!AB971","v":0},{"$f":"MAIN!AC971","v":0},{"$f":"MAIN!AD971","v":0},{"$f":"MAIN!AE971","v":0},{"$f":"MAIN!AF971","v":15000000},{"$f":"MAIN!AG971","v":0},{"$f":"MAIN!AH971","v":0},{"$f":"MAIN!AI971","v":0},{"$f":"MAIN!AJ971","v":0},{"$f":"MAIN!AK971","v":0},{"$f":"MAIN!AL971","v":0},{"$f":"MAIN!AM971","v":0},{"$f":"MAIN!AN971","v":0},{"$f":"MAIN!AO971","v":0},{"$f":"MAIN!AP971","v":0},{"$f":"MAIN!AQ971","v":0},{"$f":"MAIN!AR971","v":0},{"$f":"MAIN!AS971","v":0},{"$f":"MAIN!AT971","v":0},{"$f":"MAIN!AU971","v":0},{"$f":"MAIN!AV971","v":0},{"$f":"MAIN!AW971","v":0},{"$f":"MAIN!AX971","v":0},{"$f":"MAIN!AY971","v":0},{"$f":"MAIN!AZ971","v":0},{"$f":"MAIN!BA971","v":0},{"$f":"MAIN!BB971","v":0},{"$f":"MAIN!BC971","v":0},{"$f":"MAIN!BD971","v":0},{"$f":"MAIN!BE971","v":0},{"$f":"MAIN!BF971","v":0},{"$f":"MAIN!BG971","v":0},{"$f":"MAIN!BH971","v":0},{"$f":"MAIN!BI971","v":0},{"$f":"MAIN!BJ971","v":0},{"$f":"MAIN!BK971","v":0},{"$f":"MAIN!BL971","v":0},{"$f":"MAIN!BM971","v":0},{"$f":"MAIN!BN971","v":0},{"$f":"MAIN!BO971","v":0},{"$f":"MAIN!BP971","v":0},{"$f":"MAIN!BQ971","v":0},{"$f":"MAIN!BR971","v":0},{"$f":"MAIN!BS971","v":0},{"$f":"MAIN!BT971","v":0},{"$f":"MAIN!BU971","v":0},{"$f":"MAIN!BV971","v":0},{"$f":"MAIN!BW971","v":0},{"$f":"MAIN!BX971","v":0},{"$f":"MAIN!BY971","v":0},{"$f":"MAIN!BZ971","v":0},{"$f":"MAIN!CA971","v":0},{"$f":"MAIN!CB971","v":0},{"$f":"MAIN!CC971","v":0},{"$f":"MAIN!CD971","v":0},{"$f":"MAIN!CE971","v":0},{"$f":"MAIN!CF971","v":0},{"$f":"MAIN!CG971","v":0},{"$f":"MAIN!CH971","v":0},{"$f":"MAIN!CI971","v":0},{"$f":"MAIN!CJ971","v":0},{"$f":"MAIN!CK971","v":0},{"$f":"MAIN!CL971","v":0},{"$f":"MAIN!CM971","v":0},{"$f":"MAIN!CN971","v":0},{"$f":"MAIN!CO971","v":0},{"$f":"MAIN!CP971","v":0},{"$f":"MAIN!CQ971","v":0},{"$f":"MAIN!CR971","v":0},{"$f":"MAIN!CS971","v":0},{"$f":"MAIN!CT971","v":0},{"$f":"MAIN!CU971","v":0}]
[{"$f":"ROW()","v":30},null,null,null,null,null,{"$f":"IF($R30=\"^\",IF(COUNTIF(Lists!$13:$13,H30)=1,0,1),0)","v":0},{"$f":"H29","v":"Финансирование лимитированным кредитом"},"Ставка по кредиту",null,null,null,"%г",null,null,"M",{"$f":"MAIN!Q972","v":0.08},null,{"$f":"IF(G30<>0,1,IF(OR($Q30=\"\",$Q30=0),0,IF($R30=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H30))),$Q30)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":31},null,null,null,null,null,{"$f":"IF($R31=\"^\",IF(COUNTIF(Lists!$13:$13,H31)=1,0,1),0)","v":0},{"$f":"H30","v":"Финансирование лимитированным кредитом"},"Кол-во лет кредитования",null,null,null,"кол-во лет",null,null,"M",{"$f":"MAIN!Q973","v":10},null,{"$f":"IF(G31<>0,1,IF(OR($Q31=\"\",$Q31=0),0,IF($R31=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H31))),$Q31)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":32},null,null,null,null,null,{"$f":"IF($R32=\"^\",IF(COUNTIF(Lists!$13:$13,H32)=1,0,1),0)","v":0},{"$f":"H31","v":"Финансирование лимитированным кредитом"},"Каникулы на возврат тела кредита",null,null,null,"кол-во мес.",null,null,"M",{"$f":"MAIN!Q974","v":60},null,{"$f":"IF(G32<>0,1,IF(OR($Q32=\"\",$Q32=0),0,IF($R32=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H32))),$Q32)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":33},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":34}]
[{"$f":"ROW()","v":35},null,null,null,null,null,{"$f":"IF($R35=\"^\",IF(COUNTIF(Lists!$13:$13,H35)=1,0,1),0)","v":0},{"$f":"Items!$BS$30","v":"Возврат кредита"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z35:$CV35)","v":30000000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!AA:AA,Calc!$H:$H,$H35))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!AB:AB,Calc!$H:$H,$H35))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!AC:AC,Calc!$H:$H,$H35))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!AD:AD,Calc!$H:$H,$H35))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!AE:AE,Calc!$H:$H,$H35))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!AF:AF,Calc!$H:$H,$H35))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!AG:AG,Calc!$H:$H,$H35))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!AH:AH,Calc!$H:$H,$H35))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!AI:AI,Calc!$H:$H,$H35))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!AJ:AJ,Calc!$H:$H,$H35))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!AK:AK,Calc!$H:$H,$H35))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!AL:AL,Calc!$H:$H,$H35))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!AM:AM,Calc!$H:$H,$H35))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!AN:AN,Calc!$H:$H,$H35))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!AO:AO,Calc!$H:$H,$H35))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!AP:AP,Calc!$H:$H,$H35))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!AQ:AQ,Calc!$H:$H,$H35))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!AR:AR,Calc!$H:$H,$H35))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!AS:AS,Calc!$H:$H,$H35))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!AT:AT,Calc!$H:$H,$H35))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!AU:AU,Calc!$H:$H,$H35))","v":1500000},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!AV:AV,Calc!$H:$H,$H35))","v":1500000},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!AW:AW,Calc!$H:$H,$H35))","v":1500000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!AX:AX,Calc!$H:$H,$H35))","v":1500000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!AY:AY,Calc!$H:$H,$H35))","v":1500000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!AZ:AZ,Calc!$H:$H,$H35))","v":1500000},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!BA:BA,Calc!$H:$H,$H35))","v":1500000},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!BB:BB,Calc!$H:$H,$H35))","v":1500000},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!BC:BC,Calc!$H:$H,$H35))","v":1500000},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!BD:BD,Calc!$H:$H,$H35))","v":1500000},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!BE:BE,Calc!$H:$H,$H35))","v":1500000},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!BF:BF,Calc!$H:$H,$H35))","v":1500000},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!BG:BG,Calc!$H:$H,$H35))","v":1500000},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!BH:BH,Calc!$H:$H,$H35))","v":1500000},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!BI:BI,Calc!$H:$H,$H35))","v":1500000},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!BJ:BJ,Calc!$H:$H,$H35))","v":1500000},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!BK:BK,Calc!$H:$H,$H35))","v":1500000},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!BL:BL,Calc!$H:$H,$H35))","v":1500000},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!BM:BM,Calc!$H:$H,$H35))","v":1500000},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!BN:BN,Calc!$H:$H,$H35))","v":1500000},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!BO:BO,Calc!$H:$H,$H35))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!BP:BP,Calc!$H:$H,$H35))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!BQ:BQ,Calc!$H:$H,$H35))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!BR:BR,Calc!$H:$H,$H35))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!BS:BS,Calc!$H:$H,$H35))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!BT:BT,Calc!$H:$H,$H35))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!BU:BU,Calc!$H:$H,$H35))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!BV:BV,Calc!$H:$H,$H35))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!BW:BW,Calc!$H:$H,$H35))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!BX:BX,Calc!$H:$H,$H35))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!BY:BY,Calc!$H:$H,$H35))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!BZ:BZ,Calc!$H:$H,$H35))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!CA:CA,Calc!$H:$H,$H35))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!CB:CB,Calc!$H:$H,$H35))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!CC:CC,Calc!$H:$H,$H35))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!CD:CD,Calc!$H:$H,$H35))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!CE:CE,Calc!$H:$H,$H35))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!CF:CF,Calc!$H:$H,$H35))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!CG:CG,Calc!$H:$H,$H35))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!CH:CH,Calc!$H:$H,$H35))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!CI:CI,Calc!$H:$H,$H35))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!CJ:CJ,Calc!$H:$H,$H35))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!CK:CK,Calc!$H:$H,$H35))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!CL:CL,Calc!$H:$H,$H35))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!CM:CM,Calc!$H:$H,$H35))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!CN:CN,Calc!$H:$H,$H35))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!CO:CO,Calc!$H:$H,$H35))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!CP:CP,Calc!$H:$H,$H35))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!CQ:CQ,Calc!$H:$H,$H35))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!CR:CR,Calc!$H:$H,$H35))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!CS:CS,Calc!$H:$H,$H35))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!CT:CT,Calc!$H:$H,$H35))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!CU:CU,Calc!$H:$H,$H35))","v":0}]
[{"$f":"ROW()","v":36},null,null,null,null,null,{"$f":"IF($R36=\"^\",IF(COUNTIF(Lists!$13:$13,H36)=1,0,1),0)","v":0},{"$f":"Items!$BS$31","v":"Оплата процентов по кредиту"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z36:$CV36)","v":16200000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!AA:AA,Calc!$H:$H,$H36))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!AB:AB,Calc!$H:$H,$H36))","v":300000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!AC:AC,Calc!$H:$H,$H36))","v":300000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!AD:AD,Calc!$H:$H,$H36))","v":300000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!AE:AE,Calc!$H:$H,$H36))","v":300000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!AF:AF,Calc!$H:$H,$H36))","v":300000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!AG:AG,Calc!$H:$H,$H36))","v":600000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!AH:AH,Calc!$H:$H,$H36))","v":600000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!AI:AI,Calc!$H:$H,$H36))","v":600000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!AJ:AJ,Calc!$H:$H,$H36))","v":600000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!AK:AK,Calc!$H:$H,$H36))","v":600000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!AL:AL,Calc!$H:$H,$H36))","v":600000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!AM:AM,Calc!$H:$H,$H36))","v":600000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!AN:AN,Calc!$H:$H,$H36))","v":600000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!AO:AO,Calc!$H:$H,$H36))","v":600000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!AP:AP,Calc!$H:$H,$H36))","v":600000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!AQ:AQ,Calc!$H:$H,$H36))","v":600000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!AR:AR,Calc!$H:$H,$H36))","v":600000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!AS:AS,Calc!$H:$H,$H36))","v":600000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!AT:AT,Calc!$H:$H,$H36))","v":600000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!AU:AU,Calc!$H:$H,$H36))","v":600000},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!AV:AV,Calc!$H:$H,$H36))","v":570000},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!AW:AW,Calc!$H:$H,$H36))","v":540000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!AX:AX,Calc!$H:$H,$H36))","v":510000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!AY:AY,Calc!$H:$H,$H36))","v":480000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!AZ:AZ,Calc!$H:$H,$H36))","v":450000},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!BA:BA,Calc!$H:$H,$H36))","v":420000},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!BB:BB,Calc!$H:$H,$H36))","v":390000},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!BC:BC,Calc!$H:$H,$H36))","v":360000},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!BD:BD,Calc!$H:$H,$H36))","v":330000},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!BE:BE,Calc!$H:$H,$H36))","v":300000},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!BF:BF,Calc!$H:$H,$H36))","v":270000},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!BG:BG,Calc!$H:$H,$H36))","v":240000},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!BH:BH,Calc!$H:$H,$H36))","v":210000},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!BI:BI,Calc!$H:$H,$H36))","v":180000},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!BJ:BJ,Calc!$H:$H,$H36))","v":150000},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!BK:BK,Calc!$H:$H,$H36))","v":120000},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!BL:BL,Calc!$H:$H,$H36))","v":90000},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!BM:BM,Calc!$H:$H,$H36))","v":60000},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!BN:BN,Calc!$H:$H,$H36))","v":30000},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!BO:BO,Calc!$H:$H,$H36))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!BP:BP,Calc!$H:$H,$H36))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!BQ:BQ,Calc!$H:$H,$H36))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!BR:BR,Calc!$H:$H,$H36))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!BS:BS,Calc!$H:$H,$H36))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!BT:BT,Calc!$H:$H,$H36))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!BU:BU,Calc!$H:$H,$H36))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!BV:BV,Calc!$H:$H,$H36))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!BW:BW,Calc!$H:$H,$H36))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!BX:BX,Calc!$H:$H,$H36))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!BY:BY,Calc!$H:$H,$H36))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!BZ:BZ,Calc!$H:$H,$H36))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!CA:CA,Calc!$H:$H,$H36))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!CB:CB,Calc!$H:$H,$H36))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!CC:CC,Calc!$H:$H,$H36))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!CD:CD,Calc!$H:$H,$H36))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!CE:CE,Calc!$H:$H,$H36))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!CF:CF,Calc!$H:$H,$H36))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!CG:CG,Calc!$H:$H,$H36))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!CH:CH,Calc!$H:$H,$H36))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!CI:CI,Calc!$H:$H,$H36))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!CJ:CJ,Calc!$H:$H,$H36))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!CK:CK,Calc!$H:$H,$H36))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!CL:CL,Calc!$H:$H,$H36))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!CM:CM,Calc!$H:$H,$H36))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!CN:CN,Calc!$H:$H,$H36))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!CO:CO,Calc!$H:$H,$H36))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!CP:CP,Calc!$H:$H,$H36))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!CQ:CQ,Calc!$H:$H,$H36))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!CR:CR,Calc!$H:$H,$H36))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!CS:CS,Calc!$H:$H,$H36))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!CT:CT,Calc!$H:$H,$H36))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!CU:CU,Calc!$H:$H,$H36))","v":0}]
[{"$f":"ROW()","v":37}]
[{"$f":"ROW()","v":38},null,null,null,null,null,{"$f":"IF($R38=\"^\",IF(COUNTIF(Lists!$13:$13,H38)=1,0,1),0)","v":0},"Финансирование остаточного кассового разрыва",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z38:$CV38)","v":20630869.615610763},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA761)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB761)","v":542972.98579629511},{"$f":"IF(AC$11=\"\",0,Calc!AC761)","v":1689814.6254305555},{"$f":"IF(AD$11=\"\",0,Calc!AD761)","v":88407.617923704907},{"$f":"IF(AE$11=\"\",0,Calc!AE761)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF761)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG761)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH761)","v":0},{"$f":"IF(AI$11=\"\",0,Calc!AI761)","v":0},{"$f":"IF(AJ$11=\"\",0,Calc!AJ761)","v":978413.50429573376},{"$f":"IF(AK$11=\"\",0,Calc!AK761)","v":1360010.0992329437},{"$f":"IF(AL$11=\"\",0,Calc!AL761)","v":2585162.6660253406},{"$f":"IF(AM$11=\"\",0,Calc!AM761)","v":5720764.1829266632},{"$f":"IF(AN$11=\"\",0,Calc!AN761)","v":1598527.4608402662},{"$f":"IF(AO$11=\"\",0,Calc!AO761)","v":0},{"$f":"IF(AP$11=\"\",0,Calc!AP761)","v":0},{"$f":"IF(AQ$11=\"\",0,Calc!AQ761)","v":3119875.4093051255},{"$f":"IF(AR$11=\"\",0,Calc!AR761)","v":0},{"$f":"IF(AS$11=\"\",0,Calc!AS761)","v":0},{"$f":"IF(AT$11=\"\",0,Calc!AT761)","v":0},{"$f":"IF(AU$11=\"\",0,Calc!AU761)","v":2946921.0638341326},{"$f":"IF(AV$11=\"\",0,Calc!AV761)","v":0},{"$f":"IF(AW$11=\"\",0,Calc!AW761)","v":0},{"$f":"IF(AX$11=\"\",0,Calc!AX761)","v":0},{"$f":"IF(AY$11=\"\",0,Calc!AY761)","v":0},{"$f":"IF(AZ$11=\"\",0,Calc!AZ761)","v":0},{"$f":"IF(BA$11=\"\",0,Calc!BA761)","v":0},{"$f":"IF(BB$11=\"\",0,Calc!BB761)","v":0},{"$f":"IF(BC$11=\"\",0,Calc!BC761)","v":0},{"$f":"IF(BD$11=\"\",0,Calc!BD761)","v":0},{"$f":"IF(BE$11=\"\",0,Calc!BE761)","v":0},{"$f":"IF(BF$11=\"\",0,Calc!BF761)","v":0},{"$f":"IF(BG$11=\"\",0,Calc!BG761)","v":0},{"$f":"IF(BH$11=\"\",0,Calc!BH761)","v":0},{"$f":"IF(BI$11=\"\",0,Calc!BI761)","v":0},{"$f":"IF(BJ$11=\"\",0,Calc!BJ761)","v":0},{"$f":"IF(BK$11=\"\",0,Calc!BK761)","v":0},{"$f":"IF(BL$11=\"\",0,Calc!BL761)","v":0},{"$f":"IF(BM$11=\"\",0,Calc!BM761)","v":0},{"$f":"IF(BN$11=\"\",0,Calc!BN761)","v":0},{"$f":"IF(BO$11=\"\",0,Calc!BO761)","v":0},{"$f":"IF(BP$11=\"\",0,Calc!BP761)","v":0},{"$f":"IF(BQ$11=\"\",0,Calc!BQ761)","v":0},{"$f":"IF(BR$11=\"\",0,Calc!BR761)","v":0},{"$f":"IF(BS$11=\"\",0,Calc!BS761)","v":0},{"$f":"IF(BT$11=\"\",0,Calc!BT761)","v":0},{"$f":"IF(BU$11=\"\",0,Calc!BU761)","v":0},{"$f":"IF(BV$11=\"\",0,Calc!BV761)","v":0},{"$f":"IF(BW$11=\"\",0,Calc!BW761)","v":0},{"$f":"IF(BX$11=\"\",0,Calc!BX761)","v":0},{"$f":"IF(BY$11=\"\",0,Calc!BY761)","v":0},{"$f":"IF(BZ$11=\"\",0,Calc!BZ761)","v":0},{"$f":"IF(CA$11=\"\",0,Calc!CA761)","v":0},{"$f":"IF(CB$11=\"\",0,Calc!CB761)","v":0},{"$f":"IF(CC$11=\"\",0,Calc!CC761)","v":0},{"$f":"IF(CD$11=\"\",0,Calc!CD761)","v":0},{"$f":"IF(CE$11=\"\",0,Calc!CE761)","v":0},{"$f":"IF(CF$11=\"\",0,Calc!CF761)","v":0},{"$f":"IF(CG$11=\"\",0,Calc!CG761)","v":0},{"$f":"IF(CH$11=\"\",0,Calc!CH761)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI761)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ761)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK761)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL761)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM761)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN761)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO761)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP761)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ761)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR761)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS761)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT761)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU761)","v":0}]
[{"$f":"ROW()","v":39},null,null,null,null,null,{"$f":"IF($R39=\"^\",IF(COUNTIF(Lists!$13:$13,H39)=1,0,1),0)","v":0},{"$f":"H38","v":"Финансирование остаточного кассового разрыва"},{"$f":"Items!$BS$34","v":"Осаточный кассовый разрыв"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(Calc!X:X,SUMIFS(Calc!$A:$A,Calc!$H:$H,$I39,Calc!$I:$I,\"\"))","v":12551576.879175009}]
[{"$f":"ROW()","v":40},null,null,null,null,null,{"$f":"IF($R40=\"^\",IF(COUNTIF(Lists!$13:$13,H40)=1,0,1),0)","v":0},{"$f":"H38","v":"Финансирование остаточного кассового разрыва"},"Ставка по овердрафту",null,null,null,"%г",null,null,"M",{"$f":"MAIN!Q976","v":0.1},null,{"$f":"IF(G40<>0,1,IF(OR($Q40=\"\",$Q40=0),0,IF($R40=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H40))),$Q40)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":41},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":42}]
[{"$f":"ROW()","v":43},null,null,null,null,null,{"$f":"IF($R43=\"^\",IF(COUNTIF(Lists!$13:$13,H43)=1,0,1),0)","v":0},{"$f":"Calc!$H$763","v":"Возвраты овердрафта"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z43:$CV43)","v":20630869.61561076},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!AA:AA,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!AB:AB,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!AC:AC,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!AD:AD,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!AE:AE,Calc!$H:$H,$H43))","v":395585.21149244829},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!AF:AF,Calc!$H:$H,$H43))","v":1925610.0176581072},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!AG:AG,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!AH:AH,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!AI:AI,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!AJ:AJ,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!AK:AK,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!AL:AL,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!AM:AM,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!AN:AN,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!AO:AO,Calc!$H:$H,$H43))","v":622581.34844050999},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!AP:AP,Calc!$H:$H,$H43))","v":580230.41265145922},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!AQ:AQ,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!AR:AR,Calc!$H:$H,$H43))","v":2985808.6059989128},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!AS:AS,Calc!$H:$H,$H43))","v":4119030.8025249434},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!AT:AT,Calc!$H:$H,$H43))","v":1325173.6161004389},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!AU:AU,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!AV:AV,Calc!$H:$H,$H43))","v":5843034.0112229809},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!AW:AW,Calc!$H:$H,$H43))","v":2833815.589520961},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!AX:AX,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!AY:AY,Calc!$H:$H,$H43))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!AZ:AZ,Calc!$H:$H,$H43))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!BA:BA,Calc!$H:$H,$H43))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!BB:BB,Calc!$H:$H,$H43))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!BC:BC,Calc!$H:$H,$H43))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!BD:BD,Calc!$H:$H,$H43))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!BE:BE,Calc!$H:$H,$H43))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!BF:BF,Calc!$H:$H,$H43))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!BG:BG,Calc!$H:$H,$H43))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!BH:BH,Calc!$H:$H,$H43))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!BI:BI,Calc!$H:$H,$H43))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!BJ:BJ,Calc!$H:$H,$H43))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!BK:BK,Calc!$H:$H,$H43))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!BL:BL,Calc!$H:$H,$H43))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!BM:BM,Calc!$H:$H,$H43))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!BN:BN,Calc!$H:$H,$H43))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!BO:BO,Calc!$H:$H,$H43))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!BP:BP,Calc!$H:$H,$H43))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!BQ:BQ,Calc!$H:$H,$H43))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!BR:BR,Calc!$H:$H,$H43))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!BS:BS,Calc!$H:$H,$H43))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!BT:BT,Calc!$H:$H,$H43))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!BU:BU,Calc!$H:$H,$H43))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!BV:BV,Calc!$H:$H,$H43))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!BW:BW,Calc!$H:$H,$H43))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!BX:BX,Calc!$H:$H,$H43))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!BY:BY,Calc!$H:$H,$H43))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!BZ:BZ,Calc!$H:$H,$H43))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!CA:CA,Calc!$H:$H,$H43))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!CB:CB,Calc!$H:$H,$H43))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!CC:CC,Calc!$H:$H,$H43))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!CD:CD,Calc!$H:$H,$H43))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!CE:CE,Calc!$H:$H,$H43))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!CF:CF,Calc!$H:$H,$H43))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!CG:CG,Calc!$H:$H,$H43))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!CH:CH,Calc!$H:$H,$H43))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!CI:CI,Calc!$H:$H,$H43))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!CJ:CJ,Calc!$H:$H,$H43))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!CK:CK,Calc!$H:$H,$H43))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!CL:CL,Calc!$H:$H,$H43))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!CM:CM,Calc!$H:$H,$H43))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!CN:CN,Calc!$H:$H,$H43))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!CO:CO,Calc!$H:$H,$H43))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!CP:CP,Calc!$H:$H,$H43))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!CQ:CQ,Calc!$H:$H,$H43))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!CR:CR,Calc!$H:$H,$H43))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!CS:CS,Calc!$H:$H,$H43))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!CT:CT,Calc!$H:$H,$H43))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!CU:CU,Calc!$H:$H,$H43))","v":0}]
[{"$f":"ROW()","v":44},null,null,null,null,null,{"$f":"IF($R44=\"^\",IF(COUNTIF(Lists!$13:$13,H44)=1,0,1),0)","v":0},{"$f":"Calc!$H$771","v":"Оплата %% по овердрафту"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z44:$CV44)","v":3276780.5079246587},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!AA:AA,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!AB:AB,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!AC:AC,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!AD:AD,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!AE:AE,Calc!$H:$H,$H44))","v":185453.77638310642},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!AF:AF,Calc!$H:$H,$H44))","v":48140.250441452692},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!AG:AG,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!AH:AH,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!AI:AI,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!AJ:AJ,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!AK:AK,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!AL:AL,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!AM:AM,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!AN:AN,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!AO:AO,Calc!$H:$H,$H44))","v":1084263.2414125253},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!AP:AP,Calc!$H:$H,$H44))","v":290507.41412201105},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!AQ:AQ,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!AR:AR,Calc!$H:$H,$H44))","v":707997.07807670557},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!AS:AS,Calc!$H:$H,$H44))","v":279353.32388837961},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!AT:AT,Calc!$H:$H,$H44))","v":176377.55382525641},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!AU:AU,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!AV:AV,Calc!$H:$H,$H44))","v":433842.48003719747},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!AW:AW,Calc!$H:$H,$H44))","v":70845.389738024212},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!AX:AX,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!AY:AY,Calc!$H:$H,$H44))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!AZ:AZ,Calc!$H:$H,$H44))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!BA:BA,Calc!$H:$H,$H44))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!BB:BB,Calc!$H:$H,$H44))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!BC:BC,Calc!$H:$H,$H44))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!BD:BD,Calc!$H:$H,$H44))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!BE:BE,Calc!$H:$H,$H44))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!BF:BF,Calc!$H:$H,$H44))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!BG:BG,Calc!$H:$H,$H44))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!BH:BH,Calc!$H:$H,$H44))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!BI:BI,Calc!$H:$H,$H44))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!BJ:BJ,Calc!$H:$H,$H44))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!BK:BK,Calc!$H:$H,$H44))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!BL:BL,Calc!$H:$H,$H44))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!BM:BM,Calc!$H:$H,$H44))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!BN:BN,Calc!$H:$H,$H44))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!BO:BO,Calc!$H:$H,$H44))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!BP:BP,Calc!$H:$H,$H44))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!BQ:BQ,Calc!$H:$H,$H44))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!BR:BR,Calc!$H:$H,$H44))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!BS:BS,Calc!$H:$H,$H44))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!BT:BT,Calc!$H:$H,$H44))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!BU:BU,Calc!$H:$H,$H44))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!BV:BV,Calc!$H:$H,$H44))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!BW:BW,Calc!$H:$H,$H44))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!BX:BX,Calc!$H:$H,$H44))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!BY:BY,Calc!$H:$H,$H44))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!BZ:BZ,Calc!$H:$H,$H44))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!CA:CA,Calc!$H:$H,$H44))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!CB:CB,Calc!$H:$H,$H44))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!CC:CC,Calc!$H:$H,$H44))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!CD:CD,Calc!$H:$H,$H44))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!CE:CE,Calc!$H:$H,$H44))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!CF:CF,Calc!$H:$H,$H44))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!CG:CG,Calc!$H:$H,$H44))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!CH:CH,Calc!$H:$H,$H44))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!CI:CI,Calc!$H:$H,$H44))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!CJ:CJ,Calc!$H:$H,$H44))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!CK:CK,Calc!$H:$H,$H44))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!CL:CL,Calc!$H:$H,$H44))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!CM:CM,Calc!$H:$H,$H44))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!CN:CN,Calc!$H:$H,$H44))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!CO:CO,Calc!$H:$H,$H44))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!CP:CP,Calc!$H:$H,$H44))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!CQ:CQ,Calc!$H:$H,$H44))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!CR:CR,Calc!$H:$H,$H44))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!CS:CS,Calc!$H:$H,$H44))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!CT:CT,Calc!$H:$H,$H44))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!CU:CU,Calc!$H:$H,$H44))","v":0}]
[{"$f":"ROW()","v":45}]
[{"$f":"ROW()","v":46}]
[{"$f":"ROW()","v":47}]
[{"$f":"ROW()","v":48}]
[{"$f":"ROW()","v":49}]
[{"$f":"ROW()","v":50}]
[{"$f":"ROW()","v":51}]
[{"$f":"ROW()","v":52}]
[{"$f":"ROW()","v":53}]
[{"$f":"ROW()","v":54}]
[{"$f":"ROW()","v":55}]
[{"$f":"ROW()","v":56}]
[{"$f":"ROW()","v":57}]
[{"$f":"ROW()","v":58}]
[{"$f":"ROW()","v":59}]
[{"$f":"ROW()","v":60}]
[{"$f":"ROW()","v":61}]
[{"$f":"ROW()","v":62}]
[{"$f":"ROW()","v":63}]
[{"$f":"ROW()","v":64}]
[{"$f":"ROW()","v":65}]
[{"$f":"ROW()","v":66}]
[{"$f":"ROW()","v":67}]
[{"$f":"ROW()","v":68}]
[{"$f":"ROW()","v":69}]
[{"$f":"ROW()","v":70}]
[{"$f":"ROW()","v":71}]
[{"$f":"ROW()","v":72}]
[{"$f":"ROW()","v":73}]
[{"$f":"ROW()","v":74}]
[{"$f":"ROW()","v":75}]
[{"$f":"ROW()","v":76}]
[{"$f":"ROW()","v":77}]
[{"$f":"ROW()","v":78}]
[{"$f":"ROW()","v":79}]

{"sheet":"PL","index":14,"n_rows":145,"n_cols":99,"rows_kept":139,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87},{"$f":"COLUMN()","v":88},{"$f":"COLUMN()","v":89},{"$f":"COLUMN()","v":90},{"$f":"COLUMN()","v":91},{"$f":"COLUMN()","v":92},{"$f":"COLUMN()","v":93},{"$f":"COLUMN()","v":94},{"$f":"COLUMN()","v":95},{"$f":"COLUMN()","v":96},{"$f":"COLUMN()","v":97},{"$f":"COLUMN()","v":98},{"$f":"COLUMN()","v":99}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16},{"$f":"MAX($Z2:AP2)+1","v":17},{"$f":"MAX($Z2:AQ2)+1","v":18},{"$f":"MAX($Z2:AR2)+1","v":19},{"$f":"MAX($Z2:AS2)+1","v":20},{"$f":"MAX($Z2:AT2)+1","v":21},{"$f":"MAX($Z2:AU2)+1","v":22},{"$f":"MAX($Z2:AV2)+1","v":23},{"$f":"MAX($Z2:AW2)+1","v":24},{"$f":"MAX($Z2:AX2)+1","v":25},{"$f":"MAX($Z2:AY2)+1","v":26},{"$f":"MAX($Z2:AZ2)+1","v":27},{"$f":"MAX($Z2:BA2)+1","v":28},{"$f":"MAX($Z2:BB2)+1","v":29},{"$f":"MAX($Z2:BC2)+1","v":30},{"$f":"MAX($Z2:BD2)+1","v":31},{"$f":"MAX($Z2:BE2)+1","v":32},{"$f":"MAX($Z2:BF2)+1","v":33},{"$f":"MAX($Z2:BG2)+1","v":34},{"$f":"MAX($Z2:BH2)+1","v":35},{"$f":"MAX($Z2:BI2)+1","v":36},{"$f":"MAX($Z2:BJ2)+1","v":37},{"$f":"MAX($Z2:BK2)+1","v":38},{"$f":"MAX($Z2:BL2)+1","v":39},{"$f":"MAX($Z2:BM2)+1","v":40},{"$f":"MAX($Z2:BN2)+1","v":41},{"$f":"MAX($Z2:BO2)+1","v":42},{"$f":"MAX($Z2:BP2)+1","v":43},{"$f":"MAX($Z2:BQ2)+1","v":44},{"$f":"MAX($Z2:BR2)+1","v":45},{"$f":"MAX($Z2:BS2)+1","v":46},{"$f":"MAX($Z2:BT2)+1","v":47},{"$f":"MAX($Z2:BU2)+1","v":48},{"$f":"MAX($Z2:BV2)+1","v":49},{"$f":"MAX($Z2:BW2)+1","v":50},{"$f":"MAX($Z2:BX2)+1","v":51},{"$f":"MAX($Z2:BY2)+1","v":52},{"$f":"MAX($Z2:BZ2)+1","v":53},{"$f":"MAX($Z2:CA2)+1","v":54},{"$f":"MAX($Z2:CB2)+1","v":55},{"$f":"MAX($Z2:CC2)+1","v":56},{"$f":"MAX($Z2:CD2)+1","v":57},{"$f":"MAX($Z2:CE2)+1","v":58},{"$f":"MAX($Z2:CF2)+1","v":59},{"$f":"MAX($Z2:CG2)+1","v":60},{"$f":"MAX($Z2:CH2)+1","v":61},{"$f":"MAX($Z2:CI2)+1","v":62},{"$f":"MAX($Z2:CJ2)+1","v":63},{"$f":"MAX($Z2:CK2)+1","v":64},{"$f":"MAX($Z2:CL2)+1","v":65},{"$f":"MAX($Z2:CM2)+1","v":66},{"$f":"MAX($Z2:CN2)+1","v":67},{"$f":"MAX($Z2:CO2)+1","v":68},{"$f":"MAX($Z2:CP2)+1","v":69},{"$f":"MAX($Z2:CQ2)+1","v":70},{"$f":"MAX($Z2:CR2)+1","v":71},{"$f":"MAX($Z2:CS2)+1","v":72},{"$f":"MAX($Z2:CT2)+1","v":73}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ28=\"\",\"\",MAX($Z3:AP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR28=\"\",\"\",MAX($Z3:AQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS28=\"\",\"\",MAX($Z3:AR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT28=\"\",\"\",MAX($Z3:AS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU28=\"\",\"\",MAX($Z3:AT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV28=\"\",\"\",MAX($Z3:AU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW28=\"\",\"\",MAX($Z3:AV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX28=\"\",\"\",MAX($Z3:AW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY28=\"\",\"\",MAX($Z3:AX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ28=\"\",\"\",MAX($Z3:AY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA28=\"\",\"\",MAX($Z3:AZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB28=\"\",\"\",MAX($Z3:BA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC28=\"\",\"\",MAX($Z3:BB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD28=\"\",\"\",MAX($Z3:BC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE28=\"\",\"\",MAX($Z3:BD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF28=\"\",\"\",MAX($Z3:BE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG28=\"\",\"\",MAX($Z3:BF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH28=\"\",\"\",MAX($Z3:BG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI28=\"\",\"\",MAX($Z3:BH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ28=\"\",\"\",MAX($Z3:BI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK28=\"\",\"\",MAX($Z3:BJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL28=\"\",\"\",MAX($Z3:BK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM28=\"\",\"\",MAX($Z3:BL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN28=\"\",\"\",MAX($Z3:BM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO28=\"\",\"\",MAX($Z3:BN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP28=\"\",\"\",MAX($Z3:BO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ28=\"\",\"\",MAX($Z3:BP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR28=\"\",\"\",MAX($Z3:BQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS28=\"\",\"\",MAX($Z3:BR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT28=\"\",\"\",MAX($Z3:BS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU28=\"\",\"\",MAX($Z3:BT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV28=\"\",\"\",MAX($Z3:BU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW28=\"\",\"\",MAX($Z3:BV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX28=\"\",\"\",MAX($Z3:BW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY28=\"\",\"\",MAX($Z3:BX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ28=\"\",\"\",MAX($Z3:BY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA28=\"\",\"\",MAX($Z3:BZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB28=\"\",\"\",MAX($Z3:CA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC28=\"\",\"\",MAX($Z3:CB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD28=\"\",\"\",MAX($Z3:CC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE28=\"\",\"\",MAX($Z3:CD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF28=\"\",\"\",MAX($Z3:CE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG28=\"\",\"\",MAX($Z3:CF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH28=\"\",\"\",MAX($Z3:CG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI28=\"\",\"\",MAX($Z3:CH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ28=\"\",\"\",MAX($Z3:CI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK28=\"\",\"\",MAX($Z3:CJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL28=\"\",\"\",MAX($Z3:CK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM28=\"\",\"\",MAX($Z3:CL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN28=\"\",\"\",MAX($Z3:CM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO28=\"\",\"\",MAX($Z3:CN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP28=\"\",\"\",MAX($Z3:CO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ28=\"\",\"\",MAX($Z3:CP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR28=\"\",\"\",MAX($Z3:CQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS28=\"\",\"\",MAX($Z3:CR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT28=\"\",\"\",MAX($Z3:CS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU28=\"\",\"\",MAX($Z3:CT3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":1},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":2},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":3},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":4},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":5},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":6},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":7},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":8},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":9},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":10},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":11},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":12},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":13},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":14},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":15},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":""},{"$f":"IF(OR(AQ3<>\"\",AQ11=\"\"),\"\",MAX($Z4:AP4)+1)","v":""},{"$f":"IF(OR(AR3<>\"\",AR11=\"\"),\"\",MAX($Z4:AQ4)+1)","v":""},{"$f":"IF(OR(AS3<>\"\",AS11=\"\"),\"\",MAX($Z4:AR4)+1)","v":""},{"$f":"IF(OR(AT3<>\"\",AT11=\"\"),\"\",MAX($Z4:AS4)+1)","v":""},{"$f":"IF(OR(AU3<>\"\",AU11=\"\"),\"\",MAX($Z4:AT4)+1)","v":""},{"$f":"IF(OR(AV3<>\"\",AV11=\"\"),\"\",MAX($Z4:AU4)+1)","v":""},{"$f":"IF(OR(AW3<>\"\",AW11=\"\"),\"\",MAX($Z4:AV4)+1)","v":""},{"$f":"IF(OR(AX3<>\"\",AX11=\"\"),\"\",MAX($Z4:AW4)+1)","v":""},{"$f":"IF(OR(AY3<>\"\",AY11=\"\"),\"\",MAX($Z4:AX4)+1)","v":""},{"$f":"IF(OR(AZ3<>\"\",AZ11=\"\"),\"\",MAX($Z4:AY4)+1)","v":""},{"$f":"IF(OR(BA3<>\"\",BA11=\"\"),\"\",MAX($Z4:AZ4)+1)","v":""},{"$f":"IF(OR(BB3<>\"\",BB11=\"\"),\"\",MAX($Z4:BA4)+1)","v":""},{"$f":"IF(OR(BC3<>\"\",BC11=\"\"),\"\",MAX($Z4:BB4)+1)","v":""},{"$f":"IF(OR(BD3<>\"\",BD11=\"\"),\"\",MAX($Z4:BC4)+1)","v":""},{"$f":"IF(OR(BE3<>\"\",BE11=\"\"),\"\",MAX($Z4:BD4)+1)","v":""},{"$f":"IF(OR(BF3<>\"\",BF11=\"\"),\"\",MAX($Z4:BE4)+1)","v":""},{"$f":"IF(OR(BG3<>\"\",BG11=\"\"),\"\",MAX($Z4:BF4)+1)","v":""},{"$f":"IF(OR(BH3<>\"\",BH11=\"\"),\"\",MAX($Z4:BG4)+1)","v":""},{"$f":"IF(OR(BI3<>\"\",BI11=\"\"),\"\",MAX($Z4:BH4)+1)","v":""},{"$f":"IF(OR(BJ3<>\"\",BJ11=\"\"),\"\",MAX($Z4:BI4)+1)","v":""},{"$f":"IF(OR(BK3<>\"\",BK11=\"\"),\"\",MAX($Z4:BJ4)+1)","v":""},{"$f":"IF(OR(BL3<>\"\",BL11=\"\"),\"\",MAX($Z4:BK4)+1)","v":""},{"$f":"IF(OR(BM3<>\"\",BM11=\"\"),\"\",MAX($Z4:BL4)+1)","v":""},{"$f":"IF(OR(BN3<>\"\",BN11=\"\"),\"\",MAX($Z4:BM4)+1)","v":""},{"$f":"IF(OR(BO3<>\"\",BO11=\"\"),\"\",MAX($Z4:BN4)+1)","v":""},{"$f":"IF(OR(BP3<>\"\",BP11=\"\"),\"\",MAX($Z4:BO4)+1)","v":""},{"$f":"IF(OR(BQ3<>\"\",BQ11=\"\"),\"\",MAX($Z4:BP4)+1)","v":""},{"$f":"IF(OR(BR3<>\"\",BR11=\"\"),\"\",MAX($Z4:BQ4)+1)","v":""},{"$f":"IF(OR(BS3<>\"\",BS11=\"\"),\"\",MAX($Z4:BR4)+1)","v":""},{"$f":"IF(OR(BT3<>\"\",BT11=\"\"),\"\",MAX($Z4:BS4)+1)","v":""},{"$f":"IF(OR(BU3<>\"\",BU11=\"\"),\"\",MAX($Z4:BT4)+1)","v":""},{"$f":"IF(OR(BV3<>\"\",BV11=\"\"),\"\",MAX($Z4:BU4)+1)","v":""},{"$f":"IF(OR(BW3<>\"\",BW11=\"\"),\"\",MAX($Z4:BV4)+1)","v":""},{"$f":"IF(OR(BX3<>\"\",BX11=\"\"),\"\",MAX($Z4:BW4)+1)","v":""},{"$f":"IF(OR(BY3<>\"\",BY11=\"\"),\"\",MAX($Z4:BX4)+1)","v":""},{"$f":"IF(OR(BZ3<>\"\",BZ11=\"\"),\"\",MAX($Z4:BY4)+1)","v":""},{"$f":"IF(OR(CA3<>\"\",CA11=\"\"),\"\",MAX($Z4:BZ4)+1)","v":""},{"$f":"IF(OR(CB3<>\"\",CB11=\"\"),\"\",MAX($Z4:CA4)+1)","v":""},{"$f":"IF(OR(CC3<>\"\",CC11=\"\"),\"\",MAX($Z4:CB4)+1)","v":""},{"$f":"IF(OR(CD3<>\"\",CD11=\"\"),\"\",MAX($Z4:CC4)+1)","v":""},{"$f":"IF(OR(CE3<>\"\",CE11=\"\"),\"\",MAX($Z4:CD4)+1)","v":""},{"$f":"IF(OR(CF3<>\"\",CF11=\"\"),\"\",MAX($Z4:CE4)+1)","v":""},{"$f":"IF(OR(CG3<>\"\",CG11=\"\"),\"\",MAX($Z4:CF4)+1)","v":""},{"$f":"IF(OR(CH3<>\"\",CH11=\"\"),\"\",MAX($Z4:CG4)+1)","v":""},{"$f":"IF(OR(CI3<>\"\",CI11=\"\"),\"\",MAX($Z4:CH4)+1)","v":""},{"$f":"IF(OR(CJ3<>\"\",CJ11=\"\"),\"\",MAX($Z4:CI4)+1)","v":""},{"$f":"IF(OR(CK3<>\"\",CK11=\"\"),\"\",MAX($Z4:CJ4)+1)","v":""},{"$f":"IF(OR(CL3<>\"\",CL11=\"\"),\"\",MAX($Z4:CK4)+1)","v":""},{"$f":"IF(OR(CM3<>\"\",CM11=\"\"),\"\",MAX($Z4:CL4)+1)","v":""},{"$f":"IF(OR(CN3<>\"\",CN11=\"\"),\"\",MAX($Z4:CM4)+1)","v":""},{"$f":"IF(OR(CO3<>\"\",CO11=\"\"),\"\",MAX($Z4:CN4)+1)","v":""},{"$f":"IF(OR(CP3<>\"\",CP11=\"\"),\"\",MAX($Z4:CO4)+1)","v":""},{"$f":"IF(OR(CQ3<>\"\",CQ11=\"\"),\"\",MAX($Z4:CP4)+1)","v":""},{"$f":"IF(OR(CR3<>\"\",CR11=\"\"),\"\",MAX($Z4:CQ4)+1)","v":""},{"$f":"IF(OR(CS3<>\"\",CS11=\"\"),\"\",MAX($Z4:CR4)+1)","v":""},{"$f":"IF(OR(CT3<>\"\",CT11=\"\"),\"\",MAX($Z4:CS4)+1)","v":""},{"$f":"IF(OR(CU3<>\"\",CU11=\"\"),\"\",MAX($Z4:CT4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN11=\"\",\"\",DAY(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN11=\"\",\"\",MONTH(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$140","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":21},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":22},23,24,25,26,27,28,29,30,31,32,33,34,35,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN11=\"\",\"\",YEAR(CN11)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$141","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":31},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":31},31,31,31,31,31,31,31,31,31,31,31,31,31,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN12=\"\",\"\",DAY(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$142","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":12},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN12=\"\",\"\",MONTH(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$143","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":21},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":22},23,24,25,26,27,28,29,30,31,32,33,34,35,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN12=\"\",\"\",YEAR(CN12)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I39\")","v":"PL"},null,null,{"$f":"INDIRECT(\"START!K39\")","v":"Итоговый отчет о прибылях и убытках"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2021-01-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2021-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2022-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":"2027-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":"2028-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":"2029-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":"2030-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":"2031-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":"2032-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":"2033-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":"2034-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":"2035-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ20=\"\",\"\",Periods!AQ20),IF($Q$12=Lists!$U$17,IF(Periods!AQ35=\"\",\"\",Periods!AQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR20=\"\",\"\",Periods!AR20),IF($Q$12=Lists!$U$17,IF(Periods!AR35=\"\",\"\",Periods!AR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS20=\"\",\"\",Periods!AS20),IF($Q$12=Lists!$U$17,IF(Periods!AS35=\"\",\"\",Periods!AS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT20=\"\",\"\",Periods!AT20),IF($Q$12=Lists!$U$17,IF(Periods!AT35=\"\",\"\",Periods!AT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU20=\"\",\"\",Periods!AU20),IF($Q$12=Lists!$U$17,IF(Periods!AU35=\"\",\"\",Periods!AU35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV20=\"\",\"\",Periods!AV20),IF($Q$12=Lists!$U$17,IF(Periods!AV35=\"\",\"\",Periods!AV35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW20=\"\",\"\",Periods!AW20),IF($Q$12=Lists!$U$17,IF(Periods!AW35=\"\",\"\",Periods!AW35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX20=\"\",\"\",Periods!AX20),IF($Q$12=Lists!$U$17,IF(Periods!AX35=\"\",\"\",Periods!AX35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY20=\"\",\"\",Periods!AY20),IF($Q$12=Lists!$U$17,IF(Periods!AY35=\"\",\"\",Periods!AY35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ20=\"\",\"\",Periods!AZ20),IF($Q$12=Lists!$U$17,IF(Periods!AZ35=\"\",\"\",Periods!AZ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA20=\"\",\"\",Periods!BA20),IF($Q$12=Lists!$U$17,IF(Periods!BA35=\"\",\"\",Periods!BA35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB20=\"\",\"\",Periods!BB20),IF($Q$12=Lists!$U$17,IF(Periods!BB35=\"\",\"\",Periods!BB35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC20=\"\",\"\",Periods!BC20),IF($Q$12=Lists!$U$17,IF(Periods!BC35=\"\",\"\",Periods!BC35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD20=\"\",\"\",Periods!BD20),IF($Q$12=Lists!$U$17,IF(Periods!BD35=\"\",\"\",Periods!BD35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE20=\"\",\"\",Periods!BE20),IF($Q$12=Lists!$U$17,IF(Periods!BE35=\"\",\"\",Periods!BE35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF20=\"\",\"\",Periods!BF20),IF($Q$12=Lists!$U$17,IF(Periods!BF35=\"\",\"\",Periods!BF35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG20=\"\",\"\",Periods!BG20),IF($Q$12=Lists!$U$17,IF(Periods!BG35=\"\",\"\",Periods!BG35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH20=\"\",\"\",Periods!BH20),IF($Q$12=Lists!$U$17,IF(Periods!BH35=\"\",\"\",Periods!BH35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI20=\"\",\"\",Periods!BI20),IF($Q$12=Lists!$U$17,IF(Periods!BI35=\"\",\"\",Periods!BI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ20=\"\",\"\",Periods!BJ20),IF($Q$12=Lists!$U$17,IF(Periods!BJ35=\"\",\"\",Periods!BJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK20=\"\",\"\",Periods!BK20),IF($Q$12=Lists!$U$17,IF(Periods!BK35=\"\",\"\",Periods!BK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL20=\"\",\"\",Periods!BL20),IF($Q$12=Lists!$U$17,IF(Periods!BL35=\"\",\"\",Periods!BL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM20=\"\",\"\",Periods!BM20),IF($Q$12=Lists!$U$17,IF(Periods!BM35=\"\",\"\",Periods!BM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN20=\"\",\"\",Periods!BN20),IF($Q$12=Lists!$U$17,IF(Periods!BN35=\"\",\"\",Periods!BN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO20=\"\",\"\",Periods!BO20),IF($Q$12=Lists!$U$17,IF(Periods!BO35=\"\",\"\",Periods!BO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP20=\"\",\"\",Periods!BP20),IF($Q$12=Lists!$U$17,IF(Periods!BP35=\"\",\"\",Periods!BP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ20=\"\",\"\",Periods!BQ20),IF($Q$12=Lists!$U$17,IF(Periods!BQ35=\"\",\"\",Periods!BQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR20=\"\",\"\",Periods!BR20),IF($Q$12=Lists!$U$17,IF(Periods!BR35=\"\",\"\",Periods!BR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS20=\"\",\"\",Periods!BS20),IF($Q$12=Lists!$U$17,IF(Periods!BS35=\"\",\"\",Periods!BS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT20=\"\",\"\",Periods!BT20),IF($Q$12=Lists!$U$17,IF(Periods!BT35=\"\",\"\",Periods!BT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU20=\"\",\"\",Periods!BU20),IF($Q$12=Lists!$U$17,IF(Periods!BU35=\"\",\"\",Periods!BU35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV20=\"\",\"\",Periods!BV20),IF($Q$12=Lists!$U$17,IF(Periods!BV35=\"\",\"\",Periods!BV35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW20=\"\",\"\",Periods!BW20),IF($Q$12=Lists!$U$17,IF(Periods!BW35=\"\",\"\",Periods!BW35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX20=\"\",\"\",Periods!BX20),IF($Q$12=Lists!$U$17,IF(Periods!BX35=\"\",\"\",Periods!BX35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY20=\"\",\"\",Periods!BY20),IF($Q$12=Lists!$U$17,IF(Periods!BY35=\"\",\"\",Periods!BY35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ20=\"\",\"\",Periods!BZ20),IF($Q$12=Lists!$U$17,IF(Periods!BZ35=\"\",\"\",Periods!BZ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA20=\"\",\"\",Periods!CA20),IF($Q$12=Lists!$U$17,IF(Periods!CA35=\"\",\"\",Periods!CA35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB20=\"\",\"\",Periods!CB20),IF($Q$12=Lists!$U$17,IF(Periods!CB35=\"\",\"\",Periods!CB35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC20=\"\",\"\",Periods!CC20),IF($Q$12=Lists!$U$17,IF(Periods!CC35=\"\",\"\",Periods!CC35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD20=\"\",\"\",Periods!CD20),IF($Q$12=Lists!$U$17,IF(Periods!CD35=\"\",\"\",Periods!CD35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE20=\"\",\"\",Periods!CE20),IF($Q$12=Lists!$U$17,IF(Periods!CE35=\"\",\"\",Periods!CE35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF20=\"\",\"\",Periods!CF20),IF($Q$12=Lists!$U$17,IF(Periods!CF35=\"\",\"\",Periods!CF35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG20=\"\",\"\",Periods!CG20),IF($Q$12=Lists!$U$17,IF(Periods!CG35=\"\",\"\",Periods!CG35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH20=\"\",\"\",Periods!CH20),IF($Q$12=Lists!$U$17,IF(Periods!CH35=\"\",\"\",Periods!CH35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI20=\"\",\"\",Periods!CI20),IF($Q$12=Lists!$U$17,IF(Periods!CI35=\"\",\"\",Periods!CI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ20=\"\",\"\",Periods!CJ20),IF($Q$12=Lists!$U$17,IF(Periods!CJ35=\"\",\"\",Periods!CJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK20=\"\",\"\",Periods!CK20),IF($Q$12=Lists!$U$17,IF(Periods!CK35=\"\",\"\",Periods!CK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL20=\"\",\"\",Periods!CL20),IF($Q$12=Lists!$U$17,IF(Periods!CL35=\"\",\"\",Periods!CL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM20=\"\",\"\",Periods!CM20),IF($Q$12=Lists!$U$17,IF(Periods!CM35=\"\",\"\",Periods!CM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN20=\"\",\"\",Periods!CN20),IF($Q$12=Lists!$U$17,IF(Periods!CN35=\"\",\"\",Periods!CN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO20=\"\",\"\",Periods!CO20),IF($Q$12=Lists!$U$17,IF(Periods!CO35=\"\",\"\",Periods!CO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP20=\"\",\"\",Periods!CP20),IF($Q$12=Lists!$U$17,IF(Periods!CP35=\"\",\"\",Periods!CP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ20=\"\",\"\",Periods!CQ20),IF($Q$12=Lists!$U$17,IF(Periods!CQ35=\"\",\"\",Periods!CQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR20=\"\",\"\",Periods!CR20),IF($Q$12=Lists!$U$17,IF(Periods!CR35=\"\",\"\",Periods!CR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS20=\"\",\"\",Periods!CS20),IF($Q$12=Lists!$U$17,IF(Periods!CS35=\"\",\"\",Periods!CS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT20=\"\",\"\",Periods!CT20),IF($Q$12=Lists!$U$17,IF(Periods!CT35=\"\",\"\",Periods!CT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU20=\"\",\"\",Periods!CU20),IF($Q$12=Lists!$U$17,IF(Periods!CU35=\"\",\"\",Periods!CU35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"отчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2035-12-31"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2021-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2022-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2023-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2024-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2025-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2026-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":"2027-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":"2028-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":"2029-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":"2030-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":"2031-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":"2032-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":"2033-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":"2034-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":"2035-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ21=\"\",\"\",Periods!AQ21),IF($Q$12=Lists!$U$17,IF(Periods!AQ36=\"\",\"\",Periods!AQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR21=\"\",\"\",Periods!AR21),IF($Q$12=Lists!$U$17,IF(Periods!AR36=\"\",\"\",Periods!AR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS21=\"\",\"\",Periods!AS21),IF($Q$12=Lists!$U$17,IF(Periods!AS36=\"\",\"\",Periods!AS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT21=\"\",\"\",Periods!AT21),IF($Q$12=Lists!$U$17,IF(Periods!AT36=\"\",\"\",Periods!AT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU21=\"\",\"\",Periods!AU21),IF($Q$12=Lists!$U$17,IF(Periods!AU36=\"\",\"\",Periods!AU36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV21=\"\",\"\",Periods!AV21),IF($Q$12=Lists!$U$17,IF(Periods!AV36=\"\",\"\",Periods!AV36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW21=\"\",\"\",Periods!AW21),IF($Q$12=Lists!$U$17,IF(Periods!AW36=\"\",\"\",Periods!AW36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX21=\"\",\"\",Periods!AX21),IF($Q$12=Lists!$U$17,IF(Periods!AX36=\"\",\"\",Periods!AX36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY21=\"\",\"\",Periods!AY21),IF($Q$12=Lists!$U$17,IF(Periods!AY36=\"\",\"\",Periods!AY36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ21=\"\",\"\",Periods!AZ21),IF($Q$12=Lists!$U$17,IF(Periods!AZ36=\"\",\"\",Periods!AZ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA21=\"\",\"\",Periods!BA21),IF($Q$12=Lists!$U$17,IF(Periods!BA36=\"\",\"\",Periods!BA36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB21=\"\",\"\",Periods!BB21),IF($Q$12=Lists!$U$17,IF(Periods!BB36=\"\",\"\",Periods!BB36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC21=\"\",\"\",Periods!BC21),IF($Q$12=Lists!$U$17,IF(Periods!BC36=\"\",\"\",Periods!BC36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD21=\"\",\"\",Periods!BD21),IF($Q$12=Lists!$U$17,IF(Periods!BD36=\"\",\"\",Periods!BD36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE21=\"\",\"\",Periods!BE21),IF($Q$12=Lists!$U$17,IF(Periods!BE36=\"\",\"\",Periods!BE36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF21=\"\",\"\",Periods!BF21),IF($Q$12=Lists!$U$17,IF(Periods!BF36=\"\",\"\",Periods!BF36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG21=\"\",\"\",Periods!BG21),IF($Q$12=Lists!$U$17,IF(Periods!BG36=\"\",\"\",Periods!BG36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH21=\"\",\"\",Periods!BH21),IF($Q$12=Lists!$U$17,IF(Periods!BH36=\"\",\"\",Periods!BH36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI21=\"\",\"\",Periods!BI21),IF($Q$12=Lists!$U$17,IF(Periods!BI36=\"\",\"\",Periods!BI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ21=\"\",\"\",Periods!BJ21),IF($Q$12=Lists!$U$17,IF(Periods!BJ36=\"\",\"\",Periods!BJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK21=\"\",\"\",Periods!BK21),IF($Q$12=Lists!$U$17,IF(Periods!BK36=\"\",\"\",Periods!BK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL21=\"\",\"\",Periods!BL21),IF($Q$12=Lists!$U$17,IF(Periods!BL36=\"\",\"\",Periods!BL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM21=\"\",\"\",Periods!BM21),IF($Q$12=Lists!$U$17,IF(Periods!BM36=\"\",\"\",Periods!BM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN21=\"\",\"\",Periods!BN21),IF($Q$12=Lists!$U$17,IF(Periods!BN36=\"\",\"\",Periods!BN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO21=\"\",\"\",Periods!BO21),IF($Q$12=Lists!$U$17,IF(Periods!BO36=\"\",\"\",Periods!BO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP21=\"\",\"\",Periods!BP21),IF($Q$12=Lists!$U$17,IF(Periods!BP36=\"\",\"\",Periods!BP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ21=\"\",\"\",Periods!BQ21),IF($Q$12=Lists!$U$17,IF(Periods!BQ36=\"\",\"\",Periods!BQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR21=\"\",\"\",Periods!BR21),IF($Q$12=Lists!$U$17,IF(Periods!BR36=\"\",\"\",Periods!BR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS21=\"\",\"\",Periods!BS21),IF($Q$12=Lists!$U$17,IF(Periods!BS36=\"\",\"\",Periods!BS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT21=\"\",\"\",Periods!BT21),IF($Q$12=Lists!$U$17,IF(Periods!BT36=\"\",\"\",Periods!BT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU21=\"\",\"\",Periods!BU21),IF($Q$12=Lists!$U$17,IF(Periods!BU36=\"\",\"\",Periods!BU36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV21=\"\",\"\",Periods!BV21),IF($Q$12=Lists!$U$17,IF(Periods!BV36=\"\",\"\",Periods!BV36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW21=\"\",\"\",Periods!BW21),IF($Q$12=Lists!$U$17,IF(Periods!BW36=\"\",\"\",Periods!BW36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX21=\"\",\"\",Periods!BX21),IF($Q$12=Lists!$U$17,IF(Periods!BX36=\"\",\"\",Periods!BX36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY21=\"\",\"\",Periods!BY21),IF($Q$12=Lists!$U$17,IF(Periods!BY36=\"\",\"\",Periods!BY36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ21=\"\",\"\",Periods!BZ21),IF($Q$12=Lists!$U$17,IF(Periods!BZ36=\"\",\"\",Periods!BZ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA21=\"\",\"\",Periods!CA21),IF($Q$12=Lists!$U$17,IF(Periods!CA36=\"\",\"\",Periods!CA36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB21=\"\",\"\",Periods!CB21),IF($Q$12=Lists!$U$17,IF(Periods!CB36=\"\",\"\",Periods!CB36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC21=\"\",\"\",Periods!CC21),IF($Q$12=Lists!$U$17,IF(Periods!CC36=\"\",\"\",Periods!CC36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD21=\"\",\"\",Periods!CD21),IF($Q$12=Lists!$U$17,IF(Periods!CD36=\"\",\"\",Periods!CD36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE21=\"\",\"\",Periods!CE21),IF($Q$12=Lists!$U$17,IF(Periods!CE36=\"\",\"\",Periods!CE36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF21=\"\",\"\",Periods!CF21),IF($Q$12=Lists!$U$17,IF(Periods!CF36=\"\",\"\",Periods!CF36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG21=\"\",\"\",Periods!CG21),IF($Q$12=Lists!$U$17,IF(Periods!CG36=\"\",\"\",Periods!CG36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH21=\"\",\"\",Periods!CH21),IF($Q$12=Lists!$U$17,IF(Periods!CH36=\"\",\"\",Periods!CH36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI21=\"\",\"\",Periods!CI21),IF($Q$12=Lists!$U$17,IF(Periods!CI36=\"\",\"\",Periods!CI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ21=\"\",\"\",Periods!CJ21),IF($Q$12=Lists!$U$17,IF(Periods!CJ36=\"\",\"\",Periods!CJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK21=\"\",\"\",Periods!CK21),IF($Q$12=Lists!$U$17,IF(Periods!CK36=\"\",\"\",Periods!CK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL21=\"\",\"\",Periods!CL21),IF($Q$12=Lists!$U$17,IF(Periods!CL36=\"\",\"\",Periods!CL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM21=\"\",\"\",Periods!CM21),IF($Q$12=Lists!$U$17,IF(Periods!CM36=\"\",\"\",Periods!CM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN21=\"\",\"\",Periods!CN21),IF($Q$12=Lists!$U$17,IF(Periods!CN36=\"\",\"\",Periods!CN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO21=\"\",\"\",Periods!CO21),IF($Q$12=Lists!$U$17,IF(Periods!CO36=\"\",\"\",Periods!CO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP21=\"\",\"\",Periods!CP21),IF($Q$12=Lists!$U$17,IF(Periods!CP36=\"\",\"\",Periods!CP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ21=\"\",\"\",Periods!CQ21),IF($Q$12=Lists!$U$17,IF(Periods!CQ36=\"\",\"\",Periods!CQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR21=\"\",\"\",Periods!CR21),IF($Q$12=Lists!$U$17,IF(Periods!CR36=\"\",\"\",Periods!CR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS21=\"\",\"\",Periods!CS21),IF($Q$12=Lists!$U$17,IF(Periods!CS36=\"\",\"\",Periods!CS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT21=\"\",\"\",Periods!CT21),IF($Q$12=Lists!$U$17,IF(Periods!CT36=\"\",\"\",Periods!CT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU21=\"\",\"\",Periods!CU21),IF($Q$12=Lists!$U$17,IF(Periods!CU36=\"\",\"\",Periods!CU36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,null,null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"1 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"3 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"4 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"5 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"6 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":"7 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":"8 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":"9 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":"10 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":"11 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":"12 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":"13 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":"14 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":"15 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ22=\"\",\"\",Periods!AQ22),IF($Q$12=Lists!$U$17,IF(Periods!AQ37=\"\",\"\",Periods!AQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR22=\"\",\"\",Periods!AR22),IF($Q$12=Lists!$U$17,IF(Periods!AR37=\"\",\"\",Periods!AR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS22=\"\",\"\",Periods!AS22),IF($Q$12=Lists!$U$17,IF(Periods!AS37=\"\",\"\",Periods!AS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT22=\"\",\"\",Periods!AT22),IF($Q$12=Lists!$U$17,IF(Periods!AT37=\"\",\"\",Periods!AT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU22=\"\",\"\",Periods!AU22),IF($Q$12=Lists!$U$17,IF(Periods!AU37=\"\",\"\",Periods!AU37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV22=\"\",\"\",Periods!AV22),IF($Q$12=Lists!$U$17,IF(Periods!AV37=\"\",\"\",Periods!AV37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW22=\"\",\"\",Periods!AW22),IF($Q$12=Lists!$U$17,IF(Periods!AW37=\"\",\"\",Periods!AW37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX22=\"\",\"\",Periods!AX22),IF($Q$12=Lists!$U$17,IF(Periods!AX37=\"\",\"\",Periods!AX37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY22=\"\",\"\",Periods!AY22),IF($Q$12=Lists!$U$17,IF(Periods!AY37=\"\",\"\",Periods!AY37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ22=\"\",\"\",Periods!AZ22),IF($Q$12=Lists!$U$17,IF(Periods!AZ37=\"\",\"\",Periods!AZ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA22=\"\",\"\",Periods!BA22),IF($Q$12=Lists!$U$17,IF(Periods!BA37=\"\",\"\",Periods!BA37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB22=\"\",\"\",Periods!BB22),IF($Q$12=Lists!$U$17,IF(Periods!BB37=\"\",\"\",Periods!BB37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC22=\"\",\"\",Periods!BC22),IF($Q$12=Lists!$U$17,IF(Periods!BC37=\"\",\"\",Periods!BC37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD22=\"\",\"\",Periods!BD22),IF($Q$12=Lists!$U$17,IF(Periods!BD37=\"\",\"\",Periods!BD37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE22=\"\",\"\",Periods!BE22),IF($Q$12=Lists!$U$17,IF(Periods!BE37=\"\",\"\",Periods!BE37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF22=\"\",\"\",Periods!BF22),IF($Q$12=Lists!$U$17,IF(Periods!BF37=\"\",\"\",Periods!BF37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG22=\"\",\"\",Periods!BG22),IF($Q$12=Lists!$U$17,IF(Periods!BG37=\"\",\"\",Periods!BG37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH22=\"\",\"\",Periods!BH22),IF($Q$12=Lists!$U$17,IF(Periods!BH37=\"\",\"\",Periods!BH37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI22=\"\",\"\",Periods!BI22),IF($Q$12=Lists!$U$17,IF(Periods!BI37=\"\",\"\",Periods!BI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ22=\"\",\"\",Periods!BJ22),IF($Q$12=Lists!$U$17,IF(Periods!BJ37=\"\",\"\",Periods!BJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK22=\"\",\"\",Periods!BK22),IF($Q$12=Lists!$U$17,IF(Periods!BK37=\"\",\"\",Periods!BK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL22=\"\",\"\",Periods!BL22),IF($Q$12=Lists!$U$17,IF(Periods!BL37=\"\",\"\",Periods!BL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM22=\"\",\"\",Periods!BM22),IF($Q$12=Lists!$U$17,IF(Periods!BM37=\"\",\"\",Periods!BM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN22=\"\",\"\",Periods!BN22),IF($Q$12=Lists!$U$17,IF(Periods!BN37=\"\",\"\",Periods!BN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO22=\"\",\"\",Periods!BO22),IF($Q$12=Lists!$U$17,IF(Periods!BO37=\"\",\"\",Periods!BO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP22=\"\",\"\",Periods!BP22),IF($Q$12=Lists!$U$17,IF(Periods!BP37=\"\",\"\",Periods!BP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ22=\"\",\"\",Periods!BQ22),IF($Q$12=Lists!$U$17,IF(Periods!BQ37=\"\",\"\",Periods!BQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR22=\"\",\"\",Periods!BR22),IF($Q$12=Lists!$U$17,IF(Periods!BR37=\"\",\"\",Periods!BR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS22=\"\",\"\",Periods!BS22),IF($Q$12=Lists!$U$17,IF(Periods!BS37=\"\",\"\",Periods!BS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT22=\"\",\"\",Periods!BT22),IF($Q$12=Lists!$U$17,IF(Periods!BT37=\"\",\"\",Periods!BT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU22=\"\",\"\",Periods!BU22),IF($Q$12=Lists!$U$17,IF(Periods!BU37=\"\",\"\",Periods!BU37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV22=\"\",\"\",Periods!BV22),IF($Q$12=Lists!$U$17,IF(Periods!BV37=\"\",\"\",Periods!BV37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW22=\"\",\"\",Periods!BW22),IF($Q$12=Lists!$U$17,IF(Periods!BW37=\"\",\"\",Periods!BW37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX22=\"\",\"\",Periods!BX22),IF($Q$12=Lists!$U$17,IF(Periods!BX37=\"\",\"\",Periods!BX37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY22=\"\",\"\",Periods!BY22),IF($Q$12=Lists!$U$17,IF(Periods!BY37=\"\",\"\",Periods!BY37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ22=\"\",\"\",Periods!BZ22),IF($Q$12=Lists!$U$17,IF(Periods!BZ37=\"\",\"\",Periods!BZ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA22=\"\",\"\",Periods!CA22),IF($Q$12=Lists!$U$17,IF(Periods!CA37=\"\",\"\",Periods!CA37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB22=\"\",\"\",Periods!CB22),IF($Q$12=Lists!$U$17,IF(Periods!CB37=\"\",\"\",Periods!CB37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC22=\"\",\"\",Periods!CC22),IF($Q$12=Lists!$U$17,IF(Periods!CC37=\"\",\"\",Periods!CC37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD22=\"\",\"\",Periods!CD22),IF($Q$12=Lists!$U$17,IF(Periods!CD37=\"\",\"\",Periods!CD37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE22=\"\",\"\",Periods!CE22),IF($Q$12=Lists!$U$17,IF(Periods!CE37=\"\",\"\",Periods!CE37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF22=\"\",\"\",Periods!CF22),IF($Q$12=Lists!$U$17,IF(Periods!CF37=\"\",\"\",Periods!CF37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG22=\"\",\"\",Periods!CG22),IF($Q$12=Lists!$U$17,IF(Periods!CG37=\"\",\"\",Periods!CG37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH22=\"\",\"\",Periods!CH22),IF($Q$12=Lists!$U$17,IF(Periods!CH37=\"\",\"\",Periods!CH37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI22=\"\",\"\",Periods!CI22),IF($Q$12=Lists!$U$17,IF(Periods!CI37=\"\",\"\",Periods!CI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ22=\"\",\"\",Periods!CJ22),IF($Q$12=Lists!$U$17,IF(Periods!CJ37=\"\",\"\",Periods!CJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK22=\"\",\"\",Periods!CK22),IF($Q$12=Lists!$U$17,IF(Periods!CK37=\"\",\"\",Periods!CK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL22=\"\",\"\",Periods!CL22),IF($Q$12=Lists!$U$17,IF(Periods!CL37=\"\",\"\",Periods!CL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM22=\"\",\"\",Periods!CM22),IF($Q$12=Lists!$U$17,IF(Periods!CM37=\"\",\"\",Periods!CM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN22=\"\",\"\",Periods!CN22),IF($Q$12=Lists!$U$17,IF(Periods!CN37=\"\",\"\",Periods!CN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO22=\"\",\"\",Periods!CO22),IF($Q$12=Lists!$U$17,IF(Periods!CO37=\"\",\"\",Periods!CO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP22=\"\",\"\",Periods!CP22),IF($Q$12=Lists!$U$17,IF(Periods!CP37=\"\",\"\",Periods!CP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ22=\"\",\"\",Periods!CQ22),IF($Q$12=Lists!$U$17,IF(Periods!CQ37=\"\",\"\",Periods!CQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR22=\"\",\"\",Periods!CR22),IF($Q$12=Lists!$U$17,IF(Periods!CR37=\"\",\"\",Periods!CR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS22=\"\",\"\",Periods!CS22),IF($Q$12=Lists!$U$17,IF(Periods!CS37=\"\",\"\",Periods!CS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT22=\"\",\"\",Periods!CT22),IF($Q$12=Lists!$U$17,IF(Periods!CT37=\"\",\"\",Periods!CT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU22=\"\",\"\",Periods!CU22),IF($Q$12=Lists!$U$17,IF(Periods!CU37=\"\",\"\",Periods!CU37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$CW14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99195)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99195)","v":0},{"$f":"SUM(T$15:T$99195)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[{"$f":"ROW()","v":16},null,null,null,null,null,null,{"$f":"Items!$BO$16","v":"Выручка"},null,null,null,null,{"$f":"Sales!$M$91","v":"руб."},null,null,null,null,null,null,{"$f":"X16-Rep!X16","v":0},null,null,null,{"$f":"IF($B16=Lists!$CU$24,SUMIFS($Z16:$CV16,$Z$2:$CV$2,Periods!$Q$18),SUM($Z16:$CV16))","v":2503251903.6579161},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AA$12))","v":3728936.4750000001},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AB$12))","v":11350653.8706},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AC$12))","v":22829860.835100003},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AD$12))","v":37258536.101094},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AE$12))","v":50615524.538092807},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AF$12))","v":79318352.505066842},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AG$12))","v":99139184.870382637},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AH$12))","v":134336916.68398017},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AI$12))","v":160368140.85222086},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AJ$12))","v":210706154.8417877},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AK$12))","v":232030388.69466379},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AL$12))","v":310655894.32380867},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AM$12))","v":341134222.49745154},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AN$12))","v":388503854.80229497},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AO$12))","v":421275281.76637238},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":17},null,null,null,null,null,null,{"$f":"H16","v":"Выручка"},{"$f":"Lists!$AM$16","v":"Продукт-1"},null,null,1,{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B17=Lists!$CU$24,SUMIFS($Z17:$CV17,$Z$2:$CV$2,Periods!$Q$18),SUM($Z17:$CV17))","v":1357383646.238992},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AA$12))","v":2040211.7999999998},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AB$12))","v":6205025.0987999998},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AC$12))","v":12469864.6908},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AD$12))","v":20331948.000672001},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AE$12))","v":27597797.695670404},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AF$12))","v":43212135.377830312},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AG$12))","v":53958845.230640702},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AH$12))","v":73057009.049978182},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AI$12))","v":87142282.423650265},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AJ$12))","v":114392835.21718381},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AK$12))","v":125865737.5466688},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AL$12))","v":168381832.41208175},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AM$12))","v":184738046.7340728},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AN$12))","v":210215810.52147043},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AO$12))","v":227774264.43947247},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":18},null,null,null,null,null,null,{"$f":"H16","v":"Выручка"},{"$f":"Lists!$AM$17","v":"Продукт-2"},null,null,{"$f":"L17+1","v":2},{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B18=Lists!$CU$24,SUMIFS($Z18:$CV18,$Z$2:$CV$2,Periods!$Q$18),SUM($Z18:$CV18))","v":872130378.15563822},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AA$12))","v":1289890.8},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AB$12))","v":3929023.4148000004},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AC$12))","v":7907871.0348000005},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AD$12))","v":12915379.402991999},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AE$12))","v":17557207.168406405},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AF$12))","v":27531644.575176723},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AG$12))","v":34437761.733408108},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AH$12))","v":46694373.901421405},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AI$12))","v":55778953.505498081},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AJ$12))","v":73339645.968843564},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AK$12))","v":80814867.247774571},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AL$12))","v":108268206.85741572},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AM$12))","v":118973675.28400825},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AN$12))","v":135583263.52368897},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AO$12))","v":147108613.73740438},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":19},null,null,null,null,null,null,{"$f":"H16","v":"Выручка"},{"$f":"Lists!$AM$18","v":"Продукт-3"},null,null,{"$f":"L18+1","v":3},{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B19=Lists!$CU$24,SUMIFS($Z19:$CV19,$Z$2:$CV$2,Periods!$Q$18),SUM($Z19:$CV19))","v":273737879.26328617},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AA$12))","v":398833.875},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AB$12))","v":1216605.3570000001},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AC$12))","v":2452125.1095000003},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AD$12))","v":4011208.6974300002},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AE$12))","v":5460519.6740160007},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AF$12))","v":8574572.5520597994},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AG$12))","v":10742577.906333834},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AH$12))","v":14585533.732580582},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AI$12))","v":17446904.923072498},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AJ$12))","v":22973673.655760322},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AK$12))","v":25349783.900220409},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AL$12))","v":34005855.054311171},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AM$12))","v":37422500.479370438},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AN$12))","v":42704780.7571356},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AO$12))","v":46392403.589495525},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":20},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":21}]
[{"$f":"ROW()","v":22},null,null,null,null,null,null,{"$f":"Items!$BO$17","v":"Себестоимость"},null,null,null,null,{"$f":"Prdction!$M$98","v":"руб."},null,null,null,null,null,null,{"$f":"X22-Rep!X22","v":0},null,null,null,{"$f":"IF($B22=Lists!$CU$24,SUMIFS($Z22:$CV22,$Z$2:$CV$2,Periods!$Q$18),SUM($Z22:$CV22))","v":807428244.71785235},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AA$12))","v":1218388.2749999999},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AB$12))","v":3716481.2727000006},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AC$12))","v":7509401.4839400006},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AD$12))","v":12299271.329209799},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AE$12))","v":16674426.895682232},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AF$12))","v":25653881.269100435},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AG$12))","v":32251409.085527055},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AH$12))","v":43536900.553205326},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AI$12))","v":51827876.057077721},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AJ$12))","v":68107287.802717134},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AK$12))","v":75074065.905484989},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AL$12))","v":99043879.11033991},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AM$12))","v":110105486.37117645},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AN$12))","v":124694080.70858011},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AO$12))","v":135715408.59811115},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":23},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"Lists!$AM$16","v":"Продукт-1"},null,null,1,{"$f":"M22","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B23=Lists!$CU$24,SUMIFS($Z23:$CV23,$Z$2:$CV$2,Periods!$Q$18),SUM($Z23:$CV23))","v":308063982.11884189},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,AA$12))","v":464447.58749999991},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,AB$12))","v":1414574.5837499998},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,AC$12))","v":2868557.62959},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,AD$12))","v":4697418.7811574005},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,AE$12))","v":6362863.5763610993},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,AF$12))","v":9782070.2860395052},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,AG$12))","v":12298210.65253932},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,AH$12))","v":16585365.639002599},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,AI$12))","v":19784092.28819555},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,AJ$12))","v":25968744.727287285},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,AK$12))","v":28626153.179628622},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,AL$12))","v":37761024.918404698},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,AM$12))","v":42021439.492126971},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,AN$12))","v":47529478.577722304},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,AO$12))","v":51899540.199536502},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":24},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"I23","v":"Продукт-1"},{"$f":"Items!$AL$16","v":"с/ст ингрединент - 1"},null,{"$f":"L23","v":1},{"$f":"M23","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B24=Lists!$CU$24,SUMIFS($Z24:$CV24,$Z$2:$CV$2,Periods!$Q$18),SUM($Z24:$CV24))","v":108877165.78505683},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,AA$12))","v":167229.5625},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,AB$12))","v":500870.08124999993},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,AC$12))","v":1018758.75255},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,AD$12))","v":1647731.1318929999},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,AE$12))","v":2220612.0215894999},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,AF$12))","v":3515424.50786917},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,AG$12))","v":4348475.6309419833},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,AH$12))","v":5853981.3615118628},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,AI$12))","v":7058976.3160808608},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,AJ$12))","v":9173815.8401797432},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,AK$12))","v":10043669.895627012},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,AL$12))","v":13582944.99425713},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,AM$12))","v":14752828.529550264},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,AN$12))","v":16693531.732224893},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,AO$12))","v":18298315.427031394},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":25},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"I23","v":"Продукт-1"},{"$f":"Items!$AL$17","v":"с/ст ингрединент - 2"},null,{"$f":"L23","v":1},{"$f":"M23","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B25=Lists!$CU$24,SUMIFS($Z25:$CV25,$Z$2:$CV$2,Periods!$Q$18),SUM($Z25:$CV25))","v":87101732.62804544},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AA$12))","v":133783.65000000002},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AB$12))","v":400696.06499999989},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AC$12))","v":815007.00204000017},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AD$12))","v":1318184.9055144},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AE$12))","v":1776489.6172715996},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AF$12))","v":2812339.606295336},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AG$12))","v":3478780.5047535868},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AH$12))","v":4683185.0892094895},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AI$12))","v":5647181.0528646894},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AJ$12))","v":7339052.6721437937},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AK$12))","v":8034935.9165016096},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AL$12))","v":10866355.9954057},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AM$12))","v":11802262.823640211},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AN$12))","v":13354825.385779914},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AO$12))","v":14638652.341625109},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":26},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"I23","v":"Продукт-1"},{"$f":"Items!$AL$18","v":"с/ст ингрединент - 3"},null,{"$f":"L23","v":1},{"$f":"M23","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B26=Lists!$CU$24,SUMIFS($Z26:$CV26,$Z$2:$CV$2,Periods!$Q$18),SUM($Z26:$CV26))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":27},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":28},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"I23","v":"Продукт-1"},{"$f":"Items!$AQ$16","v":"ФОТ производственных рабочих"},null,{"$f":"L23","v":1},{"$f":"M23","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B28=Lists!$CU$24,SUMIFS($Z28:$CV28,$Z$2:$CV$2,Periods!$Q$18),SUM($Z28:$CV28))","v":86219295.15826124},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AA$12))","v":125718.75},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AB$12))","v":394621.875},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AC$12))","v":795993.75},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AD$12))","v":1331925.1875},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AE$12))","v":1819816.875},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AF$12))","v":2657158.59375},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AG$12))","v":3439195.7821874996},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AH$12))","v":4652460.9140624991},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AI$12))","v":5444565.3224999998},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AJ$12))","v":7273750.9345874991},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AK$12))","v":8113497.9749999996},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AL$12))","v":10239787.637493748},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AM$12))","v":11897190.876104999},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AN$12))","v":13447016.507474998},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AO$12))","v":14586594.177599998},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":29},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"I23","v":"Продукт-1"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L23","v":1},{"$f":"M23","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B29=Lists!$CU$24,SUMIFS($Z29:$CV29,$Z$2:$CV$2,Periods!$Q$18),SUM($Z29:$CV29))","v":25865788.54747837},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AA$12))","v":37715.625},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AB$12))","v":118386.5625},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AC$12))","v":238798.125},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AD$12))","v":399577.55624999997},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AE$12))","v":545945.0625},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AF$12))","v":797147.578125},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AG$12))","v":1031758.7346562499},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AH$12))","v":1395738.27421875},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AI$12))","v":1633369.5967499998},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AJ$12))","v":2182125.2803762499},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AK$12))","v":2434049.3924999996},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AL$12))","v":3071936.291248125},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AM$12))","v":3569157.2628314993},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AN$12))","v":4034104.9522424992},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AO$12))","v":4375978.2532799989},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":30},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"Lists!$AM$17","v":"Продукт-2"},null,null,{"$f":"L23+1","v":2},{"$f":"M22","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B30=Lists!$CU$24,SUMIFS($Z30:$CV30,$Z$2:$CV$2,Periods!$Q$18),SUM($Z30:$CV30))","v":366626769.22294718},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,AA$12))","v":553468.5},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,AB$12))","v":1690507.8659999999},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,AC$12))","v":3406520.6676000007},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,AD$12))","v":5580970.5402480001},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,AE$12))","v":7571638.9501185613},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,AF$12))","v":11651354.196677128},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,AG$12))","v":14650344.735787027},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,AH$12))","v":19791667.881420415},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,AI$12))","v":23521873.757950462},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,AJ$12))","v":30940282.11183209},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,AK$12))","v":34107139.196492553},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,AL$12))","v":44987486.30006662},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,AM$12))","v":49988670.785760149},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,AN$12))","v":56664552.628629223},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,AO$12))","v":61520291.104365014},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":31},null,null,null,null,null,null,{"$f":"H29","v":"Себестоимость"},{"$f":"I30","v":"Продукт-2"},{"$f":"Items!$AL$16","v":"с/ст ингрединент - 1"},null,{"$f":"L30","v":2},{"$f":"M30","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B31=Lists!$CU$24,SUMIFS($Z31:$CV31,$Z$2:$CV$2,Periods!$Q$18),SUM($Z31:$CV31))","v":81417845.313693285},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AA$12))","v":125053.5},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AB$12))","v":374548.35000000003},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AC$12))","v":761823.12360000005},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AD$12))","v":1232165.7846960002},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AE$12))","v":1660563.4870440001},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AF$12))","v":2628818.3268721839},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AG$12))","v":3251770.1367185209},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AH$12))","v":4377580.4184850622},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AI$12))","v":5278670.1199617032},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AJ$12))","v":6860137.4184060171},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AK$12))","v":7510610.2923207292},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AL$12))","v":10157263.981596161},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AM$12))","v":11032097.524743058},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AN$12))","v":12483346.480535017},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AO$12))","v":13683396.368714832},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":32},null,null,null,null,null,null,{"$f":"H29","v":"Себестоимость"},{"$f":"I30","v":"Продукт-2"},{"$f":"Items!$AL$17","v":"с/ст ингрединент - 2"},null,{"$f":"L30","v":2},{"$f":"M30","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B32=Lists!$CU$24,SUMIFS($Z32:$CV32,$Z$2:$CV$2,Periods!$Q$18),SUM($Z32:$CV32))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":33},null,null,null,null,null,null,{"$f":"H29","v":"Себестоимость"},{"$f":"I30","v":"Продукт-2"},{"$f":"Items!$AL$18","v":"с/ст ингрединент - 3"},null,{"$f":"L30","v":2},{"$f":"M30","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B33=Lists!$CU$24,SUMIFS($Z33:$CV33,$Z$2:$CV$2,Periods!$Q$18),SUM($Z33:$CV33))","v":185577738.39304096},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AA$12))","v":283140},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AB$12))","v":859952.01600000006},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AC$12))","v":1724882.5440000002},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AD$12))","v":2809691.2055520001},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AE$12))","v":3808175.9630745603},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AF$12))","v":5952041.4948049448},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AG$12))","v":7424392.8063185066},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AH$12))","v":10037910.406685352},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AI$12))","v":11951705.931988761},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AJ$12))","v":15674921.391236074},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AK$12))","v":17220931.244171821},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AL$12))","v":22997578.826255456},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AM$12))","v":25208708.248629089},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AN$12))","v":28642431.517234206},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AO$12))","v":30981274.797090188},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":34},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":35},null,null,null,null,null,null,{"$f":"H29","v":"Себестоимость"},{"$f":"I30","v":"Продукт-2"},{"$f":"Items!$AQ$16","v":"ФОТ производственных рабочих"},null,{"$f":"L30","v":2},{"$f":"M30","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B35=Lists!$CU$24,SUMIFS($Z35:$CV35,$Z$2:$CV$2,Periods!$Q$18),SUM($Z35:$CV35))","v":76639373.474010006},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AA$12))","v":111750},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AB$12))","v":350775},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AC$12))","v":707550},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AD$12))","v":1183933.5},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AE$12))","v":1617615.0000000005},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AF$12))","v":2361918.75},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AG$12))","v":3057062.9175000004},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AH$12))","v":4135520.8125},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AI$12))","v":4839613.620000001},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AJ$12))","v":6465556.3863000013},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AK$12))","v":7211998.2000000011},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AL$12))","v":9102033.4555500001},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AM$12))","v":10575280.778760001},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AN$12))","v":11952903.562200001},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AO$12))","v":12965861.491199998},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":36},null,null,null,null,null,null,{"$f":"H29","v":"Себестоимость"},{"$f":"I30","v":"Продукт-2"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L30","v":2},{"$f":"M30","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B36=Lists!$CU$24,SUMIFS($Z36:$CV36,$Z$2:$CV$2,Periods!$Q$18),SUM($Z36:$CV36))","v":22991812.042202998},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AA$12))","v":33525},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AB$12))","v":105232.5},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AC$12))","v":212265},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AD$12))","v":355180.05},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AE$12))","v":485284.50000000012},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AF$12))","v":708575.625},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AG$12))","v":917118.87525000004},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AH$12))","v":1240656.2437500001},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AI$12))","v":1451884.0860000001},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AJ$12))","v":1939666.9158900001},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AK$12))","v":2163599.4600000004},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AL$12))","v":2730610.0366650005},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AM$12))","v":3172584.2336280001},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AN$12))","v":3585871.0686599999},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AO$12))","v":3889758.4473599992},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":37},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"Lists!$AM$18","v":"Продукт-3"},null,null,{"$f":"L30+1","v":3},{"$f":"M22","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B37=Lists!$CU$24,SUMIFS($Z37:$CV37,$Z$2:$CV$2,Periods!$Q$18),SUM($Z37:$CV37))","v":132737493.37606318},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,AA$12))","v":200472.1875},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,AB$12))","v":611398.82294999994},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,AC$12))","v":1234323.1867500003},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,AD$12))","v":2020882.0078044001},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,AE$12))","v":2739924.3692025719},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,AF$12))","v":4220456.7863837993},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,AG$12))","v":5302853.6972007081},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,AH$12))","v":7159867.0327823106},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,AI$12))","v":8521910.0109317042},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,AJ$12))","v":11198260.963597752},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,AK$12))","v":12340773.529363822},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,AL$12))","v":16295367.891868591},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,AM$12))","v":18095376.093289323},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,AN$12))","v":20500049.502228573},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,AO$12))","v":22295577.294209626},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,{"$f":"H36","v":"Себестоимость"},{"$f":"I37","v":"Продукт-3"},{"$f":"Items!$AL$16","v":"с/ст ингрединент - 1"},null,{"$f":"L37","v":3},{"$f":"M37","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B38=Lists!$CU$24,SUMIFS($Z38:$CV38,$Z$2:$CV$2,Periods!$Q$18),SUM($Z38:$CV38))","v":19010298.787867062},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AA$12))","v":29198.812500000004},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AB$12))","v":87453.506250000006},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AC$12))","v":177878.51235000003},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AD$12))","v":287699.08652099996},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AE$12))","v":387725.90853150003},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AF$12))","v":613804.27915175981},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AG$12))","v":759257.64984701306},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AH$12))","v":1022123.7297877858},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AI$12))","v":1232519.6742363409},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AJ$12))","v":1601777.3689202727},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AK$12))","v":1753656.6484428118},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AL$12))","v":2371625.3164575938},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AM$12))","v":2575890.6956357607},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AN$12))","v":2914743.6357852989},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AO$12))","v":3194943.9634499261},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":39},null,null,null,null,null,null,{"$f":"H36","v":"Себестоимость"},{"$f":"I37","v":"Продукт-3"},{"$f":"Items!$AL$17","v":"с/ст ингрединент - 2"},null,{"$f":"L37","v":3},{"$f":"M37","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B39=Lists!$CU$24,SUMIFS($Z39:$CV39,$Z$2:$CV$2,Periods!$Q$18),SUM($Z39:$CV39))","v":27651343.691443004},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AA$12))","v":42471},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AB$12))","v":127205.1},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AC$12))","v":258732.38160000008},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AD$12))","v":418471.39857600001},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AE$12))","v":563964.957864},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AF$12))","v":892806.22422074166},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AG$12))","v":1104374.7634138372},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AH$12))","v":1486725.4251458698},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AI$12))","v":1792755.8897983138},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AJ$12))","v":2329857.9911567606},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AK$12))","v":2550773.3068259079},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AL$12))","v":3449636.8239383181},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AM$12))","v":3746750.1027429248},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AN$12))","v":4239627.1065967996},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AO$12))","v":4647191.219563528},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":40},null,null,null,null,null,null,{"$f":"H36","v":"Себестоимость"},{"$f":"I37","v":"Продукт-3"},{"$f":"Items!$AL$18","v":"с/ст ингрединент - 3"},null,{"$f":"L37","v":3},{"$f":"M37","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B40=Lists!$CU$24,SUMIFS($Z40:$CV40,$Z$2:$CV$2,Periods!$Q$18),SUM($Z40:$CV40))","v":48714156.32817325},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AA$12))","v":74324.25},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AB$12))","v":225737.40419999999},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AC$12))","v":452781.66780000011},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AD$12))","v":737543.94145739987},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AE$12))","v":999646.19030707213},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AF$12))","v":1562410.8923862979},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AG$12))","v":1948903.1116586076},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AH$12))","v":2634951.4817549046},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AI$12))","v":3137322.8071470498},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AJ$12))","v":4114666.8651994686},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AK$12))","v":4520494.4515951015},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AL$12))","v":6036864.4418920558},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AM$12))","v":6617285.9152651355},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AN$12))","v":7518638.2732739784},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AO$12))","v":8132584.6342361728},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":41},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":42},null,null,null,null,null,null,{"$f":"H36","v":"Себестоимость"},{"$f":"I37","v":"Продукт-3"},{"$f":"Items!$AQ$16","v":"ФОТ производственных рабочих"},null,{"$f":"L37","v":3},{"$f":"M37","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B42=Lists!$CU$24,SUMIFS($Z42:$CV42,$Z$2:$CV$2,Periods!$Q$18),SUM($Z42:$CV42))","v":28739765.05275375},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AA$12))","v":41906.25},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AB$12))","v":131540.625},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AC$12))","v":265331.25},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AD$12))","v":443975.0625},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AE$12))","v":606605.625},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AF$12))","v":885719.53125},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AG$12))","v":1146398.5940625002},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AH$12))","v":1550820.3046875},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AI$12))","v":1814855.1074999999},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AJ$12))","v":2424583.6448625},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AK$12))","v":2704499.3250000002},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AL$12))","v":3413262.5458312505},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AM$12))","v":3965730.2920349995},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AN$12))","v":4482338.835825},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AO$12))","v":4862198.0592},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":43},null,null,null,null,null,null,{"$f":"H36","v":"Себестоимость"},{"$f":"I37","v":"Продукт-3"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L37","v":3},{"$f":"M37","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B43=Lists!$CU$24,SUMIFS($Z43:$CV43,$Z$2:$CV$2,Periods!$Q$18),SUM($Z43:$CV43))","v":8621929.5158261247},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AA$12))","v":12571.875},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AB$12))","v":39462.1875},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AC$12))","v":79599.375},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AD$12))","v":133192.51874999999},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AE$12))","v":181981.6875},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AF$12))","v":265715.859375},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AG$12))","v":343919.57821875002},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AH$12))","v":465246.09140625002},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AI$12))","v":544456.53224999993},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AJ$12))","v":727375.09345875005},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AK$12))","v":811349.7975000001},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AL$12))","v":1023978.7637493751},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AM$12))","v":1189719.0876104999},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AN$12))","v":1344701.6507474999},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AO$12))","v":1458659.4177599999},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":45}]
[{"$f":"ROW()","v":46},null,null,null,null,null,null,{"$f":"Items!$BO$18","v":"Валовая прибыль"},null,null,null,null,{"$f":"Sales!$M$91","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X46-(X16-X22))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B46=Lists!$CU$24,SUMIFS($Z46:$CV46,$Z$2:$CV$2,Periods!$Q$18),SUM($Z46:$CV46))","v":1695823658.940064},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AA$12))","v":2510548.2000000002},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AB$12))","v":7634172.5978999995},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AC$12))","v":15320459.351160001},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AD$12))","v":24959264.771884199},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AE$12))","v":33941097.642410569},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AF$12))","v":53664471.235966407},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AG$12))","v":66887775.784855589},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AH$12))","v":90800016.130774841},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AI$12))","v":108540264.79514313},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AJ$12))","v":142598867.03907055},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AK$12))","v":156956322.78917879},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AL$12))","v":211612015.21346879},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AM$12))","v":231028736.12627506},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AN$12))","v":263809774.09371492},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AO$12))","v":285559873.16826117},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":47},null,null,null,null,null,null,{"$f":"H46","v":"Валовая прибыль"},{"$f":"Lists!$AM$16","v":"Продукт-1"},null,null,1,{"$f":"M46","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B47=Lists!$CU$24,SUMIFS($Z47:$CV47,$Z$2:$CV$2,Periods!$Q$18),SUM($Z47:$CV47))","v":1049319664.1201501},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AA$12))","v":1575764.2124999999},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AB$12))","v":4790450.5150499996},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AC$12))","v":9601307.061209999},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AD$12))","v":15634529.219514601},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AE$12))","v":21234934.119309299},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AF$12))","v":33430065.091790807},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AG$12))","v":41660634.578101382},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AH$12))","v":56471643.410975583},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AI$12))","v":67358190.135454714},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AJ$12))","v":88424090.489896536},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AK$12))","v":97239584.367040172},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AL$12))","v":130620807.49367705},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AM$12))","v":142716607.24194583},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AN$12))","v":162686331.94374815},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AO$12))","v":175874724.23993596},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":48},null,null,null,null,null,null,{"$f":"H46","v":"Валовая прибыль"},{"$f":"Lists!$AM$17","v":"Продукт-2"},null,null,{"$f":"L47+1","v":2},{"$f":"M46","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B48=Lists!$CU$24,SUMIFS($Z48:$CV48,$Z$2:$CV$2,Periods!$Q$18),SUM($Z48:$CV48))","v":505503608.93269086},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AA$12))","v":736422.3},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AB$12))","v":2238515.5488000005},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AC$12))","v":4501350.3672000002},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AD$12))","v":7334408.8627439998},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AE$12))","v":9985568.2182878405},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AF$12))","v":15880290.378499592},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AG$12))","v":19787416.997621082},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AH$12))","v":26902706.020000987},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AI$12))","v":32257079.747547619},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AJ$12))","v":42399363.857011475},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AK$12))","v":46707728.051282018},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AL$12))","v":63280720.557349108},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AM$12))","v":68985004.4982481},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AN$12))","v":78918710.895059735},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AO$12))","v":85588322.633039355},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":49},null,null,null,null,null,null,{"$f":"H46","v":"Валовая прибыль"},{"$f":"Lists!$AM$18","v":"Продукт-3"},null,null,{"$f":"L48+1","v":3},{"$f":"M46","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B49=Lists!$CU$24,SUMIFS($Z49:$CV49,$Z$2:$CV$2,Periods!$Q$18),SUM($Z49:$CV49))","v":141000385.88722301},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AA$12))","v":198361.6875},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AB$12))","v":605206.53405000002},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AC$12))","v":1217801.9227500001},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AD$12))","v":1990326.6896256001},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AE$12))","v":2720595.3048134283},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AF$12))","v":4354115.7656760002},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AG$12))","v":5439724.2091331249},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AH$12))","v":7425666.6997982711},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AI$12))","v":8924994.9121407941},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AJ$12))","v":11775412.69216257},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AK$12))","v":13009010.370856591},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AL$12))","v":17710487.16244258},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AM$12))","v":19327124.386081114},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AN$12))","v":22204731.254907027},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AO$12))","v":24096826.295285899},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":50},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":51}]
[{"$f":"ROW()","v":52},null,null,null,null,null,null,{"$f":"Calc!H373","v":"Прямые расходы"},null,null,null,null,{"$f":"Calc!M373","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X52-SUMIFS($X53:$X78,$J53:$J78,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B52=Lists!$CU$24,SUMIFS($Z52:$CV52,$Z$2:$CV$2,Periods!$Q$18),SUM($Z52:$CV52))","v":606758058.2120651},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AA$12))","v":3210194.1666666665},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AB$12))","v":8036914.361111111},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AC$12))","v":11542534.277777776},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AD$12))","v":15316604.582777778},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AE$12))","v":18914664.894444443},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AF$12))","v":25101342.006944444},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AG$12))","v":28905594.559302777},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AH$12))","v":37094300.818819448},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AI$12))","v":40849473.122377783},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AJ$12))","v":51545171.28634011},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AK$12))","v":54813511.285111114},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AL$12))","v":67874688.552150935},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AM$12))","v":73845024.691038579},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AN$12))","v":81334813.739066005},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AO$12))","v":88373225.868136004},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":53},null,null,null,null,null,null,{"$f":"Calc!H374","v":"Прямые расходы"},{"$f":"Calc!I374","v":"Прочие производственные расходы"},null,null,null,{"$f":"Calc!M374","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X53-SUM($X54:$X57))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B53=Lists!$CU$24,SUMIFS($Z53:$CV53,$Z$2:$CV$2,Periods!$Q$18),SUM($Z53:$CV53))","v":4618828.125},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AA$12))","v":125000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AB$12))","v":300000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AC$12))","v":300000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AD$12))","v":305000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AE$12))","v":310000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AF$12))","v":310000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AG$12))","v":315250},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AH$12))","v":320500},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AI$12))","v":320500},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AJ$12))","v":326012.5},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AK$12))","v":331525.00000000006},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AL$12))","v":331525.00000000006},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AM$12))","v":337313.125},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AN$12))","v":343101.25},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AO$12))","v":343101.25},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":54},null,null,null,null,null,null,{"$f":"Calc!H375","v":"Прямые расходы"},{"$f":"Calc!I375","v":"Прочие производственные расходы"},{"$f":"Calc!J375","v":"Продукт-1"},null,{"$f":"Calc!L375","v":1},{"$f":"Calc!M375","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B54=Lists!$CU$24,SUMIFS($Z54:$CV54,$Z$2:$CV$2,Periods!$Q$18),SUM($Z54:$CV54))","v":3193828.125},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AA$12))","v":100000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AB$12))","v":200000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AC$12))","v":200000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AD$12))","v":205000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AE$12))","v":210000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AF$12))","v":210000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AG$12))","v":215250},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AH$12))","v":220500},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AI$12))","v":220500},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AJ$12))","v":226012.5},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AK$12))","v":231525.00000000006},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AL$12))","v":231525.00000000006},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AM$12))","v":237313.12500000003},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AN$12))","v":243101.25},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AO$12))","v":243101.25},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":55},null,null,null,null,null,null,{"$f":"Calc!H376","v":"Прямые расходы"},{"$f":"Calc!I376","v":"Прочие производственные расходы"},{"$f":"Calc!J376","v":"Продукт-2"},null,{"$f":"Calc!L376","v":2},{"$f":"Calc!M376","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B55=Lists!$CU$24,SUMIFS($Z55:$CV55,$Z$2:$CV$2,Periods!$Q$18),SUM($Z55:$CV55))","v":712500},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AA$12))","v":12500},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AB$12))","v":50000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AC$12))","v":50000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AD$12))","v":50000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AE$12))","v":50000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AF$12))","v":50000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AG$12))","v":50000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AH$12))","v":50000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AI$12))","v":50000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AJ$12))","v":50000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AK$12))","v":50000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AL$12))","v":50000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AM$12))","v":50000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AN$12))","v":50000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AO$12))","v":50000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":56},null,null,null,null,null,null,{"$f":"Calc!H377","v":"Прямые расходы"},{"$f":"Calc!I377","v":"Прочие производственные расходы"},{"$f":"Calc!J377","v":"Продукт-3"},null,{"$f":"Calc!L377","v":3},{"$f":"Calc!M377","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B56=Lists!$CU$24,SUMIFS($Z56:$CV56,$Z$2:$CV$2,Periods!$Q$18),SUM($Z56:$CV56))","v":712500},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AA$12))","v":12500},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AB$12))","v":50000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AC$12))","v":50000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AD$12))","v":50000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AE$12))","v":50000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AF$12))","v":50000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AG$12))","v":50000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AH$12))","v":50000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AI$12))","v":50000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AJ$12))","v":50000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AK$12))","v":50000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AL$12))","v":50000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AM$12))","v":50000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AN$12))","v":50000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AO$12))","v":50000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":57},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":58},null,null,null,null,null,null,{"$f":"Calc!H379","v":"Прямые расходы"},{"$f":"Calc!I379","v":"Прямые переменные расходы маркетинга"},null,null,null,{"$f":"Calc!M379","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X58-SUM($X59:$X62))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B58=Lists!$CU$24,SUMIFS($Z58:$CV58,$Z$2:$CV$2,Periods!$Q$18),SUM($Z58:$CV58))","v":308748166.66666669},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,AA$12))","v":1360000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,AB$12))","v":3509277.777777778},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,AC$12))","v":5810777.777777778},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,AD$12))","v":8002111.1111111119},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,AE$12))","v":10094444.444444444},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,AF$12))","v":13630611.111111112},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,AG$12))","v":15315277.777777778},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,AH$12))","v":19876944.444444448},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,AI$12))","v":21328277.77777778},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,AJ$12))","v":26921111.111111116},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,AK$12))","v":27970444.444444448},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,AL$12))","v":34438111.111111112},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,AM$12))","v":36680777.777777776},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,AN$12))","v":39930000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,AO$12))","v":43880000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":59},null,null,null,null,null,null,{"$f":"Calc!H380","v":"Прямые расходы"},{"$f":"Calc!I380","v":"Прямые переменные расходы маркетинга"},{"$f":"Calc!J380","v":"Расходы на платный трафик"},null,{"$f":"Calc!L380","v":1},{"$f":"Calc!M380","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B59=Lists!$CU$24,SUMIFS($Z59:$CV59,$Z$2:$CV$2,Periods!$Q$18),SUM($Z59:$CV59))","v":168305000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AA$12))","v":1015000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AB$12))","v":2635000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AC$12))","v":4215000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AD$12))","v":5560000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AE$12))","v":6700000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AF$12))","v":8730000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AG$12))","v":9405000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AH$12))","v":11725000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AI$12))","v":12130000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AJ$12))","v":14740000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AK$12))","v":14740000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AL$12))","v":17640000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AM$12))","v":18090000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AN$12))","v":19540000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AO$12))","v":21440000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":60},null,null,null,null,null,null,{"$f":"Calc!H381","v":"Прямые расходы"},{"$f":"Calc!I381","v":"Прямые переменные расходы маркетинга"},{"$f":"Calc!J381","v":"Представительские расходы"},null,{"$f":"Calc!L381","v":2},{"$f":"Calc!M381","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B60=Lists!$CU$24,SUMIFS($Z60:$CV60,$Z$2:$CV$2,Periods!$Q$18),SUM($Z60:$CV60))","v":130943166.66666667},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AA$12))","v":178333.33333333334},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AB$12))","v":629833.33333333337},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AC$12))","v":1284666.666666667},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AD$12))","v":2064333.3333333335},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AE$12))","v":2950000.0000000005},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AF$12))","v":4389500},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AG$12))","v":5332500},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AH$12))","v":7507500},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AI$12))","v":8487166.6666666679},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AJ$12))","v":11403333.333333336},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AK$12))","v":12386000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AL$12))","v":15887000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AM$12))","v":17613000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AN$12))","v":19390000.000000004},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AO$12))","v":21440000.000000004},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":61},null,null,null,null,null,null,{"$f":"Calc!H382","v":"Прямые расходы"},{"$f":"Calc!I382","v":"Прямые переменные расходы маркетинга"},{"$f":"Calc!J382","v":"Расходы на поддержание конверсии"},null,{"$f":"Calc!L382","v":3},{"$f":"Calc!M382","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B61=Lists!$CU$24,SUMIFS($Z61:$CV61,$Z$2:$CV$2,Periods!$Q$18),SUM($Z61:$CV61))","v":9500000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AA$12))","v":166666.66666666669},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AB$12))","v":244444.4444444445},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AC$12))","v":311111.11111111112},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AD$12))","v":377777.77777777781},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AE$12))","v":444444.44444444455},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AF$12))","v":511111.11111111112},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AG$12))","v":577777.77777777787},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AH$12))","v":644444.4444444445},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AI$12))","v":711111.11111111124},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AJ$12))","v":777777.77777777787},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AK$12))","v":844444.44444444461},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AL$12))","v":911111.11111111124},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AM$12))","v":977777.77777777787},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AN$12))","v":1000000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AO$12))","v":1000000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":62},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":63},null,null,null,null,null,null,{"$f":"Calc!H384","v":"Прямые расходы"},{"$f":"Calc!I384","v":"Прямые постоянные расходы маркетинга"},null,null,null,{"$f":"Calc!M384","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X63-SUM($X64:$X67))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B63=Lists!$CU$24,SUMIFS($Z63:$CV63,$Z$2:$CV$2,Periods!$Q$18),SUM($Z63:$CV63))","v":41389034.237850003},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AA$12))","v":1217000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AB$12))","v":2684000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AC$12))","v":2684000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AD$12))","v":2723010},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AE$12))","v":2774520},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AF$12))","v":2774520},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AG$12))","v":2814825.3},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AH$12))","v":2868255.6},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AI$12))","v":2868255.6},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AJ$12))","v":2909901.3090000004},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AK$12))","v":2965328.2680000002},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AL$12))","v":2965328.2680000002},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AM$12))","v":3008361.16077},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AN$12))","v":3065864.3660399998},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AO$12))","v":3065864.3660399998},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":64},null,null,null,null,null,null,{"$f":"Calc!H385","v":"Прямые расходы"},{"$f":"Calc!I385","v":"Прямые постоянные расходы маркетинга"},{"$f":"Calc!J385","v":"ФОТ сотрудников маркетинга"},null,{"$f":"Calc!L385","v":1},{"$f":"Calc!M385","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B64=Lists!$CU$24,SUMIFS($Z64:$CV64,$Z$2:$CV$2,Periods!$Q$18),SUM($Z64:$CV64))","v":25812617.081999999},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AA$12))","v":840000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AB$12))","v":1680000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AC$12))","v":1680000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AD$12))","v":1705200},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AE$12))","v":1730400},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AF$12))","v":1730400},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AG$12))","v":1756356},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AH$12))","v":1782312},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AI$12))","v":1782312},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AJ$12))","v":1809046.6800000002},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AK$12))","v":1835781.36},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AL$12))","v":1835781.36},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AM$12))","v":1863318.0803999999},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AN$12))","v":1890854.8007999999},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AO$12))","v":1890854.8007999999},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":65},null,null,null,null,null,null,{"$f":"Calc!H386","v":"Прямые расходы"},{"$f":"Calc!I386","v":"Прямые постоянные расходы маркетинга"},{"$f":"Calc!J386","v":"Соцсборы"},null,{"$f":"Calc!L386","v":0},{"$f":"Calc!M386","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B65=Lists!$CU$24,SUMIFS($Z65:$CV65,$Z$2:$CV$2,Periods!$Q$18),SUM($Z65:$CV65))","v":7743785.1245999988},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,AA$12))","v":252000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,AB$12))","v":504000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,AC$12))","v":504000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,AD$12))","v":511560},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,AE$12))","v":519120},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,AF$12))","v":519120},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,AG$12))","v":526906.80000000005},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,AH$12))","v":534693.6},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,AI$12))","v":534693.6},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,AJ$12))","v":542714.00399999996},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,AK$12))","v":550734.40800000005},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,AL$12))","v":550734.40800000005},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,AM$12))","v":558995.42411999998},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,AN$12))","v":567256.44023999991},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,AO$12))","v":567256.44023999991},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":66},null,null,null,null,null,null,{"$f":"Calc!H387","v":"Прямые расходы"},{"$f":"Calc!I387","v":"Прямые постоянные расходы маркетинга"},{"$f":"Calc!J387","v":"Прочие расходы маркетинга"},null,{"$f":"Calc!L387","v":2},{"$f":"Calc!M387","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B66=Lists!$CU$24,SUMIFS($Z66:$CV66,$Z$2:$CV$2,Periods!$Q$18),SUM($Z66:$CV66))","v":7832632.03125},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AA$12))","v":125000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AB$12))","v":500000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AC$12))","v":500000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AD$12))","v":506250},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AE$12))","v":525000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AF$12))","v":525000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AG$12))","v":531562.5},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AH$12))","v":551250},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AI$12))","v":551250},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AJ$12))","v":558140.625},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AK$12))","v":578812.50000000012},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AL$12))","v":578812.50000000012},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AM$12))","v":586047.65625000012},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AN$12))","v":607753.125},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AO$12))","v":607753.125},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":67},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":68},null,null,null,null,null,null,{"$f":"Calc!H389","v":"Прямые расходы"},{"$f":"Calc!I389","v":"Прямые переменные коммерческие расходы"},null,null,null,{"$f":"Calc!M389","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X68-SUM($X69:$X72))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B68=Lists!$CU$24,SUMIFS($Z68:$CV68,$Z$2:$CV$2,Periods!$Q$18),SUM($Z68:$CV68))","v":113831291.66666667},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,AA$12))","v":191108.33333333334},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,AB$12))","v":590693.33333333326},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,AC$12))","v":1181556.6666666667},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,AD$12))","v":1886433.3333333335},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,AE$12))","v":2560200},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,AF$12))","v":3931335},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,AG$12))","v":4793490},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,AH$12))","v":6473600},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,AI$12))","v":7567181.666666667},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,AJ$12))","v":9808773.333333334},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,AK$12))","v":10644040},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,AL$12))","v":13988790},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,AM$12))","v":15113340},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,AN$12))","v":16876750},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,AO$12))","v":18224000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":69},null,null,null,null,null,null,{"$f":"Calc!H390","v":"Прямые расходы"},{"$f":"Calc!I390","v":"Прямые переменные коммерческие расходы"},{"$f":"Calc!J390","v":"Продукт-1"},null,{"$f":"Calc!L390","v":1},{"$f":"Calc!M390","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B69=Lists!$CU$24,SUMIFS($Z69:$CV69,$Z$2:$CV$2,Periods!$Q$18),SUM($Z69:$CV69))","v":50820161.25},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,AA$12))","v":79687.5},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,AB$12))","v":256976.25},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,AC$12))","v":517395},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,AD$12))","v":827857.5},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,AE$12))","v":1143675},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,AF$12))","v":1737123.75},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,AG$12))","v":2115416.25},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,AH$12))","v":2898393.75},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,AI$12))","v":3348851.25},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,AJ$12))","v":4395435},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,AK$12))","v":4771305},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,AL$12))","v":6217537.5},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,AM$12))","v":6778282.5},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,AN$12))","v":7531425},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,AO$12))","v":8200800},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z69:$CV69,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":70},null,null,null,null,null,null,{"$f":"Calc!H391","v":"Прямые расходы"},{"$f":"Calc!I391","v":"Прямые переменные коммерческие расходы"},{"$f":"Calc!J391","v":"Продукт-2"},null,{"$f":"Calc!L391","v":2},{"$f":"Calc!M391","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B70=Lists!$CU$24,SUMIFS($Z70:$CV70,$Z$2:$CV$2,Periods!$Q$18),SUM($Z70:$CV70))","v":45826276.666666672},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AA$12))","v":81033.333333333343},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AB$12))","v":242703.33333333334},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AC$12))","v":483026.66666666674},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AD$12))","v":769873.33333333337},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AE$12))","v":1030200.0000000002},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AF$12))","v":1595790},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AG$12))","v":1947690},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AH$12))","v":2600150},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AI$12))","v":3067876.666666667},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AJ$12))","v":3936973.333333334},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AK$12))","v":4271080.0000000009},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AL$12))","v":5651820},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AM$12))","v":6061860},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AN$12))","v":6796600},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AO$12))","v":7289600},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":71},null,null,null,null,null,null,{"$f":"Calc!H392","v":"Прямые расходы"},{"$f":"Calc!I392","v":"Прямые переменные коммерческие расходы"},{"$f":"Calc!J392","v":"Продукт-3"},null,{"$f":"Calc!L392","v":3},{"$f":"Calc!M392","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B71=Lists!$CU$24,SUMIFS($Z71:$CV71,$Z$2:$CV$2,Periods!$Q$18),SUM($Z71:$CV71))","v":17184853.75},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AA$12))","v":30387.5},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AB$12))","v":91013.75},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AC$12))","v":181135},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AD$12))","v":288702.5},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AE$12))","v":386325},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AF$12))","v":598421.25},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AG$12))","v":730383.75},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AH$12))","v":975056.25},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AI$12))","v":1150453.75},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AJ$12))","v":1476365},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AK$12))","v":1601655},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AL$12))","v":2119432.5},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AM$12))","v":2273197.5},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AN$12))","v":2548725},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AO$12))","v":2733600},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":72},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":74},null,null,null,null,null,null,{"$f":"Calc!H395","v":"Прямые расходы"},{"$f":"Calc!I395","v":"Прямые постоянные расходы отдела продаж"},{"$f":"Calc!J395","v":"ФОТ менеджеров по продаже"},null,{"$f":"Calc!L395","v":1},{"$f":"Calc!M395","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B74=Lists!$CU$24,SUMIFS($Z74:$CV74,$Z$2:$CV$2,Periods!$Q$18),SUM($Z74:$CV74))","v":101334282.70452432},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AA$12))","v":147758.33333333331},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AB$12))","v":463802.5},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AC$12))","v":935538.33333333337},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AD$12))","v":1565423.1833333331},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AE$12))","v":2138846.5},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AF$12))","v":3122981.458333333},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AG$12))","v":4042116.5242499998},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AH$12))","v":5468077.5187499989},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AI$12))","v":6399044.6753333323},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AJ$12))","v":8548902.3329966664},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AK$12))","v":9535864.2866666652},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AL$12))","v":12034910.902338332},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AM$12))","v":13982871.251915999},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AN$12))","v":15804394.710019998},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AO$12))","v":17143750.193919998},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":75},null,null,null,null,null,null,{"$f":"Calc!H396","v":"Прямые расходы"},{"$f":"Calc!I396","v":"Прямые постоянные расходы отдела продаж"},{"$f":"Calc!J396","v":"Соцсборы"},null,{"$f":"Calc!L396","v":0},{"$f":"Calc!M396","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B75=Lists!$CU$24,SUMIFS($Z75:$CV75,$Z$2:$CV$2,Periods!$Q$18),SUM($Z75:$CV75))","v":30400284.811357297},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AA$12))","v":44327.5},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AB$12))","v":139140.75},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AC$12))","v":280661.5},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AD$12))","v":469626.95499999996},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AE$12))","v":641653.94999999995},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AF$12))","v":936894.4375},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AG$12))","v":1212634.9572749999},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AH$12))","v":1640423.2556249995},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AI$12))","v":1919713.4025999997},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AJ$12))","v":2564670.6998989997},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AK$12))","v":2860759.2859999994},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AL$12))","v":3610473.2707014997},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AM$12))","v":4194861.3755748002},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AN$12))","v":4741318.4130059993},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AO$12))","v":5143125.0581759987},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":76},null,null,null,null,null,null,{"$f":"Calc!H397","v":"Прямые расходы"},{"$f":"Calc!I397","v":"Прямые постоянные расходы отдела продаж"},{"$f":"Calc!J397","v":"Прочие расходы отдела продаж"},null,{"$f":"Calc!L397","v":2},{"$f":"Calc!M397","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B76=Lists!$CU$24,SUMIFS($Z76:$CV76,$Z$2:$CV$2,Periods!$Q$18),SUM($Z76:$CV76))","v":6436170},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AA$12))","v":125000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AB$12))","v":350000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AC$12))","v":350000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AD$12))","v":365000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AE$12))","v":395000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AF$12))","v":395000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AG$12))","v":412000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AH$12))","v":446500},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AI$12))","v":446500},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AJ$12))","v":465800.00000000012},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AK$12))","v":505550.00000000012},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AL$12))","v":505550.00000000012},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AM$12))","v":527500.00000000012},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AN$12))","v":573385.00000000012},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AO$12))","v":573385.00000000012},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":77},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":78},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":79}]
[{"$f":"ROW()","v":80},null,null,null,null,null,null,{"$f":"Items!$BO$22","v":"Маржинальная прибыль"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X80-($X46-$X52))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B80=Lists!$CU$24,SUMIFS($Z80:$CV80,$Z$2:$CV$2,Periods!$Q$18),SUM($Z80:$CV80))","v":1089065600.727999},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AA$12))","v":-699645.96666666644},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AB$12))","v":-402741.76321111177},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AC$12))","v":3777925.0733822244},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AD$12))","v":9642660.1891064234},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AE$12))","v":15026432.747966122},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AF$12))","v":28563129.229021959},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AG$12))","v":37982181.225552812},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AH$12))","v":53705715.311955392},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AI$12))","v":67690791.672765344},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AJ$12))","v":91053695.752730444},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AK$12))","v":102142811.50406766},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AL$12))","v":143737326.66131783},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AM$12))","v":157183711.43523648},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AN$12))","v":182474960.35464892},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AO$12))","v":197186647.30012521},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":81}]
[{"$f":"ROW()","v":82},null,null,null,null,null,null,{"$f":"Items!$BO$23","v":"Управленческие расходы"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X82-SUMIFS($X83:$X109,$J83:$J109,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B82=Lists!$CU$24,SUMIFS($Z82:$CV82,$Z$2:$CV$2,Periods!$Q$18),SUM($Z82:$CV82))","v":218853915.04232821},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AA$12))","v":6178417.9027527776},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AB$12))","v":7735484.8935718779},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AC$12))","v":11513537.689115869},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AD$12))","v":10522630.147839522},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AE$12))","v":4254843.7645218764},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AF$12))","v":6244600.4555885252},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AG$12))","v":7973716.2704868559},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AH$12))","v":10257637.171319285},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AI$12))","v":12035727.278229943},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AJ$12))","v":16242272.526457928},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AK$12))","v":17578753.451032784},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AL$12))","v":23127610.429560483},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AM$12))","v":25457902.626259971},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AN$12))","v":29013973.521124177},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AO$12))","v":30716806.914466314},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":83},null,null,null,null,null,null,{"$f":"H82","v":"Управленческие расходы"},{"$f":"Items!$BO$24","v":"ФОТ управленческого персонала"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X83-SUM($X84:$X91))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B83=Lists!$CU$24,SUMIFS($Z83:$CV83,$Z$2:$CV$2,Periods!$Q$18),SUM($Z83:$CV83))","v":20916838.649999999},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AA$12))","v":3840000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AB$12))","v":4665900},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AC$12))","v":7001940},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AD$12))","v":5408998.6499999994},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":85},null,null,null,null,null,null,{"$f":"H82","v":"Управленческие расходы"},{"$f":"I83","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L85)=0,$L85=0,$L85=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L85)))","v":"Заместитель ГД"},null,{"$f":"L84+1","v":5},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B85=Lists!$CU$24,SUMIFS($Z85:$CV85,$Z$2:$CV$2,Periods!$Q$18),SUM($Z85:$CV85))","v":4617961.74},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AB$12))","v":556200},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AC$12))","v":2291544},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AD$12))","v":1770217.7399999998},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":86},null,null,null,null,null,null,{"$f":"H82","v":"Управленческие расходы"},{"$f":"I83","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L86)=0,$L86=0,$L86=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L86)))","v":"Главный бухгалтер"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B86=Lists!$CU$24,SUMIFS($Z86:$CV86,$Z$2:$CV$2,Periods!$Q$18),SUM($Z86:$CV86))","v":5631041.1600000001},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AA$12))","v":1440000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AB$12))","v":1483200},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AC$12))","v":1527696},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AD$12))","v":1180145.1600000001},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":87},null,null,null,null,null,null,{"$f":"H83","v":"Управленческие расходы"},{"$f":"I84","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L87)=0,$L87=0,$L87=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L87)))","v":"Сотрудники категории - 1"},null,7,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B87=Lists!$CU$24,SUMIFS($Z87:$CV87,$Z$2:$CV$2,Periods!$Q$18),SUM($Z87:$CV87))","v":1282767.1499999999},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,AB$12))","v":154500},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,AC$12))","v":636540},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,AD$12))","v":491727.14999999997},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z87:$CV87,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":88},null,null,null,null,null,null,{"$f":"H84","v":"Управленческие расходы"},{"$f":"I85","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L88)=0,$L88=0,$L88=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L88)))","v":"Сотрудники категории - 2"},null,8,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B88=Lists!$CU$24,SUMIFS($Z88:$CV88,$Z$2:$CV$2,Periods!$Q$18),SUM($Z88:$CV88))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":89},null,null,null,null,null,null,{"$f":"H85","v":"Управленческие расходы"},{"$f":"I86","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L89)=0,$L89=0,$L89=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L89)))","v":"Сотрудники категории - 3"},null,9,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B89=Lists!$CU$24,SUMIFS($Z89:$CV89,$Z$2:$CV$2,Periods!$Q$18),SUM($Z89:$CV89))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":90},null,null,null,null,null,null,{"$f":"H86","v":"Управленческие расходы"},{"$f":"I87","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L90)=0,$L90=0,$L90=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L90)))","v":"Прочие сотрудники"},null,10,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B90=Lists!$CU$24,SUMIFS($Z90:$CV90,$Z$2:$CV$2,Periods!$Q$18),SUM($Z90:$CV90))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":91},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":92},null,null,null,null,null,null,{"$f":"H82","v":"Управленческие расходы"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B92=Lists!$CU$24,SUMIFS($Z92:$CV92,$Z$2:$CV$2,Periods!$Q$18),SUM($Z92:$CV92))","v":6275051.5949999997},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,AA$12))","v":1152000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,AB$12))","v":1399770},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,AC$12))","v":2100582},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,AD$12))","v":1622699.5949999997},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":93},null,null,null,null,null,null,{"$f":"H82","v":"Управленческие расходы"},{"$f":"Items!$BG$13","v":"Расходы на персонал"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X93-SUM($X94:$X99))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B93=Lists!$CU$24,SUMIFS($Z93:$CV93,$Z$2:$CV$2,Periods!$Q$18),SUM($Z93:$CV93))","v":32909436.550695382},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AA$12))","v":785619.44444444438},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AB$12))","v":675500.0074652778},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AC$12))","v":701674.42817476857},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AD$12))","v":885912.99317278946},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AE$12))","v":818749.83042321424},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AF$12))","v":1040526.6228526986},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AG$12))","v":1542615.3002666666},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AH$12))","v":1660626.9061754697},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AI$12))","v":1831028.9594218023},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AJ$12))","v":2946189.5966738733},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AK$12))","v":2960095.1373049086},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AL$12))","v":3689916.3626965438},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AM$12))","v":4137013.8419658644},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AN$12))","v":4778326.9829911161},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AO$12))","v":4455640.1366659421},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":94},null,null,null,null,null,null,{"$f":"H82","v":"Управленческие расходы"},{"$f":"I83","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L94)=0,$L94=0,$L94=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L94)))","v":"Аренда офиса"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B94=Lists!$CU$24,SUMIFS($Z94:$CV94,$Z$2:$CV$2,Periods!$Q$18),SUM($Z94:$CV94))","v":25464651.843809836},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AA$12))","v":472222.22222222219},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AB$12))","v":495833.33333333337},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AC$12))","v":520625},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AD$12))","v":655987.50000000012},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AE$12))","v":688786.875},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AF$12))","v":723226.21875},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AG$12))","v":1209838.3443562498},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AH$12))","v":1270330.2615740625},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AI$12))","v":1333846.7746527656},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AJ$12))","v":2339402.9496956021},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AK$12))","v":2456373.0971803819},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AL$12))","v":2579191.7520394013},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AM$12))","v":3400154.643935231},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AN$12))","v":3570162.3761319937},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AO$12))","v":3748670.4949385924},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z94:$CV94,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":96},null,null,null,null,null,null,{"$f":"H82","v":"Управленческие расходы"},{"$f":"I83","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L96)=0,$L96=0,$L96=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L96)))","v":"Расходы на оргтехнику"},null,{"$f":"L95+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B96=Lists!$CU$24,SUMIFS($Z96:$CV96,$Z$2:$CV$2,Periods!$Q$18),SUM($Z96:$CV96))","v":1895483.78929659},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AA$12))","v":142708.33333333334},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AB$12))","v":56656.249999999993},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AC$12))","v":44253.125000000007},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AD$12))","v":68332.03125},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AE$12))","v":28699.453125000058},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AF$12))","v":114510.81796874995},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AG$12))","v":106788.87136230475},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AH$12))","v":110467.15470922853},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AI$12))","v":149305.08068068346},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AJ$12))","v":169224.05289298977},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AK$12))","v":84612.026446494943},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AL$12))","v":371523.71612415509},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AM$12))","v":114485.84078391061},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AN$12))","v":333917.0356197395},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":97},null,null,null,null,null,null,{"$f":"H93","v":"Управленческие расходы"},{"$f":"I94","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L97)=0,$L97=0,$L97=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L97)))","v":"Канцелярские расходы"},null,{"$f":"L96+1","v":4},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B97=Lists!$CU$24,SUMIFS($Z97:$CV97,$Z$2:$CV$2,Periods!$Q$18),SUM($Z97:$CV97))","v":2668642.910614497},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,AA$12))","v":42198.784722222226},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,AB$12))","v":51871.9140625},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,AC$12))","v":70473.67578125},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,AD$12))","v":72486.417773437497},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,AE$12))","v":49715.471777343751},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,AF$12))","v":70347.819891357445},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,AG$12))","v":89381.238380529801},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,AH$12))","v":121994.50734709171},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,AI$12))","v":147387.46663593239},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,AJ$12))","v":196119.6671818867},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,AK$12))","v":227819.01238401158},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,AL$12))","v":297417.02782152238},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,AM$12))","v":349967.50153356238},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,AN$12))","v":412878.59345452522},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,AO$12))","v":468583.81186732394},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":98},null,null,null,null,null,null,{"$f":"H94","v":"Управленческие расходы"},{"$f":"I95","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L98)=0,$L98=0,$L98=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L98)))","v":"Прочие расходы на персонал"},null,{"$f":"L97+1","v":5},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B98=Lists!$CU$24,SUMIFS($Z98:$CV98,$Z$2:$CV$2,Periods!$Q$18),SUM($Z98:$CV98))","v":1420321.1423267946},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AA$12))","v":13733.159722222223},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AB$12))","v":19319.065624999999},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AC$12))","v":30144.108875000005},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AD$12))","v":33775.192297500005},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AE$12))","v":28529.9801505},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AF$12))","v":41474.431178887498},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AG$12))","v":52581.755095582237},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AH$12))","v":71743.496640798185},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AI$12))","v":85238.382698384405},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AJ$12))","v":112059.92951035818},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AK$12))","v":127215.61210889727},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AL$12))","v":163114.1741099855},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AM$12))","v":187351.01910175203},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AN$12))","v":215655.00535190158},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AO$12))","v":238385.82986002555},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":99},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":100},null,null,null,null,null,null,{"$f":"H89","v":"Управленческие расходы"},{"$f":"Items!$BC$13","v":"Постоянные расходы"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X100-SUM($X101:$X108))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B100=Lists!$CU$24,SUMIFS($Z100:$CV100,$Z$2:$CV$2,Periods!$Q$18),SUM($Z100:$CV100))","v":158752588.24663281},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AA$12))","v":400798.45830833336},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AB$12))","v":994314.88610660005},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AC$12))","v":1709341.2609411003},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AD$12))","v":2605018.9096667338},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AE$12))","v":3436093.9340986619},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AF$12))","v":5204073.8327358272},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AG$12))","v":6431100.9702201895},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AH$12))","v":8597010.2651438154},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AI$12))","v":10204698.31880814},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AJ$12))","v":13296082.929784056},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AK$12))","v":14618658.313727874},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AL$12))","v":19437694.066863935},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AM$12))","v":21320888.784294106},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AN$12))","v":24235646.538133059},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AO$12))","v":26261166.77780037},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":101},null,null,null,null,null,null,{"$f":"H89","v":"Управленческие расходы"},{"$f":"I90","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L101)=0,$L101=0,$L101=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L101)))","v":"Постоянные расходы - 1"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B101=Lists!$CU$24,SUMIFS($Z101:$CV101,$Z$2:$CV$2,Periods!$Q$18),SUM($Z101:$CV101))","v":25032519.036579162},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AA$12))","v":37289.364750000001},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AB$12))","v":113506.53870599999},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AC$12))","v":228298.608351},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AD$12))","v":372585.36101094005},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AE$12))","v":506155.2453809281},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AF$12))","v":793183.52505066828},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AG$12))","v":991391.84870382654},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AH$12))","v":1343369.1668398017},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AI$12))","v":1603681.4085222082},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AJ$12))","v":2107061.5484178769},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AK$12))","v":2320303.8869466376},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AL$12))","v":3106558.9432380861},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AM$12))","v":3411342.2249745149},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AN$12))","v":3885038.548022951},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AO$12))","v":4212752.8176637236},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":102},null,null,null,null,null,null,{"$f":"H89","v":"Управленческие расходы"},{"$f":"I90","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L102)=0,$L102=0,$L102=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L102)))","v":"Постоянные расходы - 2"},null,{"$f":"L101+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B102=Lists!$CU$24,SUMIFS($Z102:$CV102,$Z$2:$CV$2,Periods!$Q$18),SUM($Z102:$CV102))","v":125162595.18289581},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AA$12))","v":186446.82374999998},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AB$12))","v":567532.69353000005},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AC$12))","v":1141493.0417550001},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AD$12))","v":1862926.8050547002},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AE$12))","v":2530776.2269046409},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AF$12))","v":3965917.6252533421},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AG$12))","v":4956959.243519133},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AH$12))","v":6716845.8341990085},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AI$12))","v":8018407.042611042},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AJ$12))","v":10535307.742089385},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AK$12))","v":11601519.43473319},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AL$12))","v":15532794.716190435},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AM$12))","v":17056711.124872573},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AN$12))","v":19425192.740114752},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AO$12))","v":21063764.08831862},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":103},null,null,null,null,null,null,{"$f":"H89","v":"Управленческие расходы"},{"$f":"I90","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L103)=0,$L103=0,$L103=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L103)))","v":"Постоянные расходы - 3"},null,3,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B103=Lists!$CU$24,SUMIFS($Z103:$CV103,$Z$2:$CV$2,Periods!$Q$18),SUM($Z103:$CV103))","v":4117719.5577015295},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AA$12))","v":100000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AB$12))","v":205000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AC$12))","v":215250},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AD$12))","v":226012.5},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AE$12))","v":237313.12500000003},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AF$12))","v":249178.78125},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AG$12))","v":261637.72031250002},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AH$12))","v":274719.606328125},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AI$12))","v":288455.58664453129},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AJ$12))","v":302878.36597675784},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AK$12))","v":318022.28427559574},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AL$12))","v":333923.39848937554},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AM$12))","v":350619.56841384433},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AN$12))","v":368150.54683453654},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AO$12))","v":386558.07417626336},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z103:$CV103,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":104},null,null,null,null,null,null,{"$f":"H100","v":"Управленческие расходы"},{"$f":"I101","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L104)=0,$L104=0,$L104=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L104)))","v":"Постоянные расходы - 4"},null,4,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B104=Lists!$CU$24,SUMIFS($Z104:$CV104,$Z$2:$CV$2,Periods!$Q$18),SUM($Z104:$CV104))","v":1054179.0344183748},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AA$12))","v":37500},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AB$12))","v":51875},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AC$12))","v":54468.75},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AD$12))","v":57192.187500000015},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AE$12))","v":60051.796875},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AF$12))","v":63054.38671875},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AG$12))","v":66207.106054687509},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AH$12))","v":69517.461357421882},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AI$12))","v":72993.334425292967},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AJ$12))","v":76643.001146557624},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AK$12))","v":80475.1512038855},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AL$12))","v":84498.908764079795},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AM$12))","v":88723.854202283779},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AN$12))","v":93160.046912397971},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AO$12))","v":97818.049258017854},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":105},null,null,null,null,null,null,{"$f":"H101","v":"Управленческие расходы"},{"$f":"I102","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L105)=0,$L105=0,$L105=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L105)))","v":"Постоянные расходы - 5"},null,5,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B105=Lists!$CU$24,SUMIFS($Z105:$CV105,$Z$2:$CV$2,Periods!$Q$18),SUM($Z105:$CV105))","v":719285.45294091152},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,AA$12))","v":33333.333333333336},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,AB$12))","v":35000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,AC$12))","v":36750},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,AD$12))","v":38587.500000000007},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,AE$12))","v":40516.875},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,AF$12))","v":42542.718750000007},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,AG$12))","v":44669.854687500003},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,AH$12))","v":46903.347421875005},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,AI$12))","v":49248.514792968752},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,AJ$12))","v":51710.940532617198},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,AK$12))","v":54296.487559248053},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,AL$12))","v":57011.311937210463},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,AM$12))","v":59861.877534070984},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,AN$12))","v":62854.971410774539},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,AO$12))","v":65997.719981313247},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":106},null,null,null,null,null,null,{"$f":"H102","v":"Управленческие расходы"},{"$f":"I103","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L106)=0,$L106=0,$L106=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L106)))","v":"Постоянные расходы - 6"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B106=Lists!$CU$24,SUMIFS($Z106:$CV106,$Z$2:$CV$2,Periods!$Q$18),SUM($Z106:$CV106))","v":163038.07843909322},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AA$12))","v":2500},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AB$12))","v":10050},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AC$12))","v":10251},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AD$12))","v":10456.02},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AE$12))","v":10665.1404},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AF$12))","v":10878.443208000001},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AG$12))","v":11096.01207216},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AH$12))","v":11317.9323136032},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AI$12))","v":11544.290959875263},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AJ$12))","v":11775.176779072768},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AK$12))","v":12010.680314654222},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AL$12))","v":12250.89392094731},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AM$12))","v":12495.911799366251},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AN$12))","v":12745.830035353581},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AO$12))","v":13000.74663606065},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":107},null,null,null,null,null,null,{"$f":"H103","v":"Управленческие расходы"},{"$f":"I104","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L107)=0,$L107=0,$L107=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L107)))","v":"Постоянные расходы - 7"},null,7,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B107=Lists!$CU$24,SUMIFS($Z107:$CV107,$Z$2:$CV$2,Periods!$Q$18),SUM($Z107:$CV107))","v":2503251.903657916},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AA$12))","v":3728.9364749999995},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AB$12))","v":11350.653870599999},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AC$12))","v":22829.8608351},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AD$12))","v":37258.536101093996},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AE$12))","v":50615.52453809281},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AF$12))","v":79318.35250506684},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AG$12))","v":99139.18487038264},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AH$12))","v":134336.91668398018},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AI$12))","v":160368.14085222082},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AJ$12))","v":210706.15484178771},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AK$12))","v":232030.38869466379},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AL$12))","v":310655.89432380861},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AM$12))","v":341134.22249745147},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AN$12))","v":388503.85480229504},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AO$12))","v":421275.28176637238},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":109},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":110}]
[{"$f":"ROW()","v":111},null,null,null,null,null,null,{"$f":"Items!$BO$25","v":"EBITDA"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X111-(X80-X82))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B111=Lists!$CU$24,SUMIFS($Z111:$CV111,$Z$2:$CV$2,Periods!$Q$18),SUM($Z111:$CV111))","v":870211685.68567085},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,AA$12))","v":-6878063.8694194444},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,AB$12))","v":-8138226.6567829894},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,AC$12))","v":-7735612.6157336459},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,AD$12))","v":-879969.95873310044},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,AE$12))","v":10771588.983444247},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,AF$12))","v":22318528.773433436},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,AG$12))","v":30008464.955065962},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,AH$12))","v":43448078.140636101},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,AI$12))","v":55655064.394535407},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,AJ$12))","v":74811423.226272523},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,AK$12))","v":84564058.053034872},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,AL$12))","v":120609716.23175734},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,AM$12))","v":131725808.80897652},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,AN$12))","v":153460986.83352473},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,AO$12))","v":166469840.38565892},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":112}]
[{"$f":"ROW()","v":113},null,null,null,null,null,null,{"$f":"Items!$BO$28","v":"Амортизация"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X113-SUMIFS($X114:$X123,$J114:$J123,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B113=Lists!$CU$24,SUMIFS($Z113:$CV113,$Z$2:$CV$2,Periods!$Q$18),SUM($Z113:$CV113))","v":33847222.222222216},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AA$12))","v":1180555.5555555555},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AB$12))","v":2333333.3333333335},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AC$12))","v":2333333.3333333335},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AD$12))","v":2333333.3333333335},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AE$12))","v":2333333.3333333335},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AF$12))","v":2333333.3333333335},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AG$12))","v":2333333.3333333335},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AH$12))","v":2333333.3333333335},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AI$12))","v":2333333.3333333335},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AJ$12))","v":2333333.3333333335},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AK$12))","v":2333333.3333333335},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AL$12))","v":2333333.3333333335},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AM$12))","v":2333333.3333333335},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AN$12))","v":2333333.3333333335},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AO$12))","v":2333333.3333333335},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":114},null,null,null,null,null,null,{"$f":"H113","v":"Амортизация"},{"$f":"Items!$AU$13","v":"Капзатраты разовые амортизируемые"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X114-SUM($X115:$X122))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B114=Lists!$CU$24,SUMIFS($Z114:$CV114,$Z$2:$CV$2,Periods!$Q$18),SUM($Z114:$CV114))","v":33847222.222222216},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,AA$12))","v":1180555.5555555555},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,AB$12))","v":2333333.3333333335},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,AC$12))","v":2333333.3333333335},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,AD$12))","v":2333333.3333333335},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,AE$12))","v":2333333.3333333335},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,AF$12))","v":2333333.3333333335},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,AG$12))","v":2333333.3333333335},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,AH$12))","v":2333333.3333333335},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,AI$12))","v":2333333.3333333335},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,AJ$12))","v":2333333.3333333335},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,AK$12))","v":2333333.3333333335},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,AL$12))","v":2333333.3333333335},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,AM$12))","v":2333333.3333333335},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,AN$12))","v":2333333.3333333335},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,AO$12))","v":2333333.3333333335},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":115},null,null,null,null,null,null,{"$f":"H113","v":"Амортизация"},{"$f":"I114","v":"Капзатраты разовые амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L115)=0,$L115=0,$L115=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L115)))","v":"Учреждение юр.лица"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B115=Lists!$CU$24,SUMIFS($Z115:$CV115,$Z$2:$CV$2,Periods!$Q$18),SUM($Z115:$CV115))","v":81944.444444444453},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AA$12))","v":4166.666666666667},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AB$12))","v":5555.5555555555557},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AC$12))","v":5555.5555555555557},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AD$12))","v":5555.5555555555557},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AE$12))","v":5555.5555555555557},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AF$12))","v":5555.5555555555557},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AG$12))","v":5555.5555555555557},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AH$12))","v":5555.5555555555557},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AI$12))","v":5555.5555555555557},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AJ$12))","v":5555.5555555555557},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AK$12))","v":5555.5555555555557},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AL$12))","v":5555.5555555555557},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AM$12))","v":5555.5555555555557},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AN$12))","v":5555.5555555555557},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AO$12))","v":5555.5555555555557},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":116},null,null,null,null,null,null,{"$f":"H113","v":"Амортизация"},{"$f":"I114","v":"Капзатраты разовые амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L116)=0,$L116=0,$L116=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L116)))","v":"Получение документов"},null,{"$f":"L115+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B116=Lists!$CU$24,SUMIFS($Z116:$CV116,$Z$2:$CV$2,Periods!$Q$18),SUM($Z116:$CV116))","v":737500},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AA$12))","v":37500},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AB$12))","v":50000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AC$12))","v":50000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AD$12))","v":50000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AE$12))","v":50000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AF$12))","v":50000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AG$12))","v":50000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AH$12))","v":50000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AI$12))","v":50000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AJ$12))","v":50000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AK$12))","v":50000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AL$12))","v":50000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AM$12))","v":50000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AN$12))","v":50000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AO$12))","v":50000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":117},null,null,null,null,null,null,{"$f":"H113","v":"Амортизация"},{"$f":"I114","v":"Капзатраты разовые амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L117)=0,$L117=0,$L117=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L117)))","v":"Строительство цеха"},null,3,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B117=Lists!$CU$24,SUMIFS($Z117:$CV117,$Z$2:$CV$2,Periods!$Q$18),SUM($Z117:$CV117))","v":24166666.666666672},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AA$12))","v":833333.33333333337},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AB$12))","v":1666666.6666666667},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AC$12))","v":1666666.6666666667},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AD$12))","v":1666666.6666666667},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AE$12))","v":1666666.6666666667},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AF$12))","v":1666666.6666666667},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AG$12))","v":1666666.6666666667},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AH$12))","v":1666666.6666666667},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AI$12))","v":1666666.6666666667},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AJ$12))","v":1666666.6666666667},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AK$12))","v":1666666.6666666667},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AL$12))","v":1666666.6666666667},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AM$12))","v":1666666.6666666667},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AN$12))","v":1666666.6666666667},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AO$12))","v":1666666.6666666667},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":118},null,null,null,null,null,null,{"$f":"H114","v":"Амортизация"},{"$f":"I115","v":"Капзатраты разовые амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L118)=0,$L118=0,$L118=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L118)))","v":"Закупка и монтаж оборудования"},null,4,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B118=Lists!$CU$24,SUMIFS($Z118:$CV118,$Z$2:$CV$2,Periods!$Q$18),SUM($Z118:$CV118))","v":8055555.5555555578},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AA$12))","v":277777.77777777775},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AB$12))","v":555555.5555555555},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AC$12))","v":555555.5555555555},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AD$12))","v":555555.5555555555},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AE$12))","v":555555.5555555555},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AF$12))","v":555555.5555555555},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AG$12))","v":555555.5555555555},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AH$12))","v":555555.5555555555},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AI$12))","v":555555.5555555555},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AJ$12))","v":555555.5555555555},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AK$12))","v":555555.5555555555},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AL$12))","v":555555.5555555555},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AM$12))","v":555555.5555555555},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AN$12))","v":555555.5555555555},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AO$12))","v":555555.5555555555},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":120},null,null,null,null,null,null,{"$f":"H116","v":"Амортизация"},{"$f":"I117","v":"Капзатраты разовые амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L120)=0,$L120=0,$L120=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L120)))","v":"Разовые капзатраты - 6"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B120=Lists!$CU$24,SUMIFS($Z120:$CV120,$Z$2:$CV$2,Periods!$Q$18),SUM($Z120:$CV120))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":121},null,null,null,null,null,null,{"$f":"H117","v":"Амортизация"},{"$f":"I118","v":"Капзатраты разовые амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L121)=0,$L121=0,$L121=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L121)))","v":"Разовые капзатраты - 7"},null,7,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B121=Lists!$CU$24,SUMIFS($Z121:$CV121,$Z$2:$CV$2,Periods!$Q$18),SUM($Z121:$CV121))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z121:$CV121,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":122},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":123},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":124}]
[{"$f":"ROW()","v":125},null,null,null,null,null,null,{"$f":"Lists!$BW$13","v":"Налоги на внеоборотные активы"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B125=Lists!$CU$24,SUMIFS($Z125:$CV125,$Z$2:$CV$2,Periods!$Q$18),SUM($Z125:$CV125))","v":5657361.1111111082},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,AA$12))","v":609583.33333333337},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,AB$12))","v":678333.33333333326},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,AC$12))","v":629444.4444444445},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,AD$12))","v":580555.5555555555},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,AE$12))","v":531666.66666666663},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,AF$12))","v":482777.77777777764},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,AG$12))","v":433888.88888888888},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,AH$12))","v":385000.00000000006},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,AI$12))","v":336111.11111111112},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,AJ$12))","v":287222.22222222231},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,AK$12))","v":238333.33333333346},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,AL$12))","v":189444.44444444447},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,AM$12))","v":140555.55555555545},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,AN$12))","v":91666.666666666453},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,AO$12))","v":42777.777777777446},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":126},null,null,null,null,null,null,{"$f":"H125","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L126)=0,$L126=0,$L126=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L126)))","v":"земельный налог"},null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B126=Lists!$CU$24,SUMIFS($Z126:$CV126,$Z$2:$CV$2,Periods!$Q$18),SUM($Z126:$CV126))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":127},null,null,null,null,null,null,{"$f":"H125","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L127)=0,$L127=0,$L127=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L127)))","v":"транспортный налог"},null,null,{"$f":"L126+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B127=Lists!$CU$24,SUMIFS($Z127:$CV127,$Z$2:$CV$2,Periods!$Q$18),SUM($Z127:$CV127))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":128},null,null,null,null,null,null,{"$f":"H125","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L128)=0,$L128=0,$L128=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L128)))","v":"налог на имущество организаций"},null,null,{"$f":"L127+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B128=Lists!$CU$24,SUMIFS($Z128:$CV128,$Z$2:$CV$2,Periods!$Q$18),SUM($Z128:$CV128))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":129},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":131},null,null,null,null,null,null,{"$f":"Items!$BO$29","v":"EBIT"},null,null,null,null,{"$f":"Sales!$M$91","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X131-(X111-X113-X125))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B131=Lists!$CU$24,SUMIFS($Z131:$CV131,$Z$2:$CV$2,Periods!$Q$18),SUM($Z131:$CV131))","v":830707102.3523376},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AA$12))","v":-8668202.7583083324},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AB$12))","v":-11149893.323449656},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AC$12))","v":-10698390.393511426},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AD$12))","v":-3793858.8476219913},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AE$12))","v":7906588.9834442465},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AF$12))","v":19502417.66232232},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AG$12))","v":27241242.732843742},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AH$12))","v":40729744.807302773},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AI$12))","v":52985619.950090975},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AJ$12))","v":72190867.670716941},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AK$12))","v":81992391.386368215},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AL$12))","v":118086938.45397955},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AM$12))","v":129251919.92008764},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AN$12))","v":151035986.83352473},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AO$12))","v":164093729.27454782},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":132}]
[{"$f":"ROW()","v":133},null,null,null,null,null,null,{"$f":"Items!$BO$30","v":"Прочие доходы"},null,null,null,null,{"$f":"Prdction!$M$382","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B133=Lists!$CU$24,SUMIFS($Z133:$CV133,$Z$2:$CV$2,Periods!$Q$18),SUM($Z133:$CV133))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":134}]
[{"$f":"ROW()","v":135},null,null,null,null,null,null,{"$f":"Items!$BO$31","v":"Проценты начисленные"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B135=Lists!$CU$24,SUMIFS($Z135:$CV135,$Z$2:$CV$2,Periods!$Q$18),SUM($Z135:$CV135))","v":19476780.507924657},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AA$12))","v":1327423.8956543426},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AB$12))","v":2206170.1311702165},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AC$12))","v":2606010.5844344608},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AD$12))","v":3568760.0711000753},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AE$12))","v":3563727.9557903418},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AF$12))","v":2604687.8697752208},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AG$12))","v":1620000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AH$12))","v":1140000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AI$12))","v":660000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AJ$12))","v":180000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":136}]
[{"$f":"ROW()","v":137},null,null,null,null,null,null,{"$f":"Items!$BO$32","v":"Прибыль до налога на прибыль"},null,null,null,null,{"$f":"Sales!$M$91","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X137-($X131+$X133-$X135))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B137=Lists!$CU$24,SUMIFS($Z137:$CV137,$Z$2:$CV$2,Periods!$Q$18),SUM($Z137:$CV137))","v":811230321.84441292},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,AA$12))","v":-9995626.6539626755},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,AB$12))","v":-13356063.454619873},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,AC$12))","v":-13304400.977945887},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,AD$12))","v":-7362618.918722067},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,AE$12))","v":4342861.0276539056},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,AF$12))","v":16897729.792547099},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,AG$12))","v":25621242.732843742},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,AH$12))","v":39589744.807302773},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,AI$12))","v":52325619.950090975},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,AJ$12))","v":72010867.670716941},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,AK$12))","v":81992391.386368215},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,AL$12))","v":118086938.45397955},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,AM$12))","v":129251919.92008764},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,AN$12))","v":151035986.83352473},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,AO$12))","v":164093729.27454782},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":138}]
[{"$f":"ROW()","v":139},null,null,null,null,null,null,{"$f":"Items!$BO$33","v":"Налог на прибыль"},null,null,null,null,{"$f":"Prdction!$M$382","v":"руб."},null,null,null,null,null,null,{"$f":"IF(ABS(X139-Rep!X139)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"IF($B139=Lists!$CU$24,SUMIFS($Z139:$CV139,$Z$2:$CV$2,Periods!$Q$18),SUM($Z139:$CV139))","v":162246064.3688826},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AG$12))","v":568624.70955884911},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AH$12))","v":7917948.9614605559},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AI$12))","v":10465123.990018196},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AJ$12))","v":14402173.534143396},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AK$12))","v":16398478.27727364},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AL$12))","v":23617387.690795913},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AM$12))","v":25850383.984017521},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AN$12))","v":30207197.366704956},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AO$12))","v":32818745.854909569},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":140}]
[{"$f":"ROW()","v":141},null,null,null,null,null,null,{"$f":"Items!$BO$34","v":"Чистая прибыль"},null,null,null,null,{"$f":"Sales!$M$91","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X141-($X137-$X139))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},{"$f":"IF(ABS(X141-Calc!X675)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"IF($B141=Lists!$CU$24,SUMIFS($Z141:$CV141,$Z$2:$CV$2,Periods!$Q$18),SUM($Z141:$CV141))","v":648984257.47553027},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,AA$12))","v":-9995626.6539626755},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,AB$12))","v":-13356063.454619873},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,AC$12))","v":-13304400.977945887},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,AD$12))","v":-7362618.918722067},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,AE$12))","v":4342861.0276539056},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,AF$12))","v":16897729.792547099},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,AG$12))","v":25052618.02328489},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,AH$12))","v":31671795.84584222},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,AI$12))","v":41860495.960072778},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,AJ$12))","v":57608694.136573553},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,AK$12))","v":65593913.109094568},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,AL$12))","v":94469550.763183653},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,AM$12))","v":103401535.93607008},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,AN$12))","v":120828789.46681979},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,AO$12))","v":131274983.41963823},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":142}]
[{"$f":"ROW()","v":143},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":144}]
[{"$f":"ROW()","v":145}]

{"sheet":"CF","index":15,"n_rows":126,"n_cols":99,"rows_kept":126,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87},{"$f":"COLUMN()","v":88},{"$f":"COLUMN()","v":89},{"$f":"COLUMN()","v":90},{"$f":"COLUMN()","v":91},{"$f":"COLUMN()","v":92},{"$f":"COLUMN()","v":93},{"$f":"COLUMN()","v":94},{"$f":"COLUMN()","v":95},{"$f":"COLUMN()","v":96},{"$f":"COLUMN()","v":97},{"$f":"COLUMN()","v":98},{"$f":"COLUMN()","v":99}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16},{"$f":"MAX($Z2:AP2)+1","v":17},{"$f":"MAX($Z2:AQ2)+1","v":18},{"$f":"MAX($Z2:AR2)+1","v":19},{"$f":"MAX($Z2:AS2)+1","v":20},{"$f":"MAX($Z2:AT2)+1","v":21},{"$f":"MAX($Z2:AU2)+1","v":22},{"$f":"MAX($Z2:AV2)+1","v":23},{"$f":"MAX($Z2:AW2)+1","v":24},{"$f":"MAX($Z2:AX2)+1","v":25},{"$f":"MAX($Z2:AY2)+1","v":26},{"$f":"MAX($Z2:AZ2)+1","v":27},{"$f":"MAX($Z2:BA2)+1","v":28},{"$f":"MAX($Z2:BB2)+1","v":29},{"$f":"MAX($Z2:BC2)+1","v":30},{"$f":"MAX($Z2:BD2)+1","v":31},{"$f":"MAX($Z2:BE2)+1","v":32},{"$f":"MAX($Z2:BF2)+1","v":33},{"$f":"MAX($Z2:BG2)+1","v":34},{"$f":"MAX($Z2:BH2)+1","v":35},{"$f":"MAX($Z2:BI2)+1","v":36},{"$f":"MAX($Z2:BJ2)+1","v":37},{"$f":"MAX($Z2:BK2)+1","v":38},{"$f":"MAX($Z2:BL2)+1","v":39},{"$f":"MAX($Z2:BM2)+1","v":40},{"$f":"MAX($Z2:BN2)+1","v":41},{"$f":"MAX($Z2:BO2)+1","v":42},{"$f":"MAX($Z2:BP2)+1","v":43},{"$f":"MAX($Z2:BQ2)+1","v":44},{"$f":"MAX($Z2:BR2)+1","v":45},{"$f":"MAX($Z2:BS2)+1","v":46},{"$f":"MAX($Z2:BT2)+1","v":47},{"$f":"MAX($Z2:BU2)+1","v":48},{"$f":"MAX($Z2:BV2)+1","v":49},{"$f":"MAX($Z2:BW2)+1","v":50},{"$f":"MAX($Z2:BX2)+1","v":51},{"$f":"MAX($Z2:BY2)+1","v":52},{"$f":"MAX($Z2:BZ2)+1","v":53},{"$f":"MAX($Z2:CA2)+1","v":54},{"$f":"MAX($Z2:CB2)+1","v":55},{"$f":"MAX($Z2:CC2)+1","v":56},{"$f":"MAX($Z2:CD2)+1","v":57},{"$f":"MAX($Z2:CE2)+1","v":58},{"$f":"MAX($Z2:CF2)+1","v":59},{"$f":"MAX($Z2:CG2)+1","v":60},{"$f":"MAX($Z2:CH2)+1","v":61},{"$f":"MAX($Z2:CI2)+1","v":62},{"$f":"MAX($Z2:CJ2)+1","v":63},{"$f":"MAX($Z2:CK2)+1","v":64},{"$f":"MAX($Z2:CL2)+1","v":65},{"$f":"MAX($Z2:CM2)+1","v":66},{"$f":"MAX($Z2:CN2)+1","v":67},{"$f":"MAX($Z2:CO2)+1","v":68},{"$f":"MAX($Z2:CP2)+1","v":69},{"$f":"MAX($Z2:CQ2)+1","v":70},{"$f":"MAX($Z2:CR2)+1","v":71},{"$f":"MAX($Z2:CS2)+1","v":72},{"$f":"MAX($Z2:CT2)+1","v":73}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ28=\"\",\"\",MAX($Z3:AP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR28=\"\",\"\",MAX($Z3:AQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS28=\"\",\"\",MAX($Z3:AR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT28=\"\",\"\",MAX($Z3:AS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU28=\"\",\"\",MAX($Z3:AT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV28=\"\",\"\",MAX($Z3:AU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW28=\"\",\"\",MAX($Z3:AV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX28=\"\",\"\",MAX($Z3:AW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY28=\"\",\"\",MAX($Z3:AX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ28=\"\",\"\",MAX($Z3:AY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA28=\"\",\"\",MAX($Z3:AZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB28=\"\",\"\",MAX($Z3:BA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC28=\"\",\"\",MAX($Z3:BB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD28=\"\",\"\",MAX($Z3:BC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE28=\"\",\"\",MAX($Z3:BD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF28=\"\",\"\",MAX($Z3:BE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG28=\"\",\"\",MAX($Z3:BF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH28=\"\",\"\",MAX($Z3:BG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI28=\"\",\"\",MAX($Z3:BH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ28=\"\",\"\",MAX($Z3:BI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK28=\"\",\"\",MAX($Z3:BJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL28=\"\",\"\",MAX($Z3:BK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM28=\"\",\"\",MAX($Z3:BL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN28=\"\",\"\",MAX($Z3:BM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO28=\"\",\"\",MAX($Z3:BN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP28=\"\",\"\",MAX($Z3:BO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ28=\"\",\"\",MAX($Z3:BP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR28=\"\",\"\",MAX($Z3:BQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS28=\"\",\"\",MAX($Z3:BR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT28=\"\",\"\",MAX($Z3:BS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU28=\"\",\"\",MAX($Z3:BT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV28=\"\",\"\",MAX($Z3:BU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW28=\"\",\"\",MAX($Z3:BV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX28=\"\",\"\",MAX($Z3:BW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY28=\"\",\"\",MAX($Z3:BX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ28=\"\",\"\",MAX($Z3:BY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA28=\"\",\"\",MAX($Z3:BZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB28=\"\",\"\",MAX($Z3:CA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC28=\"\",\"\",MAX($Z3:CB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD28=\"\",\"\",MAX($Z3:CC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE28=\"\",\"\",MAX($Z3:CD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF28=\"\",\"\",MAX($Z3:CE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG28=\"\",\"\",MAX($Z3:CF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH28=\"\",\"\",MAX($Z3:CG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI28=\"\",\"\",MAX($Z3:CH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ28=\"\",\"\",MAX($Z3:CI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK28=\"\",\"\",MAX($Z3:CJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL28=\"\",\"\",MAX($Z3:CK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM28=\"\",\"\",MAX($Z3:CL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN28=\"\",\"\",MAX($Z3:CM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO28=\"\",\"\",MAX($Z3:CN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP28=\"\",\"\",MAX($Z3:CO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ28=\"\",\"\",MAX($Z3:CP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR28=\"\",\"\",MAX($Z3:CQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS28=\"\",\"\",MAX($Z3:CR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT28=\"\",\"\",MAX($Z3:CS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU28=\"\",\"\",MAX($Z3:CT3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":1},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":2},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":3},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":4},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":5},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":6},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":7},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":8},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":9},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":10},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":11},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":12},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":13},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":14},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":15},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":""},{"$f":"IF(OR(AQ3<>\"\",AQ11=\"\"),\"\",MAX($Z4:AP4)+1)","v":""},{"$f":"IF(OR(AR3<>\"\",AR11=\"\"),\"\",MAX($Z4:AQ4)+1)","v":""},{"$f":"IF(OR(AS3<>\"\",AS11=\"\"),\"\",MAX($Z4:AR4)+1)","v":""},{"$f":"IF(OR(AT3<>\"\",AT11=\"\"),\"\",MAX($Z4:AS4)+1)","v":""},{"$f":"IF(OR(AU3<>\"\",AU11=\"\"),\"\",MAX($Z4:AT4)+1)","v":""},{"$f":"IF(OR(AV3<>\"\",AV11=\"\"),\"\",MAX($Z4:AU4)+1)","v":""},{"$f":"IF(OR(AW3<>\"\",AW11=\"\"),\"\",MAX($Z4:AV4)+1)","v":""},{"$f":"IF(OR(AX3<>\"\",AX11=\"\"),\"\",MAX($Z4:AW4)+1)","v":""},{"$f":"IF(OR(AY3<>\"\",AY11=\"\"),\"\",MAX($Z4:AX4)+1)","v":""},{"$f":"IF(OR(AZ3<>\"\",AZ11=\"\"),\"\",MAX($Z4:AY4)+1)","v":""},{"$f":"IF(OR(BA3<>\"\",BA11=\"\"),\"\",MAX($Z4:AZ4)+1)","v":""},{"$f":"IF(OR(BB3<>\"\",BB11=\"\"),\"\",MAX($Z4:BA4)+1)","v":""},{"$f":"IF(OR(BC3<>\"\",BC11=\"\"),\"\",MAX($Z4:BB4)+1)","v":""},{"$f":"IF(OR(BD3<>\"\",BD11=\"\"),\"\",MAX($Z4:BC4)+1)","v":""},{"$f":"IF(OR(BE3<>\"\",BE11=\"\"),\"\",MAX($Z4:BD4)+1)","v":""},{"$f":"IF(OR(BF3<>\"\",BF11=\"\"),\"\",MAX($Z4:BE4)+1)","v":""},{"$f":"IF(OR(BG3<>\"\",BG11=\"\"),\"\",MAX($Z4:BF4)+1)","v":""},{"$f":"IF(OR(BH3<>\"\",BH11=\"\"),\"\",MAX($Z4:BG4)+1)","v":""},{"$f":"IF(OR(BI3<>\"\",BI11=\"\"),\"\",MAX($Z4:BH4)+1)","v":""},{"$f":"IF(OR(BJ3<>\"\",BJ11=\"\"),\"\",MAX($Z4:BI4)+1)","v":""},{"$f":"IF(OR(BK3<>\"\",BK11=\"\"),\"\",MAX($Z4:BJ4)+1)","v":""},{"$f":"IF(OR(BL3<>\"\",BL11=\"\"),\"\",MAX($Z4:BK4)+1)","v":""},{"$f":"IF(OR(BM3<>\"\",BM11=\"\"),\"\",MAX($Z4:BL4)+1)","v":""},{"$f":"IF(OR(BN3<>\"\",BN11=\"\"),\"\",MAX($Z4:BM4)+1)","v":""},{"$f":"IF(OR(BO3<>\"\",BO11=\"\"),\"\",MAX($Z4:BN4)+1)","v":""},{"$f":"IF(OR(BP3<>\"\",BP11=\"\"),\"\",MAX($Z4:BO4)+1)","v":""},{"$f":"IF(OR(BQ3<>\"\",BQ11=\"\"),\"\",MAX($Z4:BP4)+1)","v":""},{"$f":"IF(OR(BR3<>\"\",BR11=\"\"),\"\",MAX($Z4:BQ4)+1)","v":""},{"$f":"IF(OR(BS3<>\"\",BS11=\"\"),\"\",MAX($Z4:BR4)+1)","v":""},{"$f":"IF(OR(BT3<>\"\",BT11=\"\"),\"\",MAX($Z4:BS4)+1)","v":""},{"$f":"IF(OR(BU3<>\"\",BU11=\"\"),\"\",MAX($Z4:BT4)+1)","v":""},{"$f":"IF(OR(BV3<>\"\",BV11=\"\"),\"\",MAX($Z4:BU4)+1)","v":""},{"$f":"IF(OR(BW3<>\"\",BW11=\"\"),\"\",MAX($Z4:BV4)+1)","v":""},{"$f":"IF(OR(BX3<>\"\",BX11=\"\"),\"\",MAX($Z4:BW4)+1)","v":""},{"$f":"IF(OR(BY3<>\"\",BY11=\"\"),\"\",MAX($Z4:BX4)+1)","v":""},{"$f":"IF(OR(BZ3<>\"\",BZ11=\"\"),\"\",MAX($Z4:BY4)+1)","v":""},{"$f":"IF(OR(CA3<>\"\",CA11=\"\"),\"\",MAX($Z4:BZ4)+1)","v":""},{"$f":"IF(OR(CB3<>\"\",CB11=\"\"),\"\",MAX($Z4:CA4)+1)","v":""},{"$f":"IF(OR(CC3<>\"\",CC11=\"\"),\"\",MAX($Z4:CB4)+1)","v":""},{"$f":"IF(OR(CD3<>\"\",CD11=\"\"),\"\",MAX($Z4:CC4)+1)","v":""},{"$f":"IF(OR(CE3<>\"\",CE11=\"\"),\"\",MAX($Z4:CD4)+1)","v":""},{"$f":"IF(OR(CF3<>\"\",CF11=\"\"),\"\",MAX($Z4:CE4)+1)","v":""},{"$f":"IF(OR(CG3<>\"\",CG11=\"\"),\"\",MAX($Z4:CF4)+1)","v":""},{"$f":"IF(OR(CH3<>\"\",CH11=\"\"),\"\",MAX($Z4:CG4)+1)","v":""},{"$f":"IF(OR(CI3<>\"\",CI11=\"\"),\"\",MAX($Z4:CH4)+1)","v":""},{"$f":"IF(OR(CJ3<>\"\",CJ11=\"\"),\"\",MAX($Z4:CI4)+1)","v":""},{"$f":"IF(OR(CK3<>\"\",CK11=\"\"),\"\",MAX($Z4:CJ4)+1)","v":""},{"$f":"IF(OR(CL3<>\"\",CL11=\"\"),\"\",MAX($Z4:CK4)+1)","v":""},{"$f":"IF(OR(CM3<>\"\",CM11=\"\"),\"\",MAX($Z4:CL4)+1)","v":""},{"$f":"IF(OR(CN3<>\"\",CN11=\"\"),\"\",MAX($Z4:CM4)+1)","v":""},{"$f":"IF(OR(CO3<>\"\",CO11=\"\"),\"\",MAX($Z4:CN4)+1)","v":""},{"$f":"IF(OR(CP3<>\"\",CP11=\"\"),\"\",MAX($Z4:CO4)+1)","v":""},{"$f":"IF(OR(CQ3<>\"\",CQ11=\"\"),\"\",MAX($Z4:CP4)+1)","v":""},{"$f":"IF(OR(CR3<>\"\",CR11=\"\"),\"\",MAX($Z4:CQ4)+1)","v":""},{"$f":"IF(OR(CS3<>\"\",CS11=\"\"),\"\",MAX($Z4:CR4)+1)","v":""},{"$f":"IF(OR(CT3<>\"\",CT11=\"\"),\"\",MAX($Z4:CS4)+1)","v":""},{"$f":"IF(OR(CU3<>\"\",CU11=\"\"),\"\",MAX($Z4:CT4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN11=\"\",\"\",DAY(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN11=\"\",\"\",MONTH(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$140","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":21},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":22},23,24,25,26,27,28,29,30,31,32,33,34,35,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN11=\"\",\"\",YEAR(CN11)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$141","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":31},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":31},31,31,31,31,31,31,31,31,31,31,31,31,31,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN12=\"\",\"\",DAY(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$142","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":12},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN12=\"\",\"\",MONTH(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$143","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":21},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":22},23,24,25,26,27,28,29,30,31,32,33,34,35,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN12=\"\",\"\",YEAR(CN12)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I40\")","v":"CF"},null,null,{"$f":"INDIRECT(\"START!K40\")","v":"Итоговый отчет о движении денежных средств"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2021-01-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2021-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2022-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":"2027-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":"2028-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":"2029-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":"2030-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":"2031-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":"2032-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":"2033-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":"2034-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":"2035-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ20=\"\",\"\",Periods!AQ20),IF($Q$12=Lists!$U$17,IF(Periods!AQ35=\"\",\"\",Periods!AQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR20=\"\",\"\",Periods!AR20),IF($Q$12=Lists!$U$17,IF(Periods!AR35=\"\",\"\",Periods!AR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS20=\"\",\"\",Periods!AS20),IF($Q$12=Lists!$U$17,IF(Periods!AS35=\"\",\"\",Periods!AS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT20=\"\",\"\",Periods!AT20),IF($Q$12=Lists!$U$17,IF(Periods!AT35=\"\",\"\",Periods!AT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU20=\"\",\"\",Periods!AU20),IF($Q$12=Lists!$U$17,IF(Periods!AU35=\"\",\"\",Periods!AU35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV20=\"\",\"\",Periods!AV20),IF($Q$12=Lists!$U$17,IF(Periods!AV35=\"\",\"\",Periods!AV35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW20=\"\",\"\",Periods!AW20),IF($Q$12=Lists!$U$17,IF(Periods!AW35=\"\",\"\",Periods!AW35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX20=\"\",\"\",Periods!AX20),IF($Q$12=Lists!$U$17,IF(Periods!AX35=\"\",\"\",Periods!AX35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY20=\"\",\"\",Periods!AY20),IF($Q$12=Lists!$U$17,IF(Periods!AY35=\"\",\"\",Periods!AY35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ20=\"\",\"\",Periods!AZ20),IF($Q$12=Lists!$U$17,IF(Periods!AZ35=\"\",\"\",Periods!AZ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA20=\"\",\"\",Periods!BA20),IF($Q$12=Lists!$U$17,IF(Periods!BA35=\"\",\"\",Periods!BA35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB20=\"\",\"\",Periods!BB20),IF($Q$12=Lists!$U$17,IF(Periods!BB35=\"\",\"\",Periods!BB35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC20=\"\",\"\",Periods!BC20),IF($Q$12=Lists!$U$17,IF(Periods!BC35=\"\",\"\",Periods!BC35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD20=\"\",\"\",Periods!BD20),IF($Q$12=Lists!$U$17,IF(Periods!BD35=\"\",\"\",Periods!BD35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE20=\"\",\"\",Periods!BE20),IF($Q$12=Lists!$U$17,IF(Periods!BE35=\"\",\"\",Periods!BE35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF20=\"\",\"\",Periods!BF20),IF($Q$12=Lists!$U$17,IF(Periods!BF35=\"\",\"\",Periods!BF35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG20=\"\",\"\",Periods!BG20),IF($Q$12=Lists!$U$17,IF(Periods!BG35=\"\",\"\",Periods!BG35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH20=\"\",\"\",Periods!BH20),IF($Q$12=Lists!$U$17,IF(Periods!BH35=\"\",\"\",Periods!BH35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI20=\"\",\"\",Periods!BI20),IF($Q$12=Lists!$U$17,IF(Periods!BI35=\"\",\"\",Periods!BI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ20=\"\",\"\",Periods!BJ20),IF($Q$12=Lists!$U$17,IF(Periods!BJ35=\"\",\"\",Periods!BJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK20=\"\",\"\",Periods!BK20),IF($Q$12=Lists!$U$17,IF(Periods!BK35=\"\",\"\",Periods!BK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL20=\"\",\"\",Periods!BL20),IF($Q$12=Lists!$U$17,IF(Periods!BL35=\"\",\"\",Periods!BL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM20=\"\",\"\",Periods!BM20),IF($Q$12=Lists!$U$17,IF(Periods!BM35=\"\",\"\",Periods!BM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN20=\"\",\"\",Periods!BN20),IF($Q$12=Lists!$U$17,IF(Periods!BN35=\"\",\"\",Periods!BN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO20=\"\",\"\",Periods!BO20),IF($Q$12=Lists!$U$17,IF(Periods!BO35=\"\",\"\",Periods!BO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP20=\"\",\"\",Periods!BP20),IF($Q$12=Lists!$U$17,IF(Periods!BP35=\"\",\"\",Periods!BP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ20=\"\",\"\",Periods!BQ20),IF($Q$12=Lists!$U$17,IF(Periods!BQ35=\"\",\"\",Periods!BQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR20=\"\",\"\",Periods!BR20),IF($Q$12=Lists!$U$17,IF(Periods!BR35=\"\",\"\",Periods!BR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS20=\"\",\"\",Periods!BS20),IF($Q$12=Lists!$U$17,IF(Periods!BS35=\"\",\"\",Periods!BS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT20=\"\",\"\",Periods!BT20),IF($Q$12=Lists!$U$17,IF(Periods!BT35=\"\",\"\",Periods!BT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU20=\"\",\"\",Periods!BU20),IF($Q$12=Lists!$U$17,IF(Periods!BU35=\"\",\"\",Periods!BU35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV20=\"\",\"\",Periods!BV20),IF($Q$12=Lists!$U$17,IF(Periods!BV35=\"\",\"\",Periods!BV35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW20=\"\",\"\",Periods!BW20),IF($Q$12=Lists!$U$17,IF(Periods!BW35=\"\",\"\",Periods!BW35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX20=\"\",\"\",Periods!BX20),IF($Q$12=Lists!$U$17,IF(Periods!BX35=\"\",\"\",Periods!BX35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY20=\"\",\"\",Periods!BY20),IF($Q$12=Lists!$U$17,IF(Periods!BY35=\"\",\"\",Periods!BY35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ20=\"\",\"\",Periods!BZ20),IF($Q$12=Lists!$U$17,IF(Periods!BZ35=\"\",\"\",Periods!BZ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA20=\"\",\"\",Periods!CA20),IF($Q$12=Lists!$U$17,IF(Periods!CA35=\"\",\"\",Periods!CA35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB20=\"\",\"\",Periods!CB20),IF($Q$12=Lists!$U$17,IF(Periods!CB35=\"\",\"\",Periods!CB35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC20=\"\",\"\",Periods!CC20),IF($Q$12=Lists!$U$17,IF(Periods!CC35=\"\",\"\",Periods!CC35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD20=\"\",\"\",Periods!CD20),IF($Q$12=Lists!$U$17,IF(Periods!CD35=\"\",\"\",Periods!CD35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE20=\"\",\"\",Periods!CE20),IF($Q$12=Lists!$U$17,IF(Periods!CE35=\"\",\"\",Periods!CE35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF20=\"\",\"\",Periods!CF20),IF($Q$12=Lists!$U$17,IF(Periods!CF35=\"\",\"\",Periods!CF35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG20=\"\",\"\",Periods!CG20),IF($Q$12=Lists!$U$17,IF(Periods!CG35=\"\",\"\",Periods!CG35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH20=\"\",\"\",Periods!CH20),IF($Q$12=Lists!$U$17,IF(Periods!CH35=\"\",\"\",Periods!CH35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI20=\"\",\"\",Periods!CI20),IF($Q$12=Lists!$U$17,IF(Periods!CI35=\"\",\"\",Periods!CI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ20=\"\",\"\",Periods!CJ20),IF($Q$12=Lists!$U$17,IF(Periods!CJ35=\"\",\"\",Periods!CJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK20=\"\",\"\",Periods!CK20),IF($Q$12=Lists!$U$17,IF(Periods!CK35=\"\",\"\",Periods!CK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL20=\"\",\"\",Periods!CL20),IF($Q$12=Lists!$U$17,IF(Periods!CL35=\"\",\"\",Periods!CL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM20=\"\",\"\",Periods!CM20),IF($Q$12=Lists!$U$17,IF(Periods!CM35=\"\",\"\",Periods!CM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN20=\"\",\"\",Periods!CN20),IF($Q$12=Lists!$U$17,IF(Periods!CN35=\"\",\"\",Periods!CN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO20=\"\",\"\",Periods!CO20),IF($Q$12=Lists!$U$17,IF(Periods!CO35=\"\",\"\",Periods!CO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP20=\"\",\"\",Periods!CP20),IF($Q$12=Lists!$U$17,IF(Periods!CP35=\"\",\"\",Periods!CP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ20=\"\",\"\",Periods!CQ20),IF($Q$12=Lists!$U$17,IF(Periods!CQ35=\"\",\"\",Periods!CQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR20=\"\",\"\",Periods!CR20),IF($Q$12=Lists!$U$17,IF(Periods!CR35=\"\",\"\",Periods!CR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS20=\"\",\"\",Periods!CS20),IF($Q$12=Lists!$U$17,IF(Periods!CS35=\"\",\"\",Periods!CS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT20=\"\",\"\",Periods!CT20),IF($Q$12=Lists!$U$17,IF(Periods!CT35=\"\",\"\",Periods!CT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU20=\"\",\"\",Periods!CU20),IF($Q$12=Lists!$U$17,IF(Periods!CU35=\"\",\"\",Periods!CU35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"отчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2035-12-31"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2021-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2022-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2023-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2024-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2025-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2026-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":"2027-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":"2028-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":"2029-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":"2030-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":"2031-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":"2032-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":"2033-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":"2034-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":"2035-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ21=\"\",\"\",Periods!AQ21),IF($Q$12=Lists!$U$17,IF(Periods!AQ36=\"\",\"\",Periods!AQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR21=\"\",\"\",Periods!AR21),IF($Q$12=Lists!$U$17,IF(Periods!AR36=\"\",\"\",Periods!AR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS21=\"\",\"\",Periods!AS21),IF($Q$12=Lists!$U$17,IF(Periods!AS36=\"\",\"\",Periods!AS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT21=\"\",\"\",Periods!AT21),IF($Q$12=Lists!$U$17,IF(Periods!AT36=\"\",\"\",Periods!AT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU21=\"\",\"\",Periods!AU21),IF($Q$12=Lists!$U$17,IF(Periods!AU36=\"\",\"\",Periods!AU36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV21=\"\",\"\",Periods!AV21),IF($Q$12=Lists!$U$17,IF(Periods!AV36=\"\",\"\",Periods!AV36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW21=\"\",\"\",Periods!AW21),IF($Q$12=Lists!$U$17,IF(Periods!AW36=\"\",\"\",Periods!AW36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX21=\"\",\"\",Periods!AX21),IF($Q$12=Lists!$U$17,IF(Periods!AX36=\"\",\"\",Periods!AX36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY21=\"\",\"\",Periods!AY21),IF($Q$12=Lists!$U$17,IF(Periods!AY36=\"\",\"\",Periods!AY36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ21=\"\",\"\",Periods!AZ21),IF($Q$12=Lists!$U$17,IF(Periods!AZ36=\"\",\"\",Periods!AZ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA21=\"\",\"\",Periods!BA21),IF($Q$12=Lists!$U$17,IF(Periods!BA36=\"\",\"\",Periods!BA36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB21=\"\",\"\",Periods!BB21),IF($Q$12=Lists!$U$17,IF(Periods!BB36=\"\",\"\",Periods!BB36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC21=\"\",\"\",Periods!BC21),IF($Q$12=Lists!$U$17,IF(Periods!BC36=\"\",\"\",Periods!BC36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD21=\"\",\"\",Periods!BD21),IF($Q$12=Lists!$U$17,IF(Periods!BD36=\"\",\"\",Periods!BD36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE21=\"\",\"\",Periods!BE21),IF($Q$12=Lists!$U$17,IF(Periods!BE36=\"\",\"\",Periods!BE36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF21=\"\",\"\",Periods!BF21),IF($Q$12=Lists!$U$17,IF(Periods!BF36=\"\",\"\",Periods!BF36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG21=\"\",\"\",Periods!BG21),IF($Q$12=Lists!$U$17,IF(Periods!BG36=\"\",\"\",Periods!BG36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH21=\"\",\"\",Periods!BH21),IF($Q$12=Lists!$U$17,IF(Periods!BH36=\"\",\"\",Periods!BH36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI21=\"\",\"\",Periods!BI21),IF($Q$12=Lists!$U$17,IF(Periods!BI36=\"\",\"\",Periods!BI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ21=\"\",\"\",Periods!BJ21),IF($Q$12=Lists!$U$17,IF(Periods!BJ36=\"\",\"\",Periods!BJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK21=\"\",\"\",Periods!BK21),IF($Q$12=Lists!$U$17,IF(Periods!BK36=\"\",\"\",Periods!BK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL21=\"\",\"\",Periods!BL21),IF($Q$12=Lists!$U$17,IF(Periods!BL36=\"\",\"\",Periods!BL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM21=\"\",\"\",Periods!BM21),IF($Q$12=Lists!$U$17,IF(Periods!BM36=\"\",\"\",Periods!BM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN21=\"\",\"\",Periods!BN21),IF($Q$12=Lists!$U$17,IF(Periods!BN36=\"\",\"\",Periods!BN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO21=\"\",\"\",Periods!BO21),IF($Q$12=Lists!$U$17,IF(Periods!BO36=\"\",\"\",Periods!BO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP21=\"\",\"\",Periods!BP21),IF($Q$12=Lists!$U$17,IF(Periods!BP36=\"\",\"\",Periods!BP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ21=\"\",\"\",Periods!BQ21),IF($Q$12=Lists!$U$17,IF(Periods!BQ36=\"\",\"\",Periods!BQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR21=\"\",\"\",Periods!BR21),IF($Q$12=Lists!$U$17,IF(Periods!BR36=\"\",\"\",Periods!BR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS21=\"\",\"\",Periods!BS21),IF($Q$12=Lists!$U$17,IF(Periods!BS36=\"\",\"\",Periods!BS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT21=\"\",\"\",Periods!BT21),IF($Q$12=Lists!$U$17,IF(Periods!BT36=\"\",\"\",Periods!BT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU21=\"\",\"\",Periods!BU21),IF($Q$12=Lists!$U$17,IF(Periods!BU36=\"\",\"\",Periods!BU36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV21=\"\",\"\",Periods!BV21),IF($Q$12=Lists!$U$17,IF(Periods!BV36=\"\",\"\",Periods!BV36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW21=\"\",\"\",Periods!BW21),IF($Q$12=Lists!$U$17,IF(Periods!BW36=\"\",\"\",Periods!BW36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX21=\"\",\"\",Periods!BX21),IF($Q$12=Lists!$U$17,IF(Periods!BX36=\"\",\"\",Periods!BX36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY21=\"\",\"\",Periods!BY21),IF($Q$12=Lists!$U$17,IF(Periods!BY36=\"\",\"\",Periods!BY36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ21=\"\",\"\",Periods!BZ21),IF($Q$12=Lists!$U$17,IF(Periods!BZ36=\"\",\"\",Periods!BZ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA21=\"\",\"\",Periods!CA21),IF($Q$12=Lists!$U$17,IF(Periods!CA36=\"\",\"\",Periods!CA36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB21=\"\",\"\",Periods!CB21),IF($Q$12=Lists!$U$17,IF(Periods!CB36=\"\",\"\",Periods!CB36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC21=\"\",\"\",Periods!CC21),IF($Q$12=Lists!$U$17,IF(Periods!CC36=\"\",\"\",Periods!CC36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD21=\"\",\"\",Periods!CD21),IF($Q$12=Lists!$U$17,IF(Periods!CD36=\"\",\"\",Periods!CD36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE21=\"\",\"\",Periods!CE21),IF($Q$12=Lists!$U$17,IF(Periods!CE36=\"\",\"\",Periods!CE36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF21=\"\",\"\",Periods!CF21),IF($Q$12=Lists!$U$17,IF(Periods!CF36=\"\",\"\",Periods!CF36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG21=\"\",\"\",Periods!CG21),IF($Q$12=Lists!$U$17,IF(Periods!CG36=\"\",\"\",Periods!CG36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH21=\"\",\"\",Periods!CH21),IF($Q$12=Lists!$U$17,IF(Periods!CH36=\"\",\"\",Periods!CH36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI21=\"\",\"\",Periods!CI21),IF($Q$12=Lists!$U$17,IF(Periods!CI36=\"\",\"\",Periods!CI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ21=\"\",\"\",Periods!CJ21),IF($Q$12=Lists!$U$17,IF(Periods!CJ36=\"\",\"\",Periods!CJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK21=\"\",\"\",Periods!CK21),IF($Q$12=Lists!$U$17,IF(Periods!CK36=\"\",\"\",Periods!CK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL21=\"\",\"\",Periods!CL21),IF($Q$12=Lists!$U$17,IF(Periods!CL36=\"\",\"\",Periods!CL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM21=\"\",\"\",Periods!CM21),IF($Q$12=Lists!$U$17,IF(Periods!CM36=\"\",\"\",Periods!CM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN21=\"\",\"\",Periods!CN21),IF($Q$12=Lists!$U$17,IF(Periods!CN36=\"\",\"\",Periods!CN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO21=\"\",\"\",Periods!CO21),IF($Q$12=Lists!$U$17,IF(Periods!CO36=\"\",\"\",Periods!CO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP21=\"\",\"\",Periods!CP21),IF($Q$12=Lists!$U$17,IF(Periods!CP36=\"\",\"\",Periods!CP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ21=\"\",\"\",Periods!CQ21),IF($Q$12=Lists!$U$17,IF(Periods!CQ36=\"\",\"\",Periods!CQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR21=\"\",\"\",Periods!CR21),IF($Q$12=Lists!$U$17,IF(Periods!CR36=\"\",\"\",Periods!CR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS21=\"\",\"\",Periods!CS21),IF($Q$12=Lists!$U$17,IF(Periods!CS36=\"\",\"\",Periods!CS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT21=\"\",\"\",Periods!CT21),IF($Q$12=Lists!$U$17,IF(Periods!CT36=\"\",\"\",Periods!CT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU21=\"\",\"\",Periods!CU21),IF($Q$12=Lists!$U$17,IF(Periods!CU36=\"\",\"\",Periods!CU36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,null,null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"1 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"3 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"4 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"5 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"6 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":"7 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":"8 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":"9 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":"10 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":"11 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":"12 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":"13 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":"14 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":"15 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ22=\"\",\"\",Periods!AQ22),IF($Q$12=Lists!$U$17,IF(Periods!AQ37=\"\",\"\",Periods!AQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR22=\"\",\"\",Periods!AR22),IF($Q$12=Lists!$U$17,IF(Periods!AR37=\"\",\"\",Periods!AR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS22=\"\",\"\",Periods!AS22),IF($Q$12=Lists!$U$17,IF(Periods!AS37=\"\",\"\",Periods!AS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT22=\"\",\"\",Periods!AT22),IF($Q$12=Lists!$U$17,IF(Periods!AT37=\"\",\"\",Periods!AT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU22=\"\",\"\",Periods!AU22),IF($Q$12=Lists!$U$17,IF(Periods!AU37=\"\",\"\",Periods!AU37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV22=\"\",\"\",Periods!AV22),IF($Q$12=Lists!$U$17,IF(Periods!AV37=\"\",\"\",Periods!AV37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW22=\"\",\"\",Periods!AW22),IF($Q$12=Lists!$U$17,IF(Periods!AW37=\"\",\"\",Periods!AW37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX22=\"\",\"\",Periods!AX22),IF($Q$12=Lists!$U$17,IF(Periods!AX37=\"\",\"\",Periods!AX37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY22=\"\",\"\",Periods!AY22),IF($Q$12=Lists!$U$17,IF(Periods!AY37=\"\",\"\",Periods!AY37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ22=\"\",\"\",Periods!AZ22),IF($Q$12=Lists!$U$17,IF(Periods!AZ37=\"\",\"\",Periods!AZ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA22=\"\",\"\",Periods!BA22),IF($Q$12=Lists!$U$17,IF(Periods!BA37=\"\",\"\",Periods!BA37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB22=\"\",\"\",Periods!BB22),IF($Q$12=Lists!$U$17,IF(Periods!BB37=\"\",\"\",Periods!BB37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC22=\"\",\"\",Periods!BC22),IF($Q$12=Lists!$U$17,IF(Periods!BC37=\"\",\"\",Periods!BC37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD22=\"\",\"\",Periods!BD22),IF($Q$12=Lists!$U$17,IF(Periods!BD37=\"\",\"\",Periods!BD37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE22=\"\",\"\",Periods!BE22),IF($Q$12=Lists!$U$17,IF(Periods!BE37=\"\",\"\",Periods!BE37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF22=\"\",\"\",Periods!BF22),IF($Q$12=Lists!$U$17,IF(Periods!BF37=\"\",\"\",Periods!BF37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG22=\"\",\"\",Periods!BG22),IF($Q$12=Lists!$U$17,IF(Periods!BG37=\"\",\"\",Periods!BG37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH22=\"\",\"\",Periods!BH22),IF($Q$12=Lists!$U$17,IF(Periods!BH37=\"\",\"\",Periods!BH37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI22=\"\",\"\",Periods!BI22),IF($Q$12=Lists!$U$17,IF(Periods!BI37=\"\",\"\",Periods!BI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ22=\"\",\"\",Periods!BJ22),IF($Q$12=Lists!$U$17,IF(Periods!BJ37=\"\",\"\",Periods!BJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK22=\"\",\"\",Periods!BK22),IF($Q$12=Lists!$U$17,IF(Periods!BK37=\"\",\"\",Periods!BK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL22=\"\",\"\",Periods!BL22),IF($Q$12=Lists!$U$17,IF(Periods!BL37=\"\",\"\",Periods!BL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM22=\"\",\"\",Periods!BM22),IF($Q$12=Lists!$U$17,IF(Periods!BM37=\"\",\"\",Periods!BM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN22=\"\",\"\",Periods!BN22),IF($Q$12=Lists!$U$17,IF(Periods!BN37=\"\",\"\",Periods!BN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO22=\"\",\"\",Periods!BO22),IF($Q$12=Lists!$U$17,IF(Periods!BO37=\"\",\"\",Periods!BO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP22=\"\",\"\",Periods!BP22),IF($Q$12=Lists!$U$17,IF(Periods!BP37=\"\",\"\",Periods!BP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ22=\"\",\"\",Periods!BQ22),IF($Q$12=Lists!$U$17,IF(Periods!BQ37=\"\",\"\",Periods!BQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR22=\"\",\"\",Periods!BR22),IF($Q$12=Lists!$U$17,IF(Periods!BR37=\"\",\"\",Periods!BR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS22=\"\",\"\",Periods!BS22),IF($Q$12=Lists!$U$17,IF(Periods!BS37=\"\",\"\",Periods!BS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT22=\"\",\"\",Periods!BT22),IF($Q$12=Lists!$U$17,IF(Periods!BT37=\"\",\"\",Periods!BT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU22=\"\",\"\",Periods!BU22),IF($Q$12=Lists!$U$17,IF(Periods!BU37=\"\",\"\",Periods!BU37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV22=\"\",\"\",Periods!BV22),IF($Q$12=Lists!$U$17,IF(Periods!BV37=\"\",\"\",Periods!BV37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW22=\"\",\"\",Periods!BW22),IF($Q$12=Lists!$U$17,IF(Periods!BW37=\"\",\"\",Periods!BW37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX22=\"\",\"\",Periods!BX22),IF($Q$12=Lists!$U$17,IF(Periods!BX37=\"\",\"\",Periods!BX37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY22=\"\",\"\",Periods!BY22),IF($Q$12=Lists!$U$17,IF(Periods!BY37=\"\",\"\",Periods!BY37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ22=\"\",\"\",Periods!BZ22),IF($Q$12=Lists!$U$17,IF(Periods!BZ37=\"\",\"\",Periods!BZ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA22=\"\",\"\",Periods!CA22),IF($Q$12=Lists!$U$17,IF(Periods!CA37=\"\",\"\",Periods!CA37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB22=\"\",\"\",Periods!CB22),IF($Q$12=Lists!$U$17,IF(Periods!CB37=\"\",\"\",Periods!CB37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC22=\"\",\"\",Periods!CC22),IF($Q$12=Lists!$U$17,IF(Periods!CC37=\"\",\"\",Periods!CC37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD22=\"\",\"\",Periods!CD22),IF($Q$12=Lists!$U$17,IF(Periods!CD37=\"\",\"\",Periods!CD37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE22=\"\",\"\",Periods!CE22),IF($Q$12=Lists!$U$17,IF(Periods!CE37=\"\",\"\",Periods!CE37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF22=\"\",\"\",Periods!CF22),IF($Q$12=Lists!$U$17,IF(Periods!CF37=\"\",\"\",Periods!CF37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG22=\"\",\"\",Periods!CG22),IF($Q$12=Lists!$U$17,IF(Periods!CG37=\"\",\"\",Periods!CG37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH22=\"\",\"\",Periods!CH22),IF($Q$12=Lists!$U$17,IF(Periods!CH37=\"\",\"\",Periods!CH37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI22=\"\",\"\",Periods!CI22),IF($Q$12=Lists!$U$17,IF(Periods!CI37=\"\",\"\",Periods!CI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ22=\"\",\"\",Periods!CJ22),IF($Q$12=Lists!$U$17,IF(Periods!CJ37=\"\",\"\",Periods!CJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK22=\"\",\"\",Periods!CK22),IF($Q$12=Lists!$U$17,IF(Periods!CK37=\"\",\"\",Periods!CK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL22=\"\",\"\",Periods!CL22),IF($Q$12=Lists!$U$17,IF(Periods!CL37=\"\",\"\",Periods!CL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM22=\"\",\"\",Periods!CM22),IF($Q$12=Lists!$U$17,IF(Periods!CM37=\"\",\"\",Periods!CM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN22=\"\",\"\",Periods!CN22),IF($Q$12=Lists!$U$17,IF(Periods!CN37=\"\",\"\",Periods!CN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO22=\"\",\"\",Periods!CO22),IF($Q$12=Lists!$U$17,IF(Periods!CO37=\"\",\"\",Periods!CO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP22=\"\",\"\",Periods!CP22),IF($Q$12=Lists!$U$17,IF(Periods!CP37=\"\",\"\",Periods!CP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ22=\"\",\"\",Periods!CQ22),IF($Q$12=Lists!$U$17,IF(Periods!CQ37=\"\",\"\",Periods!CQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR22=\"\",\"\",Periods!CR22),IF($Q$12=Lists!$U$17,IF(Periods!CR37=\"\",\"\",Periods!CR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS22=\"\",\"\",Periods!CS22),IF($Q$12=Lists!$U$17,IF(Periods!CS37=\"\",\"\",Periods!CS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT22=\"\",\"\",Periods!CT22),IF($Q$12=Lists!$U$17,IF(Periods!CT37=\"\",\"\",Periods!CT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU22=\"\",\"\",Periods!CU22),IF($Q$12=Lists!$U$17,IF(Periods!CU37=\"\",\"\",Periods!CU37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$CW14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99176)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99176)","v":0},{"$f":"SUM(T$15:T$99176)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[{"$f":"ROW()","v":16},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"Sales!$H$91","v":"Поступление ДС"},null,null,null,null,{"$f":"Sales!$M$91","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X16-SUM(X17:X20))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B16=Lists!$CU$24,SUMIFS($Z16:$CV16,$Z$2:$CV$2,Periods!$Q$18),SUM($Z16:$CV16))","v":3003902284.3894997},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AA$12))","v":4474723.7699999996},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AB$12))","v":13620784.644719997},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AC$12))","v":27395833.002120003},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AD$12))","v":44710243.3213128},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AE$12))","v":60738629.445711359},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AF$12))","v":95182023.006080195},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AG$12))","v":118967021.84445918},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AH$12))","v":161204300.02077618},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AI$12))","v":192441769.02266499},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AJ$12))","v":252847385.81014523},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AK$12))","v":278436466.43359649},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AL$12))","v":372787073.18857032},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AM$12))","v":409361066.99694169},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AN$12))","v":466204625.76275402},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AO$12))","v":505530338.11964685},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z146:$CV146,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":17},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"H16","v":"Поступление ДС"},{"$f":"Lists!$AM$16","v":"Продукт-1"},null,null,1,{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B17=Lists!$CU$24,SUMIFS($Z17:$CV17,$Z$2:$CV$2,Periods!$Q$18),SUM($Z17:$CV17))","v":1628860375.4867902},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,AA$12))","v":2448254.1599999997},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,AB$12))","v":7446030.1185599994},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,AC$12))","v":14963837.62896},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,AD$12))","v":24398337.6008064},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,AE$12))","v":33117357.234804474},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,AF$12))","v":51854562.453396365},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,AG$12))","v":64750614.276768841},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,AH$12))","v":87668410.859973818},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,AI$12))","v":104570738.9083803},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,AJ$12))","v":137271402.26062056},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,AK$12))","v":151038885.05600256},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,AL$12))","v":202058198.89449811},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,AM$12))","v":221685656.08088735},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,AN$12))","v":252258972.62576455},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,AO$12))","v":273329117.32736695},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z147:$CV147,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":18},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"H16","v":"Поступление ДС"},{"$f":"Lists!$AM$17","v":"Продукт-2"},null,null,{"$f":"L17+1","v":2},{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B18=Lists!$CU$24,SUMIFS($Z18:$CV18,$Z$2:$CV$2,Periods!$Q$18),SUM($Z18:$CV18))","v":1046556453.7867656},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AA$12))","v":1547868.96},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AB$12))","v":4714828.0977600003},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AC$12))","v":9489445.2417600006},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AD$12))","v":15498455.283590399},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AE$12))","v":21068648.60208768},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AF$12))","v":33037973.490212064},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AG$12))","v":41325314.080089733},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AH$12))","v":56033248.681705683},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AI$12))","v":66934744.206597701},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AJ$12))","v":88007575.162612274},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AK$12))","v":96977840.697329462},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AL$12))","v":129921848.22889887},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AM$12))","v":142768410.34080988},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AN$12))","v":162699916.22842675},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AO$12))","v":176530336.48488525},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z148:$CV148,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":19},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"H16","v":"Поступление ДС"},{"$f":"Lists!$AM$18","v":"Продукт-3"},null,null,{"$f":"L18+1","v":3},{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B19=Lists!$CU$24,SUMIFS($Z19:$CV19,$Z$2:$CV$2,Periods!$Q$18),SUM($Z19:$CV19))","v":328485455.11594343},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,AA$12))","v":478600.65},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,AB$12))","v":1459926.4283999999},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,AC$12))","v":2942550.1314000003},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,AD$12))","v":4813450.4369159993},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,AE$12))","v":6552623.6088192007},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,AF$12))","v":10289487.062471759},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,AG$12))","v":12891093.4876006},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,AH$12))","v":17502640.4790967},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,AI$12))","v":20936285.907687001},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,AJ$12))","v":27568408.386912383},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,AK$12))","v":30419740.680264495},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,AL$12))","v":40807026.065173402},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,AM$12))","v":44907000.575244524},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,AN$12))","v":51245736.90856272},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,AO$12))","v":55670884.307394624},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z149:$CV149,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":20},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":21}]
[{"$f":"ROW()","v":22},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Prdction!$H$382","v":"Прямые производственные расходы"},null,null,null,null,{"$f":"Prdction!$M$382","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B22=Lists!$CU$24,SUMIFS($Z22:$CV22,$Z$2:$CV$2,Periods!$Q$18),SUM($Z22:$CV22))","v":673816202.84973049},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,AA$12))","v":1557057.83},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,AB$12))","v":3698143.9979866669},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,AC$12))","v":6755321.5704986658},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,AD$12))","v":11313650.125133067},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,AE$12))","v":15507519.762503566},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,AF$12))","v":22208385.15825266},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,AG$12))","v":29291232.995627046},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,AH$12))","v":37372513.871486686},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,AI$12))","v":46707969.286796182},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,AJ$12))","v":58261012.132707298},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,AK$12))","v":67204274.378457785},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,AL$12))","v":85018693.689545184},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,AM$12))","v":92777008.057899967},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,AN$12))","v":107815827.34329864},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,AO$12))","v":88327592.649537072},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z152:$CV152,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":23}]
[{"$f":"ROW()","v":24},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Prdction!$H$78","v":"ФОТ производственных рабочих"},null,null,null,null,{"$f":"Prdction!$M$382","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B24=Lists!$CU$24,SUMIFS($Z24:$CV24,$Z$2:$CV$2,Periods!$Q$18),SUM($Z24:$CV24))","v":190247823.11302498},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,AA$12))","v":260625},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,AB$12))","v":850687.5},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,AC$12))","v":1726375.0000000002},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,AD$12))","v":2892833.75},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,AE$12))","v":4018287.5},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,AF$12))","v":5806946.875},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,AG$12))","v":7544800.8562500011},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,AH$12))","v":10250614.71875},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,AI$12))","v":11985517.75},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,AJ$12))","v":16020351.19575},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,AK$12))","v":17969895.515000001},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,AL$12))","v":22503756.428874999},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,AM$12))","v":26331251.291775003},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,AN$12))","v":29671226.003625002},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,AO$12))","v":32414653.727999996},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z154:$CV154,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":25}]
[{"$f":"ROW()","v":26},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,null,null,{"$f":"Prdction!$M$382","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B26=Lists!$CU$24,SUMIFS($Z26:$CV26,$Z$2:$CV$2,Periods!$Q$18),SUM($Z26:$CV26))","v":55048431.075907491},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,AA$12))","v":50062.5},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,AB$12))","v":215831.25},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,AC$12))","v":454162.5},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,AD$12))","v":767350.125},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,AE$12))","v":1166861.25},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,AF$12))","v":1595309.0625},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,AG$12))","v":2116655.600625},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,AH$12))","v":2942903.4468749999},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,AI$12))","v":3425380.875},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,AJ$12))","v":4590795.7037249999},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,AK$12))","v":5300818.6769999992},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,AL$12))","v":6374136.1136624999},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,AM$12))","v":7738949.4048449993},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,AN$12))","v":8584818.4482749999},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,AO$12))","v":9724396.1183999982},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z156:$CV156,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":27}]
[{"$f":"ROW()","v":28},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BO$21","v":"Прямые расходы"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X28-SUMIFS($X29:$X54,$J29:$J54,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B28=Lists!$CU$24,SUMIFS($Z28:$CV28,$Z$2:$CV$2,Periods!$Q$18),SUM($Z28:$CV28))","v":698732105.32726431},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z158:$CV158,Rep!$Z$12:$CV$12,AA$12))","v":3608249.166666666},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z158:$CV158,Rep!$Z$12:$CV$12,AB$12))","v":9266794.1388888881},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z158:$CV158,Rep!$Z$12:$CV$12,AC$12))","v":13412842.277777776},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z158:$CV158,Rep!$Z$12:$CV$12,AD$12))","v":17827992.805},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z158:$CV158,Rep!$Z$12:$CV$12,AE$12))","v":21764499.783333335},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z158:$CV158,Rep!$Z$12:$CV$12,AF$12))","v":29239588.473611109},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z158:$CV158,Rep!$Z$12:$CV$12,AG$12))","v":33701305.259413891},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z158:$CV158,Rep!$Z$12:$CV$12,AH$12))","v":42652202.985375002},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z158:$CV158,Rep!$Z$12:$CV$12,AI$12))","v":47576648.872777775},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z158:$CV158,Rep!$Z$12:$CV$12,AJ$12))","v":59135263.146611229},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z158:$CV158,Rep!$Z$12:$CV$12,AK$12))","v":62958813.162880003},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z158:$CV158,Rep!$Z$12:$CV$12,AL$12))","v":78531320.823830947},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z158:$CV158,Rep!$Z$12:$CV$12,AM$12))","v":84561515.353472352},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z158:$CV158,Rep!$Z$12:$CV$12,AN$12))","v":93632995.334489331},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z158:$CV158,Rep!$Z$12:$CV$12,AO$12))","v":100862073.743136},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z158:$CV158,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z158:$CV158,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z158:$CV158,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z158:$CV158,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z158:$CV158,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z158:$CV158,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z158:$CV158,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z158:$CV158,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z158:$CV158,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z158:$CV158,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z158:$CV158,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z158:$CV158,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z158:$CV158,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z158:$CV158,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z158:$CV158,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z158:$CV158,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z158:$CV158,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z158:$CV158,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z158:$CV158,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z158:$CV158,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z158:$CV158,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z158:$CV158,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z158:$CV158,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z158:$CV158,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z158:$CV158,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z158:$CV158,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z158:$CV158,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z158:$CV158,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z158:$CV158,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z158:$CV158,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z158:$CV158,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z158:$CV158,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z158:$CV158,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z158:$CV158,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z158:$CV158,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z158:$CV158,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z158:$CV158,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z158:$CV158,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z158:$CV158,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z158:$CV158,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z158:$CV158,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z158:$CV158,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z158:$CV158,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z158:$CV158,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z158:$CV158,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z158:$CV158,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z158:$CV158,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z158:$CV158,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z158:$CV158,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z158:$CV158,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z158:$CV158,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z158:$CV158,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z158:$CV158,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z158:$CV158,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z158:$CV158,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z158:$CV158,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z158:$CV158,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z158:$CV158,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":29},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"Items!$AQ$17","v":"Прочие производственные расходы"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X29-SUM($X30:$X33))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B29=Lists!$CU$24,SUMIFS($Z29:$CV29,$Z$2:$CV$2,Periods!$Q$18),SUM($Z29:$CV29))","v":5542593.75},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AA$12))","v":150000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AB$12))","v":360000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AC$12))","v":360000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AD$12))","v":366000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AE$12))","v":372000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AF$12))","v":372000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AG$12))","v":378300},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AH$12))","v":384600},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AI$12))","v":384600},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AJ$12))","v":391215},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AK$12))","v":397830.00000000006},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AL$12))","v":397830.00000000006},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AM$12))","v":404775.75},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AN$12))","v":411721.5},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AO$12))","v":411721.5},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z159:$CV159,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":30},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I29","v":"Прочие производственные расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L30)=0,$L30=0,$L30=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L30)))","v":"Продукт-1"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B30=Lists!$CU$24,SUMIFS($Z30:$CV30,$Z$2:$CV$2,Periods!$Q$18),SUM($Z30:$CV30))","v":3832593.75},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,AA$12))","v":120000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,AB$12))","v":240000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,AC$12))","v":240000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,AD$12))","v":246000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,AE$12))","v":252000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,AF$12))","v":252000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,AG$12))","v":258300},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,AH$12))","v":264600},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,AI$12))","v":264600},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,AJ$12))","v":271215},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,AK$12))","v":277830.00000000006},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,AL$12))","v":277830.00000000006},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,AM$12))","v":284775.75},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,AN$12))","v":291721.5},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,AO$12))","v":291721.5},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z160:$CV160,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":31},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I29","v":"Прочие производственные расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L31)=0,$L31=0,$L31=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L31)))","v":"Продукт-2"},null,{"$f":"L30+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B31=Lists!$CU$24,SUMIFS($Z31:$CV31,$Z$2:$CV$2,Periods!$Q$18),SUM($Z31:$CV31))","v":855000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AA$12))","v":15000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AB$12))","v":60000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AC$12))","v":60000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AD$12))","v":60000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AE$12))","v":60000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AF$12))","v":60000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AG$12))","v":60000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AH$12))","v":60000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AI$12))","v":60000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AJ$12))","v":60000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AK$12))","v":60000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AL$12))","v":60000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AM$12))","v":60000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AN$12))","v":60000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AO$12))","v":60000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z161:$CV161,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":32},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I29","v":"Прочие производственные расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L32)=0,$L32=0,$L32=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L32)))","v":"Продукт-3"},null,{"$f":"L31+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B32=Lists!$CU$24,SUMIFS($Z32:$CV32,$Z$2:$CV$2,Periods!$Q$18),SUM($Z32:$CV32))","v":855000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,AA$12))","v":15000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,AB$12))","v":60000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,AC$12))","v":60000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,AD$12))","v":60000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,AE$12))","v":60000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,AF$12))","v":60000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,AG$12))","v":60000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,AH$12))","v":60000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,AI$12))","v":60000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,AJ$12))","v":60000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,AK$12))","v":60000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,AL$12))","v":60000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,AM$12))","v":60000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,AN$12))","v":60000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,AO$12))","v":60000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z162:$CV162,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":33},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":34},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"Items!$M$13","v":"Прямые переменные расходы маркетинга"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X34-SUM($X35:$X38))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B34=Lists!$CU$24,SUMIFS($Z34:$CV34,$Z$2:$CV$2,Periods!$Q$18),SUM($Z34:$CV34))","v":376888733.33333331},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z164:$CV164,Rep!$Z$12:$CV$12,AA$12))","v":1874266.6666666665},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z164:$CV164,Rep!$Z$12:$CV$12,AB$12))","v":4437995.555555556},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z164:$CV164,Rep!$Z$12:$CV$12,AC$12))","v":7290915.555555556},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z164:$CV164,Rep!$Z$12:$CV$12,AD$12))","v":10025555.555555556},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z164:$CV164,Rep!$Z$12:$CV$12,AE$12))","v":12226355.555555556},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z164:$CV164,Rep!$Z$12:$CV$12,AF$12))","v":16917195.555555556},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z164:$CV164,Rep!$Z$12:$CV$12,AG$12))","v":19090315.555555556},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z164:$CV164,Rep!$Z$12:$CV$12,AH$12))","v":24020955.555555552},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z164:$CV164,Rep!$Z$12:$CV$12,AI$12))","v":26499115.555555556},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z164:$CV164,Rep!$Z$12:$CV$12,AJ$12))","v":32515715.55555556},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z164:$CV164,Rep!$Z$12:$CV$12,AK$12))","v":33794915.555555552},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z164:$CV164,Rep!$Z$12:$CV$12,AL$12))","v":42473715.555555552},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z164:$CV164,Rep!$Z$12:$CV$12,AM$12))","v":44273715.555555552},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z164:$CV164,Rep!$Z$12:$CV$12,AN$12))","v":48920000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z164:$CV164,Rep!$Z$12:$CV$12,AO$12))","v":52528000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z164:$CV164,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z164:$CV164,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z164:$CV164,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z164:$CV164,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z164:$CV164,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z164:$CV164,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z164:$CV164,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z164:$CV164,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z164:$CV164,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z164:$CV164,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z164:$CV164,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z164:$CV164,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z164:$CV164,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z164:$CV164,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z164:$CV164,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z164:$CV164,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z164:$CV164,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z164:$CV164,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z164:$CV164,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z164:$CV164,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z164:$CV164,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z164:$CV164,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z164:$CV164,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z164:$CV164,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z164:$CV164,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z164:$CV164,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z164:$CV164,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z164:$CV164,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z164:$CV164,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z164:$CV164,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z164:$CV164,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z164:$CV164,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z164:$CV164,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z164:$CV164,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z164:$CV164,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z164:$CV164,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z164:$CV164,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z164:$CV164,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z164:$CV164,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z164:$CV164,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z164:$CV164,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z164:$CV164,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z164:$CV164,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z164:$CV164,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z164:$CV164,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z164:$CV164,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z164:$CV164,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z164:$CV164,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z164:$CV164,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z164:$CV164,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z164:$CV164,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z164:$CV164,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z164:$CV164,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z164:$CV164,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z164:$CV164,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z164:$CV164,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z164:$CV164,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z164:$CV164,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":35},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I34","v":"Прямые переменные расходы маркетинга"},{"$f":"IF(OR($L35=0,$L35=\"\",SUMIFS(Items!$A:$A,Items!$N:$N,$L35)=0),0,INDEX(Items!$M:$M,SUMIFS(Items!$A:$A,Items!$N:$N,$L35)))","v":"Расходы на платный трафик"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B35=Lists!$CU$24,SUMIFS($Z35:$CV35,$Z$2:$CV$2,Periods!$Q$18),SUM($Z35:$CV35))","v":203809200},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z165:$CV165,Rep!$Z$12:$CV$12,AA$12))","v":1372000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z165:$CV165,Rep!$Z$12:$CV$12,AB$12))","v":3285200},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z165:$CV165,Rep!$Z$12:$CV$12,AC$12))","v":5212000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z165:$CV165,Rep!$Z$12:$CV$12,AD$12))","v":6856800},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z165:$CV165,Rep!$Z$12:$CV$12,AE$12))","v":8054000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z165:$CV165,Rep!$Z$12:$CV$12,AF$12))","v":10677600},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z165:$CV165,Rep!$Z$12:$CV$12,AG$12))","v":11532400},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z165:$CV165,Rep!$Z$12:$CV$12,AH$12))","v":14070000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z165:$CV165,Rep!$Z$12:$CV$12,AI$12))","v":14833200},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z165:$CV165,Rep!$Z$12:$CV$12,AJ$12))","v":17688000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z165:$CV165,Rep!$Z$12:$CV$12,AK$12))","v":17708000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z165:$CV165,Rep!$Z$12:$CV$12,AL$12))","v":21456000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z165:$CV165,Rep!$Z$12:$CV$12,AM$12))","v":21708000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z165:$CV165,Rep!$Z$12:$CV$12,AN$12))","v":23756000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z165:$CV165,Rep!$Z$12:$CV$12,AO$12))","v":25600000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z165:$CV165,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z165:$CV165,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z165:$CV165,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z165:$CV165,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z165:$CV165,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z165:$CV165,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z165:$CV165,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z165:$CV165,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z165:$CV165,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z165:$CV165,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z165:$CV165,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z165:$CV165,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z165:$CV165,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z165:$CV165,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z165:$CV165,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z165:$CV165,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z165:$CV165,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z165:$CV165,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z165:$CV165,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z165:$CV165,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z165:$CV165,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z165:$CV165,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z165:$CV165,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z165:$CV165,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z165:$CV165,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z165:$CV165,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z165:$CV165,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z165:$CV165,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z165:$CV165,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z165:$CV165,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z165:$CV165,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z165:$CV165,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z165:$CV165,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z165:$CV165,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z165:$CV165,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z165:$CV165,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z165:$CV165,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z165:$CV165,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z165:$CV165,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z165:$CV165,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z165:$CV165,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z165:$CV165,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z165:$CV165,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z165:$CV165,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z165:$CV165,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z165:$CV165,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z165:$CV165,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z165:$CV165,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z165:$CV165,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z165:$CV165,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z165:$CV165,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z165:$CV165,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z165:$CV165,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z165:$CV165,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z165:$CV165,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z165:$CV165,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z165:$CV165,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z165:$CV165,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":36},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I34","v":"Прямые переменные расходы маркетинга"},{"$f":"IF(OR($L36=0,$L36=\"\",SUMIFS(Items!$A:$A,Items!$N:$N,$L36)=0),0,INDEX(Items!$M:$M,SUMIFS(Items!$A:$A,Items!$N:$N,$L36)))","v":"Представительские расходы"},null,{"$f":"L35+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B36=Lists!$CU$24,SUMIFS($Z36:$CV36,$Z$2:$CV$2,Periods!$Q$18),SUM($Z36:$CV36))","v":161586200},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,AA$12))","v":283600},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,AB$12))","v":853240},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,AC$12))","v":1699360},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,AD$12))","v":2709200},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,AE$12))","v":3632800},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,AF$12))","v":5620040},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,AG$12))","v":6858360},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,AH$12))","v":9171400},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,AI$12))","v":10806360},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,AJ$12))","v":13888160.000000002},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,AK$12))","v":15067360},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,AL$12))","v":19918160},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,AM$12))","v":21386160},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,AN$12))","v":23964000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,AO$12))","v":25728000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z166:$CV166,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":37},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I34","v":"Прямые переменные расходы маркетинга"},{"$f":"IF(OR($L37=0,$L37=\"\",SUMIFS(Items!$A:$A,Items!$N:$N,$L37)=0),0,INDEX(Items!$M:$M,SUMIFS(Items!$A:$A,Items!$N:$N,$L37)))","v":"Расходы на поддержание конверсии"},null,{"$f":"L36+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B37=Lists!$CU$24,SUMIFS($Z37:$CV37,$Z$2:$CV$2,Periods!$Q$18),SUM($Z37:$CV37))","v":11493333.333333334},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,AA$12))","v":218666.66666666666},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,AB$12))","v":299555.5555555555},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,AC$12))","v":379555.55555555562},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,AD$12))","v":459555.5555555555},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,AE$12))","v":539555.55555555562},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,AF$12))","v":619555.5555555555},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,AG$12))","v":699555.55555555562},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,AH$12))","v":779555.5555555555},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,AI$12))","v":859555.5555555555},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,AJ$12))","v":939555.55555555562},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,AK$12))","v":1019555.5555555555},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,AL$12))","v":1099555.5555555555},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,AM$12))","v":1179555.5555555555},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,AN$12))","v":1200000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,AO$12))","v":1200000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z167:$CV167,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":39},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"Items!$Q$13","v":"Прямые постоянные расходы маркетинга"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X39-SUM($X40:$X43))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B39=Lists!$CU$24,SUMIFS($Z39:$CV39,$Z$2:$CV$2,Periods!$Q$18),SUM($Z39:$CV39))","v":42734960.917339996},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,AA$12))","v":1046000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,AB$12))","v":2784000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,AC$12))","v":2784000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,AD$12))","v":2818380},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,AE$12))","v":2879520},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,AF$12))","v":2879520},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,AG$12))","v":2915081.4},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,AH$12))","v":2978505.6},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,AI$12))","v":2978505.6},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,AJ$12))","v":3015291.3420000002},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,AK$12))","v":3081090.7680000002},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,AL$12))","v":3081090.7680000002},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,AM$12))","v":3119145.4572599996},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,AN$12))","v":3187414.9910399998},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,AO$12))","v":3187414.9910399998},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z169:$CV169,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":40},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I39","v":"Прямые постоянные расходы маркетинга"},{"$f":"IF(OR($L40=0,$L40=\"\",SUMIFS(Items!$A:$A,Items!$R:$R,$L40)=0),0,INDEX(Items!$Q:$Q,SUMIFS(Items!$A:$A,Items!$R:$R,$L40)))","v":"ФОТ сотрудников маркетинга"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B40=Lists!$CU$24,SUMIFS($Z40:$CV40,$Z$2:$CV$2,Periods!$Q$18),SUM($Z40:$CV40))","v":25733831.465300001},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z170:$CV170,Rep!$Z$12:$CV$12,AA$12))","v":770000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z170:$CV170,Rep!$Z$12:$CV$12,AB$12))","v":1680000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z170:$CV170,Rep!$Z$12:$CV$12,AC$12))","v":1680000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z170:$CV170,Rep!$Z$12:$CV$12,AD$12))","v":1703100},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z170:$CV170,Rep!$Z$12:$CV$12,AE$12))","v":1730400},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z170:$CV170,Rep!$Z$12:$CV$12,AF$12))","v":1730400},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z170:$CV170,Rep!$Z$12:$CV$12,AG$12))","v":1754193},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z170:$CV170,Rep!$Z$12:$CV$12,AH$12))","v":1782312},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z170:$CV170,Rep!$Z$12:$CV$12,AI$12))","v":1782312},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z170:$CV170,Rep!$Z$12:$CV$12,AJ$12))","v":1806818.7900000003},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z170:$CV170,Rep!$Z$12:$CV$12,AK$12))","v":1835781.3600000003},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z170:$CV170,Rep!$Z$12:$CV$12,AL$12))","v":1835781.3600000003},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z170:$CV170,Rep!$Z$12:$CV$12,AM$12))","v":1861023.3536999999},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z170:$CV170,Rep!$Z$12:$CV$12,AN$12))","v":1890854.8007999999},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z170:$CV170,Rep!$Z$12:$CV$12,AO$12))","v":1890854.8007999999},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z170:$CV170,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z170:$CV170,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z170:$CV170,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z170:$CV170,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z170:$CV170,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z170:$CV170,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z170:$CV170,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z170:$CV170,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z170:$CV170,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z170:$CV170,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z170:$CV170,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z170:$CV170,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z170:$CV170,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z170:$CV170,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z170:$CV170,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z170:$CV170,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z170:$CV170,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z170:$CV170,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z170:$CV170,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z170:$CV170,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z170:$CV170,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z170:$CV170,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z170:$CV170,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z170:$CV170,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z170:$CV170,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z170:$CV170,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z170:$CV170,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z170:$CV170,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z170:$CV170,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z170:$CV170,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z170:$CV170,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z170:$CV170,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z170:$CV170,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z170:$CV170,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z170:$CV170,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z170:$CV170,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z170:$CV170,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z170:$CV170,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z170:$CV170,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z170:$CV170,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z170:$CV170,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z170:$CV170,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z170:$CV170,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z170:$CV170,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z170:$CV170,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z170:$CV170,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z170:$CV170,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z170:$CV170,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z170:$CV170,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z170:$CV170,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z170:$CV170,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z170:$CV170,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z170:$CV170,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z170:$CV170,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z170:$CV170,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z170:$CV170,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z170:$CV170,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z170:$CV170,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":41},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I39","v":"Прямые постоянные расходы маркетинга"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B41=Lists!$CU$24,SUMIFS($Z41:$CV41,$Z$2:$CV$2,Periods!$Q$18),SUM($Z41:$CV41))","v":7601971.014539998},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z171:$CV171,Rep!$Z$12:$CV$12,AA$12))","v":126000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z171:$CV171,Rep!$Z$12:$CV$12,AB$12))","v":504000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z171:$CV171,Rep!$Z$12:$CV$12,AC$12))","v":504000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z171:$CV171,Rep!$Z$12:$CV$12,AD$12))","v":507780},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z171:$CV171,Rep!$Z$12:$CV$12,AE$12))","v":519120},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z171:$CV171,Rep!$Z$12:$CV$12,AF$12))","v":519120},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z171:$CV171,Rep!$Z$12:$CV$12,AG$12))","v":523013.4},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z171:$CV171,Rep!$Z$12:$CV$12,AH$12))","v":534693.6},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z171:$CV171,Rep!$Z$12:$CV$12,AI$12))","v":534693.6},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z171:$CV171,Rep!$Z$12:$CV$12,AJ$12))","v":538703.80199999991},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z171:$CV171,Rep!$Z$12:$CV$12,AK$12))","v":550734.40800000005},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z171:$CV171,Rep!$Z$12:$CV$12,AL$12))","v":550734.40800000005},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z171:$CV171,Rep!$Z$12:$CV$12,AM$12))","v":554864.91605999996},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z171:$CV171,Rep!$Z$12:$CV$12,AN$12))","v":567256.44023999991},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z171:$CV171,Rep!$Z$12:$CV$12,AO$12))","v":567256.44023999991},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z171:$CV171,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z171:$CV171,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z171:$CV171,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z171:$CV171,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z171:$CV171,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z171:$CV171,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z171:$CV171,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z171:$CV171,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z171:$CV171,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z171:$CV171,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z171:$CV171,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z171:$CV171,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z171:$CV171,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z171:$CV171,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z171:$CV171,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z171:$CV171,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z171:$CV171,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z171:$CV171,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z171:$CV171,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z171:$CV171,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z171:$CV171,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z171:$CV171,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z171:$CV171,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z171:$CV171,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z171:$CV171,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z171:$CV171,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z171:$CV171,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z171:$CV171,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z171:$CV171,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z171:$CV171,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z171:$CV171,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z171:$CV171,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z171:$CV171,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z171:$CV171,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z171:$CV171,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z171:$CV171,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z171:$CV171,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z171:$CV171,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z171:$CV171,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z171:$CV171,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z171:$CV171,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z171:$CV171,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z171:$CV171,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z171:$CV171,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z171:$CV171,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z171:$CV171,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z171:$CV171,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z171:$CV171,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z171:$CV171,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z171:$CV171,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z171:$CV171,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z171:$CV171,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z171:$CV171,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z171:$CV171,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z171:$CV171,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z171:$CV171,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z171:$CV171,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z171:$CV171,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":42},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I39","v":"Прямые постоянные расходы маркетинга"},{"$f":"IF(OR($L42=0,$L42=\"\",SUMIFS(Items!$A:$A,Items!$R:$R,$L42)=0),0,INDEX(Items!$Q:$Q,SUMIFS(Items!$A:$A,Items!$R:$R,$L42)))","v":"Прочие расходы маркетинга"},null,{"$f":"MAX(L$40:L41)+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B42=Lists!$CU$24,SUMIFS($Z42:$CV42,$Z$2:$CV$2,Periods!$Q$18),SUM($Z42:$CV42))","v":9399158.4375},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,AA$12))","v":150000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,AB$12))","v":600000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,AC$12))","v":600000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,AD$12))","v":607500},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,AE$12))","v":630000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,AF$12))","v":630000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,AG$12))","v":637875},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,AH$12))","v":661500},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,AI$12))","v":661500},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,AJ$12))","v":669768.75},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,AK$12))","v":694575.00000000012},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,AL$12))","v":694575.00000000012},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,AM$12))","v":703257.18750000012},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,AN$12))","v":729303.75},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,AO$12))","v":729303.75},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z172:$CV172,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":43},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":44},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"Items!$AD$13","v":"Прямые переменные коммерческие расходы"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X44-SUM($X45:$X48))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B44=Lists!$CU$24,SUMIFS($Z44:$CV44,$Z$2:$CV$2,Periods!$Q$18),SUM($Z44:$CV44))","v":136107950},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,AA$12))","v":223663.33333333331},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,AB$12))","v":700728.66666666674},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,AC$12))","v":1404664.6666666667},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,AD$12))","v":2244226.666666666},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,AE$12))","v":3070256.6666666665},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,AF$12))","v":4681902},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,AG$12))","v":5713371.333333334},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,AH$12))","v":7754436.666666667},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,AI$12))","v":9027974.666666666},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,AJ$12))","v":11753074.666666668},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,AK$12))","v":12770694.666666666},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,AL$12))","v":16698828},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,AM$12))","v":18111528},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,AN$12))","v":20192600},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,AO$12))","v":21760000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z174:$CV174,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":45},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I44","v":"Прямые переменные коммерческие расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L45)=0,$L45=0,$L45=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L45)))","v":"Продукт-1"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B45=Lists!$CU$24,SUMIFS($Z45:$CV45,$Z$2:$CV$2,Periods!$Q$18),SUM($Z45:$CV45))","v":61248577.5},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z175:$CV175,Rep!$Z$12:$CV$12,AA$12))","v":100648.5},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z175:$CV175,Rep!$Z$12:$CV$12,AB$12))","v":315327.89999999997},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z175:$CV175,Rep!$Z$12:$CV$12,AC$12))","v":632099.1},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z175:$CV175,Rep!$Z$12:$CV$12,AD$12))","v":1009902},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z175:$CV175,Rep!$Z$12:$CV$12,AE$12))","v":1381615.5},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z175:$CV175,Rep!$Z$12:$CV$12,AF$12))","v":2106855.9},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z175:$CV175,Rep!$Z$12:$CV$12,AG$12))","v":2571017.1},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z175:$CV175,Rep!$Z$12:$CV$12,AH$12))","v":3489496.5},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z175:$CV175,Rep!$Z$12:$CV$12,AI$12))","v":4062588.5999999996},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z175:$CV175,Rep!$Z$12:$CV$12,AJ$12))","v":5288883.5999999996},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z175:$CV175,Rep!$Z$12:$CV$12,AK$12))","v":5746812.5999999996},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z175:$CV175,Rep!$Z$12:$CV$12,AL$12))","v":7514472.5999999996},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z175:$CV175,Rep!$Z$12:$CV$12,AM$12))","v":8150187.5999999996},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z175:$CV175,Rep!$Z$12:$CV$12,AN$12))","v":9086670},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z175:$CV175,Rep!$Z$12:$CV$12,AO$12))","v":9792000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z175:$CV175,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z175:$CV175,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z175:$CV175,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z175:$CV175,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z175:$CV175,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z175:$CV175,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z175:$CV175,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z175:$CV175,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z175:$CV175,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z175:$CV175,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z175:$CV175,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z175:$CV175,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z175:$CV175,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z175:$CV175,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z175:$CV175,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z175:$CV175,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z175:$CV175,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z175:$CV175,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z175:$CV175,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z175:$CV175,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z175:$CV175,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z175:$CV175,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z175:$CV175,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z175:$CV175,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z175:$CV175,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z175:$CV175,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z175:$CV175,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z175:$CV175,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z175:$CV175,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z175:$CV175,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z175:$CV175,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z175:$CV175,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z175:$CV175,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z175:$CV175,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z175:$CV175,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z175:$CV175,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z175:$CV175,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z175:$CV175,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z175:$CV175,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z175:$CV175,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z175:$CV175,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z175:$CV175,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z175:$CV175,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z175:$CV175,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z175:$CV175,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z175:$CV175,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z175:$CV175,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z175:$CV175,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z175:$CV175,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z175:$CV175,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z175:$CV175,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z175:$CV175,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z175:$CV175,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z175:$CV175,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z175:$CV175,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z175:$CV175,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z175:$CV175,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z175:$CV175,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":46},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I44","v":"Прямые переменные коммерческие расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L46)=0,$L46=0,$L46=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L46)))","v":"Продукт-2"},null,{"$f":"L45+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B46=Lists!$CU$24,SUMIFS($Z46:$CV46,$Z$2:$CV$2,Periods!$Q$18),SUM($Z46:$CV46))","v":54443180},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,AA$12))","v":89465.333333333343},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,AB$12))","v":280291.46666666667},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,AC$12))","v":561865.8666666667},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,AD$12))","v":897690.66666666651},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,AE$12))","v":1228102.6666666665},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,AF$12))","v":1872760.8},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,AG$12))","v":2285348.5333333337},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,AH$12))","v":3101774.6666666665},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,AI$12))","v":3611189.8666666667},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,AJ$12))","v":4701229.8666666672},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,AK$12))","v":5108277.8666666672},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,AL$12))","v":6679531.2000000002},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,AM$12))","v":7244611.2000000002},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,AN$12))","v":8077040},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,AO$12))","v":8704000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z176:$CV176,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":47},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I44","v":"Прямые переменные коммерческие расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L47)=0,$L47=0,$L47=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L47)))","v":"Продукт-3"},null,{"$f":"L46+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B47=Lists!$CU$24,SUMIFS($Z47:$CV47,$Z$2:$CV$2,Periods!$Q$18),SUM($Z47:$CV47))","v":20416192.5},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z177:$CV177,Rep!$Z$12:$CV$12,AA$12))","v":33549.5},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z177:$CV177,Rep!$Z$12:$CV$12,AB$12))","v":105109.3},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z177:$CV177,Rep!$Z$12:$CV$12,AC$12))","v":210699.7},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z177:$CV177,Rep!$Z$12:$CV$12,AD$12))","v":336634},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z177:$CV177,Rep!$Z$12:$CV$12,AE$12))","v":460538.5},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z177:$CV177,Rep!$Z$12:$CV$12,AF$12))","v":702285.29999999993},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z177:$CV177,Rep!$Z$12:$CV$12,AG$12))","v":857005.7},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z177:$CV177,Rep!$Z$12:$CV$12,AH$12))","v":1163165.5},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z177:$CV177,Rep!$Z$12:$CV$12,AI$12))","v":1354196.2},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z177:$CV177,Rep!$Z$12:$CV$12,AJ$12))","v":1762961.2000000002},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z177:$CV177,Rep!$Z$12:$CV$12,AK$12))","v":1915604.2000000002},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z177:$CV177,Rep!$Z$12:$CV$12,AL$12))","v":2504824.2000000002},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z177:$CV177,Rep!$Z$12:$CV$12,AM$12))","v":2716729.1999999997},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z177:$CV177,Rep!$Z$12:$CV$12,AN$12))","v":3028890},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z177:$CV177,Rep!$Z$12:$CV$12,AO$12))","v":3264000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z177:$CV177,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z177:$CV177,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z177:$CV177,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z177:$CV177,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z177:$CV177,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z177:$CV177,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z177:$CV177,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z177:$CV177,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z177:$CV177,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z177:$CV177,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z177:$CV177,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z177:$CV177,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z177:$CV177,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z177:$CV177,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z177:$CV177,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z177:$CV177,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z177:$CV177,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z177:$CV177,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z177:$CV177,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z177:$CV177,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z177:$CV177,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z177:$CV177,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z177:$CV177,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z177:$CV177,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z177:$CV177,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z177:$CV177,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z177:$CV177,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z177:$CV177,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z177:$CV177,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z177:$CV177,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z177:$CV177,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z177:$CV177,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z177:$CV177,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z177:$CV177,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z177:$CV177,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z177:$CV177,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z177:$CV177,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z177:$CV177,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z177:$CV177,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z177:$CV177,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z177:$CV177,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z177:$CV177,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z177:$CV177,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z177:$CV177,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z177:$CV177,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z177:$CV177,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z177:$CV177,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z177:$CV177,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z177:$CV177,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z177:$CV177,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z177:$CV177,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z177:$CV177,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z177:$CV177,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z177:$CV177,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z177:$CV177,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z177:$CV177,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z177:$CV177,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z177:$CV177,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":48},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":49},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"Items!$AH$13","v":"Прямые постоянные расходы отдела продаж"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X49-SUM($X50:$X53))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B49=Lists!$CU$24,SUMIFS($Z49:$CV49,$Z$2:$CV$2,Periods!$Q$18),SUM($Z49:$CV49))","v":137457867.32659096},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,AA$12))","v":314319.16666666663},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,AB$12))","v":984069.91666666663},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,AC$12))","v":1573262.0555555555},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,AD$12))","v":2373830.5827777777},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,AE$12))","v":3216367.5611111112},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,AF$12))","v":4388970.9180555558},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,AG$12))","v":5604236.9705250002},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,AH$12))","v":7513705.1631527776},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,AI$12))","v":8686453.0505555551},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,AJ$12))","v":11459966.582388999},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,AK$12))","v":12914282.172657777},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,AL$12))","v":15879856.500275388},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,AM$12))","v":18652350.590656798},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,AN$12))","v":20921258.843449332},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,AO$12))","v":22974937.252095997},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z179:$CV179,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":50},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I49","v":"Прямые постоянные расходы отдела продаж"},{"$f":"IF(OR($L50=0,$L50=\"\",SUMIFS(Items!$A:$A,Items!$AI:$AI,$L50)=0),0,INDEX(Items!$AH:$AH,SUMIFS(Items!$A:$A,Items!$AI:$AI,$L50)))","v":"ФОТ менеджеров по продаже"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B50=Lists!$CU$24,SUMIFS($Z50:$CV50,$Z$2:$CV$2,Periods!$Q$18),SUM($Z50:$CV50))","v":100619959.77977766},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,AA$12))","v":137841.66666666666},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,AB$12))","v":449919.16666666663},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,AC$12))","v":913060.55555555562},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,AD$12))","v":1529987.6277777776},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,AE$12))","v":2125227.611111111},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,AF$12))","v":3071229.6805555555},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,AG$12))","v":3990361.3417499997},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,AH$12))","v":5421436.2290277779},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,AI$12))","v":6339007.1655555544},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,AJ$12))","v":8472985.7435299996},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,AK$12))","v":9504078.0723777767},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,AL$12))","v":11901986.733493889},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,AM$12))","v":13926306.238761},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,AN$12))","v":15692781.753028333},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,AO$12))","v":17143750.193919998},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z180:$CV180,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":51},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I49","v":"Прямые постоянные расходы отдела продаж"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B51=Lists!$CU$24,SUMIFS($Z51:$CV51,$Z$2:$CV$2,Periods!$Q$18),SUM($Z51:$CV51))","v":29114503.546813294},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,AA$12))","v":26477.5},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,AB$12))","v":114150.75},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,AC$12))","v":240201.5},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,AD$12))","v":405842.95499999996},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,AE$12))","v":617139.94999999995},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,AF$12))","v":843741.23750000005},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,AG$12))","v":1119475.6287749999},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,AH$12))","v":1556468.9341249997},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,AI$12))","v":1811645.8849999998},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,AJ$12))","v":2428020.8388589993},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,AK$12))","v":2803544.100279999},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,AL$12))","v":3371209.7667815001},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,AM$12))","v":4093044.3518957999},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,AN$12))","v":4540415.0904209996},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,AO$12))","v":5143125.0581759987},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z181:$CV181,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":52},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I49","v":"Прямые постоянные расходы отдела продаж"},{"$f":"IF(OR($L52=0,$L52=\"\",SUMIFS(Items!$A:$A,Items!$AI:$AI,$L52)=0),0,INDEX(Items!$AH:$AH,SUMIFS(Items!$A:$A,Items!$AI:$AI,$L52)))","v":"Прочие расходы отдела продаж"},null,{"$f":"MAX(L$50:L51)+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B52=Lists!$CU$24,SUMIFS($Z52:$CV52,$Z$2:$CV$2,Periods!$Q$18),SUM($Z52:$CV52))","v":7723404},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,AA$12))","v":150000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,AB$12))","v":420000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,AC$12))","v":420000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,AD$12))","v":438000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,AE$12))","v":474000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,AF$12))","v":474000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,AG$12))","v":494400},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,AH$12))","v":535800},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,AI$12))","v":535800},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,AJ$12))","v":558960.00000000012},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,AK$12))","v":606660.00000000012},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,AL$12))","v":606660.00000000012},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,AM$12))","v":633000.00000000012},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,AN$12))","v":688062.00000000012},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,AO$12))","v":688062.00000000012},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z182:$CV182,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":53},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":54},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":55}]
[{"$f":"ROW()","v":56},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BO$23","v":"Управленческие расходы"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X56-SUMIFS($X57:$X83,$J57:$J83,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B56=Lists!$CU$24,SUMIFS($Z56:$CV56,$Z$2:$CV$2,Periods!$Q$18),SUM($Z56:$CV56))","v":257130221.93980968},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,AA$12))","v":6228951.4833033336},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,AB$12))","v":7910285.3722862536},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,AC$12))","v":11996742.826939043},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,AD$12))","v":11601806.340907428},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,AE$12))","v":5107616.4830512507},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,AF$12))","v":7540459.7920793556},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,AG$12))","v":9572700.6507591344},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,AH$12))","v":12313617.788066793},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,AI$12))","v":14541434.959114784},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,AJ$12))","v":19500330.98461929},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,AK$12))","v":21104588.291752603},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,AL$12))","v":27832921.203940898},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,AM$12))","v":30564060.943974309},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,AN$12))","v":34832074.907434478},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,AO$12))","v":36482629.911580756},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z186:$CV186,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":57},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H56","v":"Управленческие расходы"},{"$f":"Items!$BO$24","v":"ФОТ управленческого персонала"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X57-SUM($X58:$X65))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B57=Lists!$CU$24,SUMIFS($Z57:$CV57,$Z$2:$CV$2,Periods!$Q$18),SUM($Z57:$CV57))","v":20916838.649999999},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,AA$12))","v":3680000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,AB$12))","v":4542650},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,AC$12))","v":6993442.5},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,AD$12))","v":5700746.1499999994},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z187:$CV187,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":58},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H56","v":"Управленческие расходы"},{"$f":"I57","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L58)=0,$L58=0,$L58=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L58)))","v":"Генеральный директор"},null,4,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B58=Lists!$CU$24,SUMIFS($Z58:$CV58,$Z$2:$CV$2,Periods!$Q$18),SUM($Z58:$CV58))","v":9385068.5999999996},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,AA$12))","v":2300000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,AB$12))","v":2469000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,AC$12))","v":2543070},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,AD$12))","v":2072998.5999999999},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z188:$CV188,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":59},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H56","v":"Управленческие расходы"},{"$f":"I57","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L59)=0,$L59=0,$L59=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L59)))","v":"Заместитель ГД"},null,{"$f":"L58+1","v":5},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B59=Lists!$CU$24,SUMIFS($Z59:$CV59,$Z$2:$CV$2,Periods!$Q$18),SUM($Z59:$CV59))","v":4617961.74},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,AB$12))","v":463500},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,AC$12))","v":2288763},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,AD$12))","v":1865698.74},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z189:$CV189,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":60},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H56","v":"Управленческие расходы"},{"$f":"I57","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L60)=0,$L60=0,$L60=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L60)))","v":"Главный бухгалтер"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B60=Lists!$CU$24,SUMIFS($Z60:$CV60,$Z$2:$CV$2,Periods!$Q$18),SUM($Z60:$CV60))","v":5631041.1600000001},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,AA$12))","v":1380000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,AB$12))","v":1481400},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,AC$12))","v":1525842},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,AD$12))","v":1243799.1600000001},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z190:$CV190,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":61},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H57","v":"Управленческие расходы"},{"$f":"I58","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L61)=0,$L61=0,$L61=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L61)))","v":"Сотрудники категории - 1"},null,7,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B61=Lists!$CU$24,SUMIFS($Z61:$CV61,$Z$2:$CV$2,Periods!$Q$18),SUM($Z61:$CV61))","v":1282767.1499999999},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,AB$12))","v":128750},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,AC$12))","v":635767.5},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,AD$12))","v":518249.64999999997},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z191:$CV191,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":62},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H58","v":"Управленческие расходы"},{"$f":"I59","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L62)=0,$L62=0,$L62=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L62)))","v":"Сотрудники категории - 2"},null,8,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B62=Lists!$CU$24,SUMIFS($Z62:$CV62,$Z$2:$CV$2,Periods!$Q$18),SUM($Z62:$CV62))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z192:$CV192,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":63},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H59","v":"Управленческие расходы"},{"$f":"I60","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L63)=0,$L63=0,$L63=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L63)))","v":"Сотрудники категории - 3"},null,9,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B63=Lists!$CU$24,SUMIFS($Z63:$CV63,$Z$2:$CV$2,Periods!$Q$18),SUM($Z63:$CV63))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z193:$CV193,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":64},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H60","v":"Управленческие расходы"},{"$f":"I61","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L64)=0,$L64=0,$L64=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L64)))","v":"Прочие сотрудники"},null,10,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B64=Lists!$CU$24,SUMIFS($Z64:$CV64,$Z$2:$CV$2,Periods!$Q$18),SUM($Z64:$CV64))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z194:$CV194,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":65},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":66},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H56","v":"Управленческие расходы"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B66=Lists!$CU$24,SUMIFS($Z66:$CV66,$Z$2:$CV$2,Periods!$Q$18),SUM($Z66:$CV66))","v":6275051.5949999997},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,AA$12))","v":1104000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,AB$12))","v":1362795},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,AC$12))","v":2098032.75},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,AD$12))","v":1710223.845},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z196:$CV196,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":67},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H56","v":"Управленческие расходы"},{"$f":"Items!$BG$13","v":"Расходы на персонал"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X67-SUM($X68:$X73))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B67=Lists!$CU$24,SUMIFS($Z67:$CV67,$Z$2:$CV$2,Periods!$Q$18),SUM($Z67:$CV67))","v":39491323.860834457},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,AA$12))","v":992326.66666666663},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,AB$12))","v":813079.17562500015},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,AC$12))","v":855545.56380972231},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,AD$12))","v":1066375.5293073473},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,AE$12))","v":985943.73088285723},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,AF$12))","v":1297293.1599838636},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,AG$12))","v":1857187.5520417816},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,AH$12))","v":1999103.9387184347},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,AI$12))","v":2297790.3688104469},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,AJ$12))","v":3547124.5307571259},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,AK$12))","v":3564396.0302517922},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,AL$12))","v":4509995.9244254362},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,AM$12))","v":4981417.383578714},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,AN$12))","v":5751843.191469999},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,AO$12))","v":4971901.1145052714},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z197:$CV197,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":68},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H56","v":"Управленческие расходы"},{"$f":"I57","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L68)=0,$L68=0,$L68=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L68)))","v":"Аренда офиса"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B68=Lists!$CU$24,SUMIFS($Z68:$CV68,$Z$2:$CV$2,Periods!$Q$18),SUM($Z68:$CV68))","v":30557582.212571803},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,AA$12))","v":616250},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,AB$12))","v":597479.16666666674},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,AC$12))","v":638286.25},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,AD$12))","v":790464.93750000012},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,AE$12))","v":829988.18437500019},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,AF$12))","v":916532.67506062507},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,AG$12))","v":1457855.2049492812},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,AH$12))","v":1530747.9651967455},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,AI$12))","v":1701171.7470876025},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,AJ$12))","v":2818980.5543832001},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,AK$12))","v":2959929.5821023602},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,AL$12))","v":3177126.3916368643},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,AM$12))","v":4097186.3459419534},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,AN$12))","v":4302045.6632390525},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,AO$12))","v":4123537.5444324515},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z198:$CV198,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":69},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H56","v":"Управленческие расходы"},{"$f":"I57","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L69)=0,$L69=0,$L69=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L69)))","v":"Расходы на организацию рабочего места"},null,{"$f":"L68+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B69=Lists!$CU$24,SUMIFS($Z69:$CV69,$Z$2:$CV$2,Periods!$Q$18),SUM($Z69:$CV69))","v":1752404.2375771953},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,AA$12))","v":137708.33333333334},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,AB$12))","v":62183.333333333328},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,AC$12))","v":43414.222222222226},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,AD$12))","v":66398.222222222219},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,AE$12))","v":27621.660444444507},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,AF$12))","v":109160.80207644441},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,AG$12))","v":100830.10928640008},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,AH$12))","v":103309.78308514704},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,AI$12))","v":138301.50570484396},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,AJ$12))","v":155259.59687164368},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,AK$12))","v":76890.467022147393},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,AL$12))","v":334403.63112177548},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,AM$12))","v":102065.80393368959},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,AN$12))","v":294856.76691954787},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z199:$CV199,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":70},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H56","v":"Управленческие расходы"},{"$f":"I57","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L70)=0,$L70=0,$L70=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L70)))","v":"Расходы на оргтехнику"},null,{"$f":"L69+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B70=Lists!$CU$24,SUMIFS($Z70:$CV70,$Z$2:$CV$2,Periods!$Q$18),SUM($Z70:$CV70))","v":2274580.5471559074},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,AA$12))","v":171250},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,AB$12))","v":67987.5},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,AC$12))","v":53103.75},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,AD$12))","v":81998.437499999985},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,AE$12))","v":34439.343750000073},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,AF$12))","v":137412.98156249995},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,AG$12))","v":128146.64563476571},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,AH$12))","v":132560.58565107425},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,AI$12))","v":179166.09681682015},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,AJ$12))","v":203068.86347158771},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,AK$12))","v":101534.43173579393},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,AL$12))","v":445828.45934898604},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,AM$12))","v":137383.00894069273},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,AN$12))","v":400700.44274368737},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z200:$CV200,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":71},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H67","v":"Управленческие расходы"},{"$f":"I68","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L71)=0,$L71=0,$L71=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L71)))","v":"Канцелярские расходы"},null,{"$f":"L70+1","v":4},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B71=Lists!$CU$24,SUMIFS($Z71:$CV71,$Z$2:$CV$2,Periods!$Q$18),SUM($Z71:$CV71))","v":3202371.4927373966},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,AA$12))","v":50638.541666666672},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,AB$12))","v":62246.296875},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,AC$12))","v":84568.410937500012},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,AD$12))","v":86983.701328124997},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,AE$12))","v":59658.566132812499},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,AF$12))","v":84417.383869628917},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,AG$12))","v":107257.48605663574},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,AH$12))","v":146393.40881651005},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,AI$12))","v":176864.95996311886},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,AJ$12))","v":235343.60061826406},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,AK$12))","v":273382.8148608139},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,AL$12))","v":356900.43338582688},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,AM$12))","v":419961.0018402749},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,AN$12))","v":495454.31214543025},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,AO$12))","v":562300.5742407887},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z201:$CV201,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":72},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H68","v":"Управленческие расходы"},{"$f":"I69","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L72)=0,$L72=0,$L72=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L72)))","v":"Прочие расходы на персонал"},null,{"$f":"L71+1","v":5},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B72=Lists!$CU$24,SUMIFS($Z72:$CV72,$Z$2:$CV$2,Periods!$Q$18),SUM($Z72:$CV72))","v":1704385.3707921535},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,AA$12))","v":16479.791666666664},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,AB$12))","v":23182.87875},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,AC$12))","v":36172.930650000002},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,AD$12))","v":40530.230756999998},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,AE$12))","v":34235.976180599995},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,AF$12))","v":49769.317414664998},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,AG$12))","v":63098.106114698683},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,AH$12))","v":86092.195968957822},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,AI$12))","v":102286.05923806128},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,AJ$12))","v":134471.91541242981},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,AK$12))","v":152658.73453067674},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,AL$12))","v":195737.00893198256},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,AM$12))","v":224821.22292210237},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,AN$12))","v":258786.00642228191},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,AO$12))","v":286062.99583203066},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z202:$CV202,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":73},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":74},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H63","v":"Управленческие расходы"},{"$f":"Items!$BC$13","v":"Постоянные расходы"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X74-SUM($X75:$X82))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B74=Lists!$CU$24,SUMIFS($Z74:$CV74,$Z$2:$CV$2,Periods!$Q$18),SUM($Z74:$CV74))","v":190447007.83397526},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,AA$12))","v":452624.81663666666},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,AB$12))","v":1191761.1966612535},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,AC$12))","v":2049722.01312932},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,AD$12))","v":3124460.8166000806},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,AE$12))","v":4121672.7521683942},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,AF$12))","v":6243166.6320954915},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,AG$12))","v":7715513.0987173524},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,AH$12))","v":10314513.849348359},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,AI$12))","v":12243644.590304337},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,AJ$12))","v":15953206.453862164},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,AK$12))","v":17540192.261500813},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,AL$12))","v":23322925.279515456},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,AM$12))","v":25582643.560395595},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,AN$12))","v":29080231.715964474},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,AO$12))","v":31510728.797075488},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z204:$CV204,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":75},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H63","v":"Управленческие расходы"},{"$f":"I64","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L75)=0,$L75=0,$L75=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L75)))","v":"Постоянные расходы - 1"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B75=Lists!$CU$24,SUMIFS($Z75:$CV75,$Z$2:$CV$2,Periods!$Q$18),SUM($Z75:$CV75))","v":30039022.843894996},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,AA$12))","v":44747.237699999998},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,AB$12))","v":136207.84644719999},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,AC$12))","v":273958.3300212},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,AD$12))","v":447102.43321312801},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,AE$12))","v":607386.2944571136},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,AF$12))","v":951820.23006080196},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,AG$12))","v":1189670.2184445919},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,AH$12))","v":1612043.0002077618},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,AI$12))","v":1924417.6902266499},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,AJ$12))","v":2528473.8581014522},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,AK$12))","v":2784364.6643359652},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,AL$12))","v":3727870.7318857037},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,AM$12))","v":4093610.6699694172},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,AN$12))","v":4662046.2576275403},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,AO$12))","v":5055303.3811964681},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z205:$CV205,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":76},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H63","v":"Управленческие расходы"},{"$f":"I64","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L76)=0,$L76=0,$L76=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L76)))","v":"Постоянные расходы - 2"},null,{"$f":"L75+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B76=Lists!$CU$24,SUMIFS($Z76:$CV76,$Z$2:$CV$2,Periods!$Q$18),SUM($Z76:$CV76))","v":150195114.219475},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,AA$12))","v":223736.18849999999},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,AB$12))","v":681039.23223600001},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,AC$12))","v":1369791.6501060002},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,AD$12))","v":2235512.1660656398},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,AE$12))","v":3036931.4722855682},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,AF$12))","v":4759101.1503040101},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,AG$12))","v":5948351.0922229588},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,AH$12))","v":8060215.0010388102},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,AI$12))","v":9622088.4511332512},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,AJ$12))","v":12642369.290507261},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,AK$12))","v":13921823.321679827},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,AL$12))","v":18639353.659428518},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,AM$12))","v":20468053.349847089},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,AN$12))","v":23310231.288137704},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,AO$12))","v":25276516.905982345},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z206:$CV206,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":77},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H63","v":"Управленческие расходы"},{"$f":"I64","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L77)=0,$L77=0,$L77=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L77)))","v":"Постоянные расходы - 3"},null,3,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B77=Lists!$CU$24,SUMIFS($Z77:$CV77,$Z$2:$CV$2,Periods!$Q$18),SUM($Z77:$CV77))","v":4901664.8372530481},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,AA$12))","v":100000.00000000001},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,AB$12))","v":245000.00000000003},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,AC$12))","v":257250.00000000003},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,AD$12))","v":270112.5},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,AE$12))","v":283618.12500000006},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,AF$12))","v":297799.03125},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,AG$12))","v":312688.98281249998},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,AH$12))","v":328323.43195312505},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,AI$12))","v":344739.60355078126},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,AJ$12))","v":361976.58372832031},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,AK$12))","v":380075.41291473637},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,AL$12))","v":399079.1835604732},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,AM$12))","v":419033.14273849688},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,AN$12))","v":439984.79987542168},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,AO$12))","v":461984.03986919275},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z207:$CV207,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":78},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H74","v":"Управленческие расходы"},{"$f":"I75","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L78)=0,$L78=0,$L78=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L78)))","v":"Постоянные расходы - 4"},null,4,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B78=Lists!$CU$24,SUMIFS($Z78:$CV78,$Z$2:$CV$2,Periods!$Q$18),SUM($Z78:$CV78))","v":1255115.1833048528},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,AA$12))","v":40000.000000000007},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,AB$12))","v":62000.000000000007},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,AC$12))","v":65100},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,AD$12))","v":68355},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,AE$12))","v":71772.75},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,AF$12))","v":75361.387499999997},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,AG$12))","v":79129.456875000003},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,AH$12))","v":83085.929718750005},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,AI$12))","v":87240.226204687511},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,AJ$12))","v":91602.237514921886},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,AK$12))","v":96182.34939066798},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,AL$12))","v":100991.46686020138},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,AM$12))","v":106041.04020321145},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,AN$12))","v":111343.09221337203},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,AO$12))","v":116910.24682404062},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z208:$CV208,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":79},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H75","v":"Управленческие расходы"},{"$f":"I76","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L79)=0,$L79=0,$L79=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L79)))","v":"Постоянные расходы - 5"},null,5,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B79=Lists!$CU$24,SUMIFS($Z79:$CV79,$Z$2:$CV$2,Periods!$Q$18),SUM($Z79:$CV79))","v":856542.77153096267},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,AA$12))","v":36666.666666666672},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,AB$12))","v":41833.333333333336},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,AC$12))","v":43925},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,AD$12))","v":46121.250000000007},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,AE$12))","v":48427.3125},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,AF$12))","v":50848.678125000013},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,AG$12))","v":53391.112031249999},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,AH$12))","v":56060.66763281251},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,AI$12))","v":58863.70101445313},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,AJ$12))","v":61806.886065175786},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,AK$12))","v":64897.230368434582},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,AL$12))","v":68142.091886856317},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,AM$12))","v":71549.19648119912},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,AN$12))","v":75126.656305259094},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,AO$12))","v":78882.989120522034},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z209:$CV209,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":80},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H76","v":"Управленческие расходы"},{"$f":"I77","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L80)=0,$L80=0,$L80=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L80)))","v":"Постоянные расходы - 6"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B80=Lists!$CU$24,SUMIFS($Z80:$CV80,$Z$2:$CV$2,Periods!$Q$18),SUM($Z80:$CV80))","v":195645.69412691184},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,AA$12))","v":3000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,AB$12))","v":12060},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,AC$12))","v":12301.2},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,AD$12))","v":12547.223999999998},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,AE$12))","v":12798.16848},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,AF$12))","v":13054.131849599999},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,AG$12))","v":13315.214486592},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,AH$12))","v":13581.518776323839},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,AI$12))","v":13853.149151850314},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,AJ$12))","v":14130.212134887322},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,AK$12))","v":14412.81637758507},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,AL$12))","v":14701.07270513677},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,AM$12))","v":14995.094159239503},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,AN$12))","v":15294.996042424296},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,AO$12))","v":15600.89596327278},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z210:$CV210,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":81},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H77","v":"Управленческие расходы"},{"$f":"I78","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L81)=0,$L81=0,$L81=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L81)))","v":"Постоянные расходы - 7"},null,7,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B81=Lists!$CU$24,SUMIFS($Z81:$CV81,$Z$2:$CV$2,Periods!$Q$18),SUM($Z81:$CV81))","v":3003902.2843894996},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,AA$12))","v":4474.7237700000005},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,AB$12))","v":13620.784644719999},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,AC$12))","v":27395.833002120002},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,AD$12))","v":44710.243321312802},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,AE$12))","v":60738.629445711369},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,AF$12))","v":95182.023006080199},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,AG$12))","v":118967.02184445917},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,AH$12))","v":161204.30002077619},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,AI$12))","v":192441.76902266502},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,AJ$12))","v":252847.38581014524},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,AK$12))","v":278436.46643359651},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,AL$12))","v":372787.07318857033},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,AM$12))","v":409361.06699694169},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,AN$12))","v":466204.625762754},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,AO$12))","v":505530.33811964683},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z211:$CV211,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":82},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":83},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":84}]
[{"$f":"ROW()","v":85},{"$f":"Lists!$CU$23","v":"CF"},null,null,null,null,null,{"$f":"Items!$BS$38","v":"Финпоток по операционной деятельности"},null,null,null,null,{"$f":"Sales!$M$91","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X85-(X16-X22-X24-X26-X28-X56))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B85=Lists!$CU$24,SUMIFS($Z85:$CV85,$Z$2:$CV$2,Periods!$Q$18),SUM($Z85:$CV85))","v":1128927500.0837624},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z215:$CV215,Rep!$Z$12:$CV$12,AA$12))","v":-7230222.2099700002},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z215:$CV215,Rep!$Z$12:$CV$12,AB$12))","v":-8320957.614441812},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z215:$CV215,Rep!$Z$12:$CV$12,AC$12))","v":-6949611.1730954871},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z215:$CV215,Rep!$Z$12:$CV$12,AD$12))","v":306610.17527230363},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z215:$CV215,Rep!$Z$12:$CV$12,AE$12))","v":13173844.666823214},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z215:$CV215,Rep!$Z$12:$CV$12,AF$12))","v":28791333.644637067},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z215:$CV215,Rep!$Z$12:$CV$12,AG$12))","v":36740326.481784105},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z215:$CV215,Rep!$Z$12:$CV$12,AH$12))","v":55672447.210222706},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z215:$CV215,Rep!$Z$12:$CV$12,AI$12))","v":68204817.278976247},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z215:$CV215,Rep!$Z$12:$CV$12,AJ$12))","v":95339632.64673242},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z215:$CV215,Rep!$Z$12:$CV$12,AK$12))","v":103898076.40850616},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z215:$CV215,Rep!$Z$12:$CV$12,AL$12))","v":152526244.9287158},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z215:$CV215,Rep!$Z$12:$CV$12,AM$12))","v":167388281.94497514},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z215:$CV215,Rep!$Z$12:$CV$12,AN$12))","v":191667683.72563159},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z215:$CV215,Rep!$Z$12:$CV$12,AO$12))","v":237718991.96899301},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z215:$CV215,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z215:$CV215,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z215:$CV215,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z215:$CV215,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z215:$CV215,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z215:$CV215,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z215:$CV215,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z215:$CV215,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z215:$CV215,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z215:$CV215,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z215:$CV215,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z215:$CV215,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z215:$CV215,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z215:$CV215,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z215:$CV215,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z215:$CV215,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z215:$CV215,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z215:$CV215,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z215:$CV215,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z215:$CV215,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z215:$CV215,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z215:$CV215,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z215:$CV215,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z215:$CV215,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z215:$CV215,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z215:$CV215,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z215:$CV215,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z215:$CV215,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z215:$CV215,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z215:$CV215,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z215:$CV215,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z215:$CV215,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z215:$CV215,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z215:$CV215,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z215:$CV215,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z215:$CV215,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z215:$CV215,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z215:$CV215,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z215:$CV215,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z215:$CV215,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z215:$CV215,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z215:$CV215,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z215:$CV215,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z215:$CV215,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z215:$CV215,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z215:$CV215,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z215:$CV215,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z215:$CV215,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z215:$CV215,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z215:$CV215,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z215:$CV215,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z215:$CV215,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z215:$CV215,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z215:$CV215,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z215:$CV215,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z215:$CV215,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z215:$CV215,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z215:$CV215,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":86}]
[{"$f":"ROW()","v":87},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BO$26","v":"Капзатраты"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X87-SUMIFS($X88:$X89,$J88:$J89,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B87=Lists!$CU$24,SUMIFS($Z87:$CV87,$Z$2:$CV$2,Periods!$Q$18),SUM($Z87:$CV87))","v":42000000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,AA$12))","v":42000000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z217:$CV217,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":88},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H87","v":"Капзатраты"},{"$f":"Items!$AU$13","v":"Капзатраты разовые амортизируемые"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B88=Lists!$CU$24,SUMIFS($Z88:$CV88,$Z$2:$CV$2,Periods!$Q$18),SUM($Z88:$CV88))","v":42000000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,AA$12))","v":42000000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z218:$CV218,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":89},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":90}]
[{"$f":"ROW()","v":91},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Lists!$BW$13","v":"Налоги на внеоборотные активы"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B91=Lists!$CU$24,SUMIFS($Z91:$CV91,$Z$2:$CV$2,Periods!$Q$18),SUM($Z91:$CV91))","v":5614583.3333333312},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,AB$12))","v":609583.33333333337},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,AC$12))","v":678333.33333333326},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,AD$12))","v":629444.4444444445},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,AE$12))","v":580555.5555555555},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,AF$12))","v":531666.66666666663},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,AG$12))","v":482777.77777777764},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,AH$12))","v":433888.88888888888},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,AI$12))","v":385000.00000000006},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,AJ$12))","v":336111.11111111112},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,AK$12))","v":287222.22222222231},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,AL$12))","v":238333.33333333346},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,AM$12))","v":189444.44444444447},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,AN$12))","v":140555.55555555545},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,AO$12))","v":91666.666666666453},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z221:$CV221,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":92},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H91","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L92)=0,$L92=0,$L92=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L92)))","v":"земельный налог"},null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B92=Lists!$CU$24,SUMIFS($Z92:$CV92,$Z$2:$CV$2,Periods!$Q$18),SUM($Z92:$CV92))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z222:$CV222,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":93},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H91","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L93)=0,$L93=0,$L93=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L93)))","v":"транспортный налог"},null,null,{"$f":"L92+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B93=Lists!$CU$24,SUMIFS($Z93:$CV93,$Z$2:$CV$2,Periods!$Q$18),SUM($Z93:$CV93))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z223:$CV223,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":94},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H91","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L94)=0,$L94=0,$L94=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L94)))","v":"налог на имущество организаций"},null,null,{"$f":"L93+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B94=Lists!$CU$24,SUMIFS($Z94:$CV94,$Z$2:$CV$2,Periods!$Q$18),SUM($Z94:$CV94))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z224:$CV224,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":95},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":96},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"Items!$BO$27","v":"НДС к возмещению по капзатратам"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B96=Lists!$CU$24,SUMIFS($Z96:$CV96,$Z$2:$CV$2,Periods!$Q$18),SUM($Z96:$CV96))","v":6999999.9999999981},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,AA$12))","v":2666666.666666666},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,AB$12))","v":4333333.3333333321},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z226:$CV226,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":97}]
[{"$f":"ROW()","v":98},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BO$19","v":"НДС начисленный"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B98=Lists!$CU$24,SUMIFS($Z98:$CV98,$Z$2:$CV$2,Periods!$Q$18),SUM($Z98:$CV98))","v":244239527.2195788},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,AA$12))","v":-142360.31415277775},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,AB$12))","v":66672.520082033472},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,AC$12))","v":876972.37262624037},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,AD$12))","v":2018874.9579682834},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,AE$12))","v":3719423.5401581479},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,AF$12))","v":6042663.9561135322},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,AG$12))","v":7706453.4430953162},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,AH$12))","v":12411118.924726615},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,AI$12))","v":13973442.879726691},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,AJ$12))","v":20722983.452164136},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,AK$12))","v":23153683.067615807},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,AL$12))","v":30236603.600953061},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,AM$12))","v":35814897.793128312},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,AN$12))","v":39558246.432968214},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,AO$12))","v":48079850.592405193},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z228:$CV228,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":99}]
[{"$f":"ROW()","v":100},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BO$33","v":"Налог на прибыль"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B100=Lists!$CU$24,SUMIFS($Z100:$CV100,$Z$2:$CV$2,Periods!$Q$18),SUM($Z100:$CV100))","v":153299475.32919303},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,AH$12))","v":6231308.6458950201},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,AI$12))","v":8999970.4435247555},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,AJ$12))","v":14166485.527199393},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,AK$12))","v":15724857.167703569},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,AL$12))","v":21900080.814942613},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,AM$12))","v":25075176.80576314},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,AN$12))","v":28366350.35473606},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,AO$12))","v":32835245.569428474},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z230:$CV230,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":101}]
[{"$f":"ROW()","v":102},{"$f":"Lists!$CU$23","v":"CF"},null,null,null,null,null,{"$f":"Items!$BS$39","v":"Финпоток по основной деятельности"},null,null,null,null,{"$f":"Sales!$M$91","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X102-(X85-X87-X91+X96-X98-X100))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B102=Lists!$CU$24,SUMIFS($Z102:$CV102,$Z$2:$CV$2,Periods!$Q$18),SUM($Z102:$CV102))","v":690773914.2016573},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,AA$12))","v":-46421195.229150556},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,AB$12))","v":-4663880.1345238462},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,AC$12))","v":-8504916.8790550604},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,AD$12))","v":-2341709.2271404238},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,AE$12))","v":8873865.571109511},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,AF$12))","v":22217003.021856871},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,AG$12))","v":28551095.260911014},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,AH$12))","v":36596130.750712194},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,AI$12))","v":44846403.955724791},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,AJ$12))","v":60114052.556257792},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,AK$12))","v":64732313.950964555},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,AL$12))","v":100151227.17948675},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,AM$12))","v":106308762.90163922},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,AN$12))","v":123602531.38237174},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,AO$12))","v":156712229.14049268},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z232:$CV232,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":103}]
[{"$f":"ROW()","v":104},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"Items!$BS$22","v":"Поступление финансирования от Учредителей"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B104=Lists!$CU$24,SUMIFS($Z104:$CV104,$Z$2:$CV$2,Periods!$Q$18),SUM($Z104:$CV104))","v":30000000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z234:$CV234,Rep!$Z$12:$CV$12,AA$12))","v":30000000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z234:$CV234,Rep!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z234:$CV234,Rep!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z234:$CV234,Rep!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z234:$CV234,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z234:$CV234,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z234:$CV234,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z234:$CV234,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z234:$CV234,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z234:$CV234,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z234:$CV234,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z234:$CV234,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z234:$CV234,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z234:$CV234,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z234:$CV234,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z234:$CV234,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z234:$CV234,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z234:$CV234,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z234:$CV234,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z234:$CV234,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z234:$CV234,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z234:$CV234,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z234:$CV234,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z234:$CV234,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z234:$CV234,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z234:$CV234,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z234:$CV234,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z234:$CV234,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z234:$CV234,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z234:$CV234,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z234:$CV234,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z234:$CV234,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z234:$CV234,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z234:$CV234,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z234:$CV234,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z234:$CV234,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z234:$CV234,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z234:$CV234,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z234:$CV234,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z234:$CV234,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z234:$CV234,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z234:$CV234,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z234:$CV234,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z234:$CV234,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z234:$CV234,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z234:$CV234,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z234:$CV234,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z234:$CV234,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z234:$CV234,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z234:$CV234,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z234:$CV234,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z234:$CV234,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z234:$CV234,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z234:$CV234,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z234:$CV234,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z234:$CV234,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z234:$CV234,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z234:$CV234,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z234:$CV234,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z234:$CV234,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z234:$CV234,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z234:$CV234,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z234:$CV234,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z234:$CV234,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z234:$CV234,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z234:$CV234,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z234:$CV234,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z234:$CV234,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z234:$CV234,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z234:$CV234,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z234:$CV234,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z234:$CV234,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z234:$CV234,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":105}]
[{"$f":"ROW()","v":106},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"Items!$BS$29","v":"Поступление кредита"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B106=Lists!$CU$24,SUMIFS($Z106:$CV106,$Z$2:$CV$2,Periods!$Q$18),SUM($Z106:$CV106))","v":30000000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,AA$12))","v":15000000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,AB$12))","v":15000000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z236:$CV236,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":107}]
[{"$f":"ROW()","v":108},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BS$30","v":"Возврат кредита"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B108=Lists!$CU$24,SUMIFS($Z108:$CV108,$Z$2:$CV$2,Periods!$Q$18),SUM($Z108:$CV108))","v":30000000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,AF$12))","v":6000000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,AG$12))","v":6000000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,AH$12))","v":6000000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,AI$12))","v":6000000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,AJ$12))","v":6000000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z238:$CV238,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":109}]
[{"$f":"ROW()","v":110},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BS$31","v":"Оплата процентов по кредиту"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B110=Lists!$CU$24,SUMIFS($Z110:$CV110,$Z$2:$CV$2,Periods!$Q$18),SUM($Z110:$CV110))","v":16200000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,AA$12))","v":900000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,AB$12))","v":1800000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,AC$12))","v":2400000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,AD$12))","v":2400000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,AE$12))","v":2400000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,AF$12))","v":2220000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,AG$12))","v":1740000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,AH$12))","v":1260000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,AI$12))","v":780000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,AJ$12))","v":300000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z240:$CV240,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":111}]
[{"$f":"ROW()","v":112},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,"Поступления овердрафта",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B112=Lists!$CU$24,SUMIFS($Z112:$CV112,$Z$2:$CV$2,Periods!$Q$18),SUM($Z112:$CV112))","v":20630869.615610763},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,AA$12))","v":2321195.2291505556},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,AC$12))","v":4923586.269554018},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,AD$12))","v":7319291.6437669294},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,AE$12))","v":3119875.4093051255},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,AF$12))","v":2946921.0638341326},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z242:$CV242,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":113}]
[{"$f":"ROW()","v":114},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,"Возвраты овердрафта",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B114=Lists!$CU$24,SUMIFS($Z114:$CV114,$Z$2:$CV$2,Periods!$Q$18),SUM($Z114:$CV114))","v":20630869.615610763},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,AB$12))","v":2321195.2291505556},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,AD$12))","v":1202811.7610919692},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,AE$12))","v":8430013.0246242955},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,AF$12))","v":8676849.600743942},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z244:$CV244,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":115}]
[{"$f":"ROW()","v":116},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,"Оплата %% по овердрафту",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B116=Lists!$CU$24,SUMIFS($Z116:$CV116,$Z$2:$CV$2,Periods!$Q$18),SUM($Z116:$CV116))","v":3276780.5079246587},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,AB$12))","v":233594.02682455911},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,AD$12))","v":1374770.6555345363},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,AE$12))","v":1163727.9557903416},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,AF$12))","v":504687.86977522168},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z246:$CV246,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":117}]
[{"$f":"ROW()","v":118},{"$f":"Lists!$CU$23","v":"CF"},null,null,null,null,null,{"$f":"Items!$BS$40","v":"Финпоток по финансовой деятельности"},null,null,null,null,{"$f":"Sales!$M$91","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X118-(X104+X106+X112-X108-X110-X114-X116))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B118=Lists!$CU$24,SUMIFS($Z118:$CV118,$Z$2:$CV$2,Periods!$Q$18),SUM($Z118:$CV118))","v":10523219.492075346},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,AA$12))","v":46421195.229150556},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,AB$12))","v":10645210.744024886},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,AC$12))","v":2523586.269554018},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,AD$12))","v":2341709.2271404238},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,AE$12))","v":-8873865.571109511},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,AF$12))","v":-14454616.406685032},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,AG$12))","v":-7740000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,AH$12))","v":-7260000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,AI$12))","v":-6780000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,AJ$12))","v":-6300000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z248:$CV248,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":119}]
[{"$f":"ROW()","v":120}]
[{"$f":"ROW()","v":121},{"$f":"Lists!$CU$23","v":"CF"},null,null,null,null,null,{"$f":"Items!$BS$35","v":"Итоговый финпоток"},null,null,null,null,{"$f":"Sales!$M$91","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X121-(X102+X118))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B121=Lists!$CU$24,SUMIFS($Z121:$CV121,$Z$2:$CV$2,Periods!$Q$18),SUM($Z121:$CV121))","v":701297133.69373262},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,AB$12))","v":5981330.6095010405},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,AC$12))","v":-5981330.6095010433},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,AF$12))","v":7762386.6151718423},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,AG$12))","v":20811095.260911014},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,AH$12))","v":29336130.750712194},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,AI$12))","v":38066403.955724791},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,AJ$12))","v":53814052.556257792},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,AK$12))","v":64732313.950964555},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,AL$12))","v":100151227.17948675},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,AM$12))","v":106308762.90163922},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,AN$12))","v":123602531.38237174},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,AO$12))","v":156712229.14049268},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z251:$CV251,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":122}]
[{"$f":"ROW()","v":123},{"$f":"Lists!$CU$24","v":"BS"},null,null,null,null,null,{"$f":"Items!$BS$36","v":"Итоговый финпоток нараст. итогом"},null,null,null,null,{"$f":"Prdction!$M$382","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X123-$X121)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"SUMIFS($Z123:$CV123,$Z$11:$CV$11,MAX($Z$11:$CV$11))","v":701297133.69373262},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z253:$CV253,Rep!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z253:$CV253,Rep!$Z$12:$CV$12,AB$12))","v":5981330.6095010405},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z253:$CV253,Rep!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z253:$CV253,Rep!$Z$12:$CV$12,AD$12))","v":-2.7939677238464355E-9},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z253:$CV253,Rep!$Z$12:$CV$12,AE$12))","v":-2.7939677238464355E-9},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z253:$CV253,Rep!$Z$12:$CV$12,AF$12))","v":7762386.6151718395},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z253:$CV253,Rep!$Z$12:$CV$12,AG$12))","v":28573481.876082852},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z253:$CV253,Rep!$Z$12:$CV$12,AH$12))","v":57909612.626795046},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z253:$CV253,Rep!$Z$12:$CV$12,AI$12))","v":95976016.582519829},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z253:$CV253,Rep!$Z$12:$CV$12,AJ$12))","v":149790069.13877761},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z253:$CV253,Rep!$Z$12:$CV$12,AK$12))","v":214522383.08974218},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z253:$CV253,Rep!$Z$12:$CV$12,AL$12))","v":314673610.26922894},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z253:$CV253,Rep!$Z$12:$CV$12,AM$12))","v":420982373.17086816},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z253:$CV253,Rep!$Z$12:$CV$12,AN$12))","v":544584904.55323994},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z253:$CV253,Rep!$Z$12:$CV$12,AO$12))","v":701297133.69373262},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z253:$CV253,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z253:$CV253,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z253:$CV253,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z253:$CV253,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z253:$CV253,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z253:$CV253,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z253:$CV253,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z253:$CV253,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z253:$CV253,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z253:$CV253,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z253:$CV253,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z253:$CV253,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z253:$CV253,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z253:$CV253,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z253:$CV253,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z253:$CV253,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z253:$CV253,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z253:$CV253,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z253:$CV253,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z253:$CV253,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z253:$CV253,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z253:$CV253,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z253:$CV253,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z253:$CV253,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z253:$CV253,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z253:$CV253,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z253:$CV253,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z253:$CV253,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z253:$CV253,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z253:$CV253,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z253:$CV253,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z253:$CV253,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z253:$CV253,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z253:$CV253,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z253:$CV253,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z253:$CV253,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z253:$CV253,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z253:$CV253,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z253:$CV253,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z253:$CV253,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z253:$CV253,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z253:$CV253,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z253:$CV253,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z253:$CV253,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z253:$CV253,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z253:$CV253,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z253:$CV253,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z253:$CV253,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z253:$CV253,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z253:$CV253,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z253:$CV253,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z253:$CV253,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z253:$CV253,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z253:$CV253,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z253:$CV253,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z253:$CV253,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z253:$CV253,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z253:$CV253,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":124}]
[{"$f":"ROW()","v":125},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":126}]

{"sheet":"BS","index":16,"n_rows":56,"n_cols":99,"rows_kept":56,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87},{"$f":"COLUMN()","v":88},{"$f":"COLUMN()","v":89},{"$f":"COLUMN()","v":90},{"$f":"COLUMN()","v":91},{"$f":"COLUMN()","v":92},{"$f":"COLUMN()","v":93},{"$f":"COLUMN()","v":94},{"$f":"COLUMN()","v":95},{"$f":"COLUMN()","v":96},{"$f":"COLUMN()","v":97},{"$f":"COLUMN()","v":98},{"$f":"COLUMN()","v":99}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16},{"$f":"MAX($Z2:AP2)+1","v":17},{"$f":"MAX($Z2:AQ2)+1","v":18},{"$f":"MAX($Z2:AR2)+1","v":19},{"$f":"MAX($Z2:AS2)+1","v":20},{"$f":"MAX($Z2:AT2)+1","v":21},{"$f":"MAX($Z2:AU2)+1","v":22},{"$f":"MAX($Z2:AV2)+1","v":23},{"$f":"MAX($Z2:AW2)+1","v":24},{"$f":"MAX($Z2:AX2)+1","v":25},{"$f":"MAX($Z2:AY2)+1","v":26},{"$f":"MAX($Z2:AZ2)+1","v":27},{"$f":"MAX($Z2:BA2)+1","v":28},{"$f":"MAX($Z2:BB2)+1","v":29},{"$f":"MAX($Z2:BC2)+1","v":30},{"$f":"MAX($Z2:BD2)+1","v":31},{"$f":"MAX($Z2:BE2)+1","v":32},{"$f":"MAX($Z2:BF2)+1","v":33},{"$f":"MAX($Z2:BG2)+1","v":34},{"$f":"MAX($Z2:BH2)+1","v":35},{"$f":"MAX($Z2:BI2)+1","v":36},{"$f":"MAX($Z2:BJ2)+1","v":37},{"$f":"MAX($Z2:BK2)+1","v":38},{"$f":"MAX($Z2:BL2)+1","v":39},{"$f":"MAX($Z2:BM2)+1","v":40},{"$f":"MAX($Z2:BN2)+1","v":41},{"$f":"MAX($Z2:BO2)+1","v":42},{"$f":"MAX($Z2:BP2)+1","v":43},{"$f":"MAX($Z2:BQ2)+1","v":44},{"$f":"MAX($Z2:BR2)+1","v":45},{"$f":"MAX($Z2:BS2)+1","v":46},{"$f":"MAX($Z2:BT2)+1","v":47},{"$f":"MAX($Z2:BU2)+1","v":48},{"$f":"MAX($Z2:BV2)+1","v":49},{"$f":"MAX($Z2:BW2)+1","v":50},{"$f":"MAX($Z2:BX2)+1","v":51},{"$f":"MAX($Z2:BY2)+1","v":52},{"$f":"MAX($Z2:BZ2)+1","v":53},{"$f":"MAX($Z2:CA2)+1","v":54},{"$f":"MAX($Z2:CB2)+1","v":55},{"$f":"MAX($Z2:CC2)+1","v":56},{"$f":"MAX($Z2:CD2)+1","v":57},{"$f":"MAX($Z2:CE2)+1","v":58},{"$f":"MAX($Z2:CF2)+1","v":59},{"$f":"MAX($Z2:CG2)+1","v":60},{"$f":"MAX($Z2:CH2)+1","v":61},{"$f":"MAX($Z2:CI2)+1","v":62},{"$f":"MAX($Z2:CJ2)+1","v":63},{"$f":"MAX($Z2:CK2)+1","v":64},{"$f":"MAX($Z2:CL2)+1","v":65},{"$f":"MAX($Z2:CM2)+1","v":66},{"$f":"MAX($Z2:CN2)+1","v":67},{"$f":"MAX($Z2:CO2)+1","v":68},{"$f":"MAX($Z2:CP2)+1","v":69},{"$f":"MAX($Z2:CQ2)+1","v":70},{"$f":"MAX($Z2:CR2)+1","v":71},{"$f":"MAX($Z2:CS2)+1","v":72},{"$f":"MAX($Z2:CT2)+1","v":73}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ28=\"\",\"\",MAX($Z3:AP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR28=\"\",\"\",MAX($Z3:AQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS28=\"\",\"\",MAX($Z3:AR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT28=\"\",\"\",MAX($Z3:AS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU28=\"\",\"\",MAX($Z3:AT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV28=\"\",\"\",MAX($Z3:AU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW28=\"\",\"\",MAX($Z3:AV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX28=\"\",\"\",MAX($Z3:AW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY28=\"\",\"\",MAX($Z3:AX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ28=\"\",\"\",MAX($Z3:AY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA28=\"\",\"\",MAX($Z3:AZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB28=\"\",\"\",MAX($Z3:BA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC28=\"\",\"\",MAX($Z3:BB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD28=\"\",\"\",MAX($Z3:BC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE28=\"\",\"\",MAX($Z3:BD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF28=\"\",\"\",MAX($Z3:BE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG28=\"\",\"\",MAX($Z3:BF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH28=\"\",\"\",MAX($Z3:BG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI28=\"\",\"\",MAX($Z3:BH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ28=\"\",\"\",MAX($Z3:BI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK28=\"\",\"\",MAX($Z3:BJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL28=\"\",\"\",MAX($Z3:BK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM28=\"\",\"\",MAX($Z3:BL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN28=\"\",\"\",MAX($Z3:BM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO28=\"\",\"\",MAX($Z3:BN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP28=\"\",\"\",MAX($Z3:BO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ28=\"\",\"\",MAX($Z3:BP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR28=\"\",\"\",MAX($Z3:BQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS28=\"\",\"\",MAX($Z3:BR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT28=\"\",\"\",MAX($Z3:BS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU28=\"\",\"\",MAX($Z3:BT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV28=\"\",\"\",MAX($Z3:BU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW28=\"\",\"\",MAX($Z3:BV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX28=\"\",\"\",MAX($Z3:BW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY28=\"\",\"\",MAX($Z3:BX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ28=\"\",\"\",MAX($Z3:BY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA28=\"\",\"\",MAX($Z3:BZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB28=\"\",\"\",MAX($Z3:CA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC28=\"\",\"\",MAX($Z3:CB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD28=\"\",\"\",MAX($Z3:CC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE28=\"\",\"\",MAX($Z3:CD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF28=\"\",\"\",MAX($Z3:CE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG28=\"\",\"\",MAX($Z3:CF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH28=\"\",\"\",MAX($Z3:CG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI28=\"\",\"\",MAX($Z3:CH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ28=\"\",\"\",MAX($Z3:CI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK28=\"\",\"\",MAX($Z3:CJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL28=\"\",\"\",MAX($Z3:CK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM28=\"\",\"\",MAX($Z3:CL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN28=\"\",\"\",MAX($Z3:CM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO28=\"\",\"\",MAX($Z3:CN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP28=\"\",\"\",MAX($Z3:CO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ28=\"\",\"\",MAX($Z3:CP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR28=\"\",\"\",MAX($Z3:CQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS28=\"\",\"\",MAX($Z3:CR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT28=\"\",\"\",MAX($Z3:CS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU28=\"\",\"\",MAX($Z3:CT3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":1},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":2},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":3},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":4},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":5},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":6},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":7},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":8},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":9},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":10},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":11},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":12},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":13},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":14},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":15},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":""},{"$f":"IF(OR(AQ3<>\"\",AQ11=\"\"),\"\",MAX($Z4:AP4)+1)","v":""},{"$f":"IF(OR(AR3<>\"\",AR11=\"\"),\"\",MAX($Z4:AQ4)+1)","v":""},{"$f":"IF(OR(AS3<>\"\",AS11=\"\"),\"\",MAX($Z4:AR4)+1)","v":""},{"$f":"IF(OR(AT3<>\"\",AT11=\"\"),\"\",MAX($Z4:AS4)+1)","v":""},{"$f":"IF(OR(AU3<>\"\",AU11=\"\"),\"\",MAX($Z4:AT4)+1)","v":""},{"$f":"IF(OR(AV3<>\"\",AV11=\"\"),\"\",MAX($Z4:AU4)+1)","v":""},{"$f":"IF(OR(AW3<>\"\",AW11=\"\"),\"\",MAX($Z4:AV4)+1)","v":""},{"$f":"IF(OR(AX3<>\"\",AX11=\"\"),\"\",MAX($Z4:AW4)+1)","v":""},{"$f":"IF(OR(AY3<>\"\",AY11=\"\"),\"\",MAX($Z4:AX4)+1)","v":""},{"$f":"IF(OR(AZ3<>\"\",AZ11=\"\"),\"\",MAX($Z4:AY4)+1)","v":""},{"$f":"IF(OR(BA3<>\"\",BA11=\"\"),\"\",MAX($Z4:AZ4)+1)","v":""},{"$f":"IF(OR(BB3<>\"\",BB11=\"\"),\"\",MAX($Z4:BA4)+1)","v":""},{"$f":"IF(OR(BC3<>\"\",BC11=\"\"),\"\",MAX($Z4:BB4)+1)","v":""},{"$f":"IF(OR(BD3<>\"\",BD11=\"\"),\"\",MAX($Z4:BC4)+1)","v":""},{"$f":"IF(OR(BE3<>\"\",BE11=\"\"),\"\",MAX($Z4:BD4)+1)","v":""},{"$f":"IF(OR(BF3<>\"\",BF11=\"\"),\"\",MAX($Z4:BE4)+1)","v":""},{"$f":"IF(OR(BG3<>\"\",BG11=\"\"),\"\",MAX($Z4:BF4)+1)","v":""},{"$f":"IF(OR(BH3<>\"\",BH11=\"\"),\"\",MAX($Z4:BG4)+1)","v":""},{"$f":"IF(OR(BI3<>\"\",BI11=\"\"),\"\",MAX($Z4:BH4)+1)","v":""},{"$f":"IF(OR(BJ3<>\"\",BJ11=\"\"),\"\",MAX($Z4:BI4)+1)","v":""},{"$f":"IF(OR(BK3<>\"\",BK11=\"\"),\"\",MAX($Z4:BJ4)+1)","v":""},{"$f":"IF(OR(BL3<>\"\",BL11=\"\"),\"\",MAX($Z4:BK4)+1)","v":""},{"$f":"IF(OR(BM3<>\"\",BM11=\"\"),\"\",MAX($Z4:BL4)+1)","v":""},{"$f":"IF(OR(BN3<>\"\",BN11=\"\"),\"\",MAX($Z4:BM4)+1)","v":""},{"$f":"IF(OR(BO3<>\"\",BO11=\"\"),\"\",MAX($Z4:BN4)+1)","v":""},{"$f":"IF(OR(BP3<>\"\",BP11=\"\"),\"\",MAX($Z4:BO4)+1)","v":""},{"$f":"IF(OR(BQ3<>\"\",BQ11=\"\"),\"\",MAX($Z4:BP4)+1)","v":""},{"$f":"IF(OR(BR3<>\"\",BR11=\"\"),\"\",MAX($Z4:BQ4)+1)","v":""},{"$f":"IF(OR(BS3<>\"\",BS11=\"\"),\"\",MAX($Z4:BR4)+1)","v":""},{"$f":"IF(OR(BT3<>\"\",BT11=\"\"),\"\",MAX($Z4:BS4)+1)","v":""},{"$f":"IF(OR(BU3<>\"\",BU11=\"\"),\"\",MAX($Z4:BT4)+1)","v":""},{"$f":"IF(OR(BV3<>\"\",BV11=\"\"),\"\",MAX($Z4:BU4)+1)","v":""},{"$f":"IF(OR(BW3<>\"\",BW11=\"\"),\"\",MAX($Z4:BV4)+1)","v":""},{"$f":"IF(OR(BX3<>\"\",BX11=\"\"),\"\",MAX($Z4:BW4)+1)","v":""},{"$f":"IF(OR(BY3<>\"\",BY11=\"\"),\"\",MAX($Z4:BX4)+1)","v":""},{"$f":"IF(OR(BZ3<>\"\",BZ11=\"\"),\"\",MAX($Z4:BY4)+1)","v":""},{"$f":"IF(OR(CA3<>\"\",CA11=\"\"),\"\",MAX($Z4:BZ4)+1)","v":""},{"$f":"IF(OR(CB3<>\"\",CB11=\"\"),\"\",MAX($Z4:CA4)+1)","v":""},{"$f":"IF(OR(CC3<>\"\",CC11=\"\"),\"\",MAX($Z4:CB4)+1)","v":""},{"$f":"IF(OR(CD3<>\"\",CD11=\"\"),\"\",MAX($Z4:CC4)+1)","v":""},{"$f":"IF(OR(CE3<>\"\",CE11=\"\"),\"\",MAX($Z4:CD4)+1)","v":""},{"$f":"IF(OR(CF3<>\"\",CF11=\"\"),\"\",MAX($Z4:CE4)+1)","v":""},{"$f":"IF(OR(CG3<>\"\",CG11=\"\"),\"\",MAX($Z4:CF4)+1)","v":""},{"$f":"IF(OR(CH3<>\"\",CH11=\"\"),\"\",MAX($Z4:CG4)+1)","v":""},{"$f":"IF(OR(CI3<>\"\",CI11=\"\"),\"\",MAX($Z4:CH4)+1)","v":""},{"$f":"IF(OR(CJ3<>\"\",CJ11=\"\"),\"\",MAX($Z4:CI4)+1)","v":""},{"$f":"IF(OR(CK3<>\"\",CK11=\"\"),\"\",MAX($Z4:CJ4)+1)","v":""},{"$f":"IF(OR(CL3<>\"\",CL11=\"\"),\"\",MAX($Z4:CK4)+1)","v":""},{"$f":"IF(OR(CM3<>\"\",CM11=\"\"),\"\",MAX($Z4:CL4)+1)","v":""},{"$f":"IF(OR(CN3<>\"\",CN11=\"\"),\"\",MAX($Z4:CM4)+1)","v":""},{"$f":"IF(OR(CO3<>\"\",CO11=\"\"),\"\",MAX($Z4:CN4)+1)","v":""},{"$f":"IF(OR(CP3<>\"\",CP11=\"\"),\"\",MAX($Z4:CO4)+1)","v":""},{"$f":"IF(OR(CQ3<>\"\",CQ11=\"\"),\"\",MAX($Z4:CP4)+1)","v":""},{"$f":"IF(OR(CR3<>\"\",CR11=\"\"),\"\",MAX($Z4:CQ4)+1)","v":""},{"$f":"IF(OR(CS3<>\"\",CS11=\"\"),\"\",MAX($Z4:CR4)+1)","v":""},{"$f":"IF(OR(CT3<>\"\",CT11=\"\"),\"\",MAX($Z4:CS4)+1)","v":""},{"$f":"IF(OR(CU3<>\"\",CU11=\"\"),\"\",MAX($Z4:CT4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN11=\"\",\"\",DAY(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN11=\"\",\"\",MONTH(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$140","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":21},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":22},23,24,25,26,27,28,29,30,31,32,33,34,35,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN11=\"\",\"\",YEAR(CN11)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$141","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":31},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":31},31,31,31,31,31,31,31,31,31,31,31,31,31,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN12=\"\",\"\",DAY(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$142","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":12},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN12=\"\",\"\",MONTH(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$143","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":21},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":22},23,24,25,26,27,28,29,30,31,32,33,34,35,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN12=\"\",\"\",YEAR(CN12)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I41\")","v":"BS"},null,null,{"$f":"INDIRECT(\"START!K41\")","v":"Итоговый баланс"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2021-01-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2021-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2022-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":"2027-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":"2028-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":"2029-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":"2030-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":"2031-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":"2032-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":"2033-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":"2034-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":"2035-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ20=\"\",\"\",Periods!AQ20),IF($Q$12=Lists!$U$17,IF(Periods!AQ35=\"\",\"\",Periods!AQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR20=\"\",\"\",Periods!AR20),IF($Q$12=Lists!$U$17,IF(Periods!AR35=\"\",\"\",Periods!AR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS20=\"\",\"\",Periods!AS20),IF($Q$12=Lists!$U$17,IF(Periods!AS35=\"\",\"\",Periods!AS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT20=\"\",\"\",Periods!AT20),IF($Q$12=Lists!$U$17,IF(Periods!AT35=\"\",\"\",Periods!AT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU20=\"\",\"\",Periods!AU20),IF($Q$12=Lists!$U$17,IF(Periods!AU35=\"\",\"\",Periods!AU35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV20=\"\",\"\",Periods!AV20),IF($Q$12=Lists!$U$17,IF(Periods!AV35=\"\",\"\",Periods!AV35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW20=\"\",\"\",Periods!AW20),IF($Q$12=Lists!$U$17,IF(Periods!AW35=\"\",\"\",Periods!AW35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX20=\"\",\"\",Periods!AX20),IF($Q$12=Lists!$U$17,IF(Periods!AX35=\"\",\"\",Periods!AX35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY20=\"\",\"\",Periods!AY20),IF($Q$12=Lists!$U$17,IF(Periods!AY35=\"\",\"\",Periods!AY35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ20=\"\",\"\",Periods!AZ20),IF($Q$12=Lists!$U$17,IF(Periods!AZ35=\"\",\"\",Periods!AZ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA20=\"\",\"\",Periods!BA20),IF($Q$12=Lists!$U$17,IF(Periods!BA35=\"\",\"\",Periods!BA35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB20=\"\",\"\",Periods!BB20),IF($Q$12=Lists!$U$17,IF(Periods!BB35=\"\",\"\",Periods!BB35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC20=\"\",\"\",Periods!BC20),IF($Q$12=Lists!$U$17,IF(Periods!BC35=\"\",\"\",Periods!BC35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD20=\"\",\"\",Periods!BD20),IF($Q$12=Lists!$U$17,IF(Periods!BD35=\"\",\"\",Periods!BD35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE20=\"\",\"\",Periods!BE20),IF($Q$12=Lists!$U$17,IF(Periods!BE35=\"\",\"\",Periods!BE35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF20=\"\",\"\",Periods!BF20),IF($Q$12=Lists!$U$17,IF(Periods!BF35=\"\",\"\",Periods!BF35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG20=\"\",\"\",Periods!BG20),IF($Q$12=Lists!$U$17,IF(Periods!BG35=\"\",\"\",Periods!BG35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH20=\"\",\"\",Periods!BH20),IF($Q$12=Lists!$U$17,IF(Periods!BH35=\"\",\"\",Periods!BH35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI20=\"\",\"\",Periods!BI20),IF($Q$12=Lists!$U$17,IF(Periods!BI35=\"\",\"\",Periods!BI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ20=\"\",\"\",Periods!BJ20),IF($Q$12=Lists!$U$17,IF(Periods!BJ35=\"\",\"\",Periods!BJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK20=\"\",\"\",Periods!BK20),IF($Q$12=Lists!$U$17,IF(Periods!BK35=\"\",\"\",Periods!BK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL20=\"\",\"\",Periods!BL20),IF($Q$12=Lists!$U$17,IF(Periods!BL35=\"\",\"\",Periods!BL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM20=\"\",\"\",Periods!BM20),IF($Q$12=Lists!$U$17,IF(Periods!BM35=\"\",\"\",Periods!BM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN20=\"\",\"\",Periods!BN20),IF($Q$12=Lists!$U$17,IF(Periods!BN35=\"\",\"\",Periods!BN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO20=\"\",\"\",Periods!BO20),IF($Q$12=Lists!$U$17,IF(Periods!BO35=\"\",\"\",Periods!BO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP20=\"\",\"\",Periods!BP20),IF($Q$12=Lists!$U$17,IF(Periods!BP35=\"\",\"\",Periods!BP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ20=\"\",\"\",Periods!BQ20),IF($Q$12=Lists!$U$17,IF(Periods!BQ35=\"\",\"\",Periods!BQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR20=\"\",\"\",Periods!BR20),IF($Q$12=Lists!$U$17,IF(Periods!BR35=\"\",\"\",Periods!BR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS20=\"\",\"\",Periods!BS20),IF($Q$12=Lists!$U$17,IF(Periods!BS35=\"\",\"\",Periods!BS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT20=\"\",\"\",Periods!BT20),IF($Q$12=Lists!$U$17,IF(Periods!BT35=\"\",\"\",Periods!BT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU20=\"\",\"\",Periods!BU20),IF($Q$12=Lists!$U$17,IF(Periods!BU35=\"\",\"\",Periods!BU35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV20=\"\",\"\",Periods!BV20),IF($Q$12=Lists!$U$17,IF(Periods!BV35=\"\",\"\",Periods!BV35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW20=\"\",\"\",Periods!BW20),IF($Q$12=Lists!$U$17,IF(Periods!BW35=\"\",\"\",Periods!BW35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX20=\"\",\"\",Periods!BX20),IF($Q$12=Lists!$U$17,IF(Periods!BX35=\"\",\"\",Periods!BX35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY20=\"\",\"\",Periods!BY20),IF($Q$12=Lists!$U$17,IF(Periods!BY35=\"\",\"\",Periods!BY35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ20=\"\",\"\",Periods!BZ20),IF($Q$12=Lists!$U$17,IF(Periods!BZ35=\"\",\"\",Periods!BZ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA20=\"\",\"\",Periods!CA20),IF($Q$12=Lists!$U$17,IF(Periods!CA35=\"\",\"\",Periods!CA35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB20=\"\",\"\",Periods!CB20),IF($Q$12=Lists!$U$17,IF(Periods!CB35=\"\",\"\",Periods!CB35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC20=\"\",\"\",Periods!CC20),IF($Q$12=Lists!$U$17,IF(Periods!CC35=\"\",\"\",Periods!CC35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD20=\"\",\"\",Periods!CD20),IF($Q$12=Lists!$U$17,IF(Periods!CD35=\"\",\"\",Periods!CD35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE20=\"\",\"\",Periods!CE20),IF($Q$12=Lists!$U$17,IF(Periods!CE35=\"\",\"\",Periods!CE35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF20=\"\",\"\",Periods!CF20),IF($Q$12=Lists!$U$17,IF(Periods!CF35=\"\",\"\",Periods!CF35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG20=\"\",\"\",Periods!CG20),IF($Q$12=Lists!$U$17,IF(Periods!CG35=\"\",\"\",Periods!CG35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH20=\"\",\"\",Periods!CH20),IF($Q$12=Lists!$U$17,IF(Periods!CH35=\"\",\"\",Periods!CH35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI20=\"\",\"\",Periods!CI20),IF($Q$12=Lists!$U$17,IF(Periods!CI35=\"\",\"\",Periods!CI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ20=\"\",\"\",Periods!CJ20),IF($Q$12=Lists!$U$17,IF(Periods!CJ35=\"\",\"\",Periods!CJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK20=\"\",\"\",Periods!CK20),IF($Q$12=Lists!$U$17,IF(Periods!CK35=\"\",\"\",Periods!CK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL20=\"\",\"\",Periods!CL20),IF($Q$12=Lists!$U$17,IF(Periods!CL35=\"\",\"\",Periods!CL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM20=\"\",\"\",Periods!CM20),IF($Q$12=Lists!$U$17,IF(Periods!CM35=\"\",\"\",Periods!CM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN20=\"\",\"\",Periods!CN20),IF($Q$12=Lists!$U$17,IF(Periods!CN35=\"\",\"\",Periods!CN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO20=\"\",\"\",Periods!CO20),IF($Q$12=Lists!$U$17,IF(Periods!CO35=\"\",\"\",Periods!CO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP20=\"\",\"\",Periods!CP20),IF($Q$12=Lists!$U$17,IF(Periods!CP35=\"\",\"\",Periods!CP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ20=\"\",\"\",Periods!CQ20),IF($Q$12=Lists!$U$17,IF(Periods!CQ35=\"\",\"\",Periods!CQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR20=\"\",\"\",Periods!CR20),IF($Q$12=Lists!$U$17,IF(Periods!CR35=\"\",\"\",Periods!CR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS20=\"\",\"\",Periods!CS20),IF($Q$12=Lists!$U$17,IF(Periods!CS35=\"\",\"\",Periods!CS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT20=\"\",\"\",Periods!CT20),IF($Q$12=Lists!$U$17,IF(Periods!CT35=\"\",\"\",Periods!CT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU20=\"\",\"\",Periods!CU20),IF($Q$12=Lists!$U$17,IF(Periods!CU35=\"\",\"\",Periods!CU35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"отчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2035-12-31"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2021-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2022-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2023-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2024-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2025-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2026-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":"2027-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":"2028-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":"2029-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":"2030-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":"2031-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":"2032-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":"2033-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":"2034-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":"2035-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ21=\"\",\"\",Periods!AQ21),IF($Q$12=Lists!$U$17,IF(Periods!AQ36=\"\",\"\",Periods!AQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR21=\"\",\"\",Periods!AR21),IF($Q$12=Lists!$U$17,IF(Periods!AR36=\"\",\"\",Periods!AR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS21=\"\",\"\",Periods!AS21),IF($Q$12=Lists!$U$17,IF(Periods!AS36=\"\",\"\",Periods!AS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT21=\"\",\"\",Periods!AT21),IF($Q$12=Lists!$U$17,IF(Periods!AT36=\"\",\"\",Periods!AT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU21=\"\",\"\",Periods!AU21),IF($Q$12=Lists!$U$17,IF(Periods!AU36=\"\",\"\",Periods!AU36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV21=\"\",\"\",Periods!AV21),IF($Q$12=Lists!$U$17,IF(Periods!AV36=\"\",\"\",Periods!AV36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW21=\"\",\"\",Periods!AW21),IF($Q$12=Lists!$U$17,IF(Periods!AW36=\"\",\"\",Periods!AW36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX21=\"\",\"\",Periods!AX21),IF($Q$12=Lists!$U$17,IF(Periods!AX36=\"\",\"\",Periods!AX36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY21=\"\",\"\",Periods!AY21),IF($Q$12=Lists!$U$17,IF(Periods!AY36=\"\",\"\",Periods!AY36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ21=\"\",\"\",Periods!AZ21),IF($Q$12=Lists!$U$17,IF(Periods!AZ36=\"\",\"\",Periods!AZ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA21=\"\",\"\",Periods!BA21),IF($Q$12=Lists!$U$17,IF(Periods!BA36=\"\",\"\",Periods!BA36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB21=\"\",\"\",Periods!BB21),IF($Q$12=Lists!$U$17,IF(Periods!BB36=\"\",\"\",Periods!BB36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC21=\"\",\"\",Periods!BC21),IF($Q$12=Lists!$U$17,IF(Periods!BC36=\"\",\"\",Periods!BC36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD21=\"\",\"\",Periods!BD21),IF($Q$12=Lists!$U$17,IF(Periods!BD36=\"\",\"\",Periods!BD36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE21=\"\",\"\",Periods!BE21),IF($Q$12=Lists!$U$17,IF(Periods!BE36=\"\",\"\",Periods!BE36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF21=\"\",\"\",Periods!BF21),IF($Q$12=Lists!$U$17,IF(Periods!BF36=\"\",\"\",Periods!BF36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG21=\"\",\"\",Periods!BG21),IF($Q$12=Lists!$U$17,IF(Periods!BG36=\"\",\"\",Periods!BG36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH21=\"\",\"\",Periods!BH21),IF($Q$12=Lists!$U$17,IF(Periods!BH36=\"\",\"\",Periods!BH36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI21=\"\",\"\",Periods!BI21),IF($Q$12=Lists!$U$17,IF(Periods!BI36=\"\",\"\",Periods!BI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ21=\"\",\"\",Periods!BJ21),IF($Q$12=Lists!$U$17,IF(Periods!BJ36=\"\",\"\",Periods!BJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK21=\"\",\"\",Periods!BK21),IF($Q$12=Lists!$U$17,IF(Periods!BK36=\"\",\"\",Periods!BK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL21=\"\",\"\",Periods!BL21),IF($Q$12=Lists!$U$17,IF(Periods!BL36=\"\",\"\",Periods!BL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM21=\"\",\"\",Periods!BM21),IF($Q$12=Lists!$U$17,IF(Periods!BM36=\"\",\"\",Periods!BM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN21=\"\",\"\",Periods!BN21),IF($Q$12=Lists!$U$17,IF(Periods!BN36=\"\",\"\",Periods!BN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO21=\"\",\"\",Periods!BO21),IF($Q$12=Lists!$U$17,IF(Periods!BO36=\"\",\"\",Periods!BO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP21=\"\",\"\",Periods!BP21),IF($Q$12=Lists!$U$17,IF(Periods!BP36=\"\",\"\",Periods!BP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ21=\"\",\"\",Periods!BQ21),IF($Q$12=Lists!$U$17,IF(Periods!BQ36=\"\",\"\",Periods!BQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR21=\"\",\"\",Periods!BR21),IF($Q$12=Lists!$U$17,IF(Periods!BR36=\"\",\"\",Periods!BR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS21=\"\",\"\",Periods!BS21),IF($Q$12=Lists!$U$17,IF(Periods!BS36=\"\",\"\",Periods!BS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT21=\"\",\"\",Periods!BT21),IF($Q$12=Lists!$U$17,IF(Periods!BT36=\"\",\"\",Periods!BT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU21=\"\",\"\",Periods!BU21),IF($Q$12=Lists!$U$17,IF(Periods!BU36=\"\",\"\",Periods!BU36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV21=\"\",\"\",Periods!BV21),IF($Q$12=Lists!$U$17,IF(Periods!BV36=\"\",\"\",Periods!BV36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW21=\"\",\"\",Periods!BW21),IF($Q$12=Lists!$U$17,IF(Periods!BW36=\"\",\"\",Periods!BW36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX21=\"\",\"\",Periods!BX21),IF($Q$12=Lists!$U$17,IF(Periods!BX36=\"\",\"\",Periods!BX36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY21=\"\",\"\",Periods!BY21),IF($Q$12=Lists!$U$17,IF(Periods!BY36=\"\",\"\",Periods!BY36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ21=\"\",\"\",Periods!BZ21),IF($Q$12=Lists!$U$17,IF(Periods!BZ36=\"\",\"\",Periods!BZ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA21=\"\",\"\",Periods!CA21),IF($Q$12=Lists!$U$17,IF(Periods!CA36=\"\",\"\",Periods!CA36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB21=\"\",\"\",Periods!CB21),IF($Q$12=Lists!$U$17,IF(Periods!CB36=\"\",\"\",Periods!CB36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC21=\"\",\"\",Periods!CC21),IF($Q$12=Lists!$U$17,IF(Periods!CC36=\"\",\"\",Periods!CC36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD21=\"\",\"\",Periods!CD21),IF($Q$12=Lists!$U$17,IF(Periods!CD36=\"\",\"\",Periods!CD36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE21=\"\",\"\",Periods!CE21),IF($Q$12=Lists!$U$17,IF(Periods!CE36=\"\",\"\",Periods!CE36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF21=\"\",\"\",Periods!CF21),IF($Q$12=Lists!$U$17,IF(Periods!CF36=\"\",\"\",Periods!CF36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG21=\"\",\"\",Periods!CG21),IF($Q$12=Lists!$U$17,IF(Periods!CG36=\"\",\"\",Periods!CG36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH21=\"\",\"\",Periods!CH21),IF($Q$12=Lists!$U$17,IF(Periods!CH36=\"\",\"\",Periods!CH36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI21=\"\",\"\",Periods!CI21),IF($Q$12=Lists!$U$17,IF(Periods!CI36=\"\",\"\",Periods!CI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ21=\"\",\"\",Periods!CJ21),IF($Q$12=Lists!$U$17,IF(Periods!CJ36=\"\",\"\",Periods!CJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK21=\"\",\"\",Periods!CK21),IF($Q$12=Lists!$U$17,IF(Periods!CK36=\"\",\"\",Periods!CK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL21=\"\",\"\",Periods!CL21),IF($Q$12=Lists!$U$17,IF(Periods!CL36=\"\",\"\",Periods!CL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM21=\"\",\"\",Periods!CM21),IF($Q$12=Lists!$U$17,IF(Periods!CM36=\"\",\"\",Periods!CM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN21=\"\",\"\",Periods!CN21),IF($Q$12=Lists!$U$17,IF(Periods!CN36=\"\",\"\",Periods!CN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO21=\"\",\"\",Periods!CO21),IF($Q$12=Lists!$U$17,IF(Periods!CO36=\"\",\"\",Periods!CO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP21=\"\",\"\",Periods!CP21),IF($Q$12=Lists!$U$17,IF(Periods!CP36=\"\",\"\",Periods!CP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ21=\"\",\"\",Periods!CQ21),IF($Q$12=Lists!$U$17,IF(Periods!CQ36=\"\",\"\",Periods!CQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR21=\"\",\"\",Periods!CR21),IF($Q$12=Lists!$U$17,IF(Periods!CR36=\"\",\"\",Periods!CR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS21=\"\",\"\",Periods!CS21),IF($Q$12=Lists!$U$17,IF(Periods!CS36=\"\",\"\",Periods!CS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT21=\"\",\"\",Periods!CT21),IF($Q$12=Lists!$U$17,IF(Periods!CT36=\"\",\"\",Periods!CT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU21=\"\",\"\",Periods!CU21),IF($Q$12=Lists!$U$17,IF(Periods!CU36=\"\",\"\",Periods!CU36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,null,null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"1 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"3 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"4 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"5 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"6 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":"7 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":"8 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":"9 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":"10 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":"11 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":"12 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":"13 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":"14 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":"15 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ22=\"\",\"\",Periods!AQ22),IF($Q$12=Lists!$U$17,IF(Periods!AQ37=\"\",\"\",Periods!AQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR22=\"\",\"\",Periods!AR22),IF($Q$12=Lists!$U$17,IF(Periods!AR37=\"\",\"\",Periods!AR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS22=\"\",\"\",Periods!AS22),IF($Q$12=Lists!$U$17,IF(Periods!AS37=\"\",\"\",Periods!AS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT22=\"\",\"\",Periods!AT22),IF($Q$12=Lists!$U$17,IF(Periods!AT37=\"\",\"\",Periods!AT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU22=\"\",\"\",Periods!AU22),IF($Q$12=Lists!$U$17,IF(Periods!AU37=\"\",\"\",Periods!AU37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV22=\"\",\"\",Periods!AV22),IF($Q$12=Lists!$U$17,IF(Periods!AV37=\"\",\"\",Periods!AV37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW22=\"\",\"\",Periods!AW22),IF($Q$12=Lists!$U$17,IF(Periods!AW37=\"\",\"\",Periods!AW37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX22=\"\",\"\",Periods!AX22),IF($Q$12=Lists!$U$17,IF(Periods!AX37=\"\",\"\",Periods!AX37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY22=\"\",\"\",Periods!AY22),IF($Q$12=Lists!$U$17,IF(Periods!AY37=\"\",\"\",Periods!AY37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ22=\"\",\"\",Periods!AZ22),IF($Q$12=Lists!$U$17,IF(Periods!AZ37=\"\",\"\",Periods!AZ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA22=\"\",\"\",Periods!BA22),IF($Q$12=Lists!$U$17,IF(Periods!BA37=\"\",\"\",Periods!BA37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB22=\"\",\"\",Periods!BB22),IF($Q$12=Lists!$U$17,IF(Periods!BB37=\"\",\"\",Periods!BB37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC22=\"\",\"\",Periods!BC22),IF($Q$12=Lists!$U$17,IF(Periods!BC37=\"\",\"\",Periods!BC37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD22=\"\",\"\",Periods!BD22),IF($Q$12=Lists!$U$17,IF(Periods!BD37=\"\",\"\",Periods!BD37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE22=\"\",\"\",Periods!BE22),IF($Q$12=Lists!$U$17,IF(Periods!BE37=\"\",\"\",Periods!BE37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF22=\"\",\"\",Periods!BF22),IF($Q$12=Lists!$U$17,IF(Periods!BF37=\"\",\"\",Periods!BF37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG22=\"\",\"\",Periods!BG22),IF($Q$12=Lists!$U$17,IF(Periods!BG37=\"\",\"\",Periods!BG37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH22=\"\",\"\",Periods!BH22),IF($Q$12=Lists!$U$17,IF(Periods!BH37=\"\",\"\",Periods!BH37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI22=\"\",\"\",Periods!BI22),IF($Q$12=Lists!$U$17,IF(Periods!BI37=\"\",\"\",Periods!BI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ22=\"\",\"\",Periods!BJ22),IF($Q$12=Lists!$U$17,IF(Periods!BJ37=\"\",\"\",Periods!BJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK22=\"\",\"\",Periods!BK22),IF($Q$12=Lists!$U$17,IF(Periods!BK37=\"\",\"\",Periods!BK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL22=\"\",\"\",Periods!BL22),IF($Q$12=Lists!$U$17,IF(Periods!BL37=\"\",\"\",Periods!BL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM22=\"\",\"\",Periods!BM22),IF($Q$12=Lists!$U$17,IF(Periods!BM37=\"\",\"\",Periods!BM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN22=\"\",\"\",Periods!BN22),IF($Q$12=Lists!$U$17,IF(Periods!BN37=\"\",\"\",Periods!BN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO22=\"\",\"\",Periods!BO22),IF($Q$12=Lists!$U$17,IF(Periods!BO37=\"\",\"\",Periods!BO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP22=\"\",\"\",Periods!BP22),IF($Q$12=Lists!$U$17,IF(Periods!BP37=\"\",\"\",Periods!BP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ22=\"\",\"\",Periods!BQ22),IF($Q$12=Lists!$U$17,IF(Periods!BQ37=\"\",\"\",Periods!BQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR22=\"\",\"\",Periods!BR22),IF($Q$12=Lists!$U$17,IF(Periods!BR37=\"\",\"\",Periods!BR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS22=\"\",\"\",Periods!BS22),IF($Q$12=Lists!$U$17,IF(Periods!BS37=\"\",\"\",Periods!BS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT22=\"\",\"\",Periods!BT22),IF($Q$12=Lists!$U$17,IF(Periods!BT37=\"\",\"\",Periods!BT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU22=\"\",\"\",Periods!BU22),IF($Q$12=Lists!$U$17,IF(Periods!BU37=\"\",\"\",Periods!BU37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV22=\"\",\"\",Periods!BV22),IF($Q$12=Lists!$U$17,IF(Periods!BV37=\"\",\"\",Periods!BV37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW22=\"\",\"\",Periods!BW22),IF($Q$12=Lists!$U$17,IF(Periods!BW37=\"\",\"\",Periods!BW37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX22=\"\",\"\",Periods!BX22),IF($Q$12=Lists!$U$17,IF(Periods!BX37=\"\",\"\",Periods!BX37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY22=\"\",\"\",Periods!BY22),IF($Q$12=Lists!$U$17,IF(Periods!BY37=\"\",\"\",Periods!BY37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ22=\"\",\"\",Periods!BZ22),IF($Q$12=Lists!$U$17,IF(Periods!BZ37=\"\",\"\",Periods!BZ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA22=\"\",\"\",Periods!CA22),IF($Q$12=Lists!$U$17,IF(Periods!CA37=\"\",\"\",Periods!CA37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB22=\"\",\"\",Periods!CB22),IF($Q$12=Lists!$U$17,IF(Periods!CB37=\"\",\"\",Periods!CB37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC22=\"\",\"\",Periods!CC22),IF($Q$12=Lists!$U$17,IF(Periods!CC37=\"\",\"\",Periods!CC37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD22=\"\",\"\",Periods!CD22),IF($Q$12=Lists!$U$17,IF(Periods!CD37=\"\",\"\",Periods!CD37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE22=\"\",\"\",Periods!CE22),IF($Q$12=Lists!$U$17,IF(Periods!CE37=\"\",\"\",Periods!CE37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF22=\"\",\"\",Periods!CF22),IF($Q$12=Lists!$U$17,IF(Periods!CF37=\"\",\"\",Periods!CF37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG22=\"\",\"\",Periods!CG22),IF($Q$12=Lists!$U$17,IF(Periods!CG37=\"\",\"\",Periods!CG37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH22=\"\",\"\",Periods!CH22),IF($Q$12=Lists!$U$17,IF(Periods!CH37=\"\",\"\",Periods!CH37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI22=\"\",\"\",Periods!CI22),IF($Q$12=Lists!$U$17,IF(Periods!CI37=\"\",\"\",Periods!CI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ22=\"\",\"\",Periods!CJ22),IF($Q$12=Lists!$U$17,IF(Periods!CJ37=\"\",\"\",Periods!CJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK22=\"\",\"\",Periods!CK22),IF($Q$12=Lists!$U$17,IF(Periods!CK37=\"\",\"\",Periods!CK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL22=\"\",\"\",Periods!CL22),IF($Q$12=Lists!$U$17,IF(Periods!CL37=\"\",\"\",Periods!CL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM22=\"\",\"\",Periods!CM22),IF($Q$12=Lists!$U$17,IF(Periods!CM37=\"\",\"\",Periods!CM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN22=\"\",\"\",Periods!CN22),IF($Q$12=Lists!$U$17,IF(Periods!CN37=\"\",\"\",Periods!CN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO22=\"\",\"\",Periods!CO22),IF($Q$12=Lists!$U$17,IF(Periods!CO37=\"\",\"\",Periods!CO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP22=\"\",\"\",Periods!CP22),IF($Q$12=Lists!$U$17,IF(Periods!CP37=\"\",\"\",Periods!CP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ22=\"\",\"\",Periods!CQ22),IF($Q$12=Lists!$U$17,IF(Periods!CQ37=\"\",\"\",Periods!CQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR22=\"\",\"\",Periods!CR22),IF($Q$12=Lists!$U$17,IF(Periods!CR37=\"\",\"\",Periods!CR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS22=\"\",\"\",Periods!CS22),IF($Q$12=Lists!$U$17,IF(Periods!CS37=\"\",\"\",Periods!CS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT22=\"\",\"\",Periods!CT22),IF($Q$12=Lists!$U$17,IF(Periods!CT37=\"\",\"\",Periods!CT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU22=\"\",\"\",Periods!CU22),IF($Q$12=Lists!$U$17,IF(Periods!CU37=\"\",\"\",Periods!CU37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$CW14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99101)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99101)","v":0},{"$f":"SUM(T$15:T$99101)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[{"$f":"ROW()","v":16},null,null,null,null,null,null,{"$f":"Items!$BK$26","v":"АКТИВЫ"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS(X16-SUM(X17:X27))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"SUMIFS($Z16:$CV16,$Z$11:$CV$11,MAX($Z$11:$CV$11))","v":715627546.63239253},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,AA$12))","v":39018457.25277777},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,AB$12))","v":39252122.614467703},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,AC$12))","v":31836108.64224888},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,AD$12))","v":31266097.166434634},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,AE$12))","v":30788004.628811959},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,AF$12))","v":37669068.894297414},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,AG$12))","v":59610819.074057445},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,AH$12))","v":88048438.068700537},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,AI$12))","v":128344123.9512929},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,AJ$12))","v":181791237.90078896},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,AK$12))","v":249458906.3439728},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,AL$12))","v":350593104.03484893},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,AM$12))","v":456660757.31169873},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,AN$12))","v":584114870.03113544},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,AO$12))","v":715627546.63239253},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":17},null,null,null,null,null,null,{"$f":"H16","v":"АКТИВЫ"},{"$f":"Calc!I640","v":"Внеоборотные активы"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,1152777.7777777617,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,AA$12))","v":33819444.444444448},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,AB$12))","v":31486111.111111112},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,AC$12))","v":29152777.77777778},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,AD$12))","v":26819444.44444444},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,AE$12))","v":24486111.111111108},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,AF$12))","v":22152777.777777776},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,AG$12))","v":19819444.444444448},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,AH$12))","v":17486111.111111116},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,AI$12))","v":15152777.777777784},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,AJ$12))","v":12819444.444444451},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,AK$12))","v":10486111.111111116},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,AL$12))","v":8152777.777777778},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,AM$12))","v":5819444.4444444384},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,AN$12))","v":3486111.1111111003},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,AO$12))","v":1152777.7777777617},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":18},null,null,null,null,null,null,{"$f":"H16","v":"АКТИВЫ"},{"$f":"Calc!I641","v":"Дебиторская задолженность"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":19},null,null,null,null,null,null,{"$f":"H16","v":"АКТИВЫ"},{"$f":"Calc!I642","v":"Запасы"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,5639901.8275485188,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,AA$12))","v":552537.80833333323},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,AB$12))","v":1185918.6716333337},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,AC$12))","v":1692003.0866933332},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,AD$12))","v":2941519.3886568677},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,AE$12))","v":4695904.6288119741},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,AF$12))","v":5465220.0569033623},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,AG$12))","v":8091917.7535301298},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,AH$12))","v":9354408.7752388231},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,AI$12))","v":12867958.479884148},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,AJ$12))","v":14619137.650900207},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,AK$12))","v":19672609.920897216},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,AL$12))","v":21656598.210064396},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,AM$12))","v":23485956.363052636},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,AN$12))","v":28506121.03345108},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,AO$12))","v":5639901.8275485188},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":20},null,null,null,null,null,null,{"$f":"H16","v":"АКТИВЫ"},{"$f":"Calc!I643","v":"Незавершенное производство"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,7537733.3333337307,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,AA$12))","v":313141.66666666698},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,AB$12))","v":598762.22222222015},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,AC$12))","v":991327.7777777724},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,AD$12))","v":1505133.3333333284},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,AE$12))","v":1605988.8888888806},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,AF$12))","v":2288684.4444444329},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,AG$12))","v":3125975.0000000149},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,AH$12))","v":3298305.5555555522},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,AI$12))","v":4347371.1111111343},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,AJ$12))","v":4562586.6666666865},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,AK$12))","v":4777802.2222222686},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,AL$12))","v":6110117.7777778506},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,AM$12))","v":6372983.3333334923},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,AN$12))","v":7537733.3333334327},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,AO$12))","v":7537733.3333337307},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":21},null,null,null,null,null,null,{"$f":"H19","v":"АКТИВЫ"},{"$f":"Calc!I644","v":"Авансы выданные"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":22},null,null,null,null,null,null,{"$f":"H19","v":"АКТИВЫ"},{"$f":"Calc!I645","v":"Денежные средства"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,701297133.6937325,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,AB$12))","v":5981330.6095010405},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,AC$12))","v":-2.7939677238464355E-9},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,AD$12))","v":-2.7939677238464355E-9},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,AE$12))","v":-2.7939677238464355E-9},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,AF$12))","v":7762386.6151718395},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,AG$12))","v":28573481.876082852},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,AH$12))","v":57909612.626795046},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,AI$12))","v":95976016.582519829},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,AJ$12))","v":149790069.13877761},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,AK$12))","v":214522383.08974218},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,AL$12))","v":314673610.26922894},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,AM$12))","v":420982373.17086816},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,AN$12))","v":544584904.55323982},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,AO$12))","v":701297133.6937325},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":23},null,null,null,null,null,null,{"$f":"H20","v":"АКТИВЫ"},{"$f":"Calc!I646","v":"ДЗ по возмещению НДС с капзатрат"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,AA$12))","v":4333333.3333333321},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":24}]
[{"$f":"ROW()","v":25}]
[{"$f":"ROW()","v":26}]
[{"$f":"ROW()","v":27},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":28}]
[{"$f":"ROW()","v":29},null,null,null,null,null,null,{"$f":"Items!$BK$27","v":"ПАССИВЫ"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS(X29-SUM(X30:X49))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"SUMIFS($Z29:$CV29,$Z$11:$CV$11,MAX($Z$11:$CV$11))","v":715627546.63239264},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,AA$12))","v":39018457.252777778},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,AB$12))","v":39252122.61446771},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,AC$12))","v":31836108.642248895},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,AD$12))","v":31266097.166434661},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,AE$12))","v":30788004.628811978},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,AF$12))","v":37669068.894297428},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,AG$12))","v":59610819.07405746},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,AH$12))","v":88048438.068700597},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,AI$12))","v":128344123.95129292},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,AJ$12))","v":181791237.90078896},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,AK$12))","v":249458906.34397277},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,AL$12))","v":350593104.03484905},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,AM$12))","v":456660757.31169891},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,AN$12))","v":584114870.03113568},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,AO$12))","v":715627546.63239264},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":30},null,null,null,null,null,null,{"$f":"H29","v":"ПАССИВЫ"},{"$f":"Items!$BK$29","v":"Собственный капитал"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,648984257.47553039,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,AA$12))","v":-9995626.6539626755},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,AB$12))","v":-23351690.108582549},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,AC$12))","v":-36656091.086528435},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,AD$12))","v":-44018710.005250499},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,AE$12))","v":-39675848.977596596},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,AF$12))","v":-22778119.185049497},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,AG$12))","v":2274498.8382353969},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,AH$12))","v":33946294.684077621},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,AI$12))","v":75806790.644150406},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,AJ$12))","v":133415484.78072394},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,AK$12))","v":199009397.88981849},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,AL$12))","v":293478948.65300214},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,AM$12))","v":396880484.58907229},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,AN$12))","v":517709274.05589205},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,AO$12))","v":648984257.47553039},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":31},null,null,null,null,null,null,{"$f":"H29","v":"ПАССИВЫ"},{"$f":"Items!$BK$17","v":"Авансы полученные"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":32},null,null,null,null,null,null,{"$f":"H29","v":"ПАССИВЫ"},{"$f":"Items!$BK$23","v":"Кредиторская задолженность"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,2972016.4561116695,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,AA$12))","v":132228.46999999974},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,AB$12))","v":285896.53521333262},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,AC$12))","v":389713.04351466708},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,AD$12))","v":717267.42578959838},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,AE$12))","v":1015623.7262908295},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,AF$12))","v":1303591.4796683714},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,AG$12))","v":1943541.2443759143},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,AH$12))","v":2201766.0940360278},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,AI$12))","v":3029014.6033074558},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,AJ$12))","v":3382492.9325100183},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,AK$12))","v":4204471.3846306205},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,AL$12))","v":4921288.0978490114},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,AM$12))","v":5222498.4317827225},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,AN$12))","v":6447441.6506783962},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,AO$12))","v":2972016.4561116695},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":33},null,null,null,null,null,null,{"$f":"H30","v":"ПАССИВЫ"},{"$f":"Items!$BK$31","v":"Задолженность по прямым расходам"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,3143946.666666612,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,AA$12))","v":139170.00000000084},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,AB$12))","v":263155.77777777822},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,AC$12))","v":429455.55555556202},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,AD$12))","v":642493.33333334548},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,AE$12))","v":652481.11111112754},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,AF$12))","v":946953.55555555318},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,AG$12))","v":1278536.666666674},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,AH$12))","v":1330594.4444444934},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,AI$12))","v":1736934.2222222574},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,AJ$12))","v":1802264.0000000745},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,AK$12))","v":1832293.7777778339},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,AL$12))","v":2370810.2222222872},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,AM$12))","v":2453946.6666666828},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,AN$12))","v":2907146.6666666158},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,AO$12))","v":3143946.666666612},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":34},null,null,null,null,null,null,{"$f":"H31","v":"ПАССИВЫ"},{"$f":"Items!$BK$32","v":"Задолженность по управленческим расходам"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,56098.061984091997,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,AA$12))","v":-21250},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,AB$12))","v":-22312.5},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,AC$12))","v":-34361.25},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,AD$12))","v":-36079.312499992549},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,AE$12))","v":-37883.27812499553},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,AF$12))","v":-84822.523498125374},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,AG$12))","v":-89063.64967302978},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,AH$12))","v":-93516.832156673074},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,AI$12))","v":-192079.05739553273},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,AJ$12))","v":-201683.01026530564},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,AK$12))","v":-211767.16077855229},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,AL$12))","v":-291555.84924685955},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,AM$12))","v":-306133.64170923829},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,AN$12))","v":-321440.32379472256},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,AO$12))","v":56098.061984091997},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":35},null,null,null,null,null,null,{"$f":"H31","v":"ПАССИВЫ"},{"$f":"Items!$BK$24","v":"Задолженность перед персоналом"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,2143719.1134466827,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,AA$12))","v":258666.6666666666},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,AB$12))","v":422049.99999999977},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,AC$12))","v":495525.27777777752},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,AD$12))","v":308313.33333333349},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,AE$12))","v":347682.22222222295},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,AF$12))","v":497284.00000000186},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,AG$12))","v":649058.61999999918},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,AH$12))","v":783887.2222222276},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,AI$12))","v":957441.03200000152},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,AJ$12))","v":1179125.2814666666},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,AK$12))","v":1271011.4807555526},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,AL$12))","v":1655262.8595999926},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,AM$12))","v":1821073.254580006},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,AN$12))","v":2143719.1134466827},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,AO$12))","v":2143719.1134466827},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":36},null,null,null,null,null,null,{"$f":"H31","v":"ПАССИВЫ"},{"$f":"Items!$BK$25","v":"Задолженность по соцсборам"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,3858694.4042040035,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,AA$12))","v":225600},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,AB$12))","v":334815},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,AC$12))","v":454324.25},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,AD$12))","v":554964.00000000012},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,AE$12))","v":625828.00000000023},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,AF$12))","v":895111.20000000019},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,AG$12))","v":1168305.5160000003},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,AH$12))","v":1410996.9999999991},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,AI$12))","v":1723393.8575999998},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,AJ$12))","v":2122425.5066399984},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,AK$12))","v":2287820.6653600018},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,AL$12))","v":2979473.1472800002},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,AM$12))","v":3277931.8582440056},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,AN$12))","v":3858694.4042039998},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,AO$12))","v":3858694.4042040035},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":37},null,null,null,null,null,null,{"$f":"H34","v":"ПАССИВЫ"},{"$f":"Items!$BK$33","v":"Задолженность по капзатратам"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,{"$f":"H34","v":"ПАССИВЫ"},{"$f":"Items!$BK$36","v":"Задолженность по налогам"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,42777.777777779847,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,AA$12))","v":609583.33333333337},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,AB$12))","v":678333.33333333337},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,AC$12))","v":629444.44444444473},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,AD$12))","v":580555.5555555555},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,AE$12))","v":531666.66666666698},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,AF$12))","v":482777.77777777752},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,AG$12))","v":433888.88888888899},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,AH$12))","v":385000.00000000047},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,AI$12))","v":336111.11111111101},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,AJ$12))","v":287222.22222222202},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,AK$12))","v":238333.33333333395},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,AL$12))","v":189444.44444444496},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,AM$12))","v":140555.5555555569},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,AN$12))","v":91666.666666667908},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,AO$12))","v":42777.777777779847},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":39},null,null,null,null,null,null,{"$f":"H34","v":"ПАССИВЫ"},{"$f":"Items!$BK$37","v":"Задолженность по НДС"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,15479447.636981815,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,AA$12))","v":-78533.688064444403},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,AB$12))","v":41874.576725813444},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,AC$12))","v":398501.55349639989},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,AD$12))","v":877226.68394434685},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,AE$12))","v":998526.62133291643},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,AF$12))","v":1926292.5898433514},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,AG$12))","v":3023428.240004763},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,AH$12))","v":3588150.4309525192},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,AI$12))","v":5106098.9666794017},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,AJ$12))","v":5847799.6089295745},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,AK$12))","v":6197617.2849435806},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,AL$12))","v":8942397.8957128972},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,AM$12))","v":10048158.855267256},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,AN$12))","v":12315279.043167502},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,AO$12))","v":15479447.636981815},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":40},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Items!$BK$38","v":"Задолженность по НП"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,8946589.0396895707,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,AG$12))","v":568624.70955884911},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,AH$12))","v":2255265.025124385},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,AI$12))","v":3720418.571617825},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,AJ$12))","v":3956106.5785618275},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,AK$12))","v":4629727.6881318986},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,AL$12))","v":6347034.5639851987},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,AM$12))","v":7122241.7422395796},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,AN$12))","v":8963088.7542084754},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,AO$12))","v":8946589.0396895707},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":41},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Items!$BK$41","v":"Вложения Учредителей в капитал"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,30000000,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,AA$12))","v":30000000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,AB$12))","v":30000000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,AC$12))","v":30000000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,AD$12))","v":30000000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,AE$12))","v":30000000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,AF$12))","v":30000000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,AG$12))","v":30000000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,AH$12))","v":30000000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,AI$12))","v":30000000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,AJ$12))","v":30000000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,AK$12))","v":30000000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,AL$12))","v":30000000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,AM$12))","v":30000000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,AN$12))","v":30000000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,AO$12))","v":30000000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":42},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Items!$BK$39","v":"Остаток долга по кредиту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AA$12))","v":15000000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AB$12))","v":30000000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AC$12))","v":30000000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AD$12))","v":30000000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AE$12))","v":30000000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AF$12))","v":24000000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AG$12))","v":18000000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AH$12))","v":12000000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AI$12))","v":6000000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":43},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Items!$BK$40","v":"Задолженность по выплате %% по кредиту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,AA$12))","v":300000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,AB$12))","v":600000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,AC$12))","v":600000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,AD$12))","v":600000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,AE$12))","v":600000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,AF$12))","v":480000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,AG$12))","v":360000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,AH$12))","v":240000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,AI$12))","v":120000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Calc!$H$767","v":"Остаток долга по овердрафту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AA$12))","v":2321195.2291505556},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AC$12))","v":4923586.269554018},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AD$12))","v":11040066.152228979},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AE$12))","v":5729928.5369098103},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":45},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Calc!$H$775","v":"Задолженность по %% по овердрафту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,AA$12))","v":127423.89565434254},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,AC$12))","v":206010.58443446076},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":46}]
[{"$f":"ROW()","v":47}]
[{"$f":"ROW()","v":48}]
[{"$f":"ROW()","v":49},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":50}]
[{"$f":"ROW()","v":51},null,null,null,null,null,null,{"$f":"Items!$BK$42","v":"БАЛАНС"},null,null,null,null,{"$f":"Sales!$M$91","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X51)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},{"$f":"IF(ABS(SUM($Z51:$CV51))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"X16-X29","v":0},null,null,{"$f":"IF(AA$11=\"\",0,$AA16-$AA29)","v":-7.4505805969238281E-9},{"$f":"IF(AB$11=\"\",0,$AA16-$AA29)","v":-7.4505805969238281E-9},-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,$AA16-$AA29)","v":0},0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]

{"sheet":"MAIN","index":17,"n_rows":1043,"n_cols":99,"rows_kept":139,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87},{"$f":"COLUMN()","v":88},{"$f":"COLUMN()","v":89},{"$f":"COLUMN()","v":90},{"$f":"COLUMN()","v":91},{"$f":"COLUMN()","v":92},{"$f":"COLUMN()","v":93},{"$f":"COLUMN()","v":94},{"$f":"COLUMN()","v":95},{"$f":"COLUMN()","v":96},{"$f":"COLUMN()","v":97},{"$f":"COLUMN()","v":98},{"$f":"COLUMN()","v":99}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16},{"$f":"MAX($Z2:AP2)+1","v":17},{"$f":"MAX($Z2:AQ2)+1","v":18},{"$f":"MAX($Z2:AR2)+1","v":19},{"$f":"MAX($Z2:AS2)+1","v":20},{"$f":"MAX($Z2:AT2)+1","v":21},{"$f":"MAX($Z2:AU2)+1","v":22},{"$f":"MAX($Z2:AV2)+1","v":23},{"$f":"MAX($Z2:AW2)+1","v":24},{"$f":"MAX($Z2:AX2)+1","v":25},{"$f":"MAX($Z2:AY2)+1","v":26},{"$f":"MAX($Z2:AZ2)+1","v":27},{"$f":"MAX($Z2:BA2)+1","v":28},{"$f":"MAX($Z2:BB2)+1","v":29},{"$f":"MAX($Z2:BC2)+1","v":30},{"$f":"MAX($Z2:BD2)+1","v":31},{"$f":"MAX($Z2:BE2)+1","v":32},{"$f":"MAX($Z2:BF2)+1","v":33},{"$f":"MAX($Z2:BG2)+1","v":34},{"$f":"MAX($Z2:BH2)+1","v":35},{"$f":"MAX($Z2:BI2)+1","v":36},{"$f":"MAX($Z2:BJ2)+1","v":37},{"$f":"MAX($Z2:BK2)+1","v":38},{"$f":"MAX($Z2:BL2)+1","v":39},{"$f":"MAX($Z2:BM2)+1","v":40},{"$f":"MAX($Z2:BN2)+1","v":41},{"$f":"MAX($Z2:BO2)+1","v":42},{"$f":"MAX($Z2:BP2)+1","v":43},{"$f":"MAX($Z2:BQ2)+1","v":44},{"$f":"MAX($Z2:BR2)+1","v":45},{"$f":"MAX($Z2:BS2)+1","v":46},{"$f":"MAX($Z2:BT2)+1","v":47},{"$f":"MAX($Z2:BU2)+1","v":48},{"$f":"MAX($Z2:BV2)+1","v":49},{"$f":"MAX($Z2:BW2)+1","v":50},{"$f":"MAX($Z2:BX2)+1","v":51},{"$f":"MAX($Z2:BY2)+1","v":52},{"$f":"MAX($Z2:BZ2)+1","v":53},{"$f":"MAX($Z2:CA2)+1","v":54},{"$f":"MAX($Z2:CB2)+1","v":55},{"$f":"MAX($Z2:CC2)+1","v":56},{"$f":"MAX($Z2:CD2)+1","v":57},{"$f":"MAX($Z2:CE2)+1","v":58},{"$f":"MAX($Z2:CF2)+1","v":59},{"$f":"MAX($Z2:CG2)+1","v":60},{"$f":"MAX($Z2:CH2)+1","v":61},{"$f":"MAX($Z2:CI2)+1","v":62},{"$f":"MAX($Z2:CJ2)+1","v":63},{"$f":"MAX($Z2:CK2)+1","v":64},{"$f":"MAX($Z2:CL2)+1","v":65},{"$f":"MAX($Z2:CM2)+1","v":66},{"$f":"MAX($Z2:CN2)+1","v":67},{"$f":"MAX($Z2:CO2)+1","v":68},{"$f":"MAX($Z2:CP2)+1","v":69},{"$f":"MAX($Z2:CQ2)+1","v":70},{"$f":"MAX($Z2:CR2)+1","v":71},{"$f":"MAX($Z2:CS2)+1","v":72},{"$f":"MAX($Z2:CT2)+1","v":73}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ28=\"\",\"\",MAX($Z3:AP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR28=\"\",\"\",MAX($Z3:AQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS28=\"\",\"\",MAX($Z3:AR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT28=\"\",\"\",MAX($Z3:AS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU28=\"\",\"\",MAX($Z3:AT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV28=\"\",\"\",MAX($Z3:AU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW28=\"\",\"\",MAX($Z3:AV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX28=\"\",\"\",MAX($Z3:AW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY28=\"\",\"\",MAX($Z3:AX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ28=\"\",\"\",MAX($Z3:AY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA28=\"\",\"\",MAX($Z3:AZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB28=\"\",\"\",MAX($Z3:BA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC28=\"\",\"\",MAX($Z3:BB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD28=\"\",\"\",MAX($Z3:BC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE28=\"\",\"\",MAX($Z3:BD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF28=\"\",\"\",MAX($Z3:BE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG28=\"\",\"\",MAX($Z3:BF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH28=\"\",\"\",MAX($Z3:BG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI28=\"\",\"\",MAX($Z3:BH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ28=\"\",\"\",MAX($Z3:BI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK28=\"\",\"\",MAX($Z3:BJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL28=\"\",\"\",MAX($Z3:BK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM28=\"\",\"\",MAX($Z3:BL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN28=\"\",\"\",MAX($Z3:BM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO28=\"\",\"\",MAX($Z3:BN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP28=\"\",\"\",MAX($Z3:BO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ28=\"\",\"\",MAX($Z3:BP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR28=\"\",\"\",MAX($Z3:BQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS28=\"\",\"\",MAX($Z3:BR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT28=\"\",\"\",MAX($Z3:BS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU28=\"\",\"\",MAX($Z3:BT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV28=\"\",\"\",MAX($Z3:BU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW28=\"\",\"\",MAX($Z3:BV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX28=\"\",\"\",MAX($Z3:BW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY28=\"\",\"\",MAX($Z3:BX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ28=\"\",\"\",MAX($Z3:BY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA28=\"\",\"\",MAX($Z3:BZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB28=\"\",\"\",MAX($Z3:CA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC28=\"\",\"\",MAX($Z3:CB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD28=\"\",\"\",MAX($Z3:CC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE28=\"\",\"\",MAX($Z3:CD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF28=\"\",\"\",MAX($Z3:CE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG28=\"\",\"\",MAX($Z3:CF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH28=\"\",\"\",MAX($Z3:CG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI28=\"\",\"\",MAX($Z3:CH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ28=\"\",\"\",MAX($Z3:CI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK28=\"\",\"\",MAX($Z3:CJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL28=\"\",\"\",MAX($Z3:CK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM28=\"\",\"\",MAX($Z3:CL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN28=\"\",\"\",MAX($Z3:CM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO28=\"\",\"\",MAX($Z3:CN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP28=\"\",\"\",MAX($Z3:CO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ28=\"\",\"\",MAX($Z3:CP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR28=\"\",\"\",MAX($Z3:CQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS28=\"\",\"\",MAX($Z3:CR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT28=\"\",\"\",MAX($Z3:CS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU28=\"\",\"\",MAX($Z3:CT3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":1},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":2},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":3},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":4},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":5},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":6},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":7},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":8},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":9},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":10},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":11},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":12},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":13},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":14},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":15},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":""},{"$f":"IF(OR(AQ3<>\"\",AQ11=\"\"),\"\",MAX($Z4:AP4)+1)","v":""},{"$f":"IF(OR(AR3<>\"\",AR11=\"\"),\"\",MAX($Z4:AQ4)+1)","v":""},{"$f":"IF(OR(AS3<>\"\",AS11=\"\"),\"\",MAX($Z4:AR4)+1)","v":""},{"$f":"IF(OR(AT3<>\"\",AT11=\"\"),\"\",MAX($Z4:AS4)+1)","v":""},{"$f":"IF(OR(AU3<>\"\",AU11=\"\"),\"\",MAX($Z4:AT4)+1)","v":""},{"$f":"IF(OR(AV3<>\"\",AV11=\"\"),\"\",MAX($Z4:AU4)+1)","v":""},{"$f":"IF(OR(AW3<>\"\",AW11=\"\"),\"\",MAX($Z4:AV4)+1)","v":""},{"$f":"IF(OR(AX3<>\"\",AX11=\"\"),\"\",MAX($Z4:AW4)+1)","v":""},{"$f":"IF(OR(AY3<>\"\",AY11=\"\"),\"\",MAX($Z4:AX4)+1)","v":""},{"$f":"IF(OR(AZ3<>\"\",AZ11=\"\"),\"\",MAX($Z4:AY4)+1)","v":""},{"$f":"IF(OR(BA3<>\"\",BA11=\"\"),\"\",MAX($Z4:AZ4)+1)","v":""},{"$f":"IF(OR(BB3<>\"\",BB11=\"\"),\"\",MAX($Z4:BA4)+1)","v":""},{"$f":"IF(OR(BC3<>\"\",BC11=\"\"),\"\",MAX($Z4:BB4)+1)","v":""},{"$f":"IF(OR(BD3<>\"\",BD11=\"\"),\"\",MAX($Z4:BC4)+1)","v":""},{"$f":"IF(OR(BE3<>\"\",BE11=\"\"),\"\",MAX($Z4:BD4)+1)","v":""},{"$f":"IF(OR(BF3<>\"\",BF11=\"\"),\"\",MAX($Z4:BE4)+1)","v":""},{"$f":"IF(OR(BG3<>\"\",BG11=\"\"),\"\",MAX($Z4:BF4)+1)","v":""},{"$f":"IF(OR(BH3<>\"\",BH11=\"\"),\"\",MAX($Z4:BG4)+1)","v":""},{"$f":"IF(OR(BI3<>\"\",BI11=\"\"),\"\",MAX($Z4:BH4)+1)","v":""},{"$f":"IF(OR(BJ3<>\"\",BJ11=\"\"),\"\",MAX($Z4:BI4)+1)","v":""},{"$f":"IF(OR(BK3<>\"\",BK11=\"\"),\"\",MAX($Z4:BJ4)+1)","v":""},{"$f":"IF(OR(BL3<>\"\",BL11=\"\"),\"\",MAX($Z4:BK4)+1)","v":""},{"$f":"IF(OR(BM3<>\"\",BM11=\"\"),\"\",MAX($Z4:BL4)+1)","v":""},{"$f":"IF(OR(BN3<>\"\",BN11=\"\"),\"\",MAX($Z4:BM4)+1)","v":""},{"$f":"IF(OR(BO3<>\"\",BO11=\"\"),\"\",MAX($Z4:BN4)+1)","v":""},{"$f":"IF(OR(BP3<>\"\",BP11=\"\"),\"\",MAX($Z4:BO4)+1)","v":""},{"$f":"IF(OR(BQ3<>\"\",BQ11=\"\"),\"\",MAX($Z4:BP4)+1)","v":""},{"$f":"IF(OR(BR3<>\"\",BR11=\"\"),\"\",MAX($Z4:BQ4)+1)","v":""},{"$f":"IF(OR(BS3<>\"\",BS11=\"\"),\"\",MAX($Z4:BR4)+1)","v":""},{"$f":"IF(OR(BT3<>\"\",BT11=\"\"),\"\",MAX($Z4:BS4)+1)","v":""},{"$f":"IF(OR(BU3<>\"\",BU11=\"\"),\"\",MAX($Z4:BT4)+1)","v":""},{"$f":"IF(OR(BV3<>\"\",BV11=\"\"),\"\",MAX($Z4:BU4)+1)","v":""},{"$f":"IF(OR(BW3<>\"\",BW11=\"\"),\"\",MAX($Z4:BV4)+1)","v":""},{"$f":"IF(OR(BX3<>\"\",BX11=\"\"),\"\",MAX($Z4:BW4)+1)","v":""},{"$f":"IF(OR(BY3<>\"\",BY11=\"\"),\"\",MAX($Z4:BX4)+1)","v":""},{"$f":"IF(OR(BZ3<>\"\",BZ11=\"\"),\"\",MAX($Z4:BY4)+1)","v":""},{"$f":"IF(OR(CA3<>\"\",CA11=\"\"),\"\",MAX($Z4:BZ4)+1)","v":""},{"$f":"IF(OR(CB3<>\"\",CB11=\"\"),\"\",MAX($Z4:CA4)+1)","v":""},{"$f":"IF(OR(CC3<>\"\",CC11=\"\"),\"\",MAX($Z4:CB4)+1)","v":""},{"$f":"IF(OR(CD3<>\"\",CD11=\"\"),\"\",MAX($Z4:CC4)+1)","v":""},{"$f":"IF(OR(CE3<>\"\",CE11=\"\"),\"\",MAX($Z4:CD4)+1)","v":""},{"$f":"IF(OR(CF3<>\"\",CF11=\"\"),\"\",MAX($Z4:CE4)+1)","v":""},{"$f":"IF(OR(CG3<>\"\",CG11=\"\"),\"\",MAX($Z4:CF4)+1)","v":""},{"$f":"IF(OR(CH3<>\"\",CH11=\"\"),\"\",MAX($Z4:CG4)+1)","v":""},{"$f":"IF(OR(CI3<>\"\",CI11=\"\"),\"\",MAX($Z4:CH4)+1)","v":""},{"$f":"IF(OR(CJ3<>\"\",CJ11=\"\"),\"\",MAX($Z4:CI4)+1)","v":""},{"$f":"IF(OR(CK3<>\"\",CK11=\"\"),\"\",MAX($Z4:CJ4)+1)","v":""},{"$f":"IF(OR(CL3<>\"\",CL11=\"\"),\"\",MAX($Z4:CK4)+1)","v":""},{"$f":"IF(OR(CM3<>\"\",CM11=\"\"),\"\",MAX($Z4:CL4)+1)","v":""},{"$f":"IF(OR(CN3<>\"\",CN11=\"\"),\"\",MAX($Z4:CM4)+1)","v":""},{"$f":"IF(OR(CO3<>\"\",CO11=\"\"),\"\",MAX($Z4:CN4)+1)","v":""},{"$f":"IF(OR(CP3<>\"\",CP11=\"\"),\"\",MAX($Z4:CO4)+1)","v":""},{"$f":"IF(OR(CQ3<>\"\",CQ11=\"\"),\"\",MAX($Z4:CP4)+1)","v":""},{"$f":"IF(OR(CR3<>\"\",CR11=\"\"),\"\",MAX($Z4:CQ4)+1)","v":""},{"$f":"IF(OR(CS3<>\"\",CS11=\"\"),\"\",MAX($Z4:CR4)+1)","v":""},{"$f":"IF(OR(CT3<>\"\",CT11=\"\"),\"\",MAX($Z4:CS4)+1)","v":""},{"$f":"IF(OR(CU3<>\"\",CU11=\"\"),\"\",MAX($Z4:CT4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN11=\"\",\"\",DAY(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN11=\"\",\"\",MONTH(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$140","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":21},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":22},23,24,25,26,27,28,29,30,31,32,33,34,35,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN11=\"\",\"\",YEAR(CN11)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$141","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":31},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":31},31,31,31,31,31,31,31,31,31,31,31,31,31,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN12=\"\",\"\",DAY(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$142","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":12},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN12=\"\",\"\",MONTH(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$143","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":21},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":22},23,24,25,26,27,28,29,30,31,32,33,34,35,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN12=\"\",\"\",YEAR(CN12)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I42\")","v":"MAIN"},null,null,{"$f":"INDIRECT(\"START!K42\")","v":"Ключевые параметры управления и результаты финансовой модели"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2021-01-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2021-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2022-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":"2027-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":"2028-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":"2029-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":"2030-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":"2031-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":"2032-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":"2033-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":"2034-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":"2035-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ20=\"\",\"\",Periods!AQ20),IF($Q$12=Lists!$U$17,IF(Periods!AQ35=\"\",\"\",Periods!AQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR20=\"\",\"\",Periods!AR20),IF($Q$12=Lists!$U$17,IF(Periods!AR35=\"\",\"\",Periods!AR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS20=\"\",\"\",Periods!AS20),IF($Q$12=Lists!$U$17,IF(Periods!AS35=\"\",\"\",Periods!AS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT20=\"\",\"\",Periods!AT20),IF($Q$12=Lists!$U$17,IF(Periods!AT35=\"\",\"\",Periods!AT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU20=\"\",\"\",Periods!AU20),IF($Q$12=Lists!$U$17,IF(Periods!AU35=\"\",\"\",Periods!AU35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV20=\"\",\"\",Periods!AV20),IF($Q$12=Lists!$U$17,IF(Periods!AV35=\"\",\"\",Periods!AV35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW20=\"\",\"\",Periods!AW20),IF($Q$12=Lists!$U$17,IF(Periods!AW35=\"\",\"\",Periods!AW35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX20=\"\",\"\",Periods!AX20),IF($Q$12=Lists!$U$17,IF(Periods!AX35=\"\",\"\",Periods!AX35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY20=\"\",\"\",Periods!AY20),IF($Q$12=Lists!$U$17,IF(Periods!AY35=\"\",\"\",Periods!AY35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ20=\"\",\"\",Periods!AZ20),IF($Q$12=Lists!$U$17,IF(Periods!AZ35=\"\",\"\",Periods!AZ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA20=\"\",\"\",Periods!BA20),IF($Q$12=Lists!$U$17,IF(Periods!BA35=\"\",\"\",Periods!BA35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB20=\"\",\"\",Periods!BB20),IF($Q$12=Lists!$U$17,IF(Periods!BB35=\"\",\"\",Periods!BB35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC20=\"\",\"\",Periods!BC20),IF($Q$12=Lists!$U$17,IF(Periods!BC35=\"\",\"\",Periods!BC35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD20=\"\",\"\",Periods!BD20),IF($Q$12=Lists!$U$17,IF(Periods!BD35=\"\",\"\",Periods!BD35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE20=\"\",\"\",Periods!BE20),IF($Q$12=Lists!$U$17,IF(Periods!BE35=\"\",\"\",Periods!BE35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF20=\"\",\"\",Periods!BF20),IF($Q$12=Lists!$U$17,IF(Periods!BF35=\"\",\"\",Periods!BF35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG20=\"\",\"\",Periods!BG20),IF($Q$12=Lists!$U$17,IF(Periods!BG35=\"\",\"\",Periods!BG35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH20=\"\",\"\",Periods!BH20),IF($Q$12=Lists!$U$17,IF(Periods!BH35=\"\",\"\",Periods!BH35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI20=\"\",\"\",Periods!BI20),IF($Q$12=Lists!$U$17,IF(Periods!BI35=\"\",\"\",Periods!BI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ20=\"\",\"\",Periods!BJ20),IF($Q$12=Lists!$U$17,IF(Periods!BJ35=\"\",\"\",Periods!BJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK20=\"\",\"\",Periods!BK20),IF($Q$12=Lists!$U$17,IF(Periods!BK35=\"\",\"\",Periods!BK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL20=\"\",\"\",Periods!BL20),IF($Q$12=Lists!$U$17,IF(Periods!BL35=\"\",\"\",Periods!BL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM20=\"\",\"\",Periods!BM20),IF($Q$12=Lists!$U$17,IF(Periods!BM35=\"\",\"\",Periods!BM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN20=\"\",\"\",Periods!BN20),IF($Q$12=Lists!$U$17,IF(Periods!BN35=\"\",\"\",Periods!BN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO20=\"\",\"\",Periods!BO20),IF($Q$12=Lists!$U$17,IF(Periods!BO35=\"\",\"\",Periods!BO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP20=\"\",\"\",Periods!BP20),IF($Q$12=Lists!$U$17,IF(Periods!BP35=\"\",\"\",Periods!BP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ20=\"\",\"\",Periods!BQ20),IF($Q$12=Lists!$U$17,IF(Periods!BQ35=\"\",\"\",Periods!BQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR20=\"\",\"\",Periods!BR20),IF($Q$12=Lists!$U$17,IF(Periods!BR35=\"\",\"\",Periods!BR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS20=\"\",\"\",Periods!BS20),IF($Q$12=Lists!$U$17,IF(Periods!BS35=\"\",\"\",Periods!BS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT20=\"\",\"\",Periods!BT20),IF($Q$12=Lists!$U$17,IF(Periods!BT35=\"\",\"\",Periods!BT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU20=\"\",\"\",Periods!BU20),IF($Q$12=Lists!$U$17,IF(Periods!BU35=\"\",\"\",Periods!BU35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV20=\"\",\"\",Periods!BV20),IF($Q$12=Lists!$U$17,IF(Periods!BV35=\"\",\"\",Periods!BV35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW20=\"\",\"\",Periods!BW20),IF($Q$12=Lists!$U$17,IF(Periods!BW35=\"\",\"\",Periods!BW35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX20=\"\",\"\",Periods!BX20),IF($Q$12=Lists!$U$17,IF(Periods!BX35=\"\",\"\",Periods!BX35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY20=\"\",\"\",Periods!BY20),IF($Q$12=Lists!$U$17,IF(Periods!BY35=\"\",\"\",Periods!BY35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ20=\"\",\"\",Periods!BZ20),IF($Q$12=Lists!$U$17,IF(Periods!BZ35=\"\",\"\",Periods!BZ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA20=\"\",\"\",Periods!CA20),IF($Q$12=Lists!$U$17,IF(Periods!CA35=\"\",\"\",Periods!CA35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB20=\"\",\"\",Periods!CB20),IF($Q$12=Lists!$U$17,IF(Periods!CB35=\"\",\"\",Periods!CB35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC20=\"\",\"\",Periods!CC20),IF($Q$12=Lists!$U$17,IF(Periods!CC35=\"\",\"\",Periods!CC35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD20=\"\",\"\",Periods!CD20),IF($Q$12=Lists!$U$17,IF(Periods!CD35=\"\",\"\",Periods!CD35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE20=\"\",\"\",Periods!CE20),IF($Q$12=Lists!$U$17,IF(Periods!CE35=\"\",\"\",Periods!CE35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF20=\"\",\"\",Periods!CF20),IF($Q$12=Lists!$U$17,IF(Periods!CF35=\"\",\"\",Periods!CF35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG20=\"\",\"\",Periods!CG20),IF($Q$12=Lists!$U$17,IF(Periods!CG35=\"\",\"\",Periods!CG35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH20=\"\",\"\",Periods!CH20),IF($Q$12=Lists!$U$17,IF(Periods!CH35=\"\",\"\",Periods!CH35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI20=\"\",\"\",Periods!CI20),IF($Q$12=Lists!$U$17,IF(Periods!CI35=\"\",\"\",Periods!CI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ20=\"\",\"\",Periods!CJ20),IF($Q$12=Lists!$U$17,IF(Periods!CJ35=\"\",\"\",Periods!CJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK20=\"\",\"\",Periods!CK20),IF($Q$12=Lists!$U$17,IF(Periods!CK35=\"\",\"\",Periods!CK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL20=\"\",\"\",Periods!CL20),IF($Q$12=Lists!$U$17,IF(Periods!CL35=\"\",\"\",Periods!CL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM20=\"\",\"\",Periods!CM20),IF($Q$12=Lists!$U$17,IF(Periods!CM35=\"\",\"\",Periods!CM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN20=\"\",\"\",Periods!CN20),IF($Q$12=Lists!$U$17,IF(Periods!CN35=\"\",\"\",Periods!CN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO20=\"\",\"\",Periods!CO20),IF($Q$12=Lists!$U$17,IF(Periods!CO35=\"\",\"\",Periods!CO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP20=\"\",\"\",Periods!CP20),IF($Q$12=Lists!$U$17,IF(Periods!CP35=\"\",\"\",Periods!CP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ20=\"\",\"\",Periods!CQ20),IF($Q$12=Lists!$U$17,IF(Periods!CQ35=\"\",\"\",Periods!CQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR20=\"\",\"\",Periods!CR20),IF($Q$12=Lists!$U$17,IF(Periods!CR35=\"\",\"\",Periods!CR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS20=\"\",\"\",Periods!CS20),IF($Q$12=Lists!$U$17,IF(Periods!CS35=\"\",\"\",Periods!CS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT20=\"\",\"\",Periods!CT20),IF($Q$12=Lists!$U$17,IF(Periods!CT35=\"\",\"\",Periods!CT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU20=\"\",\"\",Periods!CU20),IF($Q$12=Lists!$U$17,IF(Periods!CU35=\"\",\"\",Periods!CU35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"отчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2035-12-31"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2021-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2022-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2023-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2024-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2025-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2026-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":"2027-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":"2028-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":"2029-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":"2030-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":"2031-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":"2032-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":"2033-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":"2034-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":"2035-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ21=\"\",\"\",Periods!AQ21),IF($Q$12=Lists!$U$17,IF(Periods!AQ36=\"\",\"\",Periods!AQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR21=\"\",\"\",Periods!AR21),IF($Q$12=Lists!$U$17,IF(Periods!AR36=\"\",\"\",Periods!AR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS21=\"\",\"\",Periods!AS21),IF($Q$12=Lists!$U$17,IF(Periods!AS36=\"\",\"\",Periods!AS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT21=\"\",\"\",Periods!AT21),IF($Q$12=Lists!$U$17,IF(Periods!AT36=\"\",\"\",Periods!AT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU21=\"\",\"\",Periods!AU21),IF($Q$12=Lists!$U$17,IF(Periods!AU36=\"\",\"\",Periods!AU36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV21=\"\",\"\",Periods!AV21),IF($Q$12=Lists!$U$17,IF(Periods!AV36=\"\",\"\",Periods!AV36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW21=\"\",\"\",Periods!AW21),IF($Q$12=Lists!$U$17,IF(Periods!AW36=\"\",\"\",Periods!AW36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX21=\"\",\"\",Periods!AX21),IF($Q$12=Lists!$U$17,IF(Periods!AX36=\"\",\"\",Periods!AX36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY21=\"\",\"\",Periods!AY21),IF($Q$12=Lists!$U$17,IF(Periods!AY36=\"\",\"\",Periods!AY36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ21=\"\",\"\",Periods!AZ21),IF($Q$12=Lists!$U$17,IF(Periods!AZ36=\"\",\"\",Periods!AZ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA21=\"\",\"\",Periods!BA21),IF($Q$12=Lists!$U$17,IF(Periods!BA36=\"\",\"\",Periods!BA36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB21=\"\",\"\",Periods!BB21),IF($Q$12=Lists!$U$17,IF(Periods!BB36=\"\",\"\",Periods!BB36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC21=\"\",\"\",Periods!BC21),IF($Q$12=Lists!$U$17,IF(Periods!BC36=\"\",\"\",Periods!BC36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD21=\"\",\"\",Periods!BD21),IF($Q$12=Lists!$U$17,IF(Periods!BD36=\"\",\"\",Periods!BD36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE21=\"\",\"\",Periods!BE21),IF($Q$12=Lists!$U$17,IF(Periods!BE36=\"\",\"\",Periods!BE36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF21=\"\",\"\",Periods!BF21),IF($Q$12=Lists!$U$17,IF(Periods!BF36=\"\",\"\",Periods!BF36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG21=\"\",\"\",Periods!BG21),IF($Q$12=Lists!$U$17,IF(Periods!BG36=\"\",\"\",Periods!BG36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH21=\"\",\"\",Periods!BH21),IF($Q$12=Lists!$U$17,IF(Periods!BH36=\"\",\"\",Periods!BH36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI21=\"\",\"\",Periods!BI21),IF($Q$12=Lists!$U$17,IF(Periods!BI36=\"\",\"\",Periods!BI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ21=\"\",\"\",Periods!BJ21),IF($Q$12=Lists!$U$17,IF(Periods!BJ36=\"\",\"\",Periods!BJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK21=\"\",\"\",Periods!BK21),IF($Q$12=Lists!$U$17,IF(Periods!BK36=\"\",\"\",Periods!BK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL21=\"\",\"\",Periods!BL21),IF($Q$12=Lists!$U$17,IF(Periods!BL36=\"\",\"\",Periods!BL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM21=\"\",\"\",Periods!BM21),IF($Q$12=Lists!$U$17,IF(Periods!BM36=\"\",\"\",Periods!BM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN21=\"\",\"\",Periods!BN21),IF($Q$12=Lists!$U$17,IF(Periods!BN36=\"\",\"\",Periods!BN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO21=\"\",\"\",Periods!BO21),IF($Q$12=Lists!$U$17,IF(Periods!BO36=\"\",\"\",Periods!BO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP21=\"\",\"\",Periods!BP21),IF($Q$12=Lists!$U$17,IF(Periods!BP36=\"\",\"\",Periods!BP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ21=\"\",\"\",Periods!BQ21),IF($Q$12=Lists!$U$17,IF(Periods!BQ36=\"\",\"\",Periods!BQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR21=\"\",\"\",Periods!BR21),IF($Q$12=Lists!$U$17,IF(Periods!BR36=\"\",\"\",Periods!BR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS21=\"\",\"\",Periods!BS21),IF($Q$12=Lists!$U$17,IF(Periods!BS36=\"\",\"\",Periods!BS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT21=\"\",\"\",Periods!BT21),IF($Q$12=Lists!$U$17,IF(Periods!BT36=\"\",\"\",Periods!BT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU21=\"\",\"\",Periods!BU21),IF($Q$12=Lists!$U$17,IF(Periods!BU36=\"\",\"\",Periods!BU36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV21=\"\",\"\",Periods!BV21),IF($Q$12=Lists!$U$17,IF(Periods!BV36=\"\",\"\",Periods!BV36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW21=\"\",\"\",Periods!BW21),IF($Q$12=Lists!$U$17,IF(Periods!BW36=\"\",\"\",Periods!BW36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX21=\"\",\"\",Periods!BX21),IF($Q$12=Lists!$U$17,IF(Periods!BX36=\"\",\"\",Periods!BX36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY21=\"\",\"\",Periods!BY21),IF($Q$12=Lists!$U$17,IF(Periods!BY36=\"\",\"\",Periods!BY36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ21=\"\",\"\",Periods!BZ21),IF($Q$12=Lists!$U$17,IF(Periods!BZ36=\"\",\"\",Periods!BZ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA21=\"\",\"\",Periods!CA21),IF($Q$12=Lists!$U$17,IF(Periods!CA36=\"\",\"\",Periods!CA36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB21=\"\",\"\",Periods!CB21),IF($Q$12=Lists!$U$17,IF(Periods!CB36=\"\",\"\",Periods!CB36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC21=\"\",\"\",Periods!CC21),IF($Q$12=Lists!$U$17,IF(Periods!CC36=\"\",\"\",Periods!CC36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD21=\"\",\"\",Periods!CD21),IF($Q$12=Lists!$U$17,IF(Periods!CD36=\"\",\"\",Periods!CD36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE21=\"\",\"\",Periods!CE21),IF($Q$12=Lists!$U$17,IF(Periods!CE36=\"\",\"\",Periods!CE36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF21=\"\",\"\",Periods!CF21),IF($Q$12=Lists!$U$17,IF(Periods!CF36=\"\",\"\",Periods!CF36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG21=\"\",\"\",Periods!CG21),IF($Q$12=Lists!$U$17,IF(Periods!CG36=\"\",\"\",Periods!CG36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH21=\"\",\"\",Periods!CH21),IF($Q$12=Lists!$U$17,IF(Periods!CH36=\"\",\"\",Periods!CH36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI21=\"\",\"\",Periods!CI21),IF($Q$12=Lists!$U$17,IF(Periods!CI36=\"\",\"\",Periods!CI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ21=\"\",\"\",Periods!CJ21),IF($Q$12=Lists!$U$17,IF(Periods!CJ36=\"\",\"\",Periods!CJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK21=\"\",\"\",Periods!CK21),IF($Q$12=Lists!$U$17,IF(Periods!CK36=\"\",\"\",Periods!CK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL21=\"\",\"\",Periods!CL21),IF($Q$12=Lists!$U$17,IF(Periods!CL36=\"\",\"\",Periods!CL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM21=\"\",\"\",Periods!CM21),IF($Q$12=Lists!$U$17,IF(Periods!CM36=\"\",\"\",Periods!CM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN21=\"\",\"\",Periods!CN21),IF($Q$12=Lists!$U$17,IF(Periods!CN36=\"\",\"\",Periods!CN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO21=\"\",\"\",Periods!CO21),IF($Q$12=Lists!$U$17,IF(Periods!CO36=\"\",\"\",Periods!CO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP21=\"\",\"\",Periods!CP21),IF($Q$12=Lists!$U$17,IF(Periods!CP36=\"\",\"\",Periods!CP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ21=\"\",\"\",Periods!CQ21),IF($Q$12=Lists!$U$17,IF(Periods!CQ36=\"\",\"\",Periods!CQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR21=\"\",\"\",Periods!CR21),IF($Q$12=Lists!$U$17,IF(Periods!CR36=\"\",\"\",Periods!CR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS21=\"\",\"\",Periods!CS21),IF($Q$12=Lists!$U$17,IF(Periods!CS36=\"\",\"\",Periods!CS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT21=\"\",\"\",Periods!CT21),IF($Q$12=Lists!$U$17,IF(Periods!CT36=\"\",\"\",Periods!CT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU21=\"\",\"\",Periods!CU21),IF($Q$12=Lists!$U$17,IF(Periods!CU36=\"\",\"\",Periods!CU36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"ключевые параметры",null,null,null,null,"ед.изм.",null,null,null,"значение",null,null,null,null,"ключевые результаты",null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"1 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"3 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"4 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"5 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"6 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":"7 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":"8 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":"9 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":"10 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":"11 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":"12 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":"13 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":"14 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":"15 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ22=\"\",\"\",Periods!AQ22),IF($Q$12=Lists!$U$17,IF(Periods!AQ37=\"\",\"\",Periods!AQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR22=\"\",\"\",Periods!AR22),IF($Q$12=Lists!$U$17,IF(Periods!AR37=\"\",\"\",Periods!AR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS22=\"\",\"\",Periods!AS22),IF($Q$12=Lists!$U$17,IF(Periods!AS37=\"\",\"\",Periods!AS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT22=\"\",\"\",Periods!AT22),IF($Q$12=Lists!$U$17,IF(Periods!AT37=\"\",\"\",Periods!AT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU22=\"\",\"\",Periods!AU22),IF($Q$12=Lists!$U$17,IF(Periods!AU37=\"\",\"\",Periods!AU37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV22=\"\",\"\",Periods!AV22),IF($Q$12=Lists!$U$17,IF(Periods!AV37=\"\",\"\",Periods!AV37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW22=\"\",\"\",Periods!AW22),IF($Q$12=Lists!$U$17,IF(Periods!AW37=\"\",\"\",Periods!AW37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX22=\"\",\"\",Periods!AX22),IF($Q$12=Lists!$U$17,IF(Periods!AX37=\"\",\"\",Periods!AX37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY22=\"\",\"\",Periods!AY22),IF($Q$12=Lists!$U$17,IF(Periods!AY37=\"\",\"\",Periods!AY37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ22=\"\",\"\",Periods!AZ22),IF($Q$12=Lists!$U$17,IF(Periods!AZ37=\"\",\"\",Periods!AZ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA22=\"\",\"\",Periods!BA22),IF($Q$12=Lists!$U$17,IF(Periods!BA37=\"\",\"\",Periods!BA37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB22=\"\",\"\",Periods!BB22),IF($Q$12=Lists!$U$17,IF(Periods!BB37=\"\",\"\",Periods!BB37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC22=\"\",\"\",Periods!BC22),IF($Q$12=Lists!$U$17,IF(Periods!BC37=\"\",\"\",Periods!BC37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD22=\"\",\"\",Periods!BD22),IF($Q$12=Lists!$U$17,IF(Periods!BD37=\"\",\"\",Periods!BD37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE22=\"\",\"\",Periods!BE22),IF($Q$12=Lists!$U$17,IF(Periods!BE37=\"\",\"\",Periods!BE37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF22=\"\",\"\",Periods!BF22),IF($Q$12=Lists!$U$17,IF(Periods!BF37=\"\",\"\",Periods!BF37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG22=\"\",\"\",Periods!BG22),IF($Q$12=Lists!$U$17,IF(Periods!BG37=\"\",\"\",Periods!BG37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH22=\"\",\"\",Periods!BH22),IF($Q$12=Lists!$U$17,IF(Periods!BH37=\"\",\"\",Periods!BH37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI22=\"\",\"\",Periods!BI22),IF($Q$12=Lists!$U$17,IF(Periods!BI37=\"\",\"\",Periods!BI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ22=\"\",\"\",Periods!BJ22),IF($Q$12=Lists!$U$17,IF(Periods!BJ37=\"\",\"\",Periods!BJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK22=\"\",\"\",Periods!BK22),IF($Q$12=Lists!$U$17,IF(Periods!BK37=\"\",\"\",Periods!BK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL22=\"\",\"\",Periods!BL22),IF($Q$12=Lists!$U$17,IF(Periods!BL37=\"\",\"\",Periods!BL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM22=\"\",\"\",Periods!BM22),IF($Q$12=Lists!$U$17,IF(Periods!BM37=\"\",\"\",Periods!BM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN22=\"\",\"\",Periods!BN22),IF($Q$12=Lists!$U$17,IF(Periods!BN37=\"\",\"\",Periods!BN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO22=\"\",\"\",Periods!BO22),IF($Q$12=Lists!$U$17,IF(Periods!BO37=\"\",\"\",Periods!BO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP22=\"\",\"\",Periods!BP22),IF($Q$12=Lists!$U$17,IF(Periods!BP37=\"\",\"\",Periods!BP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ22=\"\",\"\",Periods!BQ22),IF($Q$12=Lists!$U$17,IF(Periods!BQ37=\"\",\"\",Periods!BQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR22=\"\",\"\",Periods!BR22),IF($Q$12=Lists!$U$17,IF(Periods!BR37=\"\",\"\",Periods!BR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS22=\"\",\"\",Periods!BS22),IF($Q$12=Lists!$U$17,IF(Periods!BS37=\"\",\"\",Periods!BS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT22=\"\",\"\",Periods!BT22),IF($Q$12=Lists!$U$17,IF(Periods!BT37=\"\",\"\",Periods!BT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU22=\"\",\"\",Periods!BU22),IF($Q$12=Lists!$U$17,IF(Periods!BU37=\"\",\"\",Periods!BU37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV22=\"\",\"\",Periods!BV22),IF($Q$12=Lists!$U$17,IF(Periods!BV37=\"\",\"\",Periods!BV37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW22=\"\",\"\",Periods!BW22),IF($Q$12=Lists!$U$17,IF(Periods!BW37=\"\",\"\",Periods!BW37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX22=\"\",\"\",Periods!BX22),IF($Q$12=Lists!$U$17,IF(Periods!BX37=\"\",\"\",Periods!BX37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY22=\"\",\"\",Periods!BY22),IF($Q$12=Lists!$U$17,IF(Periods!BY37=\"\",\"\",Periods!BY37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ22=\"\",\"\",Periods!BZ22),IF($Q$12=Lists!$U$17,IF(Periods!BZ37=\"\",\"\",Periods!BZ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA22=\"\",\"\",Periods!CA22),IF($Q$12=Lists!$U$17,IF(Periods!CA37=\"\",\"\",Periods!CA37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB22=\"\",\"\",Periods!CB22),IF($Q$12=Lists!$U$17,IF(Periods!CB37=\"\",\"\",Periods!CB37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC22=\"\",\"\",Periods!CC22),IF($Q$12=Lists!$U$17,IF(Periods!CC37=\"\",\"\",Periods!CC37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD22=\"\",\"\",Periods!CD22),IF($Q$12=Lists!$U$17,IF(Periods!CD37=\"\",\"\",Periods!CD37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE22=\"\",\"\",Periods!CE22),IF($Q$12=Lists!$U$17,IF(Periods!CE37=\"\",\"\",Periods!CE37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF22=\"\",\"\",Periods!CF22),IF($Q$12=Lists!$U$17,IF(Periods!CF37=\"\",\"\",Periods!CF37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG22=\"\",\"\",Periods!CG22),IF($Q$12=Lists!$U$17,IF(Periods!CG37=\"\",\"\",Periods!CG37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH22=\"\",\"\",Periods!CH22),IF($Q$12=Lists!$U$17,IF(Periods!CH37=\"\",\"\",Periods!CH37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI22=\"\",\"\",Periods!CI22),IF($Q$12=Lists!$U$17,IF(Periods!CI37=\"\",\"\",Periods!CI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ22=\"\",\"\",Periods!CJ22),IF($Q$12=Lists!$U$17,IF(Periods!CJ37=\"\",\"\",Periods!CJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK22=\"\",\"\",Periods!CK22),IF($Q$12=Lists!$U$17,IF(Periods!CK37=\"\",\"\",Periods!CK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL22=\"\",\"\",Periods!CL22),IF($Q$12=Lists!$U$17,IF(Periods!CL37=\"\",\"\",Periods!CL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM22=\"\",\"\",Periods!CM22),IF($Q$12=Lists!$U$17,IF(Periods!CM37=\"\",\"\",Periods!CM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN22=\"\",\"\",Periods!CN22),IF($Q$12=Lists!$U$17,IF(Periods!CN37=\"\",\"\",Periods!CN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO22=\"\",\"\",Periods!CO22),IF($Q$12=Lists!$U$17,IF(Periods!CO37=\"\",\"\",Periods!CO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP22=\"\",\"\",Periods!CP22),IF($Q$12=Lists!$U$17,IF(Periods!CP37=\"\",\"\",Periods!CP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ22=\"\",\"\",Periods!CQ22),IF($Q$12=Lists!$U$17,IF(Periods!CQ37=\"\",\"\",Periods!CQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR22=\"\",\"\",Periods!CR22),IF($Q$12=Lists!$U$17,IF(Periods!CR37=\"\",\"\",Periods!CR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS22=\"\",\"\",Periods!CS22),IF($Q$12=Lists!$U$17,IF(Periods!CS37=\"\",\"\",Periods!CS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT22=\"\",\"\",Periods!CT22),IF($Q$12=Lists!$U$17,IF(Periods!CT37=\"\",\"\",Periods!CT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU22=\"\",\"\",Periods!CU22),IF($Q$12=Lists!$U$17,IF(Periods!CU37=\"\",\"\",Periods!CU37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$CW14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$98356)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$98356)","v":0},{"$f":"SUM(T$15:T$98356)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[{"$f":"ROW()","v":16},null,null,null,null,null,null,{"$f":"Mrkting!$H$54","v":"Прогноз трафика"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(X16-X17)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,{"$f":"Mrkting!$H$54","v":"Прогноз трафика"},null,{"$f":"SUM($Z16:$CV16)","v":68474000},null,null,{"$f":"IF(AA$11=\"\",0,AA17)","v":496000},{"$f":"IF(AB$11=\"\",0,AB17)","v":1126000},1776000,2332000,2680000,3618000,3906000,4690000,5014000,5896000,5896000,7236000,7236000,7996000,8576000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,CN17)","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":17},null,null,null,null,null,null,{"$f":"H16","v":"Прогноз трафика"},{"$f":"IF(SUMIFS(Lists!$A:$A,Lists!$AJ:$AJ,$K17)=0,\"\",INDEX(Lists!$AI:$AI,SUMIFS(Lists!$A:$A,Lists!$AJ:$AJ,$K17)))","v":"Канал привлечения клиентов"},null,{"$f":"MAX(K$15:K16)+1","v":1},null,null,null,null,null,null,null,null,null,null,{"$f":"I17","v":"Канал привлечения клиентов"},null,{"$f":"SUM($Z17:$CV17)","v":68474000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!$Z$54:$CV$54,Mrkting!$Z$11:$CV$11,\">=\"&AA$11,Mrkting!$Z$11:$CV$11,\"<=\"&AA$12))","v":496000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!$Z$54:$CV$54,Mrkting!$Z$11:$CV$11,\">=\"&AB$11,Mrkting!$Z$11:$CV$11,\"<=\"&AB$12))","v":1126000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!$Z$54:$CV$54,Mrkting!$Z$11:$CV$11,\">=\"&AC$11,Mrkting!$Z$11:$CV$11,\"<=\"&AC$12))","v":1776000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!$Z$54:$CV$54,Mrkting!$Z$11:$CV$11,\">=\"&AD$11,Mrkting!$Z$11:$CV$11,\"<=\"&AD$12))","v":2332000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!$Z$54:$CV$54,Mrkting!$Z$11:$CV$11,\">=\"&AE$11,Mrkting!$Z$11:$CV$11,\"<=\"&AE$12))","v":2680000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!$Z$54:$CV$54,Mrkting!$Z$11:$CV$11,\">=\"&AF$11,Mrkting!$Z$11:$CV$11,\"<=\"&AF$12))","v":3618000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!$Z$54:$CV$54,Mrkting!$Z$11:$CV$11,\">=\"&AG$11,Mrkting!$Z$11:$CV$11,\"<=\"&AG$12))","v":3906000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!$Z$54:$CV$54,Mrkting!$Z$11:$CV$11,\">=\"&AH$11,Mrkting!$Z$11:$CV$11,\"<=\"&AH$12))","v":4690000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!$Z$54:$CV$54,Mrkting!$Z$11:$CV$11,\">=\"&AI$11,Mrkting!$Z$11:$CV$11,\"<=\"&AI$12))","v":5014000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!$Z$54:$CV$54,Mrkting!$Z$11:$CV$11,\">=\"&AJ$11,Mrkting!$Z$11:$CV$11,\"<=\"&AJ$12))","v":5896000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!$Z$54:$CV$54,Mrkting!$Z$11:$CV$11,\">=\"&AK$11,Mrkting!$Z$11:$CV$11,\"<=\"&AK$12))","v":5896000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!$Z$54:$CV$54,Mrkting!$Z$11:$CV$11,\">=\"&AL$11,Mrkting!$Z$11:$CV$11,\"<=\"&AL$12))","v":7236000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!$Z$54:$CV$54,Mrkting!$Z$11:$CV$11,\">=\"&AM$11,Mrkting!$Z$11:$CV$11,\"<=\"&AM$12))","v":7236000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!$Z$54:$CV$54,Mrkting!$Z$11:$CV$11,\">=\"&AN$11,Mrkting!$Z$11:$CV$11,\"<=\"&AN$12))","v":7996000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!$Z$54:$CV$54,Mrkting!$Z$11:$CV$11,\">=\"&AO$11,Mrkting!$Z$11:$CV$11,\"<=\"&AO$12))","v":8576000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!$Z$54:$CV$54,Mrkting!$Z$11:$CV$11,\">=\"&AP$11,Mrkting!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!$Z$54:$CV$54,Mrkting!$Z$11:$CV$11,\">=\"&AQ$11,Mrkting!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!$Z$54:$CV$54,Mrkting!$Z$11:$CV$11,\">=\"&AR$11,Mrkting!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!$Z$54:$CV$54,Mrkting!$Z$11:$CV$11,\">=\"&AS$11,Mrkting!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!$Z$54:$CV$54,Mrkting!$Z$11:$CV$11,\">=\"&AT$11,Mrkting!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!$Z$54:$CV$54,Mrkting!$Z$11:$CV$11,\">=\"&AU$11,Mrkting!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!$Z$54:$CV$54,Mrkting!$Z$11:$CV$11,\">=\"&AV$11,Mrkting!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!$Z$54:$CV$54,Mrkting!$Z$11:$CV$11,\">=\"&AW$11,Mrkting!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!$Z$54:$CV$54,Mrkting!$Z$11:$CV$11,\">=\"&AX$11,Mrkting!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!$Z$54:$CV$54,Mrkting!$Z$11:$CV$11,\">=\"&AY$11,Mrkting!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!$Z$54:$CV$54,Mrkting!$Z$11:$CV$11,\">=\"&AZ$11,Mrkting!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!$Z$54:$CV$54,Mrkting!$Z$11:$CV$11,\">=\"&BA$11,Mrkting!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!$Z$54:$CV$54,Mrkting!$Z$11:$CV$11,\">=\"&BB$11,Mrkting!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!$Z$54:$CV$54,Mrkting!$Z$11:$CV$11,\">=\"&BC$11,Mrkting!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!$Z$54:$CV$54,Mrkting!$Z$11:$CV$11,\">=\"&BD$11,Mrkting!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!$Z$54:$CV$54,Mrkting!$Z$11:$CV$11,\">=\"&BE$11,Mrkting!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!$Z$54:$CV$54,Mrkting!$Z$11:$CV$11,\">=\"&BF$11,Mrkting!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!$Z$54:$CV$54,Mrkting!$Z$11:$CV$11,\">=\"&BG$11,Mrkting!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!$Z$54:$CV$54,Mrkting!$Z$11:$CV$11,\">=\"&BH$11,Mrkting!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!$Z$54:$CV$54,Mrkting!$Z$11:$CV$11,\">=\"&BI$11,Mrkting!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!$Z$54:$CV$54,Mrkting!$Z$11:$CV$11,\">=\"&BJ$11,Mrkting!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!$Z$54:$CV$54,Mrkting!$Z$11:$CV$11,\">=\"&BK$11,Mrkting!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!$Z$54:$CV$54,Mrkting!$Z$11:$CV$11,\">=\"&BL$11,Mrkting!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!$Z$54:$CV$54,Mrkting!$Z$11:$CV$11,\">=\"&BM$11,Mrkting!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!$Z$54:$CV$54,Mrkting!$Z$11:$CV$11,\">=\"&BN$11,Mrkting!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!$Z$54:$CV$54,Mrkting!$Z$11:$CV$11,\">=\"&BO$11,Mrkting!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!$Z$54:$CV$54,Mrkting!$Z$11:$CV$11,\">=\"&BP$11,Mrkting!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!$Z$54:$CV$54,Mrkting!$Z$11:$CV$11,\">=\"&BQ$11,Mrkting!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!$Z$54:$CV$54,Mrkting!$Z$11:$CV$11,\">=\"&BR$11,Mrkting!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!$Z$54:$CV$54,Mrkting!$Z$11:$CV$11,\">=\"&BS$11,Mrkting!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!$Z$54:$CV$54,Mrkting!$Z$11:$CV$11,\">=\"&BT$11,Mrkting!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!$Z$54:$CV$54,Mrkting!$Z$11:$CV$11,\">=\"&BU$11,Mrkting!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!$Z$54:$CV$54,Mrkting!$Z$11:$CV$11,\">=\"&BV$11,Mrkting!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!$Z$54:$CV$54,Mrkting!$Z$11:$CV$11,\">=\"&BW$11,Mrkting!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!$Z$54:$CV$54,Mrkting!$Z$11:$CV$11,\">=\"&BX$11,Mrkting!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!$Z$54:$CV$54,Mrkting!$Z$11:$CV$11,\">=\"&BY$11,Mrkting!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!$Z$54:$CV$54,Mrkting!$Z$11:$CV$11,\">=\"&BZ$11,Mrkting!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!$Z$54:$CV$54,Mrkting!$Z$11:$CV$11,\">=\"&CA$11,Mrkting!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!$Z$54:$CV$54,Mrkting!$Z$11:$CV$11,\">=\"&CB$11,Mrkting!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!$Z$54:$CV$54,Mrkting!$Z$11:$CV$11,\">=\"&CC$11,Mrkting!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!$Z$54:$CV$54,Mrkting!$Z$11:$CV$11,\">=\"&CD$11,Mrkting!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!$Z$54:$CV$54,Mrkting!$Z$11:$CV$11,\">=\"&CE$11,Mrkting!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!$Z$54:$CV$54,Mrkting!$Z$11:$CV$11,\">=\"&CF$11,Mrkting!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!$Z$54:$CV$54,Mrkting!$Z$11:$CV$11,\">=\"&CG$11,Mrkting!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!$Z$54:$CV$54,Mrkting!$Z$11:$CV$11,\">=\"&CH$11,Mrkting!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!$Z$54:$CV$54,Mrkting!$Z$11:$CV$11,\">=\"&CI$11,Mrkting!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!$Z$54:$CV$54,Mrkting!$Z$11:$CV$11,\">=\"&CJ$11,Mrkting!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!$Z$54:$CV$54,Mrkting!$Z$11:$CV$11,\">=\"&CK$11,Mrkting!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!$Z$54:$CV$54,Mrkting!$Z$11:$CV$11,\">=\"&CL$11,Mrkting!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!$Z$54:$CV$54,Mrkting!$Z$11:$CV$11,\">=\"&CM$11,Mrkting!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!$Z$54:$CV$54,Mrkting!$Z$11:$CV$11,\">=\"&CN$11,Mrkting!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!$Z$54:$CV$54,Mrkting!$Z$11:$CV$11,\">=\"&CO$11,Mrkting!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!$Z$54:$CV$54,Mrkting!$Z$11:$CV$11,\">=\"&CP$11,Mrkting!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!$Z$54:$CV$54,Mrkting!$Z$11:$CV$11,\">=\"&CQ$11,Mrkting!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!$Z$54:$CV$54,Mrkting!$Z$11:$CV$11,\">=\"&CR$11,Mrkting!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!$Z$54:$CV$54,Mrkting!$Z$11:$CV$11,\">=\"&CS$11,Mrkting!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!$Z$54:$CV$54,Mrkting!$Z$11:$CV$11,\">=\"&CT$11,Mrkting!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!$Z$54:$CV$54,Mrkting!$Z$11:$CV$11,\">=\"&CU$11,Mrkting!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":18},null,null,null,null,null,null,{"$f":"H16","v":"Прогноз трафика"},{"$f":"I17","v":"Канал привлечения клиентов"},{"$f":"Mrkting!$I$35","v":"Оценка ежедневного трафика"},null,null,{"$f":"Mrkting!$M$35","v":"трафик/день"},null,null,"*",1000,null,null,null,null,"доля // прирост г/г",null,{"$f":"IF(X$16=0,0,X17/X$16)","v":1},null,null,{"$f":"IF(AA$11=\"\",0,IF(Z17=0,0,(AA17-Z17)/Z17))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AA17=0,0,(AB17-AA17)/AA17))","v":1.2701612903225807},{"$f":"IF(AC$11=\"\",0,IF(AB17=0,0,(AC17-AB17)/AB17))","v":0.57726465364120783},0.31306306306306309,0.14922813036020582,0.35,7.9601990049751242E-2,0.20071684587813621,6.9083155650319833E-2,0.17590745911447947,0,0.22727272727272727,0,0.10503040353786622,7.2536268134067036E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CO$11=\"\",0,IF(CN17=0,0,(CO17-CN17)/CN17))","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":19},null,null,null,null,null,null,{"$f":"H16","v":"Прогноз трафика"},{"$f":"I17","v":"Канал привлечения клиентов"},{"$f":"Mrkting!$I$34","v":"Поправка на конкурентов и нелояльность"},null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,"*",0.5,null,null,null,null,{"$f":"Mrkting!$H$56","v":"Конверсия в контакт"},null,{"$f":"IF(X17=0,0,X20/X17)","v":2.3620615123988668E-2},null,null,{"$f":"IF(AA17=0,0,AA20/AA17)","v":5.7661290322580643E-3},{"$f":"IF(AB17=0,0,AB20/AB17)","v":7.6074600355239786E-3},9.5990990990990985E-3,1.165180102915952E-2,1.3567164179104477E-2,1.5567164179104477E-2,1.7599078341013825E-2,1.9567164179104479E-2,2.1595133625847626E-2,2.3567164179104479E-2,2.5567164179104478E-2,2.7567164179104476E-2,2.9567164179104478E-2,0.03,0.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM17=0,0,CM20/CM17)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":20},null,null,null,null,null,null,{"$f":"H16","v":"Прогноз трафика"},{"$f":"I17","v":"Канал привлечения клиентов"},"Значение конверсии в стартовый период",null,null,{"$f":"Mrkting!$M$60","v":"%"},null,null,"*",5.0000000000000001E-3,null,null,null,null,{"$f":"Mrkting!$H$65","v":"Валовой поток контактов"},null,{"$f":"SUM($Z20:$CV20)","v":1617398},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&AA$11,Mrkting!$Z$11:$CV$11,\"<=\"&AA$12))","v":2860},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&AB$11,Mrkting!$Z$11:$CV$11,\"<=\"&AB$12))","v":8566},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&AC$11,Mrkting!$Z$11:$CV$11,\"<=\"&AC$12))","v":17048},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&AD$11,Mrkting!$Z$11:$CV$11,\"<=\"&AD$12))","v":27172},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&AE$11,Mrkting!$Z$11:$CV$11,\"<=\"&AE$12))","v":36360},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&AF$11,Mrkting!$Z$11:$CV$11,\"<=\"&AF$12))","v":56322},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&AG$11,Mrkting!$Z$11:$CV$11,\"<=\"&AG$12))","v":68742},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&AH$11,Mrkting!$Z$11:$CV$11,\"<=\"&AH$12))","v":91770},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&AI$11,Mrkting!$Z$11:$CV$11,\"<=\"&AI$12))","v":108278},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&AJ$11,Mrkting!$Z$11:$CV$11,\"<=\"&AJ$12))","v":138952},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&AK$11,Mrkting!$Z$11:$CV$11,\"<=\"&AK$12))","v":150744},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&AL$11,Mrkting!$Z$11:$CV$11,\"<=\"&AL$12))","v":199476},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&AM$11,Mrkting!$Z$11:$CV$11,\"<=\"&AM$12))","v":213948},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&AN$11,Mrkting!$Z$11:$CV$11,\"<=\"&AN$12))","v":239880},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&AO$11,Mrkting!$Z$11:$CV$11,\"<=\"&AO$12))","v":257280},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&AP$11,Mrkting!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&AQ$11,Mrkting!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&AR$11,Mrkting!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&AS$11,Mrkting!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&AT$11,Mrkting!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&AU$11,Mrkting!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&AV$11,Mrkting!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&AW$11,Mrkting!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&AX$11,Mrkting!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&AY$11,Mrkting!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&AZ$11,Mrkting!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&BA$11,Mrkting!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&BB$11,Mrkting!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&BC$11,Mrkting!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&BD$11,Mrkting!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&BE$11,Mrkting!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&BF$11,Mrkting!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&BG$11,Mrkting!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&BH$11,Mrkting!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&BI$11,Mrkting!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&BJ$11,Mrkting!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&BK$11,Mrkting!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&BL$11,Mrkting!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&BM$11,Mrkting!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&BN$11,Mrkting!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&BO$11,Mrkting!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&BP$11,Mrkting!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&BQ$11,Mrkting!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&BR$11,Mrkting!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&BS$11,Mrkting!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&BT$11,Mrkting!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&BU$11,Mrkting!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&BV$11,Mrkting!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&BW$11,Mrkting!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&BX$11,Mrkting!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&BY$11,Mrkting!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&BZ$11,Mrkting!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&CA$11,Mrkting!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&CB$11,Mrkting!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&CC$11,Mrkting!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&CD$11,Mrkting!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&CE$11,Mrkting!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&CF$11,Mrkting!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&CG$11,Mrkting!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&CH$11,Mrkting!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&CI$11,Mrkting!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&CJ$11,Mrkting!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&CK$11,Mrkting!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&CL$11,Mrkting!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&CM$11,Mrkting!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&CN$11,Mrkting!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&CO$11,Mrkting!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&CP$11,Mrkting!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&CQ$11,Mrkting!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&CR$11,Mrkting!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&CS$11,Mrkting!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&CT$11,Mrkting!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!$Z$65:$CV$65,Mrkting!$Z$11:$CV$11,\">=\"&CU$11,Mrkting!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":21},null,null,null,null,null,null,{"$f":"$H$16","v":"Прогноз трафика"},{"$f":"I17","v":"Канал привлечения клиентов"},"Прирост конверсии период к периоду",null,null,{"$f":"Mrkting!$M$61","v":"%"},null,null,"*",1E-3,null,null,null,null,{"$f":"$V$18","v":"доля // прирост г/г"},null,{"$f":"IF((X$20)=0,0,X20/(X$20))","v":1},null,null,{"$f":"IF(AA$11=\"\",0,IF(Z20=0,0,(AA20-Z20)/Z20))","v":0},1.9951048951048951,0.99019378939995328,0.59385265133740028,0.33814220521124688,0.54900990099009905,0.22051773729626079,0.33499170812603646,0.17988449384330391,0.28328931084800235,8.4863837872070927E-2,0.32327654832033115,7.2550081212777479E-2,0.12120702226709294,7.2536268134067036E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BG$11=\"\",0,IF(BF20=0,0,(BG20-BF20)/BF20))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,IF(CL20=0,0,(CM20-CL20)/CL20))","v":0},0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"ROW()","v":36},null,null,null,null,null,null,{"$f":"Mrkting!$H$77","v":"Базовый прайс-лист продукции"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Mrkting!$H$86","v":"Общий оборот (GMV)"},null,{"$f":"SUM($Z36:$CV36)","v":6242537754.0740213},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!$Z$86:$CV$86,Mrkting!$Z$11:$CV$11,\">=\"&AA$11,Mrkting!$Z$11:$CV$11,\"<=\"&AA$12))","v":9652500},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!$Z$86:$CV$86,Mrkting!$Z$11:$CV$11,\">=\"&AB$11,Mrkting!$Z$11:$CV$11,\"<=\"&AB$12))","v":29279610},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!$Z$86:$CV$86,Mrkting!$Z$11:$CV$11,\">=\"&AC$11,Mrkting!$Z$11:$CV$11,\"<=\"&AC$12))","v":58687740},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!$Z$86:$CV$86,Mrkting!$Z$11:$CV$11,\">=\"&AD$11,Mrkting!$Z$11:$CV$11,\"<=\"&AD$12))","v":95410402.200000003},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!$Z$86:$CV$86,Mrkting!$Z$11:$CV$11,\">=\"&AE$11,Mrkting!$Z$11:$CV$11,\"<=\"&AE$12))","v":129167116.56},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!$Z$86:$CV$86,Mrkting!$Z$11:$CV$11,\">=\"&AF$11,Mrkting!$Z$11:$CV$11,\"<=\"&AF$12))","v":201721579.79399997},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!$Z$86:$CV$86,Mrkting!$Z$11:$CV$11,\">=\"&AG$11,Mrkting!$Z$11:$CV$11,\"<=\"&AG$12))","v":251128861.45668003},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!$Z$86:$CV$86,Mrkting!$Z$11:$CV$11,\">=\"&AH$11,Mrkting!$Z$11:$CV$11,\"<=\"&AH$12))","v":339141961.60236001},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!$Z$86:$CV$86,Mrkting!$Z$11:$CV$11,\">=\"&AI$11,Mrkting!$Z$11:$CV$11,\"<=\"&AI$12))","v":403473356.58000243},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!$Z$86:$CV$86,Mrkting!$Z$11:$CV$11,\">=\"&AJ$11,Mrkting!$Z$11:$CV$11,\"<=\"&AJ$12))","v":528128506.62530333},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!$Z$86:$CV$86,Mrkting!$Z$11:$CV$11,\">=\"&AK$11,Mrkting!$Z$11:$CV$11,\"<=\"&AK$12))","v":579556650.50035501},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!$Z$86:$CV$86,Mrkting!$Z$11:$CV$11,\">=\"&AL$11,Mrkting!$Z$11:$CV$11,\"<=\"&AL$12))","v":773331375.06002617},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!$Z$86:$CV$86,Mrkting!$Z$11:$CV$11,\">=\"&AM$11,Mrkting!$Z$11:$CV$11,\"<=\"&AM$12))","v":846025361.70752037},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!$Z$86:$CV$86,Mrkting!$Z$11:$CV$11,\">=\"&AN$11,Mrkting!$Z$11:$CV$11,\"<=\"&AN$12))","v":960109952.80164909},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!$Z$86:$CV$86,Mrkting!$Z$11:$CV$11,\">=\"&AO$11,Mrkting!$Z$11:$CV$11,\"<=\"&AO$12))","v":1037722779.1861248},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!$Z$86:$CV$86,Mrkting!$Z$11:$CV$11,\">=\"&AP$11,Mrkting!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!$Z$86:$CV$86,Mrkting!$Z$11:$CV$11,\">=\"&AQ$11,Mrkting!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!$Z$86:$CV$86,Mrkting!$Z$11:$CV$11,\">=\"&AR$11,Mrkting!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!$Z$86:$CV$86,Mrkting!$Z$11:$CV$11,\">=\"&AS$11,Mrkting!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!$Z$86:$CV$86,Mrkting!$Z$11:$CV$11,\">=\"&AT$11,Mrkting!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!$Z$86:$CV$86,Mrkting!$Z$11:$CV$11,\">=\"&AU$11,Mrkting!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!$Z$86:$CV$86,Mrkting!$Z$11:$CV$11,\">=\"&AV$11,Mrkting!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!$Z$86:$CV$86,Mrkting!$Z$11:$CV$11,\">=\"&AW$11,Mrkting!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!$Z$86:$CV$86,Mrkting!$Z$11:$CV$11,\">=\"&AX$11,Mrkting!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!$Z$86:$CV$86,Mrkting!$Z$11:$CV$11,\">=\"&AY$11,Mrkting!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!$Z$86:$CV$86,Mrkting!$Z$11:$CV$11,\">=\"&AZ$11,Mrkting!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!$Z$86:$CV$86,Mrkting!$Z$11:$CV$11,\">=\"&BA$11,Mrkting!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!$Z$86:$CV$86,Mrkting!$Z$11:$CV$11,\">=\"&BB$11,Mrkting!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!$Z$86:$CV$86,Mrkting!$Z$11:$CV$11,\">=\"&BC$11,Mrkting!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!$Z$86:$CV$86,Mrkting!$Z$11:$CV$11,\">=\"&BD$11,Mrkting!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!$Z$86:$CV$86,Mrkting!$Z$11:$CV$11,\">=\"&BE$11,Mrkting!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!$Z$86:$CV$86,Mrkting!$Z$11:$CV$11,\">=\"&BF$11,Mrkting!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!$Z$86:$CV$86,Mrkting!$Z$11:$CV$11,\">=\"&BG$11,Mrkting!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!$Z$86:$CV$86,Mrkting!$Z$11:$CV$11,\">=\"&BH$11,Mrkting!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!$Z$86:$CV$86,Mrkting!$Z$11:$CV$11,\">=\"&BI$11,Mrkting!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!$Z$86:$CV$86,Mrkting!$Z$11:$CV$11,\">=\"&BJ$11,Mrkting!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!$Z$86:$CV$86,Mrkting!$Z$11:$CV$11,\">=\"&BK$11,Mrkting!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!$Z$86:$CV$86,Mrkting!$Z$11:$CV$11,\">=\"&BL$11,Mrkting!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!$Z$86:$CV$86,Mrkting!$Z$11:$CV$11,\">=\"&BM$11,Mrkting!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!$Z$86:$CV$86,Mrkting!$Z$11:$CV$11,\">=\"&BN$11,Mrkting!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!$Z$86:$CV$86,Mrkting!$Z$11:$CV$11,\">=\"&BO$11,Mrkting!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!$Z$86:$CV$86,Mrkting!$Z$11:$CV$11,\">=\"&BP$11,Mrkting!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!$Z$86:$CV$86,Mrkting!$Z$11:$CV$11,\">=\"&BQ$11,Mrkting!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!$Z$86:$CV$86,Mrkting!$Z$11:$CV$11,\">=\"&BR$11,Mrkting!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!$Z$86:$CV$86,Mrkting!$Z$11:$CV$11,\">=\"&BS$11,Mrkting!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!$Z$86:$CV$86,Mrkting!$Z$11:$CV$11,\">=\"&BT$11,Mrkting!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!$Z$86:$CV$86,Mrkting!$Z$11:$CV$11,\">=\"&BU$11,Mrkting!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!$Z$86:$CV$86,Mrkting!$Z$11:$CV$11,\">=\"&BV$11,Mrkting!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!$Z$86:$CV$86,Mrkting!$Z$11:$CV$11,\">=\"&BW$11,Mrkting!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!$Z$86:$CV$86,Mrkting!$Z$11:$CV$11,\">=\"&BX$11,Mrkting!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!$Z$86:$CV$86,Mrkting!$Z$11:$CV$11,\">=\"&BY$11,Mrkting!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!$Z$86:$CV$86,Mrkting!$Z$11:$CV$11,\">=\"&BZ$11,Mrkting!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!$Z$86:$CV$86,Mrkting!$Z$11:$CV$11,\">=\"&CA$11,Mrkting!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!$Z$86:$CV$86,Mrkting!$Z$11:$CV$11,\">=\"&CB$11,Mrkting!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!$Z$86:$CV$86,Mrkting!$Z$11:$CV$11,\">=\"&CC$11,Mrkting!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!$Z$86:$CV$86,Mrkting!$Z$11:$CV$11,\">=\"&CD$11,Mrkting!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!$Z$86:$CV$86,Mrkting!$Z$11:$CV$11,\">=\"&CE$11,Mrkting!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!$Z$86:$CV$86,Mrkting!$Z$11:$CV$11,\">=\"&CF$11,Mrkting!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!$Z$86:$CV$86,Mrkting!$Z$11:$CV$11,\">=\"&CG$11,Mrkting!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!$Z$86:$CV$86,Mrkting!$Z$11:$CV$11,\">=\"&CH$11,Mrkting!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!$Z$86:$CV$86,Mrkting!$Z$11:$CV$11,\">=\"&CI$11,Mrkting!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!$Z$86:$CV$86,Mrkting!$Z$11:$CV$11,\">=\"&CJ$11,Mrkting!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!$Z$86:$CV$86,Mrkting!$Z$11:$CV$11,\">=\"&CK$11,Mrkting!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!$Z$86:$CV$86,Mrkting!$Z$11:$CV$11,\">=\"&CL$11,Mrkting!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!$Z$86:$CV$86,Mrkting!$Z$11:$CV$11,\">=\"&CM$11,Mrkting!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!$Z$86:$CV$86,Mrkting!$Z$11:$CV$11,\">=\"&CN$11,Mrkting!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!$Z$86:$CV$86,Mrkting!$Z$11:$CV$11,\">=\"&CO$11,Mrkting!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!$Z$86:$CV$86,Mrkting!$Z$11:$CV$11,\">=\"&CP$11,Mrkting!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!$Z$86:$CV$86,Mrkting!$Z$11:$CV$11,\">=\"&CQ$11,Mrkting!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!$Z$86:$CV$86,Mrkting!$Z$11:$CV$11,\">=\"&CR$11,Mrkting!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!$Z$86:$CV$86,Mrkting!$Z$11:$CV$11,\">=\"&CS$11,Mrkting!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!$Z$86:$CV$86,Mrkting!$Z$11:$CV$11,\">=\"&CT$11,Mrkting!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!$Z$86:$CV$86,Mrkting!$Z$11:$CV$11,\">=\"&CU$11,Mrkting!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":37},null,null,null,null,null,null,{"$f":"H36","v":"Базовый прайс-лист продукции"},{"$f":"IF(SUMIFS(Lists!$A:$A,Lists!$AJ:$AJ,$K37)=0,\"\",INDEX(Lists!$AI:$AI,SUMIFS(Lists!$A:$A,Lists!$AJ:$AJ,$K37)))","v":"Канал привлечения клиентов"},null,{"$f":"MAX(K$35:K36)+1","v":1},null,null,null,null,null,null,null,null,null,null,{"$f":"Items!$BO$16","v":"Выручка"},null,{"$f":"SUM($Z37:$CV37)","v":2503251903.6579161},null,null,{"$f":"IF(AA$11=\"\",0,PL!AA$16)","v":3728936.4750000001},{"$f":"IF(AB$11=\"\",0,PL!AB$16)","v":11350653.8706},{"$f":"IF(AC$11=\"\",0,PL!AC$16)","v":22829860.835100003},{"$f":"IF(AD$11=\"\",0,PL!AD$16)","v":37258536.101094},{"$f":"IF(AE$11=\"\",0,PL!AE$16)","v":50615524.538092807},{"$f":"IF(AF$11=\"\",0,PL!AF$16)","v":79318352.505066842},{"$f":"IF(AG$11=\"\",0,PL!AG$16)","v":99139184.870382637},{"$f":"IF(AH$11=\"\",0,PL!AH$16)","v":134336916.68398017},{"$f":"IF(AI$11=\"\",0,PL!AI$16)","v":160368140.85222086},{"$f":"IF(AJ$11=\"\",0,PL!AJ$16)","v":210706154.8417877},{"$f":"IF(AK$11=\"\",0,PL!AK$16)","v":232030388.69466379},{"$f":"IF(AL$11=\"\",0,PL!AL$16)","v":310655894.32380867},{"$f":"IF(AM$11=\"\",0,PL!AM$16)","v":341134222.49745154},{"$f":"IF(AN$11=\"\",0,PL!AN$16)","v":388503854.80229497},{"$f":"IF(AO$11=\"\",0,PL!AO$16)","v":421275281.76637238},{"$f":"IF(AP$11=\"\",0,PL!AP$16)","v":0},{"$f":"IF(AQ$11=\"\",0,PL!AQ$16)","v":0},{"$f":"IF(AR$11=\"\",0,PL!AR$16)","v":0},{"$f":"IF(AS$11=\"\",0,PL!AS$16)","v":0},{"$f":"IF(AT$11=\"\",0,PL!AT$16)","v":0},{"$f":"IF(AU$11=\"\",0,PL!AU$16)","v":0},{"$f":"IF(AV$11=\"\",0,PL!AV$16)","v":0},{"$f":"IF(AW$11=\"\",0,PL!AW$16)","v":0},{"$f":"IF(AX$11=\"\",0,PL!AX$16)","v":0},{"$f":"IF(AY$11=\"\",0,PL!AY$16)","v":0},{"$f":"IF(AZ$11=\"\",0,PL!AZ$16)","v":0},{"$f":"IF(BA$11=\"\",0,PL!BA$16)","v":0},{"$f":"IF(BB$11=\"\",0,PL!BB$16)","v":0},{"$f":"IF(BC$11=\"\",0,PL!BC$16)","v":0},{"$f":"IF(BD$11=\"\",0,PL!BD$16)","v":0},{"$f":"IF(BE$11=\"\",0,PL!BE$16)","v":0},{"$f":"IF(BF$11=\"\",0,PL!BF$16)","v":0},{"$f":"IF(BG$11=\"\",0,PL!BG$16)","v":0},{"$f":"IF(BH$11=\"\",0,PL!BH$16)","v":0},{"$f":"IF(BI$11=\"\",0,PL!BI$16)","v":0},{"$f":"IF(BJ$11=\"\",0,PL!BJ$16)","v":0},{"$f":"IF(BK$11=\"\",0,PL!BK$16)","v":0},{"$f":"IF(BL$11=\"\",0,PL!BL$16)","v":0},{"$f":"IF(BM$11=\"\",0,PL!BM$16)","v":0},{"$f":"IF(BN$11=\"\",0,PL!BN$16)","v":0},{"$f":"IF(BO$11=\"\",0,PL!BO$16)","v":0},{"$f":"IF(BP$11=\"\",0,PL!BP$16)","v":0},{"$f":"IF(BQ$11=\"\",0,PL!BQ$16)","v":0},{"$f":"IF(BR$11=\"\",0,PL!BR$16)","v":0},{"$f":"IF(BS$11=\"\",0,PL!BS$16)","v":0},{"$f":"IF(BT$11=\"\",0,PL!BT$16)","v":0},{"$f":"IF(BU$11=\"\",0,PL!BU$16)","v":0},{"$f":"IF(BV$11=\"\",0,PL!BV$16)","v":0},{"$f":"IF(BW$11=\"\",0,PL!BW$16)","v":0},{"$f":"IF(BX$11=\"\",0,PL!BX$16)","v":0},{"$f":"IF(BY$11=\"\",0,PL!BY$16)","v":0},{"$f":"IF(BZ$11=\"\",0,PL!BZ$16)","v":0},{"$f":"IF(CA$11=\"\",0,PL!CA$16)","v":0},{"$f":"IF(CB$11=\"\",0,PL!CB$16)","v":0},{"$f":"IF(CC$11=\"\",0,PL!CC$16)","v":0},{"$f":"IF(CD$11=\"\",0,PL!CD$16)","v":0},{"$f":"IF(CE$11=\"\",0,PL!CE$16)","v":0},{"$f":"IF(CF$11=\"\",0,PL!CF$16)","v":0},{"$f":"IF(CG$11=\"\",0,PL!CG$16)","v":0},{"$f":"IF(CH$11=\"\",0,PL!CH$16)","v":0},{"$f":"IF(CI$11=\"\",0,PL!CI$16)","v":0},{"$f":"IF(CJ$11=\"\",0,PL!CJ$16)","v":0},{"$f":"IF(CK$11=\"\",0,PL!CK$16)","v":0},{"$f":"IF(CL$11=\"\",0,PL!CL$16)","v":0},{"$f":"IF(CM$11=\"\",0,PL!CM$16)","v":0},{"$f":"IF(CN$11=\"\",0,PL!CN$16)","v":0},{"$f":"IF(CO$11=\"\",0,PL!CO$16)","v":0},{"$f":"IF(CP$11=\"\",0,PL!CP$16)","v":0},{"$f":"IF(CQ$11=\"\",0,PL!CQ$16)","v":0},{"$f":"IF(CR$11=\"\",0,PL!CR$16)","v":0},{"$f":"IF(CS$11=\"\",0,PL!CS$16)","v":0},{"$f":"IF(CT$11=\"\",0,PL!CT$16)","v":0},{"$f":"IF(CU$11=\"\",0,PL!CU$16)","v":0}]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,{"$f":"H36","v":"Базовый прайс-лист продукции"},{"$f":"I37","v":"Канал привлечения клиентов"},{"$f":"Lists!$AM$16","v":"Продукт-1"},null,null,{"$f":"Mrkting!$M$78","v":"руб./заказ"},null,null,"*",4000,null,null,null,null,"прирост г/г",null,null,null,null,{"$f":"IF(AA$11=\"\",0,IF(Z37=0,0,(AA37-Z37)/Z37))","v":0},2.0439386529372294,1.0113256113141618,0.63200890142135613,0.35849471919017811,0.56707558064270447,0.24988961242039973,0.35503350022108854,0.19377565609517186,0.31389036327329678,0.10120365904302966,0.33885865584878494,9.8109608510676224E-2,0.13885922074322901,8.4352900386932855E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BG$11=\"\",0,IF(BF37=0,0,(BG37-BF37)/BF37))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,IF(CL37=0,0,(CM37-CL37)/CL37))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":39},null,null,null,null,null,null,{"$f":"H36","v":"Базовый прайс-лист продукции"},{"$f":"I37","v":"Канал привлечения клиентов"},{"$f":"Lists!$AM$17","v":"Продукт-2"},null,null,{"$f":"Mrkting!$M$78","v":"руб./заказ"},null,null,"*",3000,null,null,null,null,"Фулфилмент",null,{"$f":"IF(X36=0,0,X37/X36)","v":0.40099908118685179},null,null,{"$f":"IF(AA36=0,0,AA37/AA36)","v":0.38631820512820514},0.38766410722683808,0.38900562255592058,0.39050811276313852,0.39186076058747632,0.39320707574304897,0.39477415815658545,0.3961082139446036,0.39746897344489807,0.39896758496938989,0.4003584265564763,0.40171122541057575,0.4032198536092883,0.40464516972105247,0.4059612935323384,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM36=0,0,CM37/CM36)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":40},null,null,null,null,null,null,{"$f":"H36","v":"Базовый прайс-лист продукции"},{"$f":"I37","v":"Канал привлечения клиентов"},{"$f":"Lists!$AM$18","v":"Продукт-3"},null,null,{"$f":"Mrkting!$M$78","v":"руб./заказ"},null,null,"*",2500,null,null,null,null,{"$f":"Items!$BO$25","v":"EBITDA"},null,{"$f":"SUM($Z40:$CV40)","v":870211685.68567085},null,null,{"$f":"IF(AA$11=\"\",0,PL!AA$111)","v":-6878063.8694194444},{"$f":"IF(AB$11=\"\",0,PL!AB$111)","v":-8138226.6567829894},{"$f":"IF(AC$11=\"\",0,PL!AC$111)","v":-7735612.6157336459},{"$f":"IF(AD$11=\"\",0,PL!AD$111)","v":-879969.95873310044},{"$f":"IF(AE$11=\"\",0,PL!AE$111)","v":10771588.983444247},{"$f":"IF(AF$11=\"\",0,PL!AF$111)","v":22318528.773433436},{"$f":"IF(AG$11=\"\",0,PL!AG$111)","v":30008464.955065962},{"$f":"IF(AH$11=\"\",0,PL!AH$111)","v":43448078.140636101},{"$f":"IF(AI$11=\"\",0,PL!AI$111)","v":55655064.394535407},{"$f":"IF(AJ$11=\"\",0,PL!AJ$111)","v":74811423.226272523},{"$f":"IF(AK$11=\"\",0,PL!AK$111)","v":84564058.053034872},{"$f":"IF(AL$11=\"\",0,PL!AL$111)","v":120609716.23175734},{"$f":"IF(AM$11=\"\",0,PL!AM$111)","v":131725808.80897652},{"$f":"IF(AN$11=\"\",0,PL!AN$111)","v":153460986.83352473},{"$f":"IF(AO$11=\"\",0,PL!AO$111)","v":166469840.38565892},{"$f":"IF(AP$11=\"\",0,PL!AP$111)","v":0},{"$f":"IF(AQ$11=\"\",0,PL!AQ$111)","v":0},{"$f":"IF(AR$11=\"\",0,PL!AR$111)","v":0},{"$f":"IF(AS$11=\"\",0,PL!AS$111)","v":0},{"$f":"IF(AT$11=\"\",0,PL!AT$111)","v":0},{"$f":"IF(AU$11=\"\",0,PL!AU$111)","v":0},{"$f":"IF(AV$11=\"\",0,PL!AV$111)","v":0},{"$f":"IF(AW$11=\"\",0,PL!AW$111)","v":0},{"$f":"IF(AX$11=\"\",0,PL!AX$111)","v":0},{"$f":"IF(AY$11=\"\",0,PL!AY$111)","v":0},{"$f":"IF(AZ$11=\"\",0,PL!AZ$111)","v":0},{"$f":"IF(BA$11=\"\",0,PL!BA$111)","v":0},{"$f":"IF(BB$11=\"\",0,PL!BB$111)","v":0},{"$f":"IF(BC$11=\"\",0,PL!BC$111)","v":0},{"$f":"IF(BD$11=\"\",0,PL!BD$111)","v":0},{"$f":"IF(BE$11=\"\",0,PL!BE$111)","v":0},{"$f":"IF(BF$11=\"\",0,PL!BF$111)","v":0},{"$f":"IF(BG$11=\"\",0,PL!BG$111)","v":0},{"$f":"IF(BH$11=\"\",0,PL!BH$111)","v":0},{"$f":"IF(BI$11=\"\",0,PL!BI$111)","v":0},{"$f":"IF(BJ$11=\"\",0,PL!BJ$111)","v":0},{"$f":"IF(BK$11=\"\",0,PL!BK$111)","v":0},{"$f":"IF(BL$11=\"\",0,PL!BL$111)","v":0},{"$f":"IF(BM$11=\"\",0,PL!BM$111)","v":0},{"$f":"IF(BN$11=\"\",0,PL!BN$111)","v":0},{"$f":"IF(BO$11=\"\",0,PL!BO$111)","v":0},{"$f":"IF(BP$11=\"\",0,PL!BP$111)","v":0},{"$f":"IF(BQ$11=\"\",0,PL!BQ$111)","v":0},{"$f":"IF(BR$11=\"\",0,PL!BR$111)","v":0},{"$f":"IF(BS$11=\"\",0,PL!BS$111)","v":0},{"$f":"IF(BT$11=\"\",0,PL!BT$111)","v":0},{"$f":"IF(BU$11=\"\",0,PL!BU$111)","v":0},{"$f":"IF(BV$11=\"\",0,PL!BV$111)","v":0},{"$f":"IF(BW$11=\"\",0,PL!BW$111)","v":0},{"$f":"IF(BX$11=\"\",0,PL!BX$111)","v":0},{"$f":"IF(BY$11=\"\",0,PL!BY$111)","v":0},{"$f":"IF(BZ$11=\"\",0,PL!BZ$111)","v":0},{"$f":"IF(CA$11=\"\",0,PL!CA$111)","v":0},{"$f":"IF(CB$11=\"\",0,PL!CB$111)","v":0},{"$f":"IF(CC$11=\"\",0,PL!CC$111)","v":0},{"$f":"IF(CD$11=\"\",0,PL!CD$111)","v":0},{"$f":"IF(CE$11=\"\",0,PL!CE$111)","v":0},{"$f":"IF(CF$11=\"\",0,PL!CF$111)","v":0},{"$f":"IF(CG$11=\"\",0,PL!CG$111)","v":0},{"$f":"IF(CH$11=\"\",0,PL!CH$111)","v":0},{"$f":"IF(CI$11=\"\",0,PL!CI$111)","v":0},{"$f":"IF(CJ$11=\"\",0,PL!CJ$111)","v":0},{"$f":"IF(CK$11=\"\",0,PL!CK$111)","v":0},{"$f":"IF(CL$11=\"\",0,PL!CL$111)","v":0},{"$f":"IF(CM$11=\"\",0,PL!CM$111)","v":0},{"$f":"IF(CN$11=\"\",0,PL!CN$111)","v":0},{"$f":"IF(CO$11=\"\",0,PL!CO$111)","v":0},{"$f":"IF(CP$11=\"\",0,PL!CP$111)","v":0},{"$f":"IF(CQ$11=\"\",0,PL!CQ$111)","v":0},{"$f":"IF(CR$11=\"\",0,PL!CR$111)","v":0},{"$f":"IF(CS$11=\"\",0,PL!CS$111)","v":0},{"$f":"IF(CT$11=\"\",0,PL!CT$111)","v":0},{"$f":"IF(CU$11=\"\",0,PL!CU$111)","v":0}]
[{"$f":"ROW()","v":41},null,null,null,null,null,null,{"$f":"$H$16","v":"Прогноз трафика"},{"$f":"I37","v":"Канал привлечения клиентов"},{"$f":"Mrkting!$I$83","v":"Процент индексации/прироста"},null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,"*",0.02,null,null,null,null,"прирост г/г",null,null,null,null,{"$f":"IF(AA$11=\"\",0,IF(Z40=0,0,(AA40-Z40)/Z40))","v":0},0.18321475509501359,-4.9471962139783332E-2,-0.88624430895837403,-13.24085990270871,1.0719810984003049,0.34455390226196897,0.44786073548561484,0.28095572408028702,0.34419794568808398,0.13036290991637473,0.42625270130858922,9.2165813207445657E-2,0.16500318518497542,8.4769776479062114E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BG$11=\"\",0,IF(BF40=0,0,(BG40-BF40)/BF40))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,IF(CL40=0,0,(CM40-CL40)/CL40))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":42},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"KPI!$I$24","v":"Рентабельность"},null,{"$f":"IF(X37=0,0,X40/X37)","v":0.34763248733140295},null,null,{"$f":"IF(AA37=0,0,AA40/AA37)","v":-1.8445108720763188},{"$f":"IF(AB37=0,0,AB40/AB37)","v":-0.71698306983550009},{"$f":"IF(AC37=0,0,AC40/AC37)","v":-0.33883748445108564},-2.3617942378236983E-2,0.21281196000127672,0.28137912687997058,0.30269025304474589,0.32342619745282075,0.34704564197586796,0.35505096318826546,0.36445251214191354,0.38824216258404926,0.38614070392764704,0.39500505577124639,0.395156914233526,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM37=0,0,CM40/CM37)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":43},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Items!$BO$34","v":"Чистая прибыль"},null,{"$f":"SUM($Z43:$CV43)","v":648984257.47553027},null,null,{"$f":"IF(AA$11=\"\",0,PL!AA$141)","v":-9995626.6539626755},{"$f":"IF(AB$11=\"\",0,PL!AB$141)","v":-13356063.454619873},{"$f":"IF(AC$11=\"\",0,PL!AC$141)","v":-13304400.977945887},{"$f":"IF(AD$11=\"\",0,PL!AD$141)","v":-7362618.918722067},{"$f":"IF(AE$11=\"\",0,PL!AE$141)","v":4342861.0276539056},{"$f":"IF(AF$11=\"\",0,PL!AF$141)","v":16897729.792547099},{"$f":"IF(AG$11=\"\",0,PL!AG$141)","v":25052618.02328489},{"$f":"IF(AH$11=\"\",0,PL!AH$141)","v":31671795.84584222},{"$f":"IF(AI$11=\"\",0,PL!AI$141)","v":41860495.960072778},{"$f":"IF(AJ$11=\"\",0,PL!AJ$141)","v":57608694.136573553},{"$f":"IF(AK$11=\"\",0,PL!AK$141)","v":65593913.109094568},{"$f":"IF(AL$11=\"\",0,PL!AL$141)","v":94469550.763183653},{"$f":"IF(AM$11=\"\",0,PL!AM$141)","v":103401535.93607008},{"$f":"IF(AN$11=\"\",0,PL!AN$141)","v":120828789.46681979},{"$f":"IF(AO$11=\"\",0,PL!AO$141)","v":131274983.41963823},{"$f":"IF(AP$11=\"\",0,PL!AP$141)","v":0},{"$f":"IF(AQ$11=\"\",0,PL!AQ$141)","v":0},{"$f":"IF(AR$11=\"\",0,PL!AR$141)","v":0},{"$f":"IF(AS$11=\"\",0,PL!AS$141)","v":0},{"$f":"IF(AT$11=\"\",0,PL!AT$141)","v":0},{"$f":"IF(AU$11=\"\",0,PL!AU$141)","v":0},{"$f":"IF(AV$11=\"\",0,PL!AV$141)","v":0},{"$f":"IF(AW$11=\"\",0,PL!AW$141)","v":0},{"$f":"IF(AX$11=\"\",0,PL!AX$141)","v":0},{"$f":"IF(AY$11=\"\",0,PL!AY$141)","v":0},{"$f":"IF(AZ$11=\"\",0,PL!AZ$141)","v":0},{"$f":"IF(BA$11=\"\",0,PL!BA$141)","v":0},{"$f":"IF(BB$11=\"\",0,PL!BB$141)","v":0},{"$f":"IF(BC$11=\"\",0,PL!BC$141)","v":0},{"$f":"IF(BD$11=\"\",0,PL!BD$141)","v":0},{"$f":"IF(BE$11=\"\",0,PL!BE$141)","v":0},{"$f":"IF(BF$11=\"\",0,PL!BF$141)","v":0},{"$f":"IF(BG$11=\"\",0,PL!BG$141)","v":0},{"$f":"IF(BH$11=\"\",0,PL!BH$141)","v":0},{"$f":"IF(BI$11=\"\",0,PL!BI$141)","v":0},{"$f":"IF(BJ$11=\"\",0,PL!BJ$141)","v":0},{"$f":"IF(BK$11=\"\",0,PL!BK$141)","v":0},{"$f":"IF(BL$11=\"\",0,PL!BL$141)","v":0},{"$f":"IF(BM$11=\"\",0,PL!BM$141)","v":0},{"$f":"IF(BN$11=\"\",0,PL!BN$141)","v":0},{"$f":"IF(BO$11=\"\",0,PL!BO$141)","v":0},{"$f":"IF(BP$11=\"\",0,PL!BP$141)","v":0},{"$f":"IF(BQ$11=\"\",0,PL!BQ$141)","v":0},{"$f":"IF(BR$11=\"\",0,PL!BR$141)","v":0},{"$f":"IF(BS$11=\"\",0,PL!BS$141)","v":0},{"$f":"IF(BT$11=\"\",0,PL!BT$141)","v":0},{"$f":"IF(BU$11=\"\",0,PL!BU$141)","v":0},{"$f":"IF(BV$11=\"\",0,PL!BV$141)","v":0},{"$f":"IF(BW$11=\"\",0,PL!BW$141)","v":0},{"$f":"IF(BX$11=\"\",0,PL!BX$141)","v":0},{"$f":"IF(BY$11=\"\",0,PL!BY$141)","v":0},{"$f":"IF(BZ$11=\"\",0,PL!BZ$141)","v":0},{"$f":"IF(CA$11=\"\",0,PL!CA$141)","v":0},{"$f":"IF(CB$11=\"\",0,PL!CB$141)","v":0},{"$f":"IF(CC$11=\"\",0,PL!CC$141)","v":0},{"$f":"IF(CD$11=\"\",0,PL!CD$141)","v":0},{"$f":"IF(CE$11=\"\",0,PL!CE$141)","v":0},{"$f":"IF(CF$11=\"\",0,PL!CF$141)","v":0},{"$f":"IF(CG$11=\"\",0,PL!CG$141)","v":0},{"$f":"IF(CH$11=\"\",0,PL!CH$141)","v":0},{"$f":"IF(CI$11=\"\",0,PL!CI$141)","v":0},{"$f":"IF(CJ$11=\"\",0,PL!CJ$141)","v":0},{"$f":"IF(CK$11=\"\",0,PL!CK$141)","v":0},{"$f":"IF(CL$11=\"\",0,PL!CL$141)","v":0},{"$f":"IF(CM$11=\"\",0,PL!CM$141)","v":0},{"$f":"IF(CN$11=\"\",0,PL!CN$141)","v":0},{"$f":"IF(CO$11=\"\",0,PL!CO$141)","v":0},{"$f":"IF(CP$11=\"\",0,PL!CP$141)","v":0},{"$f":"IF(CQ$11=\"\",0,PL!CQ$141)","v":0},{"$f":"IF(CR$11=\"\",0,PL!CR$141)","v":0},{"$f":"IF(CS$11=\"\",0,PL!CS$141)","v":0},{"$f":"IF(CT$11=\"\",0,PL!CT$141)","v":0},{"$f":"IF(CU$11=\"\",0,PL!CU$141)","v":0}]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"прирост г/г",null,null,null,null,{"$f":"IF(AA$11=\"\",0,IF(Z43=0,0,(AA43-Z43)/Z43))","v":0},0.33619070789573591,-3.868091586231321E-3,-0.44660274965203223,-1.589852751527129,2.8909211427554169,0.48260259400849098,0.26421102243307287,0.32169631819498168,0.37620667924053414,0.1386113518489131,0.44021825022184097,9.4548826587279311E-2,0.16853960023886327,8.645451137029736E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BG$11=\"\",0,IF(BF43=0,0,(BG43-BF43)/BF43))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,IF(CL43=0,0,(CM43-CL43)/CL43))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":45},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"KPI!$I$24","v":"Рентабельность"},null,{"$f":"IF(X37=0,0,X43/X37)","v":0.25925647216214709},null,null,{"$f":"IF(AA37=0,0,AA43/AA37)","v":-2.6805569687165764},-1.1766778907084994,-0.58276312212516423,-0.19760891567894648,8.5800968522720844E-2,0.21303682261261889,0.25270147274298643,0.23576390338292705,0.26102750669565472,0.2734077425494762,0.28269535502701632,0.30409708133435376,0.30311100181935735,0.3110105291704458,0.31161330631413525,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM37=0,0,CM43/CM37)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":46},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Items!$BS$20","v":"Свободный финпоток (FCF)"},null,{"$f":"SUM($Z46:$CV46)","v":690773914.2016573},null,null,{"$f":"IF(AA$11=\"\",0,InvAn!AA$21)","v":-46632787.611226849},{"$f":"IF(AB$11=\"\",0,InvAn!AB$21)","v":-4452287.752447553},{"$f":"IF(AC$11=\"\",0,InvAn!AC$21)","v":-8504916.879055053},{"$f":"IF(AD$11=\"\",0,InvAn!AD$21)","v":-4861584.6364455428},{"$f":"IF(AE$11=\"\",0,InvAn!AE$21)","v":10546819.916580506},{"$f":"IF(AF$11=\"\",0,InvAn!AF$21)","v":20562615.018330351},{"$f":"IF(AG$11=\"\",0,InvAn!AG$21)","v":28322812.542501487},{"$f":"IF(AH$11=\"\",0,InvAn!AH$21)","v":34631912.698315963},{"$f":"IF(AI$11=\"\",0,InvAn!AI$21)","v":44446536.319309697},{"$f":"IF(AJ$11=\"\",0,InvAn!AJ$21)","v":58944172.41103369},{"$f":"IF(AK$11=\"\",0,InvAn!AK$21)","v":69610526.70519942},{"$f":"IF(AL$11=\"\",0,InvAn!AL$21)","v":94203031.660915762},{"$f":"IF(AM$11=\"\",0,InvAn!AM$21)","v":102268784.65782215},{"$f":"IF(AN$11=\"\",0,InvAn!AN$21)","v":124746769.91119358},{"$f":"IF(AO$11=\"\",0,InvAn!AO$21)","v":166941509.23962969},{"$f":"IF(AP$11=\"\",0,InvAn!AP$21)","v":0},{"$f":"IF(AQ$11=\"\",0,InvAn!AQ$21)","v":0},{"$f":"IF(AR$11=\"\",0,InvAn!AR$21)","v":0},{"$f":"IF(AS$11=\"\",0,InvAn!AS$21)","v":0},{"$f":"IF(AT$11=\"\",0,InvAn!AT$21)","v":0},{"$f":"IF(AU$11=\"\",0,InvAn!AU$21)","v":0},{"$f":"IF(AV$11=\"\",0,InvAn!AV$21)","v":0},{"$f":"IF(AW$11=\"\",0,InvAn!AW$21)","v":0},{"$f":"IF(AX$11=\"\",0,InvAn!AX$21)","v":0},{"$f":"IF(AY$11=\"\",0,InvAn!AY$21)","v":0},{"$f":"IF(AZ$11=\"\",0,InvAn!AZ$21)","v":0},{"$f":"IF(BA$11=\"\",0,InvAn!BA$21)","v":0},{"$f":"IF(BB$11=\"\",0,InvAn!BB$21)","v":0},{"$f":"IF(BC$11=\"\",0,InvAn!BC$21)","v":0},{"$f":"IF(BD$11=\"\",0,InvAn!BD$21)","v":0},{"$f":"IF(BE$11=\"\",0,InvAn!BE$21)","v":0},{"$f":"IF(BF$11=\"\",0,InvAn!BF$21)","v":0},{"$f":"IF(BG$11=\"\",0,InvAn!BG$21)","v":0},{"$f":"IF(BH$11=\"\",0,InvAn!BH$21)","v":0},{"$f":"IF(BI$11=\"\",0,InvAn!BI$21)","v":0},{"$f":"IF(BJ$11=\"\",0,InvAn!BJ$21)","v":0},{"$f":"IF(BK$11=\"\",0,InvAn!BK$21)","v":0},{"$f":"IF(BL$11=\"\",0,InvAn!BL$21)","v":0},{"$f":"IF(BM$11=\"\",0,InvAn!BM$21)","v":0},{"$f":"IF(BN$11=\"\",0,InvAn!BN$21)","v":0},{"$f":"IF(BO$11=\"\",0,InvAn!BO$21)","v":0},{"$f":"IF(BP$11=\"\",0,InvAn!BP$21)","v":0},{"$f":"IF(BQ$11=\"\",0,InvAn!BQ$21)","v":0},{"$f":"IF(BR$11=\"\",0,InvAn!BR$21)","v":0},{"$f":"IF(BS$11=\"\",0,InvAn!BS$21)","v":0},{"$f":"IF(BT$11=\"\",0,InvAn!BT$21)","v":0},{"$f":"IF(BU$11=\"\",0,InvAn!BU$21)","v":0},{"$f":"IF(BV$11=\"\",0,InvAn!BV$21)","v":0},{"$f":"IF(BW$11=\"\",0,InvAn!BW$21)","v":0},{"$f":"IF(BX$11=\"\",0,InvAn!BX$21)","v":0},{"$f":"IF(BY$11=\"\",0,InvAn!BY$21)","v":0},{"$f":"IF(BZ$11=\"\",0,InvAn!BZ$21)","v":0},{"$f":"IF(CA$11=\"\",0,InvAn!CA$21)","v":0},{"$f":"IF(CB$11=\"\",0,InvAn!CB$21)","v":0},{"$f":"IF(CC$11=\"\",0,InvAn!CC$21)","v":0},{"$f":"IF(CD$11=\"\",0,InvAn!CD$21)","v":0},{"$f":"IF(CE$11=\"\",0,InvAn!CE$21)","v":0},{"$f":"IF(CF$11=\"\",0,InvAn!CF$21)","v":0},{"$f":"IF(CG$11=\"\",0,InvAn!CG$21)","v":0},{"$f":"IF(CH$11=\"\",0,InvAn!CH$21)","v":0},{"$f":"IF(CI$11=\"\",0,InvAn!CI$21)","v":0},{"$f":"IF(CJ$11=\"\",0,InvAn!CJ$21)","v":0},{"$f":"IF(CK$11=\"\",0,InvAn!CK$21)","v":0},{"$f":"IF(CL$11=\"\",0,InvAn!CL$21)","v":0},{"$f":"IF(CM$11=\"\",0,InvAn!CM$21)","v":0},{"$f":"IF(CN$11=\"\",0,InvAn!CN$21)","v":0},{"$f":"IF(CO$11=\"\",0,InvAn!CO$21)","v":0},{"$f":"IF(CP$11=\"\",0,InvAn!CP$21)","v":0},{"$f":"IF(CQ$11=\"\",0,InvAn!CQ$21)","v":0},{"$f":"IF(CR$11=\"\",0,InvAn!CR$21)","v":0},{"$f":"IF(CS$11=\"\",0,InvAn!CS$21)","v":0},{"$f":"IF(CT$11=\"\",0,InvAn!CT$21)","v":0},{"$f":"IF(CU$11=\"\",0,InvAn!CU$21)","v":0}]
[{"$f":"ROW()","v":47}]
[{"$f":"ROW()","v":48}]
[{"$f":"ROW()","v":49}]
[{"$f":"ROW()","v":50}]
[{"$f":"ROW()","v":51}]
[{"$f":"ROW()","v":52}]
[{"$f":"ROW()","v":53}]
[{"$f":"ROW()","v":54}]
[{"$f":"ROW()","v":55}]
[{"$f":"ROW()","v":56}]
[{"$f":"ROW()","v":57}]
[{"$f":"ROW()","v":58}]
[{"$f":"ROW()","v":59}]
[{"$f":"ROW()","v":60}]
[{"$f":"ROW()","v":61}]
[{"$f":"ROW()","v":62}]
[{"$f":"ROW()","v":63}]
[{"$f":"ROW()","v":88},{"$f":"START!$I$27","v":"Periods"}]
[{"$f":"ROW()","v":95},{"$f":"START!$I$29","v":"Macro"},null,null,null,null,{"$f":"IF($R95=\"^\",IF(COUNTIF(Lists!$13:$13,H95)=1,0,1),0)","v":0},{"$f":"H93","v":"Параметры рабочего дня сотрудника"},"Количество рабочих дней в месяце",null,null,null,"р.дней/мес.",null,null,"*",20,null,{"$f":"IF(G95<>0,1,IF(OR($Q95=\"\",$Q95=0),0,IF($R95=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H95))),$Q95)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":121},{"$f":"START!$I$29","v":"Macro"},null,null,null,null,{"$f":"IF($R121=\"^\",IF(COUNTIF(Lists!$13:$13,H121)=1,0,1),0)","v":0},{"$f":"H117","v":"Ставки НДС"},{"$f":"Lists!$CM$19","v":"ТОСЭР"},null,null,null,"%"]
[{"$f":"ROW()","v":127},{"$f":"START!$I$29","v":"Macro"},null,null,null,null,{"$f":"IF($R127=\"^\",IF(COUNTIF(Lists!$13:$13,H127)=1,0,1),0)","v":0},{"$f":"H126","v":"Ставки соцсборов"},{"$f":"Lists!$CM$16","v":"ОСНО"},null,null,null,"%",null,null,"*",0.3,null,{"$f":"IF(G127<>0,1,IF(OR($Q127=\"\",$Q127=0),0,IF($R127=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H127))),$Q127)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":154},{"$f":"START!$I$29","v":"Macro"},null,null,null,null,{"$f":"IF($R154=\"^\",IF(COUNTIF(Lists!$13:$13,H154)=1,0,1),0)","v":0},{"$f":"H153","v":"Ставки транспортного налога"},{"$f":"Lists!$CM$16","v":"ОСНО"},null,null,null,"%",null,null,"*",4.4999999999999997E-3,null,{"$f":"IF(G154<>0,1,IF(OR($Q154=\"\",$Q154=0),0,IF($R154=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H154))),$Q154)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":171},{"$f":"START!$I$32","v":"Mrkting"},null,null,null,null,{"$f":"IF($R171=\"^\",IF(COUNTIF(Lists!$13:$13,H171)=1,0,1),0)","v":0},{"$f":"H165","v":"Поток запусков событий"},{"$f":"I169","v":"Задание потока запусков событий через прогрессии"},"Лин. коэфф. изменения частоты событий",null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,"*",1,null,{"$f":"IF(G171<>0,1,IF(OR($Q171=\"\",$Q171=0),0,IF($R171=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H171))),$Q171)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":175},{"$f":"START!$I$32","v":"Mrkting"}]
[{"$f":"ROW()","v":188},{"$f":"START!$I$32","v":"Mrkting"},null,null,null,null,{"$f":"IF($R188=\"^\",IF(COUNTIF(Lists!$13:$13,H188)=1,0,1),0)","v":0},{"$f":"H183","v":"Учет влияния сезонности на трафик"},{"$f":"I184","v":"Номера месяцев года"},9,null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,"*",1,null,{"$f":"IF(G188<>0,1,IF(OR($Q188=\"\",$Q188=0),0,IF($R188=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H188))),$Q188)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":207},{"$f":"START!$I$32","v":"Mrkting"}]
[{"$f":"ROW()","v":221},{"$f":"START!$I$32","v":"Mrkting"},null,null,null,null,{"$f":"IF($R221=\"^\",IF(COUNTIF(Lists!$13:$13,H221)=1,0,1),0)","v":0},{"$f":"H218","v":"Расходы на платный трафик"},{"$f":"IF(Q219=Lists!$BG$16,\"Норматив расхода на единицу фактора\",\"Доля расхода в денежном показателе\")","v":"Норматив расхода на единицу фактора"},null,null,null,{"$f":"Mrkting!$M$86","v":"руб."},null,null,"*",3,null,{"$f":"IF(G221<>0,1,IF(OR($Q221=\"\",$Q221=0),0,IF($R221=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H221))),$Q221)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":239},{"$f":"START!$I$32","v":"Mrkting"},null,null,null,null,{"$f":"IF($R239=\"^\",IF(COUNTIF(Lists!$13:$13,H239)=1,0,1),0)","v":0},{"$f":"H237","v":"Представительские расходы"},{"$f":"I238","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$133","v":"Размер предоплаты"},null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,"*",0,null,{"$f":"IF(G239<>0,1,IF(OR($Q239=\"\",$Q239=0),0,IF($R239=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H239))),$Q239)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":254},{"$f":"START!$I$32","v":"Mrkting"},null,null,null,null,{"$f":"IF($R254=\"^\",IF(COUNTIF(Lists!$13:$13,H254)=1,0,1),0)","v":0},{"$f":"H251","v":"Расходы на поддержание конверсии"},{"$f":"I252","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$134","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$134","v":"кол-во дней"},null,null,"*",10,null,{"$f":"IF(G254<>0,1,IF(OR($Q254=\"\",$Q254=0),0,IF($R254=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H254))),$Q254)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":271},{"$f":"START!$I$32","v":"Mrkting"},null,null,null,null,{"$f":"IF($R271=\"^\",IF(COUNTIF(Lists!$13:$13,H271)=1,0,1),0)","v":0},{"$f":"H267","v":"ФОТ сотрудников маркетинга"},{"$f":"I268","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$137","v":"Период оборачиваемости доплат (срок)"},null,null,{"$f":"Mrkting!$M$134","v":"кол-во дней"},null,null,"*",30,null,{"$f":"IF(G271<>0,1,IF(OR($Q271=\"\",$Q271=0),0,IF($R271=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H271))),$Q271)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":287},{"$f":"START!$I$32","v":"Mrkting"},null,null,null,null,{"$f":"IF($R287=\"^\",IF(COUNTIF(Lists!$13:$13,H287)=1,0,1),0)","v":0},{"$f":"H283","v":"Прочие расходы маркетинга"},{"$f":"I284","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$137","v":"Период оборачиваемости доплат (срок)"},null,null,{"$f":"Mrkting!$M$134","v":"кол-во дней"},null,null,"*",null,null,{"$f":"IF(G287<>0,1,IF(OR($Q287=\"\",$Q287=0),0,IF($R287=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H287))),$Q287)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":304},{"$f":"START!$I$33","v":"CapEx"},null,null,null,null,{"$f":"IF($R304=\"^\",IF(COUNTIF(Lists!$13:$13,H304)=1,0,1),0)","v":0},{"$f":"H302","v":"Капзатраты разовые амортизируемые"},{"$f":"I303","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$133","v":"Размер предоплаты"},null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,"*",0.5,null,{"$f":"IF(G304<>0,1,IF(OR($Q304=\"\",$Q304=0),0,IF($R304=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H304))),$Q304)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":319},{"$f":"START!$I$33","v":"CapEx"},null,null,null,null,{"$f":"IF($R319=\"^\",IF(COUNTIF(Lists!$13:$13,H319)=1,0,1),0)","v":0},{"$f":"H318","v":"Параметры амортизации разовых капзатрат"},{"$f":"Items!AU16","v":"Учреждение юр.лица"},null,null,null,"кол-во лет // %",null,null,"*",15,null,{"$f":"IF(G319<>0,1,IF(OR($Q319=\"\",$Q319=0),0,IF($R319=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H319))),$Q319)=1,0,1),0)))","v":0},{"$f":"IF(AND($X319>=0,$X319<=1),0,1)","v":0}]
[{"$f":"ROW()","v":337},{"$f":"START!$I$34","v":"Sales"},null,null,null,null,{"$f":"IF($R337=\"^\",IF(COUNTIF(Lists!$13:$13,H337)=1,0,1),0)","v":0},"Коммерческие затраты на один контакт/заказ",null,null,null,null,{"$f":"Mrkting!$M$86","v":"руб."},null,null,null,{"$f":"SUM(Q338:Q341)","v":85},null,null,null,null,{"$f":"Lists!$AM$16","v":"Продукт-1"}]
[{"$f":"ROW()","v":354},{"$f":"START!$I$34","v":"Sales"},null,null,null,null,{"$f":"IF($R354=\"^\",IF(COUNTIF(Lists!$13:$13,H354)=1,0,1),0)","v":0},{"$f":"H352","v":"Затраты времени на один контакт/заказ"},{"$f":"Lists!$BK$17","v":"информирование о ценах и условиях"},null,null,null,{"$f":"Sales!$M$44","v":"кол-во минут // %"},null,null,"*",5,null,{"$f":"IF(G354<>0,1,IF(OR($Q354=\"\",$Q354=0),0,IF($R354=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H354))),$Q354)=1,0,1),0)))","v":0},null,null,{"$f":"Lists!$AM$16","v":"Продукт-1"}]
[{"$f":"ROW()","v":367},{"$f":"START!$I$34","v":"Sales"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Lists!$AM$16","v":"Продукт-1"}]
[{"$f":"ROW()","v":387},{"$f":"START!$I$34","v":"Sales"},null,null,null,null,{"$f":"IF($R387=\"^\",IF(COUNTIF(Lists!$13:$13,H387)=1,0,1),0)","v":0},{"$f":"H384","v":"Прочие расходы отдела продаж"},{"$f":"I385","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$134","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$134","v":"кол-во дней"},null,null,"*",0,null,{"$f":"IF(G387<>0,1,IF(OR($Q387=\"\",$Q387=0),0,IF($R387=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H387))),$Q387)=1,0,1),0)))","v":0},null,null,{"$f":"Lists!$AM$16","v":"Продукт-1"}]
[{"$f":"ROW()","v":399},{"$f":"START!$I$34","v":"Sales"},null,null,null,null,{"$f":"IF($R399=\"^\",IF(COUNTIF(Lists!$13:$13,H399)=1,0,1),0)","v":0},{"$f":"Items!$AD$13","v":"Прямые переменные коммерческие расходы"},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"Mrkting!$M$86","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,{"$f":"Lists!$AM$17","v":"Продукт-2"}]
[{"$f":"ROW()","v":420},{"$f":"START!$I$34","v":"Sales"},null,null,null,null,{"$f":"IF($R420=\"^\",IF(COUNTIF(Lists!$13:$13,H420)=1,0,1),0)","v":0},{"$f":"H418","v":"ФОТ менеджеров по продаже"},{"$f":"I419","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$133","v":"Размер предоплаты"},null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,"*",0.5,null,{"$f":"IF(G420<>0,1,IF(OR($Q420=\"\",$Q420=0),0,IF($R420=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H420))),$Q420)=1,0,1),0)))","v":0},null,null,{"$f":"Lists!$AM$17","v":"Продукт-2"}]
[{"$f":"ROW()","v":430},{"$f":"START!$I$34","v":"Sales"},null,null,null,null,{"$f":"IF($R430=\"^\",IF(COUNTIF(Lists!$13:$13,H430)=1,0,1),0)","v":0},{"$f":"Sales!$H$85","v":"Условия предоплаты от клиентов"},null,null,null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,null,null,null,null,null,null,{"$f":"Lists!$AM$17","v":"Продукт-2"}]
[{"$f":"ROW()","v":437},{"$f":"START!$I$34","v":"Sales"},null,null,null,null,{"$f":"IF($R437=\"^\",IF(COUNTIF(Lists!$13:$13,H437)=1,0,1),0)","v":0},{"$f":"H433","v":"Прочие расходы отдела продаж"},{"$f":"Mrkting!$I$208","v":"Средняя стоимость расхода за 1 единицу"},null,null,null,{"$f":"Mrkting!$M$86","v":"руб."},null,null,"*",5000,null,{"$f":"IF(G437<>0,1,IF(OR($Q437=\"\",$Q437=0),0,IF($R437=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H437))),$Q437)=1,0,1),0)))","v":0},null,null,{"$f":"Lists!$AM$17","v":"Продукт-2"}]
[{"$f":"ROW()","v":454},{"$f":"START!$I$34","v":"Sales"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Lists!$AM$18","v":"Продукт-3"}]
[{"$f":"ROW()","v":478},{"$f":"START!$I$34","v":"Sales"},null,null,null,null,{"$f":"IF($R478=\"^\",IF(COUNTIF(Lists!$13:$13,H478)=1,0,1),0)","v":0},{"$f":"H474","v":"ФОТ менеджеров по продаже"},{"$f":"I475","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$137","v":"Период оборачиваемости доплат (срок)"},null,null,{"$f":"Mrkting!$M$134","v":"кол-во дней"},null,null,"*",30,null,{"$f":"IF(G478<>0,1,IF(OR($Q478=\"\",$Q478=0),0,IF($R478=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H478))),$Q478)=1,0,1),0)))","v":0},null,null,{"$f":"Lists!$AM$18","v":"Продукт-3"}]
[{"$f":"ROW()","v":487},{"$f":"START!$I$34","v":"Sales"},null,null,null,null,{"$f":"IF($R487=\"^\",IF(COUNTIF(Lists!$13:$13,H487)=1,0,1),0)","v":0},{"$f":"H486","v":"Условия предоплаты от клиентов"},{"$f":"Sales!$I$86","v":"Процент предоплаты"},null,null,null,{"$f":"Sales!$M$71","v":"% // %"},null,null,"*",0.5,null,{"$f":"IF(G487<>0,1,IF(OR($Q487=\"\",$Q487=0),0,IF($R487=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H487))),$Q487)=1,0,1),0)))","v":0},null,null,{"$f":"Lists!$AM$18","v":"Продукт-3"}]
[{"$f":"ROW()","v":510},{"$f":"START!$I$35","v":"Prdction"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Lists!$AM$16","v":"Продукт-1"}]
[{"$f":"ROW()","v":520},{"$f":"START!$I$35","v":"Prdction"},null,null,null,null,{"$f":"IF($R520=\"^\",IF(COUNTIF(Lists!$13:$13,H520)=1,0,1),0)","v":0},"Затраты производств. времени на один заказ",null,null,null,null,{"$f":"Sales!$M$43","v":"кол-во часов"},null,null,null,{"$f":"SUM(Q521:Q524)/60","v":1.6666666666666667},null,null,null,null,{"$f":"Lists!$AM$16","v":"Продукт-1"}]
[{"$f":"ROW()","v":537},{"$f":"START!$I$35","v":"Prdction"},null,null,null,null,{"$f":"IF($R537=\"^\",IF(COUNTIF(Lists!$13:$13,H537)=1,0,1),0)","v":0},{"$f":"H533","v":"Прочие производственные расходы"},{"$f":"I534","v":"Задаем через указание % предоплаты и сроков"},{"$f":"Mrkting!$J$137","v":"Период оборачиваемости доплат (срок)"},null,null,{"$f":"Mrkting!$M$134","v":"кол-во дней"},null,null,"*",null,null,null,null,null,{"$f":"Lists!$AM$16","v":"Продукт-1"}]
[{"$f":"ROW()","v":558},{"$f":"START!$I$35","v":"Prdction"},null,null,null,null,{"$f":"IF($R558=\"^\",IF(COUNTIF(Lists!$13:$13,H558)=1,0,1),0)","v":0},{"$f":"H557","v":"Затраты производств. времени на один заказ"},{"$f":"Lists!$BO$16","v":"Работы - 1"},null,null,null,{"$f":"Sales!$M$44","v":"кол-во минут // %"},null,null,"*",60,null,null,null,null,{"$f":"Lists!$AM$17","v":"Продукт-2"}]
[{"$f":"ROW()","v":570},{"$f":"START!$I$35","v":"Prdction"},null,null,null,null,{"$f":"IF($R570=\"^\",IF(COUNTIF(Lists!$13:$13,H570)=1,0,1),0)","v":0},{"$f":"H563","v":"Прочие производственные расходы"},null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"Mrkting!$M$86","v":"руб."},null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,{"$f":"Lists!$AM$17","v":"Продукт-2"}]
[{"$f":"ROW()","v":590},{"$f":"START!$I$35","v":"Prdction"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Lists!$AM$18","v":"Продукт-3"}]
[{"$f":"ROW()","v":603},{"$f":"START!$I$35","v":"Prdction"},null,null,null,null,{"$f":"IF($R603=\"^\",IF(COUNTIF(Lists!$13:$13,H603)=1,0,1),0)","v":0},{"$f":"H600","v":"Прочие производственные расходы"},{"$f":"Mrkting!$I$207","v":"Количество единиц расхода в месяц"},null,null,null,{"$f":"Mrkting!$M$207","v":"ед.расх./мес."},null,null,"*",1,null,null,null,null,{"$f":"Lists!$AM$18","v":"Продукт-3"}]
[{"$f":"ROW()","v":622},{"$f":"START!$I$35","v":"Prdction"},null,null,null,null,{"$f":"IF($R622=\"^\",IF(COUNTIF(Lists!$13:$13,H622)=1,0,1),0)","v":0},{"$f":"H621","v":"Индексация прайс-листа"},{"$f":"Mrkting!$I$83","v":"Процент индексации/прироста"},null,null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,"*",2.1999999999999999E-2]
[{"$f":"ROW()","v":636},{"$f":"START!$I$35","v":"Prdction"},null,null,null,null,{"$f":"IF($R636=\"^\",IF(COUNTIF(Lists!$13:$13,H636)=1,0,1),0)","v":0},{"$f":"H635","v":"ФОТ производственных рабочих"},{"$f":"Mrkting!$I$132","v":"Задаем через указание % предоплаты и сроков"}]
[{"$f":"ROW()","v":653},{"$f":"START!$I$36","v":"HR"},null,null,null,null,{"$f":"IF($R653=\"^\",IF(COUNTIF(Lists!$13:$13,H653)=1,0,1),0)","v":0},"Ежемесячные оклады, включая НДФЛ",null,null,null,null,"руб./ставка/пер."]
[{"$f":"ROW()","v":655},{"$f":"START!$I$36","v":"HR"},null,null,null,null,{"$f":"IF($R655=\"^\",IF(COUNTIF(Lists!$13:$13,H655)=1,0,1),0)","v":0},{"$f":"H653","v":"Ежемесячные оклады, включая НДФЛ"},{"$f":"Lists!CA20","v":"Заместитель ГД"},null,null,null,"руб./ставка/мес.",null,null,"*",180000,null,{"$f":"IF(G655<>0,1,IF(OR($Q655=\"\",$Q655=0),0,IF($R655=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H655))),$Q655)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":670},{"$f":"START!$I$36","v":"HR"},null,null,null,null,{"$f":"IF($R670=\"^\",IF(COUNTIF(Lists!$13:$13,H670)=1,0,1),0)","v":0},{"$f":"H669","v":"Потребность в офисе"},{"$f":"Lists!CA16","v":"Сотрудники маркетинга"},null,null,null,"кол-во персонала",null,null,"*","нужен офис","^",{"$f":"IF(G670<>0,1,IF(OR($Q670=\"\",$Q670=0),0,IF($R670=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H670))),$Q670)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":687},{"$f":"START!$I$36","v":"HR"},null,null,null,null,{"$f":"IF($R687=\"^\",IF(COUNTIF(Lists!$13:$13,H687)=1,0,1),0)","v":0},{"$f":"H682","v":"Норматив необходимой офисной площади"},{"$f":"Lists!CA20","v":"Заместитель ГД"},null,null,null,"кв.м.",null,null,"*",8,null,{"$f":"IF(G687<>0,1,IF(OR($Q687=\"\",$Q687=0),0,IF($R687=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H687))),$Q687)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":703},{"$f":"START!$I$36","v":"HR"},null,null,null,null,{"$f":"IF($R703=\"^\",IF(COUNTIF(Lists!$13:$13,H703)=1,0,1),0)","v":0},{"$f":"Lists!$CE$13","v":"Типы оплаты"},"Выбираем способ оплаты",null,null,null,"дата из списка",null,null,"*","аванс-доплата","^",{"$f":"IF(G703<>0,1,IF(OR($Q703=\"\",$Q703=0),0,IF($R703=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H703))),$Q703)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":719},{"$f":"START!$I$36","v":"HR"},null,null,null,null,{"$f":"IF($R719=\"^\",IF(COUNTIF(Lists!$13:$13,H719)=1,0,1),0)","v":0},{"$f":"H711","v":"Норматив расходов на организ-ю рабочего места"},{"$f":"Lists!CA23","v":"Сотрудники категории - 2"},null,null,null,"руб.",null,null,"*",null,null,{"$f":"IF(G719<>0,1,IF(OR($Q719=\"\",$Q719=0),0,IF($R719=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H719))),$Q719)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":736},{"$f":"START!$I$36","v":"HR"}]
[{"$f":"ROW()","v":753},{"$f":"START!$I$36","v":"HR"}]
[{"$f":"ROW()","v":767},{"$f":"START!$I$36","v":"HR"},null,null,null,null,{"$f":"IF($R767=\"^\",IF(COUNTIF(Lists!$13:$13,H767)=1,0,1),0)","v":0},{"$f":"H763","v":"Норматив расходов на канцтовары"},{"$f":"Lists!CA19","v":"Генеральный директор"},null,null,null,"руб./мес. / руб.",null,null,"*",1000,null,{"$f":"IF(G767<>0,1,IF(OR($Q767=\"\",$Q767=0),0,IF($R767=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H767))),$Q767)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":786},{"$f":"START!$I$36","v":"HR"},null,null,null,null,{"$f":"IF($R786=\"^\",IF(COUNTIF(Lists!$13:$13,H786)=1,0,1),0)","v":0},{"$f":"H780","v":"Канцелярские расходы"},"Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"]
[{"$f":"ROW()","v":798},{"$f":"START!$I$36","v":"HR"},null,null,null,null,{"$f":"IF($R798=\"^\",IF(COUNTIF(Lists!$13:$13,H798)=1,0,1),0)","v":0},{"$f":"H789","v":"Норматив расходов на прочее"},{"$f":"Lists!CA24","v":"Сотрудники категории - 3"},null,null,null,"руб./мес. / руб.",null,null,"*",null,null,{"$f":"IF(G798<>0,1,IF(OR($Q798=\"\",$Q798=0),0,IF($R798=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H798))),$Q798)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":819},{"$f":"START!$I$37","v":"Exp"},null,null,null,null,{"$f":"IF($R819=\"^\",IF(COUNTIF(Lists!$13:$13,H819)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},{"$f":"Mrkting!$I$203","v":"Начальная дата начисления расхода"},null,null,null,{"$f":"Mrkting!$M$20","v":"дата из списка"},null,null,"*",null,"^",{"$f":"IF(G819<>0,1,IF(OR($Q819=\"\",$Q819=0),0,IF($R819=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H819))),$Q819)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":836},{"$f":"START!$I$37","v":"Exp"}]
[{"$f":"ROW()","v":847},{"$f":"START!$I$37","v":"Exp"},null,null,null,null,{"$f":"IF($R847=\"^\",IF(COUNTIF(Lists!$13:$13,H847)=1,0,1),0)","v":0},{"$f":"H839","v":"Постоянные расходы - 2"},{"$f":"I844","v":"Через прогрессию"},{"$f":"Mrkting!$I$62","v":"Частота приростов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,"*",null,null,{"$f":"IF(G847<>0,1,IF(OR($Q847=\"\",$Q847=0),0,IF($R847=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H847))),$Q847)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":869},{"$f":"START!$I$37","v":"Exp"}]
[{"$f":"ROW()","v":878},{"$f":"START!$I$37","v":"Exp"}]
[{"$f":"ROW()","v":902},{"$f":"START!$I$37","v":"Exp"},null,null,null,null,{"$f":"IF($R902=\"^\",IF(COUNTIF(Lists!$13:$13,H902)=1,0,1),0)","v":0},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$K902)=0,$K902=0,$K902=\"\"),\"\",INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$K902)))","v":"Постоянные расходы - 5"},null,null,{"$f":"K881+1","v":5},{"$f":"K902","v":5},{"$f":"Mrkting!$M$86","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"}]
[{"$f":"ROW()","v":910},{"$f":"START!$I$37","v":"Exp"},null,null,null,null,{"$f":"IF($R910=\"^\",IF(COUNTIF(Lists!$13:$13,H910)=1,0,1),0)","v":0},{"$f":"H902","v":"Постоянные расходы - 5"},{"$f":"I907","v":"Через прогрессию"},{"$f":"Mrkting!$I$62","v":"Частота приростов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,"*",4,null,{"$f":"IF(G910<>0,1,IF(OR($Q910=\"\",$Q910=0),0,IF($R910=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H910))),$Q910)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":919},{"$f":"START!$I$37","v":"Exp"},null,null,null,null,{"$f":"IF($R919=\"^\",IF(COUNTIF(Lists!$13:$13,H919)=1,0,1),0)","v":0},{"$f":"H912","v":"Постоянные расходы - 5"},{"$f":"I918","v":"Если аванс-платеж или ретро-платеж, то задаем кол-во периодов:"},{"$f":"\"Количество периодов\"&IF($Q913=Lists!$CE$17,\" авансирования\",IF($Q913=Lists!$CE$18,\" ретро-оплаты\",\"\"))","v":"Количество периодов"},null,null,{"$f":"Mrkting!$M$26","v":"кол-во периодов"},null,null,{"$f":"IF(OR($Q913=Lists!$CE$17,$Q913=Lists!$CE$18),\"*\",\"\")","v":""},12,null,{"$f":"IF(G919<>0,1,IF(OR($Q919=\"\",$Q919=0),0,IF($R919=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H919))),$Q919)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":936},{"$f":"START!$I$37","v":"Exp"},null,null,null,null,{"$f":"IF($R936=\"^\",IF(COUNTIF(Lists!$13:$13,H936)=1,0,1),0)","v":0},{"$f":"H934","v":"Типы оплаты"},{"$f":"I935","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$133","v":"Размер предоплаты"},null,null,{"$f":"Mrkting!$M$34","v":"%"},null,null,{"$f":"IF(OR($Q934=Lists!$CE$17,$Q934=Lists!$CE$18),\"\",\"*\")","v":"*"},0,null,{"$f":"IF(G936<>0,1,IF(OR($Q936=\"\",$Q936=0),0,IF($R936=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H936))),$Q936)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":958},{"$f":"START!$I$37","v":"Exp"},null,null,null,null,{"$f":"IF($R958=\"^\",IF(COUNTIF(Lists!$13:$13,H958)=1,0,1),0)","v":0},{"$f":"H955","v":"Типы оплаты"},{"$f":"I956","v":"Если аванс-доплата, то указываем % предоплаты и сроки:"},{"$f":"Mrkting!$J$134","v":"Период оборачиваемости предоплаты (срок)"},null,null,{"$f":"Mrkting!$M$134","v":"кол-во дней"},null,null,{"$f":"IF(OR($Q955=Lists!$CE$17,$Q955=Lists!$CE$18),\"\",\"*\")","v":"*"},0,null,{"$f":"IF(G958<>0,1,IF(OR($Q958=\"\",$Q958=0),0,IF($R958=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H958))),$Q958)=1,0,1),0)))","v":0}]
[{"$f":"ROW()","v":969},{"$f":"START!$I$38","v":"Credits"}]
[{"$f":"ROW()","v":990}]
[{"$f":"ROW()","v":1002}]
[{"$f":"ROW()","v":1019}]
[{"$f":"ROW()","v":1029}]
[{"$f":"ROW()","v":1030}]
[{"$f":"ROW()","v":1031}]
[{"$f":"ROW()","v":1032}]
[{"$f":"ROW()","v":1033}]
[{"$f":"ROW()","v":1034}]
[{"$f":"ROW()","v":1035}]
[{"$f":"ROW()","v":1036}]
[{"$f":"ROW()","v":1037}]
[{"$f":"ROW()","v":1038}]
[{"$f":"ROW()","v":1039}]
[{"$f":"ROW()","v":1040}]
[{"$f":"ROW()","v":1041}]
[{"$f":"ROW()","v":1042}]
[{"$f":"ROW()","v":1043}]

{"sheet":"PLd","index":18,"n_rows":145,"n_cols":99,"rows_kept":139,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87},{"$f":"COLUMN()","v":88},{"$f":"COLUMN()","v":89},{"$f":"COLUMN()","v":90},{"$f":"COLUMN()","v":91},{"$f":"COLUMN()","v":92},{"$f":"COLUMN()","v":93},{"$f":"COLUMN()","v":94},{"$f":"COLUMN()","v":95},{"$f":"COLUMN()","v":96},{"$f":"COLUMN()","v":97},{"$f":"COLUMN()","v":98},{"$f":"COLUMN()","v":99}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16},{"$f":"MAX($Z2:AP2)+1","v":17},{"$f":"MAX($Z2:AQ2)+1","v":18},{"$f":"MAX($Z2:AR2)+1","v":19},{"$f":"MAX($Z2:AS2)+1","v":20},{"$f":"MAX($Z2:AT2)+1","v":21},{"$f":"MAX($Z2:AU2)+1","v":22},{"$f":"MAX($Z2:AV2)+1","v":23},{"$f":"MAX($Z2:AW2)+1","v":24},{"$f":"MAX($Z2:AX2)+1","v":25},{"$f":"MAX($Z2:AY2)+1","v":26},{"$f":"MAX($Z2:AZ2)+1","v":27},{"$f":"MAX($Z2:BA2)+1","v":28},{"$f":"MAX($Z2:BB2)+1","v":29},{"$f":"MAX($Z2:BC2)+1","v":30},{"$f":"MAX($Z2:BD2)+1","v":31},{"$f":"MAX($Z2:BE2)+1","v":32},{"$f":"MAX($Z2:BF2)+1","v":33},{"$f":"MAX($Z2:BG2)+1","v":34},{"$f":"MAX($Z2:BH2)+1","v":35},{"$f":"MAX($Z2:BI2)+1","v":36},{"$f":"MAX($Z2:BJ2)+1","v":37},{"$f":"MAX($Z2:BK2)+1","v":38},{"$f":"MAX($Z2:BL2)+1","v":39},{"$f":"MAX($Z2:BM2)+1","v":40},{"$f":"MAX($Z2:BN2)+1","v":41},{"$f":"MAX($Z2:BO2)+1","v":42},{"$f":"MAX($Z2:BP2)+1","v":43},{"$f":"MAX($Z2:BQ2)+1","v":44},{"$f":"MAX($Z2:BR2)+1","v":45},{"$f":"MAX($Z2:BS2)+1","v":46},{"$f":"MAX($Z2:BT2)+1","v":47},{"$f":"MAX($Z2:BU2)+1","v":48},{"$f":"MAX($Z2:BV2)+1","v":49},{"$f":"MAX($Z2:BW2)+1","v":50},{"$f":"MAX($Z2:BX2)+1","v":51},{"$f":"MAX($Z2:BY2)+1","v":52},{"$f":"MAX($Z2:BZ2)+1","v":53},{"$f":"MAX($Z2:CA2)+1","v":54},{"$f":"MAX($Z2:CB2)+1","v":55},{"$f":"MAX($Z2:CC2)+1","v":56},{"$f":"MAX($Z2:CD2)+1","v":57},{"$f":"MAX($Z2:CE2)+1","v":58},{"$f":"MAX($Z2:CF2)+1","v":59},{"$f":"MAX($Z2:CG2)+1","v":60},{"$f":"MAX($Z2:CH2)+1","v":61},{"$f":"MAX($Z2:CI2)+1","v":62},{"$f":"MAX($Z2:CJ2)+1","v":63},{"$f":"MAX($Z2:CK2)+1","v":64},{"$f":"MAX($Z2:CL2)+1","v":65},{"$f":"MAX($Z2:CM2)+1","v":66},{"$f":"MAX($Z2:CN2)+1","v":67},{"$f":"MAX($Z2:CO2)+1","v":68},{"$f":"MAX($Z2:CP2)+1","v":69},{"$f":"MAX($Z2:CQ2)+1","v":70},{"$f":"MAX($Z2:CR2)+1","v":71},{"$f":"MAX($Z2:CS2)+1","v":72},{"$f":"MAX($Z2:CT2)+1","v":73}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":1},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ28=\"\",\"\",MAX($Z3:AP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR28=\"\",\"\",MAX($Z3:AQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS28=\"\",\"\",MAX($Z3:AR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT28=\"\",\"\",MAX($Z3:AS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU28=\"\",\"\",MAX($Z3:AT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV28=\"\",\"\",MAX($Z3:AU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW28=\"\",\"\",MAX($Z3:AV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX28=\"\",\"\",MAX($Z3:AW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY28=\"\",\"\",MAX($Z3:AX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ28=\"\",\"\",MAX($Z3:AY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA28=\"\",\"\",MAX($Z3:AZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB28=\"\",\"\",MAX($Z3:BA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC28=\"\",\"\",MAX($Z3:BB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD28=\"\",\"\",MAX($Z3:BC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE28=\"\",\"\",MAX($Z3:BD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF28=\"\",\"\",MAX($Z3:BE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG28=\"\",\"\",MAX($Z3:BF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH28=\"\",\"\",MAX($Z3:BG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI28=\"\",\"\",MAX($Z3:BH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ28=\"\",\"\",MAX($Z3:BI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK28=\"\",\"\",MAX($Z3:BJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL28=\"\",\"\",MAX($Z3:BK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM28=\"\",\"\",MAX($Z3:BL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN28=\"\",\"\",MAX($Z3:BM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO28=\"\",\"\",MAX($Z3:BN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP28=\"\",\"\",MAX($Z3:BO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ28=\"\",\"\",MAX($Z3:BP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR28=\"\",\"\",MAX($Z3:BQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS28=\"\",\"\",MAX($Z3:BR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT28=\"\",\"\",MAX($Z3:BS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU28=\"\",\"\",MAX($Z3:BT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV28=\"\",\"\",MAX($Z3:BU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW28=\"\",\"\",MAX($Z3:BV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX28=\"\",\"\",MAX($Z3:BW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY28=\"\",\"\",MAX($Z3:BX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ28=\"\",\"\",MAX($Z3:BY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA28=\"\",\"\",MAX($Z3:BZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB28=\"\",\"\",MAX($Z3:CA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC28=\"\",\"\",MAX($Z3:CB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD28=\"\",\"\",MAX($Z3:CC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE28=\"\",\"\",MAX($Z3:CD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF28=\"\",\"\",MAX($Z3:CE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG28=\"\",\"\",MAX($Z3:CF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH28=\"\",\"\",MAX($Z3:CG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI28=\"\",\"\",MAX($Z3:CH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ28=\"\",\"\",MAX($Z3:CI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK28=\"\",\"\",MAX($Z3:CJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL28=\"\",\"\",MAX($Z3:CK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM28=\"\",\"\",MAX($Z3:CL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN28=\"\",\"\",MAX($Z3:CM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO28=\"\",\"\",MAX($Z3:CN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP28=\"\",\"\",MAX($Z3:CO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ28=\"\",\"\",MAX($Z3:CP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR28=\"\",\"\",MAX($Z3:CQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS28=\"\",\"\",MAX($Z3:CR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT28=\"\",\"\",MAX($Z3:CS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU28=\"\",\"\",MAX($Z3:CT3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":""},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":1},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":2},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":3},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":4},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":5},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":6},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":7},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":8},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":9},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":10},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":11},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":12},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":13},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":14},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":15},{"$f":"IF(OR(AQ3<>\"\",AQ11=\"\"),\"\",MAX($Z4:AP4)+1)","v":16},{"$f":"IF(OR(AR3<>\"\",AR11=\"\"),\"\",MAX($Z4:AQ4)+1)","v":17},{"$f":"IF(OR(AS3<>\"\",AS11=\"\"),\"\",MAX($Z4:AR4)+1)","v":18},{"$f":"IF(OR(AT3<>\"\",AT11=\"\"),\"\",MAX($Z4:AS4)+1)","v":19},{"$f":"IF(OR(AU3<>\"\",AU11=\"\"),\"\",MAX($Z4:AT4)+1)","v":20},{"$f":"IF(OR(AV3<>\"\",AV11=\"\"),\"\",MAX($Z4:AU4)+1)","v":21},{"$f":"IF(OR(AW3<>\"\",AW11=\"\"),\"\",MAX($Z4:AV4)+1)","v":22},{"$f":"IF(OR(AX3<>\"\",AX11=\"\"),\"\",MAX($Z4:AW4)+1)","v":23},{"$f":"IF(OR(AY3<>\"\",AY11=\"\"),\"\",MAX($Z4:AX4)+1)","v":24},{"$f":"IF(OR(AZ3<>\"\",AZ11=\"\"),\"\",MAX($Z4:AY4)+1)","v":25},{"$f":"IF(OR(BA3<>\"\",BA11=\"\"),\"\",MAX($Z4:AZ4)+1)","v":26},{"$f":"IF(OR(BB3<>\"\",BB11=\"\"),\"\",MAX($Z4:BA4)+1)","v":27},{"$f":"IF(OR(BC3<>\"\",BC11=\"\"),\"\",MAX($Z4:BB4)+1)","v":28},{"$f":"IF(OR(BD3<>\"\",BD11=\"\"),\"\",MAX($Z4:BC4)+1)","v":29},{"$f":"IF(OR(BE3<>\"\",BE11=\"\"),\"\",MAX($Z4:BD4)+1)","v":30},{"$f":"IF(OR(BF3<>\"\",BF11=\"\"),\"\",MAX($Z4:BE4)+1)","v":31},{"$f":"IF(OR(BG3<>\"\",BG11=\"\"),\"\",MAX($Z4:BF4)+1)","v":32},{"$f":"IF(OR(BH3<>\"\",BH11=\"\"),\"\",MAX($Z4:BG4)+1)","v":33},{"$f":"IF(OR(BI3<>\"\",BI11=\"\"),\"\",MAX($Z4:BH4)+1)","v":34},{"$f":"IF(OR(BJ3<>\"\",BJ11=\"\"),\"\",MAX($Z4:BI4)+1)","v":35},{"$f":"IF(OR(BK3<>\"\",BK11=\"\"),\"\",MAX($Z4:BJ4)+1)","v":36},{"$f":"IF(OR(BL3<>\"\",BL11=\"\"),\"\",MAX($Z4:BK4)+1)","v":37},{"$f":"IF(OR(BM3<>\"\",BM11=\"\"),\"\",MAX($Z4:BL4)+1)","v":38},{"$f":"IF(OR(BN3<>\"\",BN11=\"\"),\"\",MAX($Z4:BM4)+1)","v":39},{"$f":"IF(OR(BO3<>\"\",BO11=\"\"),\"\",MAX($Z4:BN4)+1)","v":40},{"$f":"IF(OR(BP3<>\"\",BP11=\"\"),\"\",MAX($Z4:BO4)+1)","v":41},{"$f":"IF(OR(BQ3<>\"\",BQ11=\"\"),\"\",MAX($Z4:BP4)+1)","v":42},{"$f":"IF(OR(BR3<>\"\",BR11=\"\"),\"\",MAX($Z4:BQ4)+1)","v":43},{"$f":"IF(OR(BS3<>\"\",BS11=\"\"),\"\",MAX($Z4:BR4)+1)","v":44},{"$f":"IF(OR(BT3<>\"\",BT11=\"\"),\"\",MAX($Z4:BS4)+1)","v":45},{"$f":"IF(OR(BU3<>\"\",BU11=\"\"),\"\",MAX($Z4:BT4)+1)","v":46},{"$f":"IF(OR(BV3<>\"\",BV11=\"\"),\"\",MAX($Z4:BU4)+1)","v":47},{"$f":"IF(OR(BW3<>\"\",BW11=\"\"),\"\",MAX($Z4:BV4)+1)","v":48},{"$f":"IF(OR(BX3<>\"\",BX11=\"\"),\"\",MAX($Z4:BW4)+1)","v":49},{"$f":"IF(OR(BY3<>\"\",BY11=\"\"),\"\",MAX($Z4:BX4)+1)","v":50},{"$f":"IF(OR(BZ3<>\"\",BZ11=\"\"),\"\",MAX($Z4:BY4)+1)","v":51},{"$f":"IF(OR(CA3<>\"\",CA11=\"\"),\"\",MAX($Z4:BZ4)+1)","v":52},{"$f":"IF(OR(CB3<>\"\",CB11=\"\"),\"\",MAX($Z4:CA4)+1)","v":53},{"$f":"IF(OR(CC3<>\"\",CC11=\"\"),\"\",MAX($Z4:CB4)+1)","v":54},{"$f":"IF(OR(CD3<>\"\",CD11=\"\"),\"\",MAX($Z4:CC4)+1)","v":55},{"$f":"IF(OR(CE3<>\"\",CE11=\"\"),\"\",MAX($Z4:CD4)+1)","v":56},{"$f":"IF(OR(CF3<>\"\",CF11=\"\"),\"\",MAX($Z4:CE4)+1)","v":57},{"$f":"IF(OR(CG3<>\"\",CG11=\"\"),\"\",MAX($Z4:CF4)+1)","v":58},{"$f":"IF(OR(CH3<>\"\",CH11=\"\"),\"\",MAX($Z4:CG4)+1)","v":59},{"$f":"IF(OR(CI3<>\"\",CI11=\"\"),\"\",MAX($Z4:CH4)+1)","v":""},{"$f":"IF(OR(CJ3<>\"\",CJ11=\"\"),\"\",MAX($Z4:CI4)+1)","v":""},{"$f":"IF(OR(CK3<>\"\",CK11=\"\"),\"\",MAX($Z4:CJ4)+1)","v":""},{"$f":"IF(OR(CL3<>\"\",CL11=\"\"),\"\",MAX($Z4:CK4)+1)","v":""},{"$f":"IF(OR(CM3<>\"\",CM11=\"\"),\"\",MAX($Z4:CL4)+1)","v":""},{"$f":"IF(OR(CN3<>\"\",CN11=\"\"),\"\",MAX($Z4:CM4)+1)","v":""},{"$f":"IF(OR(CO3<>\"\",CO11=\"\"),\"\",MAX($Z4:CN4)+1)","v":""},{"$f":"IF(OR(CP3<>\"\",CP11=\"\"),\"\",MAX($Z4:CO4)+1)","v":""},{"$f":"IF(OR(CQ3<>\"\",CQ11=\"\"),\"\",MAX($Z4:CP4)+1)","v":""},{"$f":"IF(OR(CR3<>\"\",CR11=\"\"),\"\",MAX($Z4:CQ4)+1)","v":""},{"$f":"IF(OR(CS3<>\"\",CS11=\"\"),\"\",MAX($Z4:CR4)+1)","v":""},{"$f":"IF(OR(CT3<>\"\",CT11=\"\"),\"\",MAX($Z4:CS4)+1)","v":""},{"$f":"IF(OR(CU3<>\"\",CU11=\"\"),\"\",MAX($Z4:CT4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","",{"$f":"IF(CN11=\"\",\"\",DAY(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":4},7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,"","","","","",{"$f":"IF(CN11=\"\",\"\",MONTH(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$140","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":21},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":21},21,21,22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,30,30,30,31,31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,35,35,35,35,"","","","","",{"$f":"IF(CN11=\"\",\"\",YEAR(CN11)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$141","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":31},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":30},30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,"","","","","",{"$f":"IF(CN12=\"\",\"\",DAY(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$142","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":3},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":6},9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,"","","","","",{"$f":"IF(CN12=\"\",\"\",MONTH(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$143","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":21},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":21},21,21,22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,30,30,30,31,31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,35,35,35,35,"","","","","",{"$f":"IF(CN12=\"\",\"\",YEAR(CN12)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I43\")","v":"PLd"},null,null,{"$f":"INDIRECT(\"START!K43\")","v":"Детализированный отчет о прибылях и убытках"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2021-01-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2021-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2021-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2021-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2021-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2022-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2022-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ20=\"\",\"\",Periods!AQ20),IF($Q$12=Lists!$U$17,IF(Periods!AQ35=\"\",\"\",Periods!AQ35),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR20=\"\",\"\",Periods!AR20),IF($Q$12=Lists!$U$17,IF(Periods!AR35=\"\",\"\",Periods!AR35),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS20=\"\",\"\",Periods!AS20),IF($Q$12=Lists!$U$17,IF(Periods!AS35=\"\",\"\",Periods!AS35),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT20=\"\",\"\",Periods!AT20),IF($Q$12=Lists!$U$17,IF(Periods!AT35=\"\",\"\",Periods!AT35),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU20=\"\",\"\",Periods!AU20),IF($Q$12=Lists!$U$17,IF(Periods!AU35=\"\",\"\",Periods!AU35),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV20=\"\",\"\",Periods!AV20),IF($Q$12=Lists!$U$17,IF(Periods!AV35=\"\",\"\",Periods!AV35),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW20=\"\",\"\",Periods!AW20),IF($Q$12=Lists!$U$17,IF(Periods!AW35=\"\",\"\",Periods!AW35),\"\"))","v":"2026-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX20=\"\",\"\",Periods!AX20),IF($Q$12=Lists!$U$17,IF(Periods!AX35=\"\",\"\",Periods!AX35),\"\"))","v":"2026-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY20=\"\",\"\",Periods!AY20),IF($Q$12=Lists!$U$17,IF(Periods!AY35=\"\",\"\",Periods!AY35),\"\"))","v":"2027-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ20=\"\",\"\",Periods!AZ20),IF($Q$12=Lists!$U$17,IF(Periods!AZ35=\"\",\"\",Periods!AZ35),\"\"))","v":"2027-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA20=\"\",\"\",Periods!BA20),IF($Q$12=Lists!$U$17,IF(Periods!BA35=\"\",\"\",Periods!BA35),\"\"))","v":"2027-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB20=\"\",\"\",Periods!BB20),IF($Q$12=Lists!$U$17,IF(Periods!BB35=\"\",\"\",Periods!BB35),\"\"))","v":"2027-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC20=\"\",\"\",Periods!BC20),IF($Q$12=Lists!$U$17,IF(Periods!BC35=\"\",\"\",Periods!BC35),\"\"))","v":"2028-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD20=\"\",\"\",Periods!BD20),IF($Q$12=Lists!$U$17,IF(Periods!BD35=\"\",\"\",Periods!BD35),\"\"))","v":"2028-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE20=\"\",\"\",Periods!BE20),IF($Q$12=Lists!$U$17,IF(Periods!BE35=\"\",\"\",Periods!BE35),\"\"))","v":"2028-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF20=\"\",\"\",Periods!BF20),IF($Q$12=Lists!$U$17,IF(Periods!BF35=\"\",\"\",Periods!BF35),\"\"))","v":"2028-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG20=\"\",\"\",Periods!BG20),IF($Q$12=Lists!$U$17,IF(Periods!BG35=\"\",\"\",Periods!BG35),\"\"))","v":"2029-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH20=\"\",\"\",Periods!BH20),IF($Q$12=Lists!$U$17,IF(Periods!BH35=\"\",\"\",Periods!BH35),\"\"))","v":"2029-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI20=\"\",\"\",Periods!BI20),IF($Q$12=Lists!$U$17,IF(Periods!BI35=\"\",\"\",Periods!BI35),\"\"))","v":"2029-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ20=\"\",\"\",Periods!BJ20),IF($Q$12=Lists!$U$17,IF(Periods!BJ35=\"\",\"\",Periods!BJ35),\"\"))","v":"2029-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK20=\"\",\"\",Periods!BK20),IF($Q$12=Lists!$U$17,IF(Periods!BK35=\"\",\"\",Periods!BK35),\"\"))","v":"2030-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL20=\"\",\"\",Periods!BL20),IF($Q$12=Lists!$U$17,IF(Periods!BL35=\"\",\"\",Periods!BL35),\"\"))","v":"2030-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM20=\"\",\"\",Periods!BM20),IF($Q$12=Lists!$U$17,IF(Periods!BM35=\"\",\"\",Periods!BM35),\"\"))","v":"2030-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN20=\"\",\"\",Periods!BN20),IF($Q$12=Lists!$U$17,IF(Periods!BN35=\"\",\"\",Periods!BN35),\"\"))","v":"2030-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO20=\"\",\"\",Periods!BO20),IF($Q$12=Lists!$U$17,IF(Periods!BO35=\"\",\"\",Periods!BO35),\"\"))","v":"2031-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP20=\"\",\"\",Periods!BP20),IF($Q$12=Lists!$U$17,IF(Periods!BP35=\"\",\"\",Periods!BP35),\"\"))","v":"2031-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ20=\"\",\"\",Periods!BQ20),IF($Q$12=Lists!$U$17,IF(Periods!BQ35=\"\",\"\",Periods!BQ35),\"\"))","v":"2031-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR20=\"\",\"\",Periods!BR20),IF($Q$12=Lists!$U$17,IF(Periods!BR35=\"\",\"\",Periods!BR35),\"\"))","v":"2031-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS20=\"\",\"\",Periods!BS20),IF($Q$12=Lists!$U$17,IF(Periods!BS35=\"\",\"\",Periods!BS35),\"\"))","v":"2032-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT20=\"\",\"\",Periods!BT20),IF($Q$12=Lists!$U$17,IF(Periods!BT35=\"\",\"\",Periods!BT35),\"\"))","v":"2032-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU20=\"\",\"\",Periods!BU20),IF($Q$12=Lists!$U$17,IF(Periods!BU35=\"\",\"\",Periods!BU35),\"\"))","v":"2032-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV20=\"\",\"\",Periods!BV20),IF($Q$12=Lists!$U$17,IF(Periods!BV35=\"\",\"\",Periods!BV35),\"\"))","v":"2032-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW20=\"\",\"\",Periods!BW20),IF($Q$12=Lists!$U$17,IF(Periods!BW35=\"\",\"\",Periods!BW35),\"\"))","v":"2033-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX20=\"\",\"\",Periods!BX20),IF($Q$12=Lists!$U$17,IF(Periods!BX35=\"\",\"\",Periods!BX35),\"\"))","v":"2033-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY20=\"\",\"\",Periods!BY20),IF($Q$12=Lists!$U$17,IF(Periods!BY35=\"\",\"\",Periods!BY35),\"\"))","v":"2033-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ20=\"\",\"\",Periods!BZ20),IF($Q$12=Lists!$U$17,IF(Periods!BZ35=\"\",\"\",Periods!BZ35),\"\"))","v":"2033-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA20=\"\",\"\",Periods!CA20),IF($Q$12=Lists!$U$17,IF(Periods!CA35=\"\",\"\",Periods!CA35),\"\"))","v":"2034-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB20=\"\",\"\",Periods!CB20),IF($Q$12=Lists!$U$17,IF(Periods!CB35=\"\",\"\",Periods!CB35),\"\"))","v":"2034-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC20=\"\",\"\",Periods!CC20),IF($Q$12=Lists!$U$17,IF(Periods!CC35=\"\",\"\",Periods!CC35),\"\"))","v":"2034-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD20=\"\",\"\",Periods!CD20),IF($Q$12=Lists!$U$17,IF(Periods!CD35=\"\",\"\",Periods!CD35),\"\"))","v":"2034-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE20=\"\",\"\",Periods!CE20),IF($Q$12=Lists!$U$17,IF(Periods!CE35=\"\",\"\",Periods!CE35),\"\"))","v":"2035-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF20=\"\",\"\",Periods!CF20),IF($Q$12=Lists!$U$17,IF(Periods!CF35=\"\",\"\",Periods!CF35),\"\"))","v":"2035-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG20=\"\",\"\",Periods!CG20),IF($Q$12=Lists!$U$17,IF(Periods!CG35=\"\",\"\",Periods!CG35),\"\"))","v":"2035-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH20=\"\",\"\",Periods!CH20),IF($Q$12=Lists!$U$17,IF(Periods!CH35=\"\",\"\",Periods!CH35),\"\"))","v":"2035-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI20=\"\",\"\",Periods!CI20),IF($Q$12=Lists!$U$17,IF(Periods!CI35=\"\",\"\",Periods!CI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ20=\"\",\"\",Periods!CJ20),IF($Q$12=Lists!$U$17,IF(Periods!CJ35=\"\",\"\",Periods!CJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK20=\"\",\"\",Periods!CK20),IF($Q$12=Lists!$U$17,IF(Periods!CK35=\"\",\"\",Periods!CK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL20=\"\",\"\",Periods!CL20),IF($Q$12=Lists!$U$17,IF(Periods!CL35=\"\",\"\",Periods!CL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM20=\"\",\"\",Periods!CM20),IF($Q$12=Lists!$U$17,IF(Periods!CM35=\"\",\"\",Periods!CM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN20=\"\",\"\",Periods!CN20),IF($Q$12=Lists!$U$17,IF(Periods!CN35=\"\",\"\",Periods!CN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO20=\"\",\"\",Periods!CO20),IF($Q$12=Lists!$U$17,IF(Periods!CO35=\"\",\"\",Periods!CO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP20=\"\",\"\",Periods!CP20),IF($Q$12=Lists!$U$17,IF(Periods!CP35=\"\",\"\",Periods!CP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ20=\"\",\"\",Periods!CQ20),IF($Q$12=Lists!$U$17,IF(Periods!CQ35=\"\",\"\",Periods!CQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR20=\"\",\"\",Periods!CR20),IF($Q$12=Lists!$U$17,IF(Periods!CR35=\"\",\"\",Periods!CR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS20=\"\",\"\",Periods!CS20),IF($Q$12=Lists!$U$17,IF(Periods!CS35=\"\",\"\",Periods!CS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT20=\"\",\"\",Periods!CT20),IF($Q$12=Lists!$U$17,IF(Periods!CT35=\"\",\"\",Periods!CT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU20=\"\",\"\",Periods!CU20),IF($Q$12=Lists!$U$17,IF(Periods!CU35=\"\",\"\",Periods!CU35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"расчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2035-12-31"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2021-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2021-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2021-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2021-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2022-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2022-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":"2022-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":"2022-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":"2023-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":"2023-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":"2023-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":"2023-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":"2024-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":"2024-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":"2024-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":"2024-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ21=\"\",\"\",Periods!AQ21),IF($Q$12=Lists!$U$17,IF(Periods!AQ36=\"\",\"\",Periods!AQ36),\"\"))","v":"2025-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR21=\"\",\"\",Periods!AR21),IF($Q$12=Lists!$U$17,IF(Periods!AR36=\"\",\"\",Periods!AR36),\"\"))","v":"2025-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS21=\"\",\"\",Periods!AS21),IF($Q$12=Lists!$U$17,IF(Periods!AS36=\"\",\"\",Periods!AS36),\"\"))","v":"2025-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT21=\"\",\"\",Periods!AT21),IF($Q$12=Lists!$U$17,IF(Periods!AT36=\"\",\"\",Periods!AT36),\"\"))","v":"2025-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU21=\"\",\"\",Periods!AU21),IF($Q$12=Lists!$U$17,IF(Periods!AU36=\"\",\"\",Periods!AU36),\"\"))","v":"2026-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV21=\"\",\"\",Periods!AV21),IF($Q$12=Lists!$U$17,IF(Periods!AV36=\"\",\"\",Periods!AV36),\"\"))","v":"2026-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW21=\"\",\"\",Periods!AW21),IF($Q$12=Lists!$U$17,IF(Periods!AW36=\"\",\"\",Periods!AW36),\"\"))","v":"2026-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX21=\"\",\"\",Periods!AX21),IF($Q$12=Lists!$U$17,IF(Periods!AX36=\"\",\"\",Periods!AX36),\"\"))","v":"2026-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY21=\"\",\"\",Periods!AY21),IF($Q$12=Lists!$U$17,IF(Periods!AY36=\"\",\"\",Periods!AY36),\"\"))","v":"2027-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ21=\"\",\"\",Periods!AZ21),IF($Q$12=Lists!$U$17,IF(Periods!AZ36=\"\",\"\",Periods!AZ36),\"\"))","v":"2027-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA21=\"\",\"\",Periods!BA21),IF($Q$12=Lists!$U$17,IF(Periods!BA36=\"\",\"\",Periods!BA36),\"\"))","v":"2027-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB21=\"\",\"\",Periods!BB21),IF($Q$12=Lists!$U$17,IF(Periods!BB36=\"\",\"\",Periods!BB36),\"\"))","v":"2027-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC21=\"\",\"\",Periods!BC21),IF($Q$12=Lists!$U$17,IF(Periods!BC36=\"\",\"\",Periods!BC36),\"\"))","v":"2028-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD21=\"\",\"\",Periods!BD21),IF($Q$12=Lists!$U$17,IF(Periods!BD36=\"\",\"\",Periods!BD36),\"\"))","v":"2028-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE21=\"\",\"\",Periods!BE21),IF($Q$12=Lists!$U$17,IF(Periods!BE36=\"\",\"\",Periods!BE36),\"\"))","v":"2028-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF21=\"\",\"\",Periods!BF21),IF($Q$12=Lists!$U$17,IF(Periods!BF36=\"\",\"\",Periods!BF36),\"\"))","v":"2028-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG21=\"\",\"\",Periods!BG21),IF($Q$12=Lists!$U$17,IF(Periods!BG36=\"\",\"\",Periods!BG36),\"\"))","v":"2029-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH21=\"\",\"\",Periods!BH21),IF($Q$12=Lists!$U$17,IF(Periods!BH36=\"\",\"\",Periods!BH36),\"\"))","v":"2029-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI21=\"\",\"\",Periods!BI21),IF($Q$12=Lists!$U$17,IF(Periods!BI36=\"\",\"\",Periods!BI36),\"\"))","v":"2029-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ21=\"\",\"\",Periods!BJ21),IF($Q$12=Lists!$U$17,IF(Periods!BJ36=\"\",\"\",Periods!BJ36),\"\"))","v":"2029-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK21=\"\",\"\",Periods!BK21),IF($Q$12=Lists!$U$17,IF(Periods!BK36=\"\",\"\",Periods!BK36),\"\"))","v":"2030-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL21=\"\",\"\",Periods!BL21),IF($Q$12=Lists!$U$17,IF(Periods!BL36=\"\",\"\",Periods!BL36),\"\"))","v":"2030-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM21=\"\",\"\",Periods!BM21),IF($Q$12=Lists!$U$17,IF(Periods!BM36=\"\",\"\",Periods!BM36),\"\"))","v":"2030-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN21=\"\",\"\",Periods!BN21),IF($Q$12=Lists!$U$17,IF(Periods!BN36=\"\",\"\",Periods!BN36),\"\"))","v":"2030-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO21=\"\",\"\",Periods!BO21),IF($Q$12=Lists!$U$17,IF(Periods!BO36=\"\",\"\",Periods!BO36),\"\"))","v":"2031-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP21=\"\",\"\",Periods!BP21),IF($Q$12=Lists!$U$17,IF(Periods!BP36=\"\",\"\",Periods!BP36),\"\"))","v":"2031-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ21=\"\",\"\",Periods!BQ21),IF($Q$12=Lists!$U$17,IF(Periods!BQ36=\"\",\"\",Periods!BQ36),\"\"))","v":"2031-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR21=\"\",\"\",Periods!BR21),IF($Q$12=Lists!$U$17,IF(Periods!BR36=\"\",\"\",Periods!BR36),\"\"))","v":"2031-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS21=\"\",\"\",Periods!BS21),IF($Q$12=Lists!$U$17,IF(Periods!BS36=\"\",\"\",Periods!BS36),\"\"))","v":"2032-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT21=\"\",\"\",Periods!BT21),IF($Q$12=Lists!$U$17,IF(Periods!BT36=\"\",\"\",Periods!BT36),\"\"))","v":"2032-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU21=\"\",\"\",Periods!BU21),IF($Q$12=Lists!$U$17,IF(Periods!BU36=\"\",\"\",Periods!BU36),\"\"))","v":"2032-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV21=\"\",\"\",Periods!BV21),IF($Q$12=Lists!$U$17,IF(Periods!BV36=\"\",\"\",Periods!BV36),\"\"))","v":"2032-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW21=\"\",\"\",Periods!BW21),IF($Q$12=Lists!$U$17,IF(Periods!BW36=\"\",\"\",Periods!BW36),\"\"))","v":"2033-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX21=\"\",\"\",Periods!BX21),IF($Q$12=Lists!$U$17,IF(Periods!BX36=\"\",\"\",Periods!BX36),\"\"))","v":"2033-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY21=\"\",\"\",Periods!BY21),IF($Q$12=Lists!$U$17,IF(Periods!BY36=\"\",\"\",Periods!BY36),\"\"))","v":"2033-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ21=\"\",\"\",Periods!BZ21),IF($Q$12=Lists!$U$17,IF(Periods!BZ36=\"\",\"\",Periods!BZ36),\"\"))","v":"2033-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA21=\"\",\"\",Periods!CA21),IF($Q$12=Lists!$U$17,IF(Periods!CA36=\"\",\"\",Periods!CA36),\"\"))","v":"2034-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB21=\"\",\"\",Periods!CB21),IF($Q$12=Lists!$U$17,IF(Periods!CB36=\"\",\"\",Periods!CB36),\"\"))","v":"2034-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC21=\"\",\"\",Periods!CC21),IF($Q$12=Lists!$U$17,IF(Periods!CC36=\"\",\"\",Periods!CC36),\"\"))","v":"2034-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD21=\"\",\"\",Periods!CD21),IF($Q$12=Lists!$U$17,IF(Periods!CD36=\"\",\"\",Periods!CD36),\"\"))","v":"2034-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE21=\"\",\"\",Periods!CE21),IF($Q$12=Lists!$U$17,IF(Periods!CE36=\"\",\"\",Periods!CE36),\"\"))","v":"2035-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF21=\"\",\"\",Periods!CF21),IF($Q$12=Lists!$U$17,IF(Periods!CF36=\"\",\"\",Periods!CF36),\"\"))","v":"2035-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG21=\"\",\"\",Periods!CG21),IF($Q$12=Lists!$U$17,IF(Periods!CG36=\"\",\"\",Periods!CG36),\"\"))","v":"2035-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH21=\"\",\"\",Periods!CH21),IF($Q$12=Lists!$U$17,IF(Periods!CH36=\"\",\"\",Periods!CH36),\"\"))","v":"2035-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI21=\"\",\"\",Periods!CI21),IF($Q$12=Lists!$U$17,IF(Periods!CI36=\"\",\"\",Periods!CI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ21=\"\",\"\",Periods!CJ21),IF($Q$12=Lists!$U$17,IF(Periods!CJ36=\"\",\"\",Periods!CJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK21=\"\",\"\",Periods!CK21),IF($Q$12=Lists!$U$17,IF(Periods!CK36=\"\",\"\",Periods!CK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL21=\"\",\"\",Periods!CL21),IF($Q$12=Lists!$U$17,IF(Periods!CL36=\"\",\"\",Periods!CL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM21=\"\",\"\",Periods!CM21),IF($Q$12=Lists!$U$17,IF(Periods!CM36=\"\",\"\",Periods!CM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN21=\"\",\"\",Periods!CN21),IF($Q$12=Lists!$U$17,IF(Periods!CN36=\"\",\"\",Periods!CN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO21=\"\",\"\",Periods!CO21),IF($Q$12=Lists!$U$17,IF(Periods!CO36=\"\",\"\",Periods!CO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP21=\"\",\"\",Periods!CP21),IF($Q$12=Lists!$U$17,IF(Periods!CP36=\"\",\"\",Periods!CP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ21=\"\",\"\",Periods!CQ21),IF($Q$12=Lists!$U$17,IF(Periods!CQ36=\"\",\"\",Periods!CQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR21=\"\",\"\",Periods!CR21),IF($Q$12=Lists!$U$17,IF(Periods!CR36=\"\",\"\",Periods!CR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS21=\"\",\"\",Periods!CS21),IF($Q$12=Lists!$U$17,IF(Periods!CS36=\"\",\"\",Periods!CS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT21=\"\",\"\",Periods!CT21),IF($Q$12=Lists!$U$17,IF(Periods!CT36=\"\",\"\",Periods!CT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU21=\"\",\"\",Periods!CU21),IF($Q$12=Lists!$U$17,IF(Periods!CU36=\"\",\"\",Periods!CU36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,null,null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"1кв21г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2кв21г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"3кв21г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"4кв21г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"1кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"2кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":"3кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":"4кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":"1кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":"2кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":"3кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":"4кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":"1кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":"2кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":"3кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":"4кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ22=\"\",\"\",Periods!AQ22),IF($Q$12=Lists!$U$17,IF(Periods!AQ37=\"\",\"\",Periods!AQ37),\"\"))","v":"1кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR22=\"\",\"\",Periods!AR22),IF($Q$12=Lists!$U$17,IF(Periods!AR37=\"\",\"\",Periods!AR37),\"\"))","v":"2кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS22=\"\",\"\",Periods!AS22),IF($Q$12=Lists!$U$17,IF(Periods!AS37=\"\",\"\",Periods!AS37),\"\"))","v":"3кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT22=\"\",\"\",Periods!AT22),IF($Q$12=Lists!$U$17,IF(Periods!AT37=\"\",\"\",Periods!AT37),\"\"))","v":"4кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU22=\"\",\"\",Periods!AU22),IF($Q$12=Lists!$U$17,IF(Periods!AU37=\"\",\"\",Periods!AU37),\"\"))","v":"1кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV22=\"\",\"\",Periods!AV22),IF($Q$12=Lists!$U$17,IF(Periods!AV37=\"\",\"\",Periods!AV37),\"\"))","v":"2кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW22=\"\",\"\",Periods!AW22),IF($Q$12=Lists!$U$17,IF(Periods!AW37=\"\",\"\",Periods!AW37),\"\"))","v":"3кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX22=\"\",\"\",Periods!AX22),IF($Q$12=Lists!$U$17,IF(Periods!AX37=\"\",\"\",Periods!AX37),\"\"))","v":"4кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY22=\"\",\"\",Periods!AY22),IF($Q$12=Lists!$U$17,IF(Periods!AY37=\"\",\"\",Periods!AY37),\"\"))","v":"1кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ22=\"\",\"\",Periods!AZ22),IF($Q$12=Lists!$U$17,IF(Periods!AZ37=\"\",\"\",Periods!AZ37),\"\"))","v":"2кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA22=\"\",\"\",Periods!BA22),IF($Q$12=Lists!$U$17,IF(Periods!BA37=\"\",\"\",Periods!BA37),\"\"))","v":"3кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB22=\"\",\"\",Periods!BB22),IF($Q$12=Lists!$U$17,IF(Periods!BB37=\"\",\"\",Periods!BB37),\"\"))","v":"4кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC22=\"\",\"\",Periods!BC22),IF($Q$12=Lists!$U$17,IF(Periods!BC37=\"\",\"\",Periods!BC37),\"\"))","v":"1кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD22=\"\",\"\",Periods!BD22),IF($Q$12=Lists!$U$17,IF(Periods!BD37=\"\",\"\",Periods!BD37),\"\"))","v":"2кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE22=\"\",\"\",Periods!BE22),IF($Q$12=Lists!$U$17,IF(Periods!BE37=\"\",\"\",Periods!BE37),\"\"))","v":"3кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF22=\"\",\"\",Periods!BF22),IF($Q$12=Lists!$U$17,IF(Periods!BF37=\"\",\"\",Periods!BF37),\"\"))","v":"4кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG22=\"\",\"\",Periods!BG22),IF($Q$12=Lists!$U$17,IF(Periods!BG37=\"\",\"\",Periods!BG37),\"\"))","v":"1кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH22=\"\",\"\",Periods!BH22),IF($Q$12=Lists!$U$17,IF(Periods!BH37=\"\",\"\",Periods!BH37),\"\"))","v":"2кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI22=\"\",\"\",Periods!BI22),IF($Q$12=Lists!$U$17,IF(Periods!BI37=\"\",\"\",Periods!BI37),\"\"))","v":"3кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ22=\"\",\"\",Periods!BJ22),IF($Q$12=Lists!$U$17,IF(Periods!BJ37=\"\",\"\",Periods!BJ37),\"\"))","v":"4кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK22=\"\",\"\",Periods!BK22),IF($Q$12=Lists!$U$17,IF(Periods!BK37=\"\",\"\",Periods!BK37),\"\"))","v":"1кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL22=\"\",\"\",Periods!BL22),IF($Q$12=Lists!$U$17,IF(Periods!BL37=\"\",\"\",Periods!BL37),\"\"))","v":"2кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM22=\"\",\"\",Periods!BM22),IF($Q$12=Lists!$U$17,IF(Periods!BM37=\"\",\"\",Periods!BM37),\"\"))","v":"3кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN22=\"\",\"\",Periods!BN22),IF($Q$12=Lists!$U$17,IF(Periods!BN37=\"\",\"\",Periods!BN37),\"\"))","v":"4кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO22=\"\",\"\",Periods!BO22),IF($Q$12=Lists!$U$17,IF(Periods!BO37=\"\",\"\",Periods!BO37),\"\"))","v":"1кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP22=\"\",\"\",Periods!BP22),IF($Q$12=Lists!$U$17,IF(Periods!BP37=\"\",\"\",Periods!BP37),\"\"))","v":"2кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ22=\"\",\"\",Periods!BQ22),IF($Q$12=Lists!$U$17,IF(Periods!BQ37=\"\",\"\",Periods!BQ37),\"\"))","v":"3кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR22=\"\",\"\",Periods!BR22),IF($Q$12=Lists!$U$17,IF(Periods!BR37=\"\",\"\",Periods!BR37),\"\"))","v":"4кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS22=\"\",\"\",Periods!BS22),IF($Q$12=Lists!$U$17,IF(Periods!BS37=\"\",\"\",Periods!BS37),\"\"))","v":"1кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT22=\"\",\"\",Periods!BT22),IF($Q$12=Lists!$U$17,IF(Periods!BT37=\"\",\"\",Periods!BT37),\"\"))","v":"2кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU22=\"\",\"\",Periods!BU22),IF($Q$12=Lists!$U$17,IF(Periods!BU37=\"\",\"\",Periods!BU37),\"\"))","v":"3кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV22=\"\",\"\",Periods!BV22),IF($Q$12=Lists!$U$17,IF(Periods!BV37=\"\",\"\",Periods!BV37),\"\"))","v":"4кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW22=\"\",\"\",Periods!BW22),IF($Q$12=Lists!$U$17,IF(Periods!BW37=\"\",\"\",Periods!BW37),\"\"))","v":"1кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX22=\"\",\"\",Periods!BX22),IF($Q$12=Lists!$U$17,IF(Periods!BX37=\"\",\"\",Periods!BX37),\"\"))","v":"2кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY22=\"\",\"\",Periods!BY22),IF($Q$12=Lists!$U$17,IF(Periods!BY37=\"\",\"\",Periods!BY37),\"\"))","v":"3кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ22=\"\",\"\",Periods!BZ22),IF($Q$12=Lists!$U$17,IF(Periods!BZ37=\"\",\"\",Periods!BZ37),\"\"))","v":"4кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA22=\"\",\"\",Periods!CA22),IF($Q$12=Lists!$U$17,IF(Periods!CA37=\"\",\"\",Periods!CA37),\"\"))","v":"1кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB22=\"\",\"\",Periods!CB22),IF($Q$12=Lists!$U$17,IF(Periods!CB37=\"\",\"\",Periods!CB37),\"\"))","v":"2кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC22=\"\",\"\",Periods!CC22),IF($Q$12=Lists!$U$17,IF(Periods!CC37=\"\",\"\",Periods!CC37),\"\"))","v":"3кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD22=\"\",\"\",Periods!CD22),IF($Q$12=Lists!$U$17,IF(Periods!CD37=\"\",\"\",Periods!CD37),\"\"))","v":"4кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE22=\"\",\"\",Periods!CE22),IF($Q$12=Lists!$U$17,IF(Periods!CE37=\"\",\"\",Periods!CE37),\"\"))","v":"1кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF22=\"\",\"\",Periods!CF22),IF($Q$12=Lists!$U$17,IF(Periods!CF37=\"\",\"\",Periods!CF37),\"\"))","v":"2кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG22=\"\",\"\",Periods!CG22),IF($Q$12=Lists!$U$17,IF(Periods!CG37=\"\",\"\",Periods!CG37),\"\"))","v":"3кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH22=\"\",\"\",Periods!CH22),IF($Q$12=Lists!$U$17,IF(Periods!CH37=\"\",\"\",Periods!CH37),\"\"))","v":"4кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI22=\"\",\"\",Periods!CI22),IF($Q$12=Lists!$U$17,IF(Periods!CI37=\"\",\"\",Periods!CI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ22=\"\",\"\",Periods!CJ22),IF($Q$12=Lists!$U$17,IF(Periods!CJ37=\"\",\"\",Periods!CJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK22=\"\",\"\",Periods!CK22),IF($Q$12=Lists!$U$17,IF(Periods!CK37=\"\",\"\",Periods!CK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL22=\"\",\"\",Periods!CL22),IF($Q$12=Lists!$U$17,IF(Periods!CL37=\"\",\"\",Periods!CL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM22=\"\",\"\",Periods!CM22),IF($Q$12=Lists!$U$17,IF(Periods!CM37=\"\",\"\",Periods!CM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN22=\"\",\"\",Periods!CN22),IF($Q$12=Lists!$U$17,IF(Periods!CN37=\"\",\"\",Periods!CN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO22=\"\",\"\",Periods!CO22),IF($Q$12=Lists!$U$17,IF(Periods!CO37=\"\",\"\",Periods!CO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP22=\"\",\"\",Periods!CP22),IF($Q$12=Lists!$U$17,IF(Periods!CP37=\"\",\"\",Periods!CP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ22=\"\",\"\",Periods!CQ22),IF($Q$12=Lists!$U$17,IF(Periods!CQ37=\"\",\"\",Periods!CQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR22=\"\",\"\",Periods!CR22),IF($Q$12=Lists!$U$17,IF(Periods!CR37=\"\",\"\",Periods!CR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS22=\"\",\"\",Periods!CS22),IF($Q$12=Lists!$U$17,IF(Periods!CS37=\"\",\"\",Periods!CS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT22=\"\",\"\",Periods!CT22),IF($Q$12=Lists!$U$17,IF(Periods!CT37=\"\",\"\",Periods!CT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU22=\"\",\"\",Periods!CU22),IF($Q$12=Lists!$U$17,IF(Periods!CU37=\"\",\"\",Periods!CU37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$CW14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99195)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99195)","v":0},{"$f":"SUM(T$15:T$99195)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[{"$f":"ROW()","v":16},null,null,null,null,null,null,{"$f":"Items!$BO$16","v":"Выручка"},null,null,null,null,{"$f":"Sales!$M$91","v":"руб."},null,null,null,null,null,null,{"$f":"X16-Repd!X16","v":0},null,null,null,{"$f":"IF($B16=Lists!$CU$24,SUMIFS($Z16:$CV16,$Z$2:$CV$2,Periods!$Q$18),SUM($Z16:$CV16))","v":2503251903.6579161},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,AA$12))","v":260493.74999999997},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,AB$12))","v":494938.125},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,AC$12))","v":1562962.5},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,AD$12))","v":1410542.1},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,AE$12))","v":914240.25},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,AF$12))","v":3126701.6550000003},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,AG$12))","v":3847216.824},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,AH$12))","v":3462495.1415999997},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,AI$12))","v":2164059.4635000005},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,AJ$12))","v":6413524.5636000019},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,AK$12))","v":7501198.3199999984},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,AL$12))","v":6751078.4880000008},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,AM$12))","v":4219672.1628599996},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,AN$12))","v":8017377.1094340002},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,AO$12))","v":13152224.923200002},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,AP$12))","v":11869261.905599998},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,AQ$12))","v":7143537.2580000004},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,AR$12))","v":13572720.790200001},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,AS$12))","v":15736456.047311999},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,AT$12))","v":14162810.442580801},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,AU$12))","v":11380829.819930997},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,AV$12))","v":21682188.091000803},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,AW$12))","v":24344912.9442816},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,AX$12))","v":21910421.649853438},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,AY$12))","v":13227560.131524947},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,AZ$12))","v":25132364.249897402},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,BA$12))","v":28011303.807935186},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,BB$12))","v":32767956.68102511},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,BC$12))","v":19215777.06603324},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,BD$12))","v":36509976.425463155},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,BE$12))","v":41374296.417096719},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,BF$12))","v":37236866.775387049},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,BG$12))","v":21721505.618975781},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,BH$12))","v":41381526.876664758},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,BI$12))","v":45633763.974266909},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,BJ$12))","v":51631344.382313408},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,BK$12))","v":30669460.352371577},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,BL$12))","v":58271974.669505998},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,BM$12))","v":64005830.300601542},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,BN$12))","v":57758889.519308574},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,BO$12))","v":33425283.286636908},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,BP$12))","v":63508038.244610116},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,BQ$12))","v":71103719.559693024},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,BR$12))","v":63993347.603723727},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,BS$12))","v":45309975.139000185},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,BT$12))","v":86317347.204696745},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,BU$12))","v":94225564.200058803},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,BV$12))","v":84803007.780052945},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,BW$12))","v":49902983.194303505},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,BX$12))","v":94815668.069176659},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,BY$12))","v":103247551.43649001},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,BZ$12))","v":93168019.797481328},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,CA$12))","v":51760010.998600729},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,CB$12))","v":98344020.8973414},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,CC$12))","v":125473591.00334363},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,CD$12))","v":112926231.90300927},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,CE$12))","v":62736795.501671813},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,CF$12))","v":119512828.75490019},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,CG$12))","v":125802977.63673705},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,CH$12))","v":113222679.87306333},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":17},null,null,null,null,null,null,{"$f":"H16","v":"Выручка"},{"$f":"Lists!$AM$16","v":"Продукт-1"},null,null,1,{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B17=Lists!$CU$24,SUMIFS($Z17:$CV17,$Z$2:$CV$2,Periods!$Q$18),SUM($Z17:$CV17))","v":1357383646.238992},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,AA$12))","v":142559.99999999997},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,AB$12))","v":270863.99999999994},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,AC$12))","v":855360},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,AD$12))","v":771427.79999999993},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,AE$12))","v":499999.49999999994},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,AF$12))","v":1709998.29},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,AG$12))","v":2102645.952},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,AH$12))","v":1892381.3567999995},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,AI$12))","v":1182738.348},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,AJ$12))","v":3502901.2788000014},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,AK$12))","v":4096960.5599999987},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,AL$12))","v":3687264.5039999997},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,AM$12))","v":2303153.4556799997},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,AN$12))","v":4375991.5657920009},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,AO$12))","v":7178660.1216000011},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,AP$12))","v":6474142.8575999998},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,AQ$12))","v":3896474.8680000002},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,AR$12))","v":7403302.2492000014},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,AS$12))","v":8577905.5676159989},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,AT$12))","v":7720115.0108543988},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,AU$12))","v":6203663.8480079984},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,AV$12))","v":11811214.318028398},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,AW$12))","v":13261714.321996799},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,AX$12))","v":11935542.889797118},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,AY$12))","v":7200947.488166783},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,AZ$12))","v":13681800.22751689},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,BA$12))","v":15249065.269059073},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,BB$12))","v":17827032.245897956},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,BC$12))","v":10454123.847903119},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,BD$12))","v":19862835.31101593},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,BE$12))","v":22494763.100557439},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,BF$12))","v":20245286.790501695},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,BG$12))","v":11809750.627792656},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,BH$12))","v":22484319.103403609},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,BI$12))","v":24794737.858389944},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,BJ$12))","v":28053474.834064055},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,BK$12))","v":16653406.964076318},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,BL$12))","v":31641473.231745005},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,BM$12))","v":34754936.272854917},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,BN$12))","v":31343018.74850757},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,BO$12))","v":18138321.035015956},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,BP$12))","v":34462809.966530308},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,BQ$12))","v":38560319.234275021},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,BR$12))","v":34704287.310847521},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,BS$12))","v":24572091.540023156},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,BT$12))","v":46781481.970428705},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,BU$12))","v":51067504.685068361},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,BV$12))","v":45960754.216561534},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,BW$12))","v":27029079.622576613},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,BX$12))","v":51355251.282895572},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,BY$12))","v":55922233.701882653},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,BZ$12))","v":50431482.12671797},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,CA$12))","v":28017490.070398867},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,CB$12))","v":53233231.133757852},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,CC$12))","v":67876362.798586175},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,CD$12))","v":61088726.518727556},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,CE$12))","v":33938181.399293087},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,CF$12))","v":64612027.680059798},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,CG$12))","v":68012660.715852425},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,CH$12))","v":61211394.644267164},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":18},null,null,null,null,null,null,{"$f":"H16","v":"Выручка"},{"$f":"Lists!$AM$17","v":"Продукт-2"},null,null,{"$f":"L17+1","v":2},{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B18=Lists!$CU$24,SUMIFS($Z18:$CV18,$Z$2:$CV$2,Periods!$Q$18),SUM($Z18:$CV18))","v":872130378.15563834},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,AA$12))","v":90090},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,AB$12))","v":171171.00000000003},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,AC$12))","v":540540},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,AD$12))","v":488089.80000000005},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,AE$12))","v":316354.50000000006},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,AF$12))","v":1081932.3900000001},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,AG$12))","v":1331966.5919999999},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,AH$12))","v":1198769.9328000003},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,AI$12))","v":749231.20800000022},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,AJ$12))","v":2221646.8428000011},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,AK$12))","v":2598417.36},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,AL$12))","v":2338575.6240000003},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,AM$12))","v":1462470.7204799999},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,AN$12))","v":2778694.3689119997},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,AO$12))","v":4558350.2976000002},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,AP$12))","v":4115864.0159999998},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,AQ$12))","v":2477140.3800000004},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,AR$12))","v":4706566.7219999991},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,AS$12))","v":5459736.8770560008},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,AT$12))","v":4913763.189350402},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,AU$12))","v":3948559.705728},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,AV$12))","v":7526516.4476964008},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,AW$12))","v":8450825.4851328004},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,AX$12))","v":7605742.9366195202},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,AY$12))","v":4594047.0996911041},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,AZ$12))","v":8728689.4894130975},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,BA$12))","v":9728570.3287576344},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,BB$12))","v":11386454.815546274},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,BC$12))","v":6677242.0214623204},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,BD$12))","v":12686759.840778409},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,BE$12))","v":14384406.336410882},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,BF$12))","v":12945965.702769792},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,BG$12))","v":7551813.3266157135},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,BH$12))","v":14394238.231167419},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,BI$12))","v":15873345.417828735},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,BJ$12))","v":17959556.52988622},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,BK$12))","v":10673525.059631567},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,BL$12))","v":20279697.613299981},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,BM$12))","v":22275182.733144142},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,BN$12))","v":20111240.562767874},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,BO$12))","v":11638449.399749927},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,BP$12))","v":22113053.859524861},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,BQ$12))","v":24770191.572894618},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,BR$12))","v":22293172.415605158},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,BS$12))","v":15784501.448112041},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,BT$12))","v":30085060.795797583},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,BU$12))","v":32841391.901845314},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,BV$12))","v":29557252.711660787},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,BW$12))","v":17401786.477438442},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,BX$12))","v":33063394.307133034},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,BY$12))","v":36003696.160217471},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,BZ$12))","v":32504798.339219298},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,CA$12))","v":18058221.299566276},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,CB$12))","v":34310620.469175935},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,CC$12))","v":43797064.081550926},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,CD$12))","v":39417357.673395827},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,CE$12))","v":21898532.040775463},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,CF$12))","v":41736693.898876302},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,CG$12))","v":43933361.998817161},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,CH$12))","v":39540025.798935443},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":19},null,null,null,null,null,null,{"$f":"H16","v":"Выручка"},{"$f":"Lists!$AM$18","v":"Продукт-3"},null,null,{"$f":"L18+1","v":3},{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B19=Lists!$CU$24,SUMIFS($Z19:$CV19,$Z$2:$CV$2,Periods!$Q$18),SUM($Z19:$CV19))","v":273737879.26328623},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,AA$12))","v":27843.75},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,AB$12))","v":52903.125},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,AC$12))","v":167062.5},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,AD$12))","v":151024.5},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,AE$12))","v":97886.25},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,AF$12))","v":334770.97499999998},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,AG$12))","v":412604.28},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,AH$12))","v":371343.85200000001},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,AI$12))","v":232089.90750000003},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,AJ$12))","v":688976.44200000027},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,AK$12))","v":805820.4},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,AL$12))","v":725238.36},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,AM$12))","v":454047.98670000001},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,AN$12))","v":862691.17472999997},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,AO$12))","v":1415214.504},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,AP$12))","v":1279255.0320000001},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,AQ$12))","v":769922.01},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,AR$12))","v":1462851.8190000001},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,AS$12))","v":1698813.6026400002},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,AT$12))","v":1528932.2423760002},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,AU$12))","v":1228606.2661949999},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,AV$12))","v":2344457.3252760004},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,AW$12))","v":2632373.1371519999},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,AX$12))","v":2369135.8234367995},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,AY$12))","v":1432565.5436670599},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,AZ$12))","v":2721874.5329674138},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,BA$12))","v":3033668.21011848},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,BB$12))","v":3554469.6195808798},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,BC$12))","v":2084411.1966678004},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,BD$12))","v":3960381.27366882},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,BE$12))","v":4495126.980128401},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,BF$12))","v":4045614.2821155605},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,BG$12))","v":2359941.66456741},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,BH$12))","v":4502969.5420937315},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,BI$12))","v":4965680.6980482247},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,BJ$12))","v":5618313.018363134},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,BK$12))","v":3342528.3286636914},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,BL$12))","v":6350803.8244610131},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,BM$12))","v":6975711.2946024854},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,BN$12))","v":6304630.2080331314},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,BO$12))","v":3648512.8518710262},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,BP$12))","v":6932174.4185549477},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,BQ$12))","v":7773208.7525233878},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,BR$12))","v":6995887.8772710497},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,BS$12))","v":4953382.1508649914},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,BT$12))","v":9450804.4384704456},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,BU$12))","v":10316667.613145124},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,BV$12))","v":9285000.851830611},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,BW$12))","v":5472117.0942884451},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,BX$12))","v":10397022.479148047},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,BY$12))","v":11321621.574389888},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,BZ$12))","v":10231739.331544057},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,CA$12))","v":5684299.6286355872},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,CB$12))","v":10800169.294407614},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,CC$12))","v":13800164.123206528},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,CD$12))","v":12420147.710885875},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,CE$12))","v":6900082.061603264},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,CF$12))","v":13164107.175964087},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,CG$12))","v":13856954.92206746},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,CH$12))","v":12471259.429860715},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":20},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":21}]
[{"$f":"ROW()","v":22},null,null,null,null,null,null,{"$f":"Items!$BO$17","v":"Себестоимость"},null,null,null,null,{"$f":"Prdction!$M$98","v":"руб."},null,null,null,null,null,null,{"$f":"X22-Repd!X22","v":0},null,null,null,{"$f":"IF($B22=Lists!$CU$24,SUMIFS($Z22:$CV22,$Z$2:$CV$2,Periods!$Q$18),SUM($Z22:$CV22))","v":807428244.71785212},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,AA$12))","v":84179.25},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,AB$12))","v":159940.57500000001},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,AC$12))","v":505075.5},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,AD$12))","v":469192.94999999995},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,AE$12))","v":355564.875},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,AF$12))","v":1007625.6225000001},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,AG$12))","v":1220100.4080000001},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,AH$12))","v":1133190.3672},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,AI$12))","v":846071.54235000012},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,AJ$12))","v":2046748.9473900003},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,AK$12))","v":2393858.4180000001},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,AL$12))","v":2222722.5762},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,AM$12))","v":1652877.604266},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,AN$12))","v":2539423.8231054004},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,AO$12))","v":4203399.9483359996},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,AP$12))","v":3903569.9535023998},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,AQ$12))","v":2829179.1386820003},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,AR$12))","v":4325999.1134957997},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,AS$12))","v":4936133.4965812806},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,AT$12))","v":4583115.1469231527},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,AU$12))","v":3991421.5241994872},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,AV$12))","v":6844321.8334790254},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,AW$12))","v":7684852.5849589054},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,AX$12))","v":7133285.3264630158},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,AY$12))","v":5191401.8604987236},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,AZ$12))","v":7873779.8193225749},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,BA$12))","v":8855181.8795565031},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,BB$12))","v":10331045.526149252},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,BC$12))","v":7271136.785319007},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,BD$12))","v":11510825.416481111},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,BE$12))","v":12838371.698108003},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,BF$12))","v":11916566.653297205},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,BG$12))","v":8521198.9660969228},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,BH$12))","v":12931988.910584152},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,BI$12))","v":14250859.065869739},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,BJ$12))","v":16123829.114526907},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,BK$12))","v":11450847.790744271},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,BL$12))","v":18060281.424959116},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,BM$12))","v":20017696.172323026},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,BN$12))","v":18578462.414690722},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,BO$12))","v":13121367.750334907},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,BP$12))","v":19867775.989236325},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,BQ$12))","v":21829214.904217768},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,BR$12))","v":20255707.261695988},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,BS$12))","v":16248341.512322497},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,BT$12))","v":26671474.580850247},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,BU$12))","v":29115059.971298508},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,BV$12))","v":27009003.045868658},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,BW$12))","v":19302783.889074959},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,BX$12))","v":29208776.49458342},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,BY$12))","v":31950029.160431877},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,BZ$12))","v":29643896.827086188},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,CA$12))","v":20419367.493703436},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,CB$12))","v":30796962.993759029},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,CC$12))","v":38118038.934188232},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,CD$12))","v":35359711.286929406},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,CE$12))","v":24501383.170810618},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,CF$12))","v":37071341.809100173},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,CG$12))","v":38468003.880021237},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,CH$12))","v":35674679.738179117},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":23},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"Lists!$AM$16","v":"Продукт-1"},null,null,1,{"$f":"M22","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B23=Lists!$CU$24,SUMIFS($Z23:$CV23,$Z$2:$CV$2,Periods!$Q$18),SUM($Z23:$CV23))","v":308063982.11884189},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,AA$12))","v":32018.624999999993},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,AB$12))","v":60835.387499999997},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,AC$12))","v":192111.75},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,AD$12))","v":179481.82499999998},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,AE$12))","v":139487.0625},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,AF$12))","v":383262.94124999997},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,AG$12))","v":461068.19999999995},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,AH$12))","v":430756.38},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,AI$12))","v":332205.07522500004},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,AJ$12))","v":777612.43066500011},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,AK$12))","v":909488.223},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,AL$12))","v":849251.90069999988},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,AM$12))","v":647638.52264999994},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,AN$12))","v":960043.56178500003},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,AO$12))","v":1597635.3666959999},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,AP$12))","v":1492101.3300263998},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,AQ$12))","v":1113937.698627},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,AR$12))","v":1644233.0648912999},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,AS$12))","v":1863907.9278119998},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,AT$12))","v":1740784.8850308},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,AU$12))","v":1542710.6899565444},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,AV$12))","v":2598429.7327924343},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,AW$12))","v":2917535.1385739613},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,AX$12))","v":2723394.7247165656},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,AY$12))","v":2036785.8786174171},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,AZ$12))","v":2974445.4973418424},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,BA$12))","v":3363221.204575412},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,BB$12))","v":3923758.0720046479},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,BC$12))","v":2846732.6681933119},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,BD$12))","v":4371841.555536042},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,BE$12))","v":4844145.7679069722},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,BF$12))","v":4522645.6473662751},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,BG$12))","v":3354153.459261111},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,BH$12))","v":4906661.4663461111},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,BI$12))","v":5406363.3738685185},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,BJ$12))","v":6116913.9887198098},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,BK$12))","v":4463528.6692714551},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,BL$12))","v":6817356.2517610155},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,BM$12))","v":7597220.3523341129},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,BN$12))","v":7090639.4539207024},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,BO$12))","v":5169853.5474365167},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,BP$12))","v":7544451.5087493826},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,BQ$12))","v":8230322.048361958},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,BR$12))","v":7681526.0750807626},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,BS$12))","v":6316434.468884577},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,BT$12))","v":10111057.059227571},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,BU$12))","v":11037411.214751342},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,BV$12))","v":10296122.175541209},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,BW$12))","v":7572074.6860962659},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,BX$12))","v":11027011.100986358},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,BY$12))","v":12117032.601489723},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,BZ$12))","v":11305321.103554627},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,CA$12))","v":8058475.1118142363},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,CB$12))","v":11711176.852522176},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,CC$12))","v":14360927.527691523},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,CD$12))","v":13398899.085694371},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,CE$12))","v":9656608.4463254474},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,CF$12))","v":14080977.25107035},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,CG$12))","v":14572573.784930896},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,CH$12))","v":13589380.717209805},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":24},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"I23","v":"Продукт-1"},{"$f":"Items!$AL$16","v":"с/ст ингрединент - 1"},null,{"$f":"L23","v":1},{"$f":"M23","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B24=Lists!$CU$24,SUMIFS($Z24:$CV24,$Z$2:$CV$2,Periods!$Q$18),SUM($Z24:$CV24))","v":108877165.78505683},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,AA$12))","v":11694.374999999998},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,AB$12))","v":22219.312499999996},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,AC$12))","v":70166.25},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,AD$12))","v":63149.624999999993},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,AE$12))","v":40930.312499999993},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,AF$12))","v":139981.66875000001},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,AG$12))","v":168398.99999999997},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,AH$12))","v":151559.1},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,AI$12))","v":96808.375125000006},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,AJ$12))","v":286122.53092500003},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,AK$12))","v":334646.23499999993},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,AL$12))","v":301181.6115},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,AM$12))","v":184055.42924999999},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,AN$12))","v":349705.31557499996},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,AO$12))","v":586300.20371999999},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,AP$12))","v":527670.18334799982},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,AQ$12))","v":317579.277015},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,AR$12))","v":603400.62632849999},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,AS$12))","v":684016.90433999989},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,AT$12))","v":615615.21390600002},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,AU$12))","v":505573.99442030245},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,AV$12))","v":960590.58939857467},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,AW$12))","v":1078557.8547633118},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,AX$12))","v":970702.06928698102},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,AY$12))","v":572983.86034300947},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,AZ$12))","v":1088669.3346517181},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,BA$12))","v":1240071.8935141179},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,BB$12))","v":1446750.542433138},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,BC$12))","v":848403.09587128449},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,BD$12))","v":1611965.8821554405},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,BE$12))","v":1786111.7807816514},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,BF$12))","v":1607500.6027034863},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,BG$12))","v":958338.27597839513},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,BH$12))","v":1820842.7243589505},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,BI$12))","v":2007946.8639547324},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,BJ$12))","v":2271848.4517887835},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,BK$12))","v":1319507.939170253},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,BL$12))","v":2507065.0844234806},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,BM$12))","v":2814338.3245189521},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,BN$12))","v":2532904.4920670572},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,BO$12))","v":1465801.2106869542},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,BP$12))","v":2785022.3003052128},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,BQ$12))","v":3048866.5182288662},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,BR$12))","v":2743979.8664059788},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,BS$12))","v":1985595.6407414316},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,BT$12))","v":3772631.7174087204},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,BU$12))","v":4118272.4400563026},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,BV$12))","v":3706445.1960506728},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,BW$12))","v":2132676.799314871},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,BX$12))","v":4052085.918698255},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,BY$12))","v":4509508.3218616517},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,BZ$12))","v":4058557.4896754869},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,CA$12))","v":2254754.1609308259},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,CB$12))","v":4284032.9057685696},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,CC$12))","v":5344602.455539735},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,CD$12))","v":4810142.2099857619},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,CE$12))","v":2731091.8547808048},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,CF$12))","v":5189074.5240835296},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,CG$12))","v":5462183.7095616097},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,CH$12))","v":4915965.3386054486},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":25},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"I23","v":"Продукт-1"},{"$f":"Items!$AL$17","v":"с/ст ингрединент - 2"},null,{"$f":"L23","v":1},{"$f":"M23","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B25=Lists!$CU$24,SUMIFS($Z25:$CV25,$Z$2:$CV$2,Periods!$Q$18),SUM($Z25:$CV25))","v":87101732.628045425},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,AA$12))","v":9355.4999999999982},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,AB$12))","v":17775.449999999997},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,AC$12))","v":56133.000000000007},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,AD$12))","v":50519.7},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,AE$12))","v":32744.249999999993},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,AF$12))","v":111985.33499999998},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,AG$12))","v":134719.19999999998},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,AH$12))","v":121247.27999999998},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,AI$12))","v":77446.700100000016},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,AJ$12))","v":228898.02474000008},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,AK$12))","v":267716.98800000001},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,AL$12))","v":240945.28920000003},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,AM$12))","v":147244.34339999998},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,AN$12))","v":279764.25245999999},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,AO$12))","v":469040.16297599993},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,AP$12))","v":422136.14667839993},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,AQ$12))","v":254063.42161199995},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,AR$12))","v":482720.5010628},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,AS$12))","v":547213.52347199991},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,AT$12))","v":492492.17112479993},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,AU$12))","v":404459.19553624198},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,AV$12))","v":768472.47151885985},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,AW$12))","v":862846.28381064965},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,AX$12))","v":776561.65542958467},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,AY$12))","v":458387.08827440767},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,AZ$12))","v":870935.46772137447},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,BA$12))","v":992057.51481129439},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,BB$12))","v":1157400.4339465101},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,BC$12))","v":678722.47669702733},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,BD$12))","v":1289572.705724352},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,BE$12))","v":1428889.4246253208},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,BF$12))","v":1286000.482162789},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,BG$12))","v":766670.62078271597},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,BH$12))","v":1456674.1794871604},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,BI$12))","v":1606357.491163786},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,BJ$12))","v":1817478.7614310263},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,BK$12))","v":1055606.3513362021},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,BL$12))","v":2005652.0675387844},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,BM$12))","v":2251470.6596151618},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,BN$12))","v":2026323.5936536454},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,BO$12))","v":1172640.9685495633},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,BP$12))","v":2228017.8402441703},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,BQ$12))","v":2439093.2145830924},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,BR$12))","v":2195183.8931247829},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,BS$12))","v":1588476.5125931448},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,BT$12))","v":3018105.3739269758},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,BU$12))","v":3294617.9520450411},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,BV$12))","v":2965156.1568405377},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,BW$12))","v":1706141.4394518964},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,BX$12))","v":3241668.7349586035},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,BY$12))","v":3607606.6574893217},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,BZ$12))","v":3246845.9917403893},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,CA$12))","v":1803803.3287446608},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,CB$12))","v":3427226.324614855},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,CC$12))","v":4275681.9644317888},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,CD$12))","v":3848113.7679886096},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,CE$12))","v":2184873.4838246433},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,CF$12))","v":4151259.6192668225},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,CG$12))","v":4369746.9676492866},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,CH$12))","v":3932772.2708843579},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":26},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"I23","v":"Продукт-1"},{"$f":"Items!$AL$18","v":"с/ст ингрединент - 3"},null,{"$f":"L23","v":1},{"$f":"M23","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B26=Lists!$CU$24,SUMIFS($Z26:$CV26,$Z$2:$CV$2,Periods!$Q$18),SUM($Z26:$CV26))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":27},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":28},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"I23","v":"Продукт-1"},{"$f":"Items!$AQ$16","v":"ФОТ производственных рабочих"},null,{"$f":"L23","v":1},{"$f":"M23","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B28=Lists!$CU$24,SUMIFS($Z28:$CV28,$Z$2:$CV$2,Periods!$Q$18),SUM($Z28:$CV28))","v":86219295.158261284},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,AA$12))","v":8437.4999999999982},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,AB$12))","v":16031.249999999996},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,AC$12))","v":50625},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,AD$12))","v":50625},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,AE$12))","v":50625},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,AF$12))","v":100996.875},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,AG$12))","v":121499.99999999997},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,AH$12))","v":121499.99999999997},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,AI$12))","v":121499.99999999997},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,AJ$12))","v":201993.75000000006},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,AK$12))","v":236249.99999999994},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,AL$12))","v":236249.99999999994},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,AM$12))","v":243337.49999999994},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,AN$12))","v":254287.6875},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,AO$12))","v":417150},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,AP$12))","v":417150},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,AQ$12))","v":417150},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,AR$12))","v":429316.875},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,AS$12))","v":486675},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,AT$12))","v":486675},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,AU$12))","v":486675},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,AV$12))","v":668743.59374999988},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,AW$12))","v":750869.99999999988},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,AX$12))","v":750869.99999999988},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,AY$12))","v":773396.09999999986},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,AZ$12))","v":780646.68843749992},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,BA$12))","v":870070.61249999993},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,BB$12))","v":1015082.38125},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,BC$12))","v":1015082.38125},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,BD$12))","v":1131002.2828124997},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,BE$12))","v":1253188.1249999998},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,BF$12))","v":1253188.1249999998},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,BG$12))","v":1253188.1249999998},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,BH$12))","v":1253188.1249999998},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,BI$12))","v":1378506.9375},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,BJ$12))","v":1559682.135},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,BK$12))","v":1606472.5990500001},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,BL$12))","v":1772799.3075375},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,BM$12))","v":1947239.5139999995},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,BN$12))","v":1947239.5139999995},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,BO$12))","v":1947239.5139999995},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,BP$12))","v":1947239.5139999995},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,BQ$12))","v":2109509.4734999998},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,BR$12))","v":2109509.4734999998},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,BS$12))","v":2109509.4734999998},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,BT$12))","v":2554092.2829937502},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,BU$12))","v":2788092.9404999996},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,BV$12))","v":2788092.9404999996},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,BW$12))","v":2871735.7287149993},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,BX$12))","v":2871735.7287149993},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,BY$12))","v":3076859.7093374999},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,BZ$12))","v":3076859.7093374999},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,CA$12))","v":3076859.7093374999},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,CB$12))","v":3076859.7093374999},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,CC$12))","v":3646648.5443999995},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,CD$12))","v":3646648.5443999995},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,CE$12))","v":3646648.5443999995},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,CF$12))","v":3646648.5443999995},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,CG$12))","v":3646648.5443999995},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,CH$12))","v":3646648.5443999995},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":29},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"I23","v":"Продукт-1"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L23","v":1},{"$f":"M23","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B29=Lists!$CU$24,SUMIFS($Z29:$CV29,$Z$2:$CV$2,Periods!$Q$18),SUM($Z29:$CV29))","v":25865788.54747837},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,AA$12))","v":2531.2499999999995},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,AB$12))","v":4809.3749999999991},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,AC$12))","v":15187.5},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,AD$12))","v":15187.5},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,AE$12))","v":15187.5},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,AF$12))","v":30299.0625},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,AG$12))","v":36449.999999999993},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,AH$12))","v":36449.999999999993},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,AI$12))","v":36449.999999999993},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,AJ$12))","v":60598.125000000015},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,AK$12))","v":70874.999999999985},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,AL$12))","v":70874.999999999985},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,AM$12))","v":73001.249999999985},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,AN$12))","v":76286.306249999994},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,AO$12))","v":125145},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,AP$12))","v":125145},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,AQ$12))","v":125145},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,AR$12))","v":128795.0625},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,AS$12))","v":146002.5},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,AT$12))","v":146002.5},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,AU$12))","v":146002.5},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,AV$12))","v":200623.07812499997},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,AW$12))","v":225260.99999999997},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,AX$12))","v":225260.99999999997},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,AY$12))","v":232018.82999999996},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,AZ$12))","v":234194.00653124996},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,BA$12))","v":261021.18374999997},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,BB$12))","v":304524.71437499998},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,BC$12))","v":304524.71437499998},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,BD$12))","v":339300.68484374991},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,BE$12))","v":375956.43749999994},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,BF$12))","v":375956.43749999994},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,BG$12))","v":375956.43749999994},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,BH$12))","v":375956.43749999994},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,BI$12))","v":413552.08124999999},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,BJ$12))","v":467904.64049999998},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,BK$12))","v":481941.77971500001},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,BL$12))","v":531839.79226124997},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,BM$12))","v":584171.85419999983},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,BN$12))","v":584171.85419999983},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,BO$12))","v":584171.85419999983},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,BP$12))","v":584171.85419999983},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,BQ$12))","v":632852.84204999998},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,BR$12))","v":632852.84204999998},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,BS$12))","v":632852.84204999998},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,BT$12))","v":766227.68489812501},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,BU$12))","v":836427.88214999984},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,BV$12))","v":836427.88214999984},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,BW$12))","v":861520.71861449978},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,BX$12))","v":861520.71861449978},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,BY$12))","v":923057.91280125},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,BZ$12))","v":923057.91280125},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,CA$12))","v":923057.91280125},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,CB$12))","v":923057.91280125},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,CC$12))","v":1093994.5633199997},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,CD$12))","v":1093994.5633199997},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,CE$12))","v":1093994.5633199997},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,CF$12))","v":1093994.5633199997},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,CG$12))","v":1093994.5633199997},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,CH$12))","v":1093994.5633199997},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":30},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"Lists!$AM$17","v":"Продукт-2"},null,null,{"$f":"L23+1","v":2},{"$f":"M22","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B30=Lists!$CU$24,SUMIFS($Z30:$CV30,$Z$2:$CV$2,Periods!$Q$18),SUM($Z30:$CV30))","v":366626769.22294718},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,AA$12))","v":38295},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,AB$12))","v":72760.5},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,AC$12))","v":229770},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,AD$12))","v":212643},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,AE$12))","v":158407.5},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,AF$12))","v":458391.15},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,AG$12))","v":557720.64},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,AH$12))","v":515988.576},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,AI$12))","v":376701.21900000004},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,AJ$12))","v":931816.38060000027},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,AK$12))","v":1089843.7200000002},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,AL$12))","v":1008159.3480000001},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,AM$12))","v":737309.86727999989},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,AN$12))","v":1160471.2978320003},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,AO$12))","v":1913150.19744},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,AP$12))","v":1770039.1776959999},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,AQ$12))","v":1257224.6902800002},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,AR$12))","v":1968950.4115320002},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,AS$12))","v":2257487.2885824004},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,AT$12))","v":2087976.5597241607},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,AU$12))","v":1796444.2121299803},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,AV$12))","v":3117492.3780469624},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,AW$12))","v":3500342.3192106239},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,AX$12))","v":3237075.2872895617},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,AY$12))","v":2313651.1579632619},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,AZ$12))","v":3599983.7138801981},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,BA$12))","v":4032327.6295124157},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,BB$12))","v":4704382.2344311513},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,BC$12))","v":3243865.7158392556},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,BD$12))","v":5241611.0698445849},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,BE$12))","v":5874409.6030192487},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,BF$12))","v":5431781.4927173248},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,BG$12))","v":3787352.7926880056},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,BH$12))","v":5892654.6561072096},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,BI$12))","v":6494173.2013462968},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,BJ$12))","v":7347693.1078089532},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,BK$12))","v":5126327.7643465009},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,BL$12))","v":8261491.0012763524},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,BM$12))","v":9119710.0012469683},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,BN$12))","v":8432753.3449622709},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,BO$12))","v":5828042.6898827963},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,BP$12))","v":9048152.0162173118},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,BQ$12))","v":9993252.079596024},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,BR$12))","v":9237692.4107964188},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,BS$12))","v":7284329.7598295268},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,BT$12))","v":12160076.826651102},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,BU$12))","v":13274157.939424204},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,BV$12))","v":12268921.774161784},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,BW$12))","v":8603576.8495720979},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,BX$12))","v":13360190.856323386},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,BY$12))","v":14562818.340413507},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,BZ$12))","v":13462084.739451155},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,CA$12))","v":9059150.3356017526},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,CB$12))","v":14012451.539932329},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,CC$12))","v":17458715.923490074},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,CD$12))","v":16134234.829605069},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,CE$12))","v":10880273.815357167},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,CF$12))","v":16880005.763002615},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,CG$12))","v":17546642.646074332},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,CH$12))","v":16213368.8799309},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":31},null,null,null,null,null,null,{"$f":"H29","v":"Себестоимость"},{"$f":"I30","v":"Продукт-2"},{"$f":"Items!$AL$16","v":"с/ст ингрединент - 1"},null,{"$f":"L30","v":2},{"$f":"M30","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B31=Lists!$CU$24,SUMIFS($Z31:$CV31,$Z$2:$CV$2,Periods!$Q$18),SUM($Z31:$CV31))","v":81417845.313693285},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,AA$12))","v":8745.0000000000018},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,AB$12))","v":16615.5},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,AC$12))","v":52470},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,AD$12))","v":47223},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,AE$12))","v":30607.5},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,AF$12))","v":104677.65},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,AG$12))","v":125928.00000000003},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,AH$12))","v":113335.2},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,AI$12))","v":72392.859000000011},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,AJ$12))","v":213961.11660000007},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,AK$12))","v":250246.92},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,AL$12))","v":225222.22800000003},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,AM$12))","v":137635.80599999998},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,AN$12))","v":261508.03140000009},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,AO$12))","v":438432.60383999994},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,AP$12))","v":394589.34345600003},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,AQ$12))","v":237484.32708000005},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,AR$12))","v":451220.22145199997},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,AS$12))","v":511504.70448000007},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,AT$12))","v":460354.23403200007},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,AU$12))","v":378065.91469877999},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,AV$12))","v":718325.237927682},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,AW$12))","v":806540.618024064},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,AX$12))","v":725886.55622165767},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,AY$12))","v":428474.703325284},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,AZ$12))","v":814101.93631803966},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,BA$12))","v":927320.075573168},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,BB$12))","v":1081873.4215020293},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,BC$12))","v":634431.94470798003},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,BD$12))","v":1205420.6949451622},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,BE$12))","v":1335646.1993852209},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,BF$12))","v":1202081.579446699},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,BG$12))","v":716640.96828014043},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,BH$12))","v":1361617.8397322665},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,BI$12))","v":1501533.4573488657},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,BJ$12))","v":1698877.8546004307},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,BK$12))","v":986721.98625782609},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,BL$12))","v":1874771.7738898697},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,BM$12))","v":2104549.2938201698},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,BN$12))","v":1894094.3644381524},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,BO$12))","v":1096119.4238646715},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,BP$12))","v":2082626.9053428757},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,BQ$12))","v":2279928.4016385176},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,BR$12))","v":2051935.5614746653},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,BS$12))","v":1484819.3151223403},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,BT$12))","v":2821156.6987324473},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,BU$12))","v":3079625.2461796692},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,BV$12))","v":2771662.7215617029},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,BW$12))","v":1594805.9310573286},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,BX$12))","v":3030131.2690089247},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,BY$12))","v":3372189.6445667385},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,BZ$12))","v":3034970.6801100648},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,CA$12))","v":1686094.822283369},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,CB$12))","v":3203580.1623384017},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,CC$12))","v":3996669.2083753925},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,CD$12))","v":3597002.2875378537},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,CE$12))","v":2042297.9654798259},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,CF$12))","v":3880366.1344116693},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,CG$12))","v":4084595.9309596517},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,CH$12))","v":3676136.3378636865},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":32},null,null,null,null,null,null,{"$f":"H29","v":"Себестоимость"},{"$f":"I30","v":"Продукт-2"},{"$f":"Items!$AL$17","v":"с/ст ингрединент - 2"},null,{"$f":"L30","v":2},{"$f":"M30","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B32=Lists!$CU$24,SUMIFS($Z32:$CV32,$Z$2:$CV$2,Periods!$Q$18),SUM($Z32:$CV32))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":33},null,null,null,null,null,null,{"$f":"H29","v":"Себестоимость"},{"$f":"I30","v":"Продукт-2"},{"$f":"Items!$AL$18","v":"с/ст ингрединент - 3"},null,{"$f":"L30","v":2},{"$f":"M30","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B33=Lists!$CU$24,SUMIFS($Z33:$CV33,$Z$2:$CV$2,Periods!$Q$18),SUM($Z33:$CV33))","v":185577738.39304098},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,AA$12))","v":19800},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,AB$12))","v":37620},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,AC$12))","v":118800},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,AD$12))","v":106920},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,AE$12))","v":69300},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,AF$12))","v":237006.00000000003},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,AG$12))","v":291392.64000000001},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,AH$12))","v":262253.37599999999},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,AI$12))","v":163908.36000000004},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,AJ$12))","v":484440.26400000014},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,AK$12))","v":566596.80000000005},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,AL$12))","v":509937.12000000011},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,AM$12))","v":318484.06127999997},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,AN$12))","v":605119.71643200004},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,AO$12))","v":992677.59360000014},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,AP$12))","v":893409.83423999976},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,AQ$12))","v":537700.36320000002},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,AR$12))","v":1021630.6900800001},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,AS$12))","v":1183602.5841024003},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,AT$12))","v":1065242.3256921603},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,AU$12))","v":855998.29743120004},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,AV$12))","v":1626396.7651192802},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,AW$12))","v":1826129.7011865599},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,AX$12))","v":1643516.731067904},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,AY$12))","v":991474.29463797796},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,AZ$12))","v":1883801.1598121582},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,BA$12))","v":2099592.6239392478},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,BB$12))","v":2449524.7279291223},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,BC$12))","v":1436449.6861312753},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,BD$12))","v":2729254.4036494228},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,BE$12))","v":3090634.903634028},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,BF$12))","v":2781571.4132706253},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,BG$12))","v":1622583.3244078651},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,BH$12))","v":3082908.3163749427},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,BI$12))","v":3399698.3939974313},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,BJ$12))","v":3846515.8972085221},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,BK$12))","v":2283237.4414086747},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,BL$12))","v":4338151.1386764823},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,BM$12))","v":4765017.2690267982},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,BN$12))","v":4288515.5421241187},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,BO$12))","v":2481779.827618124},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,BP$12))","v":4715381.6724744355},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,BQ$12))","v":5275668.2863575052},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,BR$12))","v":4748101.457721754},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,BS$12))","v":3361855.0531071858},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,BT$12))","v":6387524.6009036535},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,BU$12))","v":6972736.4064445337},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,BV$12))","v":6275462.7658000812},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,BW$12))","v":3690320.7431107699},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,BX$12))","v":7011609.4119104622},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,BY$12))","v":7635146.3650567681},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,BZ$12))","v":6871631.7285510898},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,CA$12))","v":3817573.1825283831},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,CB$12))","v":7253389.046803927},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,CC$12))","v":9248141.7304746825},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,CD$12))","v":8323327.5574272145},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,CE$12))","v":4624070.8652373413},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,CF$12))","v":8785734.6439509485},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,CG$12))","v":9248141.7304746825},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,CH$12))","v":8323327.5574272145},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":34},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":35},null,null,null,null,null,null,{"$f":"H29","v":"Себестоимость"},{"$f":"I30","v":"Продукт-2"},{"$f":"Items!$AQ$16","v":"ФОТ производственных рабочих"},null,{"$f":"L30","v":2},{"$f":"M30","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B35=Lists!$CU$24,SUMIFS($Z35:$CV35,$Z$2:$CV$2,Periods!$Q$18),SUM($Z35:$CV35))","v":76639373.474009991},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,AA$12))","v":7500},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,AB$12))","v":14250},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,AC$12))","v":45000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,AD$12))","v":45000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,AE$12))","v":45000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,AF$12))","v":89775},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,AG$12))","v":108000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,AH$12))","v":108000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,AI$12))","v":108000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,AJ$12))","v":179550.00000000006},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,AK$12))","v":210000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,AL$12))","v":210000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,AM$12))","v":216300},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,AN$12))","v":226033.5},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,AO$12))","v":370800},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,AP$12))","v":370800},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,AQ$12))","v":370800},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,AR$12))","v":381615.00000000006},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,AS$12))","v":432600.00000000017},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,AT$12))","v":432600.00000000017},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,AU$12))","v":432600.00000000017},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,AV$12))","v":594438.75},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,AW$12))","v":667440},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,AX$12))","v":667440},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,AY$12))","v":687463.2},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,AZ$12))","v":693908.16749999998},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,BA$12))","v":773396.10000000021},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,BB$12))","v":902295.45000000019},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,BC$12))","v":902295.45000000019},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,BD$12))","v":1005335.3624999999},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,BE$12))","v":1113945.0000000002},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,BF$12))","v":1113945.0000000002},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,BG$12))","v":1113945.0000000002},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,BH$12))","v":1113945.0000000002},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,BI$12))","v":1225339.5000000002},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,BJ$12))","v":1386384.12},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,BK$12))","v":1427975.6436000003},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,BL$12))","v":1575821.6067000006},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,BM$12))","v":1730879.568},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,BN$12))","v":1730879.568},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,BO$12))","v":1730879.568},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,BP$12))","v":1730879.568},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,BQ$12))","v":1875119.5320000006},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,BR$12))","v":1875119.5320000006},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,BS$12))","v":1875119.5320000006},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,BT$12))","v":2270304.2515500006},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,BU$12))","v":2478304.8360000001},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,BV$12))","v":2478304.8360000001},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,BW$12))","v":2552653.9810799998},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,BX$12))","v":2552653.9810799998},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,BY$12))","v":2734986.4083000002},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,BZ$12))","v":2734986.4083000002},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,CA$12))","v":2734986.4083000002},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,CB$12))","v":2734986.4083000002},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,CC$12))","v":3241465.3727999995},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,CD$12))","v":3241465.3727999995},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,CE$12))","v":3241465.3727999995},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,CF$12))","v":3241465.3727999995},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,CG$12))","v":3241465.3727999995},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,CH$12))","v":3241465.3727999995},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":36},null,null,null,null,null,null,{"$f":"H29","v":"Себестоимость"},{"$f":"I30","v":"Продукт-2"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L30","v":2},{"$f":"M30","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B36=Lists!$CU$24,SUMIFS($Z36:$CV36,$Z$2:$CV$2,Periods!$Q$18),SUM($Z36:$CV36))","v":22991812.042202994},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,AA$12))","v":2250},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,AB$12))","v":4275},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,AC$12))","v":13500},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,AD$12))","v":13500},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,AE$12))","v":13500},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,AF$12))","v":26932.5},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,AG$12))","v":32400},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,AH$12))","v":32400},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,AI$12))","v":32400},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,AJ$12))","v":53865.000000000015},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,AK$12))","v":63000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,AL$12))","v":63000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,AM$12))","v":64890},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,AN$12))","v":67810.05},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,AO$12))","v":111240},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,AP$12))","v":111240},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,AQ$12))","v":111240},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,AR$12))","v":114484.50000000001},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,AS$12))","v":129780.00000000004},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,AT$12))","v":129780.00000000004},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,AU$12))","v":129780.00000000004},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,AV$12))","v":178331.625},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,AW$12))","v":200232},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,AX$12))","v":200232},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,AY$12))","v":206238.96},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,AZ$12))","v":208172.45024999999},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,BA$12))","v":232018.83000000005},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,BB$12))","v":270688.63500000007},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,BC$12))","v":270688.63500000007},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,BD$12))","v":301600.60874999996},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,BE$12))","v":334183.50000000006},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,BF$12))","v":334183.50000000006},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,BG$12))","v":334183.50000000006},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,BH$12))","v":334183.50000000006},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,BI$12))","v":367601.85000000003},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,BJ$12))","v":415915.23600000003},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,BK$12))","v":428392.69308000006},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,BL$12))","v":472746.48201000015},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,BM$12))","v":519263.87039999996},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,BN$12))","v":519263.87039999996},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,BO$12))","v":519263.87039999996},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,BP$12))","v":519263.87039999996},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,BQ$12))","v":562535.8596000002},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,BR$12))","v":562535.8596000002},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,BS$12))","v":562535.8596000002},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,BT$12))","v":681091.27546500019},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,BU$12))","v":743491.45079999999},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,BV$12))","v":743491.45079999999},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,BW$12))","v":765796.19432399992},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,BX$12))","v":765796.19432399992},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,BY$12))","v":820495.92249000003},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,BZ$12))","v":820495.92249000003},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,CA$12))","v":820495.92249000003},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,CB$12))","v":820495.92249000003},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,CC$12))","v":972439.61183999979},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,CD$12))","v":972439.61183999979},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,CE$12))","v":972439.61183999979},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,CF$12))","v":972439.61183999979},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,CG$12))","v":972439.61183999979},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,CH$12))","v":972439.61183999979},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":37},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"Lists!$AM$18","v":"Продукт-3"},null,null,{"$f":"L30+1","v":3},{"$f":"M22","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B37=Lists!$CU$24,SUMIFS($Z37:$CV37,$Z$2:$CV$2,Periods!$Q$18),SUM($Z37:$CV37))","v":132737493.37606318},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,AA$12))","v":13865.625},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,AB$12))","v":26344.6875},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,AC$12))","v":83193.75},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,AD$12))","v":77068.125},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,AE$12))","v":57670.3125},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,AF$12))","v":165971.53125},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,AG$12))","v":201311.568},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,AH$12))","v":186445.41120000003},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,AI$12))","v":137165.24812500001},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,AJ$12))","v":337320.13612500008},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,AK$12))","v":394526.47500000003},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,AL$12))","v":365311.32750000001},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,AM$12))","v":267929.21433600003},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,AN$12))","v":418908.96348839998},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,AO$12))","v":692614.38419999997},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,AP$12))","v":641429.44577999995},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,AQ$12))","v":458016.74977500003},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,AR$12))","v":712815.63707249996},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,AS$12))","v":814738.28018688015},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,AT$12))","v":754353.70216819202},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,AU$12))","v":652266.62211296253},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,AV$12))","v":1128399.7226396287},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,AW$12))","v":1266975.1271743202},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,AX$12))","v":1172815.314456888},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,AY$12))","v":840964.82391804468},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,AZ$12))","v":1299350.6081005349},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,BA$12))","v":1459633.0454686747},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,BB$12))","v":1702905.2197134539},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,BC$12))","v":1180538.4012864388},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,BD$12))","v":1897372.7911004839},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,BE$12))","v":2119816.327181783},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,BF$12))","v":1962139.5132136047},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,BG$12))","v":1379692.7141478052},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,BH$12))","v":2132672.78813083},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,BI$12))","v":2350322.4906549254},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,BJ$12))","v":2659222.017998144},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,BK$12))","v":1860991.3571263142},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,BL$12))","v":2981434.1719217473},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,BM$12))","v":3300765.8187419428},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,BN$12))","v":3055069.6158077484},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,BO$12))","v":2123471.5130155953},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,BP$12))","v":3275172.4642696311},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,BQ$12))","v":3605640.7762597874},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,BR$12))","v":3336488.775818808},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,BS$12))","v":2647577.2836083928},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,BT$12))","v":4400340.6949715717},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,BU$12))","v":4803490.8171229623},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,BV$12))","v":4443959.0961656654},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,BW$12))","v":3127132.3534065932},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,BX$12))","v":4821574.5372736761},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,BY$12))","v":5270178.2185286451},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,BZ$12))","v":4876490.9840804059},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,CA$12))","v":3301742.0462874472},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,CB$12))","v":5073334.6013045255},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,CC$12))","v":6298395.4830066329},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,CD$12))","v":5826577.3716299701},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,CE$12))","v":3964500.9091280038},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,CF$12))","v":6110358.7950272076},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,CG$12))","v":6348787.4490160076},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,CH$12))","v":5871930.1410384066},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,{"$f":"H36","v":"Себестоимость"},{"$f":"I37","v":"Продукт-3"},{"$f":"Items!$AL$16","v":"с/ст ингрединент - 1"},null,{"$f":"L37","v":3},{"$f":"M37","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B38=Lists!$CU$24,SUMIFS($Z38:$CV38,$Z$2:$CV$2,Periods!$Q$18),SUM($Z38:$CV38))","v":19010298.787867069},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,AA$12))","v":2041.875},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,AB$12))","v":3879.5625000000014},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,AC$12))","v":12251.250000000002},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,AD$12))","v":11026.125},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,AE$12))","v":7146.5625},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,AF$12))","v":24441.243750000001},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,AG$12))","v":29403},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,AH$12))","v":26462.7},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,AI$12))","v":16903.049625},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,AJ$12))","v":49957.90222500002},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,AK$12))","v":58430.294999999998},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,AL$12))","v":52587.265500000009},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,AM$12))","v":32136.662249999998},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,AN$12))","v":61059.658274999994},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,AO$12))","v":102369.87684},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,AP$12))","v":92132.889156000005},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,AQ$12))","v":55450.349955000012},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,AR$12))","v":105355.6649145},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,AS$12))","v":119431.52298000001},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,AT$12))","v":107488.37068200001},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,AU$12))","v":88274.824422592501},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,AV$12))","v":167722.16640292577},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,AW$12))","v":188319.62543486399},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,AX$12))","v":169487.66289137758},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,AY$12))","v":100044.80101227151},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,AZ$12))","v":190085.12192331583},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,BA$12))","v":216520.48934373492},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,BB$12))","v":252607.23756769081},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,BC$12))","v":148133.87388228779},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,BD$12))","v":281454.3603763468},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,BE$12))","v":311860.78712060582},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,BF$12))","v":280674.7084085453},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,BG$12))","v":167328.90532956109},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,BH$12))","v":317924.92012616602},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,BI$12))","v":350593.89688098506},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,BJ$12))","v":396671.95189962885},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,BK$12))","v":230390.27509321881},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,BL$12))","v":437741.5226771158},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,BM$12))","v":491392.4058683886},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,BN$12))","v":442253.16528154968},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,BO$12))","v":255933.54472311903},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,BP$12))","v":486273.73497392616},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,BQ$12))","v":532341.77302408777},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,BR$12))","v":479107.59572167881},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,BS$12))","v":346691.30235167855},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,BT$12))","v":658713.47446818929},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,BU$12))","v":719063.44191459252},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,BV$12))","v":647157.09772313328},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,BW$12))","v":372372.13956291403},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,BX$12))","v":707507.06516953651},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,BY$12))","v":787374.468896479},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,BZ$12))","v":708637.02200683113},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,CA$12))","v":393687.2344482395},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,CB$12))","v":748005.74545165501},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,CC$12))","v":933184.5557291602},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,CD$12))","v":839866.10015624424},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,CE$12))","v":476857.30797760095},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,CF$12))","v":906028.88515744172},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,CG$12))","v":953714.61595520191},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,CH$12))","v":858343.15435968153},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":39},null,null,null,null,null,null,{"$f":"H36","v":"Себестоимость"},{"$f":"I37","v":"Продукт-3"},{"$f":"Items!$AL$17","v":"с/ст ингрединент - 2"},null,{"$f":"L37","v":3},{"$f":"M37","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B39=Lists!$CU$24,SUMIFS($Z39:$CV39,$Z$2:$CV$2,Periods!$Q$18),SUM($Z39:$CV39))","v":27651343.691443004},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,AA$12))","v":2970},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,AB$12))","v":5643.0000000000009},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,AC$12))","v":17820},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,AD$12))","v":16038},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,AE$12))","v":10395},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,AF$12))","v":35550.899999999994},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,AG$12))","v":42768},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,AH$12))","v":38491.200000000004},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,AI$12))","v":24586.254000000004},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,AJ$12))","v":72666.039600000033},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,AK$12))","v":84989.52},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,AL$12))","v":76490.568000000014},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,AM$12))","v":46744.236000000012},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,AN$12))","v":88814.048400000014},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,AO$12))","v":148901.63903999998},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,AP$12))","v":134011.47513599999},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,AQ$12))","v":80655.054480000021},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,AR$12))","v":153244.603512},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,AS$12))","v":173718.57888000002},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,AT$12))","v":156346.72099200002},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,AU$12))","v":128399.74461468002},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,AV$12))","v":243959.51476789208},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,AW$12))","v":273919.45517798403},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,AX$12))","v":246527.50966018558},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,AY$12))","v":145519.71056330402},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,AZ$12))","v":276487.45007027761},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,BA$12))","v":314938.89359088719},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,BB$12))","v":367428.70918936835},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,BC$12))","v":215467.45291969131},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,BD$12))","v":409388.16054741346},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,BE$12))","v":453615.69035724475},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,BF$12))","v":408254.1213215203},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,BG$12))","v":243387.49866117971},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,BH$12))","v":462436.24745624152},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,BI$12))","v":509954.75909961469},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,BJ$12))","v":576977.38458127819},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,BK$12))","v":335113.12740831828},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,BL$12))","v":636714.94207580457},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,BM$12))","v":714752.59035401978},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,BN$12))","v":643277.3313186178},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,BO$12))","v":372266.97414271865},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,BP$12))","v":707307.25087116531},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,BQ$12))","v":774315.30621685483},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,BR$12))","v":696883.77559516928},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,BS$12))","v":504278.25796607789},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,BT$12))","v":958128.69013554789},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,BU$12))","v":1045910.46096668},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,BV$12))","v":941319.41487001197},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,BW$12))","v":541632.2030006022},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,BX$12))","v":1029101.1857011439},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,BY$12))","v":1145271.9547585151},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,BZ$12))","v":1030744.7592826635},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,CA$12))","v":572635.97737925756},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,CB$12))","v":1088008.3570205895},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,CC$12))","v":1357359.3537878697},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,CD$12))","v":1221623.4184090826},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,CE$12))","v":693610.62978560117},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,CF$12))","v":1317860.1965926425},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,CG$12))","v":1387221.2595712023},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,CH$12))","v":1248499.1336140821},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":40},null,null,null,null,null,null,{"$f":"H36","v":"Себестоимость"},{"$f":"I37","v":"Продукт-3"},{"$f":"Items!$AL$18","v":"с/ст ингрединент - 3"},null,{"$f":"L37","v":3},{"$f":"M37","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B40=Lists!$CU$24,SUMIFS($Z40:$CV40,$Z$2:$CV$2,Periods!$Q$18),SUM($Z40:$CV40))","v":48714156.32817325},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,AA$12))","v":5197.5},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,AB$12))","v":9875.25},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,AC$12))","v":31184.999999999996},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,AD$12))","v":28066.500000000004},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,AE$12))","v":18191.25},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,AF$12))","v":62214.07499999999},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,AG$12))","v":76490.567999999999},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,AH$12))","v":68841.511200000008},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,AI$12))","v":43025.944500000012},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,AJ$12))","v":127165.56930000005},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,AK$12))","v":148731.66000000003},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,AL$12))","v":133858.49400000001},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,AM$12))","v":83602.066085999992},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,AN$12))","v":158843.92556339997},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,AO$12))","v":260577.86831999995},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,AP$12))","v":234520.08148799997},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,AQ$12))","v":141146.34534},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,AR$12))","v":268178.05614599993},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,AS$12))","v":310695.67832688009},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,AT$12))","v":279626.11049419205},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,AU$12))","v":224699.55307569003},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,AV$12))","v":426929.15084381099},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,AW$12))","v":479359.046561472},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,AX$12))","v":431423.14190532482},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,AY$12))","v":260262.0023424692},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,AZ$12))","v":494497.80445069144},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,BA$12))","v":551143.0637840525},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,BB$12))","v":643000.2410813946},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,BC$12))","v":377068.04260945978},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,BD$12))","v":716429.28095797356},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,BE$12))","v":811291.66220393241},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,BF$12))","v":730162.49598353915},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,BG$12))","v":425928.12265706452},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,BH$12))","v":809263.43304842245},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,BI$12))","v":892420.82842432568},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,BJ$12))","v":1009710.4230172368},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,BK$12))","v":599349.82836977707},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,BL$12))","v":1138764.6739025761},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,BM$12))","v":1250817.0331195344},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,BN$12))","v":1125735.3298075809},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,BO$12))","v":651467.20474975754},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,BP$12))","v":1237787.6890245394},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,BQ$12))","v":1384862.9251688449},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,BR$12))","v":1246376.63265196},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,BS$12))","v":882486.95144063618},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,BT$12))","v":1676725.207737209},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,BU$12))","v":1830343.3066916901},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,BV$12))","v":1647308.9760225206},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,BW$12))","v":968709.19506657717},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,BX$12))","v":1840547.4706264962},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,BY$12))","v":2004225.9208274009},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,BZ$12))","v":1803803.3287446608},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,CA$12))","v":1002112.9604137004},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,CB$12))","v":1904014.624786031},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,CC$12))","v":2427637.2042496037},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,CD$12))","v":2184873.4838246433},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,CE$12))","v":1213818.6021248018},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,CF$12))","v":2306255.3440371235},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,CG$12))","v":2427637.2042496037},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,CH$12))","v":2184873.4838246433},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":41},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":42},null,null,null,null,null,null,{"$f":"H36","v":"Себестоимость"},{"$f":"I37","v":"Продукт-3"},{"$f":"Items!$AQ$16","v":"ФОТ производственных рабочих"},null,{"$f":"L37","v":3},{"$f":"M37","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B42=Lists!$CU$24,SUMIFS($Z42:$CV42,$Z$2:$CV$2,Periods!$Q$18),SUM($Z42:$CV42))","v":28739765.052753758},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,AA$12))","v":2812.5},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,AB$12))","v":5343.75},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,AC$12))","v":16875},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,AD$12))","v":16875},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,AE$12))","v":16875},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,AF$12))","v":33665.625},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,AG$12))","v":40500},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,AH$12))","v":40500},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,AI$12))","v":40500},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,AJ$12))","v":67331.250000000015},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,AK$12))","v":78750},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,AL$12))","v":78750},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,AM$12))","v":81112.5},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,AN$12))","v":84762.5625},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,AO$12))","v":139050},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,AP$12))","v":139050},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,AQ$12))","v":139050},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,AR$12))","v":143105.625},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,AS$12))","v":162225.00000000003},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,AT$12))","v":162225.00000000003},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,AU$12))","v":162225.00000000003},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,AV$12))","v":222914.53125},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,AW$12))","v":250290},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,AX$12))","v":250290},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,AY$12))","v":257798.69999999998},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,AZ$12))","v":260215.56281249999},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,BA$12))","v":290023.53750000003},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,BB$12))","v":338360.79375000007},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,BC$12))","v":338360.79375000007},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,BD$12))","v":377000.76093749999},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,BE$12))","v":417729.375},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,BF$12))","v":417729.375},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,BG$12))","v":417729.375},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,BH$12))","v":417729.375},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,BI$12))","v":459502.3125},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,BJ$12))","v":519894.04499999998},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,BK$12))","v":535490.86635000003},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,BL$12))","v":590933.10251250025},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,BM$12))","v":649079.83799999999},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,BN$12))","v":649079.83799999999},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,BO$12))","v":649079.83799999999},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,BP$12))","v":649079.83799999999},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,BQ$12))","v":703169.8245000001},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,BR$12))","v":703169.8245000001},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,BS$12))","v":703169.8245000001},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,BT$12))","v":851364.09433125018},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,BU$12))","v":929364.31350000005},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,BV$12))","v":929364.31350000005},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,BW$12))","v":957245.24290499988},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,BX$12))","v":957245.24290499988},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,BY$12))","v":1025619.9031125},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,BZ$12))","v":1025619.9031125},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,CA$12))","v":1025619.9031125},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,CB$12))","v":1025619.9031125},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,CC$12))","v":1215549.5148},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,CD$12))","v":1215549.5148},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,CE$12))","v":1215549.5148},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,CF$12))","v":1215549.5148},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,CG$12))","v":1215549.5148},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,CH$12))","v":1215549.5148},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":43},null,null,null,null,null,null,{"$f":"H36","v":"Себестоимость"},{"$f":"I37","v":"Продукт-3"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L37","v":3},{"$f":"M37","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B43=Lists!$CU$24,SUMIFS($Z43:$CV43,$Z$2:$CV$2,Periods!$Q$18),SUM($Z43:$CV43))","v":8621929.5158261266},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,AA$12))","v":843.75},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,AB$12))","v":1603.125},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,AC$12))","v":5062.5},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,AD$12))","v":5062.5},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,AE$12))","v":5062.5},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,AF$12))","v":10099.6875},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,AG$12))","v":12150},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,AH$12))","v":12150},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,AI$12))","v":12150},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,AJ$12))","v":20199.375000000004},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,AK$12))","v":23625},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,AL$12))","v":23625},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,AM$12))","v":24333.75},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,AN$12))","v":25428.768749999999},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,AO$12))","v":41715},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,AP$12))","v":41715},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,AQ$12))","v":41715},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,AR$12))","v":42931.6875},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,AS$12))","v":48667.500000000007},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,AT$12))","v":48667.500000000007},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,AU$12))","v":48667.500000000007},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,AV$12))","v":66874.359375},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,AW$12))","v":75087},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,AX$12))","v":75087},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,AY$12))","v":77339.609999999986},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,AZ$12))","v":78064.668843749998},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,BA$12))","v":87007.061250000013},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,BB$12))","v":101508.23812500002},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,BC$12))","v":101508.23812500002},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,BD$12))","v":113100.22828124999},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,BE$12))","v":125318.8125},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,BF$12))","v":125318.8125},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,BG$12))","v":125318.8125},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,BH$12))","v":125318.8125},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,BI$12))","v":137850.69375000001},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,BJ$12))","v":155968.21349999998},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,BK$12))","v":160647.25990500001},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,BL$12))","v":177279.93075375006},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,BM$12))","v":194723.95139999999},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,BN$12))","v":194723.95139999999},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,BO$12))","v":194723.95139999999},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,BP$12))","v":194723.95139999999},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,BQ$12))","v":210950.94735000003},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,BR$12))","v":210950.94735000003},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,BS$12))","v":210950.94735000003},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,BT$12))","v":255409.22829937504},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,BU$12))","v":278809.29405000003},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,BV$12))","v":278809.29405000003},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,BW$12))","v":287173.57287149993},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,BX$12))","v":287173.57287149993},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,BY$12))","v":307685.97093374998},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,BZ$12))","v":307685.97093374998},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,CA$12))","v":307685.97093374998},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,CB$12))","v":307685.97093374998},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,CC$12))","v":364664.85443999997},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,CD$12))","v":364664.85443999997},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,CE$12))","v":364664.85443999997},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,CF$12))","v":364664.85443999997},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,CG$12))","v":364664.85443999997},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,CH$12))","v":364664.85443999997},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":45}]
[{"$f":"ROW()","v":46},null,null,null,null,null,null,{"$f":"Items!$BO$18","v":"Валовая прибыль"},null,null,null,null,{"$f":"Sales!$M$91","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X46-(X16-X22))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B46=Lists!$CU$24,SUMIFS($Z46:$CV46,$Z$2:$CV$2,Periods!$Q$18),SUM($Z46:$CV46))","v":1695823658.940064},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,AA$12))","v":176314.49999999997},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,AB$12))","v":334997.55},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,AC$12))","v":1057887},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,AD$12))","v":941349.15000000014},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,AE$12))","v":558675.375},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,AF$12))","v":2119076.0325000002},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,AG$12))","v":2627116.4160000002},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,AH$12))","v":2329304.7743999995},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,AI$12))","v":1317987.9211500003},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,AJ$12))","v":4366775.6162100015},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,AK$12))","v":5107339.9019999988},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,AL$12))","v":4528355.9118000008},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,AM$12))","v":2566794.5585939996},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,AN$12))","v":5477953.2863285998},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,AO$12))","v":8948824.9748640023},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,AP$12))","v":7965691.9520975985},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,AQ$12))","v":4314358.119318},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,AR$12))","v":9246721.6767042018},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,AS$12))","v":10800322.550730718},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,AT$12))","v":9579695.2956576478},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,AU$12))","v":7389408.2957315091},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,AV$12))","v":14837866.257521778},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,AW$12))","v":16660060.359322695},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,AX$12))","v":14777136.323390422},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,AY$12))","v":8036158.271026223},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,AZ$12))","v":17258584.430574827},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,BA$12))","v":19156121.928378683},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,BB$12))","v":22436911.15487586},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,BC$12))","v":11944640.280714232},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,BD$12))","v":24999151.008982044},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,BE$12))","v":28535924.718988717},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,BF$12))","v":25320300.122089844},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,BG$12))","v":13200306.652878858},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,BH$12))","v":28449537.966080606},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,BI$12))","v":31382904.908397168},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,BJ$12))","v":35507515.267786503},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,BK$12))","v":19218612.561627306},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,BL$12))","v":40211693.244546883},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,BM$12))","v":43988134.128278516},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,BN$12))","v":39180427.104617849},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,BO$12))","v":20303915.536302},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,BP$12))","v":43640262.255373791},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,BQ$12))","v":49274504.655475259},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,BR$12))","v":43737640.342027739},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,BS$12))","v":29061633.626677688},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,BT$12))","v":59645872.623846501},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,BU$12))","v":65110504.228760295},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,BV$12))","v":57794004.734184287},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,BW$12))","v":30600199.305228546},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,BX$12))","v":65606891.574593239},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,BY$12))","v":71297522.276058137},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,BZ$12))","v":63524122.97039514},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,CA$12))","v":31340643.504897293},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,CB$12))","v":67547057.903582364},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,CC$12))","v":87355552.069155395},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,CD$12))","v":77566520.616079867},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,CE$12))","v":38235412.330861196},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,CF$12))","v":82441486.945800006},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,CG$12))","v":87334973.756715804},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,CH$12))","v":77548000.134884208},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":47},null,null,null,null,null,null,{"$f":"H46","v":"Валовая прибыль"},{"$f":"Lists!$AM$16","v":"Продукт-1"},null,null,1,{"$f":"M46","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B47=Lists!$CU$24,SUMIFS($Z47:$CV47,$Z$2:$CV$2,Periods!$Q$18),SUM($Z47:$CV47))","v":1049319664.1201503},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,AA$12))","v":110541.37499999997},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,AB$12))","v":210028.61249999993},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,AC$12))","v":663248.25},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,AD$12))","v":591945.97499999998},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,AE$12))","v":360512.43749999994},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,AF$12))","v":1326735.3487500001},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,AG$12))","v":1641577.7520000001},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,AH$12))","v":1461624.9767999994},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,AI$12))","v":850533.27277499996},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,AJ$12))","v":2725288.848135001},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,AK$12))","v":3187472.3369999984},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,AL$12))","v":2838012.6032999996},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,AM$12))","v":1655514.9330299997},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,AN$12))","v":3415948.0040070009},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,AO$12))","v":5581024.754904001},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,AP$12))","v":4982041.5275736004},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,AQ$12))","v":2782537.169373},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,AR$12))","v":5759069.1843087012},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,AS$12))","v":6713997.6398039991},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,AT$12))","v":5979330.1258235984},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,AU$12))","v":4660953.1580514535},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,AV$12))","v":9212784.5852359645},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,AW$12))","v":10344179.183422837},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,AX$12))","v":9212148.1650805511},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,AY$12))","v":5164161.6095493659},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,AZ$12))","v":10707354.730175048},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,BA$12))","v":11885844.064483661},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,BB$12))","v":13903274.173893308},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,BC$12))","v":7607391.179709807},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,BD$12))","v":15490993.755479887},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,BE$12))","v":17650617.332650468},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,BF$12))","v":15722641.143135421},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,BG$12))","v":8455597.1685315445},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,BH$12))","v":17577657.637057498},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,BI$12))","v":19388374.484521426},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,BJ$12))","v":21936560.845344245},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,BK$12))","v":12189878.294804864},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,BL$12))","v":24824116.979983989},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,BM$12))","v":27157715.920520805},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,BN$12))","v":24252379.294586867},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,BO$12))","v":12968467.487579439},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,BP$12))","v":26918358.457780927},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,BQ$12))","v":30329997.185913064},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,BR$12))","v":27022761.235766757},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,BS$12))","v":18255657.071138579},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,BT$12))","v":36670424.911201134},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,BU$12))","v":40030093.470317021},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,BV$12))","v":35664632.041020326},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,BW$12))","v":19457004.936480347},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,BX$12))","v":40328240.181909218},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,BY$12))","v":43805201.10039293},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,BZ$12))","v":39126161.023163341},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,CA$12))","v":19959014.958584629},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,CB$12))","v":41522054.28123568},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,CC$12))","v":53515435.270894654},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,CD$12))","v":47689827.433033183},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,CE$12))","v":24281572.95296764},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,CF$12))","v":50531050.428989448},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,CG$12))","v":53440086.930921525},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,CH$12))","v":47622013.927057356},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":48},null,null,null,null,null,null,{"$f":"H46","v":"Валовая прибыль"},{"$f":"Lists!$AM$17","v":"Продукт-2"},null,null,{"$f":"L47+1","v":2},{"$f":"M46","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B48=Lists!$CU$24,SUMIFS($Z48:$CV48,$Z$2:$CV$2,Periods!$Q$18),SUM($Z48:$CV48))","v":505503608.93269098},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,AA$12))","v":51795},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,AB$12))","v":98410.500000000029},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,AC$12))","v":310770},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,AD$12))","v":275446.80000000005},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,AE$12))","v":157947.00000000006},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,AF$12))","v":623541.24000000011},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,AG$12))","v":774245.95199999993},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,AH$12))","v":682781.3568000003},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,AI$12))","v":372529.98900000018},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,AJ$12))","v":1289830.4622000009},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,AK$12))","v":1508573.6399999997},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,AL$12))","v":1330416.2760000001},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,AM$12))","v":725160.85320000001},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,AN$12))","v":1618223.0710799994},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,AO$12))","v":2645200.1001599999},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,AP$12))","v":2345824.838304},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,AQ$12))","v":1219915.6897200001},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,AR$12))","v":2737616.310467999},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,AS$12))","v":3202249.5884736003},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,AT$12))","v":2825786.6296262415},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,AU$12))","v":2152115.4935980197},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,AV$12))","v":4409024.0696494384},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,AW$12))","v":4950483.1659221761},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,AX$12))","v":4368667.6493299585},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,AY$12))","v":2280395.9417278422},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,AZ$12))","v":5128705.7755328994},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,BA$12))","v":5696242.6992452182},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,BB$12))","v":6682072.5811151229},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,BC$12))","v":3433376.3056230647},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,BD$12))","v":7445148.7709338237},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,BE$12))","v":8509996.7333916333},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,BF$12))","v":7514184.210052467},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,BG$12))","v":3764460.5339277079},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,BH$12))","v":8501583.5750602093},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,BI$12))","v":9379172.2164824381},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,BJ$12))","v":10611863.422077266},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,BK$12))","v":5547197.2952850666},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,BL$12))","v":12018206.612023629},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,BM$12))","v":13155472.731897173},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,BN$12))","v":11678487.217805604},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,BO$12))","v":5810406.709867131},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,BP$12))","v":13064901.843307549},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,BQ$12))","v":14776939.493298594},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,BR$12))","v":13055480.004808739},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,BS$12))","v":8500171.688282514},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,BT$12))","v":17924983.969146483},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,BU$12))","v":19567233.962421112},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,BV$12))","v":17288330.937499002},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,BW$12))","v":8798209.6278663445},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,BX$12))","v":19703203.45080965},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,BY$12))","v":21440877.819803964},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,BZ$12))","v":19042713.599768143},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,CA$12))","v":8999070.9639645237},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,CB$12))","v":20298168.929243606},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,CC$12))","v":26338348.158060852},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,CD$12))","v":23283122.843790758},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,CE$12))","v":11018258.225418296},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,CF$12))","v":24856688.135873687},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,CG$12))","v":26386719.352742828},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,CH$12))","v":23326656.919004545},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":49},null,null,null,null,null,null,{"$f":"H46","v":"Валовая прибыль"},{"$f":"Lists!$AM$18","v":"Продукт-3"},null,null,{"$f":"L48+1","v":3},{"$f":"M46","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B49=Lists!$CU$24,SUMIFS($Z49:$CV49,$Z$2:$CV$2,Periods!$Q$18),SUM($Z49:$CV49))","v":141000385.88722301},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,AA$12))","v":13978.125},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,AB$12))","v":26558.4375},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,AC$12))","v":83868.75},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,AD$12))","v":73956.375},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,AE$12))","v":40215.9375},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,AF$12))","v":168799.44374999998},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,AG$12))","v":211292.71200000003},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,AH$12))","v":184898.44079999998},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,AI$12))","v":94924.659375000017},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,AJ$12))","v":351656.30587500019},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,AK$12))","v":411293.92499999999},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,AL$12))","v":359927.03249999997},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,AM$12))","v":186118.77236399997},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,AN$12))","v":443782.21124159999},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,AO$12))","v":722600.11979999999},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,AP$12))","v":637825.58622000017},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,AQ$12))","v":311905.26022499998},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,AR$12))","v":750036.18192750018},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,AS$12))","v":884075.32245312002},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,AT$12))","v":774578.54020780814},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,AU$12))","v":576339.64408203738},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,AV$12))","v":1216057.6026363717},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,AW$12))","v":1365398.0099776797},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,AX$12))","v":1196320.5089799115},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,AY$12))","v":591600.71974901517},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,AZ$12))","v":1422523.9248668789},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,BA$12))","v":1574035.1646498053},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,BB$12))","v":1851564.3998674259},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,BC$12))","v":903872.79538136162},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,BD$12))","v":2063008.4825683362},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,BE$12))","v":2375310.6529466179},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,BF$12))","v":2083474.7689019558},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,BG$12))","v":980248.95041960478},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,BH$12))","v":2370296.7539629014},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,BI$12))","v":2615358.2073932993},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,BJ$12))","v":2959091.00036499},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,BK$12))","v":1481536.9715373772},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,BL$12))","v":3369369.6525392658},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,BM$12))","v":3674945.4758605426},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,BN$12))","v":3249560.592225383},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,BO$12))","v":1525041.3388554309},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,BP$12))","v":3657001.9542853166},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,BQ$12))","v":4167567.9762636004},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,BR$12))","v":3659399.1014522417},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,BS$12))","v":2305804.8672565985},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,BT$12))","v":5050463.7434988739},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,BU$12))","v":5513176.7960221618},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,BV$12))","v":4841041.7556649456},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,BW$12))","v":2344984.7408818519},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,BX$12))","v":5575447.9418743709},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,BY$12))","v":6051443.3558612429},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,BZ$12))","v":5355248.3474636506},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,CA$12))","v":2382557.58234814},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,CB$12))","v":5726834.6931030881},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,CC$12))","v":7501768.640199895},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,CD$12))","v":6593570.3392559048},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,CE$12))","v":2935581.1524752602},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,CF$12))","v":7053748.3809368797},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,CG$12))","v":7508167.4730514521},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,CH$12))","v":6599329.2888223082},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":50},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":51}]
[{"$f":"ROW()","v":52},null,null,null,null,null,null,{"$f":"Calc!H373","v":"Прямые расходы"},null,null,null,null,{"$f":"Calc!M373","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X52-SUMIFS($X53:$X78,$J53:$J78,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B52=Lists!$CU$24,SUMIFS($Z52:$CV52,$Z$2:$CV$2,Periods!$Q$18),SUM($Z52:$CV52))","v":606758058.21206498},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,AA$12))","v":120766.66666666669},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,AB$12))","v":270331.66666666663},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,AC$12))","v":1208804.1666666667},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,AD$12))","v":1610291.6666666665},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,AE$12))","v":1449470.8333333333},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,AF$12))","v":1855611.7222222222},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,AG$12))","v":2372365.138888889},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,AH$12))","v":2359466.666666667},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,AI$12))","v":2035439.7222222222},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,AJ$12))","v":2635616.5},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,AK$12))","v":3449616.944444444},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,AL$12))","v":3421861.111111111},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,AM$12))","v":2879981.7777777775},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,AN$12))","v":3048673.9716666667},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,AO$12))","v":4485171.5},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,AP$12))","v":4902777.333333334},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,AQ$12))","v":4042127.3333333335},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,AR$12))","v":4297608.7833333341},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,AS$12))","v":5316668.555555555},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,AT$12))","v":5258260.222222222},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,AU$12))","v":4690481.055555555},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,AV$12))","v":5864322.9124999996},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,AW$12))","v":7319109.5055555562},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,AX$12))","v":7227428.5333333341},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,AY$12))","v":5918769.2448888887},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,AZ$12))","v":6305363.9556916654},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,BA$12))","v":7864626.8352222219},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,BB$12))","v":8816834.5235000011},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,BC$12))","v":7736505.3568333341},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,BD$12))","v":8436317.4342083335},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,BE$12))","v":10535944.222222224},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,BF$12))","v":10385533.805555556},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,BG$12))","v":8406929.6388888899},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,BH$12))","v":8966367.833333334},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,BI$12))","v":11166487.046111112},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,BJ$12))","v":12309688.604044445},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,BK$12))","v":10720845.645165779},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,BL$12))","v":11723743.650627669},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,BM$12))","v":14654444.849439999},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,BN$12))","v":14446137.141106667},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,BO$12))","v":11662960.474440001},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,BP$12))","v":12457915.474439999},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,BQ$12))","v":15470203.501448892},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,BR$12))","v":15222431.834782224},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,BS$12))","v":13017200.168115556},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,BT$12))","v":15797609.069386501},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,BU$12))","v":19694154.518435553},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,BV$12))","v":19365724.796213333},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,BW$12))","v":15716947.02114529},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,BX$12))","v":16805312.298923068},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,BY$12))","v":20826189.968471222},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,BZ$12))","v":20496575.402498998},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,CA$12))","v":16437125.402499001},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,CB$12))","v":17422400.402498998},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,CC$12))","v":23413714.800367333},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,CD$12))","v":24061573.133700669},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,CE$12))","v":19250373.133700669},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,CF$12))","v":20418106.467033997},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,CG$12))","v":24643173.133700669},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,CH$12))","v":24061573.133700669},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":53},null,null,null,null,null,null,{"$f":"Calc!H374","v":"Прямые расходы"},{"$f":"Calc!I374","v":"Прочие производственные расходы"},null,null,null,{"$f":"Calc!M374","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X53-SUM($X54:$X57))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B53=Lists!$CU$24,SUMIFS($Z53:$CV53,$Z$2:$CV$2,Periods!$Q$18),SUM($Z53:$CV53))","v":4618828.125},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,AC$12))","v":50000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,AD$12))","v":75000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,AE$12))","v":75000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,AF$12))","v":75000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,AG$12))","v":75000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,AH$12))","v":75000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,AI$12))","v":75000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,AJ$12))","v":75000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,AK$12))","v":75000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,AL$12))","v":75000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,AM$12))","v":75000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,AN$12))","v":75000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,AO$12))","v":77500},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,AP$12))","v":77500},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,AQ$12))","v":77500},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,AR$12))","v":77500},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,AS$12))","v":77500},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,AT$12))","v":77500},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,AU$12))","v":77500},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,AV$12))","v":77500},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,AW$12))","v":77500},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,AX$12))","v":77500},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,AY$12))","v":77500},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,AZ$12))","v":77500},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,BA$12))","v":80125},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,BB$12))","v":80125},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,BC$12))","v":80125},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,BD$12))","v":80125},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,BE$12))","v":80125},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,BF$12))","v":80125},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,BG$12))","v":80125},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,BH$12))","v":80125},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,BI$12))","v":80125},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,BJ$12))","v":80125},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,BK$12))","v":80125},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,BL$12))","v":80125},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,BM$12))","v":82881.250000000015},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,BN$12))","v":82881.250000000015},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,BO$12))","v":82881.250000000015},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,BP$12))","v":82881.250000000015},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,BQ$12))","v":82881.250000000015},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,BR$12))","v":82881.250000000015},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,BS$12))","v":82881.250000000015},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,BT$12))","v":82881.250000000015},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,BU$12))","v":82881.250000000015},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,BV$12))","v":82881.250000000015},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,BW$12))","v":82881.250000000015},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,BX$12))","v":82881.250000000015},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,BY$12))","v":85775.3125},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,BZ$12))","v":85775.3125},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,CA$12))","v":85775.3125},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,CB$12))","v":85775.3125},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,CC$12))","v":85775.3125},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,CD$12))","v":85775.3125},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,CE$12))","v":85775.3125},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,CF$12))","v":85775.3125},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,CG$12))","v":85775.3125},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,CH$12))","v":85775.3125},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":54},null,null,null,null,null,null,{"$f":"Calc!H375","v":"Прямые расходы"},{"$f":"Calc!I375","v":"Прочие производственные расходы"},{"$f":"Calc!J375","v":"Продукт-1"},null,{"$f":"Calc!L375","v":1},{"$f":"Calc!M375","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B54=Lists!$CU$24,SUMIFS($Z54:$CV54,$Z$2:$CV$2,Periods!$Q$18),SUM($Z54:$CV54))","v":3193828.125},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,AC$12))","v":50000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,AD$12))","v":50000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,AE$12))","v":50000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,AF$12))","v":50000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,AG$12))","v":50000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,AH$12))","v":50000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,AI$12))","v":50000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,AJ$12))","v":50000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,AK$12))","v":50000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,AL$12))","v":50000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,AM$12))","v":50000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,AN$12))","v":50000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,AO$12))","v":52500},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,AP$12))","v":52500},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,AQ$12))","v":52500},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,AR$12))","v":52500},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,AS$12))","v":52500},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,AT$12))","v":52500},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,AU$12))","v":52500},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,AV$12))","v":52500},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,AW$12))","v":52500},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,AX$12))","v":52500},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,AY$12))","v":52500},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,AZ$12))","v":52500},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,BA$12))","v":55125},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,BB$12))","v":55125},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,BC$12))","v":55125},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,BD$12))","v":55125},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,BE$12))","v":55125},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,BF$12))","v":55125},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,BG$12))","v":55125},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,BH$12))","v":55125},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,BI$12))","v":55125},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,BJ$12))","v":55125},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,BK$12))","v":55125},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,BL$12))","v":55125},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,BM$12))","v":57881.250000000015},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,BN$12))","v":57881.250000000015},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,BO$12))","v":57881.250000000015},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,BP$12))","v":57881.250000000015},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,BQ$12))","v":57881.250000000015},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,BR$12))","v":57881.250000000015},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,BS$12))","v":57881.250000000015},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,BT$12))","v":57881.250000000015},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,BU$12))","v":57881.250000000015},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,BV$12))","v":57881.250000000015},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,BW$12))","v":57881.250000000015},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,BX$12))","v":57881.250000000015},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,BY$12))","v":60775.3125},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,BZ$12))","v":60775.3125},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,CA$12))","v":60775.3125},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,CB$12))","v":60775.3125},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,CC$12))","v":60775.3125},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,CD$12))","v":60775.3125},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,CE$12))","v":60775.3125},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,CF$12))","v":60775.3125},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,CG$12))","v":60775.3125},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,CH$12))","v":60775.3125},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":55},null,null,null,null,null,null,{"$f":"Calc!H376","v":"Прямые расходы"},{"$f":"Calc!I376","v":"Прочие производственные расходы"},{"$f":"Calc!J376","v":"Продукт-2"},null,{"$f":"Calc!L376","v":2},{"$f":"Calc!M376","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B55=Lists!$CU$24,SUMIFS($Z55:$CV55,$Z$2:$CV$2,Periods!$Q$18),SUM($Z55:$CV55))","v":712500},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,AD$12))","v":12500},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,AE$12))","v":12500},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,AF$12))","v":12500},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,AG$12))","v":12500},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,AH$12))","v":12500},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,AI$12))","v":12500},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,AJ$12))","v":12500},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,AK$12))","v":12500},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,AL$12))","v":12500},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,AM$12))","v":12500},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,AN$12))","v":12500},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,AO$12))","v":12500},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,AP$12))","v":12500},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,AQ$12))","v":12500},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,AR$12))","v":12500},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,AS$12))","v":12500},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,AT$12))","v":12500},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,AU$12))","v":12500},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,AV$12))","v":12500},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,AW$12))","v":12500},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,AX$12))","v":12500},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,AY$12))","v":12500},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,AZ$12))","v":12500},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,BA$12))","v":12500},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,BB$12))","v":12500},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,BC$12))","v":12500},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,BD$12))","v":12500},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,BE$12))","v":12500},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,BF$12))","v":12500},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,BG$12))","v":12500},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,BH$12))","v":12500},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,BI$12))","v":12500},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,BJ$12))","v":12500},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,BK$12))","v":12500},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,BL$12))","v":12500},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,BM$12))","v":12500},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,BN$12))","v":12500},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,BO$12))","v":12500},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,BP$12))","v":12500},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,BQ$12))","v":12500},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,BR$12))","v":12500},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,BS$12))","v":12500},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,BT$12))","v":12500},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,BU$12))","v":12500},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,BV$12))","v":12500},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,BW$12))","v":12500},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,BX$12))","v":12500},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,BY$12))","v":12500},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,BZ$12))","v":12500},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,CA$12))","v":12500},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,CB$12))","v":12500},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,CC$12))","v":12500},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,CD$12))","v":12500},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,CE$12))","v":12500},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,CF$12))","v":12500},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,CG$12))","v":12500},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,CH$12))","v":12500},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":56},null,null,null,null,null,null,{"$f":"Calc!H377","v":"Прямые расходы"},{"$f":"Calc!I377","v":"Прочие производственные расходы"},{"$f":"Calc!J377","v":"Продукт-3"},null,{"$f":"Calc!L377","v":3},{"$f":"Calc!M377","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B56=Lists!$CU$24,SUMIFS($Z56:$CV56,$Z$2:$CV$2,Periods!$Q$18),SUM($Z56:$CV56))","v":712500},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,AD$12))","v":12500},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,AE$12))","v":12500},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,AF$12))","v":12500},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,AG$12))","v":12500},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,AH$12))","v":12500},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,AI$12))","v":12500},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,AJ$12))","v":12500},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,AK$12))","v":12500},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,AL$12))","v":12500},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,AM$12))","v":12500},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,AN$12))","v":12500},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,AO$12))","v":12500},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,AP$12))","v":12500},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,AQ$12))","v":12500},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,AR$12))","v":12500},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,AS$12))","v":12500},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,AT$12))","v":12500},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,AU$12))","v":12500},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,AV$12))","v":12500},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,AW$12))","v":12500},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,AX$12))","v":12500},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,AY$12))","v":12500},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,AZ$12))","v":12500},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,BA$12))","v":12500},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,BB$12))","v":12500},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,BC$12))","v":12500},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,BD$12))","v":12500},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,BE$12))","v":12500},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,BF$12))","v":12500},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,BG$12))","v":12500},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,BH$12))","v":12500},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,BI$12))","v":12500},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,BJ$12))","v":12500},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,BK$12))","v":12500},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,BL$12))","v":12500},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,BM$12))","v":12500},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,BN$12))","v":12500},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,BO$12))","v":12500},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,BP$12))","v":12500},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,BQ$12))","v":12500},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,BR$12))","v":12500},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,BS$12))","v":12500},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,BT$12))","v":12500},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,BU$12))","v":12500},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,BV$12))","v":12500},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,BW$12))","v":12500},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,BX$12))","v":12500},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,BY$12))","v":12500},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,BZ$12))","v":12500},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,CA$12))","v":12500},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,CB$12))","v":12500},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,CC$12))","v":12500},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,CD$12))","v":12500},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,CE$12))","v":12500},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,CF$12))","v":12500},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,CG$12))","v":12500},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,CH$12))","v":12500},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":57},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":58},null,null,null,null,null,null,{"$f":"Calc!H379","v":"Прямые расходы"},{"$f":"Calc!I379","v":"Прямые переменные расходы маркетинга"},null,null,null,{"$f":"Calc!M379","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X58-SUM($X59:$X62))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B58=Lists!$CU$24,SUMIFS($Z58:$CV58,$Z$2:$CV$2,Periods!$Q$18),SUM($Z58:$CV58))","v":308748166.66666669},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,AA$12))","v":83333.333333333343},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,AB$12))","v":208333.33333333331},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,AC$12))","v":446666.66666666669},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,AD$12))","v":621666.66666666663},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,AE$12))","v":485000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,AF$12))","v":716222.22222222225},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,AG$12))","v":1154388.888888889},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,AH$12))","v":1153666.6666666667},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,AI$12))","v":891222.22222222225},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,AJ$12))","v":1188000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,AK$12))","v":1867111.111111111},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,AL$12))","v":1864444.4444444445},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,AM$12))","v":1434444.4444444445},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,AN$12))","v":1440333.3333333335},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,AO$12))","v":2354000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,AP$12))","v":2773333.3333333335},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,AQ$12))","v":2130000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,AR$12))","v":2121666.666666667},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,AS$12))","v":2923888.888888889},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,AT$12))","v":2918888.888888889},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,AU$12))","v":2482222.222222222},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,AV$12))","v":2960000},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,AW$12))","v":4098055.5555555555},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,AX$12))","v":4090333.3333333335},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,AY$12))","v":3147888.888888889},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,AZ$12))","v":3093666.6666666665},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,BA$12))","v":4288722.222222222},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,BB$12))","v":4785000},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,BC$12))","v":4235000.0000000009},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,BD$12))","v":4136666.666666667},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,BE$12))","v":5758055.555555556},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,BF$12))","v":5747222.2222222229},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,BG$12))","v":4430555.555555556},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,BH$12))","v":4305000},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,BI$12))","v":6000277.777777778},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,BJ$12))","v":6592444.444444445},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,BK$12))","v":5767111.111111111},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,BL$12))","v":5574333.3333333349},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,BM$12))","v":7797000},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,BN$12))","v":7782666.666666667},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,BO$12))","v":6008666.6666666679},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,BP$12))","v":5781666.666666667},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,BQ$12))","v":8097222.2222222229},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,BR$12))","v":8082888.888888889},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,BS$12))","v":6650222.222222222},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,BT$12))","v":7299000},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,BU$12))","v":10253555.555555556},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,BV$12))","v":10235333.333333334},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,BW$12))","v":7912888.888888889},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,BX$12))","v":7549666.666666667},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,BY$12))","v":10618222.222222222},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,BZ$12))","v":10600000},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,CA$12))","v":8170000.0000000009},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,CB$12))","v":7675000},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,CC$12))","v":11568333.333333334},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,CD$12))","v":12516666.666666668},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,CE$12))","v":9636666.6666666679},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,CF$12))","v":9050000},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,CG$12))","v":12676666.666666668},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,CH$12))","v":12516666.666666668},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":59},null,null,null,null,null,null,{"$f":"Calc!H380","v":"Прямые расходы"},{"$f":"Calc!I380","v":"Прямые переменные расходы маркетинга"},{"$f":"Calc!J380","v":"Расходы на платный трафик"},null,{"$f":"Calc!L380","v":1},{"$f":"Calc!M380","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B59=Lists!$CU$24,SUMIFS($Z59:$CV59,$Z$2:$CV$2,Periods!$Q$18),SUM($Z59:$CV59))","v":168305000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,AA$12))","v":50000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,AB$12))","v":145000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,AC$12))","v":345000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,AD$12))","v":475000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,AE$12))","v":350000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,AF$12))","v":552500},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,AG$12))","v":877500},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,AH$12))","v":855000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,AI$12))","v":630000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,AJ$12))","v":890000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,AK$12))","v":1365000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,AL$12))","v":1330000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,AM$12))","v":980000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,AN$12))","v":1015000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,AO$12))","v":1665000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,AP$12))","v":1900000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,AQ$12))","v":1400000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,AR$12))","v":1450000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,AS$12))","v":1950000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,AT$12))","v":1900000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,AU$12))","v":1575000},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,AV$12))","v":1957500},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,AW$12))","v":2632500},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,AX$12))","v":2565000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,AY$12))","v":1890000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,AZ$12))","v":1957500},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,BA$12))","v":2632500},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,BB$12))","v":2925000},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,BC$12))","v":2450000},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,BD$12))","v":2537500},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,BE$12))","v":3412500},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,BF$12))","v":3325000},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,BG$12))","v":2450000},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,BH$12))","v":2537500},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,BI$12))","v":3412500},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,BJ$12))","v":3730000},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,BK$12))","v":3080000},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,BL$12))","v":3190000},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,BM$12))","v":4290000},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,BN$12))","v":4180000},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,BO$12))","v":3080000},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,BP$12))","v":3190000},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,BQ$12))","v":4290000},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,BR$12))","v":4180000},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,BS$12))","v":3330000},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,BT$12))","v":3915000},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,BU$12))","v":5265000},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,BV$12))","v":5130000},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,BW$12))","v":3780000},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,BX$12))","v":3915000},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,BY$12))","v":5265000},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,BZ$12))","v":5130000},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,CA$12))","v":3780000},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,CB$12))","v":3915000},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,CC$12))","v":5765000},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,CD$12))","v":6080000},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,CE$12))","v":4480000},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,CF$12))","v":4640000},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,CG$12))","v":6240000},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,CH$12))","v":6080000},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":60},null,null,null,null,null,null,{"$f":"Calc!H381","v":"Прямые расходы"},{"$f":"Calc!I381","v":"Прямые переменные расходы маркетинга"},{"$f":"Calc!J381","v":"Представительские расходы"},null,{"$f":"Calc!L381","v":2},{"$f":"Calc!M381","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B60=Lists!$CU$24,SUMIFS($Z60:$CV60,$Z$2:$CV$2,Periods!$Q$18),SUM($Z60:$CV60))","v":130943166.66666669},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,AA$12))","v":5555.5555555555557},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,AB$12))","v":21666.666666666668},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,AC$12))","v":54444.444444444453},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,AD$12))","v":96666.666666666672},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,AE$12))","v":79444.444444444453},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,AF$12))","v":105388.88888888891},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,AG$12))","v":213000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,AH$12))","v":232000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,AI$12))","v":189000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,AJ$12))","v":223000.00000000006},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,AK$12))","v":421555.55555555562},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,AL$12))","v":451111.11111111118},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,AM$12))","v":365555.55555555556},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,AN$12))","v":333666.66666666669},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,AO$12))","v":591777.77777777787},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,AP$12))","v":773333.33333333337},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,AQ$12))","v":624444.4444444445},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,AR$12))","v":563333.33333333349},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,AS$12))","v":860000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,AT$12))","v":902222.22222222248},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,AU$12))","v":785000.00000000023},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,AV$12))","v":877500},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,AW$12))","v":1335000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,AX$12))","v":1392000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,AY$12))","v":1119000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,AZ$12))","v":994500},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,BA$12))","v":1509000.0000000002},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,BB$12))","v":1710000.0000000005},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,BC$12))","v":1629444.4444444447},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,BD$12))","v":1440833.3333333335},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,BE$12))","v":2181666.666666667},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,BF$12))","v":2255555.5555555555},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,BG$12))","v":1808333.3333333335},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,BH$12))","v":1592500.0000000002},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,BI$12))","v":2407222.2222222225},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,BJ$12))","v":2679111.1111111119},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,BK$12))","v":2498222.2222222225},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,BL$12))","v":2192666.6666666674},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,BM$12))","v":3309777.7777777785},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,BN$12))","v":3402666.666666667},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,BO$12))","v":2723111.1111111115},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,BP$12))","v":2383333.3333333335},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,BQ$12))","v":3593333.3333333335},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,BR$12))","v":3686222.2222222225},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,BS$12))","v":3098000},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,BT$12))","v":3159000},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,BU$12))","v":4758000},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,BV$12))","v":4872000},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,BW$12))","v":3894000},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,BX$12))","v":3393000},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,BY$12))","v":5106000},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,BZ$12))","v":5220000},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,CA$12))","v":4140000.0000000009},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,CB$12))","v":3510000},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,CC$12))","v":5553333.333333334},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,CD$12))","v":6186666.666666667},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,CE$12))","v":4906666.666666667},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,CF$12))","v":4160000},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,CG$12))","v":6186666.666666667},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,CH$12))","v":6186666.666666667},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":61},null,null,null,null,null,null,{"$f":"Calc!H382","v":"Прямые расходы"},{"$f":"Calc!I382","v":"Прямые переменные расходы маркетинга"},{"$f":"Calc!J382","v":"Расходы на поддержание конверсии"},null,{"$f":"Calc!L382","v":3},{"$f":"Calc!M382","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B61=Lists!$CU$24,SUMIFS($Z61:$CV61,$Z$2:$CV$2,Periods!$Q$18),SUM($Z61:$CV61))","v":9500000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,AA$12))","v":27777.777777777781},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,AB$12))","v":41666.666666666672},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,AC$12))","v":47222.222222222226},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,AD$12))","v":50000.000000000007},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,AE$12))","v":55555.555555555562},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,AF$12))","v":58333.333333333336},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,AG$12))","v":63888.888888888898},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,AH$12))","v":66666.666666666672},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,AI$12))","v":72222.222222222248},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,AJ$12))","v":75000.000000000015},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,AK$12))","v":80555.555555555562},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,AL$12))","v":83333.333333333343},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,AM$12))","v":88888.888888888891},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,AN$12))","v":91666.666666666672},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,AO$12))","v":97222.222222222248},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,AP$12))","v":100000.00000000001},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,AQ$12))","v":105555.55555555558},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,AR$12))","v":108333.33333333336},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,AS$12))","v":113888.88888888891},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,AT$12))","v":116666.6666666667},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,AU$12))","v":122222.22222222225},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,AV$12))","v":125000},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,AW$12))","v":130555.55555555558},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,AX$12))","v":133333.33333333334},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,AY$12))","v":138888.88888888891},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,AZ$12))","v":141666.66666666669},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,BA$12))","v":147222.22222222225},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,BB$12))","v":150000.00000000003},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,BC$12))","v":155555.55555555559},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,BD$12))","v":158333.33333333334},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,BE$12))","v":163888.88888888891},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,BF$12))","v":166666.66666666669},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,BG$12))","v":172222.22222222225},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,BH$12))","v":175000.00000000003},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,BI$12))","v":180555.55555555559},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,BJ$12))","v":183333.3333333334},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,BK$12))","v":188888.88888888893},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,BL$12))","v":191666.66666666672},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,BM$12))","v":197222.22222222225},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,BN$12))","v":200000.00000000003},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,BO$12))","v":205555.55555555559},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,BP$12))","v":208333.33333333334},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,BQ$12))","v":213888.88888888891},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,BR$12))","v":216666.66666666672},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,BS$12))","v":222222.22222222225},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,BT$12))","v":225000},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,BU$12))","v":230555.55555555559},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,BV$12))","v":233333.33333333334},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,BW$12))","v":238888.88888888891},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,BX$12))","v":241666.66666666669},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,BY$12))","v":247222.22222222225},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,BZ$12))","v":250000},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,CA$12))","v":250000},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,CB$12))","v":250000},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,CC$12))","v":250000},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,CD$12))","v":250000},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,CE$12))","v":250000},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,CF$12))","v":250000},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,CG$12))","v":250000},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,CH$12))","v":250000},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":62},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":63},null,null,null,null,null,null,{"$f":"Calc!H384","v":"Прямые расходы"},{"$f":"Calc!I384","v":"Прямые постоянные расходы маркетинга"},null,null,null,{"$f":"Calc!M384","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X63-SUM($X64:$X67))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B63=Lists!$CU$24,SUMIFS($Z63:$CV63,$Z$2:$CV$2,Periods!$Q$18),SUM($Z63:$CV63))","v":41389034.237849981},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,AC$12))","v":546000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,AD$12))","v":671000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,AE$12))","v":671000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,AF$12))","v":671000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,AG$12))","v":671000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,AH$12))","v":671000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,AI$12))","v":671000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,AJ$12))","v":671000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,AK$12))","v":671000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,AL$12))","v":671000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,AM$12))","v":671000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,AN$12))","v":671000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,AO$12))","v":687380},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,AP$12))","v":693630},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,AQ$12))","v":693630},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,AR$12))","v":693630},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,AS$12))","v":693630},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,AT$12))","v":693630},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,AU$12))","v":693630},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,AV$12))","v":693630},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,AW$12))","v":693630},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,AX$12))","v":693630},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,AY$12))","v":693630},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,AZ$12))","v":693630},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,BA$12))","v":710501.4},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,BB$12))","v":717063.9},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,BC$12))","v":717063.9},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,BD$12))","v":717063.9},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,BE$12))","v":717063.9},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,BF$12))","v":717063.9},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,BG$12))","v":717063.9},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,BH$12))","v":717063.9},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,BI$12))","v":717063.9},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,BJ$12))","v":717063.9},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,BK$12))","v":717063.9},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,BL$12))","v":717063.9},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,BM$12))","v":734441.44200000004},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,BN$12))","v":741332.06700000004},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,BO$12))","v":741332.06700000004},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,BP$12))","v":741332.06700000004},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,BQ$12))","v":741332.06700000004},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,BR$12))","v":741332.06700000004},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,BS$12))","v":741332.06700000004},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,BT$12))","v":741332.06700000004},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,BU$12))","v":741332.06700000004},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,BV$12))","v":741332.06700000004},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,BW$12))","v":741332.06700000004},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,BX$12))","v":741332.06700000004},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,BY$12))","v":759230.93525999994},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,BZ$12))","v":766466.09150999994},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,CA$12))","v":766466.09150999994},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,CB$12))","v":766466.09150999994},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,CC$12))","v":766466.09150999994},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,CD$12))","v":766466.09150999994},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,CE$12))","v":766466.09150999994},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,CF$12))","v":766466.09150999994},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,CG$12))","v":766466.09150999994},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,CH$12))","v":766466.09150999994},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":64},null,null,null,null,null,null,{"$f":"Calc!H385","v":"Прямые расходы"},{"$f":"Calc!I385","v":"Прямые постоянные расходы маркетинга"},{"$f":"Calc!J385","v":"ФОТ сотрудников маркетинга"},null,{"$f":"Calc!L385","v":1},{"$f":"Calc!M385","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B64=Lists!$CU$24,SUMIFS($Z64:$CV64,$Z$2:$CV$2,Periods!$Q$18),SUM($Z64:$CV64))","v":25812617.081999987},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,AC$12))","v":420000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,AD$12))","v":420000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,AE$12))","v":420000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,AF$12))","v":420000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,AG$12))","v":420000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,AH$12))","v":420000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,AI$12))","v":420000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,AJ$12))","v":420000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,AK$12))","v":420000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,AL$12))","v":420000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,AM$12))","v":420000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,AN$12))","v":420000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,AO$12))","v":432600},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,AP$12))","v":432600},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,AQ$12))","v":432600},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,AR$12))","v":432600},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,AS$12))","v":432600},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,AT$12))","v":432600},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,AU$12))","v":432600},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,AV$12))","v":432600},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,AW$12))","v":432600},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,AX$12))","v":432600},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,AY$12))","v":432600},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,AZ$12))","v":432600},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,BA$12))","v":445578},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,BB$12))","v":445578},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,BC$12))","v":445578},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,BD$12))","v":445578},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,BE$12))","v":445578},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,BF$12))","v":445578},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,BG$12))","v":445578},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,BH$12))","v":445578},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,BI$12))","v":445578},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,BJ$12))","v":445578},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,BK$12))","v":445578},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,BL$12))","v":445578},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,BM$12))","v":458945.34},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,BN$12))","v":458945.34},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,BO$12))","v":458945.34},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,BP$12))","v":458945.34},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,BQ$12))","v":458945.34},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,BR$12))","v":458945.34},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,BS$12))","v":458945.34},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,BT$12))","v":458945.34},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,BU$12))","v":458945.34},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,BV$12))","v":458945.34},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,BW$12))","v":458945.34},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,BX$12))","v":458945.34},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,BY$12))","v":472713.70019999996},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,BZ$12))","v":472713.70019999996},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,CA$12))","v":472713.70019999996},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,CB$12))","v":472713.70019999996},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,CC$12))","v":472713.70019999996},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,CD$12))","v":472713.70019999996},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,CE$12))","v":472713.70019999996},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,CF$12))","v":472713.70019999996},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,CG$12))","v":472713.70019999996},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,CH$12))","v":472713.70019999996},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z64:$CV64,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":65},null,null,null,null,null,null,{"$f":"Calc!H386","v":"Прямые расходы"},{"$f":"Calc!I386","v":"Прямые постоянные расходы маркетинга"},{"$f":"Calc!J386","v":"Соцсборы"},null,{"$f":"Calc!L386","v":0},{"$f":"Calc!M386","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B65=Lists!$CU$24,SUMIFS($Z65:$CV65,$Z$2:$CV$2,Periods!$Q$18),SUM($Z65:$CV65))","v":7743785.1245999988},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z65:$CV65,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z65:$CV65,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z65:$CV65,Repd!$Z$12:$CV$12,AC$12))","v":126000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z65:$CV65,Repd!$Z$12:$CV$12,AD$12))","v":126000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z65:$CV65,Repd!$Z$12:$CV$12,AE$12))","v":126000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z65:$CV65,Repd!$Z$12:$CV$12,AF$12))","v":126000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z65:$CV65,Repd!$Z$12:$CV$12,AG$12))","v":126000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z65:$CV65,Repd!$Z$12:$CV$12,AH$12))","v":126000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z65:$CV65,Repd!$Z$12:$CV$12,AI$12))","v":126000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z65:$CV65,Repd!$Z$12:$CV$12,AJ$12))","v":126000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z65:$CV65,Repd!$Z$12:$CV$12,AK$12))","v":126000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z65:$CV65,Repd!$Z$12:$CV$12,AL$12))","v":126000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z65:$CV65,Repd!$Z$12:$CV$12,AM$12))","v":126000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z65:$CV65,Repd!$Z$12:$CV$12,AN$12))","v":126000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z65:$CV65,Repd!$Z$12:$CV$12,AO$12))","v":129780},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z65:$CV65,Repd!$Z$12:$CV$12,AP$12))","v":129780},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z65:$CV65,Repd!$Z$12:$CV$12,AQ$12))","v":129780},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z65:$CV65,Repd!$Z$12:$CV$12,AR$12))","v":129780},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z65:$CV65,Repd!$Z$12:$CV$12,AS$12))","v":129780},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z65:$CV65,Repd!$Z$12:$CV$12,AT$12))","v":129780},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z65:$CV65,Repd!$Z$12:$CV$12,AU$12))","v":129780},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z65:$CV65,Repd!$Z$12:$CV$12,AV$12))","v":129780},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z65:$CV65,Repd!$Z$12:$CV$12,AW$12))","v":129780},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z65:$CV65,Repd!$Z$12:$CV$12,AX$12))","v":129780},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z65:$CV65,Repd!$Z$12:$CV$12,AY$12))","v":129780},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z65:$CV65,Repd!$Z$12:$CV$12,AZ$12))","v":129780},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z65:$CV65,Repd!$Z$12:$CV$12,BA$12))","v":133673.4},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z65:$CV65,Repd!$Z$12:$CV$12,BB$12))","v":133673.4},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z65:$CV65,Repd!$Z$12:$CV$12,BC$12))","v":133673.4},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z65:$CV65,Repd!$Z$12:$CV$12,BD$12))","v":133673.4},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z65:$CV65,Repd!$Z$12:$CV$12,BE$12))","v":133673.4},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z65:$CV65,Repd!$Z$12:$CV$12,BF$12))","v":133673.4},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z65:$CV65,Repd!$Z$12:$CV$12,BG$12))","v":133673.4},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z65:$CV65,Repd!$Z$12:$CV$12,BH$12))","v":133673.4},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z65:$CV65,Repd!$Z$12:$CV$12,BI$12))","v":133673.4},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z65:$CV65,Repd!$Z$12:$CV$12,BJ$12))","v":133673.4},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z65:$CV65,Repd!$Z$12:$CV$12,BK$12))","v":133673.4},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z65:$CV65,Repd!$Z$12:$CV$12,BL$12))","v":133673.4},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z65:$CV65,Repd!$Z$12:$CV$12,BM$12))","v":137683.60200000001},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z65:$CV65,Repd!$Z$12:$CV$12,BN$12))","v":137683.60200000001},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z65:$CV65,Repd!$Z$12:$CV$12,BO$12))","v":137683.60200000001},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z65:$CV65,Repd!$Z$12:$CV$12,BP$12))","v":137683.60200000001},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z65:$CV65,Repd!$Z$12:$CV$12,BQ$12))","v":137683.60200000001},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z65:$CV65,Repd!$Z$12:$CV$12,BR$12))","v":137683.60200000001},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z65:$CV65,Repd!$Z$12:$CV$12,BS$12))","v":137683.60200000001},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z65:$CV65,Repd!$Z$12:$CV$12,BT$12))","v":137683.60200000001},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z65:$CV65,Repd!$Z$12:$CV$12,BU$12))","v":137683.60200000001},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z65:$CV65,Repd!$Z$12:$CV$12,BV$12))","v":137683.60200000001},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z65:$CV65,Repd!$Z$12:$CV$12,BW$12))","v":137683.60200000001},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z65:$CV65,Repd!$Z$12:$CV$12,BX$12))","v":137683.60200000001},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z65:$CV65,Repd!$Z$12:$CV$12,BY$12))","v":141814.11005999998},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z65:$CV65,Repd!$Z$12:$CV$12,BZ$12))","v":141814.11005999998},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z65:$CV65,Repd!$Z$12:$CV$12,CA$12))","v":141814.11005999998},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z65:$CV65,Repd!$Z$12:$CV$12,CB$12))","v":141814.11005999998},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z65:$CV65,Repd!$Z$12:$CV$12,CC$12))","v":141814.11005999998},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z65:$CV65,Repd!$Z$12:$CV$12,CD$12))","v":141814.11005999998},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z65:$CV65,Repd!$Z$12:$CV$12,CE$12))","v":141814.11005999998},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z65:$CV65,Repd!$Z$12:$CV$12,CF$12))","v":141814.11005999998},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z65:$CV65,Repd!$Z$12:$CV$12,CG$12))","v":141814.11005999998},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z65:$CV65,Repd!$Z$12:$CV$12,CH$12))","v":141814.11005999998},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z65:$CV65,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z65:$CV65,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z65:$CV65,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z65:$CV65,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z65:$CV65,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z65:$CV65,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z65:$CV65,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z65:$CV65,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z65:$CV65,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z65:$CV65,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z65:$CV65,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z65:$CV65,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z65:$CV65,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":66},null,null,null,null,null,null,{"$f":"Calc!H387","v":"Прямые расходы"},{"$f":"Calc!I387","v":"Прямые постоянные расходы маркетинга"},{"$f":"Calc!J387","v":"Прочие расходы маркетинга"},null,{"$f":"Calc!L387","v":2},{"$f":"Calc!M387","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B66=Lists!$CU$24,SUMIFS($Z66:$CV66,$Z$2:$CV$2,Periods!$Q$18),SUM($Z66:$CV66))","v":7832632.03125},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,AD$12))","v":125000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,AE$12))","v":125000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,AF$12))","v":125000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,AG$12))","v":125000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,AH$12))","v":125000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,AI$12))","v":125000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,AJ$12))","v":125000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,AK$12))","v":125000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,AL$12))","v":125000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,AM$12))","v":125000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,AN$12))","v":125000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,AO$12))","v":125000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,AP$12))","v":131250},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,AQ$12))","v":131250},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,AR$12))","v":131250},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,AS$12))","v":131250},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,AT$12))","v":131250},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,AU$12))","v":131250},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,AV$12))","v":131250},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,AW$12))","v":131250},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,AX$12))","v":131250},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,AY$12))","v":131250},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,AZ$12))","v":131250},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,BA$12))","v":131250},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,BB$12))","v":137812.5},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,BC$12))","v":137812.5},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,BD$12))","v":137812.5},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,BE$12))","v":137812.5},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,BF$12))","v":137812.5},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,BG$12))","v":137812.5},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,BH$12))","v":137812.5},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,BI$12))","v":137812.5},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,BJ$12))","v":137812.5},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,BK$12))","v":137812.5},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,BL$12))","v":137812.5},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,BM$12))","v":137812.5},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,BN$12))","v":144703.12500000003},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,BO$12))","v":144703.12500000003},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,BP$12))","v":144703.12500000003},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,BQ$12))","v":144703.12500000003},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,BR$12))","v":144703.12500000003},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,BS$12))","v":144703.12500000003},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,BT$12))","v":144703.12500000003},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,BU$12))","v":144703.12500000003},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,BV$12))","v":144703.12500000003},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,BW$12))","v":144703.12500000003},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,BX$12))","v":144703.12500000003},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,BY$12))","v":144703.12500000003},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,BZ$12))","v":151938.28125},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,CA$12))","v":151938.28125},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,CB$12))","v":151938.28125},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,CC$12))","v":151938.28125},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,CD$12))","v":151938.28125},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,CE$12))","v":151938.28125},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,CF$12))","v":151938.28125},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,CG$12))","v":151938.28125},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,CH$12))","v":151938.28125},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z66:$CV66,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":67},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":68},null,null,null,null,null,null,{"$f":"Calc!H389","v":"Прямые расходы"},{"$f":"Calc!I389","v":"Прямые переменные коммерческие расходы"},null,null,null,{"$f":"Calc!M389","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X68-SUM($X69:$X72))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B68=Lists!$CU$24,SUMIFS($Z68:$CV68,$Z$2:$CV$2,Periods!$Q$18),SUM($Z68:$CV68))","v":113831291.66666669},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$12:$CV$12,AA$12))","v":12041.666666666668},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$12:$CV$12,AB$12))","v":25004.166666666668},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$12:$CV$12,AC$12))","v":76287.5},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$12:$CV$12,AD$12))","v":77775},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$12:$CV$12,AE$12))","v":53620.833333333328},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$12:$CV$12,AF$12))","v":151576.25},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$12:$CV$12,AG$12))","v":198836.25},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$12:$CV$12,AH$12))","v":186660},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$12:$CV$12,AI$12))","v":125077.5},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$12:$CV$12,AJ$12))","v":305490.00000000006},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$12:$CV$12,AK$12))","v":388039.16666666669},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$12:$CV$12,AL$12))","v":362950},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$12:$CV$12,AM$12))","v":238991.66666666669},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$12:$CV$12,AN$12))","v":385064.16666666669},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$12:$CV$12,AO$12))","v":640177.5},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$12:$CV$12,AP$12))","v":622200},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$12:$CV$12,AQ$12))","v":404883.33333333337},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$12:$CV$12,AR$12))","v":650108.33333333337},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$12:$CV$12,AS$12))","v":779308.33333333349},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$12:$CV$12,AT$12))","v":725900},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$12:$CV$12,AU$12))","v":594787.5},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$12:$CV$12,AV$12))","v":1012668.75},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$12:$CV$12,AW$12))","v":1203918.75},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$12:$CV$12,AX$12))","v":1119960},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$12:$CV$12,AY$12))","v":717952.5},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$12:$CV$12,AZ$12))","v":1147691.25},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$12:$CV$12,BA$12))","v":1355771.25},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$12:$CV$12,BB$12))","v":1572075.0000000002},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$12:$CV$12,BC$12))","v":1041745.8333333334},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$12:$CV$12,BD$12))","v":1662777.0833333335},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$12:$CV$12,BE$12))","v":1954327.0833333333},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$12:$CV$12,BF$12))","v":1814750},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$12:$CV$12,BG$12))","v":1152812.5},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$12:$CV$12,BH$12))","v":1837806.25},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$12:$CV$12,BI$12))","v":2151172.916666667},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$12:$CV$12,BJ$12))","v":2425390},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$12:$CV$12,BK$12))","v":1588876.6666666667},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$12:$CV$12,BL$12))","v":2530421.666666667},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$12:$CV$12,BM$12))","v":2951795},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$12:$CV$12,BN$12))","v":2737680},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$12:$CV$12,BO$12))","v":1728503.3333333333},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$12:$CV$12,BP$12))","v":2750458.3333333335},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$12:$CV$12,BQ$12))","v":3199258.3333333335},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$12:$CV$12,BR$12))","v":2965820.0000000005},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$12:$CV$12,BS$12))","v":2193255},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$12:$CV$12,BT$12))","v":3645607.5},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$12:$CV$12,BU$12))","v":4230067.5},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$12:$CV$12,BV$12))","v":3919860},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$12:$CV$12,BW$12))","v":2464065},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$12:$CV$12,BX$12))","v":3915652.5},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$12:$CV$12,BY$12))","v":4533772.5},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$12:$CV$12,BZ$12))","v":4199850},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$12:$CV$12,CA$12))","v":2570400},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$12:$CV$12,CB$12))","v":4050675},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$12:$CV$12,CC$12))","v":5278075},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$12:$CV$12,CD$12))","v":4977600},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$12:$CV$12,CE$12))","v":3046400},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$12:$CV$12,CF$12))","v":4800800},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$12:$CV$12,CG$12))","v":5399200},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$12:$CV$12,CH$12))","v":4977600},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":69},null,null,null,null,null,null,{"$f":"Calc!H390","v":"Прямые расходы"},{"$f":"Calc!I390","v":"Прямые переменные коммерческие расходы"},{"$f":"Calc!J390","v":"Продукт-1"},null,{"$f":"Calc!L390","v":1},{"$f":"Calc!M390","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B69=Lists!$CU$24,SUMIFS($Z69:$CV69,$Z$2:$CV$2,Periods!$Q$18),SUM($Z69:$CV69))","v":50820161.25},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,AA$12))","v":4250},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,AB$12))","v":10200},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,AC$12))","v":29537.5},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,AD$12))","v":35700},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,AE$12))","v":26349.999999999996},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,AF$12))","v":58310},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,AG$12))","v":86636.25},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,AH$12))","v":85680},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,AI$12))","v":61965},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,AJ$12))","v":118957.50000000003},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,AK$12))","v":169872.5},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,AL$12))","v":166600},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,AM$12))","v":119000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,AN$12))","v":157080},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,AO$12))","v":266177.5},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,AP$12))","v":285600},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,AQ$12))","v":202300},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,AR$12))","v":265200},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,AS$12))","v":342975.00000000006},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,AT$12))","v":333200},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,AU$12))","v":279225},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,AV$12))","v":413099.99999999994},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,AW$12))","v":530718.75},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,AX$12))","v":514080},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,AY$12))","v":360315},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,AZ$12))","v":468180},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,BA$12))","v":598421.25},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,BB$12))","v":688500.00000000012},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,BC$12))","v":523600},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,BD$12))","v":678300},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,BE$12))","v":863493.74999999988},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,BF$12))","v":832999.99999999988},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,BG$12))","v":580125},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,BH$12))","v":749699.99999999988},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,BI$12))","v":951256.25},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,BJ$12))","v":1067770},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,BK$12))","v":800360},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,BL$12))","v":1032240},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,BM$12))","v":1306195},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,BN$12))","v":1256640},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,BO$12))","v":871419.99999999988},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,BP$12))","v":1122000},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,BQ$12))","v":1416525},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,BR$12))","v":1361360.0000000002},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,BS$12))","v":1057230},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,BT$12))","v":1487160},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,BU$12))","v":1873867.5},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,BV$12))","v":1799280},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,BW$12))","v":1243889.9999999998},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,BX$12))","v":1597320},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,BY$12))","v":2009272.5},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,BZ$12))","v":1927800},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,CA$12))","v":1308150},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,CB$12))","v":1652399.9999999998},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,CC$12))","v":2286075},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,CD$12))","v":2284800},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,CE$12))","v":1550400},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,CF$12))","v":1958400},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,CG$12))","v":2407200},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,CH$12))","v":2284800},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z69:$CV69,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":70},null,null,null,null,null,null,{"$f":"Calc!H391","v":"Прямые расходы"},{"$f":"Calc!I391","v":"Прямые переменные коммерческие расходы"},{"$f":"Calc!J391","v":"Продукт-2"},null,{"$f":"Calc!L391","v":2},{"$f":"Calc!M391","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B70=Lists!$CU$24,SUMIFS($Z70:$CV70,$Z$2:$CV$2,Periods!$Q$18),SUM($Z70:$CV70))","v":45826276.666666664},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,AA$12))","v":5666.666666666667},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,AB$12))","v":10766.666666666668},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,AC$12))","v":34000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,AD$12))","v":30600},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,AE$12))","v":19833.333333333336},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,AF$12))","v":67830},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,AG$12))","v":81600},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,AH$12))","v":73440},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,AI$12))","v":45900.000000000007},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,AJ$12))","v":135660.00000000003},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,AK$12))","v":158666.66666666669},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,AL$12))","v":142800},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,AM$12))","v":87266.666666666672},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,AN$12))","v":165806.66666666669},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,AO$12))","v":272000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,AP$12))","v":244800},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,AQ$12))","v":147333.33333333337},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,AR$12))","v":279933.33333333337},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,AS$12))","v":317333.33333333337},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,AT$12))","v":285600.00000000006},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,AU$12))","v":229500},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,AV$12))","v":436050},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,AW$12))","v":489600},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,AX$12))","v":440640},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,AY$12))","v":260100},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,AZ$12))","v":494190},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,BA$12))","v":550800.00000000012},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,BB$12))","v":642600.00000000012},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,BC$12))","v":376833.33333333337},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,BD$12))","v":715983.33333333337},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,BE$12))","v":793333.33333333337},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,BF$12))","v":714000},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,BG$12))","v":416500.00000000006},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,BH$12))","v":791350},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,BI$12))","v":872666.66666666674},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,BJ$12))","v":987360},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,BK$12))","v":573466.66666666674},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,BL$12))","v":1089586.666666667},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,BM$12))","v":1196800},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,BN$12))","v":1077120.0000000002},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,BO$12))","v":623333.33333333337},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,BP$12))","v":1184333.3333333335},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,BQ$12))","v":1296533.3333333335},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,BR$12))","v":1166880.0000000002},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,BS$12))","v":826200},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,BT$12))","v":1569780.0000000002},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,BU$12))","v":1713600},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,BV$12))","v":1542240.0000000002},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,BW$12))","v":887400},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,BX$12))","v":1686060},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,BY$12))","v":1836000.0000000005},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,BZ$12))","v":1652400.0000000002},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,CA$12))","v":918000},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,CB$12))","v":1744200},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,CC$12))","v":2176000},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,CD$12))","v":1958400},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,CE$12))","v":1088000},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,CF$12))","v":2067200},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,CG$12))","v":2176000},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,CH$12))","v":1958400},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z70:$CV70,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":71},null,null,null,null,null,null,{"$f":"Calc!H392","v":"Прямые расходы"},{"$f":"Calc!I392","v":"Прямые переменные коммерческие расходы"},{"$f":"Calc!J392","v":"Продукт-3"},null,{"$f":"Calc!L392","v":3},{"$f":"Calc!M392","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B71=Lists!$CU$24,SUMIFS($Z71:$CV71,$Z$2:$CV$2,Periods!$Q$18),SUM($Z71:$CV71))","v":17184853.75},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,AA$12))","v":2125},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,AB$12))","v":4037.5},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,AC$12))","v":12750},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,AD$12))","v":11475},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,AE$12))","v":7437.5},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,AF$12))","v":25436.249999999996},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,AG$12))","v":30600},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,AH$12))","v":27540},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,AI$12))","v":17212.500000000004},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,AJ$12))","v":50872.500000000015},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,AK$12))","v":59500},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,AL$12))","v":53550},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,AM$12))","v":32725},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,AN$12))","v":62177.5},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,AO$12))","v":102000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,AP$12))","v":91800},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,AQ$12))","v":55250.000000000015},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,AR$12))","v":104975},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,AS$12))","v":119000.00000000003},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,AT$12))","v":107100.00000000001},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,AU$12))","v":86062.5},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,AV$12))","v":163518.75},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,AW$12))","v":183600},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,AX$12))","v":165239.99999999997},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,AY$12))","v":97537.5},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,AZ$12))","v":185321.24999999997},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,BA$12))","v":206550.00000000003},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,BB$12))","v":240975.00000000006},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,BC$12))","v":141312.5},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,BD$12))","v":268493.75},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,BE$12))","v":297500},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,BF$12))","v":267750},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,BG$12))","v":156187.5},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,BH$12))","v":296756.25},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,BI$12))","v":327250},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,BJ$12))","v":370260},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,BK$12))","v":215050.00000000003},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,BL$12))","v":408595.00000000006},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,BM$12))","v":448800},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,BN$12))","v":403919.99999999994},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,BO$12))","v":233750},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,BP$12))","v":444125},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,BQ$12))","v":486200.00000000012},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,BR$12))","v":437580},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,BS$12))","v":309825},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,BT$12))","v":588667.5},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,BU$12))","v":642600},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,BV$12))","v":578339.99999999988},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,BW$12))","v":332775},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,BX$12))","v":632272.49999999988},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,BY$12))","v":688500},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,BZ$12))","v":619650},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,CA$12))","v":344250},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,CB$12))","v":654075},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,CC$12))","v":816000},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,CD$12))","v":734400},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,CE$12))","v":408000},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,CF$12))","v":775200},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,CG$12))","v":816000},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,CH$12))","v":734400},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":72},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":74},null,null,null,null,null,null,{"$f":"Calc!H395","v":"Прямые расходы"},{"$f":"Calc!I395","v":"Прямые постоянные расходы отдела продаж"},{"$f":"Calc!J395","v":"ФОТ менеджеров по продаже"},null,{"$f":"Calc!L395","v":1},{"$f":"Calc!M395","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B74=Lists!$CU$24,SUMIFS($Z74:$CV74,$Z$2:$CV$2,Periods!$Q$18),SUM($Z74:$CV74))","v":101334282.70452435},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,AA$12))","v":9916.6666666666642},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,AB$12))","v":18841.666666666664},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,AC$12))","v":59500},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,AD$12))","v":59500},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,AE$12))","v":59500},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,AF$12))","v":118702.49999999999},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,AG$12))","v":142800},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,AH$12))","v":142800},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,AI$12))","v":142800},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,AJ$12))","v":237405.00000000006},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,AK$12))","v":277666.66666666663},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,AL$12))","v":277666.66666666663},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,AM$12))","v":285996.66666666663},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,AN$12))","v":298866.5166666666},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,AO$12))","v":490280},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,AP$12))","v":490280},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,AQ$12))","v":490280},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,AR$12))","v":504579.83333333337},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,AS$12))","v":571993.33333333337},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,AT$12))","v":571993.33333333337},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,AU$12))","v":571993.33333333337},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,AV$12))","v":785980.12499999988},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,AW$12))","v":882504},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,AX$12))","v":882504},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,AY$12))","v":908979.11999999988},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,AZ$12))","v":917500.79924999992},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,BA$12))","v":1022601.5099999999},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,BB$12))","v":1193035.095},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,BC$12))","v":1193035.095},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,BD$12))","v":1329276.7570833331},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,BE$12))","v":1472882.833333333},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,BF$12))","v":1472882.833333333},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,BG$12))","v":1472882.833333333},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,BH$12))","v":1472882.833333333},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,BI$12))","v":1620171.1166666667},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,BJ$12))","v":1833107.8919999995},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,BK$12))","v":1888101.1287599998},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,BL$12))","v":2083586.3466366669},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,BM$12))","v":2288607.4287999994},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,BN$12))","v":2288607.4287999994},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,BO$12))","v":2288607.4287999994},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,BP$12))","v":2288607.4287999994},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,BQ$12))","v":2479324.7145333337},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,BR$12))","v":2479324.7145333337},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,BS$12))","v":2479324.7145333337},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,BT$12))","v":3001846.732605},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,BU$12))","v":3276869.7275999994},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,BV$12))","v":3276869.7275999994},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,BW$12))","v":3375175.8194279997},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,BX$12))","v":3375175.8194279997},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,BY$12))","v":3616259.8065299997},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,BZ$12))","v":3616259.8065299997},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,CA$12))","v":3616259.8065299997},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,CB$12))","v":3616259.8065299997},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,CC$12))","v":4285937.5484799994},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,CD$12))","v":4285937.5484799994},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,CE$12))","v":4285937.5484799994},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,CF$12))","v":4285937.5484799994},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,CG$12))","v":4285937.5484799994},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,CH$12))","v":4285937.5484799994},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z74:$CV74,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":75},null,null,null,null,null,null,{"$f":"Calc!H396","v":"Прямые расходы"},{"$f":"Calc!I396","v":"Прямые постоянные расходы отдела продаж"},{"$f":"Calc!J396","v":"Соцсборы"},null,{"$f":"Calc!L396","v":0},{"$f":"Calc!M396","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B75=Lists!$CU$24,SUMIFS($Z75:$CV75,$Z$2:$CV$2,Periods!$Q$18),SUM($Z75:$CV75))","v":30400284.811357297},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,AA$12))","v":2974.9999999999991},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,AB$12))","v":5652.4999999999991},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,AC$12))","v":17850},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,AD$12))","v":17850},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,AE$12))","v":17850},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,AF$12))","v":35610.749999999993},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,AG$12))","v":42840},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,AH$12))","v":42840},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,AI$12))","v":42840},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,AJ$12))","v":71221.500000000015},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,AK$12))","v":83299.999999999985},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,AL$12))","v":83299.999999999985},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,AM$12))","v":85798.999999999985},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,AN$12))","v":89659.954999999973},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,AO$12))","v":147084},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,AP$12))","v":147084},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,AQ$12))","v":147084},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,AR$12))","v":151373.95000000001},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,AS$12))","v":171598},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,AT$12))","v":171598},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,AU$12))","v":171598},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,AV$12))","v":235794.03749999995},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,AW$12))","v":264751.2},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,AX$12))","v":264751.2},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,AY$12))","v":272693.73599999998},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,AZ$12))","v":275250.23977499997},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,BA$12))","v":306780.45299999998},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,BB$12))","v":357910.52849999996},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,BC$12))","v":357910.52849999996},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,BD$12))","v":398783.02712499991},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,BE$12))","v":441864.84999999992},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,BF$12))","v":441864.84999999992},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,BG$12))","v":441864.84999999992},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,BH$12))","v":441864.84999999992},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,BI$12))","v":486051.33499999996},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,BJ$12))","v":549932.36759999988},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,BK$12))","v":566430.33862799988},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,BL$12))","v":625075.90399100003},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,BM$12))","v":686582.22863999975},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,BN$12))","v":686582.22863999975},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,BO$12))","v":686582.22863999975},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,BP$12))","v":686582.22863999975},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,BQ$12))","v":743797.41436000005},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,BR$12))","v":743797.41436000005},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,BS$12))","v":743797.41436000005},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,BT$12))","v":900554.01978149998},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,BU$12))","v":983060.91827999975},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,BV$12))","v":983060.91827999975},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,BW$12))","v":1012552.7458283999},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,BX$12))","v":1012552.7458283999},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,BY$12))","v":1084877.941959},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,BZ$12))","v":1084877.941959},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,CA$12))","v":1084877.941959},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,CB$12))","v":1084877.941959},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,CC$12))","v":1285781.2645439997},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,CD$12))","v":1285781.2645439997},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,CE$12))","v":1285781.2645439997},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,CF$12))","v":1285781.2645439997},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,CG$12))","v":1285781.2645439997},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,CH$12))","v":1285781.2645439997},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z75:$CV75,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":76},null,null,null,null,null,null,{"$f":"Calc!H397","v":"Прямые расходы"},{"$f":"Calc!I397","v":"Прямые постоянные расходы отдела продаж"},{"$f":"Calc!J397","v":"Прочие расходы отдела продаж"},null,{"$f":"Calc!L397","v":2},{"$f":"Calc!M397","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B76=Lists!$CU$24,SUMIFS($Z76:$CV76,$Z$2:$CV$2,Periods!$Q$18),SUM($Z76:$CV76))","v":6436170},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,AA$12))","v":12500},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,AB$12))","v":12500},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,AC$12))","v":12500},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,AD$12))","v":87500},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,AE$12))","v":87500},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,AF$12))","v":87500},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,AG$12))","v":87500},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,AH$12))","v":87500},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,AI$12))","v":87500},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,AJ$12))","v":87500},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,AK$12))","v":87500},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,AL$12))","v":87500},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,AM$12))","v":88750},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,AN$12))","v":88750},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,AO$12))","v":88750},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,AP$12))","v":98750},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,AQ$12))","v":98750},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,AR$12))","v":98750},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,AS$12))","v":98750},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,AT$12))","v":98750},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,AU$12))","v":98750},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,AV$12))","v":98750},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,AW$12))","v":98750},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,AX$12))","v":98750},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,AY$12))","v":100125},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,AZ$12))","v":100125},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,BA$12))","v":100125},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,BB$12))","v":111625},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,BC$12))","v":111625},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,BD$12))","v":111625},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,BE$12))","v":111625},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,BF$12))","v":111625},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,BG$12))","v":111625},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,BH$12))","v":111625},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,BI$12))","v":111625},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,BJ$12))","v":111625},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,BK$12))","v":113137.50000000003},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,BL$12))","v":113137.50000000003},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,BM$12))","v":113137.50000000003},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,BN$12))","v":126387.50000000003},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,BO$12))","v":126387.50000000003},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,BP$12))","v":126387.50000000003},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,BQ$12))","v":126387.50000000003},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,BR$12))","v":126387.50000000003},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,BS$12))","v":126387.50000000003},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,BT$12))","v":126387.50000000003},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,BU$12))","v":126387.50000000003},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,BV$12))","v":126387.50000000003},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,BW$12))","v":128051.25000000003},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,BX$12))","v":128051.25000000003},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,BY$12))","v":128051.25000000003},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,BZ$12))","v":143346.25000000003},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,CA$12))","v":143346.25000000003},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,CB$12))","v":143346.25000000003},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,CC$12))","v":143346.25000000003},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,CD$12))","v":143346.25000000003},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,CE$12))","v":143346.25000000003},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,CF$12))","v":143346.25000000003},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,CG$12))","v":143346.25000000003},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,CH$12))","v":143346.25000000003},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z76:$CV76,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":77},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":78},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":79}]
[{"$f":"ROW()","v":80},null,null,null,null,null,null,{"$f":"Items!$BO$22","v":"Маржинальная прибыль"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X80-($X46-$X52))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B80=Lists!$CU$24,SUMIFS($Z80:$CV80,$Z$2:$CV$2,Periods!$Q$18),SUM($Z80:$CV80))","v":1089065600.727999},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,AA$12))","v":55547.833333333285},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,AB$12))","v":64665.88333333336},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,AC$12))","v":-150917.16666666674},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,AD$12))","v":-668942.51666666637},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,AE$12))","v":-890795.45833333326},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,AF$12))","v":263464.31027777772},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,AG$12))","v":254751.27711111121},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,AH$12))","v":-30161.892266667448},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,AI$12))","v":-717451.80107222172},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,AJ$12))","v":1731159.1162100015},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,AK$12))","v":1657722.9575555548},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,AL$12))","v":1106494.8006888898},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,AM$12))","v":-313187.21918377746},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,AN$12))","v":2429279.3146619331},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,AO$12))","v":4463653.4748640023},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,AP$12))","v":3062914.6187642645},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,AQ$12))","v":272230.78598466609},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,AR$12))","v":4949112.8933708668},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,AS$12))","v":5483653.9951751642},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,AT$12))","v":4321435.0734354258},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,AU$12))","v":2698927.240175955},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,AV$12))","v":8973543.3450217769},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,AW$12))","v":9340950.853767138},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,AX$12))","v":7549707.7900570892},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,AY$12))","v":2117389.0261373334},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,AZ$12))","v":10953220.474883161},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,BA$12))","v":11291495.093156461},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,BB$12))","v":13620076.631375857},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,BC$12))","v":4208134.9238808993},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,BD$12))","v":16562833.57477371},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,BE$12))","v":17999980.496766493},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,BF$12))","v":14934766.316534288},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,BG$12))","v":4793377.0139899701},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,BH$12))","v":19483170.13274727},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,BI$12))","v":20216417.862286057},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,BJ$12))","v":23197826.663742058},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,BK$12))","v":8497766.9164615273},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,BL$12))","v":28487949.593919214},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,BM$12))","v":29333689.278838515},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,BN$12))","v":24734289.963511184},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,BO$12))","v":8640955.0618619993},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,BP$12))","v":31182346.78093379},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,BQ$12))","v":33804301.154026359},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,BR$12))","v":28515208.507245518},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,BS$12))","v":16044433.458562132},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,BT$12))","v":43848263.554459997},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,BU$12))","v":45416349.710324742},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,BV$12))","v":38428279.937970951},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,BW$12))","v":14883252.284083255},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,BX$12))","v":48801579.275670171},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,BY$12))","v":50471332.307586916},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,BZ$12))","v":43027547.567896143},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,CA$12))","v":14903518.102398291},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,CB$12))","v":50124657.501083374},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,CC$12))","v":63941837.268788062},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,CD$12))","v":53504947.482379191},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,CE$12))","v":18985039.197160527},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,CF$12))","v":62023380.478766017},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,CG$12))","v":62691800.623015143},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,CH$12))","v":53486427.00118354},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z80:$CV80,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":81}]
[{"$f":"ROW()","v":82},null,null,null,null,null,null,{"$f":"Items!$BO$23","v":"Управленческие расходы"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X82-SUMIFS($X83:$X109,$J83:$J109,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B82=Lists!$CU$24,SUMIFS($Z82:$CV82,$Z$2:$CV$2,Periods!$Q$18),SUM($Z82:$CV82))","v":218853915.04232818},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,AA$12))","v":1633953.7761574076},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,AB$12))","v":1435451.2950694445},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,AC$12))","v":1568997.5412037037},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,AD$12))","v":1540015.2903222223},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,AE$12))","v":1554118.5510833333},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,AF$12))","v":1725108.3188369446},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,AG$12))","v":1752199.4033473332},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,AH$12))","v":2704058.6203042665},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,AI$12))","v":2637705.4097735002},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,AJ$12))","v":2956706.095327517},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,AK$12))","v":2994421.8524968522},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,AL$12))","v":2924704.331518},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,AM$12))","v":2873935.7031219597},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,AN$12))","v":3114446.3711943282},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,AO$12))","v":3544025.1765316352},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,AP$12))","v":990222.89699160005},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,AQ$12))","v":711319.68994050007},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,AR$12))","v":1113701.3554267338},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,AS$12))","v":1284214.490513463},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,AT$12))","v":1145608.2286411789},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,AU$12))","v":985829.72742347838},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,AV$12))","v":1763212.7135144384},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,AW$12))","v":1853940.9136684141},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,AX$12))","v":1641617.100982195},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,AY$12))","v":1235353.4894909756},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,AZ$12))","v":1968334.9244837707},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,BA$12))","v":2215301.9187019523},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,BB$12))","v":2554725.9378101574},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,BC$12))","v":1630833.1087749244},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,BD$12))","v":2786729.1624867371},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,BE$12))","v":3096633.7091452591},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,BF$12))","v":2743441.1909123645},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,BG$12))","v":1815484.5906271436},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,BH$12))","v":3015625.3251103312},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,BI$12))","v":3391661.3346173009},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,BJ$12))","v":3812956.0278751673},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,BK$12))","v":2632471.5999532007},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,BL$12))","v":4469534.7205421543},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,BM$12))","v":4837064.6908160727},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,BN$12))","v":4303201.5151465014},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,BO$12))","v":2851951.0008193478},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,BP$12))","v":4687968.6333907004},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,BQ$12))","v":5310597.0835700231},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,BR$12))","v":4728236.7332527107},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,BS$12))","v":3623548.9189868765},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,BT$12))","v":6571143.7885911092},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,BU$12))","v":6865921.7150486484},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,BV$12))","v":6066996.0069338474},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,BW$12))","v":4148965.0062579075},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,BX$12))","v":6889707.7457239917},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,BY$12))","v":7616779.9064687509},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,BZ$12))","v":6802449.9678093223},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,CA$12))","v":4325297.9583367174},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,CB$12))","v":7168044.9723636629},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,CC$12))","v":9432793.5457535796},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,CD$12))","v":8087837.0446702158},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,CE$12))","v":5078441.0777351316},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,CF$12))","v":8542957.6368960142},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,CG$12))","v":8931370.84154387},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,CH$12))","v":8164037.3582912963},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":83},null,null,null,null,null,null,{"$f":"H82","v":"Управленческие расходы"},{"$f":"Items!$BO$24","v":"ФОТ управленческого персонала"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X83-SUM($X84:$X91))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B83=Lists!$CU$24,SUMIFS($Z83:$CV83,$Z$2:$CV$2,Periods!$Q$18),SUM($Z83:$CV83))","v":20916838.650000002},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,AA$12))","v":960000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,AB$12))","v":960000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,AC$12))","v":960000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,AD$12))","v":960000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,AE$12))","v":988800},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,AF$12))","v":988800},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,AG$12))","v":988800},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,AH$12))","v":1699500},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,AI$12))","v":1750485},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,AJ$12))","v":1750485},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,AK$12))","v":1750485},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,AL$12))","v":1750485},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,AM$12))","v":1802999.5499999998},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,AN$12))","v":1802999.5499999998},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,AO$12))","v":1802999.5499999998},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z83:$CV83,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":85},null,null,null,null,null,null,{"$f":"H82","v":"Управленческие расходы"},{"$f":"I83","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L85)=0,$L85=0,$L85=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L85)))","v":"Заместитель ГД"},null,{"$f":"L84+1","v":5},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B85=Lists!$CU$24,SUMIFS($Z85:$CV85,$Z$2:$CV$2,Periods!$Q$18),SUM($Z85:$CV85))","v":4617961.74},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,AH$12))","v":556200},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,AI$12))","v":572886},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,AJ$12))","v":572886},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,AK$12))","v":572886},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,AL$12))","v":572886},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,AM$12))","v":590072.57999999996},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,AN$12))","v":590072.57999999996},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,AO$12))","v":590072.57999999996},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z85:$CV85,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":86},null,null,null,null,null,null,{"$f":"H82","v":"Управленческие расходы"},{"$f":"I83","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L86)=0,$L86=0,$L86=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L86)))","v":"Главный бухгалтер"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B86=Lists!$CU$24,SUMIFS($Z86:$CV86,$Z$2:$CV$2,Periods!$Q$18),SUM($Z86:$CV86))","v":5631041.1599999992},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,AA$12))","v":360000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,AB$12))","v":360000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,AC$12))","v":360000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,AD$12))","v":360000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,AE$12))","v":370800},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,AF$12))","v":370800},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,AG$12))","v":370800},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,AH$12))","v":370800},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,AI$12))","v":381924},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,AJ$12))","v":381924},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,AK$12))","v":381924},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,AL$12))","v":381924},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,AM$12))","v":393381.72000000003},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,AN$12))","v":393381.72000000003},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,AO$12))","v":393381.72000000003},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z86:$CV86,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":87},null,null,null,null,null,null,{"$f":"H83","v":"Управленческие расходы"},{"$f":"I84","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L87)=0,$L87=0,$L87=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L87)))","v":"Сотрудники категории - 1"},null,7,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B87=Lists!$CU$24,SUMIFS($Z87:$CV87,$Z$2:$CV$2,Periods!$Q$18),SUM($Z87:$CV87))","v":1282767.1500000001},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,AH$12))","v":154500},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,AI$12))","v":159135},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,AJ$12))","v":159135},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,AK$12))","v":159135},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,AL$12))","v":159135},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,AM$12))","v":163909.04999999999},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,AN$12))","v":163909.04999999999},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,AO$12))","v":163909.04999999999},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":88},null,null,null,null,null,null,{"$f":"H84","v":"Управленческие расходы"},{"$f":"I85","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L88)=0,$L88=0,$L88=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L88)))","v":"Сотрудники категории - 2"},null,8,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B88=Lists!$CU$24,SUMIFS($Z88:$CV88,$Z$2:$CV$2,Periods!$Q$18),SUM($Z88:$CV88))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z88:$CV88,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":89},null,null,null,null,null,null,{"$f":"H85","v":"Управленческие расходы"},{"$f":"I86","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L89)=0,$L89=0,$L89=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L89)))","v":"Сотрудники категории - 3"},null,9,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B89=Lists!$CU$24,SUMIFS($Z89:$CV89,$Z$2:$CV$2,Periods!$Q$18),SUM($Z89:$CV89))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z89:$CV89,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":90},null,null,null,null,null,null,{"$f":"H86","v":"Управленческие расходы"},{"$f":"I87","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L90)=0,$L90=0,$L90=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L90)))","v":"Прочие сотрудники"},null,10,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B90=Lists!$CU$24,SUMIFS($Z90:$CV90,$Z$2:$CV$2,Periods!$Q$18),SUM($Z90:$CV90))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z90:$CV90,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":91},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":92},null,null,null,null,null,null,{"$f":"H82","v":"Управленческие расходы"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B92=Lists!$CU$24,SUMIFS($Z92:$CV92,$Z$2:$CV$2,Periods!$Q$18),SUM($Z92:$CV92))","v":6275051.5950000007},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,AA$12))","v":288000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,AB$12))","v":288000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,AC$12))","v":288000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,AD$12))","v":288000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,AE$12))","v":296640},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,AF$12))","v":296640},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,AG$12))","v":296640},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,AH$12))","v":509850},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,AI$12))","v":525145.5},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,AJ$12))","v":525145.5},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,AK$12))","v":525145.5},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,AL$12))","v":525145.5},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,AM$12))","v":540899.86499999987},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,AN$12))","v":540899.86499999987},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,AO$12))","v":540899.86499999987},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":93},null,null,null,null,null,null,{"$f":"H82","v":"Управленческие расходы"},{"$f":"Items!$BG$13","v":"Расходы на персонал"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X93-SUM($X94:$X99))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B93=Lists!$CU$24,SUMIFS($Z93:$CV93,$Z$2:$CV$2,Periods!$Q$18),SUM($Z93:$CV93))","v":32909436.550695378},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,AA$12))","v":361730.32407407404},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,AB$12))","v":136426.73611111109},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,AC$12))","v":154823.49537037034},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,AD$12))","v":132638.88888888888},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,AE$12))","v":139159.89583333334},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,AF$12))","v":174564.51788194446},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,AG$12))","v":155204.17708333334},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,AH$12))","v":206571.41666666669},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,AI$12))","v":152704.7825},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,AJ$12))","v":211831.84694791673},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,AK$12))","v":180574.50497685181},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,AL$12))","v":156563.29375000001},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,AM$12))","v":191482.16118750002},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,AN$12))","v":199643.76501885417},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,AO$12))","v":313240.6037164352},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,AP$12))","v":181546.46325000003},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,AQ$12))","v":190430.1159525},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,AR$12))","v":199908.07034953361},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,AS$12))","v":235539.29225243061},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,AT$12))","v":192872.35186875},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,AU$12))","v":202288.20769518751},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,AV$12))","v":350528.64784463949},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,AW$12))","v":275791.86632348655},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,AX$12))","v":211917.900989385},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,AY$12))","v":334777.0581318289},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,AZ$12))","v":340767.76592734148},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,BA$12))","v":408928.74319896824},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,BB$12))","v":458141.73300852795},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,BC$12))","v":360373.48730420537},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,BD$12))","v":460485.82031540247},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,BE$12))","v":470316.60838271526},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,BF$12))","v":369450.99017314689},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,BG$12))","v":387345.12858624},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,BH$12))","v":387345.12858624},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,BI$12))","v":500476.92408283742},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,BJ$12))","v":555861.77816648502},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,BK$12))","v":653436.66963605827},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,BL$12))","v":805823.00722744421},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,BM$12))","v":819894.14539506088},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,BN$12))","v":667035.77441530977},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,BO$12))","v":699488.85352447117},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,BP$12))","v":699488.85352447117},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,BQ$12))","v":854902.42294379196},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,BR$12))","v":706215.00731217419},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,BS$12))","v":740534.20729998546},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,BT$12))","v":1185661.3217549934},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,BU$12))","v":993965.77492850402},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,BV$12))","v":769755.05871306092},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,BW$12))","v":979912.91636861942},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,BX$12))","v":979912.91636861942},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,BY$12))","v":1188364.343311972},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,BZ$12))","v":988823.66591665335},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,CA$12))","v":1036811.9197065906},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,CB$12))","v":1036811.9197065906},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,CC$12))","v":1642167.0758153156},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,CD$12))","v":1062536.0677626196},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,CE$12))","v":1113910.0341664855},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,CF$12))","v":1113910.0341664855},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,CG$12))","v":1113910.0341664855},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,CH$12))","v":1113910.0341664855},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z93:$CV93,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":94},null,null,null,null,null,null,{"$f":"H82","v":"Управленческие расходы"},{"$f":"I83","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L94)=0,$L94=0,$L94=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L94)))","v":"Аренда офиса"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B94=Lists!$CU$24,SUMIFS($Z94:$CV94,$Z$2:$CV$2,Periods!$Q$18),SUM($Z94:$CV94))","v":25464651.843809847},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,AA$12))","v":118055.55555555555},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,AB$12))","v":118055.55555555555},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,AC$12))","v":118055.55555555555},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,AD$12))","v":118055.55555555555},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,AE$12))","v":123958.33333333334},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,AF$12))","v":123958.33333333334},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,AG$12))","v":123958.33333333334},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,AH$12))","v":123958.33333333334},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,AI$12))","v":130156.25},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,AJ$12))","v":130156.25},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,AK$12))","v":130156.25},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,AL$12))","v":130156.25},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,AM$12))","v":163996.87500000003},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,AN$12))","v":163996.87500000003},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,AO$12))","v":163996.87500000003},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,AP$12))","v":163996.87500000003},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,AQ$12))","v":172196.71875},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,AR$12))","v":172196.71875},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,AS$12))","v":172196.71875},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,AT$12))","v":172196.71875},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,AU$12))","v":180806.5546875},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,AV$12))","v":180806.5546875},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,AW$12))","v":180806.5546875},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,AX$12))","v":180806.5546875},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,AY$12))","v":302459.58608906245},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,AZ$12))","v":302459.58608906245},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,BA$12))","v":302459.58608906245},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,BB$12))","v":302459.58608906245},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,BC$12))","v":317582.56539351563},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,BD$12))","v":317582.56539351563},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,BE$12))","v":317582.56539351563},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,BF$12))","v":317582.56539351563},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,BG$12))","v":333461.6936631914},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,BH$12))","v":333461.6936631914},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,BI$12))","v":333461.6936631914},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,BJ$12))","v":333461.6936631914},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,BK$12))","v":584850.73742390051},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,BL$12))","v":584850.73742390051},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,BM$12))","v":584850.73742390051},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,BN$12))","v":584850.73742390051},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,BO$12))","v":614093.27429509547},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,BP$12))","v":614093.27429509547},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,BQ$12))","v":614093.27429509547},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,BR$12))","v":614093.27429509547},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,BS$12))","v":644797.93800985033},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,BT$12))","v":644797.93800985033},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,BU$12))","v":644797.93800985033},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,BV$12))","v":644797.93800985033},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,BW$12))","v":850038.66098380776},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,BX$12))","v":850038.66098380776},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,BY$12))","v":850038.66098380776},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,BZ$12))","v":850038.66098380776},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,CA$12))","v":892540.59403299843},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,CB$12))","v":892540.59403299843},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,CC$12))","v":892540.59403299843},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,CD$12))","v":892540.59403299843},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,CE$12))","v":937167.62373464811},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,CF$12))","v":937167.62373464811},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,CG$12))","v":937167.62373464811},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,CH$12))","v":937167.62373464811},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z94:$CV94,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":96},null,null,null,null,null,null,{"$f":"H82","v":"Управленческие расходы"},{"$f":"I83","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L96)=0,$L96=0,$L96=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L96)))","v":"Расходы на оргтехнику"},null,{"$f":"L95+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B96=Lists!$CU$24,SUMIFS($Z96:$CV96,$Z$2:$CV$2,Periods!$Q$18),SUM($Z96:$CV96))","v":1895483.78929659},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,AA$12))","v":127951.38888888889},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,AB$12))","v":2656.2500000000005},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,AC$12))","v":12100.694444444443},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,AF$12))","v":18500.78125},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,AG$12))","v":7530.4687499999945},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,AH$12))","v":30625},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,AJ$12))","v":31042.265625000033},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,AK$12))","v":13210.859374999973},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,AN$12))","v":4304.9179687499927},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,AO$12))","v":64027.11328125},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,AR$12))","v":5022.4042968750291},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,AS$12))","v":23677.048828125029},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,AV$12))","v":78914.527514648391},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,AW$12))","v":35596.29045410156},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,AZ$12))","v":3203.666140869143},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,BA$12))","v":39511.882404052805},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,BB$12))","v":64073.32281738281},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,BD$12))","v":53780.062161071721},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,BE$12))","v":56687.092548156812},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,BI$12))","v":61047.638128784216},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,BJ$12))","v":88257.442551899236},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,BL$12))","v":82597.454388245213},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,BM$12))","v":86626.598504744572},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,BQ$12))","v":84612.026446494943},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,BT$12))","v":243408.60858025478},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,BU$12))","v":128115.10754390029},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,BY$12))","v":114485.84078391061},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,CC$12))","v":333917.0356197395},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":97},null,null,null,null,null,null,{"$f":"H93","v":"Управленческие расходы"},{"$f":"I94","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L97)=0,$L97=0,$L97=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L97)))","v":"Канцелярские расходы"},null,{"$f":"L96+1","v":4},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B97=Lists!$CU$24,SUMIFS($Z97:$CV97,$Z$2:$CV$2,Periods!$Q$18),SUM($Z97:$CV97))","v":2668642.910614498},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,AA$12))","v":10147.569444444445},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,AB$12))","v":10280.381944444445},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,AC$12))","v":10885.416666666668},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,AD$12))","v":10885.416666666668},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,AE$12))","v":11429.6875},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,AF$12))","v":12354.7265625},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,AG$12))","v":12731.25},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,AH$12))","v":15356.25},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,AI$12))","v":16124.0625},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,AJ$12))","v":17676.175781250004},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,AK$12))","v":18336.71875},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,AL$12))","v":18336.71875},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,AM$12))","v":19253.5546875},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,AN$12))","v":19468.800585937501},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,AO$12))","v":22670.15625},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,AP$12))","v":11093.906249999998},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,AQ$12))","v":11648.601562499998},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,AR$12))","v":11899.721777343751},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,AS$12))","v":13083.57421875},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,AT$12))","v":13083.57421875},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,AU$12))","v":13737.752929687504},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,AV$12))","v":17683.479305419925},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,AW$12))","v":19463.293828125003},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,AX$12))","v":19463.293828125003},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,AY$12))","v":20436.45851953125},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,AZ$12))","v":20596.641826574705},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,BA$12))","v":22572.235946777346},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,BB$12))","v":25775.902087646489},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,BC$12))","v":27064.697192028816},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,BD$12))","v":29753.700300082408},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,BE$12))","v":32588.054927490244},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,BF$12))","v":32588.054927490244},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,BG$12))","v":34217.457673864752},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,BH$12))","v":34217.457673864752},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,BI$12))","v":37269.83958030396},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,BJ$12))","v":41682.711707898918},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,BK$12))","v":43766.847293293875},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,BL$12))","v":47896.72001270613},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,BM$12))","v":52228.049937943353},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,BN$12))","v":52228.049937943353},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,BO$12))","v":54839.452434840525},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,BP$12))","v":54839.452434840525},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,BQ$12))","v":59070.053757165275},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,BR$12))","v":59070.053757165275},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,BS$12))","v":62023.556445023547},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,BT$12))","v":74193.986874036287},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,BU$12))","v":80599.742251231291},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,BV$12))","v":80599.742251231291},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,BW$12))","v":84629.729363792838},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,BX$12))","v":84629.729363792838},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,BY$12))","v":90354.021402988365},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,BZ$12))","v":90354.021402988365},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,CA$12))","v":94871.722473137823},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,CB$12))","v":94871.722473137823},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,CC$12))","v":111567.57425412477},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,CD$12))","v":111567.57425412477},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,CE$12))","v":117145.95296683098},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,CF$12))","v":117145.95296683098},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,CG$12))","v":117145.95296683098},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,CH$12))","v":117145.95296683098},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z97:$CV97,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":98},null,null,null,null,null,null,{"$f":"H94","v":"Управленческие расходы"},{"$f":"I95","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L98)=0,$L98=0,$L98=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L98)))","v":"Прочие расходы на персонал"},null,{"$f":"L97+1","v":5},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B98=Lists!$CU$24,SUMIFS($Z98:$CV98,$Z$2:$CV$2,Periods!$Q$18),SUM($Z98:$CV98))","v":1420321.1423267955},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,AA$12))","v":3116.3194444444443},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,AB$12))","v":3221.0069444444443},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,AC$12))","v":3697.916666666667},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,AD$12))","v":3697.916666666667},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,AE$12))","v":3771.875},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,AF$12))","v":4480.1906250000002},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,AG$12))","v":4768.5},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,AH$12))","v":6298.5},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,AI$12))","v":6424.47},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,AJ$12))","v":7578.9888750000018},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,AK$12))","v":8070.3250000000016},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,AL$12))","v":8070.3250000000016},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,AM$12))","v":8231.7314999999999},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,AN$12))","v":8387.2647975},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,AO$12))","v":10700.514000000001},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,AP$12))","v":6455.6820000000007},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,AQ$12))","v":6584.7956400000003},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,AR$12))","v":6761.0667104999993},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,AS$12))","v":7592.0588999999991},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,AT$12))","v":7592.0588999999991},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,AU$12))","v":7743.9000780000006},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,AV$12))","v":10434.426153367502},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,AW$12))","v":11648.052473760001},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,AX$12))","v":11648.052473760001},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,AY$12))","v":11881.0135232352},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,AZ$12))","v":11987.119138675233},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,BA$12))","v":13295.755062435604},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,BB$12))","v":15417.867371236202},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,BC$12))","v":15726.224718660922},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,BD$12))","v":17456.532217855187},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,BE$12))","v":19280.369852141037},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,BF$12))","v":19280.369852141037},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,BG$12))","v":19665.977249183859},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,BH$12))","v":19665.977249183859},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,BI$12))","v":21573.992005052136},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,BJ$12))","v":24332.436194964554},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,BK$12))","v":24819.084918863842},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,BL$12))","v":27326.870484562485},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,BM$12))","v":29956.987053465928},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,BN$12))","v":29956.987053465928},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,BO$12))","v":30556.126794535245},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,BP$12))","v":30556.126794535245},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,BQ$12))","v":33051.679259913399},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,BR$12))","v":33051.679259913399},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,BS$12))","v":33712.712845111666},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,BT$12))","v":40686.704360915377},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,BU$12))","v":44357.378451979217},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,BV$12))","v":44357.378451979217},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,BW$12))","v":45244.526021018806},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,BX$12))","v":45244.526021018806},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,BY$12))","v":48430.9835298572},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,BZ$12))","v":48430.9835298572},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,CA$12))","v":49399.603200454345},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,CB$12))","v":49399.603200454345},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,CC$12))","v":58427.899475496451},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,CD$12))","v":58427.899475496451},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,CE$12))","v":59596.457465006388},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,CF$12))","v":59596.457465006388},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,CG$12))","v":59596.457465006388},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,CH$12))","v":59596.457465006388},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z98:$CV98,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":99},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":100},null,null,null,null,null,null,{"$f":"H89","v":"Управленческие расходы"},{"$f":"Items!$BC$13","v":"Постоянные расходы"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X100-SUM($X101:$X108))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B100=Lists!$CU$24,SUMIFS($Z100:$CV100,$Z$2:$CV$2,Periods!$Q$18),SUM($Z100:$CV100))","v":158752588.24663284},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,AA$12))","v":24223.452083333337},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,AB$12))","v":51024.558958333342},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,AC$12))","v":166174.04583333334},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,AD$12))","v":159376.40143333335},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,AE$12))","v":129518.65525},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,AF$12))","v":265103.80095499998},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,AG$12))","v":311555.226264},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,AH$12))","v":288137.2036376},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,AI$12))","v":209370.12727349997},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,AJ$12))","v":469243.74837960018},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,AK$12))","v":538216.84752000007},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,AL$12))","v":492510.53776800004},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,AM$12))","v":338554.12693445996},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,AN$12))","v":570903.19117547409},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,AO$12))","v":886885.15781520004},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,AP$12))","v":808676.43374160002},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,AQ$12))","v":520889.57398800011},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,AR$12))","v":913793.28507720027},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,AS$12))","v":1048675.1982610323},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,AT$12))","v":952735.87677242898},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,AU$12))","v":783541.51972829085},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,AV$12))","v":1412684.0656697988},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,AW$12))","v":1578149.0473449277},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,AX$12))","v":1429699.1999928099},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,AY$12))","v":900576.43135914672},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,AZ$12))","v":1627567.1585564292},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,BA$12))","v":1806373.1755029841},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,BB$12))","v":2096584.2048016295},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,BC$12))","v":1270459.6214707191},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,BD$12))","v":2326243.3421713347},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,BE$12))","v":2626317.1007625437},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,BF$12))","v":2373990.2007392175},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,BG$12))","v":1428139.4620409035},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,BH$12))","v":2628280.1965240911},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,BI$12))","v":2891184.4105344634},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,BJ$12))","v":3257094.2497086823},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,BK$12))","v":1979034.9303171425},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,BL$12))","v":3663711.7133147102},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,BM$12))","v":4017170.5454210122},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,BN$12))","v":3636165.7407311918},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,BO$12))","v":2152462.1472948766},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,BP$12))","v":3988479.7798662293},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,BQ$12))","v":4455694.6606262308},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,BR$12))","v":4022021.7259405367},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,BS$12))","v":2883014.711686891},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,BT$12))","v":5385482.4668361153},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,BU$12))","v":5871955.9401201447},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,BV$12))","v":5297240.9482207866},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,BW$12))","v":3169052.0898892879},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,BX$12))","v":5909794.8293553721},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,BY$12))","v":6428415.5631567789},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,BZ$12))","v":5813626.3018926689},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,CA$12))","v":3288486.038630127},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,CB$12))","v":6131233.0526570724},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,CC$12))","v":7790626.4699382642},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,CD$12))","v":7025300.976907596},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,CE$12))","v":3964531.0435686465},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,CF$12))","v":7429047.6027295291},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,CG$12))","v":7817460.807377384},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,CH$12))","v":7050127.3241248103},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z100:$CV100,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":101},null,null,null,null,null,null,{"$f":"H89","v":"Управленческие расходы"},{"$f":"I90","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L101)=0,$L101=0,$L101=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L101)))","v":"Постоянные расходы - 1"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B101=Lists!$CU$24,SUMIFS($Z101:$CV101,$Z$2:$CV$2,Periods!$Q$18),SUM($Z101:$CV101))","v":25032519.036579166},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,AA$12))","v":2604.9375000000005},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,AB$12))","v":4949.3812500000004},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,AC$12))","v":15629.625},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,AD$12))","v":14105.421},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,AE$12))","v":9142.4024999999983},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,AF$12))","v":31267.016549999997},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,AG$12))","v":38472.168239999999},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,AH$12))","v":34624.951415999996},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,AI$12))","v":21640.594634999998},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,AJ$12))","v":64135.245636000029},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,AK$12))","v":75011.983200000002},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,AL$12))","v":67510.784879999992},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,AM$12))","v":42196.721628599997},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,AN$12))","v":80173.771094340016},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,AO$12))","v":131522.249232},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,AP$12))","v":118692.619056},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,AQ$12))","v":71435.37258000001},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,AR$12))","v":135727.20790200002},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,AS$12))","v":157364.56047312004},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,AT$12))","v":141628.10442580801},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,AU$12))","v":113808.29819931},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,AV$12))","v":216821.88091000798},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,AW$12))","v":243449.12944281596},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,AX$12))","v":219104.21649853437},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,AY$12))","v":132275.60131524949},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,AZ$12))","v":251323.64249897405},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,BA$12))","v":280113.03807935189},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,BB$12))","v":327679.5668102511},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,BC$12))","v":192157.77066033243},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,BD$12))","v":365099.76425463153},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,BE$12))","v":413742.96417096717},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,BF$12))","v":372368.66775387048},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,BG$12))","v":217215.05618975777},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,BH$12))","v":413815.26876664755},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,BI$12))","v":456337.63974266895},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,BJ$12))","v":516313.443823134},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,BK$12))","v":306694.60352371575},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,BL$12))","v":582719.74669505993},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,BM$12))","v":640058.30300601549},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,BN$12))","v":577588.89519308589},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,BO$12))","v":334252.83286636916},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,BP$12))","v":635080.38244610117},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,BQ$12))","v":711037.19559693011},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,BR$12))","v":639933.47603723733},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,BS$12))","v":453099.75139000191},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,BT$12))","v":863173.47204696725},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,BU$12))","v":942255.64200058801},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,BV$12))","v":848030.07780052931},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,BW$12))","v":499029.83194303507},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,BX$12))","v":948156.68069176655},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,BY$12))","v":1032475.5143649},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,BZ$12))","v":931680.19797481305},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,CA$12))","v":517600.10998600727},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,CB$12))","v":983440.20897341415},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,CC$12))","v":1254735.9100334365},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,CD$12))","v":1129262.3190300928},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,CE$12))","v":627367.95501671825},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,CF$12))","v":1195128.2875490021},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,CG$12))","v":1258029.7763673703},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,CH$12))","v":1132226.7987306332},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":102},null,null,null,null,null,null,{"$f":"H89","v":"Управленческие расходы"},{"$f":"I90","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L102)=0,$L102=0,$L102=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L102)))","v":"Постоянные расходы - 2"},null,{"$f":"L101+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B102=Lists!$CU$24,SUMIFS($Z102:$CV102,$Z$2:$CV$2,Periods!$Q$18),SUM($Z102:$CV102))","v":125162595.18289582},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,AA$12))","v":13024.6875},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,AB$12))","v":24746.906250000004},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,AC$12))","v":78148.125},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,AD$12))","v":70527.104999999996},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,AE$12))","v":45712.012499999997},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,AF$12))","v":156335.08275},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,AG$12))","v":192360.8412},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,AH$12))","v":173124.75707999998},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,AI$12))","v":108202.97317499999},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,AJ$12))","v":320676.22818000015},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,AK$12))","v":375059.91600000003},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,AL$12))","v":337553.92440000002},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,AM$12))","v":210983.60814299999},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,AN$12))","v":400868.85547170008},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,AO$12))","v":657611.2461600001},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,AP$12))","v":593463.09528000001},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,AQ$12))","v":357176.86290000007},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,AR$12))","v":678636.03951000015},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,AS$12))","v":786822.80236560025},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,AT$12))","v":708140.52212904021},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,AU$12))","v":569041.49099654995},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,AV$12))","v":1084109.4045500399},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,AW$12))","v":1217245.64721408},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,AX$12))","v":1095521.0824926719},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,AY$12))","v":661378.0065762474},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,AZ$12))","v":1256618.2124948702},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,BA$12))","v":1400565.1903967594},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,BB$12))","v":1638397.8340512556},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,BC$12))","v":960788.85330166202},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,BD$12))","v":1825498.8212731578},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,BE$12))","v":2068714.8208548359},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,BF$12))","v":1861843.3387693528},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,BG$12))","v":1086075.2809487889},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,BH$12))","v":2069076.3438332377},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,BI$12))","v":2281688.1987133455},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,BJ$12))","v":2581567.2191156703},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,BK$12))","v":1533473.0176185786},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,BL$12))","v":2913598.7334753},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,BM$12))","v":3200291.5150300777},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,BN$12))","v":2887944.4759654296},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,BO$12))","v":1671264.1643318457},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,BP$12))","v":3175401.9122305065},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,BQ$12))","v":3555185.9779846505},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,BR$12))","v":3199667.3801861866},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,BS$12))","v":2265498.7569500096},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,BT$12))","v":4315867.360234837},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,BU$12))","v":4711278.2100029401},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,BV$12))","v":4240150.3890026463},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,BW$12))","v":2495149.1597151752},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,BX$12))","v":4740783.4034588328},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,BY$12))","v":5162377.5718245003},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,BZ$12))","v":4658400.9898740659},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,CA$12))","v":2588000.5499300365},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,CB$12))","v":4917201.0448670704},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,CC$12))","v":6273679.5501671825},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,CD$12))","v":5646311.5951504642},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,CE$12))","v":3136839.7750835912},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,CF$12))","v":5975641.4377450105},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,CG$12))","v":6290148.8818368521},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,CH$12))","v":5661133.9936531661},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z102:$CV102,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":103},null,null,null,null,null,null,{"$f":"H89","v":"Управленческие расходы"},{"$f":"I90","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L103)=0,$L103=0,$L103=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L103)))","v":"Постоянные расходы - 3"},null,3,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B103=Lists!$CU$24,SUMIFS($Z103:$CV103,$Z$2:$CV$2,Periods!$Q$18),SUM($Z103:$CV103))","v":4117719.5577015318},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,AC$12))","v":50000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,AD$12))","v":50000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,AE$12))","v":50000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,AF$12))","v":50000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,AG$12))","v":52500},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,AH$12))","v":52500},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,AI$12))","v":52500},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,AJ$12))","v":52500},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,AK$12))","v":55125},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,AL$12))","v":55125},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,AM$12))","v":55125},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,AN$12))","v":55125},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,AO$12))","v":57881.250000000015},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,AP$12))","v":57881.250000000015},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,AQ$12))","v":57881.250000000015},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,AR$12))","v":57881.250000000015},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,AS$12))","v":60775.3125},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,AT$12))","v":60775.3125},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,AU$12))","v":60775.3125},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,AV$12))","v":60775.3125},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,AW$12))","v":63814.078125000007},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,AX$12))","v":63814.078125000007},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,AY$12))","v":63814.078125000007},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,AZ$12))","v":63814.078125000007},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,BA$12))","v":67004.782031249997},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,BB$12))","v":67004.782031249997},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,BC$12))","v":67004.782031249997},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,BD$12))","v":67004.782031249997},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,BE$12))","v":70355.021132812515},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,BF$12))","v":70355.021132812515},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,BG$12))","v":70355.021132812515},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,BH$12))","v":70355.021132812515},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,BI$12))","v":73872.772189453128},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,BJ$12))","v":73872.772189453128},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,BK$12))","v":73872.772189453128},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,BL$12))","v":73872.772189453128},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,BM$12))","v":77566.41079892579},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,BN$12))","v":77566.41079892579},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,BO$12))","v":77566.41079892579},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,BP$12))","v":77566.41079892579},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,BQ$12))","v":81444.73133887208},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,BR$12))","v":81444.73133887208},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,BS$12))","v":81444.73133887208},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,BT$12))","v":81444.73133887208},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,BU$12))","v":85516.967905815691},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,BV$12))","v":85516.967905815691},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,BW$12))","v":85516.967905815691},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,BX$12))","v":85516.967905815691},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,BY$12))","v":89792.816301106461},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,BZ$12))","v":89792.816301106461},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,CA$12))","v":89792.816301106461},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,CB$12))","v":89792.816301106461},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,CC$12))","v":94282.457116161808},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,CD$12))","v":94282.457116161808},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,CE$12))","v":94282.457116161808},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,CF$12))","v":94282.457116161808},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,CG$12))","v":98996.57997196987},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,CH$12))","v":98996.57997196987},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z103:$CV103,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":104},null,null,null,null,null,null,{"$f":"H100","v":"Управленческие расходы"},{"$f":"I101","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L104)=0,$L104=0,$L104=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L104)))","v":"Постоянные расходы - 4"},null,4,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B104=Lists!$CU$24,SUMIFS($Z104:$CV104,$Z$2:$CV$2,Periods!$Q$18),SUM($Z104:$CV104))","v":1054179.0344183755},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,AB$12))","v":12500},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,AC$12))","v":12500},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,AD$12))","v":12500},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,AE$12))","v":12500},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,AF$12))","v":13125},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,AG$12))","v":13125},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,AH$12))","v":13125},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,AI$12))","v":13125},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,AJ$12))","v":13781.25},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,AK$12))","v":13781.25},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,AL$12))","v":13781.25},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,AM$12))","v":13781.25},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,AN$12))","v":14470.312500000004},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,AO$12))","v":14470.312500000004},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,AP$12))","v":14470.312500000004},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,AQ$12))","v":14470.312500000004},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,AR$12))","v":15193.828125},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,AS$12))","v":15193.828125},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,AT$12))","v":15193.828125},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,AU$12))","v":15193.828125},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,AV$12))","v":15953.519531250002},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,AW$12))","v":15953.519531250002},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,AX$12))","v":15953.519531250002},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,AY$12))","v":15953.519531250002},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,AZ$12))","v":16751.195507812499},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,BA$12))","v":16751.195507812499},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,BB$12))","v":16751.195507812499},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,BC$12))","v":16751.195507812499},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,BD$12))","v":17588.755283203129},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,BE$12))","v":17588.755283203129},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,BF$12))","v":17588.755283203129},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,BG$12))","v":17588.755283203129},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,BH$12))","v":18468.193047363282},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,BI$12))","v":18468.193047363282},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,BJ$12))","v":18468.193047363282},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,BK$12))","v":18468.193047363282},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,BL$12))","v":19391.602699731448},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,BM$12))","v":19391.602699731448},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,BN$12))","v":19391.602699731448},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,BO$12))","v":19391.602699731448},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,BP$12))","v":20361.18283471802},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,BQ$12))","v":20361.18283471802},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,BR$12))","v":20361.18283471802},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,BS$12))","v":20361.18283471802},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,BT$12))","v":21379.241976453923},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,BU$12))","v":21379.241976453923},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,BV$12))","v":21379.241976453923},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,BW$12))","v":21379.241976453923},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,BX$12))","v":22448.204075276615},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,BY$12))","v":22448.204075276615},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,BZ$12))","v":22448.204075276615},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,CA$12))","v":22448.204075276615},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,CB$12))","v":23570.614279040452},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,CC$12))","v":23570.614279040452},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,CD$12))","v":23570.614279040452},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,CE$12))","v":23570.614279040452},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,CF$12))","v":24749.144992992467},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,CG$12))","v":24749.144992992467},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,CH$12))","v":24749.144992992467},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z104:$CV104,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":105},null,null,null,null,null,null,{"$f":"H101","v":"Управленческие расходы"},{"$f":"I102","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L105)=0,$L105=0,$L105=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L105)))","v":"Постоянные расходы - 5"},null,5,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B105=Lists!$CU$24,SUMIFS($Z105:$CV105,$Z$2:$CV$2,Periods!$Q$18),SUM($Z105:$CV105))","v":719285.45294091164},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$12:$CV$12,AA$12))","v":8333.3333333333339},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$12:$CV$12,AB$12))","v":8333.3333333333339},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$12:$CV$12,AC$12))","v":8333.3333333333339},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$12:$CV$12,AD$12))","v":8333.3333333333339},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$12:$CV$12,AE$12))","v":8750},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$12:$CV$12,AF$12))","v":8750},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$12:$CV$12,AG$12))","v":8750},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$12:$CV$12,AH$12))","v":8750},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$12:$CV$12,AI$12))","v":9187.5},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$12:$CV$12,AJ$12))","v":9187.5},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$12:$CV$12,AK$12))","v":9187.5},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$12:$CV$12,AL$12))","v":9187.5},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$12:$CV$12,AM$12))","v":9646.8750000000018},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$12:$CV$12,AN$12))","v":9646.8750000000018},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$12:$CV$12,AO$12))","v":9646.8750000000018},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$12:$CV$12,AP$12))","v":9646.8750000000018},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$12:$CV$12,AQ$12))","v":10129.21875},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$12:$CV$12,AR$12))","v":10129.21875},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$12:$CV$12,AS$12))","v":10129.21875},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$12:$CV$12,AT$12))","v":10129.21875},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$12:$CV$12,AU$12))","v":10635.679687500002},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$12:$CV$12,AV$12))","v":10635.679687500002},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$12:$CV$12,AW$12))","v":10635.679687500002},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$12:$CV$12,AX$12))","v":10635.679687500002},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$12:$CV$12,AY$12))","v":11167.463671875001},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$12:$CV$12,AZ$12))","v":11167.463671875001},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$12:$CV$12,BA$12))","v":11167.463671875001},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$12:$CV$12,BB$12))","v":11167.463671875001},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$12:$CV$12,BC$12))","v":11725.836855468751},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$12:$CV$12,BD$12))","v":11725.836855468751},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$12:$CV$12,BE$12))","v":11725.836855468751},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$12:$CV$12,BF$12))","v":11725.836855468751},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$12:$CV$12,BG$12))","v":12312.128698242188},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$12:$CV$12,BH$12))","v":12312.128698242188},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$12:$CV$12,BI$12))","v":12312.128698242188},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$12:$CV$12,BJ$12))","v":12312.128698242188},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$12:$CV$12,BK$12))","v":12927.7351331543},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$12:$CV$12,BL$12))","v":12927.7351331543},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$12:$CV$12,BM$12))","v":12927.7351331543},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$12:$CV$12,BN$12))","v":12927.7351331543},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$12:$CV$12,BO$12))","v":13574.121889812013},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$12:$CV$12,BP$12))","v":13574.121889812013},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$12:$CV$12,BQ$12))","v":13574.121889812013},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$12:$CV$12,BR$12))","v":13574.121889812013},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$12:$CV$12,BS$12))","v":14252.827984302616},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$12:$CV$12,BT$12))","v":14252.827984302616},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$12:$CV$12,BU$12))","v":14252.827984302616},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$12:$CV$12,BV$12))","v":14252.827984302616},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$12:$CV$12,BW$12))","v":14965.469383517746},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$12:$CV$12,BX$12))","v":14965.469383517746},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$12:$CV$12,BY$12))","v":14965.469383517746},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$12:$CV$12,BZ$12))","v":14965.469383517746},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$12:$CV$12,CA$12))","v":15713.742852693635},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$12:$CV$12,CB$12))","v":15713.742852693635},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$12:$CV$12,CC$12))","v":15713.742852693635},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$12:$CV$12,CD$12))","v":15713.742852693635},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$12:$CV$12,CE$12))","v":16499.429995328312},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$12:$CV$12,CF$12))","v":16499.429995328312},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$12:$CV$12,CG$12))","v":16499.429995328312},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$12:$CV$12,CH$12))","v":16499.429995328312},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z105:$CV105,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":106},null,null,null,null,null,null,{"$f":"H102","v":"Управленческие расходы"},{"$f":"I103","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L106)=0,$L106=0,$L106=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L106)))","v":"Постоянные расходы - 6"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B106=Lists!$CU$24,SUMIFS($Z106:$CV106,$Z$2:$CV$2,Periods!$Q$18),SUM($Z106:$CV106))","v":163038.07843909319},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,AD$12))","v":2500},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,AE$12))","v":2500},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,AF$12))","v":2500},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,AG$12))","v":2500},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,AH$12))","v":2550},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,AI$12))","v":2550},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,AJ$12))","v":2550},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,AK$12))","v":2550},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,AL$12))","v":2601},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,AM$12))","v":2601},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,AN$12))","v":2601},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,AO$12))","v":2601},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,AP$12))","v":2653.02},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,AQ$12))","v":2653.02},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,AR$12))","v":2653.02},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,AS$12))","v":2653.02},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,AT$12))","v":2706.0804000000003},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,AU$12))","v":2706.0804000000003},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,AV$12))","v":2706.0804000000003},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,AW$12))","v":2706.0804000000003},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,AX$12))","v":2760.2020080000002},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,AY$12))","v":2760.2020080000002},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,AZ$12))","v":2760.2020080000002},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,BA$12))","v":2760.2020080000002},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,BB$12))","v":2815.40604816},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,BC$12))","v":2815.40604816},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,BD$12))","v":2815.40604816},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,BE$12))","v":2815.40604816},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,BF$12))","v":2871.7141691231996},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,BG$12))","v":2871.7141691231996},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,BH$12))","v":2871.7141691231996},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,BI$12))","v":2871.7141691231996},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,BJ$12))","v":2929.148452505664},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,BK$12))","v":2929.148452505664},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,BL$12))","v":2929.148452505664},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,BM$12))","v":2929.148452505664},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,BN$12))","v":2987.7314215557772},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,BO$12))","v":2987.7314215557772},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,BP$12))","v":2987.7314215557772},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,BQ$12))","v":2987.7314215557772},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,BR$12))","v":3047.4860499868928},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,BS$12))","v":3047.4860499868928},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,BT$12))","v":3047.4860499868928},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,BU$12))","v":3047.4860499868928},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,BV$12))","v":3108.4357709866299},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,BW$12))","v":3108.4357709866299},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,BX$12))","v":3108.4357709866299},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,BY$12))","v":3108.4357709866299},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,BZ$12))","v":3170.6044864063633},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,CA$12))","v":3170.6044864063633},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,CB$12))","v":3170.6044864063633},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,CC$12))","v":3170.6044864063633},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,CD$12))","v":3234.0165761344902},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,CE$12))","v":3234.0165761344902},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,CF$12))","v":3234.0165761344902},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,CG$12))","v":3234.0165761344902},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,CH$12))","v":3298.6969076571804},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z106:$CV106,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":107},null,null,null,null,null,null,{"$f":"H103","v":"Управленческие расходы"},{"$f":"I104","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L107)=0,$L107=0,$L107=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L107)))","v":"Постоянные расходы - 7"},null,7,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B107=Lists!$CU$24,SUMIFS($Z107:$CV107,$Z$2:$CV$2,Periods!$Q$18),SUM($Z107:$CV107))","v":2503251.9036579155},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,AA$12))","v":260.49375000000003},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,AB$12))","v":494.93812500000001},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,AC$12))","v":1562.9625000000001},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,AD$12))","v":1410.5420999999999},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,AE$12))","v":914.24024999999995},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,AF$12))","v":3126.7016549999998},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,AG$12))","v":3847.2168239999996},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,AH$12))","v":3462.4951415999994},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,AI$12))","v":2164.0594634999998},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,AJ$12))","v":6413.5245636000027},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,AK$12))","v":7501.1983200000004},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,AL$12))","v":6751.0784880000001},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,AM$12))","v":4219.6721628599998},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,AN$12))","v":8017.3771094340009},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,AO$12))","v":13152.224923200001},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,AP$12))","v":11869.261905599998},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,AQ$12))","v":7143.5372580000003},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,AR$12))","v":13572.720790200001},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,AS$12))","v":15736.456047312004},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,AT$12))","v":14162.810442580801},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,AU$12))","v":11380.829819930999},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,AV$12))","v":21682.1880910008},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,AW$12))","v":24344.912944281597},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,AX$12))","v":21910.421649853437},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,AY$12))","v":13227.560131524948},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,AZ$12))","v":25132.3642498974},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,BA$12))","v":28011.30380793519},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,BB$12))","v":32767.956681025113},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,BC$12))","v":19215.777066033239},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,BD$12))","v":36509.976425463159},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,BE$12))","v":41374.296417096717},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,BF$12))","v":37236.866775387054},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,BG$12))","v":21721.505618975778},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,BH$12))","v":41381.52687666475},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,BI$12))","v":45633.763974266905},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,BJ$12))","v":51631.344382313408},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,BK$12))","v":30669.46035237157},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,BL$12))","v":58271.974669505995},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,BM$12))","v":64005.830300601549},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,BN$12))","v":57758.889519308577},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,BO$12))","v":33425.283286636914},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,BP$12))","v":63508.038244610121},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,BQ$12))","v":71103.719559693025},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,BR$12))","v":63993.347603723734},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,BS$12))","v":45309.975139000191},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,BT$12))","v":86317.347204696722},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,BU$12))","v":94225.564200058798},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,BV$12))","v":84803.007780052925},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,BW$12))","v":49902.983194303502},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,BX$12))","v":94815.668069176652},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,BY$12))","v":103247.55143649},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,BZ$12))","v":93168.019797481305},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,CA$12))","v":51760.01099860073},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,CB$12))","v":98344.020897341397},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,CC$12))","v":125473.59100334364},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,CD$12))","v":112926.23190300928},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,CE$12))","v":62736.795501671819},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,CF$12))","v":119512.82875490021},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,CG$12))","v":125802.97763673704},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,CH$12))","v":113222.67987306332},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":109},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":110}]
[{"$f":"ROW()","v":111},null,null,null,null,null,null,{"$f":"Items!$BO$25","v":"EBITDA"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X111-(X80-X82))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B111=Lists!$CU$24,SUMIFS($Z111:$CV111,$Z$2:$CV$2,Periods!$Q$18),SUM($Z111:$CV111))","v":870211685.68567085},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,AA$12))","v":-1578405.9428240743},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,AB$12))","v":-1370785.4117361112},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,AC$12))","v":-1719914.7078703707},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,AD$12))","v":-2208957.8069888889},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,AE$12))","v":-2444914.0094166668},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,AF$12))","v":-1461644.0085591665},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,AG$12))","v":-1497448.1262362218},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,AH$12))","v":-2734220.5125709344},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,AI$12))","v":-3355157.2108457219},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,AJ$12))","v":-1225546.9791175155},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,AK$12))","v":-1336698.8949412983},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,AL$12))","v":-1818209.5308291102},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,AM$12))","v":-3187122.9223057376},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,AN$12))","v":-685167.05653239507},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,AO$12))","v":919628.29833236709},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,AP$12))","v":2072691.7217726652},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,AQ$12))","v":-439088.90395583399},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,AR$12))","v":3835411.5379441325},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,AS$12))","v":4199439.5046617016},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,AT$12))","v":3175826.8447942473},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,AU$12))","v":1713097.5127524771},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,AV$12))","v":7210330.631507339},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,AW$12))","v":7487009.9400987253},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,AX$12))","v":5908090.6890748944},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,AY$12))","v":882035.53664635867},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,AZ$12))","v":8984885.550399391},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,BA$12))","v":9076193.1744545102},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,BB$12))","v":11065350.6935657},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,BC$12))","v":2577301.8151059747},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,BD$12))","v":13776104.412286974},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,BE$12))","v":14903346.787621234},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,BF$12))","v":12191325.125621922},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,BG$12))","v":2977892.4233628251},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,BH$12))","v":16467544.807636939},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,BI$12))","v":16824756.527668756},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,BJ$12))","v":19384870.635866892},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,BK$12))","v":5865295.3165083267},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,BL$12))","v":24018414.873377062},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,BM$12))","v":24496624.588022441},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,BN$12))","v":20431088.448364682},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,BO$12))","v":5789004.0610426515},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,BP$12))","v":26494378.147543088},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,BQ$12))","v":28493704.070456333},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,BR$12))","v":23786971.773992807},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,BS$12))","v":12420884.539575256},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,BT$12))","v":37277119.765868887},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,BU$12))","v":38550427.995276093},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,BV$12))","v":32361283.931037106},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,BW$12))","v":10734287.277825348},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,BX$12))","v":41911871.529946178},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,BY$12))","v":42854552.401118167},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,BZ$12))","v":36225097.600086823},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,CA$12))","v":10578220.144061573},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,CB$12))","v":42956612.528719708},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,CC$12))","v":54509043.723034486},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,CD$12))","v":45417110.437708974},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,CE$12))","v":13906598.119425394},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,CF$12))","v":53480422.841870002},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,CG$12))","v":53760429.781471267},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,CH$12))","v":45322389.642892241},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z111:$CV111,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":112}]
[{"$f":"ROW()","v":113},null,null,null,null,null,null,{"$f":"Items!$BO$28","v":"Амортизация"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X113-SUMIFS($X114:$X123,$J114:$J123,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B113=Lists!$CU$24,SUMIFS($Z113:$CV113,$Z$2:$CV$2,Periods!$Q$18),SUM($Z113:$CV113))","v":33847222.222222194},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,AB$12))","v":13888.888888888889},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,AC$12))","v":583333.33333333337},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,AD$12))","v":583333.33333333337},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,AE$12))","v":583333.33333333337},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,AF$12))","v":583333.33333333337},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,AG$12))","v":583333.33333333337},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,AH$12))","v":583333.33333333337},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,AI$12))","v":583333.33333333337},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,AJ$12))","v":583333.33333333337},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,AK$12))","v":583333.33333333337},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,AL$12))","v":583333.33333333337},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,AM$12))","v":583333.33333333337},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,AN$12))","v":583333.33333333337},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,AO$12))","v":583333.33333333337},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,AP$12))","v":583333.33333333337},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,AQ$12))","v":583333.33333333337},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,AR$12))","v":583333.33333333337},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,AS$12))","v":583333.33333333337},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,AT$12))","v":583333.33333333337},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,AU$12))","v":583333.33333333337},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,AV$12))","v":583333.33333333337},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,AW$12))","v":583333.33333333337},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,AX$12))","v":583333.33333333337},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,AY$12))","v":583333.33333333337},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,AZ$12))","v":583333.33333333337},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,BA$12))","v":583333.33333333337},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,BB$12))","v":583333.33333333337},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,BC$12))","v":583333.33333333337},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,BD$12))","v":583333.33333333337},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,BE$12))","v":583333.33333333337},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,BF$12))","v":583333.33333333337},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,BG$12))","v":583333.33333333337},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,BH$12))","v":583333.33333333337},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,BI$12))","v":583333.33333333337},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,BJ$12))","v":583333.33333333337},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,BK$12))","v":583333.33333333337},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,BL$12))","v":583333.33333333337},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,BM$12))","v":583333.33333333337},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,BN$12))","v":583333.33333333337},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,BO$12))","v":583333.33333333337},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,BP$12))","v":583333.33333333337},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,BQ$12))","v":583333.33333333337},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,BR$12))","v":583333.33333333337},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,BS$12))","v":583333.33333333337},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,BT$12))","v":583333.33333333337},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,BU$12))","v":583333.33333333337},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,BV$12))","v":583333.33333333337},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,BW$12))","v":583333.33333333337},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,BX$12))","v":583333.33333333337},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,BY$12))","v":583333.33333333337},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,BZ$12))","v":583333.33333333337},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,CA$12))","v":583333.33333333337},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,CB$12))","v":583333.33333333337},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,CC$12))","v":583333.33333333337},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,CD$12))","v":583333.33333333337},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,CE$12))","v":583333.33333333337},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,CF$12))","v":583333.33333333337},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,CG$12))","v":583333.33333333337},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,CH$12))","v":583333.33333333337},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z113:$CV113,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":114},null,null,null,null,null,null,{"$f":"H113","v":"Амортизация"},{"$f":"Items!$AU$13","v":"Капзатраты разовые амортизируемые"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X114-SUM($X115:$X122))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B114=Lists!$CU$24,SUMIFS($Z114:$CV114,$Z$2:$CV$2,Periods!$Q$18),SUM($Z114:$CV114))","v":33847222.222222194},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,AB$12))","v":13888.888888888889},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,AC$12))","v":583333.33333333337},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,AD$12))","v":583333.33333333337},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,AE$12))","v":583333.33333333337},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,AF$12))","v":583333.33333333337},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,AG$12))","v":583333.33333333337},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,AH$12))","v":583333.33333333337},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,AI$12))","v":583333.33333333337},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,AJ$12))","v":583333.33333333337},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,AK$12))","v":583333.33333333337},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,AL$12))","v":583333.33333333337},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,AM$12))","v":583333.33333333337},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,AN$12))","v":583333.33333333337},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,AO$12))","v":583333.33333333337},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,AP$12))","v":583333.33333333337},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,AQ$12))","v":583333.33333333337},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,AR$12))","v":583333.33333333337},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,AS$12))","v":583333.33333333337},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,AT$12))","v":583333.33333333337},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,AU$12))","v":583333.33333333337},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,AV$12))","v":583333.33333333337},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,AW$12))","v":583333.33333333337},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,AX$12))","v":583333.33333333337},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,AY$12))","v":583333.33333333337},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,AZ$12))","v":583333.33333333337},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,BA$12))","v":583333.33333333337},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,BB$12))","v":583333.33333333337},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,BC$12))","v":583333.33333333337},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,BD$12))","v":583333.33333333337},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,BE$12))","v":583333.33333333337},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,BF$12))","v":583333.33333333337},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,BG$12))","v":583333.33333333337},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,BH$12))","v":583333.33333333337},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,BI$12))","v":583333.33333333337},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,BJ$12))","v":583333.33333333337},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,BK$12))","v":583333.33333333337},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,BL$12))","v":583333.33333333337},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,BM$12))","v":583333.33333333337},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,BN$12))","v":583333.33333333337},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,BO$12))","v":583333.33333333337},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,BP$12))","v":583333.33333333337},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,BQ$12))","v":583333.33333333337},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,BR$12))","v":583333.33333333337},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,BS$12))","v":583333.33333333337},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,BT$12))","v":583333.33333333337},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,BU$12))","v":583333.33333333337},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,BV$12))","v":583333.33333333337},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,BW$12))","v":583333.33333333337},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,BX$12))","v":583333.33333333337},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,BY$12))","v":583333.33333333337},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,BZ$12))","v":583333.33333333337},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,CA$12))","v":583333.33333333337},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,CB$12))","v":583333.33333333337},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,CC$12))","v":583333.33333333337},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,CD$12))","v":583333.33333333337},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,CE$12))","v":583333.33333333337},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,CF$12))","v":583333.33333333337},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,CG$12))","v":583333.33333333337},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,CH$12))","v":583333.33333333337},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z114:$CV114,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":115},null,null,null,null,null,null,{"$f":"H113","v":"Амортизация"},{"$f":"I114","v":"Капзатраты разовые амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L115)=0,$L115=0,$L115=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L115)))","v":"Учреждение юр.лица"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B115=Lists!$CU$24,SUMIFS($Z115:$CV115,$Z$2:$CV$2,Periods!$Q$18),SUM($Z115:$CV115))","v":81944.444444444511},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,AB$12))","v":1388.8888888888889},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,AC$12))","v":1388.8888888888889},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,AD$12))","v":1388.8888888888889},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,AE$12))","v":1388.8888888888889},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,AF$12))","v":1388.8888888888889},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,AG$12))","v":1388.8888888888889},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,AH$12))","v":1388.8888888888889},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,AI$12))","v":1388.8888888888889},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,AJ$12))","v":1388.8888888888889},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,AK$12))","v":1388.8888888888889},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,AL$12))","v":1388.8888888888889},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,AM$12))","v":1388.8888888888889},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,AN$12))","v":1388.8888888888889},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,AO$12))","v":1388.8888888888889},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,AP$12))","v":1388.8888888888889},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,AQ$12))","v":1388.8888888888889},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,AR$12))","v":1388.8888888888889},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,AS$12))","v":1388.8888888888889},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,AT$12))","v":1388.8888888888889},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,AU$12))","v":1388.8888888888889},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,AV$12))","v":1388.8888888888889},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,AW$12))","v":1388.8888888888889},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,AX$12))","v":1388.8888888888889},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,AY$12))","v":1388.8888888888889},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,AZ$12))","v":1388.8888888888889},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,BA$12))","v":1388.8888888888889},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,BB$12))","v":1388.8888888888889},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,BC$12))","v":1388.8888888888889},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,BD$12))","v":1388.8888888888889},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,BE$12))","v":1388.8888888888889},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,BF$12))","v":1388.8888888888889},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,BG$12))","v":1388.8888888888889},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,BH$12))","v":1388.8888888888889},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,BI$12))","v":1388.8888888888889},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,BJ$12))","v":1388.8888888888889},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,BK$12))","v":1388.8888888888889},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,BL$12))","v":1388.8888888888889},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,BM$12))","v":1388.8888888888889},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,BN$12))","v":1388.8888888888889},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,BO$12))","v":1388.8888888888889},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,BP$12))","v":1388.8888888888889},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,BQ$12))","v":1388.8888888888889},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,BR$12))","v":1388.8888888888889},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,BS$12))","v":1388.8888888888889},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,BT$12))","v":1388.8888888888889},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,BU$12))","v":1388.8888888888889},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,BV$12))","v":1388.8888888888889},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,BW$12))","v":1388.8888888888889},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,BX$12))","v":1388.8888888888889},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,BY$12))","v":1388.8888888888889},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,BZ$12))","v":1388.8888888888889},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,CA$12))","v":1388.8888888888889},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,CB$12))","v":1388.8888888888889},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,CC$12))","v":1388.8888888888889},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,CD$12))","v":1388.8888888888889},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,CE$12))","v":1388.8888888888889},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,CF$12))","v":1388.8888888888889},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,CG$12))","v":1388.8888888888889},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,CH$12))","v":1388.8888888888889},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":116},null,null,null,null,null,null,{"$f":"H113","v":"Амортизация"},{"$f":"I114","v":"Капзатраты разовые амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L116)=0,$L116=0,$L116=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L116)))","v":"Получение документов"},null,{"$f":"L115+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B116=Lists!$CU$24,SUMIFS($Z116:$CV116,$Z$2:$CV$2,Periods!$Q$18),SUM($Z116:$CV116))","v":737500},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,AB$12))","v":12500},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,AC$12))","v":12500},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,AD$12))","v":12500},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,AE$12))","v":12500},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,AF$12))","v":12500},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,AG$12))","v":12500},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,AH$12))","v":12500},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,AI$12))","v":12500},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,AJ$12))","v":12500},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,AK$12))","v":12500},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,AL$12))","v":12500},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,AM$12))","v":12500},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,AN$12))","v":12500},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,AO$12))","v":12500},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,AP$12))","v":12500},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,AQ$12))","v":12500},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,AR$12))","v":12500},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,AS$12))","v":12500},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,AT$12))","v":12500},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,AU$12))","v":12500},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,AV$12))","v":12500},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,AW$12))","v":12500},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,AX$12))","v":12500},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,AY$12))","v":12500},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,AZ$12))","v":12500},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,BA$12))","v":12500},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,BB$12))","v":12500},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,BC$12))","v":12500},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,BD$12))","v":12500},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,BE$12))","v":12500},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,BF$12))","v":12500},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,BG$12))","v":12500},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,BH$12))","v":12500},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,BI$12))","v":12500},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,BJ$12))","v":12500},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,BK$12))","v":12500},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,BL$12))","v":12500},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,BM$12))","v":12500},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,BN$12))","v":12500},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,BO$12))","v":12500},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,BP$12))","v":12500},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,BQ$12))","v":12500},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,BR$12))","v":12500},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,BS$12))","v":12500},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,BT$12))","v":12500},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,BU$12))","v":12500},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,BV$12))","v":12500},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,BW$12))","v":12500},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,BX$12))","v":12500},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,BY$12))","v":12500},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,BZ$12))","v":12500},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,CA$12))","v":12500},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,CB$12))","v":12500},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,CC$12))","v":12500},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,CD$12))","v":12500},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,CE$12))","v":12500},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,CF$12))","v":12500},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,CG$12))","v":12500},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,CH$12))","v":12500},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z116:$CV116,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":117},null,null,null,null,null,null,{"$f":"H113","v":"Амортизация"},{"$f":"I114","v":"Капзатраты разовые амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L117)=0,$L117=0,$L117=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L117)))","v":"Строительство цеха"},null,3,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B117=Lists!$CU$24,SUMIFS($Z117:$CV117,$Z$2:$CV$2,Periods!$Q$18),SUM($Z117:$CV117))","v":24166666.666666679},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,AC$12))","v":416666.66666666669},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,AD$12))","v":416666.66666666669},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,AE$12))","v":416666.66666666669},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,AF$12))","v":416666.66666666669},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,AG$12))","v":416666.66666666669},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,AH$12))","v":416666.66666666669},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,AI$12))","v":416666.66666666669},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,AJ$12))","v":416666.66666666669},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,AK$12))","v":416666.66666666669},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,AL$12))","v":416666.66666666669},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,AM$12))","v":416666.66666666669},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,AN$12))","v":416666.66666666669},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,AO$12))","v":416666.66666666669},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,AP$12))","v":416666.66666666669},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,AQ$12))","v":416666.66666666669},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,AR$12))","v":416666.66666666669},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,AS$12))","v":416666.66666666669},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,AT$12))","v":416666.66666666669},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,AU$12))","v":416666.66666666669},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,AV$12))","v":416666.66666666669},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,AW$12))","v":416666.66666666669},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,AX$12))","v":416666.66666666669},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,AY$12))","v":416666.66666666669},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,AZ$12))","v":416666.66666666669},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,BA$12))","v":416666.66666666669},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,BB$12))","v":416666.66666666669},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,BC$12))","v":416666.66666666669},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,BD$12))","v":416666.66666666669},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,BE$12))","v":416666.66666666669},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,BF$12))","v":416666.66666666669},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,BG$12))","v":416666.66666666669},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,BH$12))","v":416666.66666666669},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,BI$12))","v":416666.66666666669},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,BJ$12))","v":416666.66666666669},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,BK$12))","v":416666.66666666669},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,BL$12))","v":416666.66666666669},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,BM$12))","v":416666.66666666669},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,BN$12))","v":416666.66666666669},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,BO$12))","v":416666.66666666669},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,BP$12))","v":416666.66666666669},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,BQ$12))","v":416666.66666666669},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,BR$12))","v":416666.66666666669},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,BS$12))","v":416666.66666666669},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,BT$12))","v":416666.66666666669},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,BU$12))","v":416666.66666666669},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,BV$12))","v":416666.66666666669},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,BW$12))","v":416666.66666666669},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,BX$12))","v":416666.66666666669},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,BY$12))","v":416666.66666666669},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,BZ$12))","v":416666.66666666669},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,CA$12))","v":416666.66666666669},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,CB$12))","v":416666.66666666669},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,CC$12))","v":416666.66666666669},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,CD$12))","v":416666.66666666669},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,CE$12))","v":416666.66666666669},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,CF$12))","v":416666.66666666669},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,CG$12))","v":416666.66666666669},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,CH$12))","v":416666.66666666669},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z117:$CV117,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":118},null,null,null,null,null,null,{"$f":"H114","v":"Амортизация"},{"$f":"I115","v":"Капзатраты разовые амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L118)=0,$L118=0,$L118=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L118)))","v":"Закупка и монтаж оборудования"},null,4,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B118=Lists!$CU$24,SUMIFS($Z118:$CV118,$Z$2:$CV$2,Periods!$Q$18),SUM($Z118:$CV118))","v":8055555.5555555606},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,AC$12))","v":138888.88888888888},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,AD$12))","v":138888.88888888888},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,AE$12))","v":138888.88888888888},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,AF$12))","v":138888.88888888888},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,AG$12))","v":138888.88888888888},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,AH$12))","v":138888.88888888888},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,AI$12))","v":138888.88888888888},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,AJ$12))","v":138888.88888888888},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,AK$12))","v":138888.88888888888},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,AL$12))","v":138888.88888888888},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,AM$12))","v":138888.88888888888},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,AN$12))","v":138888.88888888888},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,AO$12))","v":138888.88888888888},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,AP$12))","v":138888.88888888888},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,AQ$12))","v":138888.88888888888},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,AR$12))","v":138888.88888888888},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,AS$12))","v":138888.88888888888},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,AT$12))","v":138888.88888888888},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,AU$12))","v":138888.88888888888},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,AV$12))","v":138888.88888888888},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,AW$12))","v":138888.88888888888},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,AX$12))","v":138888.88888888888},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,AY$12))","v":138888.88888888888},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,AZ$12))","v":138888.88888888888},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,BA$12))","v":138888.88888888888},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,BB$12))","v":138888.88888888888},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,BC$12))","v":138888.88888888888},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,BD$12))","v":138888.88888888888},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,BE$12))","v":138888.88888888888},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,BF$12))","v":138888.88888888888},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,BG$12))","v":138888.88888888888},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,BH$12))","v":138888.88888888888},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,BI$12))","v":138888.88888888888},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,BJ$12))","v":138888.88888888888},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,BK$12))","v":138888.88888888888},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,BL$12))","v":138888.88888888888},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,BM$12))","v":138888.88888888888},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,BN$12))","v":138888.88888888888},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,BO$12))","v":138888.88888888888},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,BP$12))","v":138888.88888888888},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,BQ$12))","v":138888.88888888888},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,BR$12))","v":138888.88888888888},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,BS$12))","v":138888.88888888888},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,BT$12))","v":138888.88888888888},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,BU$12))","v":138888.88888888888},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,BV$12))","v":138888.88888888888},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,BW$12))","v":138888.88888888888},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,BX$12))","v":138888.88888888888},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,BY$12))","v":138888.88888888888},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,BZ$12))","v":138888.88888888888},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,CA$12))","v":138888.88888888888},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,CB$12))","v":138888.88888888888},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,CC$12))","v":138888.88888888888},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,CD$12))","v":138888.88888888888},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,CE$12))","v":138888.88888888888},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,CF$12))","v":138888.88888888888},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,CG$12))","v":138888.88888888888},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,CH$12))","v":138888.88888888888},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z118:$CV118,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":120},null,null,null,null,null,null,{"$f":"H116","v":"Амортизация"},{"$f":"I117","v":"Капзатраты разовые амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L120)=0,$L120=0,$L120=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L120)))","v":"Разовые капзатраты - 6"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B120=Lists!$CU$24,SUMIFS($Z120:$CV120,$Z$2:$CV$2,Periods!$Q$18),SUM($Z120:$CV120))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":121},null,null,null,null,null,null,{"$f":"H117","v":"Амортизация"},{"$f":"I118","v":"Капзатраты разовые амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L121)=0,$L121=0,$L121=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L121)))","v":"Разовые капзатраты - 7"},null,7,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B121=Lists!$CU$24,SUMIFS($Z121:$CV121,$Z$2:$CV$2,Periods!$Q$18),SUM($Z121:$CV121))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z121:$CV121,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":122},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":123},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":124}]
[{"$f":"ROW()","v":125},null,null,null,null,null,null,{"$f":"Lists!$BW$13","v":"Налоги на внеоборотные активы"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B125=Lists!$CU$24,SUMIFS($Z125:$CV125,$Z$2:$CV$2,Periods!$Q$18),SUM($Z125:$CV125))","v":5657361.111111111},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,AA$12))","v":68750},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,AB$12))","v":183333.33333333334},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,AC$12))","v":180277.77777777775},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,AD$12))","v":177222.22222222222},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,AE$12))","v":174166.66666666666},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,AF$12))","v":171111.11111111109},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,AG$12))","v":168055.55555555556},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,AH$12))","v":165000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,AI$12))","v":161944.44444444444},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,AJ$12))","v":158888.88888888891},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,AK$12))","v":155833.33333333334},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,AL$12))","v":152777.77777777778},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,AM$12))","v":149722.22222222222},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,AN$12))","v":146666.66666666666},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,AO$12))","v":143611.11111111109},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,AP$12))","v":140555.55555555553},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,AQ$12))","v":137500},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,AR$12))","v":134444.44444444444},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,AS$12))","v":131388.88888888888},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,AT$12))","v":128333.33333333333},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,AU$12))","v":125277.77777777775},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,AV$12))","v":122222.22222222219},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,AW$12))","v":119166.66666666664},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,AX$12))","v":116111.11111111109},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,AY$12))","v":113055.55555555553},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,AZ$12))","v":110000},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,BA$12))","v":106944.44444444444},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,BB$12))","v":103888.88888888889},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,BC$12))","v":100833.33333333333},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,BD$12))","v":97777.777777777781},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,BE$12))","v":94722.222222222234},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,BF$12))","v":91666.666666666672},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,BG$12))","v":88611.111111111124},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,BH$12))","v":85555.555555555577},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,BI$12))","v":82500.000000000015},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,BJ$12))","v":79444.444444444467},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,BK$12))","v":76388.888888888905},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,BL$12))","v":73333.333333333358},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,BM$12))","v":70277.77777777781},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,BN$12))","v":67222.222222222248},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,BO$12))","v":64166.666666666701},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,BP$12))","v":61111.111111111153},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,BQ$12))","v":58055.555555555591},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,BR$12))","v":55000.000000000022},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,BS$12))","v":51944.44444444446},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,BT$12))","v":48888.888888888898},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,BU$12))","v":45833.333333333336},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,BV$12))","v":42777.777777777774},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,BW$12))","v":39722.222222222204},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,BX$12))","v":36666.66666666665},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,BY$12))","v":33611.11111111108},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,BZ$12))","v":30555.555555555522},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,CA$12))","v":27499.999999999956},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,CB$12))","v":24444.444444444394},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,CC$12))","v":21388.888888888832},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,CD$12))","v":18333.33333333327},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,CE$12))","v":15277.777777777706},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,CF$12))","v":12222.222222222143},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,CG$12))","v":9166.6666666665806},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,CH$12))","v":6111.1111111110185},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z125:$CV125,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":126},null,null,null,null,null,null,{"$f":"H125","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L126)=0,$L126=0,$L126=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L126)))","v":"земельный налог"},null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B126=Lists!$CU$24,SUMIFS($Z126:$CV126,$Z$2:$CV$2,Periods!$Q$18),SUM($Z126:$CV126))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z126:$CV126,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":127},null,null,null,null,null,null,{"$f":"H125","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L127)=0,$L127=0,$L127=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L127)))","v":"транспортный налог"},null,null,{"$f":"L126+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B127=Lists!$CU$24,SUMIFS($Z127:$CV127,$Z$2:$CV$2,Periods!$Q$18),SUM($Z127:$CV127))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z127:$CV127,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":128},null,null,null,null,null,null,{"$f":"H125","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L128)=0,$L128=0,$L128=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L128)))","v":"налог на имущество организаций"},null,null,{"$f":"L127+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B128=Lists!$CU$24,SUMIFS($Z128:$CV128,$Z$2:$CV$2,Periods!$Q$18),SUM($Z128:$CV128))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z128:$CV128,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":129},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":131},null,null,null,null,null,null,{"$f":"Items!$BO$29","v":"EBIT"},null,null,null,null,{"$f":"Sales!$M$91","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X131-(X111-X113-X125))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B131=Lists!$CU$24,SUMIFS($Z131:$CV131,$Z$2:$CV$2,Periods!$Q$18),SUM($Z131:$CV131))","v":830707102.3523376},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,AA$12))","v":-1647155.9428240743},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,AB$12))","v":-1568007.6339583334},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,AC$12))","v":-2483525.8189814817},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,AD$12))","v":-2969513.3625444439},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,AE$12))","v":-3202414.0094166668},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,AF$12))","v":-2216088.4530036105},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,AG$12))","v":-2248837.0151251107},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,AH$12))","v":-3482553.8459042674},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,AI$12))","v":-4100434.9886234989},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,AJ$12))","v":-1967769.2013397375},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,AK$12))","v":-2075865.5616079662},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,AL$12))","v":-2554320.6419402221},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,AM$12))","v":-3920178.4778612927},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,AN$12))","v":-1415167.0565323951},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,AO$12))","v":192683.8538879212},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,AP$12))","v":1348802.8328837752},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,AQ$12))","v":-1159922.237289167},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,AR$12))","v":3117633.7601663545},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,AS$12))","v":3484717.2824394796},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,AT$12))","v":2464160.1781275794},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,AU$12))","v":1004486.4016413651},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,AV$12))","v":6504775.075951783},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,AW$12))","v":6784509.9400987253},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,AX$12))","v":5208646.2446304485},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,AY$12))","v":185646.64775746875},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,AZ$12))","v":8291552.217066057},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,BA$12))","v":8385915.3966767341},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,BB$12))","v":10378128.47134348},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,BC$12))","v":1893135.1484393105},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,BD$12))","v":13094993.301175866},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,BE$12))","v":14225291.232065678},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,BF$12))","v":11516325.125621922},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,BG$12))","v":2305947.978918381},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,BH$12))","v":15798655.918748051},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,BI$12))","v":16158923.194335423},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,BJ$12))","v":18722092.858089115},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,BK$12))","v":5205573.0942861065},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,BL$12))","v":23361748.206710391},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,BM$12))","v":23843013.476911329},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,BN$12))","v":19780532.892809123},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,BO$12))","v":5141504.0610426515},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,BP$12))","v":25849933.70309864},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,BQ$12))","v":27852315.181567445},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,BR$12))","v":23148638.440659471},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,BS$12))","v":11785606.76179748},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,BT$12))","v":36644897.543646663},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,BU$12))","v":37921261.328609422},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,BV$12))","v":31735172.819925994},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,BW$12))","v":10111231.722269788},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,BX$12))","v":41291871.529946178},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,BY$12))","v":42237607.956673719},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,BZ$12))","v":35611208.711197935},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,CA$12))","v":9967386.810728237},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,CB$12))","v":42348834.750941925},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,CC$12))","v":53904321.500812262},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,CD$12))","v":44815443.771042317},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,CE$12))","v":13307987.008314282},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,CF$12))","v":52884867.286314443},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,CG$12))","v":53167929.781471267},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,CH$12))","v":44732945.198447809},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z131:$CV131,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":132}]
[{"$f":"ROW()","v":133},null,null,null,null,null,null,{"$f":"Items!$BO$30","v":"Прочие доходы"},null,null,null,null,{"$f":"Prdction!$M$382","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B133=Lists!$CU$24,SUMIFS($Z133:$CV133,$Z$2:$CV$2,Periods!$Q$18),SUM($Z133:$CV133))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z133:$CV133,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":134}]
[{"$f":"ROW()","v":135},null,null,null,null,null,null,{"$f":"Items!$BO$31","v":"Проценты начисленные"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B135=Lists!$CU$24,SUMIFS($Z135:$CV135,$Z$2:$CV$2,Periods!$Q$18),SUM($Z135:$CV135))","v":19476780.507924657},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,AA$12))","v":300000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,AB$12))","v":313574.32464490738},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,AC$12))","v":355819.69028067129},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,AD$12))","v":358029.88072876388},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,AE$12))","v":358029.88072876388},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,AF$12))","v":648140.25044145272},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,AG$12))","v":600000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,AH$12))","v":600000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,AI$12))","v":600000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,AJ$12))","v":624460.33760739339},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,AK$12))","v":658460.59008821694},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,AL$12))","v":723089.6567388504},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,AM$12))","v":866108.76131201698},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,AN$12))","v":906071.94783302373},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,AO$12))","v":906071.94783302373},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,AP$12))","v":890507.41412201105},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,AQ$12))","v":953998.53903835267},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,AR$12))","v":953998.53903835267},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,AS$12))","v":879353.32388837985},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,AT$12))","v":776377.55382525618},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,AU$12))","v":786921.2400185985},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,AV$12))","v":756921.2400185985},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,AW$12))","v":580845.38973802398},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,AX$12))","v":480000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,AY$12))","v":450000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,AZ$12))","v":420000},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,BA$12))","v":390000},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,BB$12))","v":360000},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,BC$12))","v":330000},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,BD$12))","v":300000},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,BE$12))","v":270000},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,BF$12))","v":240000},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,BG$12))","v":210000},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,BH$12))","v":180000},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,BI$12))","v":150000},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,BJ$12))","v":120000},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,BK$12))","v":90000},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,BL$12))","v":60000},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,BM$12))","v":30000},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z135:$CV135,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":136}]
[{"$f":"ROW()","v":137},null,null,null,null,null,null,{"$f":"Items!$BO$32","v":"Прибыль до налога на прибыль"},null,null,null,null,{"$f":"Sales!$M$91","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X137-($X131+$X133-$X135))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B137=Lists!$CU$24,SUMIFS($Z137:$CV137,$Z$2:$CV$2,Periods!$Q$18),SUM($Z137:$CV137))","v":811230321.84441292},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,AA$12))","v":-1947155.9428240741},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,AB$12))","v":-1881581.9586032405},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,AC$12))","v":-2839345.5092621529},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,AD$12))","v":-3327543.2432732075},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,AE$12))","v":-3560443.8901454303},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,AF$12))","v":-2864228.703445063},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,AG$12))","v":-2848837.0151251107},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,AH$12))","v":-4082553.8459042674},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,AI$12))","v":-4700434.9886234989},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,AJ$12))","v":-2592229.5389471315},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,AK$12))","v":-2734326.1516961828},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,AL$12))","v":-3277410.2986790733},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,AM$12))","v":-4786287.2391733089},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,AN$12))","v":-2321239.004365419},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,AO$12))","v":-713388.09394510277},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,AP$12))","v":458295.41876176372},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,AQ$12))","v":-2113920.7763275197},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,AR$12))","v":2163635.2211280018},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,AS$12))","v":2605363.9585510995},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,AT$12))","v":1687782.6243023239},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,AU$12))","v":217565.16162276641},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,AV$12))","v":5747853.8359331843},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,AW$12))","v":6203664.550360702},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,AX$12))","v":4728646.2446304485},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,AY$12))","v":-264353.35224253125},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,AZ$12))","v":7871552.217066057},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,BA$12))","v":7995915.3966767341},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,BB$12))","v":10018128.47134348},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,BC$12))","v":1563135.1484393105},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,BD$12))","v":12794993.301175866},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,BE$12))","v":13955291.232065678},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,BF$12))","v":11276325.125621922},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,BG$12))","v":2095947.978918381},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,BH$12))","v":15618655.918748051},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,BI$12))","v":16008923.194335423},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,BJ$12))","v":18602092.858089115},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,BK$12))","v":5115573.0942861065},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,BL$12))","v":23301748.206710391},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,BM$12))","v":23813013.476911329},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,BN$12))","v":19780532.892809123},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,BO$12))","v":5141504.0610426515},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,BP$12))","v":25849933.70309864},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,BQ$12))","v":27852315.181567445},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,BR$12))","v":23148638.440659471},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,BS$12))","v":11785606.76179748},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,BT$12))","v":36644897.543646663},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,BU$12))","v":37921261.328609422},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,BV$12))","v":31735172.819925994},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,BW$12))","v":10111231.722269788},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,BX$12))","v":41291871.529946178},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,BY$12))","v":42237607.956673719},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,BZ$12))","v":35611208.711197935},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,CA$12))","v":9967386.810728237},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,CB$12))","v":42348834.750941925},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,CC$12))","v":53904321.500812262},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,CD$12))","v":44815443.771042317},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,CE$12))","v":13307987.008314282},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,CF$12))","v":52884867.286314443},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,CG$12))","v":53167929.781471267},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,CH$12))","v":44732945.198447809},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":138}]
[{"$f":"ROW()","v":139},null,null,null,null,null,null,{"$f":"Items!$BO$33","v":"Налог на прибыль"},null,null,null,null,{"$f":"Prdction!$M$382","v":"руб."},null,null,null,null,null,null,{"$f":"X139-Repd!X139","v":0},null,null,null,{"$f":"IF($B139=Lists!$CU$24,SUMIFS($Z139:$CV139,$Z$2:$CV$2,Periods!$Q$18),SUM($Z139:$CV139))","v":162246064.3688826},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,BB$12))","v":568624.70955884911},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,BC$12))","v":312627.02968786203},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,BD$12))","v":2558998.6602351735},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,BE$12))","v":2791058.2464131354},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,BF$12))","v":2255265.025124385},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,BG$12))","v":419189.59578367695},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,BH$12))","v":3123731.1837496106},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,BI$12))","v":3201784.6388670839},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,BJ$12))","v":3720418.571617825},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,BK$12))","v":1023114.6188572235},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,BL$12))","v":4660349.6413420774},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,BM$12))","v":4762602.6953822672},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,BN$12))","v":3956106.5785618275},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,BO$12))","v":1028300.8122085258},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,BP$12))","v":5169986.7406197339},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,BQ$12))","v":5570463.0363134816},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,BR$12))","v":4629727.6881318986},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,BS$12))","v":2357121.3523594961},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,BT$12))","v":7328979.5087293386},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,BU$12))","v":7584252.2657218799},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,BV$12))","v":6347034.5639851987},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,BW$12))","v":2022246.3444539458},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,BX$12))","v":8258374.3059892505},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,BY$12))","v":8447521.5913347453},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,BZ$12))","v":7122241.7422395796},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,CA$12))","v":1993477.3621456474},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,CB$12))","v":8469766.9501883835},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,CC$12))","v":10780864.300162449},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,CD$12))","v":8963088.7542084754},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,CE$12))","v":2661597.4016628563},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,CF$12))","v":10576973.457262903},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,CG$12))","v":10633585.956294239},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,CH$12))","v":8946589.0396895707},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z139:$CV139,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":140}]
[{"$f":"ROW()","v":141},null,null,null,null,null,null,{"$f":"Items!$BO$34","v":"Чистая прибыль"},null,null,null,null,{"$f":"Sales!$M$91","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X141-($X137-$X139))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},{"$f":"X141-Calc!X675","v":0},null,null,null,{"$f":"IF($B141=Lists!$CU$24,SUMIFS($Z141:$CV141,$Z$2:$CV$2,Periods!$Q$18),SUM($Z141:$CV141))","v":648984257.47553039},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,AA$12))","v":-1947155.9428240741},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,AB$12))","v":-1881581.9586032405},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,AC$12))","v":-2839345.5092621529},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,AD$12))","v":-3327543.2432732075},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,AE$12))","v":-3560443.8901454303},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,AF$12))","v":-2864228.703445063},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,AG$12))","v":-2848837.0151251107},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,AH$12))","v":-4082553.8459042674},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,AI$12))","v":-4700434.9886234989},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,AJ$12))","v":-2592229.5389471315},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,AK$12))","v":-2734326.1516961828},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,AL$12))","v":-3277410.2986790733},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,AM$12))","v":-4786287.2391733089},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,AN$12))","v":-2321239.004365419},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,AO$12))","v":-713388.09394510277},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,AP$12))","v":458295.41876176372},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,AQ$12))","v":-2113920.7763275197},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,AR$12))","v":2163635.2211280018},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,AS$12))","v":2605363.9585510995},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,AT$12))","v":1687782.6243023239},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,AU$12))","v":217565.16162276641},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,AV$12))","v":5747853.8359331843},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,AW$12))","v":6203664.550360702},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,AX$12))","v":4728646.2446304485},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,AY$12))","v":-264353.35224253125},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,AZ$12))","v":7871552.217066057},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,BA$12))","v":7995915.3966767341},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,BB$12))","v":9449503.7617846318},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,BC$12))","v":1250508.1187514476},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,BD$12))","v":10235994.640940692},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,BE$12))","v":11164232.985652544},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,BF$12))","v":9021060.1004975364},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,BG$12))","v":1676758.3831347041},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,BH$12))","v":12494924.734998442},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,BI$12))","v":12807138.555468339},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,BJ$12))","v":14881674.286471292},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,BK$12))","v":4092458.475428883},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,BL$12))","v":18641398.56536831},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,BM$12))","v":19050410.781529061},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,BN$12))","v":15824426.314247295},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,BO$12))","v":4113203.2488341257},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,BP$12))","v":20679946.962478906},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,BQ$12))","v":22281852.145253964},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,BR$12))","v":18518910.752527572},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,BS$12))","v":9428485.4094379842},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,BT$12))","v":29315918.034917325},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,BU$12))","v":30337009.062887542},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,BV$12))","v":25388138.255940795},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,BW$12))","v":8088985.3778158426},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,BX$12))","v":33033497.223956928},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,BY$12))","v":33790086.365338966},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,BZ$12))","v":28488966.968958355},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,CA$12))","v":7973909.4485825896},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,CB$12))","v":33879067.800753541},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,CC$12))","v":43123457.200649813},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,CD$12))","v":35852355.016833842},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,CE$12))","v":10646389.606651425},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,CF$12))","v":42307893.829051539},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,CG$12))","v":42534343.825177029},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,CH$12))","v":35786356.158758238},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z141:$CV141,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":142}]
[{"$f":"ROW()","v":143},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":144}]
[{"$f":"ROW()","v":145}]

{"sheet":"CFd","index":19,"n_rows":126,"n_cols":99,"rows_kept":126,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87},{"$f":"COLUMN()","v":88},{"$f":"COLUMN()","v":89},{"$f":"COLUMN()","v":90},{"$f":"COLUMN()","v":91},{"$f":"COLUMN()","v":92},{"$f":"COLUMN()","v":93},{"$f":"COLUMN()","v":94},{"$f":"COLUMN()","v":95},{"$f":"COLUMN()","v":96},{"$f":"COLUMN()","v":97},{"$f":"COLUMN()","v":98},{"$f":"COLUMN()","v":99}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16},{"$f":"MAX($Z2:AP2)+1","v":17},{"$f":"MAX($Z2:AQ2)+1","v":18},{"$f":"MAX($Z2:AR2)+1","v":19},{"$f":"MAX($Z2:AS2)+1","v":20},{"$f":"MAX($Z2:AT2)+1","v":21},{"$f":"MAX($Z2:AU2)+1","v":22},{"$f":"MAX($Z2:AV2)+1","v":23},{"$f":"MAX($Z2:AW2)+1","v":24},{"$f":"MAX($Z2:AX2)+1","v":25},{"$f":"MAX($Z2:AY2)+1","v":26},{"$f":"MAX($Z2:AZ2)+1","v":27},{"$f":"MAX($Z2:BA2)+1","v":28},{"$f":"MAX($Z2:BB2)+1","v":29},{"$f":"MAX($Z2:BC2)+1","v":30},{"$f":"MAX($Z2:BD2)+1","v":31},{"$f":"MAX($Z2:BE2)+1","v":32},{"$f":"MAX($Z2:BF2)+1","v":33},{"$f":"MAX($Z2:BG2)+1","v":34},{"$f":"MAX($Z2:BH2)+1","v":35},{"$f":"MAX($Z2:BI2)+1","v":36},{"$f":"MAX($Z2:BJ2)+1","v":37},{"$f":"MAX($Z2:BK2)+1","v":38},{"$f":"MAX($Z2:BL2)+1","v":39},{"$f":"MAX($Z2:BM2)+1","v":40},{"$f":"MAX($Z2:BN2)+1","v":41},{"$f":"MAX($Z2:BO2)+1","v":42},{"$f":"MAX($Z2:BP2)+1","v":43},{"$f":"MAX($Z2:BQ2)+1","v":44},{"$f":"MAX($Z2:BR2)+1","v":45},{"$f":"MAX($Z2:BS2)+1","v":46},{"$f":"MAX($Z2:BT2)+1","v":47},{"$f":"MAX($Z2:BU2)+1","v":48},{"$f":"MAX($Z2:BV2)+1","v":49},{"$f":"MAX($Z2:BW2)+1","v":50},{"$f":"MAX($Z2:BX2)+1","v":51},{"$f":"MAX($Z2:BY2)+1","v":52},{"$f":"MAX($Z2:BZ2)+1","v":53},{"$f":"MAX($Z2:CA2)+1","v":54},{"$f":"MAX($Z2:CB2)+1","v":55},{"$f":"MAX($Z2:CC2)+1","v":56},{"$f":"MAX($Z2:CD2)+1","v":57},{"$f":"MAX($Z2:CE2)+1","v":58},{"$f":"MAX($Z2:CF2)+1","v":59},{"$f":"MAX($Z2:CG2)+1","v":60},{"$f":"MAX($Z2:CH2)+1","v":61},{"$f":"MAX($Z2:CI2)+1","v":62},{"$f":"MAX($Z2:CJ2)+1","v":63},{"$f":"MAX($Z2:CK2)+1","v":64},{"$f":"MAX($Z2:CL2)+1","v":65},{"$f":"MAX($Z2:CM2)+1","v":66},{"$f":"MAX($Z2:CN2)+1","v":67},{"$f":"MAX($Z2:CO2)+1","v":68},{"$f":"MAX($Z2:CP2)+1","v":69},{"$f":"MAX($Z2:CQ2)+1","v":70},{"$f":"MAX($Z2:CR2)+1","v":71},{"$f":"MAX($Z2:CS2)+1","v":72},{"$f":"MAX($Z2:CT2)+1","v":73}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":1},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ28=\"\",\"\",MAX($Z3:AP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR28=\"\",\"\",MAX($Z3:AQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS28=\"\",\"\",MAX($Z3:AR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT28=\"\",\"\",MAX($Z3:AS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU28=\"\",\"\",MAX($Z3:AT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV28=\"\",\"\",MAX($Z3:AU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW28=\"\",\"\",MAX($Z3:AV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX28=\"\",\"\",MAX($Z3:AW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY28=\"\",\"\",MAX($Z3:AX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ28=\"\",\"\",MAX($Z3:AY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA28=\"\",\"\",MAX($Z3:AZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB28=\"\",\"\",MAX($Z3:BA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC28=\"\",\"\",MAX($Z3:BB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD28=\"\",\"\",MAX($Z3:BC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE28=\"\",\"\",MAX($Z3:BD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF28=\"\",\"\",MAX($Z3:BE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG28=\"\",\"\",MAX($Z3:BF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH28=\"\",\"\",MAX($Z3:BG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI28=\"\",\"\",MAX($Z3:BH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ28=\"\",\"\",MAX($Z3:BI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK28=\"\",\"\",MAX($Z3:BJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL28=\"\",\"\",MAX($Z3:BK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM28=\"\",\"\",MAX($Z3:BL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN28=\"\",\"\",MAX($Z3:BM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO28=\"\",\"\",MAX($Z3:BN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP28=\"\",\"\",MAX($Z3:BO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ28=\"\",\"\",MAX($Z3:BP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR28=\"\",\"\",MAX($Z3:BQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS28=\"\",\"\",MAX($Z3:BR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT28=\"\",\"\",MAX($Z3:BS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU28=\"\",\"\",MAX($Z3:BT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV28=\"\",\"\",MAX($Z3:BU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW28=\"\",\"\",MAX($Z3:BV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX28=\"\",\"\",MAX($Z3:BW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY28=\"\",\"\",MAX($Z3:BX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ28=\"\",\"\",MAX($Z3:BY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA28=\"\",\"\",MAX($Z3:BZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB28=\"\",\"\",MAX($Z3:CA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC28=\"\",\"\",MAX($Z3:CB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD28=\"\",\"\",MAX($Z3:CC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE28=\"\",\"\",MAX($Z3:CD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF28=\"\",\"\",MAX($Z3:CE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG28=\"\",\"\",MAX($Z3:CF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH28=\"\",\"\",MAX($Z3:CG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI28=\"\",\"\",MAX($Z3:CH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ28=\"\",\"\",MAX($Z3:CI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK28=\"\",\"\",MAX($Z3:CJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL28=\"\",\"\",MAX($Z3:CK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM28=\"\",\"\",MAX($Z3:CL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN28=\"\",\"\",MAX($Z3:CM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO28=\"\",\"\",MAX($Z3:CN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP28=\"\",\"\",MAX($Z3:CO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ28=\"\",\"\",MAX($Z3:CP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR28=\"\",\"\",MAX($Z3:CQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS28=\"\",\"\",MAX($Z3:CR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT28=\"\",\"\",MAX($Z3:CS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU28=\"\",\"\",MAX($Z3:CT3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":""},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":1},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":2},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":3},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":4},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":5},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":6},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":7},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":8},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":9},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":10},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":11},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":12},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":13},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":14},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":15},{"$f":"IF(OR(AQ3<>\"\",AQ11=\"\"),\"\",MAX($Z4:AP4)+1)","v":16},{"$f":"IF(OR(AR3<>\"\",AR11=\"\"),\"\",MAX($Z4:AQ4)+1)","v":17},{"$f":"IF(OR(AS3<>\"\",AS11=\"\"),\"\",MAX($Z4:AR4)+1)","v":18},{"$f":"IF(OR(AT3<>\"\",AT11=\"\"),\"\",MAX($Z4:AS4)+1)","v":19},{"$f":"IF(OR(AU3<>\"\",AU11=\"\"),\"\",MAX($Z4:AT4)+1)","v":20},{"$f":"IF(OR(AV3<>\"\",AV11=\"\"),\"\",MAX($Z4:AU4)+1)","v":21},{"$f":"IF(OR(AW3<>\"\",AW11=\"\"),\"\",MAX($Z4:AV4)+1)","v":22},{"$f":"IF(OR(AX3<>\"\",AX11=\"\"),\"\",MAX($Z4:AW4)+1)","v":23},{"$f":"IF(OR(AY3<>\"\",AY11=\"\"),\"\",MAX($Z4:AX4)+1)","v":24},{"$f":"IF(OR(AZ3<>\"\",AZ11=\"\"),\"\",MAX($Z4:AY4)+1)","v":25},{"$f":"IF(OR(BA3<>\"\",BA11=\"\"),\"\",MAX($Z4:AZ4)+1)","v":26},{"$f":"IF(OR(BB3<>\"\",BB11=\"\"),\"\",MAX($Z4:BA4)+1)","v":27},{"$f":"IF(OR(BC3<>\"\",BC11=\"\"),\"\",MAX($Z4:BB4)+1)","v":28},{"$f":"IF(OR(BD3<>\"\",BD11=\"\"),\"\",MAX($Z4:BC4)+1)","v":29},{"$f":"IF(OR(BE3<>\"\",BE11=\"\"),\"\",MAX($Z4:BD4)+1)","v":30},{"$f":"IF(OR(BF3<>\"\",BF11=\"\"),\"\",MAX($Z4:BE4)+1)","v":31},{"$f":"IF(OR(BG3<>\"\",BG11=\"\"),\"\",MAX($Z4:BF4)+1)","v":32},{"$f":"IF(OR(BH3<>\"\",BH11=\"\"),\"\",MAX($Z4:BG4)+1)","v":33},{"$f":"IF(OR(BI3<>\"\",BI11=\"\"),\"\",MAX($Z4:BH4)+1)","v":34},{"$f":"IF(OR(BJ3<>\"\",BJ11=\"\"),\"\",MAX($Z4:BI4)+1)","v":35},{"$f":"IF(OR(BK3<>\"\",BK11=\"\"),\"\",MAX($Z4:BJ4)+1)","v":36},{"$f":"IF(OR(BL3<>\"\",BL11=\"\"),\"\",MAX($Z4:BK4)+1)","v":37},{"$f":"IF(OR(BM3<>\"\",BM11=\"\"),\"\",MAX($Z4:BL4)+1)","v":38},{"$f":"IF(OR(BN3<>\"\",BN11=\"\"),\"\",MAX($Z4:BM4)+1)","v":39},{"$f":"IF(OR(BO3<>\"\",BO11=\"\"),\"\",MAX($Z4:BN4)+1)","v":40},{"$f":"IF(OR(BP3<>\"\",BP11=\"\"),\"\",MAX($Z4:BO4)+1)","v":41},{"$f":"IF(OR(BQ3<>\"\",BQ11=\"\"),\"\",MAX($Z4:BP4)+1)","v":42},{"$f":"IF(OR(BR3<>\"\",BR11=\"\"),\"\",MAX($Z4:BQ4)+1)","v":43},{"$f":"IF(OR(BS3<>\"\",BS11=\"\"),\"\",MAX($Z4:BR4)+1)","v":44},{"$f":"IF(OR(BT3<>\"\",BT11=\"\"),\"\",MAX($Z4:BS4)+1)","v":45},{"$f":"IF(OR(BU3<>\"\",BU11=\"\"),\"\",MAX($Z4:BT4)+1)","v":46},{"$f":"IF(OR(BV3<>\"\",BV11=\"\"),\"\",MAX($Z4:BU4)+1)","v":47},{"$f":"IF(OR(BW3<>\"\",BW11=\"\"),\"\",MAX($Z4:BV4)+1)","v":48},{"$f":"IF(OR(BX3<>\"\",BX11=\"\"),\"\",MAX($Z4:BW4)+1)","v":49},{"$f":"IF(OR(BY3<>\"\",BY11=\"\"),\"\",MAX($Z4:BX4)+1)","v":50},{"$f":"IF(OR(BZ3<>\"\",BZ11=\"\"),\"\",MAX($Z4:BY4)+1)","v":51},{"$f":"IF(OR(CA3<>\"\",CA11=\"\"),\"\",MAX($Z4:BZ4)+1)","v":52},{"$f":"IF(OR(CB3<>\"\",CB11=\"\"),\"\",MAX($Z4:CA4)+1)","v":53},{"$f":"IF(OR(CC3<>\"\",CC11=\"\"),\"\",MAX($Z4:CB4)+1)","v":54},{"$f":"IF(OR(CD3<>\"\",CD11=\"\"),\"\",MAX($Z4:CC4)+1)","v":55},{"$f":"IF(OR(CE3<>\"\",CE11=\"\"),\"\",MAX($Z4:CD4)+1)","v":56},{"$f":"IF(OR(CF3<>\"\",CF11=\"\"),\"\",MAX($Z4:CE4)+1)","v":57},{"$f":"IF(OR(CG3<>\"\",CG11=\"\"),\"\",MAX($Z4:CF4)+1)","v":58},{"$f":"IF(OR(CH3<>\"\",CH11=\"\"),\"\",MAX($Z4:CG4)+1)","v":59},{"$f":"IF(OR(CI3<>\"\",CI11=\"\"),\"\",MAX($Z4:CH4)+1)","v":""},{"$f":"IF(OR(CJ3<>\"\",CJ11=\"\"),\"\",MAX($Z4:CI4)+1)","v":""},{"$f":"IF(OR(CK3<>\"\",CK11=\"\"),\"\",MAX($Z4:CJ4)+1)","v":""},{"$f":"IF(OR(CL3<>\"\",CL11=\"\"),\"\",MAX($Z4:CK4)+1)","v":""},{"$f":"IF(OR(CM3<>\"\",CM11=\"\"),\"\",MAX($Z4:CL4)+1)","v":""},{"$f":"IF(OR(CN3<>\"\",CN11=\"\"),\"\",MAX($Z4:CM4)+1)","v":""},{"$f":"IF(OR(CO3<>\"\",CO11=\"\"),\"\",MAX($Z4:CN4)+1)","v":""},{"$f":"IF(OR(CP3<>\"\",CP11=\"\"),\"\",MAX($Z4:CO4)+1)","v":""},{"$f":"IF(OR(CQ3<>\"\",CQ11=\"\"),\"\",MAX($Z4:CP4)+1)","v":""},{"$f":"IF(OR(CR3<>\"\",CR11=\"\"),\"\",MAX($Z4:CQ4)+1)","v":""},{"$f":"IF(OR(CS3<>\"\",CS11=\"\"),\"\",MAX($Z4:CR4)+1)","v":""},{"$f":"IF(OR(CT3<>\"\",CT11=\"\"),\"\",MAX($Z4:CS4)+1)","v":""},{"$f":"IF(OR(CU3<>\"\",CU11=\"\"),\"\",MAX($Z4:CT4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","",{"$f":"IF(CN11=\"\",\"\",DAY(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":4},7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,"","","","","",{"$f":"IF(CN11=\"\",\"\",MONTH(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$140","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":21},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":21},21,21,22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,30,30,30,31,31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,35,35,35,35,"","","","","",{"$f":"IF(CN11=\"\",\"\",YEAR(CN11)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$141","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":31},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":30},30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,"","","","","",{"$f":"IF(CN12=\"\",\"\",DAY(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$142","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":3},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":6},9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,"","","","","",{"$f":"IF(CN12=\"\",\"\",MONTH(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$143","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":21},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":21},21,21,22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,30,30,30,31,31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,35,35,35,35,"","","","","",{"$f":"IF(CN12=\"\",\"\",YEAR(CN12)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I44\")","v":"CFd"},null,null,{"$f":"INDIRECT(\"START!K44\")","v":"Детализированный отчет о движении денежных средств"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2021-01-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2021-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2021-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2021-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2021-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2022-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2022-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ20=\"\",\"\",Periods!AQ20),IF($Q$12=Lists!$U$17,IF(Periods!AQ35=\"\",\"\",Periods!AQ35),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR20=\"\",\"\",Periods!AR20),IF($Q$12=Lists!$U$17,IF(Periods!AR35=\"\",\"\",Periods!AR35),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS20=\"\",\"\",Periods!AS20),IF($Q$12=Lists!$U$17,IF(Periods!AS35=\"\",\"\",Periods!AS35),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT20=\"\",\"\",Periods!AT20),IF($Q$12=Lists!$U$17,IF(Periods!AT35=\"\",\"\",Periods!AT35),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU20=\"\",\"\",Periods!AU20),IF($Q$12=Lists!$U$17,IF(Periods!AU35=\"\",\"\",Periods!AU35),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV20=\"\",\"\",Periods!AV20),IF($Q$12=Lists!$U$17,IF(Periods!AV35=\"\",\"\",Periods!AV35),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW20=\"\",\"\",Periods!AW20),IF($Q$12=Lists!$U$17,IF(Periods!AW35=\"\",\"\",Periods!AW35),\"\"))","v":"2026-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX20=\"\",\"\",Periods!AX20),IF($Q$12=Lists!$U$17,IF(Periods!AX35=\"\",\"\",Periods!AX35),\"\"))","v":"2026-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY20=\"\",\"\",Periods!AY20),IF($Q$12=Lists!$U$17,IF(Periods!AY35=\"\",\"\",Periods!AY35),\"\"))","v":"2027-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ20=\"\",\"\",Periods!AZ20),IF($Q$12=Lists!$U$17,IF(Periods!AZ35=\"\",\"\",Periods!AZ35),\"\"))","v":"2027-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA20=\"\",\"\",Periods!BA20),IF($Q$12=Lists!$U$17,IF(Periods!BA35=\"\",\"\",Periods!BA35),\"\"))","v":"2027-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB20=\"\",\"\",Periods!BB20),IF($Q$12=Lists!$U$17,IF(Periods!BB35=\"\",\"\",Periods!BB35),\"\"))","v":"2027-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC20=\"\",\"\",Periods!BC20),IF($Q$12=Lists!$U$17,IF(Periods!BC35=\"\",\"\",Periods!BC35),\"\"))","v":"2028-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD20=\"\",\"\",Periods!BD20),IF($Q$12=Lists!$U$17,IF(Periods!BD35=\"\",\"\",Periods!BD35),\"\"))","v":"2028-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE20=\"\",\"\",Periods!BE20),IF($Q$12=Lists!$U$17,IF(Periods!BE35=\"\",\"\",Periods!BE35),\"\"))","v":"2028-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF20=\"\",\"\",Periods!BF20),IF($Q$12=Lists!$U$17,IF(Periods!BF35=\"\",\"\",Periods!BF35),\"\"))","v":"2028-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG20=\"\",\"\",Periods!BG20),IF($Q$12=Lists!$U$17,IF(Periods!BG35=\"\",\"\",Periods!BG35),\"\"))","v":"2029-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH20=\"\",\"\",Periods!BH20),IF($Q$12=Lists!$U$17,IF(Periods!BH35=\"\",\"\",Periods!BH35),\"\"))","v":"2029-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI20=\"\",\"\",Periods!BI20),IF($Q$12=Lists!$U$17,IF(Periods!BI35=\"\",\"\",Periods!BI35),\"\"))","v":"2029-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ20=\"\",\"\",Periods!BJ20),IF($Q$12=Lists!$U$17,IF(Periods!BJ35=\"\",\"\",Periods!BJ35),\"\"))","v":"2029-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK20=\"\",\"\",Periods!BK20),IF($Q$12=Lists!$U$17,IF(Periods!BK35=\"\",\"\",Periods!BK35),\"\"))","v":"2030-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL20=\"\",\"\",Periods!BL20),IF($Q$12=Lists!$U$17,IF(Periods!BL35=\"\",\"\",Periods!BL35),\"\"))","v":"2030-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM20=\"\",\"\",Periods!BM20),IF($Q$12=Lists!$U$17,IF(Periods!BM35=\"\",\"\",Periods!BM35),\"\"))","v":"2030-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN20=\"\",\"\",Periods!BN20),IF($Q$12=Lists!$U$17,IF(Periods!BN35=\"\",\"\",Periods!BN35),\"\"))","v":"2030-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO20=\"\",\"\",Periods!BO20),IF($Q$12=Lists!$U$17,IF(Periods!BO35=\"\",\"\",Periods!BO35),\"\"))","v":"2031-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP20=\"\",\"\",Periods!BP20),IF($Q$12=Lists!$U$17,IF(Periods!BP35=\"\",\"\",Periods!BP35),\"\"))","v":"2031-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ20=\"\",\"\",Periods!BQ20),IF($Q$12=Lists!$U$17,IF(Periods!BQ35=\"\",\"\",Periods!BQ35),\"\"))","v":"2031-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR20=\"\",\"\",Periods!BR20),IF($Q$12=Lists!$U$17,IF(Periods!BR35=\"\",\"\",Periods!BR35),\"\"))","v":"2031-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS20=\"\",\"\",Periods!BS20),IF($Q$12=Lists!$U$17,IF(Periods!BS35=\"\",\"\",Periods!BS35),\"\"))","v":"2032-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT20=\"\",\"\",Periods!BT20),IF($Q$12=Lists!$U$17,IF(Periods!BT35=\"\",\"\",Periods!BT35),\"\"))","v":"2032-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU20=\"\",\"\",Periods!BU20),IF($Q$12=Lists!$U$17,IF(Periods!BU35=\"\",\"\",Periods!BU35),\"\"))","v":"2032-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV20=\"\",\"\",Periods!BV20),IF($Q$12=Lists!$U$17,IF(Periods!BV35=\"\",\"\",Periods!BV35),\"\"))","v":"2032-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW20=\"\",\"\",Periods!BW20),IF($Q$12=Lists!$U$17,IF(Periods!BW35=\"\",\"\",Periods!BW35),\"\"))","v":"2033-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX20=\"\",\"\",Periods!BX20),IF($Q$12=Lists!$U$17,IF(Periods!BX35=\"\",\"\",Periods!BX35),\"\"))","v":"2033-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY20=\"\",\"\",Periods!BY20),IF($Q$12=Lists!$U$17,IF(Periods!BY35=\"\",\"\",Periods!BY35),\"\"))","v":"2033-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ20=\"\",\"\",Periods!BZ20),IF($Q$12=Lists!$U$17,IF(Periods!BZ35=\"\",\"\",Periods!BZ35),\"\"))","v":"2033-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA20=\"\",\"\",Periods!CA20),IF($Q$12=Lists!$U$17,IF(Periods!CA35=\"\",\"\",Periods!CA35),\"\"))","v":"2034-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB20=\"\",\"\",Periods!CB20),IF($Q$12=Lists!$U$17,IF(Periods!CB35=\"\",\"\",Periods!CB35),\"\"))","v":"2034-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC20=\"\",\"\",Periods!CC20),IF($Q$12=Lists!$U$17,IF(Periods!CC35=\"\",\"\",Periods!CC35),\"\"))","v":"2034-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD20=\"\",\"\",Periods!CD20),IF($Q$12=Lists!$U$17,IF(Periods!CD35=\"\",\"\",Periods!CD35),\"\"))","v":"2034-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE20=\"\",\"\",Periods!CE20),IF($Q$12=Lists!$U$17,IF(Periods!CE35=\"\",\"\",Periods!CE35),\"\"))","v":"2035-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF20=\"\",\"\",Periods!CF20),IF($Q$12=Lists!$U$17,IF(Periods!CF35=\"\",\"\",Periods!CF35),\"\"))","v":"2035-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG20=\"\",\"\",Periods!CG20),IF($Q$12=Lists!$U$17,IF(Periods!CG35=\"\",\"\",Periods!CG35),\"\"))","v":"2035-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH20=\"\",\"\",Periods!CH20),IF($Q$12=Lists!$U$17,IF(Periods!CH35=\"\",\"\",Periods!CH35),\"\"))","v":"2035-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI20=\"\",\"\",Periods!CI20),IF($Q$12=Lists!$U$17,IF(Periods!CI35=\"\",\"\",Periods!CI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ20=\"\",\"\",Periods!CJ20),IF($Q$12=Lists!$U$17,IF(Periods!CJ35=\"\",\"\",Periods!CJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK20=\"\",\"\",Periods!CK20),IF($Q$12=Lists!$U$17,IF(Periods!CK35=\"\",\"\",Periods!CK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL20=\"\",\"\",Periods!CL20),IF($Q$12=Lists!$U$17,IF(Periods!CL35=\"\",\"\",Periods!CL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM20=\"\",\"\",Periods!CM20),IF($Q$12=Lists!$U$17,IF(Periods!CM35=\"\",\"\",Periods!CM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN20=\"\",\"\",Periods!CN20),IF($Q$12=Lists!$U$17,IF(Periods!CN35=\"\",\"\",Periods!CN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO20=\"\",\"\",Periods!CO20),IF($Q$12=Lists!$U$17,IF(Periods!CO35=\"\",\"\",Periods!CO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP20=\"\",\"\",Periods!CP20),IF($Q$12=Lists!$U$17,IF(Periods!CP35=\"\",\"\",Periods!CP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ20=\"\",\"\",Periods!CQ20),IF($Q$12=Lists!$U$17,IF(Periods!CQ35=\"\",\"\",Periods!CQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR20=\"\",\"\",Periods!CR20),IF($Q$12=Lists!$U$17,IF(Periods!CR35=\"\",\"\",Periods!CR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS20=\"\",\"\",Periods!CS20),IF($Q$12=Lists!$U$17,IF(Periods!CS35=\"\",\"\",Periods!CS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT20=\"\",\"\",Periods!CT20),IF($Q$12=Lists!$U$17,IF(Periods!CT35=\"\",\"\",Periods!CT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU20=\"\",\"\",Periods!CU20),IF($Q$12=Lists!$U$17,IF(Periods!CU35=\"\",\"\",Periods!CU35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"расчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2035-12-31"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2021-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2021-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2021-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2021-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2022-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2022-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":"2022-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":"2022-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":"2023-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":"2023-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":"2023-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":"2023-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":"2024-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":"2024-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":"2024-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":"2024-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ21=\"\",\"\",Periods!AQ21),IF($Q$12=Lists!$U$17,IF(Periods!AQ36=\"\",\"\",Periods!AQ36),\"\"))","v":"2025-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR21=\"\",\"\",Periods!AR21),IF($Q$12=Lists!$U$17,IF(Periods!AR36=\"\",\"\",Periods!AR36),\"\"))","v":"2025-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS21=\"\",\"\",Periods!AS21),IF($Q$12=Lists!$U$17,IF(Periods!AS36=\"\",\"\",Periods!AS36),\"\"))","v":"2025-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT21=\"\",\"\",Periods!AT21),IF($Q$12=Lists!$U$17,IF(Periods!AT36=\"\",\"\",Periods!AT36),\"\"))","v":"2025-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU21=\"\",\"\",Periods!AU21),IF($Q$12=Lists!$U$17,IF(Periods!AU36=\"\",\"\",Periods!AU36),\"\"))","v":"2026-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV21=\"\",\"\",Periods!AV21),IF($Q$12=Lists!$U$17,IF(Periods!AV36=\"\",\"\",Periods!AV36),\"\"))","v":"2026-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW21=\"\",\"\",Periods!AW21),IF($Q$12=Lists!$U$17,IF(Periods!AW36=\"\",\"\",Periods!AW36),\"\"))","v":"2026-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX21=\"\",\"\",Periods!AX21),IF($Q$12=Lists!$U$17,IF(Periods!AX36=\"\",\"\",Periods!AX36),\"\"))","v":"2026-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY21=\"\",\"\",Periods!AY21),IF($Q$12=Lists!$U$17,IF(Periods!AY36=\"\",\"\",Periods!AY36),\"\"))","v":"2027-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ21=\"\",\"\",Periods!AZ21),IF($Q$12=Lists!$U$17,IF(Periods!AZ36=\"\",\"\",Periods!AZ36),\"\"))","v":"2027-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA21=\"\",\"\",Periods!BA21),IF($Q$12=Lists!$U$17,IF(Periods!BA36=\"\",\"\",Periods!BA36),\"\"))","v":"2027-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB21=\"\",\"\",Periods!BB21),IF($Q$12=Lists!$U$17,IF(Periods!BB36=\"\",\"\",Periods!BB36),\"\"))","v":"2027-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC21=\"\",\"\",Periods!BC21),IF($Q$12=Lists!$U$17,IF(Periods!BC36=\"\",\"\",Periods!BC36),\"\"))","v":"2028-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD21=\"\",\"\",Periods!BD21),IF($Q$12=Lists!$U$17,IF(Periods!BD36=\"\",\"\",Periods!BD36),\"\"))","v":"2028-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE21=\"\",\"\",Periods!BE21),IF($Q$12=Lists!$U$17,IF(Periods!BE36=\"\",\"\",Periods!BE36),\"\"))","v":"2028-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF21=\"\",\"\",Periods!BF21),IF($Q$12=Lists!$U$17,IF(Periods!BF36=\"\",\"\",Periods!BF36),\"\"))","v":"2028-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG21=\"\",\"\",Periods!BG21),IF($Q$12=Lists!$U$17,IF(Periods!BG36=\"\",\"\",Periods!BG36),\"\"))","v":"2029-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH21=\"\",\"\",Periods!BH21),IF($Q$12=Lists!$U$17,IF(Periods!BH36=\"\",\"\",Periods!BH36),\"\"))","v":"2029-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI21=\"\",\"\",Periods!BI21),IF($Q$12=Lists!$U$17,IF(Periods!BI36=\"\",\"\",Periods!BI36),\"\"))","v":"2029-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ21=\"\",\"\",Periods!BJ21),IF($Q$12=Lists!$U$17,IF(Periods!BJ36=\"\",\"\",Periods!BJ36),\"\"))","v":"2029-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK21=\"\",\"\",Periods!BK21),IF($Q$12=Lists!$U$17,IF(Periods!BK36=\"\",\"\",Periods!BK36),\"\"))","v":"2030-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL21=\"\",\"\",Periods!BL21),IF($Q$12=Lists!$U$17,IF(Periods!BL36=\"\",\"\",Periods!BL36),\"\"))","v":"2030-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM21=\"\",\"\",Periods!BM21),IF($Q$12=Lists!$U$17,IF(Periods!BM36=\"\",\"\",Periods!BM36),\"\"))","v":"2030-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN21=\"\",\"\",Periods!BN21),IF($Q$12=Lists!$U$17,IF(Periods!BN36=\"\",\"\",Periods!BN36),\"\"))","v":"2030-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO21=\"\",\"\",Periods!BO21),IF($Q$12=Lists!$U$17,IF(Periods!BO36=\"\",\"\",Periods!BO36),\"\"))","v":"2031-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP21=\"\",\"\",Periods!BP21),IF($Q$12=Lists!$U$17,IF(Periods!BP36=\"\",\"\",Periods!BP36),\"\"))","v":"2031-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ21=\"\",\"\",Periods!BQ21),IF($Q$12=Lists!$U$17,IF(Periods!BQ36=\"\",\"\",Periods!BQ36),\"\"))","v":"2031-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR21=\"\",\"\",Periods!BR21),IF($Q$12=Lists!$U$17,IF(Periods!BR36=\"\",\"\",Periods!BR36),\"\"))","v":"2031-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS21=\"\",\"\",Periods!BS21),IF($Q$12=Lists!$U$17,IF(Periods!BS36=\"\",\"\",Periods!BS36),\"\"))","v":"2032-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT21=\"\",\"\",Periods!BT21),IF($Q$12=Lists!$U$17,IF(Periods!BT36=\"\",\"\",Periods!BT36),\"\"))","v":"2032-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU21=\"\",\"\",Periods!BU21),IF($Q$12=Lists!$U$17,IF(Periods!BU36=\"\",\"\",Periods!BU36),\"\"))","v":"2032-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV21=\"\",\"\",Periods!BV21),IF($Q$12=Lists!$U$17,IF(Periods!BV36=\"\",\"\",Periods!BV36),\"\"))","v":"2032-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW21=\"\",\"\",Periods!BW21),IF($Q$12=Lists!$U$17,IF(Periods!BW36=\"\",\"\",Periods!BW36),\"\"))","v":"2033-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX21=\"\",\"\",Periods!BX21),IF($Q$12=Lists!$U$17,IF(Periods!BX36=\"\",\"\",Periods!BX36),\"\"))","v":"2033-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY21=\"\",\"\",Periods!BY21),IF($Q$12=Lists!$U$17,IF(Periods!BY36=\"\",\"\",Periods!BY36),\"\"))","v":"2033-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ21=\"\",\"\",Periods!BZ21),IF($Q$12=Lists!$U$17,IF(Periods!BZ36=\"\",\"\",Periods!BZ36),\"\"))","v":"2033-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA21=\"\",\"\",Periods!CA21),IF($Q$12=Lists!$U$17,IF(Periods!CA36=\"\",\"\",Periods!CA36),\"\"))","v":"2034-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB21=\"\",\"\",Periods!CB21),IF($Q$12=Lists!$U$17,IF(Periods!CB36=\"\",\"\",Periods!CB36),\"\"))","v":"2034-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC21=\"\",\"\",Periods!CC21),IF($Q$12=Lists!$U$17,IF(Periods!CC36=\"\",\"\",Periods!CC36),\"\"))","v":"2034-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD21=\"\",\"\",Periods!CD21),IF($Q$12=Lists!$U$17,IF(Periods!CD36=\"\",\"\",Periods!CD36),\"\"))","v":"2034-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE21=\"\",\"\",Periods!CE21),IF($Q$12=Lists!$U$17,IF(Periods!CE36=\"\",\"\",Periods!CE36),\"\"))","v":"2035-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF21=\"\",\"\",Periods!CF21),IF($Q$12=Lists!$U$17,IF(Periods!CF36=\"\",\"\",Periods!CF36),\"\"))","v":"2035-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG21=\"\",\"\",Periods!CG21),IF($Q$12=Lists!$U$17,IF(Periods!CG36=\"\",\"\",Periods!CG36),\"\"))","v":"2035-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH21=\"\",\"\",Periods!CH21),IF($Q$12=Lists!$U$17,IF(Periods!CH36=\"\",\"\",Periods!CH36),\"\"))","v":"2035-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI21=\"\",\"\",Periods!CI21),IF($Q$12=Lists!$U$17,IF(Periods!CI36=\"\",\"\",Periods!CI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ21=\"\",\"\",Periods!CJ21),IF($Q$12=Lists!$U$17,IF(Periods!CJ36=\"\",\"\",Periods!CJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK21=\"\",\"\",Periods!CK21),IF($Q$12=Lists!$U$17,IF(Periods!CK36=\"\",\"\",Periods!CK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL21=\"\",\"\",Periods!CL21),IF($Q$12=Lists!$U$17,IF(Periods!CL36=\"\",\"\",Periods!CL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM21=\"\",\"\",Periods!CM21),IF($Q$12=Lists!$U$17,IF(Periods!CM36=\"\",\"\",Periods!CM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN21=\"\",\"\",Periods!CN21),IF($Q$12=Lists!$U$17,IF(Periods!CN36=\"\",\"\",Periods!CN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO21=\"\",\"\",Periods!CO21),IF($Q$12=Lists!$U$17,IF(Periods!CO36=\"\",\"\",Periods!CO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP21=\"\",\"\",Periods!CP21),IF($Q$12=Lists!$U$17,IF(Periods!CP36=\"\",\"\",Periods!CP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ21=\"\",\"\",Periods!CQ21),IF($Q$12=Lists!$U$17,IF(Periods!CQ36=\"\",\"\",Periods!CQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR21=\"\",\"\",Periods!CR21),IF($Q$12=Lists!$U$17,IF(Periods!CR36=\"\",\"\",Periods!CR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS21=\"\",\"\",Periods!CS21),IF($Q$12=Lists!$U$17,IF(Periods!CS36=\"\",\"\",Periods!CS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT21=\"\",\"\",Periods!CT21),IF($Q$12=Lists!$U$17,IF(Periods!CT36=\"\",\"\",Periods!CT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU21=\"\",\"\",Periods!CU21),IF($Q$12=Lists!$U$17,IF(Periods!CU36=\"\",\"\",Periods!CU36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,null,null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"1кв21г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2кв21г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"3кв21г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"4кв21г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"1кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"2кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":"3кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":"4кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":"1кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":"2кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":"3кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":"4кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":"1кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":"2кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":"3кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":"4кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ22=\"\",\"\",Periods!AQ22),IF($Q$12=Lists!$U$17,IF(Periods!AQ37=\"\",\"\",Periods!AQ37),\"\"))","v":"1кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR22=\"\",\"\",Periods!AR22),IF($Q$12=Lists!$U$17,IF(Periods!AR37=\"\",\"\",Periods!AR37),\"\"))","v":"2кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS22=\"\",\"\",Periods!AS22),IF($Q$12=Lists!$U$17,IF(Periods!AS37=\"\",\"\",Periods!AS37),\"\"))","v":"3кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT22=\"\",\"\",Periods!AT22),IF($Q$12=Lists!$U$17,IF(Periods!AT37=\"\",\"\",Periods!AT37),\"\"))","v":"4кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU22=\"\",\"\",Periods!AU22),IF($Q$12=Lists!$U$17,IF(Periods!AU37=\"\",\"\",Periods!AU37),\"\"))","v":"1кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV22=\"\",\"\",Periods!AV22),IF($Q$12=Lists!$U$17,IF(Periods!AV37=\"\",\"\",Periods!AV37),\"\"))","v":"2кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW22=\"\",\"\",Periods!AW22),IF($Q$12=Lists!$U$17,IF(Periods!AW37=\"\",\"\",Periods!AW37),\"\"))","v":"3кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX22=\"\",\"\",Periods!AX22),IF($Q$12=Lists!$U$17,IF(Periods!AX37=\"\",\"\",Periods!AX37),\"\"))","v":"4кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY22=\"\",\"\",Periods!AY22),IF($Q$12=Lists!$U$17,IF(Periods!AY37=\"\",\"\",Periods!AY37),\"\"))","v":"1кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ22=\"\",\"\",Periods!AZ22),IF($Q$12=Lists!$U$17,IF(Periods!AZ37=\"\",\"\",Periods!AZ37),\"\"))","v":"2кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA22=\"\",\"\",Periods!BA22),IF($Q$12=Lists!$U$17,IF(Periods!BA37=\"\",\"\",Periods!BA37),\"\"))","v":"3кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB22=\"\",\"\",Periods!BB22),IF($Q$12=Lists!$U$17,IF(Periods!BB37=\"\",\"\",Periods!BB37),\"\"))","v":"4кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC22=\"\",\"\",Periods!BC22),IF($Q$12=Lists!$U$17,IF(Periods!BC37=\"\",\"\",Periods!BC37),\"\"))","v":"1кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD22=\"\",\"\",Periods!BD22),IF($Q$12=Lists!$U$17,IF(Periods!BD37=\"\",\"\",Periods!BD37),\"\"))","v":"2кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE22=\"\",\"\",Periods!BE22),IF($Q$12=Lists!$U$17,IF(Periods!BE37=\"\",\"\",Periods!BE37),\"\"))","v":"3кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF22=\"\",\"\",Periods!BF22),IF($Q$12=Lists!$U$17,IF(Periods!BF37=\"\",\"\",Periods!BF37),\"\"))","v":"4кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG22=\"\",\"\",Periods!BG22),IF($Q$12=Lists!$U$17,IF(Periods!BG37=\"\",\"\",Periods!BG37),\"\"))","v":"1кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH22=\"\",\"\",Periods!BH22),IF($Q$12=Lists!$U$17,IF(Periods!BH37=\"\",\"\",Periods!BH37),\"\"))","v":"2кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI22=\"\",\"\",Periods!BI22),IF($Q$12=Lists!$U$17,IF(Periods!BI37=\"\",\"\",Periods!BI37),\"\"))","v":"3кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ22=\"\",\"\",Periods!BJ22),IF($Q$12=Lists!$U$17,IF(Periods!BJ37=\"\",\"\",Periods!BJ37),\"\"))","v":"4кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK22=\"\",\"\",Periods!BK22),IF($Q$12=Lists!$U$17,IF(Periods!BK37=\"\",\"\",Periods!BK37),\"\"))","v":"1кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL22=\"\",\"\",Periods!BL22),IF($Q$12=Lists!$U$17,IF(Periods!BL37=\"\",\"\",Periods!BL37),\"\"))","v":"2кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM22=\"\",\"\",Periods!BM22),IF($Q$12=Lists!$U$17,IF(Periods!BM37=\"\",\"\",Periods!BM37),\"\"))","v":"3кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN22=\"\",\"\",Periods!BN22),IF($Q$12=Lists!$U$17,IF(Periods!BN37=\"\",\"\",Periods!BN37),\"\"))","v":"4кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO22=\"\",\"\",Periods!BO22),IF($Q$12=Lists!$U$17,IF(Periods!BO37=\"\",\"\",Periods!BO37),\"\"))","v":"1кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP22=\"\",\"\",Periods!BP22),IF($Q$12=Lists!$U$17,IF(Periods!BP37=\"\",\"\",Periods!BP37),\"\"))","v":"2кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ22=\"\",\"\",Periods!BQ22),IF($Q$12=Lists!$U$17,IF(Periods!BQ37=\"\",\"\",Periods!BQ37),\"\"))","v":"3кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR22=\"\",\"\",Periods!BR22),IF($Q$12=Lists!$U$17,IF(Periods!BR37=\"\",\"\",Periods!BR37),\"\"))","v":"4кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS22=\"\",\"\",Periods!BS22),IF($Q$12=Lists!$U$17,IF(Periods!BS37=\"\",\"\",Periods!BS37),\"\"))","v":"1кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT22=\"\",\"\",Periods!BT22),IF($Q$12=Lists!$U$17,IF(Periods!BT37=\"\",\"\",Periods!BT37),\"\"))","v":"2кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU22=\"\",\"\",Periods!BU22),IF($Q$12=Lists!$U$17,IF(Periods!BU37=\"\",\"\",Periods!BU37),\"\"))","v":"3кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV22=\"\",\"\",Periods!BV22),IF($Q$12=Lists!$U$17,IF(Periods!BV37=\"\",\"\",Periods!BV37),\"\"))","v":"4кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW22=\"\",\"\",Periods!BW22),IF($Q$12=Lists!$U$17,IF(Periods!BW37=\"\",\"\",Periods!BW37),\"\"))","v":"1кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX22=\"\",\"\",Periods!BX22),IF($Q$12=Lists!$U$17,IF(Periods!BX37=\"\",\"\",Periods!BX37),\"\"))","v":"2кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY22=\"\",\"\",Periods!BY22),IF($Q$12=Lists!$U$17,IF(Periods!BY37=\"\",\"\",Periods!BY37),\"\"))","v":"3кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ22=\"\",\"\",Periods!BZ22),IF($Q$12=Lists!$U$17,IF(Periods!BZ37=\"\",\"\",Periods!BZ37),\"\"))","v":"4кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA22=\"\",\"\",Periods!CA22),IF($Q$12=Lists!$U$17,IF(Periods!CA37=\"\",\"\",Periods!CA37),\"\"))","v":"1кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB22=\"\",\"\",Periods!CB22),IF($Q$12=Lists!$U$17,IF(Periods!CB37=\"\",\"\",Periods!CB37),\"\"))","v":"2кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC22=\"\",\"\",Periods!CC22),IF($Q$12=Lists!$U$17,IF(Periods!CC37=\"\",\"\",Periods!CC37),\"\"))","v":"3кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD22=\"\",\"\",Periods!CD22),IF($Q$12=Lists!$U$17,IF(Periods!CD37=\"\",\"\",Periods!CD37),\"\"))","v":"4кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE22=\"\",\"\",Periods!CE22),IF($Q$12=Lists!$U$17,IF(Periods!CE37=\"\",\"\",Periods!CE37),\"\"))","v":"1кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF22=\"\",\"\",Periods!CF22),IF($Q$12=Lists!$U$17,IF(Periods!CF37=\"\",\"\",Periods!CF37),\"\"))","v":"2кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG22=\"\",\"\",Periods!CG22),IF($Q$12=Lists!$U$17,IF(Periods!CG37=\"\",\"\",Periods!CG37),\"\"))","v":"3кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH22=\"\",\"\",Periods!CH22),IF($Q$12=Lists!$U$17,IF(Periods!CH37=\"\",\"\",Periods!CH37),\"\"))","v":"4кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI22=\"\",\"\",Periods!CI22),IF($Q$12=Lists!$U$17,IF(Periods!CI37=\"\",\"\",Periods!CI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ22=\"\",\"\",Periods!CJ22),IF($Q$12=Lists!$U$17,IF(Periods!CJ37=\"\",\"\",Periods!CJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK22=\"\",\"\",Periods!CK22),IF($Q$12=Lists!$U$17,IF(Periods!CK37=\"\",\"\",Periods!CK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL22=\"\",\"\",Periods!CL22),IF($Q$12=Lists!$U$17,IF(Periods!CL37=\"\",\"\",Periods!CL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM22=\"\",\"\",Periods!CM22),IF($Q$12=Lists!$U$17,IF(Periods!CM37=\"\",\"\",Periods!CM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN22=\"\",\"\",Periods!CN22),IF($Q$12=Lists!$U$17,IF(Periods!CN37=\"\",\"\",Periods!CN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO22=\"\",\"\",Periods!CO22),IF($Q$12=Lists!$U$17,IF(Periods!CO37=\"\",\"\",Periods!CO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP22=\"\",\"\",Periods!CP22),IF($Q$12=Lists!$U$17,IF(Periods!CP37=\"\",\"\",Periods!CP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ22=\"\",\"\",Periods!CQ22),IF($Q$12=Lists!$U$17,IF(Periods!CQ37=\"\",\"\",Periods!CQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR22=\"\",\"\",Periods!CR22),IF($Q$12=Lists!$U$17,IF(Periods!CR37=\"\",\"\",Periods!CR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS22=\"\",\"\",Periods!CS22),IF($Q$12=Lists!$U$17,IF(Periods!CS37=\"\",\"\",Periods!CS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT22=\"\",\"\",Periods!CT22),IF($Q$12=Lists!$U$17,IF(Periods!CT37=\"\",\"\",Periods!CT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU22=\"\",\"\",Periods!CU22),IF($Q$12=Lists!$U$17,IF(Periods!CU37=\"\",\"\",Periods!CU37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$CW14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99176)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99176)","v":0},{"$f":"SUM(T$15:T$99176)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[{"$f":"ROW()","v":16},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"Sales!$H$91","v":"Поступление ДС"},null,null,null,null,{"$f":"Sales!$M$91","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X16-SUM(X17:X20))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B16=Lists!$CU$24,SUMIFS($Z16:$CV16,$Z$2:$CV$2,Periods!$Q$18),SUM($Z16:$CV16))","v":3003902284.3894992},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,AA$12))","v":312592.5},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,AB$12))","v":593925.75},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,AC$12))","v":1875555},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,AD$12))","v":1692650.5199999998},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,AE$12))","v":1097088.2999999998},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,AF$12))","v":3752041.9859999996},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,AG$12))","v":4616660.1887999997},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,AH$12))","v":4154994.1699199993},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,AI$12))","v":2596871.3561999998},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,AJ$12))","v":7696229.4763200022},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,AK$12))","v":9001437.9839999992},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,AL$12))","v":8101294.1855999995},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,AM$12))","v":5063606.5954319993},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,AN$12))","v":9620852.531320801},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,AO$12))","v":15782669.90784},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,AP$12))","v":14243114.286719998},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,AQ$12))","v":8572244.7095999997},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,AR$12))","v":16287264.948240001},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,AS$12))","v":18883747.256774403},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,AT$12))","v":16995372.531096961},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,AU$12))","v":13656995.783917198},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,AV$12))","v":26018625.709200956},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,AW$12))","v":29213895.533137914},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,AX$12))","v":26292505.979824122},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,AY$12))","v":15873072.157829937},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,AZ$12))","v":30158837.099876881},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,BA$12))","v":33613564.569522224},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,BB$12))","v":39321548.017230131},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,BC$12))","v":23058932.479239888},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,BD$12))","v":43811971.710555784},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,BE$12))","v":49649155.70051606},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,BF$12))","v":44684240.130464457},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,BG$12))","v":26065806.742770933},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,BH$12))","v":49657832.251997702},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,BI$12))","v":54760516.769120276},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,BJ$12))","v":61957613.258776084},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,BK$12))","v":36803352.422845885},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,BL$12))","v":69926369.603407189},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,BM$12))","v":76806996.360721856},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,BN$12))","v":69310667.423170298},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,BO$12))","v":40110339.943964295},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,BP$12))","v":76209645.893532142},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,BQ$12))","v":85324463.471631616},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,BR$12))","v":76792017.124468476},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,BS$12))","v":54371970.166800223},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,BT$12))","v":103580816.64563607},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,BU$12))","v":113070677.04007055},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,BV$12))","v":101763609.3360635},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,BW$12))","v":59883579.8331642},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,BX$12))","v":113778801.68301198},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,BY$12))","v":123897061.72378799},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,BZ$12))","v":111801623.75697757},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,CA$12))","v":62112013.198320873},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,CB$12))","v":118012825.07680967},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,CC$12))","v":150568309.20401236},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,CD$12))","v":135511478.28361112},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,CE$12))","v":75284154.602006182},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,CF$12))","v":143415394.50588024},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,CG$12))","v":150963573.16408443},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,CH$12))","v":135867215.84767598},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z146:$CV146,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":17},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"H16","v":"Поступление ДС"},{"$f":"Lists!$AM$16","v":"Продукт-1"},null,null,1,{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B17=Lists!$CU$24,SUMIFS($Z17:$CV17,$Z$2:$CV$2,Periods!$Q$18),SUM($Z17:$CV17))","v":1628860375.4867904},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,AA$12))","v":171071.99999999997},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,AB$12))","v":325036.79999999993},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,AC$12))","v":1026432},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,AD$12))","v":925713.35999999987},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,AE$12))","v":599999.39999999991},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,AF$12))","v":2051997.9479999999},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,AG$12))","v":2523175.1423999998},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,AH$12))","v":2270857.6281599994},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,AI$12))","v":1419286.0175999999},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,AJ$12))","v":4203481.5345600015},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,AK$12))","v":4916352.6719999984},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,AL$12))","v":4424717.4047999997},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,AM$12))","v":2763784.1468159994},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,AN$12))","v":5251189.8789504003},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,AO$12))","v":8614392.145920001},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,AP$12))","v":7768971.4291199995},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,AQ$12))","v":4675769.8415999999},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,AR$12))","v":8883962.6990400013},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,AS$12))","v":10293486.681139199},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,AT$12))","v":9264138.0130252782},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,AU$12))","v":7444396.6176095977},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,AV$12))","v":14173457.181634076},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,AW$12))","v":15914057.186396156},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,AX$12))","v":14322651.467756541},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,AY$12))","v":8641136.9858001396},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,AZ$12))","v":16418160.273020267},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,BA$12))","v":18298878.322870888},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,BB$12))","v":21392438.695077546},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,BC$12))","v":12544948.617483743},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,BD$12))","v":23835402.373219114},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,BE$12))","v":26993715.720668927},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,BF$12))","v":24294344.148602035},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,BG$12))","v":14171700.753351187},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,BH$12))","v":26981182.924084328},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,BI$12))","v":29753685.43006793},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,BJ$12))","v":33664169.800876863},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,BK$12))","v":19984088.35689158},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,BL$12))","v":37969767.878094003},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,BM$12))","v":41705923.5274259},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,BN$12))","v":37611622.498209082},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,BO$12))","v":21765985.242019147},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,BP$12))","v":41355371.959836371},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,BQ$12))","v":46272383.08113002},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,BR$12))","v":41645144.773017019},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,BS$12))","v":29486509.848027784},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,BT$12))","v":56137778.36451444},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,BU$12))","v":61281005.622082032},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,BV$12))","v":55152905.059873834},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,BW$12))","v":32434895.547091935},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,BX$12))","v":61626301.539474681},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,BY$12))","v":67106680.442259178},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,BZ$12))","v":60517778.552061558},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,CA$12))","v":33620988.084478639},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,CB$12))","v":63879877.360509418},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,CC$12))","v":81451635.358303413},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,CD$12))","v":73306471.822473064},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,CE$12))","v":40725817.679151706},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,CF$12))","v":77534433.216071755},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,CG$12))","v":81615192.8590229},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,CH$12))","v":73453673.573120594},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z147:$CV147,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":18},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"H16","v":"Поступление ДС"},{"$f":"Lists!$AM$17","v":"Продукт-2"},null,null,{"$f":"L17+1","v":2},{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B18=Lists!$CU$24,SUMIFS($Z18:$CV18,$Z$2:$CV$2,Periods!$Q$18),SUM($Z18:$CV18))","v":1046556453.7867656},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,AA$12))","v":108108},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,AB$12))","v":205405.2},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,AC$12))","v":648648},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,AD$12))","v":585707.76},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,AE$12))","v":379625.4},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,AF$12))","v":1298318.868},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,AG$12))","v":1598359.9103999999},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,AH$12))","v":1438523.9193600002},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,AI$12))","v":899077.44960000017},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,AJ$12))","v":2665976.211360001},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,AK$12))","v":3118100.8319999999},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,AL$12))","v":2806290.7488000002},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,AM$12))","v":1754964.8645759998},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,AN$12))","v":3334433.2426943998},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,AO$12))","v":5470020.3571199998},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,AP$12))","v":4939036.8191999998},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,AQ$12))","v":2972568.4560000002},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,AR$12))","v":5647880.066399999},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,AS$12))","v":6551684.2524672002},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,AT$12))","v":5896515.8272204818},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,AU$12))","v":4738271.6468735998},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,AV$12))","v":9031819.7372356802},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,AW$12))","v":10140990.582159359},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,AX$12))","v":9126891.5239434242},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,AY$12))","v":5512856.5196293248},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,AZ$12))","v":10474427.387295716},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,BA$12))","v":11674284.394509161},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,BB$12))","v":13663745.778655529},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,BC$12))","v":8012690.4257547846},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,BD$12))","v":15224111.808934089},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,BE$12))","v":17261287.603693057},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,BF$12))","v":15535158.84332375},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,BG$12))","v":9062175.9919388555},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,BH$12))","v":17273085.877400901},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,BI$12))","v":19048014.50139448},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,BJ$12))","v":21551467.835863464},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,BK$12))","v":12808230.071557881},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,BL$12))","v":24335637.135959975},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,BM$12))","v":26730219.279772967},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,BN$12))","v":24133488.675321449},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,BO$12))","v":13966139.279699912},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,BP$12))","v":26535664.631429832},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,BQ$12))","v":29724229.887473539},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,BR$12))","v":26751806.898726188},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,BS$12))","v":18941401.737734448},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,BT$12))","v":36102072.954957098},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,BU$12))","v":39409670.282214373},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,BV$12))","v":35468703.253992945},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,BW$12))","v":20882143.772926129},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,BX$12))","v":39676073.168559641},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,BY$12))","v":43204435.392260961},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,BZ$12))","v":39005758.007063158},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,CA$12))","v":21669865.559479531},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,CB$12))","v":41172744.56301111},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,CC$12))","v":52556476.897861108},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,CD$12))","v":47300829.208074994},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,CE$12))","v":26278238.448930554},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,CF$12))","v":50084032.678651564},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,CG$12))","v":52720034.398580588},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,CH$12))","v":47448030.958722532},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":19},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"H16","v":"Поступление ДС"},{"$f":"Lists!$AM$18","v":"Продукт-3"},null,null,{"$f":"L18+1","v":3},{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B19=Lists!$CU$24,SUMIFS($Z19:$CV19,$Z$2:$CV$2,Periods!$Q$18),SUM($Z19:$CV19))","v":328485455.11594343},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,AA$12))","v":33412.5},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,AB$12))","v":63483.75},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,AC$12))","v":200475},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,AD$12))","v":181229.4},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,AE$12))","v":117463.5},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,AF$12))","v":401725.16999999993},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,AG$12))","v":495125.136},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,AH$12))","v":445612.62239999999},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,AI$12))","v":278507.88900000002},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,AJ$12))","v":826771.73040000023},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,AK$12))","v":966984.48},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,AL$12))","v":870286.03200000001},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,AM$12))","v":544857.58403999999},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,AN$12))","v":1035229.4096759999},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,AO$12))","v":1698257.4047999999},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,AP$12))","v":1535106.0384},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,AQ$12))","v":923906.41200000001},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,AR$12))","v":1755422.1828000001},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,AS$12))","v":2038576.3231680002},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,AT$12))","v":1834718.6908512001},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,AU$12))","v":1474327.5194339999},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,AV$12))","v":2813348.7903312002},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,AW$12))","v":3158847.7645824002},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,AX$12))","v":2842962.9881241592},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,AY$12))","v":1719078.6524004717},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,AZ$12))","v":3266249.4395608963},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,BA$12))","v":3640401.8521421761},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,BB$12))","v":4265363.5434970558},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,BC$12))","v":2501293.4360013604},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,BD$12))","v":4752457.5284025837},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,BE$12))","v":5394152.376154081},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,BF$12))","v":4854737.1385386726},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,BG$12))","v":2831929.9974808921},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,BH$12))","v":5403563.4505124772},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,BI$12))","v":5958816.8376578689},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,BJ$12))","v":6741975.6220357604},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,BK$12))","v":4011033.9943964295},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,BL$12))","v":7620964.5893532159},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,BM$12))","v":8370853.5535229826},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,BN$12))","v":7565556.2496397579},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,BO$12))","v":4378215.4222452315},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,BP$12))","v":8318609.3022659374},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,BQ$12))","v":9327850.503028065},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,BR$12))","v":8395065.4527252596},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,BS$12))","v":5944058.5810379889},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,BT$12))","v":11340965.326164534},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,BU$12))","v":12380001.135774149},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,BV$12))","v":11142001.022196732},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,BW$12))","v":6566540.5131461341},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,BX$12))","v":12476426.974977655},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,BY$12))","v":13585945.889267866},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,BZ$12))","v":12278087.197852867},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,CA$12))","v":6821159.554362704},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,CB$12))","v":12960203.153289136},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,CC$12))","v":16560196.947847834},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,CD$12))","v":14904177.253063049},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,CE$12))","v":8280098.4739239169},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,CF$12))","v":15796928.611156903},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,CG$12))","v":16628345.906480951},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,CH$12))","v":14965511.315832857},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z149:$CV149,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":20},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":21}]
[{"$f":"ROW()","v":22},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Prdction!$H$382","v":"Прямые производственные расходы"},null,null,null,null,{"$f":"Prdction!$M$382","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B22=Lists!$CU$24,SUMIFS($Z22:$CV22,$Z$2:$CV$2,Periods!$Q$18),SUM($Z22:$CV22))","v":673816202.84973049},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,AA$12))","v":320619.6333333333},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,AB$12))","v":314957.1333333333},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,AC$12))","v":330487.87666666665},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,AD$12))","v":590993.18666666665},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,AE$12))","v":709626.85},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,AF$12))","v":859956.4365999999},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,AG$12))","v":843125.62404000002},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,AH$12))","v":1285435.087346667},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,AI$12))","v":1464733.3365466665},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,AJ$12))","v":1731742.0717333332},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,AK$12))","v":1617376.3676933332},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,AL$12))","v":1941469.7945253332},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,AM$12))","v":2479349.7221714663},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,AN$12))","v":2771211.4401402664},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,AO$12))","v":2732611.3501717332},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,AP$12))","v":3330477.6126496},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,AQ$12))","v":3366194.3000877332},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,AR$12))","v":3664182.4480059585},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,AS$12))","v":3718717.5438231584},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,AT$12))","v":4758425.4705867153},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,AU$12))","v":5202806.3601074629},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,AV$12))","v":5768964.8829597551},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,AW$12))","v":5177876.1542499755},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,AX$12))","v":6058737.7609354667},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,AY$12))","v":6166831.8059962643},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,AZ$12))","v":7548699.6151245255},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,BA$12))","v":6810122.0862507019},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,BB$12))","v":8765579.4882555511},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,BC$12))","v":8901599.9204122089},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,BD$12))","v":9605094.0623133313},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,BE$12))","v":8692405.5934588648},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,BF$12))","v":10173414.295302281},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,BG$12))","v":10089712.688400533},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,BH$12))","v":12072012.916857261},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,BI$12))","v":10817149.520162789},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,BJ$12))","v":13729094.161375599},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,BK$12))","v":14017897.482915835},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,BL$12))","v":15173298.704534832},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,BM$12))","v":13460323.294930488},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,BN$12))","v":15609492.650326136},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,BO$12))","v":15297623.506780168},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,BP$12))","v":16511945.824112467},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,BQ$12))","v":15863178.331653208},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,BR$12))","v":19531526.715911932},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,BS$12))","v":20311061.927944586},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,BT$12))","v":22253548.191943709},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,BU$12))","v":19675587.056431998},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,BV$12))","v":22778496.513224903},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,BW$12))","v":22569549.734115835},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,BX$12))","v":24380577.651219133},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,BY$12))","v":21319488.086574059},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,BZ$12))","v":24507392.585990936},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,CA$12))","v":25432574.234376922},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,CB$12))","v":27528328.402703036},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,CC$12))","v":25291760.584849987},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,CD$12))","v":29563164.121368706},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,CE$12))","v":28019837.654624775},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,CF$12))","v":29586455.737578794},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,CG$12))","v":18078435.60276337},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,CH$12))","v":12642863.654570136},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":23}]
[{"$f":"ROW()","v":24},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Prdction!$H$78","v":"ФОТ производственных рабочих"},null,null,null,null,{"$f":"Prdction!$M$382","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B24=Lists!$CU$24,SUMIFS($Z24:$CV24,$Z$2:$CV$2,Periods!$Q$18),SUM($Z24:$CV24))","v":190247823.11302507},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,AA$12))","v":15625},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,AB$12))","v":32812.5},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,AC$12))","v":99687.5},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,AD$12))","v":112500},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,AE$12))","v":112500},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,AF$12))","v":205781.25},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,AG$12))","v":262406.25},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,AH$12))","v":270000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,AI$12))","v":270000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,AJ$12))","v":419062.50000000012},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,AK$12))","v":512312.50000000006},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,AL$12))","v":525000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,AM$12))","v":538125},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,AN$12))","v":561028.125},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,AO$12))","v":866680.625},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,AP$12))","v":927000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,AQ$12))","v":927000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,AR$12))","v":949531.25},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,AS$12))","v":1060256.2500000002},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,AT$12))","v":1081500.0000000002},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,AU$12))","v":1081500.0000000002},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,AV$12))","v":1418664.0625},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,AW$12))","v":1638182.8125},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,AX$12))","v":1668600},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,AY$12))","v":1710315},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,AZ$12))","v":1732085.015625},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,BA$12))","v":1900370.2781250002},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,BB$12))","v":2202030.5625000005},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,BC$12))","v":2255738.6250000005},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,BD$12))","v":2470405.109375},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,BE$12))","v":2739608.484375},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,BF$12))","v":2784862.5},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,BG$12))","v":2784862.5},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,BH$12))","v":2784862.5},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,BI$12))","v":3016934.375},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,BJ$12))","v":3398858.375},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,BK$12))","v":3552609.3075000001},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,BL$12))","v":3877951.5321250008},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,BM$12))","v":4262591.436125},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,BN$12))","v":4327198.92},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,BO$12))","v":4327198.92},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,BP$12))","v":4327198.92},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,BQ$12))","v":4627698.8450000007},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,BR$12))","v":4687798.83},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,BS$12))","v":4687798.83},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,BT$12))","v":5511100.329062501},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,BU$12))","v":6109095.1798125003},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,BV$12))","v":6195762.0899999999},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,BW$12))","v":6350656.1422499996},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,BX$12))","v":6381634.9527000003},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,BY$12))","v":6761494.1760750003},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,BZ$12))","v":6837466.0207500011},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,CA$12))","v":6837466.0207500011},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,CB$12))","v":6837466.0207500011},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,CC$12))","v":7892630.5301249996},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,CD$12))","v":8103663.4319999991},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,CE$12))","v":8103663.4319999991},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,CF$12))","v":8103663.4319999991},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,CG$12))","v":8103663.4319999991},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,CH$12))","v":8103663.4319999991},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z154:$CV154,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":25}]
[{"$f":"ROW()","v":26},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,null,null,{"$f":"Prdction!$M$382","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B26=Lists!$CU$24,SUMIFS($Z26:$CV26,$Z$2:$CV$2,Periods!$Q$18),SUM($Z26:$CV26))","v":55048431.075907513},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,AB$12))","v":5625},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,AC$12))","v":10687.5},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,AD$12))","v":33750},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,AE$12))","v":33750},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,AF$12))","v":33750},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,AG$12))","v":67331.25},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,AH$12))","v":81000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,AI$12))","v":81000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,AJ$12))","v":81000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,AK$12))","v":134662.50000000003},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,AL$12))","v":157500},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,AM$12))","v":157500},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,AN$12))","v":162225},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,AO$12))","v":169525.125},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,AP$12))","v":278100},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,AQ$12))","v":278100},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,AR$12))","v":278100},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,AS$12))","v":286211.25},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,AT$12))","v":324450.00000000006},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,AU$12))","v":324450.00000000006},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,AV$12))","v":324450.00000000006},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,AW$12))","v":445829.0625},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,AX$12))","v":500580},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,AY$12))","v":500580},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,AZ$12))","v":515597.39999999991},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,BA$12))","v":520431.12562499999},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,BB$12))","v":580047.07500000007},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,BC$12))","v":676721.58750000002},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,BD$12))","v":676721.58750000002},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,BE$12))","v":754001.52187499986},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,BF$12))","v":835458.75},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,BG$12))","v":835458.75},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,BH$12))","v":835458.75},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,BI$12))","v":835458.75},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,BJ$12))","v":919004.625},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,BK$12))","v":1039788.09},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,BL$12))","v":1070981.7327000001},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,BM$12))","v":1181866.2050250003},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,BN$12))","v":1298159.6759999997},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,BO$12))","v":1298159.6759999997},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,BP$12))","v":1298159.6759999997},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,BQ$12))","v":1298159.6759999997},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,BR$12))","v":1406339.6490000002},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,BS$12))","v":1406339.6490000002},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,BT$12))","v":1406339.6490000002},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,BU$12))","v":1702728.1886625001},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,BV$12))","v":1858728.6269999999},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,BW$12))","v":1858728.6269999999},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,BX$12))","v":1914490.4858099998},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,BY$12))","v":1914490.4858099998},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,BZ$12))","v":2051239.8062250002},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,CA$12))","v":2051239.8062250002},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,CB$12))","v":2051239.8062250002},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,CC$12))","v":2051239.8062250002},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,CD$12))","v":2431099.0295999995},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,CE$12))","v":2431099.0295999995},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,CF$12))","v":2431099.0295999995},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,CG$12))","v":2431099.0295999995},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,CH$12))","v":2431099.0295999995},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z156:$CV156,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":27}]
[{"$f":"ROW()","v":28},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BO$21","v":"Прямые расходы"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X28-SUMIFS($X29:$X54,$J29:$J54,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B28=Lists!$CU$24,SUMIFS($Z28:$CV28,$Z$2:$CV$2,Periods!$Q$18),SUM($Z28:$CV28))","v":698732105.32726431},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z158:$CV158,Repd!$Z$12:$CV$12,AA$12))","v":205418.33333333331},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z158:$CV158,Repd!$Z$12:$CV$12,AB$12))","v":369182.5},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z158:$CV158,Repd!$Z$12:$CV$12,AC$12))","v":1257928.3333333333},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z158:$CV158,Repd!$Z$12:$CV$12,AD$12))","v":1775719.9999999998},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z158:$CV158,Repd!$Z$12:$CV$12,AE$12))","v":1561008.5555555555},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z158:$CV158,Repd!$Z$12:$CV$12,AF$12))","v":2352990.3055555555},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z158:$CV158,Repd!$Z$12:$CV$12,AG$12))","v":2730237.277777778},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z158:$CV158,Repd!$Z$12:$CV$12,AH$12))","v":2622558},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z158:$CV158,Repd!$Z$12:$CV$12,AI$12))","v":2172531.7777777775},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z158:$CV158,Repd!$Z$12:$CV$12,AJ$12))","v":3416086.1666666665},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z158:$CV158,Repd!$Z$12:$CV$12,AK$12))","v":4004259.888888889},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z158:$CV158,Repd!$Z$12:$CV$12,AL$12))","v":3819964.4444444445},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z158:$CV158,Repd!$Z$12:$CV$12,AM$12))","v":3013068.9999999995},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z158:$CV158,Repd!$Z$12:$CV$12,AN$12))","v":3863521.875},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z158:$CV158,Repd!$Z$12:$CV$12,AO$12))","v":5468831.2633333337},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z158:$CV158,Repd!$Z$12:$CV$12,AP$12))","v":5482570.666666667},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z158:$CV158,Repd!$Z$12:$CV$12,AQ$12))","v":4209652.888888889},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z158:$CV158,Repd!$Z$12:$CV$12,AR$12))","v":5470980.527777778},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z158:$CV158,Repd!$Z$12:$CV$12,AS$12))","v":6187002.8111111121},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z158:$CV158,Repd!$Z$12:$CV$12,AT$12))","v":5896863.555555555},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z158:$CV158,Repd!$Z$12:$CV$12,AU$12))","v":5182174.111111111},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z158:$CV158,Repd!$Z$12:$CV$12,AV$12))","v":7438213.659722222},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z158:$CV158,Repd!$Z$12:$CV$12,AW$12))","v":8534987.5027777776},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z158:$CV158,Repd!$Z$12:$CV$12,AX$12))","v":8084213.2000000002},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z158:$CV158,Repd!$Z$12:$CV$12,AY$12))","v":6105372.5777777778},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z158:$CV158,Repd!$Z$12:$CV$12,AZ$12))","v":8085212.2553749997},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z158:$CV158,Repd!$Z$12:$CV$12,BA$12))","v":9188820.7424277775},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z158:$CV158,Repd!$Z$12:$CV$12,BB$12))","v":10321899.683833335},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z158:$CV158,Repd!$Z$12:$CV$12,BC$12))","v":7971745.9123888891},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z158:$CV158,Repd!$Z$12:$CV$12,BD$12))","v":10803886.741902778},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z158:$CV158,Repd!$Z$12:$CV$12,BE$12))","v":12271090.692194445},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z158:$CV158,Repd!$Z$12:$CV$12,BF$12))","v":11605479.638888888},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z158:$CV158,Repd!$Z$12:$CV$12,BG$12))","v":8642820.194444444},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z158:$CV158,Repd!$Z$12:$CV$12,BH$12))","v":11538860.75},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z158:$CV158,Repd!$Z$12:$CV$12,BI$12))","v":13047561.986111112},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z158:$CV158,Repd!$Z$12:$CV$12,BJ$12))","v":14347405.942222223},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z158:$CV158,Repd!$Z$12:$CV$12,BK$12))","v":10965386.690233335},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z158:$CV158,Repd!$Z$12:$CV$12,BL$12))","v":15017694.548951892},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z158:$CV158,Repd!$Z$12:$CV$12,BM$12))","v":17030053.057985999},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z158:$CV158,Repd!$Z$12:$CV$12,BN$12))","v":16122128.849439999},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z158:$CV158,Repd!$Z$12:$CV$12,BO$12))","v":11937704.404995555},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z158:$CV158,Repd!$Z$12:$CV$12,BP$12))","v":16024504.849439999},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z158:$CV158,Repd!$Z$12:$CV$12,BQ$12))","v":17981388.365328889},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z158:$CV158,Repd!$Z$12:$CV$12,BR$12))","v":17015215.543115556},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z158:$CV158,Repd!$Z$12:$CV$12,BS$12))","v":13938449.098671112},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z158:$CV158,Repd!$Z$12:$CV$12,BT$12))","v":20121648.335953057},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z158:$CV158,Repd!$Z$12:$CV$12,BU$12))","v":22875269.551326778},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z158:$CV158,Repd!$Z$12:$CV$12,BV$12))","v":21595953.83788},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z158:$CV158,Repd!$Z$12:$CV$12,BW$12))","v":15980835.858847778},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z158:$CV158,Repd!$Z$12:$CV$12,BX$12))","v":21589792.257256404},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z158:$CV158,Repd!$Z$12:$CV$12,BY$12))","v":24162469.86611918},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z158:$CV158,Repd!$Z$12:$CV$12,BZ$12))","v":22828417.371248998},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z158:$CV158,Repd!$Z$12:$CV$12,CA$12))","v":16663237.371249},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z158:$CV158,Repd!$Z$12:$CV$12,CB$12))","v":22387977.371248998},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z158:$CV158,Repd!$Z$12:$CV$12,CC$12))","v":27779915.489540666},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z158:$CV158,Repd!$Z$12:$CV$12,CD$12))","v":26801865.102450669},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z158:$CV158,Repd!$Z$12:$CV$12,CE$12))","v":19494985.102450665},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z158:$CV158,Repd!$Z$12:$CV$12,CF$12))","v":26192158.435783997},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z158:$CV158,Repd!$Z$12:$CV$12,CG$12))","v":28609865.102450665},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z158:$CV158,Repd!$Z$12:$CV$12,CH$12))","v":26565065.102450669},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z158:$CV158,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z158:$CV158,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z158:$CV158,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z158:$CV158,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z158:$CV158,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z158:$CV158,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z158:$CV158,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z158:$CV158,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z158:$CV158,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z158:$CV158,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z158:$CV158,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z158:$CV158,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z158:$CV158,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":29},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"Items!$AQ$17","v":"Прочие производственные расходы"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X29-SUM($X30:$X33))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B29=Lists!$CU$24,SUMIFS($Z29:$CV29,$Z$2:$CV$2,Periods!$Q$18),SUM($Z29:$CV29))","v":5542593.75},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,AC$12))","v":60000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,AD$12))","v":90000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,AE$12))","v":90000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,AF$12))","v":90000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,AG$12))","v":90000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,AH$12))","v":90000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,AI$12))","v":90000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,AJ$12))","v":90000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,AK$12))","v":90000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,AL$12))","v":90000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,AM$12))","v":90000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,AN$12))","v":90000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,AO$12))","v":93000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,AP$12))","v":93000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,AQ$12))","v":93000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,AR$12))","v":93000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,AS$12))","v":93000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,AT$12))","v":93000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,AU$12))","v":93000},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,AV$12))","v":93000},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,AW$12))","v":93000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,AX$12))","v":93000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,AY$12))","v":93000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,AZ$12))","v":93000},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,BA$12))","v":96150},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,BB$12))","v":96150},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,BC$12))","v":96150},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,BD$12))","v":96150},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,BE$12))","v":96150},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,BF$12))","v":96150},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,BG$12))","v":96150},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,BH$12))","v":96150},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,BI$12))","v":96150},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,BJ$12))","v":96150},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,BK$12))","v":96150},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,BL$12))","v":96150},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,BM$12))","v":99457.500000000015},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,BN$12))","v":99457.500000000015},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,BO$12))","v":99457.500000000015},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,BP$12))","v":99457.500000000015},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,BQ$12))","v":99457.500000000015},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,BR$12))","v":99457.500000000015},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,BS$12))","v":99457.500000000015},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,BT$12))","v":99457.500000000015},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,BU$12))","v":99457.500000000015},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,BV$12))","v":99457.500000000015},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,BW$12))","v":99457.500000000015},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,BX$12))","v":99457.500000000015},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,BY$12))","v":102930.375},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,BZ$12))","v":102930.375},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,CA$12))","v":102930.375},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,CB$12))","v":102930.375},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,CC$12))","v":102930.375},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,CD$12))","v":102930.375},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,CE$12))","v":102930.375},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,CF$12))","v":102930.375},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,CG$12))","v":102930.375},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,CH$12))","v":102930.375},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z159:$CV159,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":30},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I29","v":"Прочие производственные расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L30)=0,$L30=0,$L30=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L30)))","v":"Продукт-1"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B30=Lists!$CU$24,SUMIFS($Z30:$CV30,$Z$2:$CV$2,Periods!$Q$18),SUM($Z30:$CV30))","v":3832593.75},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,AC$12))","v":60000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,AD$12))","v":60000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,AE$12))","v":60000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,AF$12))","v":60000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,AG$12))","v":60000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,AH$12))","v":60000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,AI$12))","v":60000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,AJ$12))","v":60000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,AK$12))","v":60000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,AL$12))","v":60000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,AM$12))","v":60000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,AN$12))","v":60000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,AO$12))","v":63000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,AP$12))","v":63000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,AQ$12))","v":63000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,AR$12))","v":63000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,AS$12))","v":63000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,AT$12))","v":63000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,AU$12))","v":63000},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,AV$12))","v":63000},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,AW$12))","v":63000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,AX$12))","v":63000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,AY$12))","v":63000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,AZ$12))","v":63000},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,BA$12))","v":66150},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,BB$12))","v":66150},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,BC$12))","v":66150},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,BD$12))","v":66150},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,BE$12))","v":66150},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,BF$12))","v":66150},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,BG$12))","v":66150},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,BH$12))","v":66150},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,BI$12))","v":66150},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,BJ$12))","v":66150},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,BK$12))","v":66150},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,BL$12))","v":66150},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,BM$12))","v":69457.500000000015},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,BN$12))","v":69457.500000000015},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,BO$12))","v":69457.500000000015},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,BP$12))","v":69457.500000000015},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,BQ$12))","v":69457.500000000015},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,BR$12))","v":69457.500000000015},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,BS$12))","v":69457.500000000015},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,BT$12))","v":69457.500000000015},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,BU$12))","v":69457.500000000015},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,BV$12))","v":69457.500000000015},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,BW$12))","v":69457.500000000015},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,BX$12))","v":69457.500000000015},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,BY$12))","v":72930.375},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,BZ$12))","v":72930.375},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,CA$12))","v":72930.375},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,CB$12))","v":72930.375},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,CC$12))","v":72930.375},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,CD$12))","v":72930.375},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,CE$12))","v":72930.375},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,CF$12))","v":72930.375},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,CG$12))","v":72930.375},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,CH$12))","v":72930.375},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":31},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I29","v":"Прочие производственные расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L31)=0,$L31=0,$L31=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L31)))","v":"Продукт-2"},null,{"$f":"L30+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B31=Lists!$CU$24,SUMIFS($Z31:$CV31,$Z$2:$CV$2,Periods!$Q$18),SUM($Z31:$CV31))","v":855000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,AD$12))","v":15000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,AE$12))","v":15000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,AF$12))","v":15000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,AG$12))","v":15000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,AH$12))","v":15000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,AI$12))","v":15000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,AJ$12))","v":15000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,AK$12))","v":15000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,AL$12))","v":15000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,AM$12))","v":15000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,AN$12))","v":15000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,AO$12))","v":15000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,AP$12))","v":15000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,AQ$12))","v":15000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,AR$12))","v":15000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,AS$12))","v":15000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,AT$12))","v":15000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,AU$12))","v":15000},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,AV$12))","v":15000},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,AW$12))","v":15000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,AX$12))","v":15000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,AY$12))","v":15000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,AZ$12))","v":15000},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,BA$12))","v":15000},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,BB$12))","v":15000},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,BC$12))","v":15000},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,BD$12))","v":15000},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,BE$12))","v":15000},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,BF$12))","v":15000},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,BG$12))","v":15000},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,BH$12))","v":15000},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,BI$12))","v":15000},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,BJ$12))","v":15000},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,BK$12))","v":15000},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,BL$12))","v":15000},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,BM$12))","v":15000},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,BN$12))","v":15000},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,BO$12))","v":15000},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,BP$12))","v":15000},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,BQ$12))","v":15000},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,BR$12))","v":15000},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,BS$12))","v":15000},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,BT$12))","v":15000},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,BU$12))","v":15000},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,BV$12))","v":15000},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,BW$12))","v":15000},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,BX$12))","v":15000},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,BY$12))","v":15000},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,BZ$12))","v":15000},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,CA$12))","v":15000},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,CB$12))","v":15000},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,CC$12))","v":15000},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,CD$12))","v":15000},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,CE$12))","v":15000},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,CF$12))","v":15000},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,CG$12))","v":15000},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,CH$12))","v":15000},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z161:$CV161,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":32},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I29","v":"Прочие производственные расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L32)=0,$L32=0,$L32=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L32)))","v":"Продукт-3"},null,{"$f":"L31+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B32=Lists!$CU$24,SUMIFS($Z32:$CV32,$Z$2:$CV$2,Periods!$Q$18),SUM($Z32:$CV32))","v":855000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,AD$12))","v":15000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,AE$12))","v":15000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,AF$12))","v":15000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,AG$12))","v":15000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,AH$12))","v":15000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,AI$12))","v":15000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,AJ$12))","v":15000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,AK$12))","v":15000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,AL$12))","v":15000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,AM$12))","v":15000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,AN$12))","v":15000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,AO$12))","v":15000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,AP$12))","v":15000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,AQ$12))","v":15000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,AR$12))","v":15000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,AS$12))","v":15000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,AT$12))","v":15000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,AU$12))","v":15000},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,AV$12))","v":15000},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,AW$12))","v":15000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,AX$12))","v":15000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,AY$12))","v":15000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,AZ$12))","v":15000},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,BA$12))","v":15000},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,BB$12))","v":15000},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,BC$12))","v":15000},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,BD$12))","v":15000},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,BE$12))","v":15000},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,BF$12))","v":15000},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,BG$12))","v":15000},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,BH$12))","v":15000},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,BI$12))","v":15000},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,BJ$12))","v":15000},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,BK$12))","v":15000},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,BL$12))","v":15000},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,BM$12))","v":15000},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,BN$12))","v":15000},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,BO$12))","v":15000},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,BP$12))","v":15000},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,BQ$12))","v":15000},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,BR$12))","v":15000},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,BS$12))","v":15000},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,BT$12))","v":15000},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,BU$12))","v":15000},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,BV$12))","v":15000},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,BW$12))","v":15000},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,BX$12))","v":15000},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,BY$12))","v":15000},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,BZ$12))","v":15000},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,CA$12))","v":15000},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,CB$12))","v":15000},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,CC$12))","v":15000},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,CD$12))","v":15000},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,CE$12))","v":15000},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,CF$12))","v":15000},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,CG$12))","v":15000},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,CH$12))","v":15000},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":33},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":34},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"Items!$M$13","v":"Прямые переменные расходы маркетинга"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X34-SUM($X35:$X38))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B34=Lists!$CU$24,SUMIFS($Z34:$CV34,$Z$2:$CV$2,Periods!$Q$18),SUM($Z34:$CV34))","v":376888733.33333343},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z164:$CV164,Repd!$Z$12:$CV$12,AA$12))","v":168044.44444444444},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z164:$CV164,Repd!$Z$12:$CV$12,AB$12))","v":302800},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z164:$CV164,Repd!$Z$12:$CV$12,AC$12))","v":689155.5555555555},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z164:$CV164,Repd!$Z$12:$CV$12,AD$12))","v":714266.66666666663},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z164:$CV164,Repd!$Z$12:$CV$12,AE$12))","v":520822.22222222219},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z164:$CV164,Repd!$Z$12:$CV$12,AF$12))","v":1164035.5555555555},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z164:$CV164,Repd!$Z$12:$CV$12,AG$12))","v":1430497.7777777778},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z164:$CV164,Repd!$Z$12:$CV$12,AH$12))","v":1322640},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z164:$CV164,Repd!$Z$12:$CV$12,AI$12))","v":929937.77777777764},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z164:$CV164,Repd!$Z$12:$CV$12,AJ$12))","v":1914160},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z164:$CV164,Repd!$Z$12:$CV$12,AK$12))","v":2312773.3333333335},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z164:$CV164,Repd!$Z$12:$CV$12,AL$12))","v":2134044.4444444445},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z164:$CV164,Repd!$Z$12:$CV$12,AM$12))","v":1444133.3333333333},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z164:$CV164,Repd!$Z$12:$CV$12,AN$12))","v":2135440},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z164:$CV164,Repd!$Z$12:$CV$12,AO$12))","v":3275848.888888889},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z164:$CV164,Repd!$Z$12:$CV$12,AP$12))","v":3170133.3333333335},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z164:$CV164,Repd!$Z$12:$CV$12,AQ$12))","v":2117422.2222222225},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z164:$CV164,Repd!$Z$12:$CV$12,AR$12))","v":3139600},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z164:$CV164,Repd!$Z$12:$CV$12,AS$12))","v":3620844.444444445},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z164:$CV164,Repd!$Z$12:$CV$12,AT$12))","v":3348488.888888889},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z164:$CV164,Repd!$Z$12:$CV$12,AU$12))","v":2758777.777777778},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z164:$CV164,Repd!$Z$12:$CV$12,AV$12))","v":4416000},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z164:$CV164,Repd!$Z$12:$CV$12,AW$12))","v":5074977.777777778},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z164:$CV164,Repd!$Z$12:$CV$12,AX$12))","v":4667440},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z164:$CV164,Repd!$Z$12:$CV$12,AY$12))","v":3072937.777777778},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z164:$CV164,Repd!$Z$12:$CV$12,AZ$12))","v":4639040},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z164:$CV164,Repd!$Z$12:$CV$12,BA$12))","v":5339537.777777778},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z164:$CV164,Repd!$Z$12:$CV$12,BB$12))","v":6038800},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z164:$CV164,Repd!$Z$12:$CV$12,BC$12))","v":4095622.2222222225},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z164:$CV164,Repd!$Z$12:$CV$12,BD$12))","v":6246400},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z164:$CV164,Repd!$Z$12:$CV$12,BE$12))","v":7130711.111111111},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z164:$CV164,Repd!$Z$12:$CV$12,BF$12))","v":6548222.222222222},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z164:$CV164,Repd!$Z$12:$CV$12,BG$12))","v":4258111.111111111},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z164:$CV164,Repd!$Z$12:$CV$12,BH$12))","v":6529600},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z164:$CV164,Repd!$Z$12:$CV$12,BI$12))","v":7462800},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z164:$CV164,Repd!$Z$12:$CV$12,BJ$12))","v":8248604.444444444},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z164:$CV164,Repd!$Z$12:$CV$12,BK$12))","v":5498240.0000000009},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z164:$CV164,Repd!$Z$12:$CV$12,BL$12))","v":8505520.0000000019},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z164:$CV164,Repd!$Z$12:$CV$12,BM$12))","v":9656168.8888888899},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z164:$CV164,Repd!$Z$12:$CV$12,BN$12))","v":8855786.666666666},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z164:$CV164,Repd!$Z$12:$CV$12,BO$12))","v":5697368.888888889},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z164:$CV164,Repd!$Z$12:$CV$12,BP$12))","v":8856400},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z164:$CV164,Repd!$Z$12:$CV$12,BQ$12))","v":10027777.777777778},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z164:$CV164,Repd!$Z$12:$CV$12,BR$12))","v":9213368.8888888881},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z164:$CV164,Repd!$Z$12:$CV$12,BS$12))","v":6902497.777777778},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z164:$CV164,Repd!$Z$12:$CV$12,BT$12))","v":11238480},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z164:$CV164,Repd!$Z$12:$CV$12,BU$12))","v":12699297.777777778},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z164:$CV164,Repd!$Z$12:$CV$12,BV$12))","v":11633440},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z164:$CV164,Repd!$Z$12:$CV$12,BW$12))","v":7415137.777777778},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z164:$CV164,Repd!$Z$12:$CV$12,BX$12))","v":11664560},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z164:$CV164,Repd!$Z$12:$CV$12,BY$12))","v":13150817.777777778},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z164:$CV164,Repd!$Z$12:$CV$12,BZ$12))","v":12043200},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z164:$CV164,Repd!$Z$12:$CV$12,CA$12))","v":7539600},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z164:$CV164,Repd!$Z$12:$CV$12,CB$12))","v":11917600},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z164:$CV164,Repd!$Z$12:$CV$12,CC$12))","v":15244933.333333332},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z164:$CV164,Repd!$Z$12:$CV$12,CD$12))","v":14217866.666666668},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z164:$CV164,Repd!$Z$12:$CV$12,CE$12))","v":8880266.666666666},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z164:$CV164,Repd!$Z$12:$CV$12,CF$12))","v":14021600},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z164:$CV164,Repd!$Z$12:$CV$12,CG$12))","v":15536266.666666666},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z164:$CV164,Repd!$Z$12:$CV$12,CH$12))","v":14089866.666666668},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z164:$CV164,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z164:$CV164,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z164:$CV164,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z164:$CV164,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z164:$CV164,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z164:$CV164,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z164:$CV164,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z164:$CV164,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z164:$CV164,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z164:$CV164,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z164:$CV164,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z164:$CV164,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z164:$CV164,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":35},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I34","v":"Прямые переменные расходы маркетинга"},{"$f":"IF(OR($L35=0,$L35=\"\",SUMIFS(Items!$A:$A,Items!$N:$N,$L35)=0),0,INDEX(Items!$M:$M,SUMIFS(Items!$A:$A,Items!$N:$N,$L35)))","v":"Расходы на платный трафик"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B35=Lists!$CU$24,SUMIFS($Z35:$CV35,$Z$2:$CV$2,Periods!$Q$18),SUM($Z35:$CV35))","v":203809200},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$12:$CV$12,AA$12))","v":99600},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$12:$CV$12,AB$12))","v":215200},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$12:$CV$12,AC$12))","v":511200},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$12:$CV$12,AD$12))","v":546000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$12:$CV$12,AE$12))","v":380200},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$12:$CV$12,AF$12))","v":858400},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$12:$CV$12,AG$12))","v":1063800},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$12:$CV$12,AH$12))","v":982800},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$12:$CV$12,AI$12))","v":675999.99999999988},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$12:$CV$12,AJ$12))","v":1352400},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$12:$CV$12,AK$12))","v":1654800},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$12:$CV$12,AL$12))","v":1528800},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$12:$CV$12,AM$12))","v":1022000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$12:$CV$12,AN$12))","v":1446400},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$12:$CV$12,AO$12))","v":2204400},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$12:$CV$12,AP$12))","v":2184000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$12:$CV$12,AQ$12))","v":1460000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$12:$CV$12,AR$12))","v":2032000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$12:$CV$12,AS$12))","v":2364000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$12:$CV$12,AT$12))","v":2198000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$12:$CV$12,AU$12))","v":1794600},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$12:$CV$12,AV$12))","v":2743200},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$12:$CV$12,AW$12))","v":3191400},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$12:$CV$12,AX$12))","v":2948400},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$12:$CV$12,AY$12))","v":1971000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$12:$CV$12,AZ$12))","v":2743200},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$12:$CV$12,BA$12))","v":3220200},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$12:$CV$12,BB$12))","v":3598000},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$12:$CV$12,BC$12))","v":2555000},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$12:$CV$12,BD$12))","v":3556000},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$12:$CV$12,BE$12))","v":4137000},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$12:$CV$12,BF$12))","v":3822000},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$12:$CV$12,BG$12))","v":2555000},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$12:$CV$12,BH$12))","v":3556000},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$12:$CV$12,BI$12))","v":4169400},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$12:$CV$12,BJ$12))","v":4552800},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$12:$CV$12,BK$12))","v":3212000},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$12:$CV$12,BL$12))","v":4470400},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$12:$CV$12,BM$12))","v":5200800},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$12:$CV$12,BN$12))","v":4804800},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$12:$CV$12,BO$12))","v":3212000},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$12:$CV$12,BP$12))","v":4470400},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$12:$CV$12,BQ$12))","v":5200800},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$12:$CV$12,BR$12))","v":4824800},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$12:$CV$12,BS$12))","v":3690000},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$12:$CV$12,BT$12))","v":5486400},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$12:$CV$12,BU$12))","v":6382800},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$12:$CV$12,BV$12))","v":5896800},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$12:$CV$12,BW$12))","v":3942000},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$12:$CV$12,BX$12))","v":5486400},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$12:$CV$12,BY$12))","v":6382800},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$12:$CV$12,BZ$12))","v":5896800},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$12:$CV$12,CA$12))","v":3942000},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$12:$CV$12,CB$12))","v":5526400},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$12:$CV$12,CC$12))","v":7298800},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$12:$CV$12,CD$12))","v":6988800},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$12:$CV$12,CE$12))","v":4672000},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$12:$CV$12,CF$12))","v":6502400},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$12:$CV$12,CG$12))","v":7564800},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$12:$CV$12,CH$12))","v":6860800},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":36},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I34","v":"Прямые переменные расходы маркетинга"},{"$f":"IF(OR($L36=0,$L36=\"\",SUMIFS(Items!$A:$A,Items!$N:$N,$L36)=0),0,INDEX(Items!$M:$M,SUMIFS(Items!$A:$A,Items!$N:$N,$L36)))","v":"Представительские расходы"},null,{"$f":"L35+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B36=Lists!$CU$24,SUMIFS($Z36:$CV36,$Z$2:$CV$2,Periods!$Q$18),SUM($Z36:$CV36))","v":161586199.99999997},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,AA$12))","v":19555.555555555555},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,AB$12))","v":37600},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,AC$12))","v":118177.77777777777},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,AD$12))","v":108266.66666666667},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,AE$12))","v":70844.444444444438},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,AF$12))","v":235635.55555555556},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,AG$12))","v":286920},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,AH$12))","v":259840},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,AI$12))","v":164160.00000000003},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,AJ$12))","v":471760.00000000012},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,AK$12))","v":558195.5555555555},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,AL$12))","v":505244.44444444444},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,AM$12))","v":312355.55555555556},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,AN$12))","v":579040},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,AO$12))","v":951671.11111111112},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,AP$12))","v":866133.33333333337},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,AQ$12))","v":527644.4444444445},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,AR$12))","v":977599.99999999988},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,AS$12))","v":1117066.6666666667},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,AT$12))","v":1010488.8888888891},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,AU$12))","v":814400},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,AV$12))","v":1522800},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,AW$12))","v":1723800},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,AX$12))","v":1559040},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,AY$12))","v":932160},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,AZ$12))","v":1725840},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,BA$12))","v":1939560.0000000005},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,BB$12))","v":2260800.0000000005},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,BC$12))","v":1350844.4444444445},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,BD$12))","v":2500400},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,BE$12))","v":2793933.333333333},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,BF$12))","v":2526222.222222222},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,BG$12))","v":1493333.3333333335},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,BH$12))","v":2763599.9999999995},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,BI$12))","v":3073622.2222222225},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,BJ$12))","v":3475804.4444444445},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,BK$12))","v":2056462.2222222227},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,BL$12))","v":3805120.0000000009},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,BM$12))","v":4215591.111111111},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,BN$12))","v":3810986.6666666665},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,BO$12))","v":2235591.111111111},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,BP$12))","v":4136000},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,BQ$12))","v":4567200.0000000009},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,BR$12))","v":4128568.888888889},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,BS$12))","v":2942720},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,BT$12))","v":5482080},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,BU$12))","v":6036720},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,BV$12))","v":5456640},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,BW$12))","v":3183360},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,BX$12))","v":5888160},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,BY$12))","v":6468240.0000000009},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,BZ$12))","v":5846400.0000000009},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,CA$12))","v":3297600},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,CB$12))","v":6091200},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,CC$12))","v":7646133.333333333},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,CD$12))","v":6929066.666666667},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,CE$12))","v":3908266.6666666665},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,CF$12))","v":7219199.9999999991},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,CG$12))","v":7671466.666666666},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,CH$12))","v":6929066.666666667},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z166:$CV166,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":37},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I34","v":"Прямые переменные расходы маркетинга"},{"$f":"IF(OR($L37=0,$L37=\"\",SUMIFS(Items!$A:$A,Items!$N:$N,$L37)=0),0,INDEX(Items!$M:$M,SUMIFS(Items!$A:$A,Items!$N:$N,$L37)))","v":"Расходы на поддержание конверсии"},null,{"$f":"L36+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B37=Lists!$CU$24,SUMIFS($Z37:$CV37,$Z$2:$CV$2,Periods!$Q$18),SUM($Z37:$CV37))","v":11493333.333333336},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,AA$12))","v":48888.888888888891},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,AB$12))","v":50000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,AC$12))","v":59777.777777777774},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,AD$12))","v":60000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,AE$12))","v":69777.777777777766},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,AF$12))","v":70000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,AG$12))","v":79777.777777777781},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,AH$12))","v":80000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,AI$12))","v":89777.777777777796},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,AJ$12))","v":90000.000000000015},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,AK$12))","v":99777.777777777781},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,AL$12))","v":100000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,AM$12))","v":109777.77777777777},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,AN$12))","v":109999.99999999999},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,AO$12))","v":119777.77777777777},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,AP$12))","v":120000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,AQ$12))","v":129777.7777777778},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,AR$12))","v":130000.00000000001},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,AS$12))","v":139777.77777777778},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,AT$12))","v":140000.00000000003},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,AU$12))","v":149777.77777777778},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,AV$12))","v":150000},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,AW$12))","v":159777.77777777778},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,AX$12))","v":160000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,AY$12))","v":169777.77777777778},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,AZ$12))","v":170000},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,BA$12))","v":179777.77777777781},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,BB$12))","v":180000.00000000003},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,BC$12))","v":189777.77777777778},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,BD$12))","v":190000},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,BE$12))","v":199777.77777777778},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,BF$12))","v":200000},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,BG$12))","v":209777.77777777775},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,BH$12))","v":209999.99999999997},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,BI$12))","v":219777.77777777778},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,BJ$12))","v":220000},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,BK$12))","v":229777.77777777778},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,BL$12))","v":230000.00000000003},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,BM$12))","v":239777.77777777778},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,BN$12))","v":240000},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,BO$12))","v":249777.77777777778},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,BP$12))","v":250000},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,BQ$12))","v":259777.77777777781},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,BR$12))","v":260000.00000000003},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,BS$12))","v":269777.77777777775},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,BT$12))","v":270000},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,BU$12))","v":279777.77777777775},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,BV$12))","v":280000},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,BW$12))","v":289777.77777777781},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,BX$12))","v":290000},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,BY$12))","v":299777.77777777775},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,BZ$12))","v":300000},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,CA$12))","v":300000},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,CB$12))","v":300000},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,CC$12))","v":300000},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,CD$12))","v":300000},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,CE$12))","v":300000},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,CF$12))","v":300000},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,CG$12))","v":300000},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,CH$12))","v":300000},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z167:$CV167,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":39},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"Items!$Q$13","v":"Прямые постоянные расходы маркетинга"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X39-SUM($X40:$X43))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B39=Lists!$CU$24,SUMIFS($Z39:$CV39,$Z$2:$CV$2,Periods!$Q$18),SUM($Z39:$CV39))","v":42734960.917339981},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,AC$12))","v":350000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,AD$12))","v":696000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,AE$12))","v":696000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,AF$12))","v":696000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,AG$12))","v":696000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,AH$12))","v":696000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,AI$12))","v":696000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,AJ$12))","v":696000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,AK$12))","v":696000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,AL$12))","v":696000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,AM$12))","v":696000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,AN$12))","v":696000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,AO$12))","v":706500},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,AP$12))","v":719880},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,AQ$12))","v":719880},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,AR$12))","v":719880},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,AS$12))","v":719880},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,AT$12))","v":719880},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,AU$12))","v":719880},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,AV$12))","v":719880},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,AW$12))","v":719880},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,AX$12))","v":719880},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,AY$12))","v":719880},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,AZ$12))","v":719880},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,BA$12))","v":730695},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,BB$12))","v":744626.4},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,BC$12))","v":744626.4},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,BD$12))","v":744626.4},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,BE$12))","v":744626.4},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,BF$12))","v":744626.4},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,BG$12))","v":744626.4},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,BH$12))","v":744626.4},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,BI$12))","v":744626.4},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,BJ$12))","v":744626.4},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,BK$12))","v":744626.4},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,BL$12))","v":744626.4},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,BM$12))","v":755765.85000000009},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,BN$12))","v":770272.69200000004},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,BO$12))","v":770272.69200000004},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,BP$12))","v":770272.69200000004},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,BQ$12))","v":770272.69200000004},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,BR$12))","v":770272.69200000004},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,BS$12))","v":770272.69200000004},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,BT$12))","v":770272.69200000004},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,BU$12))","v":770272.69200000004},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,BV$12))","v":770272.69200000004},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,BW$12))","v":770272.69200000004},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,BX$12))","v":770272.69200000004},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,BY$12))","v":781746.32550000004},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,BZ$12))","v":796853.74775999994},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,CA$12))","v":796853.74775999994},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,CB$12))","v":796853.74775999994},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,CC$12))","v":796853.74775999994},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,CD$12))","v":796853.74775999994},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,CE$12))","v":796853.74775999994},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,CF$12))","v":796853.74775999994},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,CG$12))","v":796853.74775999994},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,CH$12))","v":796853.74775999994},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z169:$CV169,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":40},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I39","v":"Прямые постоянные расходы маркетинга"},{"$f":"IF(OR($L40=0,$L40=\"\",SUMIFS(Items!$A:$A,Items!$R:$R,$L40)=0),0,INDEX(Items!$Q:$Q,SUMIFS(Items!$A:$A,Items!$R:$R,$L40)))","v":"ФОТ сотрудников маркетинга"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B40=Lists!$CU$24,SUMIFS($Z40:$CV40,$Z$2:$CV$2,Periods!$Q$18),SUM($Z40:$CV40))","v":25733831.465299986},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z170:$CV170,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z170:$CV170,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z170:$CV170,Repd!$Z$12:$CV$12,AC$12))","v":350000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z170:$CV170,Repd!$Z$12:$CV$12,AD$12))","v":420000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z170:$CV170,Repd!$Z$12:$CV$12,AE$12))","v":420000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z170:$CV170,Repd!$Z$12:$CV$12,AF$12))","v":420000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z170:$CV170,Repd!$Z$12:$CV$12,AG$12))","v":420000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z170:$CV170,Repd!$Z$12:$CV$12,AH$12))","v":420000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z170:$CV170,Repd!$Z$12:$CV$12,AI$12))","v":420000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z170:$CV170,Repd!$Z$12:$CV$12,AJ$12))","v":420000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z170:$CV170,Repd!$Z$12:$CV$12,AK$12))","v":420000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z170:$CV170,Repd!$Z$12:$CV$12,AL$12))","v":420000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z170:$CV170,Repd!$Z$12:$CV$12,AM$12))","v":420000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z170:$CV170,Repd!$Z$12:$CV$12,AN$12))","v":420000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z170:$CV170,Repd!$Z$12:$CV$12,AO$12))","v":430500},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z170:$CV170,Repd!$Z$12:$CV$12,AP$12))","v":432600},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z170:$CV170,Repd!$Z$12:$CV$12,AQ$12))","v":432600},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z170:$CV170,Repd!$Z$12:$CV$12,AR$12))","v":432600},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z170:$CV170,Repd!$Z$12:$CV$12,AS$12))","v":432600},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z170:$CV170,Repd!$Z$12:$CV$12,AT$12))","v":432600},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z170:$CV170,Repd!$Z$12:$CV$12,AU$12))","v":432600},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z170:$CV170,Repd!$Z$12:$CV$12,AV$12))","v":432600},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z170:$CV170,Repd!$Z$12:$CV$12,AW$12))","v":432600},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z170:$CV170,Repd!$Z$12:$CV$12,AX$12))","v":432600},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z170:$CV170,Repd!$Z$12:$CV$12,AY$12))","v":432600},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z170:$CV170,Repd!$Z$12:$CV$12,AZ$12))","v":432600},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z170:$CV170,Repd!$Z$12:$CV$12,BA$12))","v":443415},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z170:$CV170,Repd!$Z$12:$CV$12,BB$12))","v":445578},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z170:$CV170,Repd!$Z$12:$CV$12,BC$12))","v":445578},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z170:$CV170,Repd!$Z$12:$CV$12,BD$12))","v":445578},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z170:$CV170,Repd!$Z$12:$CV$12,BE$12))","v":445578},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z170:$CV170,Repd!$Z$12:$CV$12,BF$12))","v":445578},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z170:$CV170,Repd!$Z$12:$CV$12,BG$12))","v":445578},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z170:$CV170,Repd!$Z$12:$CV$12,BH$12))","v":445578},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z170:$CV170,Repd!$Z$12:$CV$12,BI$12))","v":445578},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z170:$CV170,Repd!$Z$12:$CV$12,BJ$12))","v":445578},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z170:$CV170,Repd!$Z$12:$CV$12,BK$12))","v":445578},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z170:$CV170,Repd!$Z$12:$CV$12,BL$12))","v":445578},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z170:$CV170,Repd!$Z$12:$CV$12,BM$12))","v":456717.45000000007},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z170:$CV170,Repd!$Z$12:$CV$12,BN$12))","v":458945.34000000008},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z170:$CV170,Repd!$Z$12:$CV$12,BO$12))","v":458945.34000000008},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z170:$CV170,Repd!$Z$12:$CV$12,BP$12))","v":458945.34000000008},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z170:$CV170,Repd!$Z$12:$CV$12,BQ$12))","v":458945.34000000008},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z170:$CV170,Repd!$Z$12:$CV$12,BR$12))","v":458945.34000000008},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z170:$CV170,Repd!$Z$12:$CV$12,BS$12))","v":458945.34000000008},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z170:$CV170,Repd!$Z$12:$CV$12,BT$12))","v":458945.34000000008},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z170:$CV170,Repd!$Z$12:$CV$12,BU$12))","v":458945.34000000008},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z170:$CV170,Repd!$Z$12:$CV$12,BV$12))","v":458945.34000000008},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z170:$CV170,Repd!$Z$12:$CV$12,BW$12))","v":458945.34000000008},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z170:$CV170,Repd!$Z$12:$CV$12,BX$12))","v":458945.34000000008},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z170:$CV170,Repd!$Z$12:$CV$12,BY$12))","v":470418.97349999996},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z170:$CV170,Repd!$Z$12:$CV$12,BZ$12))","v":472713.70019999996},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z170:$CV170,Repd!$Z$12:$CV$12,CA$12))","v":472713.70019999996},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z170:$CV170,Repd!$Z$12:$CV$12,CB$12))","v":472713.70019999996},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z170:$CV170,Repd!$Z$12:$CV$12,CC$12))","v":472713.70019999996},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z170:$CV170,Repd!$Z$12:$CV$12,CD$12))","v":472713.70019999996},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z170:$CV170,Repd!$Z$12:$CV$12,CE$12))","v":472713.70019999996},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z170:$CV170,Repd!$Z$12:$CV$12,CF$12))","v":472713.70019999996},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z170:$CV170,Repd!$Z$12:$CV$12,CG$12))","v":472713.70019999996},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z170:$CV170,Repd!$Z$12:$CV$12,CH$12))","v":472713.70019999996},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z170:$CV170,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z170:$CV170,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z170:$CV170,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z170:$CV170,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z170:$CV170,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z170:$CV170,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z170:$CV170,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z170:$CV170,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z170:$CV170,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z170:$CV170,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z170:$CV170,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z170:$CV170,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z170:$CV170,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":41},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I39","v":"Прямые постоянные расходы маркетинга"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B41=Lists!$CU$24,SUMIFS($Z41:$CV41,$Z$2:$CV$2,Periods!$Q$18),SUM($Z41:$CV41))","v":7601971.014539999},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$12:$CV$12,AD$12))","v":126000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$12:$CV$12,AE$12))","v":126000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$12:$CV$12,AF$12))","v":126000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$12:$CV$12,AG$12))","v":126000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$12:$CV$12,AH$12))","v":126000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$12:$CV$12,AI$12))","v":126000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$12:$CV$12,AJ$12))","v":126000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$12:$CV$12,AK$12))","v":126000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$12:$CV$12,AL$12))","v":126000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$12:$CV$12,AM$12))","v":126000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$12:$CV$12,AN$12))","v":126000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$12:$CV$12,AO$12))","v":126000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$12:$CV$12,AP$12))","v":129780},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$12:$CV$12,AQ$12))","v":129780},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$12:$CV$12,AR$12))","v":129780},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$12:$CV$12,AS$12))","v":129780},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$12:$CV$12,AT$12))","v":129780},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$12:$CV$12,AU$12))","v":129780},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$12:$CV$12,AV$12))","v":129780},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$12:$CV$12,AW$12))","v":129780},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$12:$CV$12,AX$12))","v":129780},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$12:$CV$12,AY$12))","v":129780},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$12:$CV$12,AZ$12))","v":129780},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$12:$CV$12,BA$12))","v":129780},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$12:$CV$12,BB$12))","v":133673.4},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$12:$CV$12,BC$12))","v":133673.4},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$12:$CV$12,BD$12))","v":133673.4},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$12:$CV$12,BE$12))","v":133673.4},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$12:$CV$12,BF$12))","v":133673.4},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$12:$CV$12,BG$12))","v":133673.4},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$12:$CV$12,BH$12))","v":133673.4},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$12:$CV$12,BI$12))","v":133673.4},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$12:$CV$12,BJ$12))","v":133673.4},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$12:$CV$12,BK$12))","v":133673.4},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$12:$CV$12,BL$12))","v":133673.4},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$12:$CV$12,BM$12))","v":133673.4},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$12:$CV$12,BN$12))","v":137683.60200000001},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$12:$CV$12,BO$12))","v":137683.60200000001},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$12:$CV$12,BP$12))","v":137683.60200000001},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$12:$CV$12,BQ$12))","v":137683.60200000001},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$12:$CV$12,BR$12))","v":137683.60200000001},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$12:$CV$12,BS$12))","v":137683.60200000001},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$12:$CV$12,BT$12))","v":137683.60200000001},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$12:$CV$12,BU$12))","v":137683.60200000001},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$12:$CV$12,BV$12))","v":137683.60200000001},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$12:$CV$12,BW$12))","v":137683.60200000001},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$12:$CV$12,BX$12))","v":137683.60200000001},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$12:$CV$12,BY$12))","v":137683.60200000001},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$12:$CV$12,BZ$12))","v":141814.11005999998},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$12:$CV$12,CA$12))","v":141814.11005999998},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$12:$CV$12,CB$12))","v":141814.11005999998},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$12:$CV$12,CC$12))","v":141814.11005999998},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$12:$CV$12,CD$12))","v":141814.11005999998},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$12:$CV$12,CE$12))","v":141814.11005999998},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$12:$CV$12,CF$12))","v":141814.11005999998},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$12:$CV$12,CG$12))","v":141814.11005999998},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$12:$CV$12,CH$12))","v":141814.11005999998},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":42},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I39","v":"Прямые постоянные расходы маркетинга"},{"$f":"IF(OR($L42=0,$L42=\"\",SUMIFS(Items!$A:$A,Items!$R:$R,$L42)=0),0,INDEX(Items!$Q:$Q,SUMIFS(Items!$A:$A,Items!$R:$R,$L42)))","v":"Прочие расходы маркетинга"},null,{"$f":"MAX(L$40:L41)+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B42=Lists!$CU$24,SUMIFS($Z42:$CV42,$Z$2:$CV$2,Periods!$Q$18),SUM($Z42:$CV42))","v":9399158.4375},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,AD$12))","v":150000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,AE$12))","v":150000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,AF$12))","v":150000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,AG$12))","v":150000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,AH$12))","v":150000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,AI$12))","v":150000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,AJ$12))","v":150000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,AK$12))","v":150000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,AL$12))","v":150000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,AM$12))","v":150000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,AN$12))","v":150000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,AO$12))","v":150000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,AP$12))","v":157500},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,AQ$12))","v":157500},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,AR$12))","v":157500},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,AS$12))","v":157500},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,AT$12))","v":157500},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,AU$12))","v":157500},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,AV$12))","v":157500},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,AW$12))","v":157500},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,AX$12))","v":157500},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,AY$12))","v":157500},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,AZ$12))","v":157500},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,BA$12))","v":157500},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,BB$12))","v":165375},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,BC$12))","v":165375},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,BD$12))","v":165375},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,BE$12))","v":165375},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,BF$12))","v":165375},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,BG$12))","v":165375},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,BH$12))","v":165375},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,BI$12))","v":165375},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,BJ$12))","v":165375},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,BK$12))","v":165375},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,BL$12))","v":165375},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,BM$12))","v":165375},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,BN$12))","v":173643.75000000003},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,BO$12))","v":173643.75000000003},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,BP$12))","v":173643.75000000003},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,BQ$12))","v":173643.75000000003},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,BR$12))","v":173643.75000000003},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,BS$12))","v":173643.75000000003},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,BT$12))","v":173643.75000000003},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,BU$12))","v":173643.75000000003},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,BV$12))","v":173643.75000000003},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,BW$12))","v":173643.75000000003},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,BX$12))","v":173643.75000000003},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,BY$12))","v":173643.75000000003},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,BZ$12))","v":182325.9375},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,CA$12))","v":182325.9375},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,CB$12))","v":182325.9375},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,CC$12))","v":182325.9375},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,CD$12))","v":182325.9375},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,CE$12))","v":182325.9375},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,CF$12))","v":182325.9375},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,CG$12))","v":182325.9375},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,CH$12))","v":182325.9375},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":43},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":44},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"Items!$AD$13","v":"Прямые переменные коммерческие расходы"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X44-SUM($X45:$X48))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B44=Lists!$CU$24,SUMIFS($Z44:$CV44,$Z$2:$CV$2,Periods!$Q$18),SUM($Z44:$CV44))","v":136107950},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,AA$12))","v":14110},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,AB$12))","v":31053.333333333332},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,AC$12))","v":85396.666666666657},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,AD$12))","v":93103.333333333328},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,AE$12))","v":71836.333333333328},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,AF$12))","v":171269.33333333334},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,AG$12))","v":234345},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,AH$12))","v":223278},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,AI$12))","v":165954.00000000003},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,AJ$12))","v":346448.66666666669},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,AK$12))","v":458308.66666666663},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,AL$12))","v":433953.33333333337},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,AM$12))","v":308527.33333333326},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,AN$12))","v":453061.33333333331},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,AO$12))","v":738944.66666666651},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,AP$12))","v":743693.33333333326},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,AQ$12))","v":523486.66666666663},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,AR$12))","v":750720},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,AS$12))","v":922646.66666666674},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,AT$12))","v":873403.33333333337},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,AU$12))","v":748425},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,AV$12))","v":1168920},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,AW$12))","v":1426419},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,AX$12))","v":1338137.9999999998},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,AY$12))","v":930087},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,AZ$12))","v":1324367.9999999998},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,BA$12))","v":1621953},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,BB$12))","v":1836963.3333333335},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,BC$12))","v":1350451.6666666667},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,BD$12))","v":1918280},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,BE$12))","v":2317921.6666666665},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,BF$12))","v":2167783.333333333},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,BG$12))","v":1495235},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,BH$12))","v":2119786.6666666665},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,BI$12))","v":2572547.6666666665},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,BJ$12))","v":2840405.333333333},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,BK$12))","v":2061737.3333333335},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,BL$12))","v":2918197.3333333335},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,BM$12))","v":3503382.6666666665},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,BN$12))","v":3269757.3333333335},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,BO$12))","v":2243750.6666666665},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,BP$12))","v":3171520},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,BQ$12))","v":3798094.666666667},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,BR$12))","v":3557329.3333333335},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,BS$12))","v":2791434},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,BT$12))","v":4203216},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,BU$12))","v":5022990},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,BV$12))","v":4681188},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,BW$12))","v":3200453.9999999995},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,BX$12))","v":4514112},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,BY$12))","v":5384682},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,BZ$12))","v":5012280},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,CA$12))","v":3350700},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,CB$12))","v":4697440},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,CC$12))","v":6203980},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,CD$12))","v":5940480},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,CE$12))","v":3971200},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,CF$12))","v":5527040},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,CG$12))","v":6430080},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,CH$12))","v":5831680},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z174:$CV174,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":45},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I44","v":"Прямые переменные коммерческие расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L45)=0,$L45=0,$L45=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L45)))","v":"Продукт-1"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B45=Lists!$CU$24,SUMIFS($Z45:$CV45,$Z$2:$CV$2,Periods!$Q$18),SUM($Z45:$CV45))","v":61248577.499999993},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z175:$CV175,Repd!$Z$12:$CV$12,AA$12))","v":6349.5},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z175:$CV175,Repd!$Z$12:$CV$12,AB$12))","v":13974},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z175:$CV175,Repd!$Z$12:$CV$12,AC$12))","v":38428.5},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z175:$CV175,Repd!$Z$12:$CV$12,AD$12))","v":41896.499999999993},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z175:$CV175,Repd!$Z$12:$CV$12,AE$12))","v":32326.35},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z175:$CV175,Repd!$Z$12:$CV$12,AF$12))","v":77071.199999999997},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z175:$CV175,Repd!$Z$12:$CV$12,AG$12))","v":105455.25},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z175:$CV175,Repd!$Z$12:$CV$12,AH$12))","v":100475.09999999999},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z175:$CV175,Repd!$Z$12:$CV$12,AI$12))","v":74679.3},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z175:$CV175,Repd!$Z$12:$CV$12,AJ$12))","v":155901.90000000002},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z175:$CV175,Repd!$Z$12:$CV$12,AK$12))","v":206238.89999999997},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z175:$CV175,Repd!$Z$12:$CV$12,AL$12))","v":195279},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z175:$CV175,Repd!$Z$12:$CV$12,AM$12))","v":138837.29999999999},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z175:$CV175,Repd!$Z$12:$CV$12,AN$12))","v":203877.59999999998},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z175:$CV175,Repd!$Z$12:$CV$12,AO$12))","v":332525.09999999998},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z175:$CV175,Repd!$Z$12:$CV$12,AP$12))","v":334661.99999999994},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z175:$CV175,Repd!$Z$12:$CV$12,AQ$12))","v":235569},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z175:$CV175,Repd!$Z$12:$CV$12,AR$12))","v":337824},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z175:$CV175,Repd!$Z$12:$CV$12,AS$12))","v":415191},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z175:$CV175,Repd!$Z$12:$CV$12,AT$12))","v":393031.5},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z175:$CV175,Repd!$Z$12:$CV$12,AU$12))","v":336791.24999999994},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z175:$CV175,Repd!$Z$12:$CV$12,AV$12))","v":526013.99999999988},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z175:$CV175,Repd!$Z$12:$CV$12,AW$12))","v":641888.54999999993},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z175:$CV175,Repd!$Z$12:$CV$12,AX$12))","v":602162.1},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z175:$CV175,Repd!$Z$12:$CV$12,AY$12))","v":418539.14999999997},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z175:$CV175,Repd!$Z$12:$CV$12,AZ$12))","v":595965.6},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z175:$CV175,Repd!$Z$12:$CV$12,BA$12))","v":729878.85},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z175:$CV175,Repd!$Z$12:$CV$12,BB$12))","v":826633.5},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z175:$CV175,Repd!$Z$12:$CV$12,BC$12))","v":607703.25},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z175:$CV175,Repd!$Z$12:$CV$12,BD$12))","v":863226},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z175:$CV175,Repd!$Z$12:$CV$12,BE$12))","v":1043064.7499999998},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z175:$CV175,Repd!$Z$12:$CV$12,BF$12))","v":975502.49999999977},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z175:$CV175,Repd!$Z$12:$CV$12,BG$12))","v":672855.75},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z175:$CV175,Repd!$Z$12:$CV$12,BH$12))","v":953903.99999999977},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z175:$CV175,Repd!$Z$12:$CV$12,BI$12))","v":1157646.45},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z175:$CV175,Repd!$Z$12:$CV$12,BJ$12))","v":1278182.3999999999},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z175:$CV175,Repd!$Z$12:$CV$12,BK$12))","v":927781.79999999993},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z175:$CV175,Repd!$Z$12:$CV$12,BL$12))","v":1313188.8},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z175:$CV175,Repd!$Z$12:$CV$12,BM$12))","v":1576522.2},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z175:$CV175,Repd!$Z$12:$CV$12,BN$12))","v":1471390.7999999998},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z175:$CV175,Repd!$Z$12:$CV$12,BO$12))","v":1009687.7999999998},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z175:$CV175,Repd!$Z$12:$CV$12,BP$12))","v":1427183.9999999998},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z175:$CV175,Repd!$Z$12:$CV$12,BQ$12))","v":1709142.6},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z175:$CV175,Repd!$Z$12:$CV$12,BR$12))","v":1600798.2000000002},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z175:$CV175,Repd!$Z$12:$CV$12,BS$12))","v":1256145.2999999998},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z175:$CV175,Repd!$Z$12:$CV$12,BT$12))","v":1891447.1999999997},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z175:$CV175,Repd!$Z$12:$CV$12,BU$12))","v":2260345.5},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z175:$CV175,Repd!$Z$12:$CV$12,BV$12))","v":2106534.5999999996},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z175:$CV175,Repd!$Z$12:$CV$12,BW$12))","v":1440204.2999999996},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z175:$CV175,Repd!$Z$12:$CV$12,BX$12))","v":2031350.4},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z175:$CV175,Repd!$Z$12:$CV$12,BY$12))","v":2423106.9},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z175:$CV175,Repd!$Z$12:$CV$12,BZ$12))","v":2255526},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z175:$CV175,Repd!$Z$12:$CV$12,CA$12))","v":1507815},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z175:$CV175,Repd!$Z$12:$CV$12,CB$12))","v":2113847.9999999995},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z175:$CV175,Repd!$Z$12:$CV$12,CC$12))","v":2791791},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z175:$CV175,Repd!$Z$12:$CV$12,CD$12))","v":2673215.9999999995},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z175:$CV175,Repd!$Z$12:$CV$12,CE$12))","v":1787040},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z175:$CV175,Repd!$Z$12:$CV$12,CF$12))","v":2487168},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z175:$CV175,Repd!$Z$12:$CV$12,CG$12))","v":2893536},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z175:$CV175,Repd!$Z$12:$CV$12,CH$12))","v":2624255.9999999995},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z175:$CV175,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z175:$CV175,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z175:$CV175,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z175:$CV175,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z175:$CV175,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z175:$CV175,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z175:$CV175,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z175:$CV175,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z175:$CV175,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z175:$CV175,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z175:$CV175,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z175:$CV175,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z175:$CV175,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":46},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I44","v":"Прямые переменные коммерческие расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L46)=0,$L46=0,$L46=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L46)))","v":"Продукт-2"},null,{"$f":"L45+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B46=Lists!$CU$24,SUMIFS($Z46:$CV46,$Z$2:$CV$2,Periods!$Q$18),SUM($Z46:$CV46))","v":54443180},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,AA$12))","v":5644},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,AB$12))","v":12421.333333333332},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,AC$12))","v":34158.666666666664},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,AD$12))","v":37241.333333333336},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,AE$12))","v":28734.533333333333},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,AF$12))","v":68507.733333333337},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,AG$12))","v":93738},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,AH$12))","v":89311.2},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,AI$12))","v":66381.600000000006},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,AJ$12))","v":138579.4666666667},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,AK$12))","v":183323.46666666667},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,AL$12))","v":173581.33333333334},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,AM$12))","v":123410.93333333332},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,AN$12))","v":181224.53333333333},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,AO$12))","v":295577.86666666664},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,AP$12))","v":297477.33333333331},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,AQ$12))","v":209394.66666666666},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,AR$12))","v":300288},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,AS$12))","v":369058.66666666669},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,AT$12))","v":349361.33333333337},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,AU$12))","v":299370},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,AV$12))","v":467568},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,AW$12))","v":570567.6},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,AX$12))","v":535255.19999999995},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,AY$12))","v":372034.8},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,AZ$12))","v":529747.19999999995},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,BA$12))","v":648781.20000000007},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,BB$12))","v":734785.33333333349},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,BC$12))","v":540180.66666666674},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,BD$12))","v":767311.99999999988},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,BE$12))","v":927168.66666666663},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,BF$12))","v":867113.33333333337},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,BG$12))","v":598094},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,BH$12))","v":847914.66666666674},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,BI$12))","v":1029019.0666666667},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,BJ$12))","v":1136162.1333333333},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,BK$12))","v":824694.93333333347},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,BL$12))","v":1167278.9333333333},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,BM$12))","v":1401353.0666666669},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,BN$12))","v":1307902.9333333333},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,BO$12))","v":897500.26666666672},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,BP$12))","v":1268608},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,BQ$12))","v":1519237.8666666667},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,BR$12))","v":1422931.7333333334},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,BS$12))","v":1116573.6000000001},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,BT$12))","v":1681286.4},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,BU$12))","v":2009196},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,BV$12))","v":1872475.2000000002},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,BW$12))","v":1280181.5999999999},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,BX$12))","v":1805644.8},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,BY$12))","v":2153872.8000000003},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,BZ$12))","v":2004912.0000000002},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,CA$12))","v":1340280},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,CB$12))","v":1878976},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,CC$12))","v":2481592},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,CD$12))","v":2376192},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,CE$12))","v":1588480},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,CF$12))","v":2210816},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,CG$12))","v":2572032},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,CH$12))","v":2332672},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z176:$CV176,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":47},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I44","v":"Прямые переменные коммерческие расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L47)=0,$L47=0,$L47=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L47)))","v":"Продукт-3"},null,{"$f":"L46+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B47=Lists!$CU$24,SUMIFS($Z47:$CV47,$Z$2:$CV$2,Periods!$Q$18),SUM($Z47:$CV47))","v":20416192.5},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$12:$CV$12,AA$12))","v":2116.5},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$12:$CV$12,AB$12))","v":4658},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$12:$CV$12,AC$12))","v":12809.5},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$12:$CV$12,AD$12))","v":13965.5},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$12:$CV$12,AE$12))","v":10775.449999999999},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$12:$CV$12,AF$12))","v":25690.399999999998},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$12:$CV$12,AG$12))","v":35151.75},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$12:$CV$12,AH$12))","v":33491.699999999997},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$12:$CV$12,AI$12))","v":24893.100000000002},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$12:$CV$12,AJ$12))","v":51967.3},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$12:$CV$12,AK$12))","v":68746.3},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$12:$CV$12,AL$12))","v":65093},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$12:$CV$12,AM$12))","v":46279.1},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$12:$CV$12,AN$12))","v":67959.199999999997},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$12:$CV$12,AO$12))","v":110841.70000000001},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$12:$CV$12,AP$12))","v":111554},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$12:$CV$12,AQ$12))","v":78523.000000000015},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$12:$CV$12,AR$12))","v":112608},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$12:$CV$12,AS$12))","v":138397.00000000003},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$12:$CV$12,AT$12))","v":131010.50000000001},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$12:$CV$12,AU$12))","v":112263.75},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$12:$CV$12,AV$12))","v":175338},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$12:$CV$12,AW$12))","v":213962.85},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$12:$CV$12,AX$12))","v":200720.69999999998},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$12:$CV$12,AY$12))","v":139513.04999999999},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$12:$CV$12,AZ$12))","v":198655.19999999998},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$12:$CV$12,BA$12))","v":243292.94999999998},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$12:$CV$12,BB$12))","v":275544.5},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$12:$CV$12,BC$12))","v":202567.75},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$12:$CV$12,BD$12))","v":287742},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$12:$CV$12,BE$12))","v":347688.24999999994},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$12:$CV$12,BF$12))","v":325167.5},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$12:$CV$12,BG$12))","v":224285.25},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$12:$CV$12,BH$12))","v":317968},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$12:$CV$12,BI$12))","v":385882.14999999997},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$12:$CV$12,BJ$12))","v":426060.80000000005},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$12:$CV$12,BK$12))","v":309260.59999999998},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$12:$CV$12,BL$12))","v":437729.6},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$12:$CV$12,BM$12))","v":525507.4},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$12:$CV$12,BN$12))","v":490463.6},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$12:$CV$12,BO$12))","v":336562.6},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$12:$CV$12,BP$12))","v":475728},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$12:$CV$12,BQ$12))","v":569714.20000000007},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$12:$CV$12,BR$12))","v":533599.4},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$12:$CV$12,BS$12))","v":418715.1},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$12:$CV$12,BT$12))","v":630482.4},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$12:$CV$12,BU$12))","v":753448.5},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$12:$CV$12,BV$12))","v":702178.2},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$12:$CV$12,BW$12))","v":480068.1},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$12:$CV$12,BX$12))","v":677116.79999999993},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$12:$CV$12,BY$12))","v":807702.29999999993},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$12:$CV$12,BZ$12))","v":751842},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$12:$CV$12,CA$12))","v":502605},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$12:$CV$12,CB$12))","v":704616},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$12:$CV$12,CC$12))","v":930597},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$12:$CV$12,CD$12))","v":891072},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$12:$CV$12,CE$12))","v":595680},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$12:$CV$12,CF$12))","v":829056},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$12:$CV$12,CG$12))","v":964512},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$12:$CV$12,CH$12))","v":874752},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":48},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":49},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"Items!$AH$13","v":"Прямые постоянные расходы отдела продаж"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X49-SUM($X50:$X53))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B49=Lists!$CU$24,SUMIFS($Z49:$CV49,$Z$2:$CV$2,Periods!$Q$18),SUM($Z49:$CV49))","v":137457867.32659096},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,AA$12))","v":23263.888888888887},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,AB$12))","v":35329.166666666664},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,AC$12))","v":73376.111111111109},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,AD$12))","v":182350},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,AE$12))","v":182350},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,AF$12))","v":231685.41666666666},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,AG$12))","v":279394.5},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,AH$12))","v":290640},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,AI$12))","v":290640},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,AJ$12))","v":369477.50000000006},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,AK$12))","v":447177.88888888888},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,AL$12))","v":465966.66666666663},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,AM$12))","v":474408.33333333331},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,AN$12))","v":489020.54166666663},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,AO$12))","v":654537.70777777769},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,AP$12))","v":755864},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,AQ$12))","v":755864},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,AR$12))","v":767780.52777777775},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,AS$12))","v":830631.7},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,AT$12))","v":862091.33333333337},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,AU$12))","v":862091.33333333337},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,AV$12))","v":1040413.6597222221},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,AW$12))","v":1220710.7249999999},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,AX$12))","v":1265755.2},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,AY$12))","v":1289467.8},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,AZ$12))","v":1308924.2553749999},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,BA$12))","v":1400484.9646499997},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,BB$12))","v":1605359.9505},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,BC$12))","v":1684895.6235000002},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,BD$12))","v":1798430.3419027778},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,BE$12))","v":1981681.5144166667},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,BF$12))","v":2048697.6833333329},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,BG$12))","v":2048697.6833333329},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,BH$12))","v":2048697.6833333329},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,BI$12))","v":2171437.9194444446},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,BJ$12))","v":2417619.7644444443},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,BK$12))","v":2564632.9568999996},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,BL$12))","v":2753200.815618556},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,BM$12))","v":3015278.152430444},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,BN$12))","v":3126854.6574399993},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,BO$12))","v":3126854.6574399993},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,BP$12))","v":3126854.6574399993},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,BQ$12))","v":3285785.7288844441},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,BR$12))","v":3374787.1288933335},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,BS$12))","v":3374787.1288933335},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,BT$12))","v":3810222.1439530561},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,BU$12))","v":4283251.581549},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,BV$12))","v":4411595.6458799988},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,BW$12))","v":4495513.8890699996},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,BX$12))","v":4541390.0652564},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,BY$12))","v":4742293.3878413998},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,BZ$12))","v":4873153.2484889999},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,CA$12))","v":4873153.2484889999},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,CB$12))","v":4873153.2484889999},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,CC$12))","v":5431218.0334473336},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,CD$12))","v":5743734.3130239993},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,CE$12))","v":5743734.3130239993},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,CF$12))","v":5743734.3130239993},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,CG$12))","v":5743734.3130239993},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,CH$12))","v":5743734.3130239993},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z179:$CV179,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":50},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I49","v":"Прямые постоянные расходы отдела продаж"},{"$f":"IF(OR($L50=0,$L50=\"\",SUMIFS(Items!$A:$A,Items!$AI:$AI,$L50)=0),0,INDEX(Items!$AH:$AH,SUMIFS(Items!$A:$A,Items!$AI:$AI,$L50)))","v":"ФОТ менеджеров по продаже"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B50=Lists!$CU$24,SUMIFS($Z50:$CV50,$Z$2:$CV$2,Periods!$Q$18),SUM($Z50:$CV50))","v":100619959.77977768},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,AA$12))","v":8263.8888888888869},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,AB$12))","v":17354.166666666664},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,AC$12))","v":52723.611111111109},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,AD$12))","v":59500},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,AE$12))","v":59500},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,AF$12))","v":108835.41666666666},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,AG$12))","v":138783.75},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,AH$12))","v":142800},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,AI$12))","v":142800},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,AJ$12))","v":221637.50000000006},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,AK$12))","v":270956.38888888888},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,AL$12))","v":277666.66666666663},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,AM$12))","v":284608.33333333331},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,AN$12))","v":296721.54166666663},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,AO$12))","v":458377.75277777773},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,AP$12))","v":490280},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,AQ$12))","v":490280},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,AR$12))","v":502196.52777777781},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,AS$12))","v":560757.75},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,AT$12))","v":571993.33333333337},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,AU$12))","v":571993.33333333337},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,AV$12))","v":750315.65972222213},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,AW$12))","v":866416.6875},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,AX$12))","v":882504},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,AY$12))","v":904566.6},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,AZ$12))","v":916080.51937499992},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,BA$12))","v":1005084.7248749998},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,BB$12))","v":1164629.4975000001},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,BC$12))","v":1193035.0950000002},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,BD$12))","v":1306569.8134027778},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,BE$12))","v":1448948.4872916667},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,BF$12))","v":1472882.833333333},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,BG$12))","v":1472882.833333333},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,BH$12))","v":1472882.833333333},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,BI$12))","v":1595623.0694444445},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,BJ$12))","v":1797618.4294444441},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,BK$12))","v":1878935.5892999999},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,BL$12))","v":2051005.4769905559},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,BM$12))","v":2254437.2484394442},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,BN$12))","v":2288607.4287999994},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,BO$12))","v":2288607.4287999994},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,BP$12))","v":2288607.4287999994},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,BQ$12))","v":2447538.5002444442},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,BR$12))","v":2479324.7145333337},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,BS$12))","v":2479324.7145333337},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,BT$12))","v":2914759.7295930558},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,BU$12))","v":3231032.5617674999},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,BV$12))","v":3276869.7275999994},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,BW$12))","v":3358791.4707899997},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,BX$12))","v":3375175.8194279997},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,BY$12))","v":3576079.1420129999},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,BZ$12))","v":3616259.8065299997},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,CA$12))","v":3616259.8065299997},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,CB$12))","v":3616259.8065299997},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,CC$12))","v":4174324.5914883334},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,CD$12))","v":4285937.5484799994},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,CE$12))","v":4285937.5484799994},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,CF$12))","v":4285937.5484799994},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,CG$12))","v":4285937.5484799994},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,CH$12))","v":4285937.5484799994},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z180:$CV180,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":51},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I49","v":"Прямые постоянные расходы отдела продаж"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B51=Lists!$CU$24,SUMIFS($Z51:$CV51,$Z$2:$CV$2,Periods!$Q$18),SUM($Z51:$CV51))","v":29114503.546813298},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,AB$12))","v":2974.9999999999991},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,AC$12))","v":5652.4999999999991},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,AD$12))","v":17850},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,AE$12))","v":17850},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,AF$12))","v":17850},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,AG$12))","v":35610.749999999993},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,AH$12))","v":42840},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,AI$12))","v":42840},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,AJ$12))","v":42840},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,AK$12))","v":71221.500000000015},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,AL$12))","v":83299.999999999985},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,AM$12))","v":83299.999999999985},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,AN$12))","v":85798.999999999985},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,AO$12))","v":89659.954999999973},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,AP$12))","v":147084},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,AQ$12))","v":147084},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,AR$12))","v":147084},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,AS$12))","v":151373.95000000001},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,AT$12))","v":171598},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,AU$12))","v":171598},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,AV$12))","v":171598},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,AW$12))","v":235794.03749999995},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,AX$12))","v":264751.2},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,AY$12))","v":264751.2},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,AZ$12))","v":272693.73599999998},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,BA$12))","v":275250.23977499997},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,BB$12))","v":306780.45299999998},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,BC$12))","v":357910.52849999996},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,BD$12))","v":357910.52849999996},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,BE$12))","v":398783.02712499991},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,BF$12))","v":441864.84999999992},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,BG$12))","v":441864.84999999992},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,BH$12))","v":441864.84999999992},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,BI$12))","v":441864.84999999992},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,BJ$12))","v":486051.33499999996},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,BK$12))","v":549932.36759999988},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,BL$12))","v":566430.33862799988},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,BM$12))","v":625075.90399100003},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,BN$12))","v":686582.22863999975},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,BO$12))","v":686582.22863999975},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,BP$12))","v":686582.22863999975},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,BQ$12))","v":686582.22863999975},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,BR$12))","v":743797.41436000005},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,BS$12))","v":743797.41436000005},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,BT$12))","v":743797.41436000005},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,BU$12))","v":900554.01978149998},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,BV$12))","v":983060.91827999975},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,BW$12))","v":983060.91827999975},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,BX$12))","v":1012552.7458283999},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,BY$12))","v":1012552.7458283999},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,BZ$12))","v":1084877.941959},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,CA$12))","v":1084877.941959},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,CB$12))","v":1084877.941959},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,CC$12))","v":1084877.941959},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,CD$12))","v":1285781.2645439997},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,CE$12))","v":1285781.2645439997},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,CF$12))","v":1285781.2645439997},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,CG$12))","v":1285781.2645439997},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,CH$12))","v":1285781.2645439997},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":52},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I49","v":"Прямые постоянные расходы отдела продаж"},{"$f":"IF(OR($L52=0,$L52=\"\",SUMIFS(Items!$A:$A,Items!$AI:$AI,$L52)=0),0,INDEX(Items!$AH:$AH,SUMIFS(Items!$A:$A,Items!$AI:$AI,$L52)))","v":"Прочие расходы отдела продаж"},null,{"$f":"MAX(L$50:L51)+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B52=Lists!$CU$24,SUMIFS($Z52:$CV52,$Z$2:$CV$2,Periods!$Q$18),SUM($Z52:$CV52))","v":7723404},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,AA$12))","v":15000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,AB$12))","v":15000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,AC$12))","v":15000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,AD$12))","v":105000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,AE$12))","v":105000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,AF$12))","v":105000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,AG$12))","v":105000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,AH$12))","v":105000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,AI$12))","v":105000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,AJ$12))","v":105000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,AK$12))","v":105000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,AL$12))","v":105000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,AM$12))","v":106500},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,AN$12))","v":106500},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,AO$12))","v":106500},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,AP$12))","v":118500},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,AQ$12))","v":118500},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,AR$12))","v":118500},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,AS$12))","v":118500},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,AT$12))","v":118500},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,AU$12))","v":118500},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,AV$12))","v":118500},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,AW$12))","v":118500},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,AX$12))","v":118500},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,AY$12))","v":120150},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,AZ$12))","v":120150},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,BA$12))","v":120150},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,BB$12))","v":133950},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,BC$12))","v":133950},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,BD$12))","v":133950},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,BE$12))","v":133950},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,BF$12))","v":133950},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,BG$12))","v":133950},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,BH$12))","v":133950},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,BI$12))","v":133950},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,BJ$12))","v":133950},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,BK$12))","v":135765.00000000003},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,BL$12))","v":135765.00000000003},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,BM$12))","v":135765.00000000003},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,BN$12))","v":151665.00000000003},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,BO$12))","v":151665.00000000003},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,BP$12))","v":151665.00000000003},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,BQ$12))","v":151665.00000000003},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,BR$12))","v":151665.00000000003},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,BS$12))","v":151665.00000000003},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,BT$12))","v":151665.00000000003},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,BU$12))","v":151665.00000000003},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,BV$12))","v":151665.00000000003},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,BW$12))","v":153661.50000000003},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,BX$12))","v":153661.50000000003},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,BY$12))","v":153661.50000000003},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,BZ$12))","v":172015.50000000003},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,CA$12))","v":172015.50000000003},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,CB$12))","v":172015.50000000003},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,CC$12))","v":172015.50000000003},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,CD$12))","v":172015.50000000003},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,CE$12))","v":172015.50000000003},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,CF$12))","v":172015.50000000003},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,CG$12))","v":172015.50000000003},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,CH$12))","v":172015.50000000003},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z182:$CV182,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":53},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":54},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":55}]
[{"$f":"ROW()","v":56},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BO$23","v":"Управленческие расходы"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X56-SUMIFS($X57:$X83,$J57:$J83,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B56=Lists!$CU$24,SUMIFS($Z56:$CV56,$Z$2:$CV$2,Periods!$Q$18),SUM($Z56:$CV56))","v":257130221.93980974},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,AA$12))","v":1547033.4202777776},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,AB$12))","v":1467941.5540833336},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,AC$12))","v":1613197.0494444445},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,AD$12))","v":1600779.4594977777},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,AE$12))","v":1601447.5946333334},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,AF$12))","v":1812791.9826043332},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,AG$12))","v":1844551.2840167999},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,AH$12))","v":2651494.5110317869},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,AI$12))","v":2698898.6417282},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,AJ$12))","v":3092658.7143930206},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,AK$12))","v":3137130.1229962222},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,AL$12))","v":3068055.3478215998},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,AM$12))","v":2968381.0582463522},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,AN$12))","v":3268280.1374331936},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,AO$12))","v":3782947.8288379624},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,AP$12))","v":1582197.3163899197},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,AQ$12))","v":853390.69042860006},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,AR$12))","v":1336152.2202620807},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,AS$12))","v":1539899.7636161556},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,AT$12))","v":1378173.8087444147},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,AU$12))","v":1182793.088533174},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,AV$12))","v":2115551.3796548261},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,AW$12))","v":2223513.5901520969},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,AX$12))","v":2018601.7337392583},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,AY$12))","v":1482211.473795421},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,AZ$12))","v":2361682.8389898995},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,BA$12))","v":2657086.0208798428},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,BB$12))","v":3071720.3170939703},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,BC$12))","v":1956776.3812564716},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,BD$12))","v":3343739.9710739278},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,BE$12))","v":3714620.3553336863},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,BF$12))","v":3298481.0804027077},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,BG$12))","v":2178346.9920154628},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,BH$12))","v":3618398.6150267329},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,BI$12))","v":4068586.5011181044},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,BJ$12))","v":4676102.8509544842},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,BK$12))","v":3158719.6773698763},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,BL$12))","v":5363072.3007896375},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,BM$12))","v":5803000.1735354979},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,BN$12))","v":5175538.8329242785},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,BO$12))","v":3422082.6462805546},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,BP$12))","v":5625174.5280148443},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,BQ$12))","v":6371165.1720680492},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,BR$12))","v":5686165.9453891553},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,BS$12))","v":4347987.2203464555},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,BT$12))","v":7884965.322652637},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,BU$12))","v":8237477.1634316016},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,BV$12))","v":7362491.4975102004},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,BW$12))","v":4978472.950949803},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,BX$12))","v":8267221.7100292612},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,BY$12))","v":9138425.5484043825},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,BZ$12))","v":8179940.7345908601},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,CA$12))","v":5190058.2406163914},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,CB$12))","v":8601205.0027548913},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,CC$12))","v":11317556.398578273},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,CD$12))","v":9723255.2654849179},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,CE$12))","v":6093815.0184251042},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,CF$12))","v":10251077.751989638},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,CG$12))","v":10715759.360710321},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,CH$12))","v":9421977.7804556955},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":57},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H56","v":"Управленческие расходы"},{"$f":"Items!$BO$24","v":"ФОТ управленческого персонала"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X57-SUM($X58:$X65))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B57=Lists!$CU$24,SUMIFS($Z57:$CV57,$Z$2:$CV$2,Periods!$Q$18),SUM($Z57:$CV57))","v":20916838.650000002},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,AA$12))","v":800000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,AB$12))","v":960000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,AC$12))","v":960000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,AD$12))","v":960000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,AE$12))","v":984000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,AF$12))","v":988800},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,AG$12))","v":988800},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,AH$12))","v":1581050},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,AI$12))","v":1741987.5},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,AJ$12))","v":1750485},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,AK$12))","v":1750485},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,AL$12))","v":1750485},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,AM$12))","v":1794247.125},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,AN$12))","v":1802999.55},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,AO$12))","v":1802999.55},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,AP$12))","v":300499.92499999999},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z187:$CV187,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":58},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H56","v":"Управленческие расходы"},{"$f":"I57","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L58)=0,$L58=0,$L58=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L58)))","v":"Генеральный директор"},null,4,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B58=Lists!$CU$24,SUMIFS($Z58:$CV58,$Z$2:$CV$2,Periods!$Q$18),SUM($Z58:$CV58))","v":9385068.5999999978},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,AA$12))","v":500000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,AB$12))","v":600000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,AC$12))","v":600000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,AD$12))","v":600000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,AE$12))","v":615000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,AF$12))","v":618000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,AG$12))","v":618000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,AH$12))","v":618000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,AI$12))","v":633450},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,AJ$12))","v":636540},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,AK$12))","v":636540},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,AL$12))","v":636540},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,AM$12))","v":652453.5},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,AN$12))","v":655636.19999999995},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,AO$12))","v":655636.19999999995},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,AP$12))","v":109272.69999999998},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z188:$CV188,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":59},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H56","v":"Управленческие расходы"},{"$f":"I57","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L59)=0,$L59=0,$L59=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L59)))","v":"Заместитель ГД"},null,{"$f":"L58+1","v":5},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B59=Lists!$CU$24,SUMIFS($Z59:$CV59,$Z$2:$CV$2,Periods!$Q$18),SUM($Z59:$CV59))","v":4617961.74},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,AH$12))","v":463500},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,AI$12))","v":570105},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,AJ$12))","v":572886},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,AK$12))","v":572886},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,AL$12))","v":572886},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,AM$12))","v":587208.14999999991},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,AN$12))","v":590072.58000000007},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,AO$12))","v":590072.58000000007},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,AP$12))","v":98345.43},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z189:$CV189,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":60},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H56","v":"Управленческие расходы"},{"$f":"I57","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L60)=0,$L60=0,$L60=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L60)))","v":"Главный бухгалтер"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B60=Lists!$CU$24,SUMIFS($Z60:$CV60,$Z$2:$CV$2,Periods!$Q$18),SUM($Z60:$CV60))","v":5631041.1599999992},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,AA$12))","v":300000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,AB$12))","v":360000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,AC$12))","v":360000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,AD$12))","v":360000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,AE$12))","v":369000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,AF$12))","v":370800},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,AG$12))","v":370800},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,AH$12))","v":370800},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,AI$12))","v":380070},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,AJ$12))","v":381924},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,AK$12))","v":381924},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,AL$12))","v":381924},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,AM$12))","v":391472.10000000003},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,AN$12))","v":393381.72000000003},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,AO$12))","v":393381.72000000003},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,AP$12))","v":65563.62},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z190:$CV190,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":61},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H57","v":"Управленческие расходы"},{"$f":"I58","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L61)=0,$L61=0,$L61=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L61)))","v":"Сотрудники категории - 1"},null,7,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B61=Lists!$CU$24,SUMIFS($Z61:$CV61,$Z$2:$CV$2,Periods!$Q$18),SUM($Z61:$CV61))","v":1282767.1500000001},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,AH$12))","v":128750},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,AI$12))","v":158362.5},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,AJ$12))","v":159135},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,AK$12))","v":159135},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,AL$12))","v":159135},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,AM$12))","v":163113.375},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,AN$12))","v":163909.04999999999},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,AO$12))","v":163909.04999999999},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,AP$12))","v":27318.174999999996},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z191:$CV191,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":62},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H58","v":"Управленческие расходы"},{"$f":"I59","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L62)=0,$L62=0,$L62=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L62)))","v":"Сотрудники категории - 2"},null,8,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B62=Lists!$CU$24,SUMIFS($Z62:$CV62,$Z$2:$CV$2,Periods!$Q$18),SUM($Z62:$CV62))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":63},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H59","v":"Управленческие расходы"},{"$f":"I60","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L63)=0,$L63=0,$L63=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L63)))","v":"Сотрудники категории - 3"},null,9,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B63=Lists!$CU$24,SUMIFS($Z63:$CV63,$Z$2:$CV$2,Periods!$Q$18),SUM($Z63:$CV63))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z193:$CV193,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":64},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H60","v":"Управленческие расходы"},{"$f":"I61","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L64)=0,$L64=0,$L64=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L64)))","v":"Прочие сотрудники"},null,10,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B64=Lists!$CU$24,SUMIFS($Z64:$CV64,$Z$2:$CV$2,Periods!$Q$18),SUM($Z64:$CV64))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z194:$CV194,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":65},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":66},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H56","v":"Управленческие расходы"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B66=Lists!$CU$24,SUMIFS($Z66:$CV66,$Z$2:$CV$2,Periods!$Q$18),SUM($Z66:$CV66))","v":6275051.5950000007},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,AA$12))","v":240000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,AB$12))","v":288000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,AC$12))","v":288000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,AD$12))","v":288000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,AE$12))","v":295200},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,AF$12))","v":296640},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,AG$12))","v":296640},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,AH$12))","v":474315},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,AI$12))","v":522596.25},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,AJ$12))","v":525145.5},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,AK$12))","v":525145.5},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,AL$12))","v":525145.5},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,AM$12))","v":538274.13749999995},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,AN$12))","v":540899.86499999999},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,AO$12))","v":540899.86499999999},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,AP$12))","v":90149.977499999994},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z196:$CV196,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":67},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H56","v":"Управленческие расходы"},{"$f":"Items!$BG$13","v":"Расходы на персонал"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X67-SUM($X68:$X73))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B67=Lists!$CU$24,SUMIFS($Z67:$CV67,$Z$2:$CV$2,Periods!$Q$18),SUM($Z67:$CV67))","v":39491323.860834464},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,AA$12))","v":481298.61111111101},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,AB$12))","v":163712.08333333337},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,AC$12))","v":185788.19444444447},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,AD$12))","v":161527.77777777778},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,AE$12))","v":166991.875},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,AF$12))","v":209477.42145833335},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,AG$12))","v":186245.01250000001},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,AH$12))","v":250364.8666666667},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,AI$12))","v":183245.739},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,AJ$12))","v":254198.21633750008},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,AK$12))","v":216689.40597222219},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,AL$12))","v":201412.20250000001},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,AM$12))","v":229778.59342500003},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,AN$12))","v":239572.51802262501},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,AO$12))","v":375888.72445972229},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,AP$12))","v":221135.69340000002},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,AQ$12))","v":228516.13914300004},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,AR$12))","v":239889.68441944037},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,AS$12))","v":282647.15070291678},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,AT$12))","v":234890.75661750001},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,AU$12))","v":242745.84923422505},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,AV$12))","v":420634.37741356745},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,AW$12))","v":330950.23958818393},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,AX$12))","v":302962.69374788704},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,AY$12))","v":401732.46975819475},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,AZ$12))","v":408921.31911280984},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,BA$12))","v":490714.49183876195},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,BB$12))","v":555819.27133201493},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,BC$12))","v":432448.18476504652},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,BD$12))","v":552582.98437848315},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,BE$12))","v":564379.93005925836},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,BF$12))","v":449692.83951564669},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,BG$12))","v":464814.15430348809},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,BH$12))","v":464814.15430348809},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,BI$12))","v":600572.30889940506},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,BJ$12))","v":767589.75130406569},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,BK$12))","v":784124.00356326986},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,BL$12))","v":966987.60867293295},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,BM$12))","v":983872.97447407315},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,BN$12))","v":812139.94404684985},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,BO$12))","v":839386.62422936549},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,BP$12))","v":839386.62422936549},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,BQ$12))","v":1025882.9075325503},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,BR$12))","v":859739.8742605109},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,BS$12))","v":888641.04875998269},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,BT$12))","v":1422793.5861059923},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,BU$12))","v":1192758.9299142049},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,BV$12))","v":1005802.359645256},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,BW$12))","v":1175895.4996423433},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,BX$12))","v":1175895.4996423433},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,BY$12))","v":1426037.2119743663},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,BZ$12))","v":1203589.1723196604},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,CA$12))","v":1244174.3036479086},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,CB$12))","v":1244174.3036479086},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,CC$12))","v":1970600.4909783788},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,CD$12))","v":1292894.0931958035},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,CE$12))","v":1336692.0409997825},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,CF$12))","v":1336692.0409997825},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,CG$12))","v":1336692.0409997825},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,CH$12))","v":961824.99150592333},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":68},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H56","v":"Управленческие расходы"},{"$f":"I57","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L68)=0,$L68=0,$L68=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L68)))","v":"Аренда офиса"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B68=Lists!$CU$24,SUMIFS($Z68:$CV68,$Z$2:$CV$2,Periods!$Q$18),SUM($Z68:$CV68))","v":30557582.2125718},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,AA$12))","v":188888.88888888888},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,AB$12))","v":141666.66666666669},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,AC$12))","v":141666.66666666669},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,AD$12))","v":144027.77777777778},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,AE$12))","v":148750},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,AF$12))","v":148750},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,AG$12))","v":148750},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,AH$12))","v":151229.16666666669},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,AI$12))","v":156187.5},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,AJ$12))","v":156187.5},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,AK$12))","v":156187.5},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,AL$12))","v":169723.75},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,AM$12))","v":196796.25000000003},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,AN$12))","v":196796.25000000003},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,AO$12))","v":196796.25000000003},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,AP$12))","v":200076.18750000003},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,AQ$12))","v":206636.06250000003},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,AR$12))","v":206636.06250000003},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,AS$12))","v":206636.06250000003},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,AT$12))","v":210079.99687500001},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,AU$12))","v":216967.86562500003},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,AV$12))","v":216967.86562500003},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,AW$12))","v":216967.86562500003},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,AX$12))","v":265629.07818562503},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,AY$12))","v":362951.50330687501},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,AZ$12))","v":362951.50330687501},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,BA$12))","v":362951.50330687501},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,BB$12))","v":369000.69502865628},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,BC$12))","v":381099.07847221883},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,BD$12))","v":381099.07847221883},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,BE$12))","v":381099.07847221883},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,BF$12))","v":387450.72978008911},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,BG$12))","v":400154.03239582974},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,BH$12))","v":400154.03239582974},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,BI$12))","v":400154.03239582974},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,BJ$12))","v":500709.64990011335},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,BK$12))","v":701820.88490868057},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,BL$12))","v":701820.88490868057},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,BM$12))","v":701820.88490868057},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,BN$12))","v":713517.89965715865},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,BO$12))","v":736911.92915411456},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,BP$12))","v":736911.92915411456},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,BQ$12))","v":736911.92915411456},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,BR$12))","v":749193.79464001651},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,BS$12))","v":773757.5256118204},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,BT$12))","v":773757.5256118204},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,BU$12))","v":773757.5256118204},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,BV$12))","v":855853.81480140332},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,BW$12))","v":1020046.3931805693},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,BX$12))","v":1020046.3931805693},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,BY$12))","v":1020046.3931805693},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,BZ$12))","v":1037047.1664002456},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,CA$12))","v":1071048.7128395981},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,CB$12))","v":1071048.7128395981},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,CC$12))","v":1071048.7128395981},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,CD$12))","v":1088899.5247202581},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,CE$12))","v":1124601.1484815776},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,CF$12))","v":1124601.1484815776},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,CG$12))","v":1124601.1484815776},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,CH$12))","v":749734.09898771846},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z198:$CV198,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":69},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H56","v":"Управленческие расходы"},{"$f":"I57","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L69)=0,$L69=0,$L69=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L69)))","v":"Расходы на организацию рабочего места"},null,{"$f":"L68+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B69=Lists!$CU$24,SUMIFS($Z69:$CV69,$Z$2:$CV$2,Periods!$Q$18),SUM($Z69:$CV69))","v":1752404.2375771953},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,AA$12))","v":122951.38888888889},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,AB$12))","v":2656.2500000000005},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,AC$12))","v":12100.694444444443},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,AF$12))","v":18324.583333333336},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,AG$12))","v":7458.7499999999945},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,AH$12))","v":36400},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,AJ$12))","v":30453.800000000032},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,AK$12))","v":12960.422222222196},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,AN$12))","v":4183.0879999999925},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,AO$12))","v":62215.134222222223},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,AR$12))","v":4833.7905777778069},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,AS$12))","v":22787.869866666701},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,AV$12))","v":75227.592220444407},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,AW$12))","v":33933.209856000001},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,AZ$12))","v":3024.9032785920031},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,BA$12))","v":37307.140435968075},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,BB$12))","v":60498.065571840008},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,BD$12))","v":50295.552291453103},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,BE$12))","v":53014.230793693925},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,BI$12))","v":56548.512846606842},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,BJ$12))","v":81752.992858237121},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,BL$12))","v":75781.469901635792},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,BM$12))","v":79478.126970007885},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,BQ$12))","v":76890.467022147393},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,BT$12))","v":219088.90071592404},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,BU$12))","v":115314.73040585147},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,BY$12))","v":102065.80393368959},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,CC$12))","v":294856.76691954787},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z199:$CV199,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":70},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H56","v":"Управленческие расходы"},{"$f":"I57","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L70)=0,$L70=0,$L70=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L70)))","v":"Расходы на оргтехнику"},null,{"$f":"L69+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B70=Lists!$CU$24,SUMIFS($Z70:$CV70,$Z$2:$CV$2,Periods!$Q$18),SUM($Z70:$CV70))","v":2274580.5471559074},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,AA$12))","v":153541.66666666666},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,AB$12))","v":3187.5000000000005},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,AC$12))","v":14520.833333333332},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,AF$12))","v":22200.9375},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,AG$12))","v":9036.5624999999927},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,AH$12))","v":36750},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,AJ$12))","v":37250.718750000036},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,AK$12))","v":15853.031249999967},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,AN$12))","v":5165.9015624999911},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,AO$12))","v":76832.535937499997},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,AR$12))","v":6026.8851562500349},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,AS$12))","v":28412.458593750034},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,AV$12))","v":94697.433017578063},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,AW$12))","v":42715.548544921869},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,AZ$12))","v":3844.3993690429716},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,BA$12))","v":47414.25888486336},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,BB$12))","v":76887.987380859369},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,BD$12))","v":64536.074593286066},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,BE$12))","v":68024.511057788171},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,BI$12))","v":73257.165754541056},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,BJ$12))","v":105908.93106227908},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,BL$12))","v":99116.945265894246},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,BM$12))","v":103951.91820569348},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,BQ$12))","v":101534.43173579393},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,BT$12))","v":292090.33029630571},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,BU$12))","v":153738.12905268034},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,BY$12))","v":137383.00894069273},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,CC$12))","v":400700.44274368737},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":71},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H67","v":"Управленческие расходы"},{"$f":"I68","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L71)=0,$L71=0,$L71=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L71)))","v":"Канцелярские расходы"},null,{"$f":"L70+1","v":4},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B71=Lists!$CU$24,SUMIFS($Z71:$CV71,$Z$2:$CV$2,Periods!$Q$18),SUM($Z71:$CV71))","v":3202371.4927373957},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,AA$12))","v":12177.083333333334},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,AB$12))","v":12336.458333333334},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,AC$12))","v":13062.5},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,AD$12))","v":13062.5},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,AE$12))","v":13715.625},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,AF$12))","v":14825.671875},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,AG$12))","v":15277.5},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,AH$12))","v":18427.5},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,AI$12))","v":19348.875},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,AJ$12))","v":21211.410937500004},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,AK$12))","v":22004.0625},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,AL$12))","v":22004.0625},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,AM$12))","v":23104.265625},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,AN$12))","v":23362.560703125},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,AO$12))","v":27204.1875},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,AP$12))","v":13312.687499999998},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,AQ$12))","v":13978.321874999998},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,AR$12))","v":14279.666132812501},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,AS$12))","v":15700.2890625},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,AT$12))","v":15700.2890625},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,AU$12))","v":16485.303515625004},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,AV$12))","v":21220.175166503908},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,AW$12))","v":23355.952593750004},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,AX$12))","v":23355.952593750004},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,AY$12))","v":24523.750223437499},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,AZ$12))","v":24715.970191889646},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,BA$12))","v":27086.683136132815},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,BB$12))","v":30931.082505175786},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,BC$12))","v":32477.636630434579},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,BD$12))","v":35704.440360098888},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,BE$12))","v":39105.66591298829},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,BF$12))","v":39105.66591298829},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,BG$12))","v":41060.949208637699},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,BH$12))","v":41060.949208637699},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,BI$12))","v":44723.807496364752},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,BJ$12))","v":50019.254049478703},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,BK$12))","v":52520.216751952648},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,BL$12))","v":57476.064015247357},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,BM$12))","v":62673.659925532025},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,BN$12))","v":62673.659925532025},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,BO$12))","v":65807.342921808624},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,BP$12))","v":65807.342921808624},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,BQ$12))","v":70884.064508598327},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,BR$12))","v":70884.064508598327},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,BS$12))","v":74428.267734028253},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,BT$12))","v":89032.784248843542},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,BU$12))","v":96719.69070147755},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,BV$12))","v":96719.69070147755},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,BW$12))","v":101555.6752365514},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,BX$12))","v":101555.6752365514},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,BY$12))","v":108424.82568358604},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,BZ$12))","v":108424.82568358604},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,CA$12))","v":113846.06696776538},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,CB$12))","v":113846.06696776538},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,CC$12))","v":133881.08910494973},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,CD$12))","v":133881.08910494973},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,CE$12))","v":140575.14356019718},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,CF$12))","v":140575.14356019718},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,CG$12))","v":140575.14356019718},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,CH$12))","v":140575.14356019718},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z201:$CV201,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":72},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H68","v":"Управленческие расходы"},{"$f":"I69","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L72)=0,$L72=0,$L72=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L72)))","v":"Прочие расходы на персонал"},null,{"$f":"L71+1","v":5},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B72=Lists!$CU$24,SUMIFS($Z72:$CV72,$Z$2:$CV$2,Periods!$Q$18),SUM($Z72:$CV72))","v":1704385.3707921535},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,AA$12))","v":3739.583333333333},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,AB$12))","v":3865.208333333333},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,AC$12))","v":4437.5},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,AD$12))","v":4437.5},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,AE$12))","v":4526.25},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,AF$12))","v":5376.2287500000002},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,AG$12))","v":5722.2},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,AH$12))","v":7558.2},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,AI$12))","v":7709.3640000000005},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,AJ$12))","v":9094.7866500000018},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,AK$12))","v":9684.3900000000012},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,AL$12))","v":9684.3900000000012},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,AM$12))","v":9878.0777999999991},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,AN$12))","v":10064.717757},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,AO$12))","v":12840.6168},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,AP$12))","v":7746.8184000000001},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,AQ$12))","v":7901.7547679999998},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,AR$12))","v":8113.2800525999992},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,AS$12))","v":9110.4706799999985},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,AT$12))","v":9110.4706799999985},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,AU$12))","v":9292.6800936},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,AV$12))","v":12521.311384041001},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,AW$12))","v":13977.662968512001},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,AX$12))","v":13977.662968512001},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,AY$12))","v":14257.21622788224},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,AZ$12))","v":14384.542966410279},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,BA$12))","v":15954.906074922725},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,BB$12))","v":18501.440845483441},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,BC$12))","v":18871.469662393105},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,BD$12))","v":20947.838661426224},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,BE$12))","v":23136.443822569243},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,BF$12))","v":23136.443822569243},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,BG$12))","v":23599.17269902063},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,BH$12))","v":23599.17269902063},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,BI$12))","v":25888.790406062562},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,BJ$12))","v":29198.923433957461},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,BK$12))","v":29782.901902636608},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,BL$12))","v":32792.244581474981},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,BM$12))","v":35948.384464159113},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,BN$12))","v":35948.384464159113},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,BO$12))","v":36667.352153442291},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,BP$12))","v":36667.352153442291},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,BQ$12))","v":39662.015111896078},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,BR$12))","v":39662.015111896078},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,BS$12))","v":40455.255414134001},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,BT$12))","v":48824.045233098448},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,BU$12))","v":53228.854142375058},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,BV$12))","v":53228.854142375058},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,BW$12))","v":54293.431225222565},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,BX$12))","v":54293.431225222565},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,BY$12))","v":58117.180235828637},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,BZ$12))","v":58117.180235828637},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,CA$12))","v":59279.523840545211},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,CB$12))","v":59279.523840545211},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,CC$12))","v":70113.479370595742},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,CD$12))","v":70113.479370595742},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,CE$12))","v":71515.748958007665},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,CF$12))","v":71515.748958007665},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,CG$12))","v":71515.748958007665},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,CH$12))","v":71515.748958007665},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z202:$CV202,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":73},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":74},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H63","v":"Управленческие расходы"},{"$f":"Items!$BC$13","v":"Постоянные расходы"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X74-SUM($X75:$X82))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B74=Lists!$CU$24,SUMIFS($Z74:$CV74,$Z$2:$CV$2,Periods!$Q$18),SUM($Z74:$CV74))","v":190447007.83397526},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,AA$12))","v":25734.809166666666},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,AB$12))","v":56229.47075},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,AC$12))","v":179408.85500000001},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,AD$12))","v":191251.68171999999},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,AE$12))","v":155255.71963333336},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,AF$12))","v":317874.56114600005},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,AG$12))","v":372866.27151679998},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,AH$12))","v":345764.64436511998},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,AI$12))","v":251069.15272819999},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,AJ$12))","v":562829.99805552023},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,AK$12))","v":644810.2170239999},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,AL$12))","v":591012.64532159991},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,AM$12))","v":406081.20232135197},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,AN$12))","v":684808.20441056881},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,AO$12))","v":1063159.6893782401},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,AP$12))","v":970411.72048991988},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,AQ$12))","v":624874.55128560006},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,AR$12))","v":1096262.5358426403},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,AS$12))","v":1257252.6129132388},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,AT$12))","v":1143283.0521269147},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,AU$12))","v":940047.23929894902},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,AV$12))","v":1694917.0022412585},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,AW$12))","v":1892563.3505639129},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,AX$12))","v":1715639.0399913713},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,AY$12))","v":1080479.0040372263},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,AZ$12))","v":1952761.5198770899},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,BA$12))","v":2166371.5290410807},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,BB$12))","v":2515901.0457619554},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,BC$12))","v":1524328.1964914252},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,BD$12))","v":2791156.9866954447},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,BE$12))","v":3150240.425274428},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,BF$12))","v":2848788.2408870612},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,BG$12))","v":1713532.8377119747},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,BH$12))","v":3153584.4607232451},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,BI$12))","v":3468014.1922186995},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,BJ$12))","v":3908513.0996504189},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,BK$12))","v":2374595.6738066063},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,BL$12))","v":4396084.6921167048},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,BM$12))","v":4819127.1990614245},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,BN$12))","v":4363398.8888774291},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,BO$12))","v":2582696.0220511891},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,BP$12))","v":4785787.9037854793},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,BQ$12))","v":5345282.2645354988},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,BR$12))","v":4826426.071128644},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,BS$12))","v":3459346.1715864725},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,BT$12))","v":6462171.7365466449},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,BU$12))","v":7044718.2335173972},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,BV$12))","v":6356689.1378649445},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,BW$12))","v":3802577.4513074593},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,BX$12))","v":7091326.2103869179},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,BY$12))","v":7712388.3364300169},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,BZ$12))","v":6976351.5622712001},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,CA$12))","v":3945883.936968483},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,CB$12))","v":7357030.699106982},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,CC$12))","v":9346955.9075998943},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,CD$12))","v":8430361.1722891144},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,CE$12))","v":4757122.9774253219},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,CF$12))","v":8914385.7109898552},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,CG$12))","v":9379067.3197105378},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,CH$12))","v":8460152.7889497727},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z204:$CV204,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":75},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H63","v":"Управленческие расходы"},{"$f":"I64","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L75)=0,$L75=0,$L75=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L75)))","v":"Постоянные расходы - 1"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B75=Lists!$CU$24,SUMIFS($Z75:$CV75,$Z$2:$CV$2,Periods!$Q$18),SUM($Z75:$CV75))","v":30039022.843894996},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,AA$12))","v":3125.9250000000002},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,AB$12))","v":5939.2574999999997},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,AC$12))","v":18755.55},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,AD$12))","v":16926.5052},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,AE$12))","v":10970.882999999998},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,AF$12))","v":37520.419859999995},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,AG$12))","v":46166.601887999997},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,AH$12))","v":41549.941699199997},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,AI$12))","v":25968.713561999997},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,AJ$12))","v":76962.294763200029},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,AK$12))","v":90014.379839999994},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,AL$12))","v":81012.94185599999},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,AM$12))","v":50636.065954319994},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,AN$12))","v":96208.525313208011},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,AO$12))","v":157826.69907840001},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,AP$12))","v":142431.14286719999},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,AQ$12))","v":85722.447096000004},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,AR$12))","v":162872.64948240001},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,AS$12))","v":188837.47256774403},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,AT$12))","v":169953.7253109696},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,AU$12))","v":136569.95783917198},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,AV$12))","v":260186.25709200956},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,AW$12))","v":292138.95533137914},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,AX$12))","v":262925.05979824124},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,AY$12))","v":158730.72157829936},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,AZ$12))","v":301588.37099876883},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,BA$12))","v":336135.64569522225},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,BB$12))","v":393215.48017230129},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,BC$12))","v":230589.3247923989},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,BD$12))","v":438119.71710555785},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,BE$12))","v":496491.5570051606},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,BF$12))","v":446842.40130464459},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,BG$12))","v":260658.06742770932},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,BH$12))","v":496578.32251997705},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,BI$12))","v":547605.16769120272},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,BJ$12))","v":619576.1325877608},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,BK$12))","v":368033.52422845887},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,BL$12))","v":699263.69603407185},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,BM$12))","v":768069.96360721858},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,BN$12))","v":693106.67423170304},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,BO$12))","v":401103.39943964296},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,BP$12))","v":762096.45893532143},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,BQ$12))","v":853244.63471631613},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,BR$12))","v":767920.17124468472},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,BS$12))","v":543719.70166800229},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,BT$12))","v":1035808.1664563607},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,BU$12))","v":1130706.7704007055},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,BV$12))","v":1017636.0933606351},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,BW$12))","v":598835.79833164206},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,BX$12))","v":1137788.0168301198},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,BY$12))","v":1238970.6172378799},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,BZ$12))","v":1118016.2375697757},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,CA$12))","v":621120.1319832087},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,CB$12))","v":1180128.2507680969},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,CC$12))","v":1505683.0920401237},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,CD$12))","v":1355114.7828361113},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,CE$12))","v":752841.54602006183},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,CF$12))","v":1434153.9450588024},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,CG$12))","v":1509635.7316408444},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,CH$12))","v":1358672.1584767599},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":76},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H63","v":"Управленческие расходы"},{"$f":"I64","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L76)=0,$L76=0,$L76=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L76)))","v":"Постоянные расходы - 2"},null,{"$f":"L75+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B76=Lists!$CU$24,SUMIFS($Z76:$CV76,$Z$2:$CV$2,Periods!$Q$18),SUM($Z76:$CV76))","v":150195114.219475},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,AA$12))","v":15629.625},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,AB$12))","v":29696.287500000002},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,AC$12))","v":93777.75},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,AD$12))","v":84632.525999999998},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,AE$12))","v":54854.414999999994},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,AF$12))","v":187602.0993},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,AG$12))","v":230833.00943999999},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,AH$12))","v":207749.70849599998},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,AI$12))","v":129843.56780999999},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,AJ$12))","v":384811.47381600016},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,AK$12))","v":450071.89919999999},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,AL$12))","v":405064.70928000001},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,AM$12))","v":253180.32977159997},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,AN$12))","v":481042.6265660401},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,AO$12))","v":789133.49539200007},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,AP$12))","v":712155.71433599992},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,AQ$12))","v":428612.23548000003},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,AR$12))","v":814363.24741200008},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,AS$12))","v":944187.3628387202},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,AT$12))","v":849768.62655484816},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,AU$12))","v":682849.78919585992},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,AV$12))","v":1300931.2854600479},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,AW$12))","v":1460694.7766568959},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,AX$12))","v":1314625.2989912061},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,AY$12))","v":793653.60789149685},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,AZ$12))","v":1507941.8549938442},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,BA$12))","v":1680678.2284761113},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,BB$12))","v":1966077.4008615066},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,BC$12))","v":1152946.6239619944},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,BD$12))","v":2190598.5855277893},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,BE$12))","v":2482457.7850258029},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,BF$12))","v":2234212.0065232231},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,BG$12))","v":1303290.3371385466},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,BH$12))","v":2482891.6125998851},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,BI$12))","v":2738025.8384560142},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,BJ$12))","v":3097880.6629388044},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,BK$12))","v":1840167.6211422943},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,BL$12))","v":3496318.4801703598},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,BM$12))","v":3840349.8180360929},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,BN$12))","v":3465533.3711585151},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,BO$12))","v":2005516.9971982148},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,BP$12))","v":3810482.2946766075},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,BQ$12))","v":4266223.1735815806},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,BR$12))","v":3839600.856223424},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,BS$12))","v":2718598.5083400114},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,BT$12))","v":5179040.8322818037},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,BU$12))","v":5653533.8520035278},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,BV$12))","v":5088180.4668031754},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,BW$12))","v":2994178.9916582103},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,BX$12))","v":5688940.0841505993},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,BY$12))","v":6194853.0861894004},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,BZ$12))","v":5590081.187848879},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,CA$12))","v":3105600.6599160437},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,CB$12))","v":5900641.2538404837},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,CC$12))","v":7528415.460200619},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,CD$12))","v":6775573.9141805563},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,CE$12))","v":3764207.7301003095},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,CF$12))","v":7170769.7252940126},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,CG$12))","v":7548178.6582042221},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,CH$12))","v":6793360.7923837993},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z206:$CV206,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":77},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H63","v":"Управленческие расходы"},{"$f":"I64","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L77)=0,$L77=0,$L77=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L77)))","v":"Постоянные расходы - 3"},null,3,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B77=Lists!$CU$24,SUMIFS($Z77:$CV77,$Z$2:$CV$2,Periods!$Q$18),SUM($Z77:$CV77))","v":4901664.8372530472},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,AC$12))","v":40000.000000000007},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,AD$12))","v":60000.000000000007},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,AE$12))","v":60000.000000000007},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,AF$12))","v":60000.000000000007},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,AG$12))","v":62000.000000000007},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,AH$12))","v":63000.000000000007},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,AI$12))","v":63000.000000000007},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,AJ$12))","v":63000.000000000007},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,AK$12))","v":65100.000000000007},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,AL$12))","v":66150},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,AM$12))","v":66150},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,AN$12))","v":66150},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,AO$12))","v":68355.000000000015},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,AP$12))","v":69457.500000000015},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,AQ$12))","v":69457.500000000015},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,AR$12))","v":69457.500000000015},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,AS$12))","v":71772.750000000015},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,AT$12))","v":72930.375},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,AU$12))","v":72930.375},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,AV$12))","v":72930.375},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,AW$12))","v":75361.387500000012},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,AX$12))","v":76576.893750000003},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,AY$12))","v":76576.893750000003},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,AZ$12))","v":76576.893750000003},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,BA$12))","v":79129.456875000003},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,BB$12))","v":80405.738437499997},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,BC$12))","v":80405.738437499997},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,BD$12))","v":80405.738437499997},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,BE$12))","v":83085.929718750005},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,BF$12))","v":84426.025359375024},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,BG$12))","v":84426.025359375024},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,BH$12))","v":84426.025359375024},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,BI$12))","v":87240.226204687511},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,BJ$12))","v":88647.326627343748},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,BK$12))","v":88647.326627343748},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,BL$12))","v":88647.326627343748},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,BM$12))","v":91602.237514921886},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,BN$12))","v":93079.692958710948},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,BO$12))","v":93079.692958710948},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,BP$12))","v":93079.692958710948},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,BQ$12))","v":96182.34939066798},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,BR$12))","v":97733.677606646495},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,BS$12))","v":97733.677606646495},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,BT$12))","v":97733.677606646495},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,BU$12))","v":100991.4668602014},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,BV$12))","v":102620.36148697884},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,BW$12))","v":102620.36148697884},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,BX$12))","v":102620.36148697884},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,BY$12))","v":106041.04020321145},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,BZ$12))","v":107751.37956132775},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,CA$12))","v":107751.37956132775},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,CB$12))","v":107751.37956132775},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,CC$12))","v":111343.09221337203},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,CD$12))","v":113138.94853939416},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,CE$12))","v":113138.94853939416},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,CF$12))","v":113138.94853939416},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,CG$12))","v":116910.24682404062},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,CH$12))","v":118795.89596636384},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z207:$CV207,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":78},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H74","v":"Управленческие расходы"},{"$f":"I75","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L78)=0,$L78=0,$L78=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L78)))","v":"Постоянные расходы - 4"},null,4,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B78=Lists!$CU$24,SUMIFS($Z78:$CV78,$Z$2:$CV$2,Periods!$Q$18),SUM($Z78:$CV78))","v":1255115.1833048528},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,AB$12))","v":10000.000000000002},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,AC$12))","v":15000.000000000002},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,AD$12))","v":15000.000000000002},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,AE$12))","v":15000.000000000002},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,AF$12))","v":15500.000000000002},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,AG$12))","v":15750.000000000002},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,AH$12))","v":15750.000000000002},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,AI$12))","v":15750.000000000002},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,AJ$12))","v":16275.000000000002},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,AK$12))","v":16537.5},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,AL$12))","v":16537.5},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,AM$12))","v":16537.5},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,AN$12))","v":17088.750000000004},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,AO$12))","v":17364.375000000004},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,AP$12))","v":17364.375000000004},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,AQ$12))","v":17364.375000000004},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,AR$12))","v":17943.187500000004},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,AS$12))","v":18232.59375},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,AT$12))","v":18232.59375},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,AU$12))","v":18232.59375},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,AV$12))","v":18840.346875000003},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,AW$12))","v":19144.223437500001},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,AX$12))","v":19144.223437500001},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,AY$12))","v":19144.223437500001},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,AZ$12))","v":19782.364218750001},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,BA$12))","v":20101.434609374999},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,BB$12))","v":20101.434609374999},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,BC$12))","v":20101.434609374999},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,BD$12))","v":20771.482429687501},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,BE$12))","v":21106.506339843756},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,BF$12))","v":21106.506339843756},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,BG$12))","v":21106.506339843756},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,BH$12))","v":21810.056551171878},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,BI$12))","v":22161.831656835937},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,BJ$12))","v":22161.831656835937},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,BK$12))","v":22161.831656835937},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,BL$12))","v":22900.559378730472},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,BM$12))","v":23269.923239677737},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,BN$12))","v":23269.923239677737},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,BO$12))","v":23269.923239677737},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,BP$12))","v":24045.587347666995},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,BQ$12))","v":24433.419401661624},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,BR$12))","v":24433.419401661624},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,BS$12))","v":24433.419401661624},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,BT$12))","v":25247.86671505035},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,BU$12))","v":25655.090371744711},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,BV$12))","v":25655.090371744711},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,BW$12))","v":25655.090371744711},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,BX$12))","v":26510.260050802863},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,BY$12))","v":26937.844890331937},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,BZ$12))","v":26937.844890331937},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,CA$12))","v":26937.844890331937},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,CB$12))","v":27835.773053343008},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,CC$12))","v":28284.737134848539},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,CD$12))","v":28284.737134848539},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,CE$12))","v":28284.737134848539},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,CF$12))","v":29227.561706010154},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,CG$12))","v":29698.973991590959},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,CH$12))","v":29698.973991590959},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z208:$CV208,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":79},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H75","v":"Управленческие расходы"},{"$f":"I76","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L79)=0,$L79=0,$L79=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L79)))","v":"Постоянные расходы - 5"},null,5,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B79=Lists!$CU$24,SUMIFS($Z79:$CV79,$Z$2:$CV$2,Periods!$Q$18),SUM($Z79:$CV79))","v":856542.77153096278},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,AA$12))","v":6666.666666666667},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,AB$12))","v":10000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,AC$12))","v":10000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,AD$12))","v":10000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,AE$12))","v":10333.333333333334},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,AF$12))","v":10500},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,AG$12))","v":10500},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,AH$12))","v":10500},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,AI$12))","v":10850},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,AJ$12))","v":11025},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,AK$12))","v":11025},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,AL$12))","v":11025},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,AM$12))","v":11392.500000000002},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,AN$12))","v":11576.250000000002},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,AO$12))","v":11576.250000000002},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,AP$12))","v":11576.250000000002},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,AQ$12))","v":11962.125000000002},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,AR$12))","v":12155.0625},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,AS$12))","v":12155.0625},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,AT$12))","v":12155.0625},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,AU$12))","v":12560.231250000003},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,AV$12))","v":12762.815625000003},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,AW$12))","v":12762.815625000003},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,AX$12))","v":12762.815625000003},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,AY$12))","v":13188.242812500001},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,AZ$12))","v":13400.956406249999},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,BA$12))","v":13400.956406249999},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,BB$12))","v":13400.956406249999},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,BC$12))","v":13847.654953125002},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,BD$12))","v":14071.004226562503},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,BE$12))","v":14071.004226562503},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,BF$12))","v":14071.004226562503},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,BG$12))","v":14540.037700781251},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,BH$12))","v":14774.554437890625},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,BI$12))","v":14774.554437890625},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,BJ$12))","v":14774.554437890625},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,BK$12))","v":15267.039585820314},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,BL$12))","v":15513.282159785158},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,BM$12))","v":15513.282159785158},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,BN$12))","v":15513.282159785158},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,BO$12))","v":16030.391565111331},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,BP$12))","v":16288.946267774418},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,BQ$12))","v":16288.946267774418},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,BR$12))","v":16288.946267774418},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,BS$12))","v":16831.911143366899},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,BT$12))","v":17103.393581163138},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,BU$12))","v":17103.393581163138},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,BV$12))","v":17103.393581163138},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,BW$12))","v":17673.506700535243},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,BX$12))","v":17958.563260221294},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,BY$12))","v":17958.563260221294},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,BZ$12))","v":17958.563260221294},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,CA$12))","v":18557.182035562008},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,CB$12))","v":18856.491423232361},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,CC$12))","v":18856.491423232361},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,CD$12))","v":18856.491423232361},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,CE$12))","v":19485.041137340104},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,CF$12))","v":19799.315994393975},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,CG$12))","v":19799.315994393975},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,CH$12))","v":19799.315994393975},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":80},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H76","v":"Управленческие расходы"},{"$f":"I77","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L80)=0,$L80=0,$L80=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L80)))","v":"Постоянные расходы - 6"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B80=Lists!$CU$24,SUMIFS($Z80:$CV80,$Z$2:$CV$2,Periods!$Q$18),SUM($Z80:$CV80))","v":195645.69412691193},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,AD$12))","v":3000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,AE$12))","v":3000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,AF$12))","v":3000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,AG$12))","v":3000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,AH$12))","v":3060},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,AI$12))","v":3060},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,AJ$12))","v":3060},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,AK$12))","v":3060},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,AL$12))","v":3121.2},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,AM$12))","v":3121.2},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,AN$12))","v":3121.2},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,AO$12))","v":3121.2},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,AP$12))","v":3183.6239999999998},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,AQ$12))","v":3183.6239999999998},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,AR$12))","v":3183.6239999999998},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,AS$12))","v":3183.6239999999998},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,AT$12))","v":3247.29648},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,AU$12))","v":3247.29648},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,AV$12))","v":3247.29648},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,AW$12))","v":3247.29648},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,AX$12))","v":3312.2424096},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,AY$12))","v":3312.2424096},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,AZ$12))","v":3312.2424096},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,BA$12))","v":3312.2424096},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,BB$12))","v":3378.487257792},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,BC$12))","v":3378.487257792},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,BD$12))","v":3378.487257792},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,BE$12))","v":3378.487257792},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,BF$12))","v":3446.0570029478395},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,BG$12))","v":3446.0570029478395},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,BH$12))","v":3446.0570029478395},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,BI$12))","v":3446.0570029478395},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,BJ$12))","v":3514.9781430067965},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,BK$12))","v":3514.9781430067965},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,BL$12))","v":3514.9781430067965},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,BM$12))","v":3514.9781430067965},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,BN$12))","v":3585.2777058669326},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,BO$12))","v":3585.2777058669326},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,BP$12))","v":3585.2777058669326},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,BQ$12))","v":3585.2777058669326},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,BR$12))","v":3656.9832599842712},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,BS$12))","v":3656.9832599842712},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,BT$12))","v":3656.9832599842712},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,BU$12))","v":3656.9832599842712},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,BV$12))","v":3730.1229251839559},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,BW$12))","v":3730.1229251839559},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,BX$12))","v":3730.1229251839559},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,BY$12))","v":3730.1229251839559},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,BZ$12))","v":3804.7253836876357},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,CA$12))","v":3804.7253836876357},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,CB$12))","v":3804.7253836876357},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,CC$12))","v":3804.7253836876357},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,CD$12))","v":3880.8198913613883},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,CE$12))","v":3880.8198913613883},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,CF$12))","v":3880.8198913613883},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,CG$12))","v":3880.8198913613883},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,CH$12))","v":3958.4362891886162},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z210:$CV210,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":81},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H77","v":"Управленческие расходы"},{"$f":"I78","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L81)=0,$L81=0,$L81=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L81)))","v":"Постоянные расходы - 7"},null,7,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B81=Lists!$CU$24,SUMIFS($Z81:$CV81,$Z$2:$CV$2,Periods!$Q$18),SUM($Z81:$CV81))","v":3003902.2843894991},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,AA$12))","v":312.59250000000003},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,AB$12))","v":593.92574999999999},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,AC$12))","v":1875.5550000000001},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,AD$12))","v":1692.6505199999999},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,AE$12))","v":1097.0882999999999},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,AF$12))","v":3752.0419859999997},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,AG$12))","v":4616.6601887999996},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,AH$12))","v":4154.994169919999},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,AI$12))","v":2596.8713561999998},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,AJ$12))","v":7696.2294763200025},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,AK$12))","v":9001.4379840000001},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,AL$12))","v":8101.2941855999998},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,AM$12))","v":5063.6065954319993},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,AN$12))","v":9620.8525313208011},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,AO$12))","v":15782.669907840002},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,AP$12))","v":14243.114286719998},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,AQ$12))","v":8572.2447095999996},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,AR$12))","v":16287.264948240001},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,AS$12))","v":18883.747256774404},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,AT$12))","v":16995.37253109696},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,AU$12))","v":13656.995783917198},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,AV$12))","v":26018.625709200958},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,AW$12))","v":29213.895533137915},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,AX$12))","v":26292.505979824124},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,AY$12))","v":15873.072157829936},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,AZ$12))","v":30158.837099876881},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,BA$12))","v":33613.564569522227},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,BB$12))","v":39321.548017230132},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,BC$12))","v":23058.932479239887},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,BD$12))","v":43811.971710555787},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,BE$12))","v":49649.155700516058},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,BF$12))","v":44684.240130464459},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,BG$12))","v":26065.806742770932},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,BH$12))","v":49657.832251997701},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,BI$12))","v":54760.516769120281},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,BJ$12))","v":61957.613258776088},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,BK$12))","v":36803.352422845885},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,BL$12))","v":69926.369603407191},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,BM$12))","v":76806.996360721852},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,BN$12))","v":69310.667423170293},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,BO$12))","v":40110.339943964296},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,BP$12))","v":76209.645893532143},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,BQ$12))","v":85324.463471631621},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,BR$12))","v":76792.017124468475},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,BS$12))","v":54371.970166800224},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,BT$12))","v":103580.81664563606},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,BU$12))","v":113070.67704007056},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,BV$12))","v":101763.60933606351},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,BW$12))","v":59883.5798331642},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,BX$12))","v":113778.80168301197},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,BY$12))","v":123897.06172378799},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,BZ$12))","v":111801.62375697757},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,CA$12))","v":62112.013198320878},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,CB$12))","v":118012.82507680968},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,CC$12))","v":150568.30920401236},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,CD$12))","v":135511.47828361113},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,CE$12))","v":75284.15460200618},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,CF$12))","v":143415.39450588025},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,CG$12))","v":150963.57316408443},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,CH$12))","v":135867.21584767598},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z211:$CV211,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":82},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":83},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":84}]
[{"$f":"ROW()","v":85},{"$f":"Lists!$CU$23","v":"CF"},null,null,null,null,null,{"$f":"Items!$BS$38","v":"Финпоток по операционной деятельности"},null,null,null,null,{"$f":"Sales!$M$91","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X85-(X16-X22-X24-X26-X28-X56))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B85=Lists!$CU$24,SUMIFS($Z85:$CV85,$Z$2:$CV$2,Periods!$Q$18),SUM($Z85:$CV85))","v":1128927500.0837624},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z215:$CV215,Repd!$Z$12:$CV$12,AA$12))","v":-1776103.8869444442},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z215:$CV215,Repd!$Z$12:$CV$12,AB$12))","v":-1596592.9374166671},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z215:$CV215,Repd!$Z$12:$CV$12,AC$12))","v":-1436433.2594444444},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z215:$CV215,Repd!$Z$12:$CV$12,AD$12))","v":-2421092.1261644447},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z215:$CV215,Repd!$Z$12:$CV$12,AE$12))","v":-2921244.7001888892},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z215:$CV215,Repd!$Z$12:$CV$12,AF$12))","v":-1513227.9887598893},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z215:$CV215,Repd!$Z$12:$CV$12,AG$12))","v":-1130991.4970345786},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z215:$CV215,Repd!$Z$12:$CV$12,AH$12))","v":-2755493.428458455},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z215:$CV215,Repd!$Z$12:$CV$12,AI$12))","v":-4090292.3998526442},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z215:$CV215,Repd!$Z$12:$CV$12,AJ$12))","v":-1044319.9764730185},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z215:$CV215,Repd!$Z$12:$CV$12,AK$12))","v":-404303.39557844587},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z215:$CV215,Repd!$Z$12:$CV$12,AL$12))","v":-1410695.401191378},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z215:$CV215,Repd!$Z$12:$CV$12,AM$12))","v":-4092818.1849858193},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z215:$CV215,Repd!$Z$12:$CV$12,AN$12))","v":-1005414.0462526586},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z215:$CV215,Repd!$Z$12:$CV$12,AO$12))","v":2762073.7154969703},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z215:$CV215,Repd!$Z$12:$CV$12,AP$12))","v":2642768.6910138112},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z215:$CV215,Repd!$Z$12:$CV$12,AQ$12))","v":-1062093.1698052231},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z215:$CV215,Repd!$Z$12:$CV$12,AR$12))","v":4588318.5021941848},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z215:$CV215,Repd!$Z$12:$CV$12,AS$12))","v":6091659.6382239759},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z215:$CV215,Repd!$Z$12:$CV$12,AT$12))","v":3555959.6962102763},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z215:$CV215,Repd!$Z$12:$CV$12,AU$12))","v":683272.22416544892},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z215:$CV215,Repd!$Z$12:$CV$12,AV$12))","v":8952781.724364154},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z215:$CV215,Repd!$Z$12:$CV$12,AW$12))","v":11193506.410958063},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z215:$CV215,Repd!$Z$12:$CV$12,AX$12))","v":7961773.2851493992},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z215:$CV215,Repd!$Z$12:$CV$12,AY$12))","v":-92238.699739526957},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z215:$CV215,Repd!$Z$12:$CV$12,AZ$12))","v":9915559.9747624546},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z215:$CV215,Repd!$Z$12:$CV$12,BA$12))","v":12536734.316213902},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z215:$CV215,Repd!$Z$12:$CV$12,BB$12))","v":14380270.890547276},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z215:$CV215,Repd!$Z$12:$CV$12,BC$12))","v":1296350.0526823178},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z215:$CV215,Repd!$Z$12:$CV$12,BD$12))","v":16912124.238390747},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z215:$CV215,Repd!$Z$12:$CV$12,BE$12))","v":21477429.053279065},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z215:$CV215,Repd!$Z$12:$CV$12,BF$12))","v":15986543.86587058},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z215:$CV215,Repd!$Z$12:$CV$12,BG$12))","v":1534605.6179104932},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z215:$CV215,Repd!$Z$12:$CV$12,BH$12))","v":18808238.72011371},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z215:$CV215,Repd!$Z$12:$CV$12,BI$12))","v":22974825.636728268},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z215:$CV215,Repd!$Z$12:$CV$12,BJ$12))","v":24887147.304223776},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z215:$CV215,Repd!$Z$12:$CV$12,BK$12))","v":4068951.1748268381},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z215:$CV215,Repd!$Z$12:$CV$12,BL$12))","v":29423370.784305826},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z215:$CV215,Repd!$Z$12:$CV$12,BM$12))","v":35069162.193119876},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z215:$CV215,Repd!$Z$12:$CV$12,BN$12))","v":26778148.494479887},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z215:$CV215,Repd!$Z$12:$CV$12,BO$12))","v":3827570.7899080142},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z215:$CV215,Repd!$Z$12:$CV$12,BP$12))","v":32422662.095964827},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z215:$CV215,Repd!$Z$12:$CV$12,BQ$12))","v":39182873.081581466},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z215:$CV215,Repd!$Z$12:$CV$12,BR$12))","v":28464970.441051841},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z215:$CV215,Repd!$Z$12:$CV$12,BS$12))","v":9680333.4408380687},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z215:$CV215,Repd!$Z$12:$CV$12,BT$12))","v":46403214.817024156},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z215:$CV215,Repd!$Z$12:$CV$12,BU$12))","v":54470519.900405169},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z215:$CV215,Repd!$Z$12:$CV$12,BV$12))","v":41972176.770448394},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z215:$CV215,Repd!$Z$12:$CV$12,BW$12))","v":8145336.5200007856},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z215:$CV215,Repd!$Z$12:$CV$12,BX$12))","v":51245084.625997186},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z215:$CV215,Repd!$Z$12:$CV$12,BY$12))","v":60600693.560805373},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z215:$CV215,Repd!$Z$12:$CV$12,BZ$12))","v":47397167.238171779},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z215:$CV215,Repd!$Z$12:$CV$12,CA$12))","v":5937437.5251035616},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z215:$CV215,Repd!$Z$12:$CV$12,CB$12))","v":50606608.473127753},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z215:$CV215,Repd!$Z$12:$CV$12,CC$12))","v":76235206.394693434},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z215:$CV215,Repd!$Z$12:$CV$12,CD$12))","v":58888431.332706824},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z215:$CV215,Repd!$Z$12:$CV$12,CE$12))","v":11140754.36490564},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z215:$CV215,Repd!$Z$12:$CV$12,CF$12))","v":66850940.118927807},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z215:$CV215,Repd!$Z$12:$CV$12,CG$12))","v":83024750.636560082},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z215:$CV215,Repd!$Z$12:$CV$12,CH$12))","v":76702546.848599479},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z215:$CV215,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z215:$CV215,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z215:$CV215,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z215:$CV215,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z215:$CV215,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z215:$CV215,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z215:$CV215,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z215:$CV215,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z215:$CV215,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z215:$CV215,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z215:$CV215,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z215:$CV215,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z215:$CV215,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":86}]
[{"$f":"ROW()","v":87},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BO$26","v":"Капзатраты"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X87-SUMIFS($X88:$X89,$J88:$J89,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B87=Lists!$CU$24,SUMIFS($Z87:$CV87,$Z$2:$CV$2,Periods!$Q$18),SUM($Z87:$CV87))","v":42000000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,AA$12))","v":29000000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,AB$12))","v":13000000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z217:$CV217,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":88},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H87","v":"Капзатраты"},{"$f":"Items!$AU$13","v":"Капзатраты разовые амортизируемые"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B88=Lists!$CU$24,SUMIFS($Z88:$CV88,$Z$2:$CV$2,Periods!$Q$18),SUM($Z88:$CV88))","v":42000000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,AA$12))","v":29000000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,AB$12))","v":13000000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z218:$CV218,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":89},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":90}]
[{"$f":"ROW()","v":91},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Lists!$BW$13","v":"Налоги на внеоборотные активы"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B91=Lists!$CU$24,SUMIFS($Z91:$CV91,$Z$2:$CV$2,Periods!$Q$18),SUM($Z91:$CV91))","v":5614583.3333333312},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,AE$12))","v":609583.33333333337},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,AI$12))","v":678333.33333333326},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,AM$12))","v":629444.4444444445},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,AQ$12))","v":580555.5555555555},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,AU$12))","v":531666.66666666663},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,AY$12))","v":482777.77777777764},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,BC$12))","v":433888.88888888888},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,BG$12))","v":385000.00000000006},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,BK$12))","v":336111.11111111112},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,BO$12))","v":287222.22222222231},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,BS$12))","v":238333.33333333346},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,BW$12))","v":189444.44444444447},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,CA$12))","v":140555.55555555545},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,CE$12))","v":91666.666666666453},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z221:$CV221,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":92},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H91","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L92)=0,$L92=0,$L92=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L92)))","v":"земельный налог"},null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B92=Lists!$CU$24,SUMIFS($Z92:$CV92,$Z$2:$CV$2,Periods!$Q$18),SUM($Z92:$CV92))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z222:$CV222,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":93},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H91","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L93)=0,$L93=0,$L93=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L93)))","v":"транспортный налог"},null,null,{"$f":"L92+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B93=Lists!$CU$24,SUMIFS($Z93:$CV93,$Z$2:$CV$2,Periods!$Q$18),SUM($Z93:$CV93))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":94},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H91","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L94)=0,$L94=0,$L94=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L94)))","v":"налог на имущество организаций"},null,null,{"$f":"L93+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B94=Lists!$CU$24,SUMIFS($Z94:$CV94,$Z$2:$CV$2,Periods!$Q$18),SUM($Z94:$CV94))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z224:$CV224,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":95},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":96},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"Items!$BO$27","v":"НДС к возмещению по капзатратам"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B96=Lists!$CU$24,SUMIFS($Z96:$CV96,$Z$2:$CV$2,Periods!$Q$18),SUM($Z96:$CV96))","v":6999999.9999999981},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,AD$12))","v":2666666.666666666},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,AE$12))","v":4333333.3333333321},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z226:$CV226,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":97}]
[{"$f":"ROW()","v":98},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BO$19","v":"НДС начисленный"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B98=Lists!$CU$24,SUMIFS($Z98:$CV98,$Z$2:$CV$2,Periods!$Q$18),SUM($Z98:$CV98))","v":244239527.21957874},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,AB$12))","v":-129723.83856481485},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,AC$12))","v":-46618.634013888892},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,AD$12))","v":33982.158425925998},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,AE$12))","v":-78533.688064444403},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,AF$12))","v":-130568.66021666682},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,AG$12))","v":71846.100565944449},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,AH$12))","v":203928.76779720024},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,AI$12))","v":41874.576725813444},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,AJ$12))","v":-95076.172588033194},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,AK$12))","v":355706.70365449716},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,AL$12))","v":574467.26483396301},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,AM$12))","v":398501.55349639989},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,AN$12))","v":-6886.5854123915778},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,AO$12))","v":455229.12564393459},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,AP$12))","v":1172030.8642403404},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,AQ$12))","v":877226.68394434685},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,AR$12))","v":294512.81811856711},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,AS$12))","v":1093275.5118106534},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,AT$12))","v":1454408.5262845804},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,AU$12))","v":998526.62133291643},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,AV$12))","v":605905.23310397612},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,AW$12))","v":1911286.9705572966},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,AX$12))","v":2526945.1311193425},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,AY$12))","v":1926292.5898433505},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,AZ$12))","v":756768.8205656535},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,BA$12))","v":2141526.9137894763},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,BB$12))","v":2881865.1188968355},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,BC$12))","v":3023428.2400047621},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,BD$12))","v":1218994.6528636273},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,BE$12))","v":3540246.2599386303},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,BF$12))","v":4628449.7719195951},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,BG$12))","v":3588150.430952522},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,BH$12))","v":1455850.2075863117},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,BI$12))","v":3893764.294406943},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,BJ$12))","v":5035677.9467809144},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,BK$12))","v":5106098.9666794026},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,BL$12))","v":2164219.0042301114},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,BM$12))","v":6004764.7555830553},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,BN$12))","v":7447900.725671567},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,BO$12))","v":5847799.6089295782},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,BP$12))","v":2417651.4263939569},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,BQ$12))","v":6674141.7585931281},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,BR$12))","v":8214090.2736991439},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,BS$12))","v":6197617.2849435778},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,BT$12))","v":3448687.5264349654},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,BU$12))","v":9241380.4707086161},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,BV$12))","v":11348918.318865903},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,BW$12))","v":8942397.8957128916},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,BX$12))","v":3872919.7478111265},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,BY$12))","v":10376232.348710246},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,BZ$12))","v":12623347.800894048},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,CA$12))","v":10048158.855267268},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,CB$12))","v":3634420.8047965346},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,CC$12))","v":10442630.396918774},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,CD$12))","v":15433036.375985634},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,CE$12))","v":12315279.043167513},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,CF$12))","v":5117751.4511769153},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,CG$12))","v":13405453.926908342},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,CH$12))","v":17241366.17115242},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":99}]
[{"$f":"ROW()","v":100},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BO$33","v":"Налог на прибыль"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B100=Lists!$CU$24,SUMIFS($Z100:$CV100,$Z$2:$CV$2,Periods!$Q$18),SUM($Z100:$CV100))","v":153299475.32919303},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,BC$12))","v":568624.70955884911},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,BD$12))","v":312627.02968786203},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,BE$12))","v":2558998.6602351735},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,BF$12))","v":2791058.2464131354},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,BG$12))","v":2255265.025124385},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,BH$12))","v":419189.59578367695},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,BI$12))","v":3123731.1837496106},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,BJ$12))","v":3201784.6388670839},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,BK$12))","v":3720418.571617825},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,BL$12))","v":1023114.6188572235},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,BM$12))","v":4660349.6413420774},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,BN$12))","v":4762602.6953822672},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,BO$12))","v":3956106.5785618275},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,BP$12))","v":1028300.8122085258},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,BQ$12))","v":5169986.7406197339},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,BR$12))","v":5570463.0363134816},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,BS$12))","v":4629727.6881318986},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,BT$12))","v":2357121.3523594961},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,BU$12))","v":7328979.5087293386},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,BV$12))","v":7584252.2657218799},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,BW$12))","v":6347034.5639851987},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,BX$12))","v":2022246.3444539458},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,BY$12))","v":8258374.3059892505},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,BZ$12))","v":8447521.5913347453},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,CA$12))","v":7122241.7422395796},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,CB$12))","v":1993477.3621456474},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,CC$12))","v":8469766.9501883835},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,CD$12))","v":10780864.300162449},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,CE$12))","v":8963088.7542084754},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,CF$12))","v":2661597.4016628563},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,CG$12))","v":10576973.457262903},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,CH$12))","v":10633585.956294239},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z230:$CV230,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":101}]
[{"$f":"ROW()","v":102},{"$f":"Lists!$CU$23","v":"CF"},null,null,null,null,null,{"$f":"Items!$BS$39","v":"Финпоток по основной деятельности"},null,null,null,null,{"$f":"Sales!$M$91","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X102-(X85-X87-X91+X96-X98-X100))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B102=Lists!$CU$24,SUMIFS($Z102:$CV102,$Z$2:$CV$2,Periods!$Q$18),SUM($Z102:$CV102))","v":690773914.20165718},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,AA$12))","v":-30776103.886944443},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,AB$12))","v":-14466869.098851852},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,AC$12))","v":-1389814.6254305555},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,AD$12))","v":211592.38207629509},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,AE$12))","v":881038.98787555471},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,AF$12))","v":-1382659.3285432225},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,AG$12))","v":-1202837.5976005234},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,AH$12))","v":-2959422.196255655},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,AI$12))","v":-4810500.3099117912},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,AJ$12))","v":-949243.80388498493},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,AK$12))","v":-760010.09923294373},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,AL$12))","v":-1985162.6660253406},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,AM$12))","v":-5120764.1829266632},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,AN$12))","v":-998527.4608402662},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,AO$12))","v":2306844.5898530353},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,AP$12))","v":1470737.8267734703},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,AQ$12))","v":-2519875.4093051255},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,AR$12))","v":4293805.6840756182},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,AS$12))","v":4998384.126413323},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,AT$12))","v":2101551.1699256953},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,AU$12))","v":-846921.06383413263},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,AV$12))","v":8346876.4912601784},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,AW$12))","v":9282219.4404007681},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,AX$12))","v":5434828.1540300585},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,AY$12))","v":-2501309.0673606545},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,AZ$12))","v":9158791.1541968025},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,BA$12))","v":10395207.402424425},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,BB$12))","v":11498405.771650441},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,BC$12))","v":-2729591.7857701816},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,BD$12))","v":15380502.555839259},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,BE$12))","v":15378184.133105263},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,BF$12))","v":8567035.8475378528},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,BG$12))","v":-4693809.8381664157},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,BH$12))","v":16933198.916743722},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,BI$12))","v":15957330.158571713},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,BJ$12))","v":16649684.718575776},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,BK$12))","v":-5093677.4745815024},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,BL$12))","v":26236037.161218494},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,BM$12))","v":24404047.796194747},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,BN$12))","v":14567645.073426053},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,BO$12))","v":-6263557.6198056117},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,BP$12))","v":28976709.857362345},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,BQ$12))","v":27338744.582368605},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,BR$12))","v":14680417.131039217},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,BS$12))","v":-1385344.8655707464},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,BT$12))","v":40597405.938229695},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,BU$12))","v":37900159.920967206},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,BV$12))","v":23039006.185860604},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,BW$12))","v":-7333540.3841417581},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,BX$12))","v":45349918.533732116},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,BY$12))","v":41966086.906105876},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,BZ$12))","v":26326297.845942989},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,CA$12))","v":-11373518.627958842},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,CB$12))","v":44978710.306185573},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,CC$12))","v":57322809.047586277},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,CD$12))","v":32674530.656558737},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,CE$12))","v":-10229280.099137008},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,CF$12))","v":59071591.266088039},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,CG$12))","v":59042323.252388835},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,CH$12))","v":48827594.721152812},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z232:$CV232,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":103}]
[{"$f":"ROW()","v":104},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"Items!$BS$22","v":"Поступление финансирования от Учредителей"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B104=Lists!$CU$24,SUMIFS($Z104:$CV104,$Z$2:$CV$2,Periods!$Q$18),SUM($Z104:$CV104))","v":30000000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z234:$CV234,Repd!$Z$12:$CV$12,AA$12))","v":30000000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z234:$CV234,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z234:$CV234,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z234:$CV234,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z234:$CV234,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z234:$CV234,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z234:$CV234,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z234:$CV234,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z234:$CV234,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z234:$CV234,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z234:$CV234,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z234:$CV234,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z234:$CV234,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z234:$CV234,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z234:$CV234,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z234:$CV234,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z234:$CV234,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z234:$CV234,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z234:$CV234,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z234:$CV234,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z234:$CV234,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z234:$CV234,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z234:$CV234,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z234:$CV234,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z234:$CV234,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z234:$CV234,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z234:$CV234,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z234:$CV234,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z234:$CV234,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z234:$CV234,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z234:$CV234,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z234:$CV234,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z234:$CV234,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z234:$CV234,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z234:$CV234,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z234:$CV234,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z234:$CV234,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z234:$CV234,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z234:$CV234,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z234:$CV234,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z234:$CV234,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z234:$CV234,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z234:$CV234,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z234:$CV234,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z234:$CV234,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z234:$CV234,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z234:$CV234,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z234:$CV234,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z234:$CV234,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z234:$CV234,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z234:$CV234,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z234:$CV234,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z234:$CV234,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z234:$CV234,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z234:$CV234,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z234:$CV234,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z234:$CV234,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z234:$CV234,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z234:$CV234,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z234:$CV234,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z234:$CV234,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z234:$CV234,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z234:$CV234,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z234:$CV234,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z234:$CV234,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z234:$CV234,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z234:$CV234,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z234:$CV234,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z234:$CV234,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z234:$CV234,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z234:$CV234,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z234:$CV234,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z234:$CV234,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":105}]
[{"$f":"ROW()","v":106},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"Items!$BS$29","v":"Поступление кредита"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B106=Lists!$CU$24,SUMIFS($Z106:$CV106,$Z$2:$CV$2,Periods!$Q$18),SUM($Z106:$CV106))","v":30000000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,AA$12))","v":15000000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,AF$12))","v":15000000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z236:$CV236,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":107}]
[{"$f":"ROW()","v":108},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BS$30","v":"Возврат кредита"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B108=Lists!$CU$24,SUMIFS($Z108:$CV108,$Z$2:$CV$2,Periods!$Q$18),SUM($Z108:$CV108))","v":30000000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,AU$12))","v":1500000},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,AV$12))","v":1500000},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,AW$12))","v":1500000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,AX$12))","v":1500000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,AY$12))","v":1500000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,AZ$12))","v":1500000},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,BA$12))","v":1500000},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,BB$12))","v":1500000},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,BC$12))","v":1500000},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,BD$12))","v":1500000},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,BE$12))","v":1500000},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,BF$12))","v":1500000},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,BG$12))","v":1500000},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,BH$12))","v":1500000},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,BI$12))","v":1500000},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,BJ$12))","v":1500000},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,BK$12))","v":1500000},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,BL$12))","v":1500000},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,BM$12))","v":1500000},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,BN$12))","v":1500000},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z238:$CV238,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":109}]
[{"$f":"ROW()","v":110},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BS$31","v":"Оплата процентов по кредиту"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B110=Lists!$CU$24,SUMIFS($Z110:$CV110,$Z$2:$CV$2,Periods!$Q$18),SUM($Z110:$CV110))","v":16200000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,AB$12))","v":300000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,AC$12))","v":300000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,AD$12))","v":300000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,AE$12))","v":300000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,AF$12))","v":300000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,AG$12))","v":600000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,AH$12))","v":600000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,AI$12))","v":600000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,AJ$12))","v":600000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,AK$12))","v":600000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,AL$12))","v":600000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,AM$12))","v":600000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,AN$12))","v":600000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,AO$12))","v":600000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,AP$12))","v":600000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,AQ$12))","v":600000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,AR$12))","v":600000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,AS$12))","v":600000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,AT$12))","v":600000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,AU$12))","v":600000},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,AV$12))","v":570000},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,AW$12))","v":540000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,AX$12))","v":510000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,AY$12))","v":480000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,AZ$12))","v":450000},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,BA$12))","v":420000},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,BB$12))","v":390000},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,BC$12))","v":360000},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,BD$12))","v":330000},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,BE$12))","v":300000},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,BF$12))","v":270000},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,BG$12))","v":240000},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,BH$12))","v":210000},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,BI$12))","v":180000},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,BJ$12))","v":150000},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,BK$12))","v":120000},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,BL$12))","v":90000},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,BM$12))","v":60000},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,BN$12))","v":30000},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z240:$CV240,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":111}]
[{"$f":"ROW()","v":112},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,"Поступления овердрафта",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B112=Lists!$CU$24,SUMIFS($Z112:$CV112,$Z$2:$CV$2,Periods!$Q$18),SUM($Z112:$CV112))","v":20630869.615610763},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,AB$12))","v":542972.98579629511},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,AC$12))","v":1689814.6254305555},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,AD$12))","v":88407.617923704907},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,AJ$12))","v":978413.50429573376},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,AK$12))","v":1360010.0992329437},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,AL$12))","v":2585162.6660253406},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,AM$12))","v":5720764.1829266632},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,AN$12))","v":1598527.4608402662},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,AQ$12))","v":3119875.4093051255},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,AU$12))","v":2946921.0638341326},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":113}]
[{"$f":"ROW()","v":114},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,"Возвраты овердрафта",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B114=Lists!$CU$24,SUMIFS($Z114:$CV114,$Z$2:$CV$2,Periods!$Q$18),SUM($Z114:$CV114))","v":20630869.61561076},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,AE$12))","v":395585.21149244829},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,AF$12))","v":1925610.0176581072},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,AO$12))","v":622581.34844050999},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,AP$12))","v":580230.41265145922},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,AR$12))","v":2985808.6059989128},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,AS$12))","v":4119030.8025249434},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,AT$12))","v":1325173.6161004389},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,AV$12))","v":5843034.0112229809},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,AW$12))","v":2833815.589520961},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z244:$CV244,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":115}]
[{"$f":"ROW()","v":116},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,"Оплата %% по овердрафту",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B116=Lists!$CU$24,SUMIFS($Z116:$CV116,$Z$2:$CV$2,Periods!$Q$18),SUM($Z116:$CV116))","v":3276780.5079246587},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,AE$12))","v":185453.77638310642},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,AF$12))","v":48140.250441452692},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,AO$12))","v":1084263.2414125253},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,AP$12))","v":290507.41412201105},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,AR$12))","v":707997.07807670557},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,AS$12))","v":279353.32388837961},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,AT$12))","v":176377.55382525641},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,AV$12))","v":433842.48003719747},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,AW$12))","v":70845.389738024212},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z246:$CV246,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":117}]
[{"$f":"ROW()","v":118},{"$f":"Lists!$CU$23","v":"CF"},null,null,null,null,null,{"$f":"Items!$BS$40","v":"Финпоток по финансовой деятельности"},null,null,null,null,{"$f":"Sales!$M$91","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X118-(X104+X106+X112-X108-X110-X114-X116))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B118=Lists!$CU$24,SUMIFS($Z118:$CV118,$Z$2:$CV$2,Periods!$Q$18),SUM($Z118:$CV118))","v":10523219.492075332},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,AA$12))","v":45000000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,AB$12))","v":242972.98579629511},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,AC$12))","v":1389814.6254305555},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,AD$12))","v":-211592.38207629509},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,AE$12))","v":-881038.98787555471},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,AF$12))","v":12726249.731900441},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,AG$12))","v":-600000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,AH$12))","v":-600000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,AI$12))","v":-600000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,AJ$12))","v":378413.50429573376},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,AK$12))","v":760010.09923294373},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,AL$12))","v":1985162.6660253406},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,AM$12))","v":5120764.1829266632},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,AN$12))","v":998527.4608402662},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,AO$12))","v":-2306844.5898530353},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,AP$12))","v":-1470737.8267734703},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,AQ$12))","v":2519875.4093051255},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,AR$12))","v":-4293805.6840756182},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,AS$12))","v":-4998384.126413323},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,AT$12))","v":-2101551.1699256953},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,AU$12))","v":846921.06383413263},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,AV$12))","v":-8346876.4912601784},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,AW$12))","v":-4944660.9792589853},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,AX$12))","v":-2010000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,AY$12))","v":-1980000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,AZ$12))","v":-1950000},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,BA$12))","v":-1920000},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,BB$12))","v":-1890000},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,BC$12))","v":-1860000},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,BD$12))","v":-1830000},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,BE$12))","v":-1800000},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,BF$12))","v":-1770000},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,BG$12))","v":-1740000},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,BH$12))","v":-1710000},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,BI$12))","v":-1680000},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,BJ$12))","v":-1650000},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,BK$12))","v":-1620000},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,BL$12))","v":-1590000},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,BM$12))","v":-1560000},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,BN$12))","v":-1530000},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z248:$CV248,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":119}]
[{"$f":"ROW()","v":120}]
[{"$f":"ROW()","v":121},{"$f":"Lists!$CU$23","v":"CF"},null,null,null,null,null,{"$f":"Items!$BS$35","v":"Итоговый финпоток"},null,null,null,null,{"$f":"Sales!$M$91","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X121-(X102+X118))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B121=Lists!$CU$24,SUMIFS($Z121:$CV121,$Z$2:$CV$2,Periods!$Q$18),SUM($Z121:$CV121))","v":701297133.6937325},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,AA$12))","v":14223896.113055557},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,AB$12))","v":-14223896.113055557},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,AF$12))","v":11343590.403357219},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,AG$12))","v":-1802837.5976005234},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,AH$12))","v":-3559422.196255655},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,AI$12))","v":-5410500.3099117912},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,AJ$12))","v":-570830.2995892521},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,AW$12))","v":4337558.4611417837},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,AX$12))","v":3424828.1540300585},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,AY$12))","v":-4481309.0673606545},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,AZ$12))","v":7208791.1541968025},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,BA$12))","v":8475207.4024244249},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,BB$12))","v":9608405.771650441},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,BC$12))","v":-4589591.7857701816},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,BD$12))","v":13550502.555839259},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,BE$12))","v":13578184.133105263},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,BF$12))","v":6797035.8475378528},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,BG$12))","v":-6433809.8381664157},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,BH$12))","v":15223198.916743718},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,BI$12))","v":14277330.158571713},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,BJ$12))","v":14999684.718575776},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,BK$12))","v":-6713677.4745815024},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,BL$12))","v":24646037.161218494},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,BM$12))","v":22844047.796194747},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,BN$12))","v":13037645.073426053},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,BO$12))","v":-6263557.6198056117},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,BP$12))","v":28976709.857362345},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,BQ$12))","v":27338744.582368605},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,BR$12))","v":14680417.131039217},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,BS$12))","v":-1385344.8655707464},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,BT$12))","v":40597405.938229695},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,BU$12))","v":37900159.920967206},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,BV$12))","v":23039006.185860604},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,BW$12))","v":-7333540.3841417581},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,BX$12))","v":45349918.533732116},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,BY$12))","v":41966086.906105876},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,BZ$12))","v":26326297.845942989},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,CA$12))","v":-11373518.627958842},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,CB$12))","v":44978710.306185573},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,CC$12))","v":57322809.047586277},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,CD$12))","v":32674530.656558737},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,CE$12))","v":-10229280.099137008},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,CF$12))","v":59071591.266088039},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,CG$12))","v":59042323.252388835},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,CH$12))","v":48827594.721152812},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z251:$CV251,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":122}]
[{"$f":"ROW()","v":123},{"$f":"Lists!$CU$24","v":"BS"},null,null,null,null,null,{"$f":"Items!$BS$36","v":"Итоговый финпоток нараст. итогом"},null,null,null,null,{"$f":"Prdction!$M$382","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X123-$X121)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B123=Lists!$CU$24,SUMIFS($Z123:$CV123,$Z$2:$CV$2,Periods!$Q$18),SUM($Z123:$CV123))","v":701297133.6937325},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z121:AA121))","v":14223896.113055557},{"$f":"IF(AB$11=\"\",0,SUM($Z121:AB121))","v":0},{"$f":"IF(AC$11=\"\",0,SUM($Z121:AC121))","v":0},{"$f":"IF(AD$11=\"\",0,SUM($Z121:AD121))","v":0},{"$f":"IF(AE$11=\"\",0,SUM($Z121:AE121))","v":0},{"$f":"IF(AF$11=\"\",0,SUM($Z121:AF121))","v":11343590.403357219},{"$f":"IF(AG$11=\"\",0,SUM($Z121:AG121))","v":9540752.8057566956},{"$f":"IF(AH$11=\"\",0,SUM($Z121:AH121))","v":5981330.6095010405},{"$f":"IF(AI$11=\"\",0,SUM($Z121:AI121))","v":570830.29958924931},{"$f":"IF(AJ$11=\"\",0,SUM($Z121:AJ121))","v":-2.7939677238464355E-9},{"$f":"IF(AK$11=\"\",0,SUM($Z121:AK121))","v":-2.7939677238464355E-9},{"$f":"IF(AL$11=\"\",0,SUM($Z121:AL121))","v":-2.7939677238464355E-9},{"$f":"IF(AM$11=\"\",0,SUM($Z121:AM121))","v":-2.7939677238464355E-9},{"$f":"IF(AN$11=\"\",0,SUM($Z121:AN121))","v":-2.7939677238464355E-9},{"$f":"IF(AO$11=\"\",0,SUM($Z121:AO121))","v":-2.7939677238464355E-9},{"$f":"IF(AP$11=\"\",0,SUM($Z121:AP121))","v":-2.7939677238464355E-9},{"$f":"IF(AQ$11=\"\",0,SUM($Z121:AQ121))","v":-2.7939677238464355E-9},{"$f":"IF(AR$11=\"\",0,SUM($Z121:AR121))","v":-2.7939677238464355E-9},{"$f":"IF(AS$11=\"\",0,SUM($Z121:AS121))","v":-2.7939677238464355E-9},{"$f":"IF(AT$11=\"\",0,SUM($Z121:AT121))","v":-2.7939677238464355E-9},{"$f":"IF(AU$11=\"\",0,SUM($Z121:AU121))","v":-2.7939677238464355E-9},{"$f":"IF(AV$11=\"\",0,SUM($Z121:AV121))","v":-2.7939677238464355E-9},{"$f":"IF(AW$11=\"\",0,SUM($Z121:AW121))","v":4337558.461141781},{"$f":"IF(AX$11=\"\",0,SUM($Z121:AX121))","v":7762386.6151718395},{"$f":"IF(AY$11=\"\",0,SUM($Z121:AY121))","v":3281077.547811185},{"$f":"IF(AZ$11=\"\",0,SUM($Z121:AZ121))","v":10489868.702007987},{"$f":"IF(BA$11=\"\",0,SUM($Z121:BA121))","v":18965076.104432411},{"$f":"IF(BB$11=\"\",0,SUM($Z121:BB121))","v":28573481.876082852},{"$f":"IF(BC$11=\"\",0,SUM($Z121:BC121))","v":23983890.090312671},{"$f":"IF(BD$11=\"\",0,SUM($Z121:BD121))","v":37534392.64615193},{"$f":"IF(BE$11=\"\",0,SUM($Z121:BE121))","v":51112576.779257193},{"$f":"IF(BF$11=\"\",0,SUM($Z121:BF121))","v":57909612.626795046},{"$f":"IF(BG$11=\"\",0,SUM($Z121:BG121))","v":51475802.78862863},{"$f":"IF(BH$11=\"\",0,SUM($Z121:BH121))","v":66699001.705372348},{"$f":"IF(BI$11=\"\",0,SUM($Z121:BI121))","v":80976331.863944054},{"$f":"IF(BJ$11=\"\",0,SUM($Z121:BJ121))","v":95976016.582519829},{"$f":"IF(BK$11=\"\",0,SUM($Z121:BK121))","v":89262339.107938319},{"$f":"IF(BL$11=\"\",0,SUM($Z121:BL121))","v":113908376.26915681},{"$f":"IF(BM$11=\"\",0,SUM($Z121:BM121))","v":136752424.06535155},{"$f":"IF(BN$11=\"\",0,SUM($Z121:BN121))","v":149790069.13877761},{"$f":"IF(BO$11=\"\",0,SUM($Z121:BO121))","v":143526511.51897201},{"$f":"IF(BP$11=\"\",0,SUM($Z121:BP121))","v":172503221.37633437},{"$f":"IF(BQ$11=\"\",0,SUM($Z121:BQ121))","v":199841965.95870298},{"$f":"IF(BR$11=\"\",0,SUM($Z121:BR121))","v":214522383.08974218},{"$f":"IF(BS$11=\"\",0,SUM($Z121:BS121))","v":213137038.22417143},{"$f":"IF(BT$11=\"\",0,SUM($Z121:BT121))","v":253734444.16240114},{"$f":"IF(BU$11=\"\",0,SUM($Z121:BU121))","v":291634604.08336836},{"$f":"IF(BV$11=\"\",0,SUM($Z121:BV121))","v":314673610.26922894},{"$f":"IF(BW$11=\"\",0,SUM($Z121:BW121))","v":307340069.88508719},{"$f":"IF(BX$11=\"\",0,SUM($Z121:BX121))","v":352689988.41881931},{"$f":"IF(BY$11=\"\",0,SUM($Z121:BY121))","v":394656075.32492518},{"$f":"IF(BZ$11=\"\",0,SUM($Z121:BZ121))","v":420982373.17086816},{"$f":"IF(CA$11=\"\",0,SUM($Z121:CA121))","v":409608854.54290932},{"$f":"IF(CB$11=\"\",0,SUM($Z121:CB121))","v":454587564.84909487},{"$f":"IF(CC$11=\"\",0,SUM($Z121:CC121))","v":511910373.89668113},{"$f":"IF(CD$11=\"\",0,SUM($Z121:CD121))","v":544584904.55323982},{"$f":"IF(CE$11=\"\",0,SUM($Z121:CE121))","v":534355624.45410281},{"$f":"IF(CF$11=\"\",0,SUM($Z121:CF121))","v":593427215.72019088},{"$f":"IF(CG$11=\"\",0,SUM($Z121:CG121))","v":652469538.97257972},{"$f":"IF(CH$11=\"\",0,SUM($Z121:CH121))","v":701297133.6937325},{"$f":"IF(CI$11=\"\",0,SUM($Z121:CI121))","v":0},{"$f":"IF(CJ$11=\"\",0,SUM($Z121:CJ121))","v":0},{"$f":"IF(CK$11=\"\",0,SUM($Z121:CK121))","v":0},{"$f":"IF(CL$11=\"\",0,SUM($Z121:CL121))","v":0},{"$f":"IF(CM$11=\"\",0,SUM($Z121:CM121))","v":0},{"$f":"IF(CN$11=\"\",0,SUM($Z121:CN121))","v":0},{"$f":"IF(CO$11=\"\",0,SUM($Z121:CO121))","v":0},{"$f":"IF(CP$11=\"\",0,SUM($Z121:CP121))","v":0},{"$f":"IF(CQ$11=\"\",0,SUM($Z121:CQ121))","v":0},{"$f":"IF(CR$11=\"\",0,SUM($Z121:CR121))","v":0},{"$f":"IF(CS$11=\"\",0,SUM($Z121:CS121))","v":0},{"$f":"IF(CT$11=\"\",0,SUM($Z121:CT121))","v":0},{"$f":"IF(CU$11=\"\",0,SUM($Z121:CU121))","v":0}]
[{"$f":"ROW()","v":124}]
[{"$f":"ROW()","v":125},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":126}]

{"sheet":"BSd","index":20,"n_rows":52,"n_cols":99,"rows_kept":52,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87},{"$f":"COLUMN()","v":88},{"$f":"COLUMN()","v":89},{"$f":"COLUMN()","v":90},{"$f":"COLUMN()","v":91},{"$f":"COLUMN()","v":92},{"$f":"COLUMN()","v":93},{"$f":"COLUMN()","v":94},{"$f":"COLUMN()","v":95},{"$f":"COLUMN()","v":96},{"$f":"COLUMN()","v":97},{"$f":"COLUMN()","v":98},{"$f":"COLUMN()","v":99}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16},{"$f":"MAX($Z2:AP2)+1","v":17},{"$f":"MAX($Z2:AQ2)+1","v":18},{"$f":"MAX($Z2:AR2)+1","v":19},{"$f":"MAX($Z2:AS2)+1","v":20},{"$f":"MAX($Z2:AT2)+1","v":21},{"$f":"MAX($Z2:AU2)+1","v":22},{"$f":"MAX($Z2:AV2)+1","v":23},{"$f":"MAX($Z2:AW2)+1","v":24},{"$f":"MAX($Z2:AX2)+1","v":25},{"$f":"MAX($Z2:AY2)+1","v":26},{"$f":"MAX($Z2:AZ2)+1","v":27},{"$f":"MAX($Z2:BA2)+1","v":28},{"$f":"MAX($Z2:BB2)+1","v":29},{"$f":"MAX($Z2:BC2)+1","v":30},{"$f":"MAX($Z2:BD2)+1","v":31},{"$f":"MAX($Z2:BE2)+1","v":32},{"$f":"MAX($Z2:BF2)+1","v":33},{"$f":"MAX($Z2:BG2)+1","v":34},{"$f":"MAX($Z2:BH2)+1","v":35},{"$f":"MAX($Z2:BI2)+1","v":36},{"$f":"MAX($Z2:BJ2)+1","v":37},{"$f":"MAX($Z2:BK2)+1","v":38},{"$f":"MAX($Z2:BL2)+1","v":39},{"$f":"MAX($Z2:BM2)+1","v":40},{"$f":"MAX($Z2:BN2)+1","v":41},{"$f":"MAX($Z2:BO2)+1","v":42},{"$f":"MAX($Z2:BP2)+1","v":43},{"$f":"MAX($Z2:BQ2)+1","v":44},{"$f":"MAX($Z2:BR2)+1","v":45},{"$f":"MAX($Z2:BS2)+1","v":46},{"$f":"MAX($Z2:BT2)+1","v":47},{"$f":"MAX($Z2:BU2)+1","v":48},{"$f":"MAX($Z2:BV2)+1","v":49},{"$f":"MAX($Z2:BW2)+1","v":50},{"$f":"MAX($Z2:BX2)+1","v":51},{"$f":"MAX($Z2:BY2)+1","v":52},{"$f":"MAX($Z2:BZ2)+1","v":53},{"$f":"MAX($Z2:CA2)+1","v":54},{"$f":"MAX($Z2:CB2)+1","v":55},{"$f":"MAX($Z2:CC2)+1","v":56},{"$f":"MAX($Z2:CD2)+1","v":57},{"$f":"MAX($Z2:CE2)+1","v":58},{"$f":"MAX($Z2:CF2)+1","v":59},{"$f":"MAX($Z2:CG2)+1","v":60},{"$f":"MAX($Z2:CH2)+1","v":61},{"$f":"MAX($Z2:CI2)+1","v":62},{"$f":"MAX($Z2:CJ2)+1","v":63},{"$f":"MAX($Z2:CK2)+1","v":64},{"$f":"MAX($Z2:CL2)+1","v":65},{"$f":"MAX($Z2:CM2)+1","v":66},{"$f":"MAX($Z2:CN2)+1","v":67},{"$f":"MAX($Z2:CO2)+1","v":68},{"$f":"MAX($Z2:CP2)+1","v":69},{"$f":"MAX($Z2:CQ2)+1","v":70},{"$f":"MAX($Z2:CR2)+1","v":71},{"$f":"MAX($Z2:CS2)+1","v":72},{"$f":"MAX($Z2:CT2)+1","v":73}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":1},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ28=\"\",\"\",MAX($Z3:AP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR28=\"\",\"\",MAX($Z3:AQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS28=\"\",\"\",MAX($Z3:AR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT28=\"\",\"\",MAX($Z3:AS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU28=\"\",\"\",MAX($Z3:AT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV28=\"\",\"\",MAX($Z3:AU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW28=\"\",\"\",MAX($Z3:AV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX28=\"\",\"\",MAX($Z3:AW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY28=\"\",\"\",MAX($Z3:AX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ28=\"\",\"\",MAX($Z3:AY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA28=\"\",\"\",MAX($Z3:AZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB28=\"\",\"\",MAX($Z3:BA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC28=\"\",\"\",MAX($Z3:BB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD28=\"\",\"\",MAX($Z3:BC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE28=\"\",\"\",MAX($Z3:BD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF28=\"\",\"\",MAX($Z3:BE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG28=\"\",\"\",MAX($Z3:BF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH28=\"\",\"\",MAX($Z3:BG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI28=\"\",\"\",MAX($Z3:BH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ28=\"\",\"\",MAX($Z3:BI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK28=\"\",\"\",MAX($Z3:BJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL28=\"\",\"\",MAX($Z3:BK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM28=\"\",\"\",MAX($Z3:BL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN28=\"\",\"\",MAX($Z3:BM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO28=\"\",\"\",MAX($Z3:BN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP28=\"\",\"\",MAX($Z3:BO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ28=\"\",\"\",MAX($Z3:BP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR28=\"\",\"\",MAX($Z3:BQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS28=\"\",\"\",MAX($Z3:BR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT28=\"\",\"\",MAX($Z3:BS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU28=\"\",\"\",MAX($Z3:BT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV28=\"\",\"\",MAX($Z3:BU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW28=\"\",\"\",MAX($Z3:BV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX28=\"\",\"\",MAX($Z3:BW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY28=\"\",\"\",MAX($Z3:BX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ28=\"\",\"\",MAX($Z3:BY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA28=\"\",\"\",MAX($Z3:BZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB28=\"\",\"\",MAX($Z3:CA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC28=\"\",\"\",MAX($Z3:CB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD28=\"\",\"\",MAX($Z3:CC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE28=\"\",\"\",MAX($Z3:CD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF28=\"\",\"\",MAX($Z3:CE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG28=\"\",\"\",MAX($Z3:CF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH28=\"\",\"\",MAX($Z3:CG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI28=\"\",\"\",MAX($Z3:CH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ28=\"\",\"\",MAX($Z3:CI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK28=\"\",\"\",MAX($Z3:CJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL28=\"\",\"\",MAX($Z3:CK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM28=\"\",\"\",MAX($Z3:CL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN28=\"\",\"\",MAX($Z3:CM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO28=\"\",\"\",MAX($Z3:CN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP28=\"\",\"\",MAX($Z3:CO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ28=\"\",\"\",MAX($Z3:CP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR28=\"\",\"\",MAX($Z3:CQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS28=\"\",\"\",MAX($Z3:CR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT28=\"\",\"\",MAX($Z3:CS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU28=\"\",\"\",MAX($Z3:CT3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":""},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":1},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":2},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":3},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":4},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":5},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":6},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":7},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":8},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":9},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":10},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":11},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":12},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":13},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":14},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":15},{"$f":"IF(OR(AQ3<>\"\",AQ11=\"\"),\"\",MAX($Z4:AP4)+1)","v":16},{"$f":"IF(OR(AR3<>\"\",AR11=\"\"),\"\",MAX($Z4:AQ4)+1)","v":17},{"$f":"IF(OR(AS3<>\"\",AS11=\"\"),\"\",MAX($Z4:AR4)+1)","v":18},{"$f":"IF(OR(AT3<>\"\",AT11=\"\"),\"\",MAX($Z4:AS4)+1)","v":19},{"$f":"IF(OR(AU3<>\"\",AU11=\"\"),\"\",MAX($Z4:AT4)+1)","v":20},{"$f":"IF(OR(AV3<>\"\",AV11=\"\"),\"\",MAX($Z4:AU4)+1)","v":21},{"$f":"IF(OR(AW3<>\"\",AW11=\"\"),\"\",MAX($Z4:AV4)+1)","v":22},{"$f":"IF(OR(AX3<>\"\",AX11=\"\"),\"\",MAX($Z4:AW4)+1)","v":23},{"$f":"IF(OR(AY3<>\"\",AY11=\"\"),\"\",MAX($Z4:AX4)+1)","v":24},{"$f":"IF(OR(AZ3<>\"\",AZ11=\"\"),\"\",MAX($Z4:AY4)+1)","v":25},{"$f":"IF(OR(BA3<>\"\",BA11=\"\"),\"\",MAX($Z4:AZ4)+1)","v":26},{"$f":"IF(OR(BB3<>\"\",BB11=\"\"),\"\",MAX($Z4:BA4)+1)","v":27},{"$f":"IF(OR(BC3<>\"\",BC11=\"\"),\"\",MAX($Z4:BB4)+1)","v":28},{"$f":"IF(OR(BD3<>\"\",BD11=\"\"),\"\",MAX($Z4:BC4)+1)","v":29},{"$f":"IF(OR(BE3<>\"\",BE11=\"\"),\"\",MAX($Z4:BD4)+1)","v":30},{"$f":"IF(OR(BF3<>\"\",BF11=\"\"),\"\",MAX($Z4:BE4)+1)","v":31},{"$f":"IF(OR(BG3<>\"\",BG11=\"\"),\"\",MAX($Z4:BF4)+1)","v":32},{"$f":"IF(OR(BH3<>\"\",BH11=\"\"),\"\",MAX($Z4:BG4)+1)","v":33},{"$f":"IF(OR(BI3<>\"\",BI11=\"\"),\"\",MAX($Z4:BH4)+1)","v":34},{"$f":"IF(OR(BJ3<>\"\",BJ11=\"\"),\"\",MAX($Z4:BI4)+1)","v":35},{"$f":"IF(OR(BK3<>\"\",BK11=\"\"),\"\",MAX($Z4:BJ4)+1)","v":36},{"$f":"IF(OR(BL3<>\"\",BL11=\"\"),\"\",MAX($Z4:BK4)+1)","v":37},{"$f":"IF(OR(BM3<>\"\",BM11=\"\"),\"\",MAX($Z4:BL4)+1)","v":38},{"$f":"IF(OR(BN3<>\"\",BN11=\"\"),\"\",MAX($Z4:BM4)+1)","v":39},{"$f":"IF(OR(BO3<>\"\",BO11=\"\"),\"\",MAX($Z4:BN4)+1)","v":40},{"$f":"IF(OR(BP3<>\"\",BP11=\"\"),\"\",MAX($Z4:BO4)+1)","v":41},{"$f":"IF(OR(BQ3<>\"\",BQ11=\"\"),\"\",MAX($Z4:BP4)+1)","v":42},{"$f":"IF(OR(BR3<>\"\",BR11=\"\"),\"\",MAX($Z4:BQ4)+1)","v":43},{"$f":"IF(OR(BS3<>\"\",BS11=\"\"),\"\",MAX($Z4:BR4)+1)","v":44},{"$f":"IF(OR(BT3<>\"\",BT11=\"\"),\"\",MAX($Z4:BS4)+1)","v":45},{"$f":"IF(OR(BU3<>\"\",BU11=\"\"),\"\",MAX($Z4:BT4)+1)","v":46},{"$f":"IF(OR(BV3<>\"\",BV11=\"\"),\"\",MAX($Z4:BU4)+1)","v":47},{"$f":"IF(OR(BW3<>\"\",BW11=\"\"),\"\",MAX($Z4:BV4)+1)","v":48},{"$f":"IF(OR(BX3<>\"\",BX11=\"\"),\"\",MAX($Z4:BW4)+1)","v":49},{"$f":"IF(OR(BY3<>\"\",BY11=\"\"),\"\",MAX($Z4:BX4)+1)","v":50},{"$f":"IF(OR(BZ3<>\"\",BZ11=\"\"),\"\",MAX($Z4:BY4)+1)","v":51},{"$f":"IF(OR(CA3<>\"\",CA11=\"\"),\"\",MAX($Z4:BZ4)+1)","v":52},{"$f":"IF(OR(CB3<>\"\",CB11=\"\"),\"\",MAX($Z4:CA4)+1)","v":53},{"$f":"IF(OR(CC3<>\"\",CC11=\"\"),\"\",MAX($Z4:CB4)+1)","v":54},{"$f":"IF(OR(CD3<>\"\",CD11=\"\"),\"\",MAX($Z4:CC4)+1)","v":55},{"$f":"IF(OR(CE3<>\"\",CE11=\"\"),\"\",MAX($Z4:CD4)+1)","v":56},{"$f":"IF(OR(CF3<>\"\",CF11=\"\"),\"\",MAX($Z4:CE4)+1)","v":57},{"$f":"IF(OR(CG3<>\"\",CG11=\"\"),\"\",MAX($Z4:CF4)+1)","v":58},{"$f":"IF(OR(CH3<>\"\",CH11=\"\"),\"\",MAX($Z4:CG4)+1)","v":59},{"$f":"IF(OR(CI3<>\"\",CI11=\"\"),\"\",MAX($Z4:CH4)+1)","v":""},{"$f":"IF(OR(CJ3<>\"\",CJ11=\"\"),\"\",MAX($Z4:CI4)+1)","v":""},{"$f":"IF(OR(CK3<>\"\",CK11=\"\"),\"\",MAX($Z4:CJ4)+1)","v":""},{"$f":"IF(OR(CL3<>\"\",CL11=\"\"),\"\",MAX($Z4:CK4)+1)","v":""},{"$f":"IF(OR(CM3<>\"\",CM11=\"\"),\"\",MAX($Z4:CL4)+1)","v":""},{"$f":"IF(OR(CN3<>\"\",CN11=\"\"),\"\",MAX($Z4:CM4)+1)","v":""},{"$f":"IF(OR(CO3<>\"\",CO11=\"\"),\"\",MAX($Z4:CN4)+1)","v":""},{"$f":"IF(OR(CP3<>\"\",CP11=\"\"),\"\",MAX($Z4:CO4)+1)","v":""},{"$f":"IF(OR(CQ3<>\"\",CQ11=\"\"),\"\",MAX($Z4:CP4)+1)","v":""},{"$f":"IF(OR(CR3<>\"\",CR11=\"\"),\"\",MAX($Z4:CQ4)+1)","v":""},{"$f":"IF(OR(CS3<>\"\",CS11=\"\"),\"\",MAX($Z4:CR4)+1)","v":""},{"$f":"IF(OR(CT3<>\"\",CT11=\"\"),\"\",MAX($Z4:CS4)+1)","v":""},{"$f":"IF(OR(CU3<>\"\",CU11=\"\"),\"\",MAX($Z4:CT4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","",{"$f":"IF(CN11=\"\",\"\",DAY(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":4},7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,"","","","","",{"$f":"IF(CN11=\"\",\"\",MONTH(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$140","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":21},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":21},21,21,22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,30,30,30,31,31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,35,35,35,35,"","","","","",{"$f":"IF(CN11=\"\",\"\",YEAR(CN11)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$141","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":31},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":30},30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,"","","","","",{"$f":"IF(CN12=\"\",\"\",DAY(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$142","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":3},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":6},9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,"","","","","",{"$f":"IF(CN12=\"\",\"\",MONTH(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$143","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":21},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":21},21,21,22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,30,30,30,31,31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,35,35,35,35,"","","","","",{"$f":"IF(CN12=\"\",\"\",YEAR(CN12)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I45\")","v":"BSd"},null,null,{"$f":"INDIRECT(\"START!K45\")","v":"Детализированный баланс"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2021-01-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2021-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2021-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2021-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2021-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2022-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2022-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ20=\"\",\"\",Periods!AQ20),IF($Q$12=Lists!$U$17,IF(Periods!AQ35=\"\",\"\",Periods!AQ35),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR20=\"\",\"\",Periods!AR20),IF($Q$12=Lists!$U$17,IF(Periods!AR35=\"\",\"\",Periods!AR35),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS20=\"\",\"\",Periods!AS20),IF($Q$12=Lists!$U$17,IF(Periods!AS35=\"\",\"\",Periods!AS35),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT20=\"\",\"\",Periods!AT20),IF($Q$12=Lists!$U$17,IF(Periods!AT35=\"\",\"\",Periods!AT35),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU20=\"\",\"\",Periods!AU20),IF($Q$12=Lists!$U$17,IF(Periods!AU35=\"\",\"\",Periods!AU35),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV20=\"\",\"\",Periods!AV20),IF($Q$12=Lists!$U$17,IF(Periods!AV35=\"\",\"\",Periods!AV35),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW20=\"\",\"\",Periods!AW20),IF($Q$12=Lists!$U$17,IF(Periods!AW35=\"\",\"\",Periods!AW35),\"\"))","v":"2026-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX20=\"\",\"\",Periods!AX20),IF($Q$12=Lists!$U$17,IF(Periods!AX35=\"\",\"\",Periods!AX35),\"\"))","v":"2026-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY20=\"\",\"\",Periods!AY20),IF($Q$12=Lists!$U$17,IF(Periods!AY35=\"\",\"\",Periods!AY35),\"\"))","v":"2027-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ20=\"\",\"\",Periods!AZ20),IF($Q$12=Lists!$U$17,IF(Periods!AZ35=\"\",\"\",Periods!AZ35),\"\"))","v":"2027-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA20=\"\",\"\",Periods!BA20),IF($Q$12=Lists!$U$17,IF(Periods!BA35=\"\",\"\",Periods!BA35),\"\"))","v":"2027-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB20=\"\",\"\",Periods!BB20),IF($Q$12=Lists!$U$17,IF(Periods!BB35=\"\",\"\",Periods!BB35),\"\"))","v":"2027-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC20=\"\",\"\",Periods!BC20),IF($Q$12=Lists!$U$17,IF(Periods!BC35=\"\",\"\",Periods!BC35),\"\"))","v":"2028-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD20=\"\",\"\",Periods!BD20),IF($Q$12=Lists!$U$17,IF(Periods!BD35=\"\",\"\",Periods!BD35),\"\"))","v":"2028-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE20=\"\",\"\",Periods!BE20),IF($Q$12=Lists!$U$17,IF(Periods!BE35=\"\",\"\",Periods!BE35),\"\"))","v":"2028-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF20=\"\",\"\",Periods!BF20),IF($Q$12=Lists!$U$17,IF(Periods!BF35=\"\",\"\",Periods!BF35),\"\"))","v":"2028-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG20=\"\",\"\",Periods!BG20),IF($Q$12=Lists!$U$17,IF(Periods!BG35=\"\",\"\",Periods!BG35),\"\"))","v":"2029-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH20=\"\",\"\",Periods!BH20),IF($Q$12=Lists!$U$17,IF(Periods!BH35=\"\",\"\",Periods!BH35),\"\"))","v":"2029-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI20=\"\",\"\",Periods!BI20),IF($Q$12=Lists!$U$17,IF(Periods!BI35=\"\",\"\",Periods!BI35),\"\"))","v":"2029-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ20=\"\",\"\",Periods!BJ20),IF($Q$12=Lists!$U$17,IF(Periods!BJ35=\"\",\"\",Periods!BJ35),\"\"))","v":"2029-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK20=\"\",\"\",Periods!BK20),IF($Q$12=Lists!$U$17,IF(Periods!BK35=\"\",\"\",Periods!BK35),\"\"))","v":"2030-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL20=\"\",\"\",Periods!BL20),IF($Q$12=Lists!$U$17,IF(Periods!BL35=\"\",\"\",Periods!BL35),\"\"))","v":"2030-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM20=\"\",\"\",Periods!BM20),IF($Q$12=Lists!$U$17,IF(Periods!BM35=\"\",\"\",Periods!BM35),\"\"))","v":"2030-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN20=\"\",\"\",Periods!BN20),IF($Q$12=Lists!$U$17,IF(Periods!BN35=\"\",\"\",Periods!BN35),\"\"))","v":"2030-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO20=\"\",\"\",Periods!BO20),IF($Q$12=Lists!$U$17,IF(Periods!BO35=\"\",\"\",Periods!BO35),\"\"))","v":"2031-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP20=\"\",\"\",Periods!BP20),IF($Q$12=Lists!$U$17,IF(Periods!BP35=\"\",\"\",Periods!BP35),\"\"))","v":"2031-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ20=\"\",\"\",Periods!BQ20),IF($Q$12=Lists!$U$17,IF(Periods!BQ35=\"\",\"\",Periods!BQ35),\"\"))","v":"2031-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR20=\"\",\"\",Periods!BR20),IF($Q$12=Lists!$U$17,IF(Periods!BR35=\"\",\"\",Periods!BR35),\"\"))","v":"2031-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS20=\"\",\"\",Periods!BS20),IF($Q$12=Lists!$U$17,IF(Periods!BS35=\"\",\"\",Periods!BS35),\"\"))","v":"2032-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT20=\"\",\"\",Periods!BT20),IF($Q$12=Lists!$U$17,IF(Periods!BT35=\"\",\"\",Periods!BT35),\"\"))","v":"2032-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU20=\"\",\"\",Periods!BU20),IF($Q$12=Lists!$U$17,IF(Periods!BU35=\"\",\"\",Periods!BU35),\"\"))","v":"2032-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV20=\"\",\"\",Periods!BV20),IF($Q$12=Lists!$U$17,IF(Periods!BV35=\"\",\"\",Periods!BV35),\"\"))","v":"2032-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW20=\"\",\"\",Periods!BW20),IF($Q$12=Lists!$U$17,IF(Periods!BW35=\"\",\"\",Periods!BW35),\"\"))","v":"2033-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX20=\"\",\"\",Periods!BX20),IF($Q$12=Lists!$U$17,IF(Periods!BX35=\"\",\"\",Periods!BX35),\"\"))","v":"2033-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY20=\"\",\"\",Periods!BY20),IF($Q$12=Lists!$U$17,IF(Periods!BY35=\"\",\"\",Periods!BY35),\"\"))","v":"2033-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ20=\"\",\"\",Periods!BZ20),IF($Q$12=Lists!$U$17,IF(Periods!BZ35=\"\",\"\",Periods!BZ35),\"\"))","v":"2033-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA20=\"\",\"\",Periods!CA20),IF($Q$12=Lists!$U$17,IF(Periods!CA35=\"\",\"\",Periods!CA35),\"\"))","v":"2034-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB20=\"\",\"\",Periods!CB20),IF($Q$12=Lists!$U$17,IF(Periods!CB35=\"\",\"\",Periods!CB35),\"\"))","v":"2034-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC20=\"\",\"\",Periods!CC20),IF($Q$12=Lists!$U$17,IF(Periods!CC35=\"\",\"\",Periods!CC35),\"\"))","v":"2034-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD20=\"\",\"\",Periods!CD20),IF($Q$12=Lists!$U$17,IF(Periods!CD35=\"\",\"\",Periods!CD35),\"\"))","v":"2034-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE20=\"\",\"\",Periods!CE20),IF($Q$12=Lists!$U$17,IF(Periods!CE35=\"\",\"\",Periods!CE35),\"\"))","v":"2035-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF20=\"\",\"\",Periods!CF20),IF($Q$12=Lists!$U$17,IF(Periods!CF35=\"\",\"\",Periods!CF35),\"\"))","v":"2035-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG20=\"\",\"\",Periods!CG20),IF($Q$12=Lists!$U$17,IF(Periods!CG35=\"\",\"\",Periods!CG35),\"\"))","v":"2035-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH20=\"\",\"\",Periods!CH20),IF($Q$12=Lists!$U$17,IF(Periods!CH35=\"\",\"\",Periods!CH35),\"\"))","v":"2035-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI20=\"\",\"\",Periods!CI20),IF($Q$12=Lists!$U$17,IF(Periods!CI35=\"\",\"\",Periods!CI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ20=\"\",\"\",Periods!CJ20),IF($Q$12=Lists!$U$17,IF(Periods!CJ35=\"\",\"\",Periods!CJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK20=\"\",\"\",Periods!CK20),IF($Q$12=Lists!$U$17,IF(Periods!CK35=\"\",\"\",Periods!CK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL20=\"\",\"\",Periods!CL20),IF($Q$12=Lists!$U$17,IF(Periods!CL35=\"\",\"\",Periods!CL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM20=\"\",\"\",Periods!CM20),IF($Q$12=Lists!$U$17,IF(Periods!CM35=\"\",\"\",Periods!CM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN20=\"\",\"\",Periods!CN20),IF($Q$12=Lists!$U$17,IF(Periods!CN35=\"\",\"\",Periods!CN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO20=\"\",\"\",Periods!CO20),IF($Q$12=Lists!$U$17,IF(Periods!CO35=\"\",\"\",Periods!CO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP20=\"\",\"\",Periods!CP20),IF($Q$12=Lists!$U$17,IF(Periods!CP35=\"\",\"\",Periods!CP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ20=\"\",\"\",Periods!CQ20),IF($Q$12=Lists!$U$17,IF(Periods!CQ35=\"\",\"\",Periods!CQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR20=\"\",\"\",Periods!CR20),IF($Q$12=Lists!$U$17,IF(Periods!CR35=\"\",\"\",Periods!CR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS20=\"\",\"\",Periods!CS20),IF($Q$12=Lists!$U$17,IF(Periods!CS35=\"\",\"\",Periods!CS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT20=\"\",\"\",Periods!CT20),IF($Q$12=Lists!$U$17,IF(Periods!CT35=\"\",\"\",Periods!CT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU20=\"\",\"\",Periods!CU20),IF($Q$12=Lists!$U$17,IF(Periods!CU35=\"\",\"\",Periods!CU35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"расчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2035-12-31"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2021-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2021-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2021-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2021-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2022-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2022-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":"2022-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":"2022-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":"2023-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":"2023-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":"2023-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":"2023-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":"2024-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":"2024-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":"2024-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":"2024-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ21=\"\",\"\",Periods!AQ21),IF($Q$12=Lists!$U$17,IF(Periods!AQ36=\"\",\"\",Periods!AQ36),\"\"))","v":"2025-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR21=\"\",\"\",Periods!AR21),IF($Q$12=Lists!$U$17,IF(Periods!AR36=\"\",\"\",Periods!AR36),\"\"))","v":"2025-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS21=\"\",\"\",Periods!AS21),IF($Q$12=Lists!$U$17,IF(Periods!AS36=\"\",\"\",Periods!AS36),\"\"))","v":"2025-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT21=\"\",\"\",Periods!AT21),IF($Q$12=Lists!$U$17,IF(Periods!AT36=\"\",\"\",Periods!AT36),\"\"))","v":"2025-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU21=\"\",\"\",Periods!AU21),IF($Q$12=Lists!$U$17,IF(Periods!AU36=\"\",\"\",Periods!AU36),\"\"))","v":"2026-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV21=\"\",\"\",Periods!AV21),IF($Q$12=Lists!$U$17,IF(Periods!AV36=\"\",\"\",Periods!AV36),\"\"))","v":"2026-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW21=\"\",\"\",Periods!AW21),IF($Q$12=Lists!$U$17,IF(Periods!AW36=\"\",\"\",Periods!AW36),\"\"))","v":"2026-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX21=\"\",\"\",Periods!AX21),IF($Q$12=Lists!$U$17,IF(Periods!AX36=\"\",\"\",Periods!AX36),\"\"))","v":"2026-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY21=\"\",\"\",Periods!AY21),IF($Q$12=Lists!$U$17,IF(Periods!AY36=\"\",\"\",Periods!AY36),\"\"))","v":"2027-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ21=\"\",\"\",Periods!AZ21),IF($Q$12=Lists!$U$17,IF(Periods!AZ36=\"\",\"\",Periods!AZ36),\"\"))","v":"2027-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA21=\"\",\"\",Periods!BA21),IF($Q$12=Lists!$U$17,IF(Periods!BA36=\"\",\"\",Periods!BA36),\"\"))","v":"2027-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB21=\"\",\"\",Periods!BB21),IF($Q$12=Lists!$U$17,IF(Periods!BB36=\"\",\"\",Periods!BB36),\"\"))","v":"2027-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC21=\"\",\"\",Periods!BC21),IF($Q$12=Lists!$U$17,IF(Periods!BC36=\"\",\"\",Periods!BC36),\"\"))","v":"2028-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD21=\"\",\"\",Periods!BD21),IF($Q$12=Lists!$U$17,IF(Periods!BD36=\"\",\"\",Periods!BD36),\"\"))","v":"2028-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE21=\"\",\"\",Periods!BE21),IF($Q$12=Lists!$U$17,IF(Periods!BE36=\"\",\"\",Periods!BE36),\"\"))","v":"2028-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF21=\"\",\"\",Periods!BF21),IF($Q$12=Lists!$U$17,IF(Periods!BF36=\"\",\"\",Periods!BF36),\"\"))","v":"2028-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG21=\"\",\"\",Periods!BG21),IF($Q$12=Lists!$U$17,IF(Periods!BG36=\"\",\"\",Periods!BG36),\"\"))","v":"2029-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH21=\"\",\"\",Periods!BH21),IF($Q$12=Lists!$U$17,IF(Periods!BH36=\"\",\"\",Periods!BH36),\"\"))","v":"2029-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI21=\"\",\"\",Periods!BI21),IF($Q$12=Lists!$U$17,IF(Periods!BI36=\"\",\"\",Periods!BI36),\"\"))","v":"2029-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ21=\"\",\"\",Periods!BJ21),IF($Q$12=Lists!$U$17,IF(Periods!BJ36=\"\",\"\",Periods!BJ36),\"\"))","v":"2029-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK21=\"\",\"\",Periods!BK21),IF($Q$12=Lists!$U$17,IF(Periods!BK36=\"\",\"\",Periods!BK36),\"\"))","v":"2030-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL21=\"\",\"\",Periods!BL21),IF($Q$12=Lists!$U$17,IF(Periods!BL36=\"\",\"\",Periods!BL36),\"\"))","v":"2030-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM21=\"\",\"\",Periods!BM21),IF($Q$12=Lists!$U$17,IF(Periods!BM36=\"\",\"\",Periods!BM36),\"\"))","v":"2030-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN21=\"\",\"\",Periods!BN21),IF($Q$12=Lists!$U$17,IF(Periods!BN36=\"\",\"\",Periods!BN36),\"\"))","v":"2030-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO21=\"\",\"\",Periods!BO21),IF($Q$12=Lists!$U$17,IF(Periods!BO36=\"\",\"\",Periods!BO36),\"\"))","v":"2031-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP21=\"\",\"\",Periods!BP21),IF($Q$12=Lists!$U$17,IF(Periods!BP36=\"\",\"\",Periods!BP36),\"\"))","v":"2031-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ21=\"\",\"\",Periods!BQ21),IF($Q$12=Lists!$U$17,IF(Periods!BQ36=\"\",\"\",Periods!BQ36),\"\"))","v":"2031-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR21=\"\",\"\",Periods!BR21),IF($Q$12=Lists!$U$17,IF(Periods!BR36=\"\",\"\",Periods!BR36),\"\"))","v":"2031-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS21=\"\",\"\",Periods!BS21),IF($Q$12=Lists!$U$17,IF(Periods!BS36=\"\",\"\",Periods!BS36),\"\"))","v":"2032-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT21=\"\",\"\",Periods!BT21),IF($Q$12=Lists!$U$17,IF(Periods!BT36=\"\",\"\",Periods!BT36),\"\"))","v":"2032-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU21=\"\",\"\",Periods!BU21),IF($Q$12=Lists!$U$17,IF(Periods!BU36=\"\",\"\",Periods!BU36),\"\"))","v":"2032-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV21=\"\",\"\",Periods!BV21),IF($Q$12=Lists!$U$17,IF(Periods!BV36=\"\",\"\",Periods!BV36),\"\"))","v":"2032-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW21=\"\",\"\",Periods!BW21),IF($Q$12=Lists!$U$17,IF(Periods!BW36=\"\",\"\",Periods!BW36),\"\"))","v":"2033-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX21=\"\",\"\",Periods!BX21),IF($Q$12=Lists!$U$17,IF(Periods!BX36=\"\",\"\",Periods!BX36),\"\"))","v":"2033-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY21=\"\",\"\",Periods!BY21),IF($Q$12=Lists!$U$17,IF(Periods!BY36=\"\",\"\",Periods!BY36),\"\"))","v":"2033-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ21=\"\",\"\",Periods!BZ21),IF($Q$12=Lists!$U$17,IF(Periods!BZ36=\"\",\"\",Periods!BZ36),\"\"))","v":"2033-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA21=\"\",\"\",Periods!CA21),IF($Q$12=Lists!$U$17,IF(Periods!CA36=\"\",\"\",Periods!CA36),\"\"))","v":"2034-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB21=\"\",\"\",Periods!CB21),IF($Q$12=Lists!$U$17,IF(Periods!CB36=\"\",\"\",Periods!CB36),\"\"))","v":"2034-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC21=\"\",\"\",Periods!CC21),IF($Q$12=Lists!$U$17,IF(Periods!CC36=\"\",\"\",Periods!CC36),\"\"))","v":"2034-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD21=\"\",\"\",Periods!CD21),IF($Q$12=Lists!$U$17,IF(Periods!CD36=\"\",\"\",Periods!CD36),\"\"))","v":"2034-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE21=\"\",\"\",Periods!CE21),IF($Q$12=Lists!$U$17,IF(Periods!CE36=\"\",\"\",Periods!CE36),\"\"))","v":"2035-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF21=\"\",\"\",Periods!CF21),IF($Q$12=Lists!$U$17,IF(Periods!CF36=\"\",\"\",Periods!CF36),\"\"))","v":"2035-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG21=\"\",\"\",Periods!CG21),IF($Q$12=Lists!$U$17,IF(Periods!CG36=\"\",\"\",Periods!CG36),\"\"))","v":"2035-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH21=\"\",\"\",Periods!CH21),IF($Q$12=Lists!$U$17,IF(Periods!CH36=\"\",\"\",Periods!CH36),\"\"))","v":"2035-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI21=\"\",\"\",Periods!CI21),IF($Q$12=Lists!$U$17,IF(Periods!CI36=\"\",\"\",Periods!CI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ21=\"\",\"\",Periods!CJ21),IF($Q$12=Lists!$U$17,IF(Periods!CJ36=\"\",\"\",Periods!CJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK21=\"\",\"\",Periods!CK21),IF($Q$12=Lists!$U$17,IF(Periods!CK36=\"\",\"\",Periods!CK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL21=\"\",\"\",Periods!CL21),IF($Q$12=Lists!$U$17,IF(Periods!CL36=\"\",\"\",Periods!CL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM21=\"\",\"\",Periods!CM21),IF($Q$12=Lists!$U$17,IF(Periods!CM36=\"\",\"\",Periods!CM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN21=\"\",\"\",Periods!CN21),IF($Q$12=Lists!$U$17,IF(Periods!CN36=\"\",\"\",Periods!CN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO21=\"\",\"\",Periods!CO21),IF($Q$12=Lists!$U$17,IF(Periods!CO36=\"\",\"\",Periods!CO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP21=\"\",\"\",Periods!CP21),IF($Q$12=Lists!$U$17,IF(Periods!CP36=\"\",\"\",Periods!CP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ21=\"\",\"\",Periods!CQ21),IF($Q$12=Lists!$U$17,IF(Periods!CQ36=\"\",\"\",Periods!CQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR21=\"\",\"\",Periods!CR21),IF($Q$12=Lists!$U$17,IF(Periods!CR36=\"\",\"\",Periods!CR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS21=\"\",\"\",Periods!CS21),IF($Q$12=Lists!$U$17,IF(Periods!CS36=\"\",\"\",Periods!CS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT21=\"\",\"\",Periods!CT21),IF($Q$12=Lists!$U$17,IF(Periods!CT36=\"\",\"\",Periods!CT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU21=\"\",\"\",Periods!CU21),IF($Q$12=Lists!$U$17,IF(Periods!CU36=\"\",\"\",Periods!CU36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,null,null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"1кв21г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2кв21г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"3кв21г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"4кв21г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"1кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"2кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":"3кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":"4кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":"1кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":"2кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":"3кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":"4кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":"1кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":"2кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":"3кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":"4кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ22=\"\",\"\",Periods!AQ22),IF($Q$12=Lists!$U$17,IF(Periods!AQ37=\"\",\"\",Periods!AQ37),\"\"))","v":"1кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR22=\"\",\"\",Periods!AR22),IF($Q$12=Lists!$U$17,IF(Periods!AR37=\"\",\"\",Periods!AR37),\"\"))","v":"2кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS22=\"\",\"\",Periods!AS22),IF($Q$12=Lists!$U$17,IF(Periods!AS37=\"\",\"\",Periods!AS37),\"\"))","v":"3кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT22=\"\",\"\",Periods!AT22),IF($Q$12=Lists!$U$17,IF(Periods!AT37=\"\",\"\",Periods!AT37),\"\"))","v":"4кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU22=\"\",\"\",Periods!AU22),IF($Q$12=Lists!$U$17,IF(Periods!AU37=\"\",\"\",Periods!AU37),\"\"))","v":"1кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV22=\"\",\"\",Periods!AV22),IF($Q$12=Lists!$U$17,IF(Periods!AV37=\"\",\"\",Periods!AV37),\"\"))","v":"2кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW22=\"\",\"\",Periods!AW22),IF($Q$12=Lists!$U$17,IF(Periods!AW37=\"\",\"\",Periods!AW37),\"\"))","v":"3кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX22=\"\",\"\",Periods!AX22),IF($Q$12=Lists!$U$17,IF(Periods!AX37=\"\",\"\",Periods!AX37),\"\"))","v":"4кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY22=\"\",\"\",Periods!AY22),IF($Q$12=Lists!$U$17,IF(Periods!AY37=\"\",\"\",Periods!AY37),\"\"))","v":"1кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ22=\"\",\"\",Periods!AZ22),IF($Q$12=Lists!$U$17,IF(Periods!AZ37=\"\",\"\",Periods!AZ37),\"\"))","v":"2кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA22=\"\",\"\",Periods!BA22),IF($Q$12=Lists!$U$17,IF(Periods!BA37=\"\",\"\",Periods!BA37),\"\"))","v":"3кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB22=\"\",\"\",Periods!BB22),IF($Q$12=Lists!$U$17,IF(Periods!BB37=\"\",\"\",Periods!BB37),\"\"))","v":"4кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC22=\"\",\"\",Periods!BC22),IF($Q$12=Lists!$U$17,IF(Periods!BC37=\"\",\"\",Periods!BC37),\"\"))","v":"1кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD22=\"\",\"\",Periods!BD22),IF($Q$12=Lists!$U$17,IF(Periods!BD37=\"\",\"\",Periods!BD37),\"\"))","v":"2кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE22=\"\",\"\",Periods!BE22),IF($Q$12=Lists!$U$17,IF(Periods!BE37=\"\",\"\",Periods!BE37),\"\"))","v":"3кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF22=\"\",\"\",Periods!BF22),IF($Q$12=Lists!$U$17,IF(Periods!BF37=\"\",\"\",Periods!BF37),\"\"))","v":"4кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG22=\"\",\"\",Periods!BG22),IF($Q$12=Lists!$U$17,IF(Periods!BG37=\"\",\"\",Periods!BG37),\"\"))","v":"1кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH22=\"\",\"\",Periods!BH22),IF($Q$12=Lists!$U$17,IF(Periods!BH37=\"\",\"\",Periods!BH37),\"\"))","v":"2кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI22=\"\",\"\",Periods!BI22),IF($Q$12=Lists!$U$17,IF(Periods!BI37=\"\",\"\",Periods!BI37),\"\"))","v":"3кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ22=\"\",\"\",Periods!BJ22),IF($Q$12=Lists!$U$17,IF(Periods!BJ37=\"\",\"\",Periods!BJ37),\"\"))","v":"4кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK22=\"\",\"\",Periods!BK22),IF($Q$12=Lists!$U$17,IF(Periods!BK37=\"\",\"\",Periods!BK37),\"\"))","v":"1кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL22=\"\",\"\",Periods!BL22),IF($Q$12=Lists!$U$17,IF(Periods!BL37=\"\",\"\",Periods!BL37),\"\"))","v":"2кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM22=\"\",\"\",Periods!BM22),IF($Q$12=Lists!$U$17,IF(Periods!BM37=\"\",\"\",Periods!BM37),\"\"))","v":"3кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN22=\"\",\"\",Periods!BN22),IF($Q$12=Lists!$U$17,IF(Periods!BN37=\"\",\"\",Periods!BN37),\"\"))","v":"4кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO22=\"\",\"\",Periods!BO22),IF($Q$12=Lists!$U$17,IF(Periods!BO37=\"\",\"\",Periods!BO37),\"\"))","v":"1кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP22=\"\",\"\",Periods!BP22),IF($Q$12=Lists!$U$17,IF(Periods!BP37=\"\",\"\",Periods!BP37),\"\"))","v":"2кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ22=\"\",\"\",Periods!BQ22),IF($Q$12=Lists!$U$17,IF(Periods!BQ37=\"\",\"\",Periods!BQ37),\"\"))","v":"3кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR22=\"\",\"\",Periods!BR22),IF($Q$12=Lists!$U$17,IF(Periods!BR37=\"\",\"\",Periods!BR37),\"\"))","v":"4кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS22=\"\",\"\",Periods!BS22),IF($Q$12=Lists!$U$17,IF(Periods!BS37=\"\",\"\",Periods!BS37),\"\"))","v":"1кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT22=\"\",\"\",Periods!BT22),IF($Q$12=Lists!$U$17,IF(Periods!BT37=\"\",\"\",Periods!BT37),\"\"))","v":"2кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU22=\"\",\"\",Periods!BU22),IF($Q$12=Lists!$U$17,IF(Periods!BU37=\"\",\"\",Periods!BU37),\"\"))","v":"3кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV22=\"\",\"\",Periods!BV22),IF($Q$12=Lists!$U$17,IF(Periods!BV37=\"\",\"\",Periods!BV37),\"\"))","v":"4кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW22=\"\",\"\",Periods!BW22),IF($Q$12=Lists!$U$17,IF(Periods!BW37=\"\",\"\",Periods!BW37),\"\"))","v":"1кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX22=\"\",\"\",Periods!BX22),IF($Q$12=Lists!$U$17,IF(Periods!BX37=\"\",\"\",Periods!BX37),\"\"))","v":"2кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY22=\"\",\"\",Periods!BY22),IF($Q$12=Lists!$U$17,IF(Periods!BY37=\"\",\"\",Periods!BY37),\"\"))","v":"3кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ22=\"\",\"\",Periods!BZ22),IF($Q$12=Lists!$U$17,IF(Periods!BZ37=\"\",\"\",Periods!BZ37),\"\"))","v":"4кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA22=\"\",\"\",Periods!CA22),IF($Q$12=Lists!$U$17,IF(Periods!CA37=\"\",\"\",Periods!CA37),\"\"))","v":"1кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB22=\"\",\"\",Periods!CB22),IF($Q$12=Lists!$U$17,IF(Periods!CB37=\"\",\"\",Periods!CB37),\"\"))","v":"2кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC22=\"\",\"\",Periods!CC22),IF($Q$12=Lists!$U$17,IF(Periods!CC37=\"\",\"\",Periods!CC37),\"\"))","v":"3кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD22=\"\",\"\",Periods!CD22),IF($Q$12=Lists!$U$17,IF(Periods!CD37=\"\",\"\",Periods!CD37),\"\"))","v":"4кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE22=\"\",\"\",Periods!CE22),IF($Q$12=Lists!$U$17,IF(Periods!CE37=\"\",\"\",Periods!CE37),\"\"))","v":"1кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF22=\"\",\"\",Periods!CF22),IF($Q$12=Lists!$U$17,IF(Periods!CF37=\"\",\"\",Periods!CF37),\"\"))","v":"2кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG22=\"\",\"\",Periods!CG22),IF($Q$12=Lists!$U$17,IF(Periods!CG37=\"\",\"\",Periods!CG37),\"\"))","v":"3кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH22=\"\",\"\",Periods!CH22),IF($Q$12=Lists!$U$17,IF(Periods!CH37=\"\",\"\",Periods!CH37),\"\"))","v":"4кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI22=\"\",\"\",Periods!CI22),IF($Q$12=Lists!$U$17,IF(Periods!CI37=\"\",\"\",Periods!CI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ22=\"\",\"\",Periods!CJ22),IF($Q$12=Lists!$U$17,IF(Periods!CJ37=\"\",\"\",Periods!CJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK22=\"\",\"\",Periods!CK22),IF($Q$12=Lists!$U$17,IF(Periods!CK37=\"\",\"\",Periods!CK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL22=\"\",\"\",Periods!CL22),IF($Q$12=Lists!$U$17,IF(Periods!CL37=\"\",\"\",Periods!CL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM22=\"\",\"\",Periods!CM22),IF($Q$12=Lists!$U$17,IF(Periods!CM37=\"\",\"\",Periods!CM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN22=\"\",\"\",Periods!CN22),IF($Q$12=Lists!$U$17,IF(Periods!CN37=\"\",\"\",Periods!CN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO22=\"\",\"\",Periods!CO22),IF($Q$12=Lists!$U$17,IF(Periods!CO37=\"\",\"\",Periods!CO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP22=\"\",\"\",Periods!CP22),IF($Q$12=Lists!$U$17,IF(Periods!CP37=\"\",\"\",Periods!CP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ22=\"\",\"\",Periods!CQ22),IF($Q$12=Lists!$U$17,IF(Periods!CQ37=\"\",\"\",Periods!CQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR22=\"\",\"\",Periods!CR22),IF($Q$12=Lists!$U$17,IF(Periods!CR37=\"\",\"\",Periods!CR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS22=\"\",\"\",Periods!CS22),IF($Q$12=Lists!$U$17,IF(Periods!CS37=\"\",\"\",Periods!CS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT22=\"\",\"\",Periods!CT22),IF($Q$12=Lists!$U$17,IF(Periods!CT37=\"\",\"\",Periods!CT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU22=\"\",\"\",Periods!CU22),IF($Q$12=Lists!$U$17,IF(Periods!CU37=\"\",\"\",Periods!CU37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$CW14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99102)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99102)","v":0},{"$f":"SUM(T$15:T$99102)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[{"$f":"ROW()","v":16}]
[{"$f":"ROW()","v":17},null,null,null,null,null,null,{"$f":"Items!$BK$26","v":"АКТИВЫ"},null,null,null,null,{"$f":"Sales!$M$91","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X17-SUM(X18:X28))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"SUMIFS($Z17:$CV17,$Z$2:$CV$2,Periods!$Q$18)","v":715627546.63239253},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,AA$12))","v":30579376.029722221},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,AB$12))","v":42522705.452777781},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,AC$12))","v":42067146.619444452},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,AD$12))","v":39018457.25277777},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,AE$12))","v":34364759.877777778},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,AF$12))","v":45581664.436412781},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,AG$12))","v":43046481.540256694},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,AH$12))","v":39252122.614467703},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,AI$12))","v":33736783.123317026},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,AJ$12))","v":33292333.493004445},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,AK$12))","v":32365062.107226655},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,AL$12))","v":31836108.64224888},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,AM$12))","v":32064755.395338442},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,AN$12))","v":32533144.138919707},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,AO$12))","v":31758028.197717033},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,AP$12))","v":31266097.166434634},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,AQ$12))","v":31175954.838552635},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,AR$12))","v":31420238.017443504},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,AS$12))","v":30476222.890682299},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,AT$12))","v":30788004.628811959},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,AU$12))","v":31600163.976044562},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,AV$12))","v":32186806.521432072},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,AW$12))","v":34672131.133742534},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,AX$12))","v":37669068.894297414},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,AY$12))","v":33680926.18342153},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,AZ$12))","v":42593967.569137007},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,BA$12))","v":49574879.906198427},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,BB$12))","v":59610819.074057445},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,BC$12))","v":55982879.741741762},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,BD$12))","v":70599573.189174861},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,BE$12))","v":81469842.250303358},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,BF$12))","v":88048438.068700537},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,BG$12))","v":82844256.615965426},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,BH$12))","v":100597165.86831138},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,BI$12))","v":112605356.7139806},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,BJ$12))","v":128344123.9512929},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,BK$12))","v":123766017.14782384},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,BL$12))","v":150232645.94357342},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,BM$12))","v":168947658.56153941},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,BN$12))","v":181791237.90078896},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,BO$12))","v":177842271.0721629},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,BP$12))","v":208556494.14620945},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,BQ$12))","v":232649047.64709866},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,BR$12))","v":249458906.3439728},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,BS$12))","v":252581564.60236248},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,BT$12))","v":295543373.13150859},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,BU$12))","v":327577086.42496914},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,BV$12))","v":350593104.03484893},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,BW$12))","v":347326401.80190998},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,BX$12))","v":395404179.73447013},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,BY$12))","v":430729118.08961463},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,BZ$12))","v":456660757.31169873},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,CA$12))","v":451314392.85620952},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,CB$12))","v":500657601.75891137},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,CC$12))","v":551461948.40115452},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,CD$12))","v":584114870.03113544},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,CE$12))","v":578341106.54709017},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,CF$12))","v":640003526.77205729},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,CG$12))","v":682737124.70170569},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,CH$12))","v":715627546.63239253},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z257:$CV257,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":18},null,null,null,null,null,null,{"$f":"H17","v":"АКТИВЫ"},{"$f":"Calc!I640","v":"Внеоборотные активы"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z18:$CV18,$Z$2:$CV$2,Periods!$Q$18)","v":1152777.7777777617},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,AA$12))","v":13333333.333333334},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,AB$12))","v":34986111.111111112},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,AC$12))","v":34402777.777777784},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,AD$12))","v":33819444.444444448},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,AE$12))","v":33236111.111111112},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,AF$12))","v":32652777.777777776},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,AG$12))","v":32069444.444444448},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,AH$12))","v":31486111.111111112},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,AI$12))","v":30902777.77777778},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,AJ$12))","v":30319444.444444448},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,AK$12))","v":29736111.111111108},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,AL$12))","v":29152777.77777778},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,AM$12))","v":28569444.444444448},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,AN$12))","v":27986111.111111112},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,AO$12))","v":27402777.777777776},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,AP$12))","v":26819444.44444444},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,AQ$12))","v":26236111.111111112},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,AR$12))","v":25652777.77777778},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,AS$12))","v":25069444.44444444},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,AT$12))","v":24486111.111111108},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,AU$12))","v":23902777.777777776},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,AV$12))","v":23319444.444444444},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,AW$12))","v":22736111.111111108},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,AX$12))","v":22152777.777777776},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,AY$12))","v":21569444.44444444},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,AZ$12))","v":20986111.111111112},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,BA$12))","v":20402777.777777776},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,BB$12))","v":19819444.444444448},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,BC$12))","v":19236111.111111108},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,BD$12))","v":18652777.77777778},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,BE$12))","v":18069444.444444444},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,BF$12))","v":17486111.111111116},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,BG$12))","v":16902777.77777778},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,BH$12))","v":16319444.44444445},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,BI$12))","v":15736111.111111116},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,BJ$12))","v":15152777.777777784},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,BK$12))","v":14569444.44444445},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,BL$12))","v":13986111.111111118},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,BM$12))","v":13402777.777777784},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,BN$12))","v":12819444.444444451},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,BO$12))","v":12236111.111111119},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,BP$12))","v":11652777.777777785},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,BQ$12))","v":11069444.444444451},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,BR$12))","v":10486111.111111116},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,BS$12))","v":9902777.7777777817},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,BT$12))","v":9319444.4444444459},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,BU$12))","v":8736111.1111111119},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,BV$12))","v":8152777.777777778},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,BW$12))","v":7569444.4444444431},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,BX$12))","v":6986111.1111111082},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,BY$12))","v":6402777.7777777733},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,BZ$12))","v":5819444.4444444384},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,CA$12))","v":5236111.1111111045},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,CB$12))","v":4652777.7777777696},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,CC$12))","v":4069444.4444444347},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,CD$12))","v":3486111.1111111003},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,CE$12))","v":2902777.7777777654},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,CF$12))","v":2319444.4444444305},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,CG$12))","v":1736111.1111110961},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,CH$12))","v":1152777.7777777617},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":19},null,null,null,null,null,null,{"$f":"H17","v":"АКТИВЫ"},{"$f":"Calc!I641","v":"Дебиторская задолженность"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z19:$CV19,$Z$2:$CV$2,Periods!$Q$18)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z259:$CV259,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":20},null,null,null,null,null,null,{"$f":"H17","v":"АКТИВЫ"},{"$f":"Calc!I642","v":"Запасы"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z20:$CV20,$Z$2:$CV$2,Periods!$Q$18)","v":5639901.8275485188},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,AA$12))","v":278354.91666666669},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,AB$12))","v":402556.84166666667},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,AC$12))","v":318285.50833333336},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,AD$12))","v":552537.80833333323},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,AE$12))","v":937877.93333333323},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,AF$12))","v":979915.56083333329},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,AG$12))","v":773462.06783333339},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,AH$12))","v":1185918.6716333337},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,AI$12))","v":1905962.5459500002},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,AJ$12))","v":1966016.5485599998},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,AK$12))","v":1530562.1072266668},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,AL$12))","v":1692003.0866933332},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,AM$12))","v":2910919.284227333},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,AN$12))","v":3464188.8611419336},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,AO$12))","v":2686583.7532726005},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,AP$12))","v":2941519.3886568677},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,AQ$12))","v":4059593.7274415339},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,AR$12))","v":4127485.2396657355},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,AS$12))","v":3626667.3351267558},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,AT$12))","v":4695904.6288119741},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,AU$12))","v":6444657.0316001251},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,AV$12))","v":6524676.6603209749},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,AW$12))","v":5060417.1170452107},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,AX$12))","v":5465220.0569033623},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,AY$12))","v":7500644.4689436778},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,AZ$12))","v":8633944.2837956827},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,BA$12))","v":7520476.0239882413},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,BB$12))","v":8091917.7535301298},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,BC$12))","v":10954899.3736513},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,BD$12))","v":11024742.348578462},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,BE$12))","v":8629209.9154906161},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,BF$12))","v":9354408.7752388231},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,BG$12))","v":12559488.549558982},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,BH$12))","v":14009463.468494546},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,BI$12))","v":12043441.516703166},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,BJ$12))","v":12867958.479884148},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,BK$12))","v":17430850.262107693},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,BL$12))","v":17639230.22997215},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,BM$12))","v":13730323.385076754},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,BN$12))","v":14619137.650900207},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,BO$12))","v":19454231.775413081},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,BP$12))","v":19474703.325430542},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,BQ$12))","v":16436992.799506739},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,BR$12))","v":19672609.920897216},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,BS$12))","v":26186923.600413203},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,BT$12))","v":26182817.024663016},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,BU$12))","v":20425993.452711798},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,BV$12))","v":21656598.210064396},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,BW$12))","v":28913556.916822724},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,BX$12))","v":29144252.14898403},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,BY$12))","v":22598431.653578162},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,BZ$12))","v":23485956.363052636},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,CA$12))","v":32891843.868855581},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,CB$12))","v":34694850.798705369},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,CC$12))","v":27116130.060029015},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,CD$12))","v":28506121.03345108},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,CE$12))","v":36858037.648542568},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,CF$12))","v":36304999.940754816},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,CG$12))","v":20165474.618014663},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,CH$12))","v":5639901.8275485188},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z260:$CV260,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":21},null,null,null,null,null,null,{"$f":"H17","v":"АКТИВЫ"},{"$f":"Calc!I643","v":"Незавершенное производство"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z21:$CV21,$Z$2:$CV$2,Periods!$Q$18)","v":7537733.3333337307},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,AA$12))","v":77124.999999999971},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,AB$12))","v":134037.50000000003},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,AC$12))","v":346083.33333333349},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,AD$12))","v":313141.66666666698},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,AE$12))","v":190770.83333333302},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,AF$12))","v":605380.69444444403},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,AG$12))","v":662822.22222222015},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,AH$12))","v":598762.22222222015},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,AI$12))","v":357212.49999999907},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,AJ$12))","v":1006872.4999999981},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,AK$12))","v":1098388.8888888843},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,AL$12))","v":991327.7777777724},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,AM$12))","v":584391.66666666418},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,AN$12))","v":1082844.1666666642},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,AO$12))","v":1668666.6666666605},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,AP$12))","v":1505133.3333333284},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,AQ$12))","v":880249.99999999255},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,AR$12))","v":1639974.9999999925},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,AS$12))","v":1780111.1111111045},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,AT$12))","v":1605988.8888888806},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,AU$12))","v":1252729.1666666642},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,AV$12))","v":2342685.4166666567},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,AW$12))","v":2538044.4444444329},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,AX$12))","v":2288684.4444444329},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,AY$12))","v":1329759.7222222239},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,AZ$12))","v":2484043.4722222239},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,BA$12))","v":2686550},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,BB$12))","v":3125975.0000000149},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,BC$12))","v":1807979.1666666865},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,BD$12))","v":3387660.4166666865},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,BE$12))","v":3658611.1111111045},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,BF$12))","v":3298305.5555555522},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,BG$12))","v":1906187.5000000298},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,BH$12))","v":3569256.2500000298},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,BI$12))","v":3849472.2222222686},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,BJ$12))","v":4347371.1111111343},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,BK$12))","v":2503383.3333333731},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,BL$12))","v":4698928.3333333433},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,BM$12))","v":5062133.3333333433},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,BN$12))","v":4562586.6666666865},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,BO$12))","v":2625416.6666666865},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,BP$12))","v":4925791.6666667461},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,BQ$12))","v":5300644.4444444776},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,BR$12))","v":4777802.2222222686},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,BS$12))","v":3354825.0000000596},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,BT$12))","v":6306667.5},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,BU$12))","v":6780377.7777778506},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,BV$12))","v":6110117.7777778506},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,BW$12))","v":3503330.5555556417},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,BX$12))","v":6583828.0555557013},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,BY$12))","v":7071833.3333334923},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,BZ$12))","v":6372983.3333334923},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,CA$12))","v":3577583.3333334923},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,CB$12))","v":6722408.3333333731},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,CC$12))","v":8366000},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,CD$12))","v":7537733.3333334327},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,CE$12))","v":4224666.6666669846},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,CF$12))","v":7951866.6666671038},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,CG$12))","v":8366000.0000002384},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,CH$12))","v":7537733.3333337307},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":22},null,null,null,null,null,null,{"$f":"H20","v":"АКТИВЫ"},{"$f":"Calc!I644","v":"Авансы выданные"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z22:$CV22,$Z$2:$CV$2,Periods!$Q$18)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z262:$CV262,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":23},null,null,null,null,null,null,{"$f":"H20","v":"АКТИВЫ"},{"$f":"Calc!I645","v":"Денежные средства"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z23:$CV23,$Z$2:$CV$2,Periods!$Q$18)","v":701297133.6937325},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z263:$CV263,Repd!$Z$12:$CV$12,AA$12))","v":14223896.113055557},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z263:$CV263,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z263:$CV263,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z263:$CV263,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z263:$CV263,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z263:$CV263,Repd!$Z$12:$CV$12,AF$12))","v":11343590.403357219},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z263:$CV263,Repd!$Z$12:$CV$12,AG$12))","v":9540752.8057566956},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z263:$CV263,Repd!$Z$12:$CV$12,AH$12))","v":5981330.6095010405},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z263:$CV263,Repd!$Z$12:$CV$12,AI$12))","v":570830.29958924931},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z263:$CV263,Repd!$Z$12:$CV$12,AJ$12))","v":-2.7939677238464355E-9},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z263:$CV263,Repd!$Z$12:$CV$12,AK$12))","v":-2.7939677238464355E-9},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z263:$CV263,Repd!$Z$12:$CV$12,AL$12))","v":-2.7939677238464355E-9},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z263:$CV263,Repd!$Z$12:$CV$12,AM$12))","v":-2.7939677238464355E-9},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z263:$CV263,Repd!$Z$12:$CV$12,AN$12))","v":-2.7939677238464355E-9},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z263:$CV263,Repd!$Z$12:$CV$12,AO$12))","v":-2.7939677238464355E-9},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z263:$CV263,Repd!$Z$12:$CV$12,AP$12))","v":-2.7939677238464355E-9},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z263:$CV263,Repd!$Z$12:$CV$12,AQ$12))","v":-2.7939677238464355E-9},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z263:$CV263,Repd!$Z$12:$CV$12,AR$12))","v":-2.7939677238464355E-9},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z263:$CV263,Repd!$Z$12:$CV$12,AS$12))","v":-2.7939677238464355E-9},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z263:$CV263,Repd!$Z$12:$CV$12,AT$12))","v":-2.7939677238464355E-9},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z263:$CV263,Repd!$Z$12:$CV$12,AU$12))","v":-2.7939677238464355E-9},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z263:$CV263,Repd!$Z$12:$CV$12,AV$12))","v":-2.7939677238464355E-9},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z263:$CV263,Repd!$Z$12:$CV$12,AW$12))","v":4337558.461141781},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z263:$CV263,Repd!$Z$12:$CV$12,AX$12))","v":7762386.6151718395},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z263:$CV263,Repd!$Z$12:$CV$12,AY$12))","v":3281077.547811185},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z263:$CV263,Repd!$Z$12:$CV$12,AZ$12))","v":10489868.702007987},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z263:$CV263,Repd!$Z$12:$CV$12,BA$12))","v":18965076.104432411},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z263:$CV263,Repd!$Z$12:$CV$12,BB$12))","v":28573481.876082852},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z263:$CV263,Repd!$Z$12:$CV$12,BC$12))","v":23983890.090312671},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z263:$CV263,Repd!$Z$12:$CV$12,BD$12))","v":37534392.64615193},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z263:$CV263,Repd!$Z$12:$CV$12,BE$12))","v":51112576.779257193},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z263:$CV263,Repd!$Z$12:$CV$12,BF$12))","v":57909612.626795046},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z263:$CV263,Repd!$Z$12:$CV$12,BG$12))","v":51475802.78862863},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z263:$CV263,Repd!$Z$12:$CV$12,BH$12))","v":66699001.705372348},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z263:$CV263,Repd!$Z$12:$CV$12,BI$12))","v":80976331.863944054},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z263:$CV263,Repd!$Z$12:$CV$12,BJ$12))","v":95976016.582519829},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z263:$CV263,Repd!$Z$12:$CV$12,BK$12))","v":89262339.107938319},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z263:$CV263,Repd!$Z$12:$CV$12,BL$12))","v":113908376.26915681},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z263:$CV263,Repd!$Z$12:$CV$12,BM$12))","v":136752424.06535155},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z263:$CV263,Repd!$Z$12:$CV$12,BN$12))","v":149790069.13877761},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z263:$CV263,Repd!$Z$12:$CV$12,BO$12))","v":143526511.51897201},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z263:$CV263,Repd!$Z$12:$CV$12,BP$12))","v":172503221.37633437},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z263:$CV263,Repd!$Z$12:$CV$12,BQ$12))","v":199841965.95870298},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z263:$CV263,Repd!$Z$12:$CV$12,BR$12))","v":214522383.08974218},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z263:$CV263,Repd!$Z$12:$CV$12,BS$12))","v":213137038.22417143},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z263:$CV263,Repd!$Z$12:$CV$12,BT$12))","v":253734444.16240114},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z263:$CV263,Repd!$Z$12:$CV$12,BU$12))","v":291634604.08336836},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z263:$CV263,Repd!$Z$12:$CV$12,BV$12))","v":314673610.26922894},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z263:$CV263,Repd!$Z$12:$CV$12,BW$12))","v":307340069.88508719},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z263:$CV263,Repd!$Z$12:$CV$12,BX$12))","v":352689988.41881931},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z263:$CV263,Repd!$Z$12:$CV$12,BY$12))","v":394656075.32492518},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z263:$CV263,Repd!$Z$12:$CV$12,BZ$12))","v":420982373.17086816},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z263:$CV263,Repd!$Z$12:$CV$12,CA$12))","v":409608854.54290932},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z263:$CV263,Repd!$Z$12:$CV$12,CB$12))","v":454587564.84909487},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z263:$CV263,Repd!$Z$12:$CV$12,CC$12))","v":511910373.89668113},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z263:$CV263,Repd!$Z$12:$CV$12,CD$12))","v":544584904.55323982},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z263:$CV263,Repd!$Z$12:$CV$12,CE$12))","v":534355624.45410281},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z263:$CV263,Repd!$Z$12:$CV$12,CF$12))","v":593427215.72019088},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z263:$CV263,Repd!$Z$12:$CV$12,CG$12))","v":652469538.97257972},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z263:$CV263,Repd!$Z$12:$CV$12,CH$12))","v":701297133.6937325},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z263:$CV263,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z263:$CV263,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z263:$CV263,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z263:$CV263,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z263:$CV263,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z263:$CV263,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z263:$CV263,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z263:$CV263,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z263:$CV263,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z263:$CV263,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z263:$CV263,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z263:$CV263,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z263:$CV263,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":24},null,null,null,null,null,null,{"$f":"H21","v":"АКТИВЫ"},{"$f":"Calc!I646","v":"ДЗ по возмещению НДС с капзатрат"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z24:$CV24,$Z$2:$CV$2,Periods!$Q$18)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,AA$12))","v":2666666.666666666},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,AB$12))","v":6999999.9999999981},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,AC$12))","v":6999999.9999999981},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,AD$12))","v":4333333.3333333321},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z264:$CV264,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":25}]
[{"$f":"ROW()","v":26}]
[{"$f":"ROW()","v":27}]
[{"$f":"ROW()","v":28},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":29}]
[{"$f":"ROW()","v":30},null,null,null,null,null,null,{"$f":"Items!$BK$27","v":"ПАССИВЫ"},null,null,null,null,{"$f":"Sales!$M$91","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X30-SUM(X31:X50))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"SUMIFS($Z30:$CV30,$Z$2:$CV$2,Periods!$Q$18)","v":715627546.63239264},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,AA$12))","v":30579376.029722221},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,AB$12))","v":42522705.452777781},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,AC$12))","v":42067146.619444445},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,AD$12))","v":39018457.252777778},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,AE$12))","v":34364759.877777778},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,AF$12))","v":45581664.436412774},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,AG$12))","v":43046481.540256694},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,AH$12))","v":39252122.61446771},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,AI$12))","v":33736783.123317033},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,AJ$12))","v":33292333.493004445},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,AK$12))","v":32365062.107226674},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,AL$12))","v":31836108.642248895},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,AM$12))","v":32064755.39533845},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,AN$12))","v":32533144.138919711},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,AO$12))","v":31758028.197717048},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,AP$12))","v":31266097.166434661},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,AQ$12))","v":31175954.838552661},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,AR$12))","v":31420238.017443527},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,AS$12))","v":30476222.890682325},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,AT$12))","v":30788004.628811978},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,AU$12))","v":31600163.976044573},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,AV$12))","v":32186806.521432087},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,AW$12))","v":34672131.133742549},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,AX$12))","v":37669068.894297428},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,AY$12))","v":33680926.183421545},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,AZ$12))","v":42593967.569137022},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,BA$12))","v":49574879.906198442},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,BB$12))","v":59610819.07405746},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,BC$12))","v":55982879.741741791},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,BD$12))","v":70599573.189174891},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,BE$12))","v":81469842.250303447},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,BF$12))","v":88048438.068700597},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,BG$12))","v":82844256.615965456},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,BH$12))","v":100597165.86831141},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,BI$12))","v":112605356.71398063},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,BJ$12))","v":128344123.95129292},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,BK$12))","v":123766017.14782386},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,BL$12))","v":150232645.94357347},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,BM$12))","v":168947658.5615395},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,BN$12))","v":181791237.90078896},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,BO$12))","v":177842271.0721629},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,BP$12))","v":208556494.14620936},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,BQ$12))","v":232649047.6470986},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,BR$12))","v":249458906.34397277},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,BS$12))","v":252581564.60236248},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,BT$12))","v":295543373.13150871},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,BU$12))","v":327577086.42496914},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,BV$12))","v":350593104.03484905},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,BW$12))","v":347326401.8019101},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,BX$12))","v":395404179.73447019},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,BY$12))","v":430729118.08961469},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,BZ$12))","v":456660757.31169891},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,CA$12))","v":451314392.85620964},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,CB$12))","v":500657601.75891155},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,CC$12))","v":551461948.40115476},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,CD$12))","v":584114870.03113568},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,CE$12))","v":578341106.54709005},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,CF$12))","v":640003526.77205718},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,CG$12))","v":682737124.70170593},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,CH$12))","v":715627546.63239264},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":31},null,null,null,null,null,null,{"$f":"H30","v":"ПАССИВЫ"},{"$f":"Items!$BK$29","v":"Собственный капитал"},null,null,null,{"$f":"M30","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z31:$CV31,$Z$2:$CV$2,Periods!$Q$18)","v":648984257.47553039},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,AA$12))","v":-1947155.9428240741},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,AB$12))","v":-3828737.9014273146},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,AC$12))","v":-6668083.4106894676},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,AD$12))","v":-9995626.6539626755},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,AE$12))","v":-13556070.544108106},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,AF$12))","v":-16420299.24755317},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,AG$12))","v":-19269136.26267828},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,AH$12))","v":-23351690.108582549},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,AI$12))","v":-28052125.097206049},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,AJ$12))","v":-30644354.63615318},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,AK$12))","v":-33378680.787849363},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,AL$12))","v":-36656091.086528435},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,AM$12))","v":-41442378.325701743},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,AN$12))","v":-43763617.330067165},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,AO$12))","v":-44477005.424012266},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,AP$12))","v":-44018710.005250499},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,AQ$12))","v":-46132630.781578019},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,AR$12))","v":-43968995.560450017},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,AS$12))","v":-41363631.601898916},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,AT$12))","v":-39675848.977596596},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,AU$12))","v":-39458283.815973833},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,AV$12))","v":-33710429.980040647},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,AW$12))","v":-27506765.429679945},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,AX$12))","v":-22778119.185049497},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,AY$12))","v":-23042472.537292026},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,AZ$12))","v":-15170920.320225969},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,BA$12))","v":-7175004.9235492349},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,BB$12))","v":2274498.8382353969},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,BC$12))","v":3525006.9569868445},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,BD$12))","v":13761001.597927537},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,BE$12))","v":24925234.58358008},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,BF$12))","v":33946294.684077621},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,BG$12))","v":35623053.067212328},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,BH$12))","v":48117977.802210771},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,BI$12))","v":60925116.357679114},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,BJ$12))","v":75806790.644150406},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,BK$12))","v":79899249.119579285},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,BL$12))","v":98540647.684947595},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,BM$12))","v":117591058.46647665},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,BN$12))","v":133415484.78072394},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,BO$12))","v":137528688.02955806},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,BP$12))","v":158208634.99203697},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,BQ$12))","v":180490487.13729092},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,BR$12))","v":199009397.88981849},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,BS$12))","v":208437883.29925647},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,BT$12))","v":237753801.3341738},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,BU$12))","v":268090810.39706135},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,BV$12))","v":293478948.65300214},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,BW$12))","v":301567934.03081799},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,BX$12))","v":334601431.25477493},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,BY$12))","v":368391517.62011391},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,BZ$12))","v":396880484.58907229},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,CA$12))","v":404854394.03765488},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,CB$12))","v":438733461.83840841},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,CC$12))","v":481856919.03905821},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,CD$12))","v":517709274.05589205},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,CE$12))","v":528355663.66254348},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,CF$12))","v":570663557.49159503},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,CG$12))","v":613197901.3167721},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,CH$12))","v":648984257.47553039},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z271:$CV271,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":32},null,null,null,null,null,null,{"$f":"H30","v":"ПАССИВЫ"},{"$f":"Items!$BK$17","v":"Авансы полученные"},null,null,null,{"$f":"M30","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z32:$CV32,$Z$2:$CV$2,Periods!$Q$18)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z272:$CV272,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":33},null,null,null,null,null,null,{"$f":"H30","v":"ПАССИВЫ"},{"$f":"Items!$BK$23","v":"Кредиторская задолженность"},null,null,null,{"$f":"M30","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z33:$CV33,$Z$2:$CV$2,Periods!$Q$18)","v":2972016.4561116695},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,AA$12))","v":85171.366666666698},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,AB$12))","v":55610.233333333395},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,AC$12))","v":54587.356666666688},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,AD$12))","v":132228.46999999974},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,AE$12))","v":136187.61999999965},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,AF$12))","v":185704.58339999942},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,AG$12))","v":137755.25735999923},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,AH$12))","v":285896.53521333262},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,AI$12))","v":279301.6986666657},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,AJ$12))","v":375478.1669333335},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,AK$12))","v":289186.57124000043},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,AL$12))","v":389713.04351466708},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,AM$12))","v":512945.88350320049},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,AN$12))","v":571435.8733869344},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,AO$12))","v":503658.33177519962},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,AP$12))","v":717267.42578959838},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,AQ$12))","v":641657.29866186157},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,AR$12))","v":761845.10151990131},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,AS$12))","v":678366.26814749837},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,AT$12))","v":1015623.7262908295},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,AU$12))","v":1013886.0785685405},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,AV$12))","v":1235819.8252486363},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,AW$12))","v":919639.32101843506},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,AX$12))","v":1303591.4796683714},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,AY$12))","v":1127844.72071895},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,AZ$12))","v":1681398.8133539259},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,BA$12))","v":1145088.280802086},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,BB$12))","v":1943541.2443759143},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,BC$12))","v":1683931.1554919183},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,BD$12))","v":2054831.2491185069},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,BE$12))","v":1549447.2736838311},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,BF$12))","v":2201766.0940360278},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,BG$12))","v":1839202.3941359818},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,BH$12))","v":2681160.5727023482},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,BI$12))","v":1826991.5394335985},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,BJ$12))","v":3029014.6033074558},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,BK$12))","v":2658499.597912997},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,BL$12))","v":3261890.2986364365},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,BM$12))","v":2381683.8814191222},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,BN$12))","v":3382492.9325100183},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,BO$12))","v":2882193.3603471816},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,BP$12))","v":3485714.2681392431},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,BQ$12))","v":2859375.0156387687},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,BR$12))","v":4204471.3846306205},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,BS$12))","v":3895629.5120922327},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,BT$12))","v":4788736.3452236056},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,BU$12))","v":3477644.1076083779},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,BV$12))","v":4921288.0978490114},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,BW$12))","v":4268078.9525210857},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,BX$12))","v":5259516.8471836448},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,BY$12))","v":3758632.1662707925},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,BZ$12))","v":5222498.4317827225},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,CA$12))","v":4913783.2044434547},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,CB$12))","v":5838971.7177010179},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,CC$12))","v":4552678.0135452747},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,CD$12))","v":6447441.6506783962},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,CE$12))","v":5209848.7852160931},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,CF$12))","v":6803643.0152922869},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,CG$12))","v":2877666.7273461819},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,CH$12))","v":2972016.4561116695},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":34},null,null,null,null,null,null,{"$f":"H31","v":"ПАССИВЫ"},{"$f":"Items!$BK$31","v":"Задолженность по прямым расходам"},null,null,null,{"$f":"M31","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z34:$CV34,$Z$2:$CV$2,Periods!$Q$18)","v":3143946.666666612},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,AA$12))","v":24845.555555555566},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,AB$12))","v":39292.222222222335},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,AC$12))","v":146740.00000000032},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,AD$12))","v":139170.00000000084},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,AE$12))","v":46011.44444444534},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,AF$12))","v":249596.55555555603},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,AG$12))","v":277553.77777777781},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,AH$12))","v":263155.77777777822},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,AI$12))","v":96964.000000000233},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,AJ$12))","v":408135.33333333605},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,AK$12))","v":453053.33333333768},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,AL$12))","v":429455.55555556202},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,AM$12))","v":196594.88888889621},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,AN$12))","v":396713.55555556389},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,AO$12))","v":677920.00000000966},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,AP$12))","v":642493.33333334548},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,AQ$12))","v":293584.44444445742},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,AR$12))","v":641064.4444444566},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,AS$12))","v":709573.3333333449},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,AT$12))","v":652481.11111112754},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,AU$12))","v":413778.33333334303},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,AV$12))","v":904008.33333333558},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,AW$12))","v":999411.55555555318},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,AX$12))","v":946953.55555555318},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,AY$12))","v":432228.7777777845},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,AZ$12))","v":943590.77777778124},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,BA$12))","v":998500.00000000698},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,BB$12))","v":1278536.666666674},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,BC$12))","v":582962.77777779195},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,BD$12))","v":1273232.7777778003},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,BE$12))","v":1404600.0000000456},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,BF$12))","v":1330594.4444444934},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,BG$12))","v":606748.33333338797},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,BH$12))","v":1324411.6666667359},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,BI$12))","v":1407064.0000000587},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,BJ$12))","v":1736934.2222222574},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,BK$12))","v":791356.88888891414},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,BL$12))","v":1727999.5555555783},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,BM$12))","v":1902848.0000000522},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,BN$12))","v":1802264.0000000745},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,BO$12))","v":821144.44444449618},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,BP$12))","v":1792224.4444444962},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,BQ$12))","v":1971952.0000000503},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,BR$12))","v":1832293.7777778339},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,BS$12))","v":1042962.0000000354},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,BT$12))","v":2277006.0000000205},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,BU$12))","v":2503518.2222222872},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,BV$12))","v":2370810.2222222872},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,BW$12))","v":1079418.4444444701},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,BX$12))","v":2355726.4444444738},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,BY$12))","v":2588226.666666694},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,BZ$12))","v":2453946.6666666828},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,CA$12))","v":1097646.6666666865},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,CB$12))","v":2327206.6666666269},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,CC$12))","v":3066293.3333332576},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,CD$12))","v":2907146.6666666158},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,CE$12))","v":1299679.9999999851},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,CF$12))","v":2844639.9999999925},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,CG$12))","v":3066293.3333333768},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,CH$12))","v":3143946.666666612},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z274:$CV274,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":35},null,null,null,null,null,null,{"$f":"H32","v":"ПАССИВЫ"},{"$f":"Items!$BK$32","v":"Задолженность по управленческим расходам"},null,null,null,{"$f":"M32","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z35:$CV35,$Z$2:$CV$2,Periods!$Q$18)","v":56098.061984091997},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,AA$12))","v":-43888.888888888527},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,AB$12))","v":-38888.888888888992},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,AC$12))","v":-18888.888888888992},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,AD$12))","v":-21250},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,AE$12))","v":-21083.333333333023},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,AF$12))","v":-20833.333333332092},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,AG$12))","v":-19833.333333332092},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,AH$12))","v":-22312.5},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,AI$12))","v":-22137.5},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,AJ$12))","v":-21875},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,AK$12))","v":-20825},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,AL$12))","v":-34361.25},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,AM$12))","v":-34177.500000000931},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,AN$12))","v":-33901.875000000931},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,AO$12))","v":-32799.374999997206},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,AP$12))","v":-36079.312499992549},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,AQ$12))","v":-35886.374999992549},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,AR$12))","v":-35596.968749992549},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,AS$12))","v":-34439.343749992549},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,AT$12))","v":-37883.27812499553},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,AU$12))","v":-37680.69374999404},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,AV$12))","v":-37376.81718749553},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,AW$12))","v":-36161.31093750149},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,AX$12))","v":-84822.523498125374},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,AY$12))","v":-84609.809904374182},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,AZ$12))","v":-84290.739513747394},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,BA$12))","v":-83014.457951247692},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,BB$12))","v":-89063.64967302978},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,BC$12))","v":-88840.300399586558},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,BD$12))","v":-88505.276489429176},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,BE$12))","v":-87165.180848807096},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,BF$12))","v":-93516.832156673074},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,BG$12))","v":-93282.315419569612},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,BH$12))","v":-92930.540313899517},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,BI$12))","v":-91523.439891248941},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,BJ$12))","v":-192079.05739553273},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,BK$12))","v":-191832.81482157111},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,BL$12))","v":-191463.45096062124},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,BM$12))","v":-189985.99551683664},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,BN$12))","v":-201683.01026530564},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,BO$12))","v":-201424.45556265116},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,BP$12))","v":-201036.62350864708},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,BQ$12))","v":-199485.29529266059},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,BR$12))","v":-211767.16077855229},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,BS$12))","v":-211495.67834074795},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,BT$12))","v":-211088.45468404889},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,BU$12))","v":-209459.56005728245},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,BV$12))","v":-291555.84924685955},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,BW$12))","v":-291270.79268717766},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,BX$12))","v":-290843.20784765482},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,BY$12))","v":-289132.86848956347},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,BZ$12))","v":-306133.64170923829},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,CA$12))","v":-305834.33232155442},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,CB$12))","v":-305385.36824005842},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,CC$12))","v":-303589.51191404462},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,CD$12))","v":-321440.32379472256},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,CE$12))","v":-321126.04893767834},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,CF$12))","v":-320654.6366520822},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,CG$12))","v":-318768.98750975728},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,CH$12))","v":56098.061984091997},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":36},null,null,null,null,null,null,{"$f":"H32","v":"ПАССИВЫ"},{"$f":"Items!$BK$24","v":"Задолженность перед персоналом"},null,null,null,{"$f":"M32","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z36:$CV36,$Z$2:$CV$2,Periods!$Q$18)","v":2143719.1134466827},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,AA$12))","v":164777.77777777778},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,AB$12))","v":169077.77777777778},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,AC$12))","v":258666.66666666666},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,AD$12))","v":258666.6666666666},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,AE$12))","v":263466.66666666663},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,AF$12))","v":291989.99999999994},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,AG$12))","v":303600.00000000017},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,AH$12))","v":422049.99999999977},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,AI$12))","v":430547.49999999977},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,AJ$12))","v":476127.49999999977},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,AK$12))","v":495525.27777777798},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,AL$12))","v":495525.27777777752},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,AM$12))","v":508291.03611111199},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,AN$12))","v":514491.63611111185},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,AO$12))","v":608813.25833333423},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,AP$12))","v":308313.33333333349},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,AQ$12))","v":308313.33333333349},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,AR$12))","v":315202.88888888946},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,AS$12))","v":347682.22222222202},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,AT$12))","v":347682.22222222295},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,AU$12))","v":347682.22222222388},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,AV$12))","v":450779.50000000186},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,AW$12))","v":497284.00000000186},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,AX$12))","v":497284.00000000186},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,AY$12))","v":510039.52000000328},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,AZ$12))","v":514145.20300000161},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,BA$12))","v":566944.96000000089},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,BB$12))","v":649058.61999999918},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,BC$12))","v":649058.62000000104},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,BD$12))","v":714698.86055555753},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,BE$12))","v":783887.22222222388},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,BF$12))","v":783887.2222222276},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,BG$12))","v":783887.22222222388},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,BH$12))","v":783887.22222222015},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,BI$12))","v":854849.64444445074},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,BJ$12))","v":957441.03200000152},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,BK$12))","v":983936.37296000496},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,BL$12))","v":1078119.7272311151},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,BM$12))","v":1179125.2814666592},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,BN$12))","v":1179125.2814666666},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,BO$12))","v":1179125.2814666629},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,BP$12))","v":1179125.2814666629},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,BQ$12))","v":1271011.4807555452},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,BR$12))","v":1271011.4807555526},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,BS$12))","v":1271011.4807555601},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,BT$12))","v":1522758.7835799977},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,BU$12))","v":1655262.8595999926},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,BV$12))","v":1655262.8595999926},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,BW$12))","v":1702626.0186880007},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,BX$12))","v":1702626.0186880007},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,BY$12))","v":1821073.2545799986},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,BZ$12))","v":1821073.254580006},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,CA$12))","v":1821073.2545799911},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,CB$12))","v":1821073.2545799911},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,CC$12))","v":2143719.1134466678},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,CD$12))","v":2143719.1134466827},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,CE$12))","v":2143719.1134466827},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,CF$12))","v":2143719.1134466827},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,CG$12))","v":2143719.1134466678},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,CH$12))","v":2143719.1134466827},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z276:$CV276,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":37},null,null,null,null,null,null,{"$f":"H32","v":"ПАССИВЫ"},{"$f":"Items!$BK$25","v":"Задолженность по соцсборам"},null,null,null,{"$f":"M32","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z37:$CV37,$Z$2:$CV$2,Periods!$Q$18)","v":3858694.4042040035},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,AA$12))","v":56600},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,AB$12))","v":64340},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,AC$12))","v":225600},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,AD$12))","v":225600},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,AE$12))","v":227040},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,AF$12))","v":278382},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,AG$12))","v":299280},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,AH$12))","v":334815},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,AI$12))","v":337364.25},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,AJ$12))","v":419408.25},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,AK$12))","v":454324.25},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,AL$12))","v":454324.25},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,AM$12))","v":464173.97750000004},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,AN$12))","v":475335.05750000011},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,AO$12))","v":645113.97750000015},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,AP$12))","v":554964.00000000012},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,AQ$12))","v":554964.00000000012},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,AR$12))","v":567365.20000000019},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,AS$12))","v":625828.00000000023},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,AT$12))","v":625828.00000000023},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,AU$12))","v":625828.00000000023},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,AV$12))","v":811403.09999999986},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,AW$12))","v":895111.20000000019},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,AX$12))","v":895111.20000000019},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,AY$12))","v":918071.13600000087},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,AZ$12))","v":925461.36540000094},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,BA$12))","v":1020500.9280000008},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,BB$12))","v":1168305.5160000003},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,BC$12))","v":1168305.5159999998},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,BD$12))","v":1286457.9489999991},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,BE$12))","v":1410996.9999999991},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,BF$12))","v":1410996.9999999991},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,BG$12))","v":1410997},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,BH$12))","v":1410996.9999999991},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,BI$12))","v":1538729.3600000003},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,BJ$12))","v":1723393.8575999998},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,BK$12))","v":1771085.4713279996},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,BL$12))","v":1940615.5090160016},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,BM$12))","v":2122425.5066400003},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,BN$12))","v":2122425.5066399984},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,BO$12))","v":2122425.5066399984},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,BP$12))","v":2122425.5066399984},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,BQ$12))","v":2287820.6653600018},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,BR$12))","v":2287820.6653600018},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,BS$12))","v":2287820.6653600018},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,BT$12))","v":2740965.8104439992},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,BU$12))","v":2979473.1472800002},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,BV$12))","v":2979473.1472800002},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,BW$12))","v":3064726.8336384036},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,BX$12))","v":3064726.8336383961},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,BY$12))","v":3277931.8582440019},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,BZ$12))","v":3277931.8582440056},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,CA$12))","v":3277931.8582440019},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,CB$12))","v":3277931.8582440019},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,CC$12))","v":3858694.4042039998},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,CD$12))","v":3858694.4042039998},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,CE$12))","v":3858694.4042040035},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,CF$12))","v":3858694.4042039961},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,CG$12))","v":3858694.4042039998},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,CH$12))","v":3858694.4042040035},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z277:$CV277,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,{"$f":"H35","v":"ПАССИВЫ"},{"$f":"Items!$BK$33","v":"Задолженность по капзатратам"},null,null,null,{"$f":"M35","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z38:$CV38,$Z$2:$CV$2,Periods!$Q$18)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,AA$12))","v":-13000000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z278:$CV278,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":39},null,null,null,null,null,null,{"$f":"H35","v":"ПАССИВЫ"},{"$f":"Items!$BK$36","v":"Задолженность по налогам"},null,null,null,{"$f":"M35","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z39:$CV39,$Z$2:$CV$2,Periods!$Q$18)","v":42777.777777779847},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,AA$12))","v":68750},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,AB$12))","v":252083.33333333334},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,AC$12))","v":432361.11111111112},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,AD$12))","v":609583.33333333337},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,AE$12))","v":174166.66666666663},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,AF$12))","v":345277.77777777775},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,AG$12))","v":513333.33333333337},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,AH$12))","v":678333.33333333337},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,AI$12))","v":161944.44444444473},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,AJ$12))","v":320833.33333333372},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,AK$12))","v":476666.66666666698},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,AL$12))","v":629444.44444444473},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,AM$12))","v":149722.22222222248},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,AN$12))","v":296388.88888888899},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,AO$12))","v":440000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,AP$12))","v":580555.5555555555},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,AQ$12))","v":137500},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,AR$12))","v":271944.4444444445},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,AS$12))","v":403333.33333333349},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,AT$12))","v":531666.66666666698},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,AU$12))","v":125277.77777777798},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,AV$12))","v":247500},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,AW$12))","v":366666.66666666651},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,AX$12))","v":482777.77777777752},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,AY$12))","v":113055.5555555555},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,AZ$12))","v":223055.5555555555},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,BA$12))","v":330000},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,BB$12))","v":433888.88888888899},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,BC$12))","v":100833.33333333349},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,BD$12))","v":198611.11111111147},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,BE$12))","v":293333.33333333349},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,BF$12))","v":385000.00000000047},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,BG$12))","v":88611.111111111008},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,BH$12))","v":174166.66666666698},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,BI$12))","v":256666.66666666698},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,BJ$12))","v":336111.11111111101},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,BK$12))","v":76388.888888888992},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,BL$12))","v":149722.22222222202},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,BM$12))","v":220000},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,BN$12))","v":287222.22222222202},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,BO$12))","v":64166.666666666977},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,BP$12))","v":125277.77777777798},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,BQ$12))","v":183333.33333333395},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,BR$12))","v":238333.33333333395},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,BS$12))","v":51944.444444444962},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,BT$12))","v":100833.33333333395},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,BU$12))","v":146666.66666666698},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,BV$12))","v":189444.44444444496},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,BW$12))","v":39722.222222222947},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,BX$12))","v":76388.888888889924},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,BY$12))","v":110000.00000000093},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,BZ$12))","v":140555.5555555569},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,CA$12))","v":27500.000000001863},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,CB$12))","v":51944.444444445893},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,CC$12))","v":73333.333333334886},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,CD$12))","v":91666.666666667908},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,CE$12))","v":15277.777777779847},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,CF$12))","v":27500.000000001863},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,CG$12))","v":36666.66666666884},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,CH$12))","v":42777.777777779847},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z279:$CV279,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":40},null,null,null,null,null,null,{"$f":"H35","v":"ПАССИВЫ"},{"$f":"Items!$BK$37","v":"Задолженность по НДС"},null,null,null,{"$f":"M35","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z40:$CV40,$Z$2:$CV$2,Periods!$Q$18)","v":15479447.636981815},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,AA$12))","v":-129723.83856481485},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,AB$12))","v":-46618.634013888892},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,AC$12))","v":33982.158425925998},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,AD$12))","v":-78533.688064444403},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,AE$12))","v":-130568.66021666685},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,AF$12))","v":71846.100565944449},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,AG$12))","v":203928.76779720024},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,AH$12))","v":41874.576725813444},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,AI$12))","v":-95076.172588033194},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,AJ$12))","v":355706.70365449716},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,AK$12))","v":574467.26483396301},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,AL$12))","v":398501.55349639989},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,AM$12))","v":-6886.5854123916943},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,AN$12))","v":455229.12564393459},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,AO$12))","v":1172030.8642403404},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,AP$12))","v":877226.68394434685},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,AQ$12))","v":294512.81811856711},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,AR$12))","v":1093275.5118106534},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,AS$12))","v":1454408.5262845801},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,AT$12))","v":998526.62133291643},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,AU$12))","v":605905.23310397658},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,AV$12))","v":1911286.9705572966},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,AW$12))","v":2526945.1311193425},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,AX$12))","v":1926292.5898433514},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,AY$12))","v":756768.82056565396},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,AZ$12))","v":2141526.9137894753},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,BA$12))","v":2881865.1188968346},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,BB$12))","v":3023428.240004763},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,BC$12))","v":1218994.6528636254},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,BD$12))","v":3540246.2599386312},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,BE$12))","v":4628449.7719195969},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,BF$12))","v":3588150.4309525192},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,BG$12))","v":1455850.2075863108},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,BH$12))","v":3893764.294406943},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,BI$12))","v":5035677.9467809126},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,BJ$12))","v":5106098.9666794017},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,BK$12))","v":2164219.0042301118},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,BL$12))","v":6004764.7555830553},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,BM$12))","v":7447900.725671567},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,BN$12))","v":5847799.6089295745},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,BO$12))","v":2417651.4263939559},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,BP$12))","v":6674141.7585931271},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,BQ$12))","v":8214090.2736991495},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,BR$12))","v":6197617.2849435806},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,BS$12))","v":3448687.526434958},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,BT$12))","v":9241380.4707086086},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,BU$12))","v":11348918.318865895},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,BV$12))","v":8942397.8957128972},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,BW$12))","v":3872919.7478111237},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,BX$12))","v":10376232.348710239},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,BY$12))","v":12623347.800894052},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,BZ$12))","v":10048158.855267256},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,CA$12))","v":3634420.8047965467},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,CB$12))","v":10442630.396918774},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,CC$12))","v":15433036.375985622},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,CD$12))","v":12315279.043167502},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,CE$12))","v":5117751.4511769116},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,CF$12))","v":13405453.926908344},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,CG$12))","v":17241366.171152413},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,CH$12))","v":15479447.636981815},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":41},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Items!$BK$38","v":"Задолженность по НП"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z41:$CV41,$Z$2:$CV$2,Periods!$Q$18)","v":8946589.0396895707},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,BB$12))","v":568624.70955884911},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,BC$12))","v":312627.02968786203},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,BD$12))","v":2558998.6602351735},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,BE$12))","v":2791058.2464131354},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,BF$12))","v":2255265.025124385},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,BG$12))","v":419189.59578367695},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,BH$12))","v":3123731.1837496106},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,BI$12))","v":3201784.6388670839},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,BJ$12))","v":3720418.571617825},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,BK$12))","v":1023114.6188572235},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,BL$12))","v":4660349.6413420774},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,BM$12))","v":4762602.6953822672},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,BN$12))","v":3956106.5785618275},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,BO$12))","v":1028300.8122085258},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,BP$12))","v":5169986.7406197339},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,BQ$12))","v":5570463.0363134816},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,BR$12))","v":4629727.6881318986},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,BS$12))","v":2357121.3523594961},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,BT$12))","v":7328979.5087293386},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,BU$12))","v":7584252.2657218799},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,BV$12))","v":6347034.5639851987},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,BW$12))","v":2022246.3444539458},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,BX$12))","v":8258374.3059892505},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,BY$12))","v":8447521.5913347453},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,BZ$12))","v":7122241.7422395796},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,CA$12))","v":1993477.3621456474},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,CB$12))","v":8469766.9501883835},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,CC$12))","v":10780864.300162449},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,CD$12))","v":8963088.7542084754},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,CE$12))","v":2661597.4016628563},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,CF$12))","v":10576973.457262903},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,CG$12))","v":10633585.956294239},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,CH$12))","v":8946589.0396895707},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z281:$CV281,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":42},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Items!$BK$41","v":"Вложения Учредителей в капитал"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z42:$CV42,$Z$2:$CV$2,Periods!$Q$18)","v":30000000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,AA$12))","v":30000000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,AB$12))","v":30000000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,AC$12))","v":30000000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,AD$12))","v":30000000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,AE$12))","v":30000000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,AF$12))","v":30000000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,AG$12))","v":30000000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,AH$12))","v":30000000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,AI$12))","v":30000000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,AJ$12))","v":30000000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,AK$12))","v":30000000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,AL$12))","v":30000000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,AM$12))","v":30000000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,AN$12))","v":30000000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,AO$12))","v":30000000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,AP$12))","v":30000000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,AQ$12))","v":30000000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,AR$12))","v":30000000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,AS$12))","v":30000000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,AT$12))","v":30000000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,AU$12))","v":30000000},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,AV$12))","v":30000000},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,AW$12))","v":30000000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,AX$12))","v":30000000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,AY$12))","v":30000000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,AZ$12))","v":30000000},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,BA$12))","v":30000000},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,BB$12))","v":30000000},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,BC$12))","v":30000000},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,BD$12))","v":30000000},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,BE$12))","v":30000000},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,BF$12))","v":30000000},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,BG$12))","v":30000000},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,BH$12))","v":30000000},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,BI$12))","v":30000000},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,BJ$12))","v":30000000},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,BK$12))","v":30000000},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,BL$12))","v":30000000},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,BM$12))","v":30000000},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,BN$12))","v":30000000},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,BO$12))","v":30000000},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,BP$12))","v":30000000},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,BQ$12))","v":30000000},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,BR$12))","v":30000000},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,BS$12))","v":30000000},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,BT$12))","v":30000000},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,BU$12))","v":30000000},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,BV$12))","v":30000000},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,BW$12))","v":30000000},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,BX$12))","v":30000000},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,BY$12))","v":30000000},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,BZ$12))","v":30000000},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,CA$12))","v":30000000},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,CB$12))","v":30000000},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,CC$12))","v":30000000},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,CD$12))","v":30000000},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,CE$12))","v":30000000},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,CF$12))","v":30000000},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,CG$12))","v":30000000},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,CH$12))","v":30000000},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":43},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Items!$BK$39","v":"Остаток долга по кредиту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z43:$CV43,$Z$2:$CV$2,Periods!$Q$18)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,AA$12))","v":15000000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,AB$12))","v":15000000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,AC$12))","v":15000000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,AD$12))","v":15000000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,AE$12))","v":15000000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,AF$12))","v":30000000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,AG$12))","v":30000000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,AH$12))","v":30000000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,AI$12))","v":30000000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,AJ$12))","v":30000000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,AK$12))","v":30000000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,AL$12))","v":30000000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,AM$12))","v":30000000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,AN$12))","v":30000000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,AO$12))","v":30000000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,AP$12))","v":30000000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,AQ$12))","v":30000000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,AR$12))","v":30000000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,AS$12))","v":30000000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,AT$12))","v":30000000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,AU$12))","v":28500000},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,AV$12))","v":27000000},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,AW$12))","v":25500000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,AX$12))","v":24000000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,AY$12))","v":22500000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,AZ$12))","v":21000000},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,BA$12))","v":19500000},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,BB$12))","v":18000000},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,BC$12))","v":16500000},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,BD$12))","v":15000000},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,BE$12))","v":13500000},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,BF$12))","v":12000000},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,BG$12))","v":10500000},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,BH$12))","v":9000000},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,BI$12))","v":7500000},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,BJ$12))","v":6000000},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,BK$12))","v":4500000},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,BL$12))","v":3000000},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,BM$12))","v":1500000},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Items!$BK$40","v":"Задолженность по выплате %% по кредиту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z44:$CV44,$Z$2:$CV$2,Periods!$Q$18)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,AA$12))","v":300000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,AB$12))","v":300000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,AC$12))","v":300000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,AD$12))","v":300000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,AE$12))","v":300000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,AF$12))","v":600000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,AG$12))","v":600000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,AH$12))","v":600000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,AI$12))","v":600000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,AJ$12))","v":600000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,AK$12))","v":600000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,AL$12))","v":600000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,AM$12))","v":600000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,AN$12))","v":600000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,AO$12))","v":600000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,AP$12))","v":600000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,AQ$12))","v":600000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,AR$12))","v":600000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,AS$12))","v":600000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,AT$12))","v":600000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,AU$12))","v":570000},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,AV$12))","v":540000},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,AW$12))","v":510000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,AX$12))","v":480000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,AY$12))","v":450000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,AZ$12))","v":420000},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,BA$12))","v":390000},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,BB$12))","v":360000},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,BC$12))","v":330000},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,BD$12))","v":300000},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,BE$12))","v":270000},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,BF$12))","v":240000},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,BG$12))","v":210000},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,BH$12))","v":180000},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,BI$12))","v":150000},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,BJ$12))","v":120000},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,BK$12))","v":90000},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,BL$12))","v":60000},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,BM$12))","v":30000},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":45},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Calc!$H$767","v":"Остаток долга по овердрафту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z45:$CV45,$Z$2:$CV$2,Periods!$Q$18)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AB$12))","v":542972.98579629511},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AC$12))","v":2232787.6112268507},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AD$12))","v":2321195.2291505556},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AE$12))","v":1925610.0176581072},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AJ$12))","v":978413.50429573376},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AK$12))","v":2338423.6035286775},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AL$12))","v":4923586.269554018},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AM$12))","v":10644350.452480681},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AN$12))","v":12242877.913320947},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AO$12))","v":11620296.564880438},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AP$12))","v":11040066.152228979},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AQ$12))","v":14159941.561534105},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AR$12))","v":11174132.955535192},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AS$12))","v":7055102.1530102491},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AT$12))","v":5729928.5369098103},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AU$12))","v":8676849.600743942},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AV$12))","v":2833815.589520961},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":46},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Calc!$H$775","v":"Задолженность по %% по овердрафту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z46:$CV46,$Z$2:$CV$2,Periods!$Q$18)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,AB$12))","v":13574.324644907378},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,AC$12))","v":69394.014925578653},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,AD$12))","v":127423.89565434254},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,AJ$12))","v":24460.337607393361},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,AK$12))","v":82920.927695610299},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,AL$12))","v":206010.58443446076},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,AM$12))","v":472119.34574647783},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,AN$12))","v":778191.29357950157},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,AQ$12))","v":353998.53903835267},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,AU$12))","v":216921.24001859874},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":47}]
[{"$f":"ROW()","v":48}]
[{"$f":"ROW()","v":49}]
[{"$f":"ROW()","v":50},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":51}]
[{"$f":"ROW()","v":52},null,null,null,null,null,null,{"$f":"Items!$BK$42","v":"БАЛАНС"},null,null,null,null,{"$f":"Sales!$M$91","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X52)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},{"$f":"IF(ABS(SUM($Z52:$CV52))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"X17-X30","v":0},null,null,{"$f":"IF(AA$11=\"\",0,AA17-AA30)","v":0},{"$f":"IF(AB$11=\"\",0,AB17-AB30)","v":0},7.4505805969238281E-9,-7.4505805969238281E-9,0,7.4505805969238281E-9,0,-7.4505805969238281E-9,-7.4505805969238281E-9,0,-1.862645149230957E-8,-1.4901161193847656E-8,-7.4505805969238281E-9,-3.7252902984619141E-9,-1.4901161193847656E-8,-2.6077032089233398E-8,-2.6077032089233398E-8,-2.2351741790771484E-8,-2.6077032089233398E-8,-1.862645149230957E-8,-1.1175870895385742E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-2.9802322387695313E-8,-2.9802322387695313E-8,-8.9406967163085938E-8,-5.9604644775390625E-8,-2.9802322387695313E-8,-2.9802322387695313E-8,-2.9802322387695313E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-5.9604644775390625E-8,-8.9406967163085938E-8,0,0,8.9406967163085938E-8,5.9604644775390625E-8,2.9802322387695313E-8,0,-1.1920928955078125E-7,0,-1.1920928955078125E-7,-1.1920928955078125E-7,-5.9604644775390625E-8,-5.9604644775390625E-8,-1.7881393432617188E-7,-1.1920928955078125E-7,-1.7881393432617188E-7,-2.384185791015625E-7,-2.384185791015625E-7,1.1920928955078125E-7,1.1920928955078125E-7,-2.384185791015625E-7,-1.1920928955078125E-7,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,CN17-CN30)","v":0},0,0,0,0,0,0,0]

{"sheet":"Sens","index":21,"n_rows":53,"n_cols":25,"rows_kept":53,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I46\")","v":"Sens"},null,null,{"$f":"INDIRECT(\"START!K46\")","v":"Анализ чувствительности финмодели"}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"отчетный"}]
[null,null,null,null,null,null,null,"факторы",null,null,null,null,null,null,null,null,"значение",null,null,null,"показатель-1","показатель-2","показатель-3","показатель-4","показатель-5"]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$Y14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99072)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99072)","v":0},{"$f":"SUM(T$15:T$99072)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[{"$f":"ROW()","v":16},null,null,null,null,null,null,"Изменения трафика",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Items!$BO$16","v":"Выручка"},{"$f":"Items!$BO$25","v":"EBITDA"},"FCF",{"$f":"Items!$BS$21","v":"Кассовый разрыв"},{"$f":"KPI!$I$26","v":"NPV(WACC)"}]
[{"$f":"ROW()","v":17},null,null,null,null,null,null,{"$f":"H16","v":"Изменения трафика"},"Сценарии",null,null,null,null,null,null,null,null,null,null,null,"руб.",{"$f":"$U$17","v":"руб."},{"$f":"$U$17","v":"руб."},{"$f":"$U$17","v":"руб."},{"$f":"$U$17","v":"руб."}]
[{"$f":"ROW()","v":18},null,null,null,null,null,null,{"$f":"H16","v":"Изменения трафика"},{"$f":"I17","v":"Сценарии"},"пессимистический",null,null,null,null,null,"*",-0.1,null,null,null,2252926713.2921243,773248984.85723317,611001872.6819092,66615360.770266756,73294696.668587849]
[{"$f":"ROW()","v":19},null,null,null,null,null,null,{"$f":"H16","v":"Изменения трафика"},{"$f":"I17","v":"Сценарии"},"умеренно пессимистический",null,null,null,null,null,"*",-0.05,null,null,null,2378089308.4750204,821730335.27145195,650867441.52620554,66162322.328381583,76186208.124431893]
[{"$f":"ROW()","v":20},null,null,null,null,null,null,{"$f":"H16","v":"Изменения трафика"},{"$f":"I17","v":"Сценарии"},"базовый",null,null,null,null,null,null,0,null,null,null,{"$f":"PL!$X$16","v":2503251903.6579161},{"$f":"PL!$X$111","v":870211685.68567085},{"$f":"InvAn!$X$21","v":690773914.2016573},{"$f":"InvAn!$X$23","v":65709283.88649638},{"$f":"InvAn!$X$27","v":78776113.406687185}]
[{"$f":"ROW()","v":21},null,null,null,null,null,null,{"$f":"H16","v":"Изменения трафика"},{"$f":"I17","v":"Сценарии"},"умеренно оптимистический",null,null,null,null,null,"*",0.05,null,null,null,2628414498.8408122,918693036.09988976,730680386.87710917,65256245.444611207,81074045.151611209]
[{"$f":"ROW()","v":22},null,null,null,null,null,null,{"$f":"H16","v":"Изменения трафика"},{"$f":"I17","v":"Сценарии"},"оптимистический",null,null,null,null,null,"*",0.1,null,null,null,2753577094.0237079,967174386.51410842,770596736.33194089,64803207.002726033,83424916.732535392]
[{"$f":"ROW()","v":23},null,null,null,null,null,null,{"$f":"H22","v":"Изменения трафика"},"Сценарии",null,null,null,null,null,null,null,null,null,null,null,"Изменения",{"$f":"$U$23","v":"Изменения"},{"$f":"$U$23","v":"Изменения"},{"$f":"$U$23","v":"Изменения"},{"$f":"$U$23","v":"Изменения"}]
[{"$f":"ROW()","v":24},null,null,null,null,null,null,{"$f":"H22","v":"Изменения трафика"},{"$f":"I23","v":"Сценарии"},"пессимистический",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U$20=0,0,(U18-U$20)/U$20)","v":-0.10000000000000007},-0.11142426885710839,-0.11548212791437326,1.3789176052131353E-2,-6.9582218531157286E-2]
[{"$f":"ROW()","v":25},null,null,null,null,null,null,{"$f":"H22","v":"Изменения трафика"},{"$f":"I23","v":"Сценарии"},"умеренно пессимистический",null,null,null,null,null,null,null,null,null,null,-4.999999999999994E-2,-5.5712134428554258E-2,-5.7770671206616928E-2,6.894588026065903E-3,-3.2876784221185493E-2]
[{"$f":"ROW()","v":26},null,null,null,null,null,null,{"$f":"H22","v":"Изменения трафика"},{"$f":"I23","v":"Сценарии"},"базовый",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":27},null,null,null,null,null,null,{"$f":"H22","v":"Изменения трафика"},{"$f":"I23","v":"Сценарии"},"умеренно оптимистический",null,null,null,null,null,null,null,null,null,null,5.0000000000000135E-2,5.5712134428554258E-2,5.7770671206617101E-2,-6.8945880260654494E-3,2.9170412775517251E-2]
[{"$f":"ROW()","v":28},null,null,null,null,null,null,{"$f":"H22","v":"Изменения трафика"},{"$f":"I23","v":"Сценарии"},"оптимистический",null,null,null,null,null,null,null,null,null,null,0.10000000000000007,0.11142426885710825,0.11555564054924772,-1.3789176052130899E-2,5.9012854592716893E-2]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"ROW()","v":41},null,null,null,null,null,null,"Изменения прайс-листа",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Items!$BO$16","v":"Выручка"},{"$f":"Items!$BO$25","v":"EBITDA"},"FCF",{"$f":"Items!$BS$21","v":"Кассовый разрыв"},{"$f":"KPI!$I$26","v":"NPV(WACC)"}]
[{"$f":"ROW()","v":42},null,null,null,null,null,null,{"$f":"H41","v":"Изменения прайс-листа"},"Сценарии",null,null,null,null,null,null,null,null,null,null,null,"руб.",{"$f":"$U$17","v":"руб."},{"$f":"$U$17","v":"руб."},{"$f":"$U$17","v":"руб."},{"$f":"$U$17","v":"руб."}]
[{"$f":"ROW()","v":43},null,null,null,null,null,null,{"$f":"H41","v":"Изменения прайс-листа"},{"$f":"I42","v":"Сценарии"},"пессимистический",null,null,null,null,null,"*",-7.0000000000000007E-2,null,null,null,2328024270.4018621,705672938.05823588,556814308.88239717,69955822.327969357,70619304.85180153]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,{"$f":"H41","v":"Изменения прайс-листа"},{"$f":"I42","v":"Сценарии"},"умеренно пессимистический",null,null,null,null,null,"*",-0.03,null,null,null,2428154346.5481787,799695079.55962729,633311585.14781129,67167080.706891775,76006793.107871592]
[{"$f":"ROW()","v":45},null,null,null,null,null,null,{"$f":"H41","v":"Изменения прайс-листа"},{"$f":"I42","v":"Сценарии"},"базовый",null,null,null,null,null,null,0,null,null,null,{"$f":"PL!$X$16","v":2503251903.6579161},{"$f":"PL!$X$111","v":870211685.68567085},{"$f":"InvAn!$X$21","v":690773914.2016573},{"$f":"InvAn!$X$23","v":65709283.88649638},{"$f":"InvAn!$X$27","v":78776113.406687185}]
[{"$f":"ROW()","v":46},null,null,null,null,null,null,{"$f":"H41","v":"Изменения прайс-листа"},{"$f":"I42","v":"Сценарии"},"умеренно оптимистический",null,null,null,null,null,"*",0.03,null,null,null,2578349460.7676539,940728291.81171441,748296955.55632496,64251487.066101,80959025.803712785]
[{"$f":"ROW()","v":47},null,null,null,null,null,null,{"$f":"H41","v":"Изменения прайс-листа"},{"$f":"I42","v":"Сценарии"},"оптимистический",null,null,null,null,null,"*",7.0000000000000007E-2,null,null,null,2678479536.9139705,1034750433.3131057,825042082.14185011,62307757.972240478,83552435.896468014]
[{"$f":"ROW()","v":48},null,null,null,null,null,null,{"$f":"H47","v":"Изменения прайс-листа"},"Сценарии",null,null,null,null,null,null,null,null,null,null,null,"Изменения",{"$f":"$U$23","v":"Изменения"},{"$f":"$U$23","v":"Изменения"},{"$f":"$U$23","v":"Изменения"},{"$f":"$U$23","v":"Изменения"}]
[{"$f":"ROW()","v":49},null,null,null,null,null,null,{"$f":"H47","v":"Изменения прайс-листа"},{"$f":"I48","v":"Сценарии"},"пессимистический",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U$45=0,0,(U43-U$45)/U$45)","v":-6.9999999999999923E-2},-0.18907899116269511,-0.19392684431936055,6.4626156157907302E-2,-0.10354418620242867]
[{"$f":"ROW()","v":50},null,null,null,null,null,null,{"$f":"H47","v":"Изменения прайс-листа"},{"$f":"I48","v":"Сценарии"},"умеренно пессимистический",null,null,null,null,null,null,null,null,null,null,-2.9999999999999964E-2,-8.1033853355440763E-2,-8.3185435744568451E-2,2.2185553306493733E-2,-3.5154314919279957E-2]
[{"$f":"ROW()","v":51},null,null,null,null,null,null,{"$f":"H47","v":"Изменения прайс-листа"},{"$f":"I48","v":"Сценарии"},"базовый",null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[{"$f":"ROW()","v":52},null,null,null,null,null,null,{"$f":"H47","v":"Изменения прайс-листа"},{"$f":"I48","v":"Сценарии"},"умеренно оптимистический",null,null,null,null,null,null,null,null,null,null,3.0000000000000155E-2,8.1033853355440763E-2,8.3273326007320805E-2,-2.2185553306493508E-2,2.7710333788062917E-2]
[{"$f":"ROW()","v":53},null,null,null,null,null,null,{"$f":"H47","v":"Изменения прайс-листа"},{"$f":"I48","v":"Сценарии"},"оптимистический",null,null,null,null,null,null,null,null,null,null,7.0000000000000104E-2,0.18907899116269497,0.19437353550816913,-5.1766291048485076E-2,6.0631608786317369E-2]

{"sheet":"UnitEc","index":22,"n_rows":147,"n_cols":99,"rows_kept":139,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87},{"$f":"COLUMN()","v":88},{"$f":"COLUMN()","v":89},{"$f":"COLUMN()","v":90},{"$f":"COLUMN()","v":91},{"$f":"COLUMN()","v":92},{"$f":"COLUMN()","v":93},{"$f":"COLUMN()","v":94},{"$f":"COLUMN()","v":95},{"$f":"COLUMN()","v":96},{"$f":"COLUMN()","v":97},{"$f":"COLUMN()","v":98},{"$f":"COLUMN()","v":99}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16},{"$f":"MAX($Z2:AP2)+1","v":17},{"$f":"MAX($Z2:AQ2)+1","v":18},{"$f":"MAX($Z2:AR2)+1","v":19},{"$f":"MAX($Z2:AS2)+1","v":20},{"$f":"MAX($Z2:AT2)+1","v":21},{"$f":"MAX($Z2:AU2)+1","v":22},{"$f":"MAX($Z2:AV2)+1","v":23},{"$f":"MAX($Z2:AW2)+1","v":24},{"$f":"MAX($Z2:AX2)+1","v":25},{"$f":"MAX($Z2:AY2)+1","v":26},{"$f":"MAX($Z2:AZ2)+1","v":27},{"$f":"MAX($Z2:BA2)+1","v":28},{"$f":"MAX($Z2:BB2)+1","v":29},{"$f":"MAX($Z2:BC2)+1","v":30},{"$f":"MAX($Z2:BD2)+1","v":31},{"$f":"MAX($Z2:BE2)+1","v":32},{"$f":"MAX($Z2:BF2)+1","v":33},{"$f":"MAX($Z2:BG2)+1","v":34},{"$f":"MAX($Z2:BH2)+1","v":35},{"$f":"MAX($Z2:BI2)+1","v":36},{"$f":"MAX($Z2:BJ2)+1","v":37},{"$f":"MAX($Z2:BK2)+1","v":38},{"$f":"MAX($Z2:BL2)+1","v":39},{"$f":"MAX($Z2:BM2)+1","v":40},{"$f":"MAX($Z2:BN2)+1","v":41},{"$f":"MAX($Z2:BO2)+1","v":42},{"$f":"MAX($Z2:BP2)+1","v":43},{"$f":"MAX($Z2:BQ2)+1","v":44},{"$f":"MAX($Z2:BR2)+1","v":45},{"$f":"MAX($Z2:BS2)+1","v":46},{"$f":"MAX($Z2:BT2)+1","v":47},{"$f":"MAX($Z2:BU2)+1","v":48},{"$f":"MAX($Z2:BV2)+1","v":49},{"$f":"MAX($Z2:BW2)+1","v":50},{"$f":"MAX($Z2:BX2)+1","v":51},{"$f":"MAX($Z2:BY2)+1","v":52},{"$f":"MAX($Z2:BZ2)+1","v":53},{"$f":"MAX($Z2:CA2)+1","v":54},{"$f":"MAX($Z2:CB2)+1","v":55},{"$f":"MAX($Z2:CC2)+1","v":56},{"$f":"MAX($Z2:CD2)+1","v":57},{"$f":"MAX($Z2:CE2)+1","v":58},{"$f":"MAX($Z2:CF2)+1","v":59},{"$f":"MAX($Z2:CG2)+1","v":60},{"$f":"MAX($Z2:CH2)+1","v":61},{"$f":"MAX($Z2:CI2)+1","v":62},{"$f":"MAX($Z2:CJ2)+1","v":63},{"$f":"MAX($Z2:CK2)+1","v":64},{"$f":"MAX($Z2:CL2)+1","v":65},{"$f":"MAX($Z2:CM2)+1","v":66},{"$f":"MAX($Z2:CN2)+1","v":67},{"$f":"MAX($Z2:CO2)+1","v":68},{"$f":"MAX($Z2:CP2)+1","v":69},{"$f":"MAX($Z2:CQ2)+1","v":70},{"$f":"MAX($Z2:CR2)+1","v":71},{"$f":"MAX($Z2:CS2)+1","v":72},{"$f":"MAX($Z2:CT2)+1","v":73}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ28=\"\",\"\",MAX($Z3:AP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR28=\"\",\"\",MAX($Z3:AQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS28=\"\",\"\",MAX($Z3:AR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT28=\"\",\"\",MAX($Z3:AS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU28=\"\",\"\",MAX($Z3:AT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV28=\"\",\"\",MAX($Z3:AU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW28=\"\",\"\",MAX($Z3:AV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX28=\"\",\"\",MAX($Z3:AW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY28=\"\",\"\",MAX($Z3:AX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ28=\"\",\"\",MAX($Z3:AY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA28=\"\",\"\",MAX($Z3:AZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB28=\"\",\"\",MAX($Z3:BA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC28=\"\",\"\",MAX($Z3:BB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD28=\"\",\"\",MAX($Z3:BC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE28=\"\",\"\",MAX($Z3:BD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF28=\"\",\"\",MAX($Z3:BE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG28=\"\",\"\",MAX($Z3:BF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH28=\"\",\"\",MAX($Z3:BG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI28=\"\",\"\",MAX($Z3:BH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ28=\"\",\"\",MAX($Z3:BI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK28=\"\",\"\",MAX($Z3:BJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL28=\"\",\"\",MAX($Z3:BK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM28=\"\",\"\",MAX($Z3:BL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN28=\"\",\"\",MAX($Z3:BM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO28=\"\",\"\",MAX($Z3:BN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP28=\"\",\"\",MAX($Z3:BO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ28=\"\",\"\",MAX($Z3:BP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR28=\"\",\"\",MAX($Z3:BQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS28=\"\",\"\",MAX($Z3:BR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT28=\"\",\"\",MAX($Z3:BS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU28=\"\",\"\",MAX($Z3:BT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV28=\"\",\"\",MAX($Z3:BU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW28=\"\",\"\",MAX($Z3:BV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX28=\"\",\"\",MAX($Z3:BW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY28=\"\",\"\",MAX($Z3:BX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ28=\"\",\"\",MAX($Z3:BY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA28=\"\",\"\",MAX($Z3:BZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB28=\"\",\"\",MAX($Z3:CA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC28=\"\",\"\",MAX($Z3:CB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD28=\"\",\"\",MAX($Z3:CC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE28=\"\",\"\",MAX($Z3:CD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF28=\"\",\"\",MAX($Z3:CE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG28=\"\",\"\",MAX($Z3:CF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH28=\"\",\"\",MAX($Z3:CG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI28=\"\",\"\",MAX($Z3:CH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ28=\"\",\"\",MAX($Z3:CI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK28=\"\",\"\",MAX($Z3:CJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL28=\"\",\"\",MAX($Z3:CK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM28=\"\",\"\",MAX($Z3:CL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN28=\"\",\"\",MAX($Z3:CM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO28=\"\",\"\",MAX($Z3:CN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP28=\"\",\"\",MAX($Z3:CO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ28=\"\",\"\",MAX($Z3:CP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR28=\"\",\"\",MAX($Z3:CQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS28=\"\",\"\",MAX($Z3:CR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT28=\"\",\"\",MAX($Z3:CS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU28=\"\",\"\",MAX($Z3:CT3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":1},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":2},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":3},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":4},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":5},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":6},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":7},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":8},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":9},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":10},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":11},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":12},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":13},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":14},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":15},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":""},{"$f":"IF(OR(AQ3<>\"\",AQ11=\"\"),\"\",MAX($Z4:AP4)+1)","v":""},{"$f":"IF(OR(AR3<>\"\",AR11=\"\"),\"\",MAX($Z4:AQ4)+1)","v":""},{"$f":"IF(OR(AS3<>\"\",AS11=\"\"),\"\",MAX($Z4:AR4)+1)","v":""},{"$f":"IF(OR(AT3<>\"\",AT11=\"\"),\"\",MAX($Z4:AS4)+1)","v":""},{"$f":"IF(OR(AU3<>\"\",AU11=\"\"),\"\",MAX($Z4:AT4)+1)","v":""},{"$f":"IF(OR(AV3<>\"\",AV11=\"\"),\"\",MAX($Z4:AU4)+1)","v":""},{"$f":"IF(OR(AW3<>\"\",AW11=\"\"),\"\",MAX($Z4:AV4)+1)","v":""},{"$f":"IF(OR(AX3<>\"\",AX11=\"\"),\"\",MAX($Z4:AW4)+1)","v":""},{"$f":"IF(OR(AY3<>\"\",AY11=\"\"),\"\",MAX($Z4:AX4)+1)","v":""},{"$f":"IF(OR(AZ3<>\"\",AZ11=\"\"),\"\",MAX($Z4:AY4)+1)","v":""},{"$f":"IF(OR(BA3<>\"\",BA11=\"\"),\"\",MAX($Z4:AZ4)+1)","v":""},{"$f":"IF(OR(BB3<>\"\",BB11=\"\"),\"\",MAX($Z4:BA4)+1)","v":""},{"$f":"IF(OR(BC3<>\"\",BC11=\"\"),\"\",MAX($Z4:BB4)+1)","v":""},{"$f":"IF(OR(BD3<>\"\",BD11=\"\"),\"\",MAX($Z4:BC4)+1)","v":""},{"$f":"IF(OR(BE3<>\"\",BE11=\"\"),\"\",MAX($Z4:BD4)+1)","v":""},{"$f":"IF(OR(BF3<>\"\",BF11=\"\"),\"\",MAX($Z4:BE4)+1)","v":""},{"$f":"IF(OR(BG3<>\"\",BG11=\"\"),\"\",MAX($Z4:BF4)+1)","v":""},{"$f":"IF(OR(BH3<>\"\",BH11=\"\"),\"\",MAX($Z4:BG4)+1)","v":""},{"$f":"IF(OR(BI3<>\"\",BI11=\"\"),\"\",MAX($Z4:BH4)+1)","v":""},{"$f":"IF(OR(BJ3<>\"\",BJ11=\"\"),\"\",MAX($Z4:BI4)+1)","v":""},{"$f":"IF(OR(BK3<>\"\",BK11=\"\"),\"\",MAX($Z4:BJ4)+1)","v":""},{"$f":"IF(OR(BL3<>\"\",BL11=\"\"),\"\",MAX($Z4:BK4)+1)","v":""},{"$f":"IF(OR(BM3<>\"\",BM11=\"\"),\"\",MAX($Z4:BL4)+1)","v":""},{"$f":"IF(OR(BN3<>\"\",BN11=\"\"),\"\",MAX($Z4:BM4)+1)","v":""},{"$f":"IF(OR(BO3<>\"\",BO11=\"\"),\"\",MAX($Z4:BN4)+1)","v":""},{"$f":"IF(OR(BP3<>\"\",BP11=\"\"),\"\",MAX($Z4:BO4)+1)","v":""},{"$f":"IF(OR(BQ3<>\"\",BQ11=\"\"),\"\",MAX($Z4:BP4)+1)","v":""},{"$f":"IF(OR(BR3<>\"\",BR11=\"\"),\"\",MAX($Z4:BQ4)+1)","v":""},{"$f":"IF(OR(BS3<>\"\",BS11=\"\"),\"\",MAX($Z4:BR4)+1)","v":""},{"$f":"IF(OR(BT3<>\"\",BT11=\"\"),\"\",MAX($Z4:BS4)+1)","v":""},{"$f":"IF(OR(BU3<>\"\",BU11=\"\"),\"\",MAX($Z4:BT4)+1)","v":""},{"$f":"IF(OR(BV3<>\"\",BV11=\"\"),\"\",MAX($Z4:BU4)+1)","v":""},{"$f":"IF(OR(BW3<>\"\",BW11=\"\"),\"\",MAX($Z4:BV4)+1)","v":""},{"$f":"IF(OR(BX3<>\"\",BX11=\"\"),\"\",MAX($Z4:BW4)+1)","v":""},{"$f":"IF(OR(BY3<>\"\",BY11=\"\"),\"\",MAX($Z4:BX4)+1)","v":""},{"$f":"IF(OR(BZ3<>\"\",BZ11=\"\"),\"\",MAX($Z4:BY4)+1)","v":""},{"$f":"IF(OR(CA3<>\"\",CA11=\"\"),\"\",MAX($Z4:BZ4)+1)","v":""},{"$f":"IF(OR(CB3<>\"\",CB11=\"\"),\"\",MAX($Z4:CA4)+1)","v":""},{"$f":"IF(OR(CC3<>\"\",CC11=\"\"),\"\",MAX($Z4:CB4)+1)","v":""},{"$f":"IF(OR(CD3<>\"\",CD11=\"\"),\"\",MAX($Z4:CC4)+1)","v":""},{"$f":"IF(OR(CE3<>\"\",CE11=\"\"),\"\",MAX($Z4:CD4)+1)","v":""},{"$f":"IF(OR(CF3<>\"\",CF11=\"\"),\"\",MAX($Z4:CE4)+1)","v":""},{"$f":"IF(OR(CG3<>\"\",CG11=\"\"),\"\",MAX($Z4:CF4)+1)","v":""},{"$f":"IF(OR(CH3<>\"\",CH11=\"\"),\"\",MAX($Z4:CG4)+1)","v":""},{"$f":"IF(OR(CI3<>\"\",CI11=\"\"),\"\",MAX($Z4:CH4)+1)","v":""},{"$f":"IF(OR(CJ3<>\"\",CJ11=\"\"),\"\",MAX($Z4:CI4)+1)","v":""},{"$f":"IF(OR(CK3<>\"\",CK11=\"\"),\"\",MAX($Z4:CJ4)+1)","v":""},{"$f":"IF(OR(CL3<>\"\",CL11=\"\"),\"\",MAX($Z4:CK4)+1)","v":""},{"$f":"IF(OR(CM3<>\"\",CM11=\"\"),\"\",MAX($Z4:CL4)+1)","v":""},{"$f":"IF(OR(CN3<>\"\",CN11=\"\"),\"\",MAX($Z4:CM4)+1)","v":""},{"$f":"IF(OR(CO3<>\"\",CO11=\"\"),\"\",MAX($Z4:CN4)+1)","v":""},{"$f":"IF(OR(CP3<>\"\",CP11=\"\"),\"\",MAX($Z4:CO4)+1)","v":""},{"$f":"IF(OR(CQ3<>\"\",CQ11=\"\"),\"\",MAX($Z4:CP4)+1)","v":""},{"$f":"IF(OR(CR3<>\"\",CR11=\"\"),\"\",MAX($Z4:CQ4)+1)","v":""},{"$f":"IF(OR(CS3<>\"\",CS11=\"\"),\"\",MAX($Z4:CR4)+1)","v":""},{"$f":"IF(OR(CT3<>\"\",CT11=\"\"),\"\",MAX($Z4:CS4)+1)","v":""},{"$f":"IF(OR(CU3<>\"\",CU11=\"\"),\"\",MAX($Z4:CT4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN11=\"\",\"\",DAY(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN11=\"\",\"\",MONTH(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$140","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":21},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":22},23,24,25,26,27,28,29,30,31,32,33,34,35,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN11=\"\",\"\",YEAR(CN11)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$141","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":31},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":31},31,31,31,31,31,31,31,31,31,31,31,31,31,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN12=\"\",\"\",DAY(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$142","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":12},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN12=\"\",\"\",MONTH(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$143","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":21},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":22},23,24,25,26,27,28,29,30,31,32,33,34,35,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN12=\"\",\"\",YEAR(CN12)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I47\")","v":"UnitEc"},null,null,{"$f":"INDIRECT(\"START!K47\")","v":"Расчет юнит-экономики бизнес-проекта"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2021-01-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2021-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2022-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":"2027-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":"2028-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":"2029-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":"2030-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":"2031-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":"2032-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":"2033-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":"2034-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":"2035-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ20=\"\",\"\",Periods!AQ20),IF($Q$12=Lists!$U$17,IF(Periods!AQ35=\"\",\"\",Periods!AQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR20=\"\",\"\",Periods!AR20),IF($Q$12=Lists!$U$17,IF(Periods!AR35=\"\",\"\",Periods!AR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS20=\"\",\"\",Periods!AS20),IF($Q$12=Lists!$U$17,IF(Periods!AS35=\"\",\"\",Periods!AS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT20=\"\",\"\",Periods!AT20),IF($Q$12=Lists!$U$17,IF(Periods!AT35=\"\",\"\",Periods!AT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU20=\"\",\"\",Periods!AU20),IF($Q$12=Lists!$U$17,IF(Periods!AU35=\"\",\"\",Periods!AU35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV20=\"\",\"\",Periods!AV20),IF($Q$12=Lists!$U$17,IF(Periods!AV35=\"\",\"\",Periods!AV35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW20=\"\",\"\",Periods!AW20),IF($Q$12=Lists!$U$17,IF(Periods!AW35=\"\",\"\",Periods!AW35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX20=\"\",\"\",Periods!AX20),IF($Q$12=Lists!$U$17,IF(Periods!AX35=\"\",\"\",Periods!AX35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY20=\"\",\"\",Periods!AY20),IF($Q$12=Lists!$U$17,IF(Periods!AY35=\"\",\"\",Periods!AY35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ20=\"\",\"\",Periods!AZ20),IF($Q$12=Lists!$U$17,IF(Periods!AZ35=\"\",\"\",Periods!AZ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA20=\"\",\"\",Periods!BA20),IF($Q$12=Lists!$U$17,IF(Periods!BA35=\"\",\"\",Periods!BA35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB20=\"\",\"\",Periods!BB20),IF($Q$12=Lists!$U$17,IF(Periods!BB35=\"\",\"\",Periods!BB35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC20=\"\",\"\",Periods!BC20),IF($Q$12=Lists!$U$17,IF(Periods!BC35=\"\",\"\",Periods!BC35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD20=\"\",\"\",Periods!BD20),IF($Q$12=Lists!$U$17,IF(Periods!BD35=\"\",\"\",Periods!BD35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE20=\"\",\"\",Periods!BE20),IF($Q$12=Lists!$U$17,IF(Periods!BE35=\"\",\"\",Periods!BE35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF20=\"\",\"\",Periods!BF20),IF($Q$12=Lists!$U$17,IF(Periods!BF35=\"\",\"\",Periods!BF35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG20=\"\",\"\",Periods!BG20),IF($Q$12=Lists!$U$17,IF(Periods!BG35=\"\",\"\",Periods!BG35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH20=\"\",\"\",Periods!BH20),IF($Q$12=Lists!$U$17,IF(Periods!BH35=\"\",\"\",Periods!BH35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI20=\"\",\"\",Periods!BI20),IF($Q$12=Lists!$U$17,IF(Periods!BI35=\"\",\"\",Periods!BI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ20=\"\",\"\",Periods!BJ20),IF($Q$12=Lists!$U$17,IF(Periods!BJ35=\"\",\"\",Periods!BJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK20=\"\",\"\",Periods!BK20),IF($Q$12=Lists!$U$17,IF(Periods!BK35=\"\",\"\",Periods!BK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL20=\"\",\"\",Periods!BL20),IF($Q$12=Lists!$U$17,IF(Periods!BL35=\"\",\"\",Periods!BL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM20=\"\",\"\",Periods!BM20),IF($Q$12=Lists!$U$17,IF(Periods!BM35=\"\",\"\",Periods!BM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN20=\"\",\"\",Periods!BN20),IF($Q$12=Lists!$U$17,IF(Periods!BN35=\"\",\"\",Periods!BN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO20=\"\",\"\",Periods!BO20),IF($Q$12=Lists!$U$17,IF(Periods!BO35=\"\",\"\",Periods!BO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP20=\"\",\"\",Periods!BP20),IF($Q$12=Lists!$U$17,IF(Periods!BP35=\"\",\"\",Periods!BP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ20=\"\",\"\",Periods!BQ20),IF($Q$12=Lists!$U$17,IF(Periods!BQ35=\"\",\"\",Periods!BQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR20=\"\",\"\",Periods!BR20),IF($Q$12=Lists!$U$17,IF(Periods!BR35=\"\",\"\",Periods!BR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS20=\"\",\"\",Periods!BS20),IF($Q$12=Lists!$U$17,IF(Periods!BS35=\"\",\"\",Periods!BS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT20=\"\",\"\",Periods!BT20),IF($Q$12=Lists!$U$17,IF(Periods!BT35=\"\",\"\",Periods!BT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU20=\"\",\"\",Periods!BU20),IF($Q$12=Lists!$U$17,IF(Periods!BU35=\"\",\"\",Periods!BU35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV20=\"\",\"\",Periods!BV20),IF($Q$12=Lists!$U$17,IF(Periods!BV35=\"\",\"\",Periods!BV35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW20=\"\",\"\",Periods!BW20),IF($Q$12=Lists!$U$17,IF(Periods!BW35=\"\",\"\",Periods!BW35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX20=\"\",\"\",Periods!BX20),IF($Q$12=Lists!$U$17,IF(Periods!BX35=\"\",\"\",Periods!BX35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY20=\"\",\"\",Periods!BY20),IF($Q$12=Lists!$U$17,IF(Periods!BY35=\"\",\"\",Periods!BY35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ20=\"\",\"\",Periods!BZ20),IF($Q$12=Lists!$U$17,IF(Periods!BZ35=\"\",\"\",Periods!BZ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA20=\"\",\"\",Periods!CA20),IF($Q$12=Lists!$U$17,IF(Periods!CA35=\"\",\"\",Periods!CA35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB20=\"\",\"\",Periods!CB20),IF($Q$12=Lists!$U$17,IF(Periods!CB35=\"\",\"\",Periods!CB35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC20=\"\",\"\",Periods!CC20),IF($Q$12=Lists!$U$17,IF(Periods!CC35=\"\",\"\",Periods!CC35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD20=\"\",\"\",Periods!CD20),IF($Q$12=Lists!$U$17,IF(Periods!CD35=\"\",\"\",Periods!CD35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE20=\"\",\"\",Periods!CE20),IF($Q$12=Lists!$U$17,IF(Periods!CE35=\"\",\"\",Periods!CE35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF20=\"\",\"\",Periods!CF20),IF($Q$12=Lists!$U$17,IF(Periods!CF35=\"\",\"\",Periods!CF35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG20=\"\",\"\",Periods!CG20),IF($Q$12=Lists!$U$17,IF(Periods!CG35=\"\",\"\",Periods!CG35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH20=\"\",\"\",Periods!CH20),IF($Q$12=Lists!$U$17,IF(Periods!CH35=\"\",\"\",Periods!CH35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI20=\"\",\"\",Periods!CI20),IF($Q$12=Lists!$U$17,IF(Periods!CI35=\"\",\"\",Periods!CI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ20=\"\",\"\",Periods!CJ20),IF($Q$12=Lists!$U$17,IF(Periods!CJ35=\"\",\"\",Periods!CJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK20=\"\",\"\",Periods!CK20),IF($Q$12=Lists!$U$17,IF(Periods!CK35=\"\",\"\",Periods!CK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL20=\"\",\"\",Periods!CL20),IF($Q$12=Lists!$U$17,IF(Periods!CL35=\"\",\"\",Periods!CL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM20=\"\",\"\",Periods!CM20),IF($Q$12=Lists!$U$17,IF(Periods!CM35=\"\",\"\",Periods!CM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN20=\"\",\"\",Periods!CN20),IF($Q$12=Lists!$U$17,IF(Periods!CN35=\"\",\"\",Periods!CN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO20=\"\",\"\",Periods!CO20),IF($Q$12=Lists!$U$17,IF(Periods!CO35=\"\",\"\",Periods!CO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP20=\"\",\"\",Periods!CP20),IF($Q$12=Lists!$U$17,IF(Periods!CP35=\"\",\"\",Periods!CP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ20=\"\",\"\",Periods!CQ20),IF($Q$12=Lists!$U$17,IF(Periods!CQ35=\"\",\"\",Periods!CQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR20=\"\",\"\",Periods!CR20),IF($Q$12=Lists!$U$17,IF(Periods!CR35=\"\",\"\",Periods!CR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS20=\"\",\"\",Periods!CS20),IF($Q$12=Lists!$U$17,IF(Periods!CS35=\"\",\"\",Periods!CS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT20=\"\",\"\",Periods!CT20),IF($Q$12=Lists!$U$17,IF(Periods!CT35=\"\",\"\",Periods!CT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU20=\"\",\"\",Periods!CU20),IF($Q$12=Lists!$U$17,IF(Periods!CU35=\"\",\"\",Periods!CU35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"отчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2035-12-31"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2021-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2022-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2023-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2024-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2025-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2026-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":"2027-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":"2028-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":"2029-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":"2030-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":"2031-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":"2032-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":"2033-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":"2034-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":"2035-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ21=\"\",\"\",Periods!AQ21),IF($Q$12=Lists!$U$17,IF(Periods!AQ36=\"\",\"\",Periods!AQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR21=\"\",\"\",Periods!AR21),IF($Q$12=Lists!$U$17,IF(Periods!AR36=\"\",\"\",Periods!AR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS21=\"\",\"\",Periods!AS21),IF($Q$12=Lists!$U$17,IF(Periods!AS36=\"\",\"\",Periods!AS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT21=\"\",\"\",Periods!AT21),IF($Q$12=Lists!$U$17,IF(Periods!AT36=\"\",\"\",Periods!AT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU21=\"\",\"\",Periods!AU21),IF($Q$12=Lists!$U$17,IF(Periods!AU36=\"\",\"\",Periods!AU36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV21=\"\",\"\",Periods!AV21),IF($Q$12=Lists!$U$17,IF(Periods!AV36=\"\",\"\",Periods!AV36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW21=\"\",\"\",Periods!AW21),IF($Q$12=Lists!$U$17,IF(Periods!AW36=\"\",\"\",Periods!AW36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX21=\"\",\"\",Periods!AX21),IF($Q$12=Lists!$U$17,IF(Periods!AX36=\"\",\"\",Periods!AX36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY21=\"\",\"\",Periods!AY21),IF($Q$12=Lists!$U$17,IF(Periods!AY36=\"\",\"\",Periods!AY36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ21=\"\",\"\",Periods!AZ21),IF($Q$12=Lists!$U$17,IF(Periods!AZ36=\"\",\"\",Periods!AZ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA21=\"\",\"\",Periods!BA21),IF($Q$12=Lists!$U$17,IF(Periods!BA36=\"\",\"\",Periods!BA36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB21=\"\",\"\",Periods!BB21),IF($Q$12=Lists!$U$17,IF(Periods!BB36=\"\",\"\",Periods!BB36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC21=\"\",\"\",Periods!BC21),IF($Q$12=Lists!$U$17,IF(Periods!BC36=\"\",\"\",Periods!BC36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD21=\"\",\"\",Periods!BD21),IF($Q$12=Lists!$U$17,IF(Periods!BD36=\"\",\"\",Periods!BD36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE21=\"\",\"\",Periods!BE21),IF($Q$12=Lists!$U$17,IF(Periods!BE36=\"\",\"\",Periods!BE36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF21=\"\",\"\",Periods!BF21),IF($Q$12=Lists!$U$17,IF(Periods!BF36=\"\",\"\",Periods!BF36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG21=\"\",\"\",Periods!BG21),IF($Q$12=Lists!$U$17,IF(Periods!BG36=\"\",\"\",Periods!BG36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH21=\"\",\"\",Periods!BH21),IF($Q$12=Lists!$U$17,IF(Periods!BH36=\"\",\"\",Periods!BH36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI21=\"\",\"\",Periods!BI21),IF($Q$12=Lists!$U$17,IF(Periods!BI36=\"\",\"\",Periods!BI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ21=\"\",\"\",Periods!BJ21),IF($Q$12=Lists!$U$17,IF(Periods!BJ36=\"\",\"\",Periods!BJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK21=\"\",\"\",Periods!BK21),IF($Q$12=Lists!$U$17,IF(Periods!BK36=\"\",\"\",Periods!BK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL21=\"\",\"\",Periods!BL21),IF($Q$12=Lists!$U$17,IF(Periods!BL36=\"\",\"\",Periods!BL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM21=\"\",\"\",Periods!BM21),IF($Q$12=Lists!$U$17,IF(Periods!BM36=\"\",\"\",Periods!BM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN21=\"\",\"\",Periods!BN21),IF($Q$12=Lists!$U$17,IF(Periods!BN36=\"\",\"\",Periods!BN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO21=\"\",\"\",Periods!BO21),IF($Q$12=Lists!$U$17,IF(Periods!BO36=\"\",\"\",Periods!BO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP21=\"\",\"\",Periods!BP21),IF($Q$12=Lists!$U$17,IF(Periods!BP36=\"\",\"\",Periods!BP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ21=\"\",\"\",Periods!BQ21),IF($Q$12=Lists!$U$17,IF(Periods!BQ36=\"\",\"\",Periods!BQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR21=\"\",\"\",Periods!BR21),IF($Q$12=Lists!$U$17,IF(Periods!BR36=\"\",\"\",Periods!BR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS21=\"\",\"\",Periods!BS21),IF($Q$12=Lists!$U$17,IF(Periods!BS36=\"\",\"\",Periods!BS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT21=\"\",\"\",Periods!BT21),IF($Q$12=Lists!$U$17,IF(Periods!BT36=\"\",\"\",Periods!BT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU21=\"\",\"\",Periods!BU21),IF($Q$12=Lists!$U$17,IF(Periods!BU36=\"\",\"\",Periods!BU36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV21=\"\",\"\",Periods!BV21),IF($Q$12=Lists!$U$17,IF(Periods!BV36=\"\",\"\",Periods!BV36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW21=\"\",\"\",Periods!BW21),IF($Q$12=Lists!$U$17,IF(Periods!BW36=\"\",\"\",Periods!BW36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX21=\"\",\"\",Periods!BX21),IF($Q$12=Lists!$U$17,IF(Periods!BX36=\"\",\"\",Periods!BX36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY21=\"\",\"\",Periods!BY21),IF($Q$12=Lists!$U$17,IF(Periods!BY36=\"\",\"\",Periods!BY36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ21=\"\",\"\",Periods!BZ21),IF($Q$12=Lists!$U$17,IF(Periods!BZ36=\"\",\"\",Periods!BZ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA21=\"\",\"\",Periods!CA21),IF($Q$12=Lists!$U$17,IF(Periods!CA36=\"\",\"\",Periods!CA36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB21=\"\",\"\",Periods!CB21),IF($Q$12=Lists!$U$17,IF(Periods!CB36=\"\",\"\",Periods!CB36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC21=\"\",\"\",Periods!CC21),IF($Q$12=Lists!$U$17,IF(Periods!CC36=\"\",\"\",Periods!CC36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD21=\"\",\"\",Periods!CD21),IF($Q$12=Lists!$U$17,IF(Periods!CD36=\"\",\"\",Periods!CD36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE21=\"\",\"\",Periods!CE21),IF($Q$12=Lists!$U$17,IF(Periods!CE36=\"\",\"\",Periods!CE36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF21=\"\",\"\",Periods!CF21),IF($Q$12=Lists!$U$17,IF(Periods!CF36=\"\",\"\",Periods!CF36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG21=\"\",\"\",Periods!CG21),IF($Q$12=Lists!$U$17,IF(Periods!CG36=\"\",\"\",Periods!CG36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH21=\"\",\"\",Periods!CH21),IF($Q$12=Lists!$U$17,IF(Periods!CH36=\"\",\"\",Periods!CH36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI21=\"\",\"\",Periods!CI21),IF($Q$12=Lists!$U$17,IF(Periods!CI36=\"\",\"\",Periods!CI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ21=\"\",\"\",Periods!CJ21),IF($Q$12=Lists!$U$17,IF(Periods!CJ36=\"\",\"\",Periods!CJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK21=\"\",\"\",Periods!CK21),IF($Q$12=Lists!$U$17,IF(Periods!CK36=\"\",\"\",Periods!CK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL21=\"\",\"\",Periods!CL21),IF($Q$12=Lists!$U$17,IF(Periods!CL36=\"\",\"\",Periods!CL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM21=\"\",\"\",Periods!CM21),IF($Q$12=Lists!$U$17,IF(Periods!CM36=\"\",\"\",Periods!CM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN21=\"\",\"\",Periods!CN21),IF($Q$12=Lists!$U$17,IF(Periods!CN36=\"\",\"\",Periods!CN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO21=\"\",\"\",Periods!CO21),IF($Q$12=Lists!$U$17,IF(Periods!CO36=\"\",\"\",Periods!CO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP21=\"\",\"\",Periods!CP21),IF($Q$12=Lists!$U$17,IF(Periods!CP36=\"\",\"\",Periods!CP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ21=\"\",\"\",Periods!CQ21),IF($Q$12=Lists!$U$17,IF(Periods!CQ36=\"\",\"\",Periods!CQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR21=\"\",\"\",Periods!CR21),IF($Q$12=Lists!$U$17,IF(Periods!CR36=\"\",\"\",Periods!CR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS21=\"\",\"\",Periods!CS21),IF($Q$12=Lists!$U$17,IF(Periods!CS36=\"\",\"\",Periods!CS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT21=\"\",\"\",Periods!CT21),IF($Q$12=Lists!$U$17,IF(Periods!CT36=\"\",\"\",Periods!CT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU21=\"\",\"\",Periods!CU21),IF($Q$12=Lists!$U$17,IF(Periods!CU36=\"\",\"\",Periods!CU36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,null,null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"1 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"3 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"4 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"5 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"6 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":"7 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":"8 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":"9 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":"10 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":"11 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":"12 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":"13 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":"14 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":"15 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ22=\"\",\"\",Periods!AQ22),IF($Q$12=Lists!$U$17,IF(Periods!AQ37=\"\",\"\",Periods!AQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR22=\"\",\"\",Periods!AR22),IF($Q$12=Lists!$U$17,IF(Periods!AR37=\"\",\"\",Periods!AR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS22=\"\",\"\",Periods!AS22),IF($Q$12=Lists!$U$17,IF(Periods!AS37=\"\",\"\",Periods!AS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT22=\"\",\"\",Periods!AT22),IF($Q$12=Lists!$U$17,IF(Periods!AT37=\"\",\"\",Periods!AT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU22=\"\",\"\",Periods!AU22),IF($Q$12=Lists!$U$17,IF(Periods!AU37=\"\",\"\",Periods!AU37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV22=\"\",\"\",Periods!AV22),IF($Q$12=Lists!$U$17,IF(Periods!AV37=\"\",\"\",Periods!AV37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW22=\"\",\"\",Periods!AW22),IF($Q$12=Lists!$U$17,IF(Periods!AW37=\"\",\"\",Periods!AW37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX22=\"\",\"\",Periods!AX22),IF($Q$12=Lists!$U$17,IF(Periods!AX37=\"\",\"\",Periods!AX37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY22=\"\",\"\",Periods!AY22),IF($Q$12=Lists!$U$17,IF(Periods!AY37=\"\",\"\",Periods!AY37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ22=\"\",\"\",Periods!AZ22),IF($Q$12=Lists!$U$17,IF(Periods!AZ37=\"\",\"\",Periods!AZ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA22=\"\",\"\",Periods!BA22),IF($Q$12=Lists!$U$17,IF(Periods!BA37=\"\",\"\",Periods!BA37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB22=\"\",\"\",Periods!BB22),IF($Q$12=Lists!$U$17,IF(Periods!BB37=\"\",\"\",Periods!BB37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC22=\"\",\"\",Periods!BC22),IF($Q$12=Lists!$U$17,IF(Periods!BC37=\"\",\"\",Periods!BC37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD22=\"\",\"\",Periods!BD22),IF($Q$12=Lists!$U$17,IF(Periods!BD37=\"\",\"\",Periods!BD37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE22=\"\",\"\",Periods!BE22),IF($Q$12=Lists!$U$17,IF(Periods!BE37=\"\",\"\",Periods!BE37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF22=\"\",\"\",Periods!BF22),IF($Q$12=Lists!$U$17,IF(Periods!BF37=\"\",\"\",Periods!BF37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG22=\"\",\"\",Periods!BG22),IF($Q$12=Lists!$U$17,IF(Periods!BG37=\"\",\"\",Periods!BG37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH22=\"\",\"\",Periods!BH22),IF($Q$12=Lists!$U$17,IF(Periods!BH37=\"\",\"\",Periods!BH37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI22=\"\",\"\",Periods!BI22),IF($Q$12=Lists!$U$17,IF(Periods!BI37=\"\",\"\",Periods!BI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ22=\"\",\"\",Periods!BJ22),IF($Q$12=Lists!$U$17,IF(Periods!BJ37=\"\",\"\",Periods!BJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK22=\"\",\"\",Periods!BK22),IF($Q$12=Lists!$U$17,IF(Periods!BK37=\"\",\"\",Periods!BK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL22=\"\",\"\",Periods!BL22),IF($Q$12=Lists!$U$17,IF(Periods!BL37=\"\",\"\",Periods!BL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM22=\"\",\"\",Periods!BM22),IF($Q$12=Lists!$U$17,IF(Periods!BM37=\"\",\"\",Periods!BM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN22=\"\",\"\",Periods!BN22),IF($Q$12=Lists!$U$17,IF(Periods!BN37=\"\",\"\",Periods!BN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO22=\"\",\"\",Periods!BO22),IF($Q$12=Lists!$U$17,IF(Periods!BO37=\"\",\"\",Periods!BO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP22=\"\",\"\",Periods!BP22),IF($Q$12=Lists!$U$17,IF(Periods!BP37=\"\",\"\",Periods!BP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ22=\"\",\"\",Periods!BQ22),IF($Q$12=Lists!$U$17,IF(Periods!BQ37=\"\",\"\",Periods!BQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR22=\"\",\"\",Periods!BR22),IF($Q$12=Lists!$U$17,IF(Periods!BR37=\"\",\"\",Periods!BR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS22=\"\",\"\",Periods!BS22),IF($Q$12=Lists!$U$17,IF(Periods!BS37=\"\",\"\",Periods!BS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT22=\"\",\"\",Periods!BT22),IF($Q$12=Lists!$U$17,IF(Periods!BT37=\"\",\"\",Periods!BT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU22=\"\",\"\",Periods!BU22),IF($Q$12=Lists!$U$17,IF(Periods!BU37=\"\",\"\",Periods!BU37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV22=\"\",\"\",Periods!BV22),IF($Q$12=Lists!$U$17,IF(Periods!BV37=\"\",\"\",Periods!BV37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW22=\"\",\"\",Periods!BW22),IF($Q$12=Lists!$U$17,IF(Periods!BW37=\"\",\"\",Periods!BW37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX22=\"\",\"\",Periods!BX22),IF($Q$12=Lists!$U$17,IF(Periods!BX37=\"\",\"\",Periods!BX37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY22=\"\",\"\",Periods!BY22),IF($Q$12=Lists!$U$17,IF(Periods!BY37=\"\",\"\",Periods!BY37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ22=\"\",\"\",Periods!BZ22),IF($Q$12=Lists!$U$17,IF(Periods!BZ37=\"\",\"\",Periods!BZ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA22=\"\",\"\",Periods!CA22),IF($Q$12=Lists!$U$17,IF(Periods!CA37=\"\",\"\",Periods!CA37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB22=\"\",\"\",Periods!CB22),IF($Q$12=Lists!$U$17,IF(Periods!CB37=\"\",\"\",Periods!CB37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC22=\"\",\"\",Periods!CC22),IF($Q$12=Lists!$U$17,IF(Periods!CC37=\"\",\"\",Periods!CC37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD22=\"\",\"\",Periods!CD22),IF($Q$12=Lists!$U$17,IF(Periods!CD37=\"\",\"\",Periods!CD37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE22=\"\",\"\",Periods!CE22),IF($Q$12=Lists!$U$17,IF(Periods!CE37=\"\",\"\",Periods!CE37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF22=\"\",\"\",Periods!CF22),IF($Q$12=Lists!$U$17,IF(Periods!CF37=\"\",\"\",Periods!CF37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG22=\"\",\"\",Periods!CG22),IF($Q$12=Lists!$U$17,IF(Periods!CG37=\"\",\"\",Periods!CG37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH22=\"\",\"\",Periods!CH22),IF($Q$12=Lists!$U$17,IF(Periods!CH37=\"\",\"\",Periods!CH37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI22=\"\",\"\",Periods!CI22),IF($Q$12=Lists!$U$17,IF(Periods!CI37=\"\",\"\",Periods!CI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ22=\"\",\"\",Periods!CJ22),IF($Q$12=Lists!$U$17,IF(Periods!CJ37=\"\",\"\",Periods!CJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK22=\"\",\"\",Periods!CK22),IF($Q$12=Lists!$U$17,IF(Periods!CK37=\"\",\"\",Periods!CK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL22=\"\",\"\",Periods!CL22),IF($Q$12=Lists!$U$17,IF(Periods!CL37=\"\",\"\",Periods!CL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM22=\"\",\"\",Periods!CM22),IF($Q$12=Lists!$U$17,IF(Periods!CM37=\"\",\"\",Periods!CM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN22=\"\",\"\",Periods!CN22),IF($Q$12=Lists!$U$17,IF(Periods!CN37=\"\",\"\",Periods!CN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO22=\"\",\"\",Periods!CO22),IF($Q$12=Lists!$U$17,IF(Periods!CO37=\"\",\"\",Periods!CO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP22=\"\",\"\",Periods!CP22),IF($Q$12=Lists!$U$17,IF(Periods!CP37=\"\",\"\",Periods!CP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ22=\"\",\"\",Periods!CQ22),IF($Q$12=Lists!$U$17,IF(Periods!CQ37=\"\",\"\",Periods!CQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR22=\"\",\"\",Periods!CR22),IF($Q$12=Lists!$U$17,IF(Periods!CR37=\"\",\"\",Periods!CR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS22=\"\",\"\",Periods!CS22),IF($Q$12=Lists!$U$17,IF(Periods!CS37=\"\",\"\",Periods!CS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT22=\"\",\"\",Periods!CT22),IF($Q$12=Lists!$U$17,IF(Periods!CT37=\"\",\"\",Periods!CT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU22=\"\",\"\",Periods!CU22),IF($Q$12=Lists!$U$17,IF(Periods!CU37=\"\",\"\",Periods!CU37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$CW14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99197)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99197)","v":0},{"$f":"SUM(T$15:T$99197)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[{"$f":"ROW()","v":16},null,null,null,null,null,null,{"$f":"Calc!$H$62","v":"Количество продаж"},null,null,null,null,{"$f":"Calc!$M$62","v":"кол-во контактов"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B16=Lists!$CU$24,SUMIFS($Z16:$CV16,$Z$11:$CV$11,MAX($Z$11:$CV$11)),SUM($Z16:$CV16))","v":800612.00999999989},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$AA$62:$CV$62,Calc!$AA$11:$CV$11,\">=\"&AA$11,Calc!$AA$11:$CV$11,\"<=\"&AA$12))","v":1415.6999999999998},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$AA$62:$CV$62,Calc!$AA$11:$CV$11,\">=\"&AB$11,Calc!$AA$11:$CV$11,\"<=\"&AB$12))","v":4240.17},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$AA$62:$CV$62,Calc!$AA$11:$CV$11,\">=\"&AC$11,Calc!$AA$11:$CV$11,\"<=\"&AC$12))","v":8438.76},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$AA$62:$CV$62,Calc!$AA$11:$CV$11,\">=\"&AD$11,Calc!$AA$11:$CV$11,\"<=\"&AD$12))","v":13450.14},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$AA$62:$CV$62,Calc!$AA$11:$CV$11,\">=\"&AE$11,Calc!$AA$11:$CV$11,\"<=\"&AE$12))","v":17998.200000000004},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$AA$62:$CV$62,Calc!$AA$11:$CV$11,\">=\"&AF$11,Calc!$AA$11:$CV$11,\"<=\"&AF$12))","v":27879.39},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$AA$62:$CV$62,Calc!$AA$11:$CV$11,\">=\"&AG$11,Calc!$AA$11:$CV$11,\"<=\"&AG$12))","v":34027.29},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$AA$62:$CV$62,Calc!$AA$11:$CV$11,\">=\"&AH$11,Calc!$AA$11:$CV$11,\"<=\"&AH$12))","v":45426.149999999994},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$AA$62:$CV$62,Calc!$AA$11:$CV$11,\">=\"&AI$11,Calc!$AA$11:$CV$11,\"<=\"&AI$12))","v":53597.61},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$AA$62:$CV$62,Calc!$AA$11:$CV$11,\">=\"&AJ$11,Calc!$AA$11:$CV$11,\"<=\"&AJ$12))","v":68781.239999999991},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$AA$62:$CV$62,Calc!$AA$11:$CV$11,\">=\"&AK$11,Calc!$AA$11:$CV$11,\"<=\"&AK$12))","v":74618.28},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$AA$62:$CV$62,Calc!$AA$11:$CV$11,\">=\"&AL$11,Calc!$AA$11:$CV$11,\"<=\"&AL$12))","v":98740.62},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$AA$62:$CV$62,Calc!$AA$11:$CV$11,\">=\"&AM$11,Calc!$AA$11:$CV$11,\"<=\"&AM$12))","v":105904.26000000001},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$AA$62:$CV$62,Calc!$AA$11:$CV$11,\">=\"&AN$11,Calc!$AA$11:$CV$11,\"<=\"&AN$12))","v":118740.59999999999},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$AA$62:$CV$62,Calc!$AA$11:$CV$11,\">=\"&AO$11,Calc!$AA$11:$CV$11,\"<=\"&AO$12))","v":127353.59999999999},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$AA$62:$CV$62,Calc!$AA$11:$CV$11,\">=\"&AP$11,Calc!$AA$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$AA$62:$CV$62,Calc!$AA$11:$CV$11,\">=\"&AQ$11,Calc!$AA$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$AA$62:$CV$62,Calc!$AA$11:$CV$11,\">=\"&AR$11,Calc!$AA$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$AA$62:$CV$62,Calc!$AA$11:$CV$11,\">=\"&AS$11,Calc!$AA$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$AA$62:$CV$62,Calc!$AA$11:$CV$11,\">=\"&AT$11,Calc!$AA$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$AA$62:$CV$62,Calc!$AA$11:$CV$11,\">=\"&AU$11,Calc!$AA$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$AA$62:$CV$62,Calc!$AA$11:$CV$11,\">=\"&AV$11,Calc!$AA$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$AA$62:$CV$62,Calc!$AA$11:$CV$11,\">=\"&AW$11,Calc!$AA$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$AA$62:$CV$62,Calc!$AA$11:$CV$11,\">=\"&AX$11,Calc!$AA$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$AA$62:$CV$62,Calc!$AA$11:$CV$11,\">=\"&AY$11,Calc!$AA$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$AA$62:$CV$62,Calc!$AA$11:$CV$11,\">=\"&AZ$11,Calc!$AA$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$AA$62:$CV$62,Calc!$AA$11:$CV$11,\">=\"&BA$11,Calc!$AA$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$AA$62:$CV$62,Calc!$AA$11:$CV$11,\">=\"&BB$11,Calc!$AA$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$AA$62:$CV$62,Calc!$AA$11:$CV$11,\">=\"&BC$11,Calc!$AA$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$AA$62:$CV$62,Calc!$AA$11:$CV$11,\">=\"&BD$11,Calc!$AA$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$AA$62:$CV$62,Calc!$AA$11:$CV$11,\">=\"&BE$11,Calc!$AA$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$AA$62:$CV$62,Calc!$AA$11:$CV$11,\">=\"&BF$11,Calc!$AA$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$AA$62:$CV$62,Calc!$AA$11:$CV$11,\">=\"&BG$11,Calc!$AA$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$AA$62:$CV$62,Calc!$AA$11:$CV$11,\">=\"&BH$11,Calc!$AA$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$AA$62:$CV$62,Calc!$AA$11:$CV$11,\">=\"&BI$11,Calc!$AA$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$AA$62:$CV$62,Calc!$AA$11:$CV$11,\">=\"&BJ$11,Calc!$AA$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$AA$62:$CV$62,Calc!$AA$11:$CV$11,\">=\"&BK$11,Calc!$AA$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$AA$62:$CV$62,Calc!$AA$11:$CV$11,\">=\"&BL$11,Calc!$AA$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$AA$62:$CV$62,Calc!$AA$11:$CV$11,\">=\"&BM$11,Calc!$AA$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$AA$62:$CV$62,Calc!$AA$11:$CV$11,\">=\"&BN$11,Calc!$AA$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$AA$62:$CV$62,Calc!$AA$11:$CV$11,\">=\"&BO$11,Calc!$AA$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$AA$62:$CV$62,Calc!$AA$11:$CV$11,\">=\"&BP$11,Calc!$AA$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$AA$62:$CV$62,Calc!$AA$11:$CV$11,\">=\"&BQ$11,Calc!$AA$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$AA$62:$CV$62,Calc!$AA$11:$CV$11,\">=\"&BR$11,Calc!$AA$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$AA$62:$CV$62,Calc!$AA$11:$CV$11,\">=\"&BS$11,Calc!$AA$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$AA$62:$CV$62,Calc!$AA$11:$CV$11,\">=\"&BT$11,Calc!$AA$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$AA$62:$CV$62,Calc!$AA$11:$CV$11,\">=\"&BU$11,Calc!$AA$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$AA$62:$CV$62,Calc!$AA$11:$CV$11,\">=\"&BV$11,Calc!$AA$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$AA$62:$CV$62,Calc!$AA$11:$CV$11,\">=\"&BW$11,Calc!$AA$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$AA$62:$CV$62,Calc!$AA$11:$CV$11,\">=\"&BX$11,Calc!$AA$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$AA$62:$CV$62,Calc!$AA$11:$CV$11,\">=\"&BY$11,Calc!$AA$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$AA$62:$CV$62,Calc!$AA$11:$CV$11,\">=\"&BZ$11,Calc!$AA$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$AA$62:$CV$62,Calc!$AA$11:$CV$11,\">=\"&CA$11,Calc!$AA$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$AA$62:$CV$62,Calc!$AA$11:$CV$11,\">=\"&CB$11,Calc!$AA$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$AA$62:$CV$62,Calc!$AA$11:$CV$11,\">=\"&CC$11,Calc!$AA$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$AA$62:$CV$62,Calc!$AA$11:$CV$11,\">=\"&CD$11,Calc!$AA$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$AA$62:$CV$62,Calc!$AA$11:$CV$11,\">=\"&CE$11,Calc!$AA$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$AA$62:$CV$62,Calc!$AA$11:$CV$11,\">=\"&CF$11,Calc!$AA$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$AA$62:$CV$62,Calc!$AA$11:$CV$11,\">=\"&CG$11,Calc!$AA$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$AA$62:$CV$62,Calc!$AA$11:$CV$11,\">=\"&CH$11,Calc!$AA$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$AA$62:$CV$62,Calc!$AA$11:$CV$11,\">=\"&CI$11,Calc!$AA$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$AA$62:$CV$62,Calc!$AA$11:$CV$11,\">=\"&CJ$11,Calc!$AA$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$AA$62:$CV$62,Calc!$AA$11:$CV$11,\">=\"&CK$11,Calc!$AA$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$AA$62:$CV$62,Calc!$AA$11:$CV$11,\">=\"&CL$11,Calc!$AA$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$AA$62:$CV$62,Calc!$AA$11:$CV$11,\">=\"&CM$11,Calc!$AA$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$AA$62:$CV$62,Calc!$AA$11:$CV$11,\">=\"&CN$11,Calc!$AA$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$AA$62:$CV$62,Calc!$AA$11:$CV$11,\">=\"&CO$11,Calc!$AA$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$AA$62:$CV$62,Calc!$AA$11:$CV$11,\">=\"&CP$11,Calc!$AA$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$AA$62:$CV$62,Calc!$AA$11:$CV$11,\">=\"&CQ$11,Calc!$AA$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$AA$62:$CV$62,Calc!$AA$11:$CV$11,\">=\"&CR$11,Calc!$AA$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$AA$62:$CV$62,Calc!$AA$11:$CV$11,\">=\"&CS$11,Calc!$AA$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$AA$62:$CV$62,Calc!$AA$11:$CV$11,\">=\"&CT$11,Calc!$AA$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$AA$62:$CV$62,Calc!$AA$11:$CV$11,\">=\"&CU$11,Calc!$AA$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":17}]
[{"$f":"ROW()","v":18},null,null,null,null,null,null,{"$f":"Items!$BO$16","v":"Выручка"},null,null,null,null,{"$f":"Sales!$M$91","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X16/X$16)","v":3126.6729356931787},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":2633.9877622377626},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":2676.9336773289751},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":2705.3572841389023},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":2770.1225489916092},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":2812.2548109306927},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":2845.05337114861},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":2913.5198504019168},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":2957.2595670991309},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":2992.0763416917443},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":3063.4247774798437},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":3109.5649577377526},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":3146.1813215656198},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":3221.1567551432918},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":3271.8704032344035},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":3307.9181253327147},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z16:$CV16,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":19},null,null,null,null,null,null,{"$f":"H18","v":"Выручка"},{"$f":"Lists!$AM$16","v":"Продукт-1"},null,null,1,{"$f":"M18","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X17/X$16)","v":1695.4325307198328},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":1441.1328671328672},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":1463.3906420733131},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":1477.6892210229939},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":1511.6532616517004},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":1533.3643195247523},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":1549.9670321994245},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":1585.7520604973449},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":1608.2588784208697},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":1625.8613476169976},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":1663.1400541366197},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":1686.794945510253},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":1705.2944615101844},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":1744.3873054216401},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":1770.3785438297468},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":1788.518459152097},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z17:$CV17,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":20},null,null,null,null,null,null,{"$f":"H18","v":"Выручка"},{"$f":"Lists!$AM$17","v":"Продукт-2"},null,null,{"$f":"L19+1","v":2},{"$f":"M18","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X18/X$16)","v":1089.3296219171609},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":911.13286713286732},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":926.61931356525804},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":937.08922102299391},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":960.24126165170026},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":975.49794803960401},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":987.5267921994249},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":1012.0630156973449},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":1027.9183664347829},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":1040.6985219209976},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":1066.2739719266995},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":1083.0438231459445},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":1096.4910576560662},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":1123.4078334904398},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":1141.8441840759519},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":1155.1193977822722},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z18:$CV18,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":21},null,null,null,null,null,null,{"$f":"H18","v":"Выручка"},{"$f":"Lists!$AM$18","v":"Продукт-3"},null,null,{"$f":"L20+1","v":3},{"$f":"M18","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X19/X$16)","v":341.91078305618498},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":281.722027972028},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":286.92372169040391},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":290.57884209291416},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":298.2280256882085},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":303.39254336633661},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":307.55954674976027},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":315.70477420722699},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":321.08232224347836},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":325.51647215374896},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":334.01075141652467},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":339.72618908155494},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":344.3958023993689},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":353.36161623121143},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":359.64767532870479},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":364.28026839834547},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z19:$CV19,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":22},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":23}]
[{"$f":"ROW()","v":24},null,null,null,null,null,null,{"$f":"Items!$BO$17","v":"Себестоимость"},null,null,null,null,{"$f":"Prdction!$M$98","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X22/X$16)","v":1008.5137802490028},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":860.62603305785126},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":876.49345962543964},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":889.87025154643584},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":914.43444672024225},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":926.44969472959679},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":920.17369350980903},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":947.81009846881886},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":958.41053122937626},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":966.98110339393338},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":990.2015113818411},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":1006.1082338735896},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":1003.0712700643354},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":1039.6700413295598},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":1050.138543249572},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":1065.6582036009281},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z22:$CV22,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":25},null,null,null,null,null,null,{"$f":"H24","v":"Себестоимость"},{"$f":"Lists!$AM$16","v":"Продукт-1"},null,null,1,{"$f":"M24","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X23/X$16)","v":384.7856118456703},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":328.06921487603302},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":333.61270509201273},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":339.92643819589608},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":349.2468317175435},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":353.52777368631848},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":350.87103003471401},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":361.42198372363242},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":365.10612585487877},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":369.1226584206936},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":377.55563475283799},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":383.63458899921869},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":382.42645142804145},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":396.78705551719042},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":400.27992597074888},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":407.52314971493939},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z23:$CV23,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":26},null,null,null,null,null,null,{"$f":"H24","v":"Себестоимость"},{"$f":"I25","v":"Продукт-1"},{"$f":"Items!$AL$16","v":"с/ст ингрединент - 1"},null,{"$f":"L25","v":1},{"$f":"M25","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X24/X$16)","v":135.99242132909902},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":118.12500000000001},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":118.12499999999999},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":120.72375},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":122.50661568526424},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":123.37967249999997},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":126.09402529500001},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":127.79376879387054},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":128.86809385149002},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":131.70319191622278},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":133.37671493244008},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":134.60066213837968},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":137.56187670542408},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":139.30344756245179},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":140.58823799294339},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":143.68117922878815},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z24:$CV24,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":27},null,null,null,null,null,null,{"$f":"H24","v":"Себестоимость"},{"$f":"I25","v":"Продукт-1"},{"$f":"Items!$AL$17","v":"с/ст ингрединент - 2"},null,{"$f":"L25","v":1},{"$f":"M25","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X25/X$16)","v":108.79393706327919},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":94.500000000000028},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":94.499999999999972},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":96.579000000000022},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":98.005292548211401},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":98.703737999999959},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":100.875220236},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":102.23501503509644},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":103.094475081192},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":105.36255353297823},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":106.70137194595205},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":107.68052971070372},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":110.04950136433922},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":111.44275804996144},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":112.4705903943547},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":114.94494338303048},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z25:$CV25,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":28},null,null,null,null,null,null,{"$f":"H24","v":"Себестоимость"},{"$f":"I25","v":"Продукт-1"},{"$f":"Items!$AL$18","v":"с/ст ингрединент - 3"},null,{"$f":"L25","v":1},{"$f":"M25","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X26/X$16)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z26:$CV26,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":29},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":30},null,null,null,null,null,null,{"$f":"H24","v":"Себестоимость"},{"$f":"I25","v":"Продукт-1"},{"$f":"Items!$AQ$16","v":"ФОТ производственных рабочих"},null,{"$f":"L25","v":1},{"$f":"M25","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X28/X$16)","v":107.6917334256093},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":88.803242212333132},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":93.067465455394469},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":94.325913996843141},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":99.026864218513708},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":101.11104860486046},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":95.309065002856954},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":101.0716922266657},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":102.41812070938214},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":101.58224074730197},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":105.75195990341989},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":108.73338242318101},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":103.70390258329094},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":112.33911531136707},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":113.24699814111601},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":114.53617469470827},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z28:$CV28,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":31},null,null,null,null,null,null,{"$f":"H24","v":"Себестоимость"},{"$f":"I25","v":"Продукт-1"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L25","v":1},{"$f":"M25","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X29/X$16)","v":32.307520027682791},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":26.640972663699941},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":27.920239636618344},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":28.297774199052942},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":29.708059265554112},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":30.33331458145814},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":28.592719500857086},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":30.321507667999711},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":30.72543621281465},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":30.474672224190588},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":31.72558797102597},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":32.620014726954302},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":31.111170774987286},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":33.701734593410116},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":33.974099442334797},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":34.360852408412477},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z29:$CV29,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":32},null,null,null,null,null,null,{"$f":"H24","v":"Себестоимость"},{"$f":"Lists!$AM$17","v":"Продукт-2"},null,null,{"$f":"L25+1","v":2},{"$f":"M24","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X30/X$16)","v":457.93313695474944},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":390.95041322314057},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":398.68870021720824},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":403.67550061857435},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":414.93772854765825},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":420.68867720764075},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":417.91998306552358},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":430.54691501400862},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":435.68886822723073},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":438.86049691302395},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":449.83606157481449},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":457.08825232225337},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":455.61275896451349},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":472.0175636538147},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":477.21295520343693},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":483.06676139791114},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z30:$CV30,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":33},null,null,null,null,null,null,{"$f":"H31","v":"Себестоимость"},{"$f":"I32","v":"Продукт-2"},{"$f":"Items!$AL$16","v":"с/ст ингрединент - 1"},null,{"$f":"L32","v":2},{"$f":"M32","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X31/X$16)","v":101.69450907149556},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":88.333333333333343},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":88.333333333333343},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":90.276666666666671},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":91.609885450709086},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":92.262753333333308},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":94.292533906666677},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":95.563594300883821},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":96.366969652613363},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":98.487042984970842},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":99.738495822494883},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":100.65375793064018},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":102.86814060511431},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":104.17047930596047},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":105.13123969842681},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":107.44412697179219},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z31:$CV31,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":34},null,null,null,null,null,null,{"$f":"H31","v":"Себестоимость"},{"$f":"I32","v":"Продукт-2"},{"$f":"Items!$AL$17","v":"с/ст ингрединент - 2"},null,{"$f":"L32","v":2},{"$f":"M32","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X32/X$16)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z32:$CV32,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":35},null,null,null,null,null,null,{"$f":"H31","v":"Себестоимость"},{"$f":"I32","v":"Продукт-2"},{"$f":"Items!$AL$18","v":"с/ст ингрединент - 3"},null,{"$f":"L32","v":2},{"$f":"M32","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X33/X$16)","v":231.79484703588318},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":200.00000000000003},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":202.81074013541911},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":204.40000000000003},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":208.89680000000001},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":211.58648993091305},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":213.49252960000004},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":218.18936525120003},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":220.97207019933131},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":222.98953128672642},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":227.89530097503442},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":230.78703025815955},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":232.90899759648519},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":238.03299554360785},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":241.21851765305388},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":243.26972144556723},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z33:$CV33,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":36},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":37},null,null,null,null,null,null,{"$f":"H31","v":"Себестоимость"},{"$f":"I32","v":"Продукт-2"},{"$f":"Items!$AQ$16","v":"ФОТ производственных рабочих"},null,{"$f":"L32","v":2},{"$f":"M32","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X35/X$16)","v":95.725985267208287},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":78.936215299851668},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":82.726635960350649},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":83.845256886082794},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":88.023879305345531},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":89.876487648764879},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":84.719168891428396},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":89.841504201480646},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":91.038329519450812},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":90.295325108712888},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":94.001742136373267},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":96.651895487272043},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":92.181246740703074},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":99.856991387881848},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":100.66399834765869},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":101.80993306196291},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z35:$CV35,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,{"$f":"H31","v":"Себестоимость"},{"$f":"I32","v":"Продукт-2"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L32","v":2},{"$f":"M32","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X36/X$16)","v":28.71779558016248},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":23.680864589955501},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":24.817990788105192},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":25.153577065824837},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":26.407163791603658},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":26.962946294629464},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":25.415750667428519},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":26.952451260444192},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":27.311498855835247},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":27.088597532613864},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":28.200522640911974},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":28.995568646181614},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":27.654374022210927},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":29.957097416364554},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":30.199199504297603},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":30.54297991858887},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z36:$CV36,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":39},null,null,null,null,null,null,{"$f":"H24","v":"Себестоимость"},{"$f":"Lists!$AM$18","v":"Продукт-3"},null,null,{"$f":"L32+1","v":3},{"$f":"M24","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X37/X$16)","v":165.79503144858293},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":141.6064049586777},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":144.19205431621845},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":146.26831273196541},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":150.24988645504064},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":152.23324383563752},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":151.38268040957135},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":155.84119973117777},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":157.61553714726676},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":158.99794806021583},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":162.80981505418853},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":165.38539255211757},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":165.03205967178039},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":170.86542215855454},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":172.64566207538596},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":175.0682924880775},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z37:$CV37,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":40},null,null,null,null,null,null,{"$f":"H38","v":"Себестоимость"},{"$f":"I39","v":"Продукт-3"},{"$f":"Items!$AL$16","v":"с/ст ингрединент - 1"},null,{"$f":"L39","v":3},{"$f":"M39","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X38/X$16)","v":23.744708486033158},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":20.625000000000004},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":20.625},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":21.078750000000003},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":21.390044008538201},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":21.542482499999995},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":22.016417114999999},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":22.313197725913909},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":22.500778291530008},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":22.995795413943661},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":23.28799784534668},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":23.501702913050419},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":24.018740377137533},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":24.322824177570954},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":24.547152665434563},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":25.087190024074125},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z38:$CV38,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":41},null,null,null,null,null,null,{"$f":"H38","v":"Себестоимость"},{"$f":"I39","v":"Продукт-3"},{"$f":"Items!$AL$17","v":"с/ст ингрединент - 2"},null,{"$f":"L39","v":3},{"$f":"M39","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X39/X$16)","v":34.537757797866419},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":30.000000000000004},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":30},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":30.660000000000007},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":31.112791285146475},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":31.334519999999991},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":32.023879440000002},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":32.455560328602047},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":32.728404787680006},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":33.448429693008954},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":33.873451411413356},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":34.184295146255153},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":34.936349639472773},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":35.378653349194117},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":35.704949331541194},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":36.49045821683508},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z39:$CV39,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":42},null,null,null,null,null,null,{"$f":"H38","v":"Себестоимость"},{"$f":"I39","v":"Продукт-3"},{"$f":"Items!$AL$18","v":"с/ст ингрединент - 3"},null,{"$f":"L39","v":3},{"$f":"M39","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X40/X$16)","v":60.846147346919338},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":52.500000000000007},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":53.237819285547509},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":53.655000000000015},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":54.835409999999989},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":55.541453606864678},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":56.041789020000003},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":57.274708378439996},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":58.005168427324456},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":58.534751962765689},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":59.822516505946524},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":60.581595442766861},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":61.138611869077344},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":62.483661330197059},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":63.319860883926637},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":63.858301879461386},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z40:$CV40,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":43},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,{"$f":"H38","v":"Себестоимость"},{"$f":"I39","v":"Продукт-3"},{"$f":"Items!$AQ$16","v":"ФОТ производственных рабочих"},null,{"$f":"L39","v":3},{"$f":"M39","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X42/X$16)","v":35.897244475203109},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":29.601080737444377},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":31.022488485131493},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":31.441971332281046},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":33.008954739504574},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":33.703682868286819},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":31.76968833428565},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":33.690564075555244},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":34.139373569794053},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":33.860746915767322},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":35.25065330113997},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":36.244460807727009},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":34.567967527763656},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":37.446371770455684},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":37.748999380372005},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":38.178724898236098},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z42:$CV42,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":45},null,null,null,null,null,null,{"$f":"H38","v":"Себестоимость"},{"$f":"I39","v":"Продукт-3"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L39","v":3},{"$f":"M39","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X43/X$16)","v":10.769173342560931},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":8.8803242212333124},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":9.3067465455394469},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":9.4325913996843127},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":9.9026864218513708},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":10.111104860486046},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":9.5309065002856954},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":10.107169222666572},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":10.241812070938217},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":10.158224074730196},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":10.575195990341991},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":10.873338242318104},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":10.370390258329097},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":11.233911531136707},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":11.324699814111602},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":11.453617469470828},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z43:$CV43,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":46},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":47}]
[{"$f":"ROW()","v":48},null,null,null,null,null,null,{"$f":"Items!$BO$18","v":"Валовая прибыль"},null,null,null,null,{"$f":"Sales!$M$91","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X46/X$16)","v":2118.1591554441761},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":1773.3617291799114},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":1800.4402177035354},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":1815.4870325924662},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":1855.6881022713667},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":1885.8051162010956},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":1924.8796776388008},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":1965.709751933098},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":1998.8490358697545},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":2025.0952382978107},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":2073.2232660980026},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":2103.456723864163},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":2143.1100515012849},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":2181.486713813732},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":2221.7318599848318},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":2242.2599217317861},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z46:$CV46,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":49},null,null,null,null,null,null,{"$f":"H48","v":"Валовая прибыль"},{"$f":"Lists!$AM$16","v":"Продукт-1"},null,null,1,{"$f":"M48","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X47/X$16)","v":1310.6469188741626},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":1113.0636522568341},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":1129.7779369813002},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":1137.7627828270977},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":1162.4064299341569},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":1179.8365458384335},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":1199.0960021647104},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":1224.3300767737126},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":1243.152752565991},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":1256.738689196304},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":1285.5844193837818},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":1303.1603565110343},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":1322.868010082143},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":1347.6002499044498},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":1370.0986178589981},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":1380.9953094371574},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z47:$CV47,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":50},null,null,null,null,null,null,{"$f":"H48","v":"Валовая прибыль"},{"$f":"Lists!$AM$17","v":"Продукт-2"},null,null,{"$f":"L49+1","v":2},{"$f":"M48","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X48/X$16)","v":631.39648496241136},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":520.18245390972675},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":527.93061334804986},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":533.41372040441956},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":545.303533104042},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":554.80927083196309},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":569.60680913390115},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":581.51610068333628},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":592.22949820755207},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":601.83802500797367},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":616.43791035188497},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":625.95557082369123},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":640.8782986915528},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":651.39026983662507},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":664.63122887251484},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":672.05263638436099},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z48:$CV48,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":51},null,null,null,null,null,null,{"$f":"H48","v":"Валовая прибыль"},{"$f":"Lists!$AM$18","v":"Продукт-3"},null,null,{"$f":"L50+1","v":3},{"$f":"M48","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X49/X$16)","v":176.11575160760208},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":140.1156230133503},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":142.73166737418546},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":144.31052936094878},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":147.97813923316784},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":151.15929953069906},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":156.17686634018895},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":159.86357447604922},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":163.46678509621159},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":166.51852409353316},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":171.20093636233617},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":174.34079652943743},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":179.36374272758852},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":182.49619407265686},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":187.00201325331881},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":189.21197591026797},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z49:$CV49,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":52},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":53}]
[{"$f":"ROW()","v":54},null,null,null,null,null,null,{"$f":"Calc!H373","v":"Прямые расходы"},null,null,null,null,{"$f":"Calc!M373","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X52/X$16)","v":757.86779442899592},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":2267.5666925666928},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":1895.4226743529412},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":1367.7998044473093},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":1138.7691565127038},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":1050.9198083388583},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":900.35477845621608},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":849.48271106229083},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":816.58473850016901},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":762.15101983797001},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":749.40741525363774},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":734.58556382043537},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":687.40391292004176},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":697.280965761326},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":684.97896876945219},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":693.92012371959652},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z52:$CV52,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":55},null,null,null,null,null,null,{"$f":"Calc!H374","v":"Прямые расходы"},{"$f":"Calc!I374","v":"Прочие производственные расходы"},null,null,null,{"$f":"Calc!M374","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X53/X$16)","v":5.7691217060308659},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":88.295542840997399},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":70.751880231217143},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":35.550246718712224},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":22.676343889357288},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":17.223944616683887},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":11.119325064142364},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":9.2646226014472504},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":7.0554075130734182},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":5.9797442460587327},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":4.7398462138804129},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":4.4429461520689042},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":3.3575341131137324},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":3.1850760772040707},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":2.8895024111382295},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":2.6940836379968847},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z53:$CV53,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":56},null,null,null,null,null,null,{"$f":"Calc!H375","v":"Прямые расходы"},{"$f":"Calc!I375","v":"Прочие производственные расходы"},{"$f":"Calc!J375","v":"Продукт-1"},null,{"$f":"Calc!L375","v":1},{"$f":"Calc!M375","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X54/X$16)","v":3.9892333428772826},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":70.636434272797914},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":47.16792015414476},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":23.700164479141485},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":15.241477040387684},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":11.667833450011665},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":7.5324460111932146},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":6.3258049641919767},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":4.854032313986548},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":4.1139894110950097},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":3.2859614045922991},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":3.1027919700105664},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":2.3447796864147712},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":2.240826997894136},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":2.0473304834235302},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":1.9088683005427409},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z54:$CV54,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":57},null,null,null,null,null,null,{"$f":"Calc!H376","v":"Прямые расходы"},{"$f":"Calc!I376","v":"Прочие производственные расходы"},{"$f":"Calc!J376","v":"Продукт-2"},null,{"$f":"Calc!L376","v":2},{"$f":"Calc!M376","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X55/X$16)","v":0.88994418157679156},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":8.8295542840997392},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":11.79198003853619},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":5.9250411197853712},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":3.7174334244848009},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":2.7780555833361107},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":1.7934395264745751},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":1.4694088186276368},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":1.1006875995434349},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0.93287741748186159},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0.72694240464405713},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0.67007709102916868},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0.50637721334948071},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0.47212453965496759},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0.42108596385734959},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0.39260766872707176},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z55:$CV55,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":58},null,null,null,null,null,null,{"$f":"Calc!H377","v":"Прямые расходы"},{"$f":"Calc!I377","v":"Прочие производственные расходы"},{"$f":"Calc!J377","v":"Продукт-3"},null,{"$f":"Calc!L377","v":3},{"$f":"Calc!M377","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X56/X$16)","v":0.88994418157679156},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":8.8295542840997392},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":11.79198003853619},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":5.9250411197853712},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":3.7174334244848009},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":2.7780555833361107},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":1.7934395264745751},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":1.4694088186276368},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":1.1006875995434349},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0.93287741748186159},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0.72694240464405713},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0.67007709102916868},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0.50637721334948071},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0.47212453965496759},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0.42108596385734959},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0.39260766872707176},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z56:$CV56,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":59},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":60},null,null,null,null,null,null,{"$f":"Calc!H379","v":"Прямые расходы"},{"$f":"Calc!I379","v":"Прямые переменные расходы маркетинга"},null,null,null,{"$f":"Calc!M379","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X58/X$16)","v":385.64018876842323},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":960.65550611005165},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":827.62667010468397},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":688.58194542536796},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":594.94630621771319},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":560.85855499130139},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":488.91353473340388},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":450.08808452797086},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":437.56612533627549},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":397.93337385338225},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":391.40194493601916},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":374.84708096252621},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":348.77349474928468},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":346.35790645038992},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":336.27925073647936},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":344.55249007487816},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z58:$CV58,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":61},null,null,null,null,null,null,{"$f":"Calc!H380","v":"Прямые расходы"},{"$f":"Calc!I380","v":"Прямые переменные расходы маркетинга"},{"$f":"Calc!J380","v":"Расходы на платный трафик"},null,{"$f":"Calc!L380","v":1},{"$f":"Calc!M380","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X59/X$16)","v":210.22042874425532},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":716.95980786889891},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":621.43734803085727},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":499.4809663979068},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":413.37859680270986},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":372.25944816703884},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":313.13454132246079},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":276.39579878385848},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":258.11124209293547},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":226.31606148109961},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":214.30262088906804},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":197.53872643539896},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":178.6498808696968},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":170.81465844716726},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":164.56039467545222},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":168.35016835016836},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z59:$CV59,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":62},null,null,null,null,null,null,{"$f":"Calc!H381","v":"Прямые расходы"},{"$f":"Calc!I381","v":"Прямые переменные расходы маркетинга"},{"$f":"Calc!J381","v":"Представительские расходы"},null,{"$f":"Calc!L381","v":2},{"$f":"Calc!M381","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X60/X$16)","v":163.55383760314399},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":125.96830778648963},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":148.53964188542756},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":152.23405650435217},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":153.48043465222918},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":163.90527941683055},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":157.44605602920294},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":156.71245050663745},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":165.26824307144676},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":158.34972243476281},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":165.79133108582133},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":165.99149698974568},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":160.89629576966399},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":166.31059033885887},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":163.29713678388021},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":168.35016835016839},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z60:$CV60,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":63},null,null,null,null,null,null,{"$f":"Calc!H382","v":"Прямые расходы"},{"$f":"Calc!I382","v":"Прямые переменные расходы маркетинга"},{"$f":"Calc!J382","v":"Расходы на поддержание конверсии"},null,{"$f":"Calc!L382","v":3},{"$f":"Calc!M382","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X61/X$16)","v":11.865922421023887},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":117.72739045466321},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":57.649680188399167},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":36.866922523108975},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":28.087274762774054},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":24.693827407432103},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":18.332937381740102},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":16.979835237474916},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":14.186640171893162},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":13.267589937519812},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":11.307992961129779},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":11.316857537381519},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":9.2273181099238712},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":9.2326576643638116},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":8.4217192771469911},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":7.8521533745414347},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z61:$CV61,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":64},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":65},null,null,null,null,null,null,{"$f":"Calc!H384","v":"Прямые расходы"},{"$f":"Calc!I384","v":"Прямые постоянные расходы маркетинга"},null,null,null,{"$f":"Calc!M384","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X63/X$16)","v":51.696744141834706},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":859.64540509995072},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":632.99348846862267},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":318.05620731007872},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":202.45216778412717},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":154.15541554155411},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":99.51867669988475},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":82.722582374323665},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":63.141067424820292},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":53.514617536117747},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":42.306613096826993},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":39.739970795360065},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":30.031493300325643},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":28.406422562888402},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":25.819849032597105},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":24.073637227687321},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z63:$CV63,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":66},null,null,null,null,null,null,{"$f":"Calc!H385","v":"Прямые расходы"},{"$f":"Calc!I385","v":"Прямые постоянные расходы маркетинга"},{"$f":"Calc!J385","v":"ФОТ сотрудников маркетинга"},null,{"$f":"Calc!L385","v":1},{"$f":"Calc!M385","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X64/X$16)","v":32.241106503011366},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":593.34604789150251},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":396.21052929481601},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":199.08138162478846},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":126.77934950862965},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":96.142947628096124},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":62.067355132232088},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":51.61609990099123},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":39.235374338349175},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":33.253572314138637},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":26.301454873450965},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":24.602300669487423},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":18.591956987914397},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":17.594363818792555},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":15.924248326183294},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":14.847281904869591},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z64:$CV64,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":67},null,null,null,null,null,null,{"$f":"Calc!H386","v":"Прямые расходы"},{"$f":"Calc!I386","v":"Прямые постоянные расходы маркетинга"},{"$f":"Calc!J386","v":"Соцсборы"},null,{"$f":"Calc!L386","v":0},{"$f":"Calc!M386","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X65/X$16)","v":9.6723319509034091},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":178.00381436745076},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":118.86315878844481},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":59.72441448743654},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":38.033804852588894},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":28.842884288428834},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":18.620206539669628},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":15.484829970297371},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":11.770612301504752},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":9.9760716942415897},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":7.8904364620352876},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":7.3806902008462281},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":5.5775870963743195},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":5.2783091456377669},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":4.7772744978549877},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":4.4541845714608774},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z65:$CV65,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":68},null,null,null,null,null,null,{"$f":"Calc!H387","v":"Прямые расходы"},{"$f":"Calc!I387","v":"Прямые постоянные расходы маркетинга"},{"$f":"Calc!J387","v":"Прочие расходы маркетинга"},null,{"$f":"Calc!L387","v":2},{"$f":"Calc!M387","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X66/X$16)","v":9.7833056879199223},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":88.295542840997399},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":117.91980038536191},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":59.250411197853708},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":37.639013422908612},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":29.169583625029162},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":18.831115027983039},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":15.621652503035063},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":12.13508078496637},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":10.284973527737524},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":8.1147217613407392},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":7.7569799250264158},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":5.8619492160369271},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":5.5337495984580798},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":5.118326208558825},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":4.7721707513568523},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z66:$CV66,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":69},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":70},null,null,null,null,null,null,{"$f":"Calc!H389","v":"Прямые расходы"},{"$f":"Calc!I389","v":"Прямые переменные коммерческие расходы"},null,null,null,{"$f":"Calc!M389","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X68/X$16)","v":142.18034484227471},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":134.99211226483956},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":139.30887991126139},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":140.01543670713076},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":140.25380652791225},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":142.24755808914222},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":141.01223161625848},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":140.87192956006783},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":142.5082248880876},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":141.1850578163218},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":142.60826547083676},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":142.64654719996227},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":141.67208996662166},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":142.70757380298016},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":142.1312508105905},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":143.0976430976431},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z68:$CV68,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":72},null,null,null,null,null,null,{"$f":"Calc!H391","v":"Прямые расходы"},{"$f":"Calc!I391","v":"Прямые переменные коммерческие расходы"},{"$f":"Calc!J391","v":"Продукт-2"},null,{"$f":"Calc!L391","v":2},{"$f":"Calc!M391","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X70/X$16)","v":57.239057239057253},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":57.239057239057253},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":57.239057239057239},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":57.239057239057246},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":57.239057239057246},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":57.239057239057239},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":57.239057239057239},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":57.239057239057239},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":57.239057239057246},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":57.239057239057246},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":57.239057239057253},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":57.239057239057253},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":57.239057239057239},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":57.239057239057232},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":57.239057239057246},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":57.239057239057246},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z70:$CV70,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":73},null,null,null,null,null,null,{"$f":"Calc!H392","v":"Прямые расходы"},{"$f":"Calc!I392","v":"Прямые переменные коммерческие расходы"},{"$f":"Calc!J392","v":"Продукт-3"},null,{"$f":"Calc!L392","v":3},{"$f":"Calc!M392","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X71/X$16)","v":21.464646464646467},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":21.464646464646467},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":21.464646464646464},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":21.464646464646464},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":21.464646464646467},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":21.46464646464646},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":21.464646464646464},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":21.464646464646464},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":21.464646464646467},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":21.464646464646464},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":21.464646464646467},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":21.464646464646464},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":21.464646464646467},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":21.464646464646464},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":21.464646464646467},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":21.464646464646467},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z71:$CV71,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":74},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":75},null,null,null,null,null,null,{"$f":"Calc!H394","v":"Прямые расходы"},{"$f":"Calc!I394","v":"Прямые постоянные расходы отдела продаж"},null,null,null,{"$f":"Calc!M394","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X73/X$16)","v":172.58139497043223},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":223.97812625085353},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":224.74175563715605},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":185.59596828601985},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":178.44053209359407},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":176.43433510017664},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":159.79101034252662},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":166.53549199848123},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":166.31391333791217},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":163.53822638608946},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":168.35074553607447},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":172.90901871051796},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":163.56930079069619},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":176.62398686786347},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":177.8591157786469},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":179.50226968139103},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z73:$CV73,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":76},null,null,null,null,null,null,{"$f":"Calc!H395","v":"Прямые расходы"},{"$f":"Calc!I395","v":"Прямые постоянные расходы отдела продаж"},{"$f":"Calc!J395","v":"ФОТ менеджеров по продаже"},null,{"$f":"Calc!L395","v":1},{"$f":"Calc!M395","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X74/X$16)","v":126.57102496441983},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":104.37121800758165},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":109.38299643646363},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":110.86206188270947},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":116.38712930373462},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":118.83668922447798},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":112.01756775644421},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":118.79043333306883},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":120.37290236460716},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":119.39048542152032},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":124.29119238031574},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":127.79528403317076},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":121.88409291270737},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":132.03313305731041},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":133.10017559301536},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":134.61535593748428},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z74:$CV74,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":77},null,null,null,null,null,null,{"$f":"Calc!H396","v":"Прямые расходы"},{"$f":"Calc!I396","v":"Прямые постоянные расходы отдела продаж"},{"$f":"Calc!J396","v":"Соцсборы"},null,{"$f":"Calc!L396","v":0},{"$f":"Calc!M396","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X75/X$16)","v":37.971307489325952},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":31.311365402274497},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":32.814898930939087},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":33.258618564812842},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":34.916138791120389},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":35.651006767343389},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":33.605270326933265},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":35.637129999920646},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":36.111870709382146},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":35.817145626456096},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":37.287357714094718},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":38.338585209951226},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":36.565227873812212},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":39.609939917193131},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":39.930052677904605},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":40.384606781245282},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z75:$CV75,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":78},null,null,null,null,null,null,{"$f":"Calc!H397","v":"Прямые расходы"},{"$f":"Calc!I397","v":"Прямые постоянные расходы отдела продаж"},{"$f":"Calc!J397","v":"Прочие расходы отдела продаж"},null,{"$f":"Calc!L397","v":2},{"$f":"Calc!M397","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X76/X$16)","v":8.0390625166864549},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":88.295542840997399},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":82.543860269753338},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":41.4752878384976},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":27.137263998739048},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":21.946639108355274},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":14.168172259149143},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":12.107928665491727},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":9.8291402639228735},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":8.3305953381130244},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":6.7721954416640378},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":6.7751494673959263},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":5.1199800041766004},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":4.9809138933599089},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":4.8288875077269289},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":4.5023069626614411},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z76:$CV76,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":79},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":81}]
[{"$f":"ROW()","v":82},null,null,null,null,null,null,{"$f":"Items!$BO$22","v":"Маржинальная прибыль"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X80/X$16)","v":1360.2913610151802},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":-494.20496338678146},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":-94.982456649405975},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":447.68722814515689},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":716.91894575866297},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":834.88530786223725},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":1024.5248991825847},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":1116.2270408708073},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":1182.2642973695856},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":1262.9442184598406},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":1323.8158508443648},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":1368.8711600437273},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":1455.7061385812428},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":1484.2057480524056},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":1536.7528912153798},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":1548.3397980121899},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z80:$CV80,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":83}]
[{"$f":"ROW()","v":84},null,null,null,null,null,null,{"$f":"Items!$BO$23","v":"Управленческие расходы"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X82/X$16)","v":273.35827130838101},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":4364.2141009767456},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":1824.3336690679566},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":1364.3636848442031},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":782.34354050140166},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":236.4038495250567},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":223.986265681872},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":234.33298010176114},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":225.80908070173868},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":224.55716361662289},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":236.14393294534861},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":235.58239952774017},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":234.22589841506448},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":240.38601116007959},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":244.34754010948384},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":241.19307906856434},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z82:$CV82,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":85},null,null,null,null,null,null,{"$f":"H84","v":"Управленческие расходы"},{"$f":"Items!$BO$24","v":"ФОТ управленческого персонала"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X83/X$16)","v":26.12606154883937},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":2712.43907607544},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":1100.4039932361202},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":829.73564836539958},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":402.15184749006329},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z83:$CV83,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":86},null,null,null,null,null,null,{"$f":"H84","v":"Управленческие расходы"},{"$f":"I85","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L86)=0,$L86=0,$L86=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L86)))","v":"Генеральный директор"},null,4,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X84/X$16)","v":11.722367991956554},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":1695.2744225471499},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":582.99549310522923},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":301.72205395105442},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":146.2370354509321},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z84:$CV84,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":87},null,null,null,null,null,null,{"$f":"H84","v":"Управленческие расходы"},{"$f":"I85","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L87)=0,$L87=0,$L87=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L87)))","v":"Заместитель ГД"},null,{"$f":"L86+1","v":5},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X85/X$16)","v":5.7680395526417358},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":131.17398594867657},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":271.54984855594898},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":131.61333190583889},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z85:$CV85,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":88},null,null,null,null,null,null,{"$f":"H84","v":"Управленческие расходы"},{"$f":"I85","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L88)=0,$L88=0,$L88=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L88)))","v":"Главный бухгалтер"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X86/X$16)","v":7.0334207951739334},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":1017.16465352829},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":349.79729586313755},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":181.03323237063265},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":87.742221270559284},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z86:$CV86,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":90},null,null,null,null,null,null,{"$f":"H86","v":"Управленческие расходы"},{"$f":"I87","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L90)=0,$L90=0,$L90=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L90)))","v":"Сотрудники категории - 2"},null,8,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X88/X$16)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z88:$CV88,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":91},null,null,null,null,null,null,{"$f":"H87","v":"Управленческие расходы"},{"$f":"I88","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L91)=0,$L91=0,$L91=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L91)))","v":"Сотрудники категории - 3"},null,9,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X89/X$16)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z89:$CV89,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":92},null,null,null,null,null,null,{"$f":"H88","v":"Управленческие расходы"},{"$f":"I89","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L92)=0,$L92=0,$L92=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L92)))","v":"Прочие сотрудники"},null,10,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X90/X$16)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z90:$CV90,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":93},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":94},null,null,null,null,null,null,{"$f":"H84","v":"Управленческие расходы"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X92/X$16)","v":7.8378184646518116},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":813.73172282263204},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":330.12119797083608},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":248.92069450961989},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":120.64555424701898},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z92:$CV92,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":95},null,null,null,null,null,null,{"$f":"H84","v":"Управленческие расходы"},{"$f":"Items!$BG$13","v":"Расходы на персонал"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X93/X$16)","v":41.105349582122038},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":554.93356250932015},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":159.30965208123206},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":83.148996792747809},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":65.866451440118055},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":45.49065075525408},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":37.32243147546265},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":45.334650519235197},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":36.556628861910376},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":34.162511339998225},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":42.834202998868207},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":39.669838775497219},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":37.369791304698552},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":39.063715113687252},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":40.24172846516791},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":34.986369734863736},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z93:$CV93,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":97},null,null,null,null,null,null,{"$f":"H84","v":"Управленческие расходы"},{"$f":"I85","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L97)=0,$L97=0,$L97=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L97)))","v":"Расходы на организацию рабочего места"},null,{"$f":"L96+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X95/X$16)","v":1.8240256783653082},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":81.060213635971223},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":12.221077089938479},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":4.2871841975027758},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":4.1138495102543056},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":1.2789084669783877},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":3.2628882864260547},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":2.4693441961437448},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":1.895196619222391},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":2.1503058579297964},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":1.8810797448989931},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0.85870900783457937},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":2.8222396476898726},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0.80312951161178969},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":2.0693340983029946},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z95:$CV95,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":98},null,null,null,null,null,null,{"$f":"H84","v":"Управленческие расходы"},{"$f":"I85","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L98)=0,$L98=0,$L98=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L98)))","v":"Расходы на оргтехнику"},null,{"$f":"L97+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X96/X$16)","v":2.3675435362212345},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":100.80407807680537},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":13.361787381166319},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":5.2440317060800412},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":5.0803955386337991},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":1.5945735198519881},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":4.1073645430818235},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":3.1383301862212578},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":2.43179654690588},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":2.7856667616463393},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":2.4603227986728617},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":1.1339316109470086},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":3.762622881283864},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":1.0810314975423141},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":2.8121555358465389},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z96:$CV96,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":99},null,null,null,null,null,null,{"$f":"H95","v":"Управленческие расходы"},{"$f":"I96","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L99)=0,$L99=0,$L99=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L99)))","v":"Канцелярские расходы"},null,{"$f":"L98+1","v":4},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X97/X$16)","v":3.333253657554422},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":29.807716834231993},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":12.233451503713294},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":8.3511885373265731},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":5.3892686450429137},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":2.7622468789847727},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":2.5232912158894956},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":2.6267515979241898},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":2.6855568289870861},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":2.749888784890453},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":2.851354049183858},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":3.0531260219883332},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":3.0121041150189498},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":3.304564911114646},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":3.4771476096173108},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":3.6793919596094966},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z97:$CV97,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":100},null,null,null,null,null,null,{"$f":"H96","v":"Управленческие расходы"},{"$f":"I97","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L100)=0,$L100=0,$L100=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L100)))","v":"Прочие расходы на персонал"},null,{"$f":"L99+1","v":5},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X98/X$16)","v":1.7740442618726076},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":9.700614340765858},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":4.5562007242634142},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":3.5721016920732436},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":2.5111405753025622},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":1.5851574129912986},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":1.4876376842853269},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":1.5452818927273444},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":1.5793435420082529},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":1.5903392464399888},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":1.6292222924500663},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":1.7048853459084996},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":1.6519460188723294},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":1.7690602729460743},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":1.8161859157853473},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":1.87184209837826},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z98:$CV98,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":101},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":102},null,null,null,null,null,null,{"$f":"H91","v":"Управленческие расходы"},{"$f":"Items!$BC$13","v":"Постоянные расходы"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X100/X$16)","v":198.28904171276776},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":283.10973956935328},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":234.49882577976828},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":202.55834517643589},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":193.67968732420138},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":190.91319876980259},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":186.66383420640938},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":188.99832958252594},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":189.2524518398283},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":190.39465227662464},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":193.30972994648042},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":195.91256075224294},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":196.85610711036588},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":201.32229604639232},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":204.10581164431593},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":206.20670933370059},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z100:$CV100,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":103},null,null,null,null,null,null,{"$f":"H91","v":"Управленческие расходы"},{"$f":"I92","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L103)=0,$L103=0,$L103=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L103)))","v":"Постоянные расходы - 1"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X101/X$16)","v":31.266729356931787},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":26.339877622377625},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":26.769336773289748},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":27.05357284138902},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":27.701225489916094},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":28.12254810930693},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":28.450533711486095},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":29.135198504019172},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":29.572595670991308},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":29.920763416917438},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":30.634247774798435},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":31.095649577377522},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":31.461813215656193},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":32.211567551432914},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":32.718704032344043},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":33.079181253327143},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z101:$CV101,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":104},null,null,null,null,null,null,{"$f":"H91","v":"Управленческие расходы"},{"$f":"I92","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L104)=0,$L104=0,$L104=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L104)))","v":"Постоянные расходы - 2"},null,{"$f":"L103+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X102/X$16)","v":156.33364678465892},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":131.69938811188811},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":133.84668386644876},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":135.26786420694512},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":138.50612744958048},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":140.61274054653467},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":142.2526685574305},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":145.67599252009586},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":147.86297835495654},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":149.60381708458721},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":153.17123887399219},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":155.47824788688763},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":157.30906607828101},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":161.05783775716455},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":163.59352016172019},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":165.39590626663573},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z102:$CV102,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":106},null,null,null,null,null,null,{"$f":"H102","v":"Управленческие расходы"},{"$f":"I103","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L106)=0,$L106=0,$L106=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L106)))","v":"Постоянные расходы - 4"},null,4,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X104/X$16)","v":1.3167164884503479},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":26.488662852299218},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":12.234179289981297},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":6.4545916698661889},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":4.2521629886380374},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":3.3365445919591949},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":2.2616845891803945},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":1.9457061098514605},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":1.5303401533570837},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":1.3618766662411432},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":1.1143009510523165},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":1.0784911043766421},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0.85576643902053484},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0.83777417643335383},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0.7845677629420601},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0.76808232557240519},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z104:$CV104,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":107},null,null,null,null,null,null,{"$f":"H103","v":"Управленческие расходы"},{"$f":"I104","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L107)=0,$L107=0,$L107=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L107)))","v":"Постоянные расходы - 5"},null,5,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X105/X$16)","v":0.89841951401767206},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":23.54547809093264},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":8.2543860269753342},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":4.3549052230422474},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":2.8689292453461457},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":2.2511626162616256},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":1.5259558673988207},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":1.3127655680925516},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":1.0325186576867071},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0.91885654589763888},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0.75181750914373169},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0.72765664873604774},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0.57738458536325243},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0.56524522747310613},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0.52934692439464293},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0.51822421966330945},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z105:$CV105,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":108},null,null,null,null,null,null,{"$f":"H104","v":"Управленческие расходы"},{"$f":"I105","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L108)=0,$L108=0,$L108=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L108)))","v":"Постоянные расходы - 6"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X106/X$16)","v":0.20364180951906186},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":1.765910856819948},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":2.3701879877457741},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":1.2147519303783969},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":0.77739116470163139},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":0.59256705670567045},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0.39019660071472156},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0.32609155980861243},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0.2491501550010996},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0.21538816674615271},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0.17119750645776041},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0.16096163453049606},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0.12407147049458785},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0.11799253211689738},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0.10734180251197638},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0.10208385656990185},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z106:$CV106,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":109},null,null,null,null,null,null,{"$f":"H105","v":"Управленческие расходы"},{"$f":"I106","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L109)=0,$L109=0,$L109=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L109)))","v":"Постоянные расходы - 7"},null,7,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X107/X$16)","v":3.1266729356931786},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":2.6339877622377621},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":2.6769336773289747},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":2.705357284138902},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":2.7701225489916088},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":2.8122548109306931},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":2.8450533711486097},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":2.9135198504019169},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":2.9572595670991313},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":2.9920763416917437},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":3.063424777479844},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":3.1095649577377529},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":3.1461813215656194},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":3.2211567551432911},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":3.2718704032344039},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":3.3079181253327148},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z107:$CV107,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":110},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":111},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":112}]
[{"$f":"ROW()","v":113},null,null,null,null,null,null,{"$f":"Items!$BO$25","v":"EBITDA"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X111/X$16)","v":1086.9330897067994},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":-4858.4190643635275},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":-1919.3161257173626},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":-916.67645669904653},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":-65.424594742738776},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":598.4814583371807},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":800.53863350071276},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":881.89406076904629},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":956.4552166678468},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":1038.387054843218},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":1087.6719178990163},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":1133.2887605159872},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":1221.4802401661782},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":1243.8197368923261},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":1292.405351105896},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":1307.1467189436257},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z111:$CV111,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":115},null,null,null,null,null,null,{"$f":"Items!$BO$28","v":"Амортизация"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X113/X$16)","v":42.276685584846796},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":833.90234905386433},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":550.29240179835563},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":276.50191892331736},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":173.48022647595741},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":129.64259388901851},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":83.693844568813503},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":68.572411535956391},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":51.365421312026967},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":43.53427948248688},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":33.923978883389331},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":31.270264248027875},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":23.630936622975767},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":22.032478517231823},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":19.650678313342983},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":18.321691207263349},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z113:$CV113,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":116},null,null,null,null,null,null,{"$f":"H115","v":"Амортизация"},{"$f":"Items!$AU$13","v":"Капзатраты разовые амортизируемые"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X114/X$16)","v":42.276685584846796},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":833.90234905386433},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":550.29240179835563},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":276.50191892331736},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":173.48022647595741},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":129.64259388901851},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":83.693844568813503},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":68.572411535956391},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":51.365421312026967},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":43.53427948248688},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":33.923978883389331},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":31.270264248027875},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":23.630936622975767},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":22.032478517231823},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":19.650678313342983},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":18.321691207263349},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z114:$CV114,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":117},null,null,null,null,null,null,{"$f":"H115","v":"Амортизация"},{"$f":"I116","v":"Капзатраты разовые амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L117)=0,$L117=0,$L117=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L117)))","v":"Учреждение юр.лица"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X115/X$16)","v":0.10235225480122945},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":2.94318476136658},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":1.3102200042817991},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":0.65833790219837462},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":0.41304815827608904},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":0.30867284259290118},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0.199271058497175},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0.16326764651418188},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0.12229862217149277},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0.10365304638687352},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":8.0771378293784127E-2},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":7.4453010114352083E-2},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":5.6264134816608968E-2},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":5.2458282183885284E-2},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":4.6787329317483285E-2},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":4.3623074303007971E-2},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z115:$CV115,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":118},null,null,null,null,null,null,{"$f":"H115","v":"Амортизация"},{"$f":"I116","v":"Капзатраты разовые амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L118)=0,$L118=0,$L118=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L118)))","v":"Получение документов"},null,{"$f":"L117+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X116/X$16)","v":0.92117029321106503},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":26.488662852299218},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":11.79198003853619},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":5.9250411197853712},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":3.7174334244848009},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":2.7780555833361107},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":1.7934395264745751},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":1.4694088186276368},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":1.1006875995434349},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0.93287741748186159},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0.72694240464405713},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0.67007709102916868},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0.50637721334948071},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0.47212453965496759},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0.42108596385734959},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0.39260766872707176},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z116:$CV116,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":119},null,null,null,null,null,null,{"$f":"H115","v":"Амортизация"},{"$f":"I116","v":"Капзатраты разовые амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L119)=0,$L119=0,$L119=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L119)))","v":"Строительство цеха"},null,3,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X117/X$16)","v":30.185241246464283},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":588.63695227331607},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":393.06600128453971},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":197.50137065951239},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":123.9144474828267},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":92.601852777870363},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":59.781317549152504},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":48.980293954254563},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":36.689586651447833},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":31.095913916062056},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":24.231413488135239},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":22.335903034305627},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":16.879240444982692},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":15.737484655165586},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":14.036198795244987},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":13.086922290902391},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z117:$CV117,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":120},null,null,null,null,null,null,{"$f":"H116","v":"Амортизация"},{"$f":"I117","v":"Капзатраты разовые амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L120)=0,$L120=0,$L120=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L120)))","v":"Закупка и монтаж оборудования"},null,4,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X118/X$16)","v":10.061747082154762},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":196.21231742443865},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":131.02200042817989},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":65.833790219837454},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":41.304815827608898},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":30.867284259290116},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":19.927105849717499},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":16.326764651418184},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":12.229862217149275},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":10.36530463868735},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":8.0771378293784117},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":7.4453010114352072},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":5.6264134816608964},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":5.2458282183885281},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":4.6787329317483284},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":4.3623074303007963},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z118:$CV118,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":121},null,null,null,null,null,null,{"$f":"H117","v":"Амортизация"},{"$f":"I118","v":"Капзатраты разовые амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L121)=0,$L121=0,$L121=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L121)))","v":"Технологические инструкции"},null,5,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X119/X$16)","v":1.0061747082154757},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":19.621231742443868},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":13.102200042817991},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":6.5833790219837462},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":4.1304815827608907},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":3.0867284259290124},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":1.9927105849717501},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":1.6326764651418189},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":1.2229862217149279},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":1.0365304638687352},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0.80771378293784135},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0.74453010114352092},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0.56264134816608979},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0.52458282183885296},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0.46787329317483295},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0.43623074303007975},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z119:$CV119,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":122},null,null,null,null,null,null,{"$f":"H118","v":"Амортизация"},{"$f":"I119","v":"Капзатраты разовые амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L122)=0,$L122=0,$L122=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L122)))","v":"Разовые капзатраты - 6"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X120/X$16)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z120:$CV120,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":124},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":125},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":126}]
[{"$f":"ROW()","v":127},null,null,null,null,null,null,{"$f":"Lists!$BW$13","v":"Налоги на внеоборотные активы"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X125/X$16)","v":7.0662955844380964},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":430.58793058793066},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":159.97786252280764},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":74.589684319075843},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":43.163532539851296},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":29.539991036140641},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":17.316654983404501},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":12.751203192757604},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":8.4752945164844498},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":6.2710093064058476},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":4.1758802577886405},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":3.1940341339057059},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":1.918606997246366},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":1.3271945392522966},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0.77199093373847238},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0.3358976721331588},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z125:$CV125,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":128},null,null,null,null,null,null,{"$f":"H127","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L128)=0,$L128=0,$L128=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L128)))","v":"земельный налог"},null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X126/X$16)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z126:$CV126,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":129},null,null,null,null,null,null,{"$f":"H127","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L129)=0,$L129=0,$L129=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L129)))","v":"транспортный налог"},null,null,{"$f":"L128+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X127/X$16)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z127:$CV127,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":130},null,null,null,null,null,null,{"$f":"H127","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L130)=0,$L130=0,$L130=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L130)))","v":"налог на имущество организаций"},null,null,{"$f":"L129+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X128/X$16)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z128:$CV128,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":131},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":133},null,null,null,null,null,null,{"$f":"Items!$BO$29","v":"EBIT"},null,null,null,null,{"$f":"Sales!$M$91","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X131/X$16)","v":1037.5901085375147},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":-6122.9093440053211},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":-2629.5863900385257},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":-1267.76805994144},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":-282.06835375854763},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":439.29887341202146},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":699.52813394849454},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":800.5704460403324},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":896.61450083933551},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":988.5817660543255},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":1049.572058757838},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":1098.8244621340536},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":1195.9306965459559},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":1220.4600638358422},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":1271.9826818588144},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":1288.4891300642294},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z131:$CV131,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":134}]
[{"$f":"ROW()","v":135},null,null,null,null,null,null,{"$f":"Items!$BO$30","v":"Прочие доходы"},null,null,null,null,{"$f":"Prdction!$M$382","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X133/X$16)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z133:$CV133,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":136}]
[{"$f":"ROW()","v":137},null,null,null,null,null,null,{"$f":"Items!$BO$31","v":"Проценты начисленные"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X135/X$16)","v":24.327364896667813},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":937.64490757529336},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":520.30228296747919},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":308.81439742740173},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":265.33255944548353},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":198.00468690148688},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":93.427003595674833},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":47.608845723535431},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":25.095677269590315},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":12.313981910760573},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":2.6169926567186055},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z135:$CV135,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":138}]
[{"$f":"ROW()","v":139},null,null,null,null,null,null,{"$f":"Items!$BO$32","v":"Прибыль до налога на прибыль"},null,null,null,null,{"$f":"Sales!$M$91","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X137/X$16)","v":1013.2627436408468},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":-7060.5542515806155},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":-3149.8886730060053},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":-1576.5824573688417},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":-547.4009132040311},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":241.29418651053464},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":606.10113035281972},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":752.96160031679699},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":871.51882356974511},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":976.26778414356488},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":1046.9550661011192},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":1098.8244621340536},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":1195.9306965459559},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":1220.4600638358422},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":1271.9826818588144},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":1288.4891300642294},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z137:$CV137,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":140}]
[{"$f":"ROW()","v":141},null,null,null,null,null,null,{"$f":"Items!$BO$33","v":"Налог на прибыль"},null,null,null,null,{"$f":"Prdction!$M$382","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X139/X$16)","v":202.65254872816936},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":16.710843254307029},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":174.30376471394905},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":195.25355682871302},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":209.39101322022398},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":219.76489242681069},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":239.18613930919125},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":244.09201276716837},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":254.39653637176298},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":257.69782601284589},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z139:$CV139,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":142}]
[{"$f":"ROW()","v":143},null,null,null,null,null,null,{"$f":"Items!$BO$34","v":"Чистая прибыль"},null,null,null,null,{"$f":"Sales!$M$91","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$16=0,0,PL!X141/X$16)","v":810.61019491267734},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$16=0,0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,AA$12)/AA$16))","v":-7060.5542515806155},{"$f":"IF(AB$11=\"\",0,IF(AB$16=0,0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,AB$12)/AB$16))","v":-3149.8886730060053},{"$f":"IF(AC$11=\"\",0,IF(AC$16=0,0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,AC$12)/AC$16))","v":-1576.5824573688417},{"$f":"IF(AD$11=\"\",0,IF(AD$16=0,0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,AD$12)/AD$16))","v":-547.4009132040311},{"$f":"IF(AE$11=\"\",0,IF(AE$16=0,0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,AE$12)/AE$16))","v":241.29418651053464},{"$f":"IF(AF$11=\"\",0,IF(AF$16=0,0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,AF$12)/AF$16))","v":606.10113035281972},{"$f":"IF(AG$11=\"\",0,IF(AG$16=0,0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,AG$12)/AG$16))","v":736.25075706248981},{"$f":"IF(AH$11=\"\",0,IF(AH$16=0,0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,AH$12)/AH$16))","v":697.21505885579609},{"$f":"IF(AI$11=\"\",0,IF(AI$16=0,0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,AI$12)/AI$16))","v":781.01422731485184},{"$f":"IF(AJ$11=\"\",0,IF(AJ$16=0,0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,AJ$12)/AJ$16))","v":837.56405288089547},{"$f":"IF(AK$11=\"\",0,IF(AK$16=0,0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,AK$12)/AK$16))","v":879.05956970724287},{"$f":"IF(AL$11=\"\",0,IF(AL$16=0,0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,AL$12)/AL$16))","v":956.74455723676499},{"$f":"IF(AM$11=\"\",0,IF(AM$16=0,0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,AM$12)/AM$16))","v":976.36805106867348},{"$f":"IF(AN$11=\"\",0,IF(AN$16=0,0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,AN$12)/AN$16))","v":1017.5861454870516},{"$f":"IF(AO$11=\"\",0,IF(AO$16=0,0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,AO$12)/AO$16))","v":1030.7913040513833},{"$f":"IF(AP$11=\"\",0,IF(AP$16=0,0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,AP$12)/AP$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ$16=0,0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,AQ$12)/AQ$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR$16=0,0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,AR$12)/AR$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS$16=0,0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,AS$12)/AS$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT$16=0,0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,AT$12)/AT$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU$16=0,0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,AU$12)/AU$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV$16=0,0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,AV$12)/AV$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW$16=0,0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,AW$12)/AW$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX$16=0,0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,AX$12)/AX$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY$16=0,0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,AY$12)/AY$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ$16=0,0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,AZ$12)/AZ$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA$16=0,0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,BA$12)/BA$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB$16=0,0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,BB$12)/BB$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC$16=0,0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,BC$12)/BC$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD$16=0,0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,BD$12)/BD$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE$16=0,0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,BE$12)/BE$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF$16=0,0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,BF$12)/BF$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG$16=0,0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,BG$12)/BG$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH$16=0,0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,BH$12)/BH$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI$16=0,0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,BI$12)/BI$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ$16=0,0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,BJ$12)/BJ$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK$16=0,0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,BK$12)/BK$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL$16=0,0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,BL$12)/BL$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM$16=0,0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,BM$12)/BM$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN$16=0,0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,BN$12)/BN$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO$16=0,0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,BO$12)/BO$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP$16=0,0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,BP$12)/BP$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ$16=0,0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,BQ$12)/BQ$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR$16=0,0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,BR$12)/BR$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS$16=0,0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,BS$12)/BS$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT$16=0,0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,BT$12)/BT$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU$16=0,0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,BU$12)/BU$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV$16=0,0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,BV$12)/BV$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW$16=0,0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,BW$12)/BW$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX$16=0,0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,BX$12)/BX$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY$16=0,0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,BY$12)/BY$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ$16=0,0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,BZ$12)/BZ$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA$16=0,0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,CA$12)/CA$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB$16=0,0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,CB$12)/CB$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC$16=0,0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,CC$12)/CC$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD$16=0,0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,CD$12)/CD$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE$16=0,0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,CE$12)/CE$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF$16=0,0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,CF$12)/CF$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG$16=0,0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,CG$12)/CG$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$16=0,0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,CH$12)/CH$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$16=0,0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,CI$12)/CI$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$16=0,0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,CJ$12)/CJ$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$16=0,0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,CK$12)/CK$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$16=0,0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,CL$12)/CL$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$16=0,0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,CM$12)/CM$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$16=0,0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,CN$12)/CN$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$16=0,0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,CO$12)/CO$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$16=0,0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,CP$12)/CP$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$16=0,0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,CQ$12)/CQ$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$16=0,0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,CR$12)/CR$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$16=0,0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,CS$12)/CS$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$16=0,0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,CT$12)/CT$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$16=0,0,SUMIFS(Rep!$Z141:$CV141,Rep!$Z$12:$CV$12,CU$12)/CU$16))","v":0}]
[{"$f":"ROW()","v":144}]
[{"$f":"ROW()","v":145},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":146}]
[{"$f":"ROW()","v":147}]

{"sheet":"CFind","index":23,"n_rows":92,"n_cols":99,"rows_kept":92,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87},{"$f":"COLUMN()","v":88},{"$f":"COLUMN()","v":89},{"$f":"COLUMN()","v":90},{"$f":"COLUMN()","v":91},{"$f":"COLUMN()","v":92},{"$f":"COLUMN()","v":93},{"$f":"COLUMN()","v":94},{"$f":"COLUMN()","v":95},{"$f":"COLUMN()","v":96},{"$f":"COLUMN()","v":97},{"$f":"COLUMN()","v":98},{"$f":"COLUMN()","v":99}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16},{"$f":"MAX($Z2:AP2)+1","v":17},{"$f":"MAX($Z2:AQ2)+1","v":18},{"$f":"MAX($Z2:AR2)+1","v":19},{"$f":"MAX($Z2:AS2)+1","v":20},{"$f":"MAX($Z2:AT2)+1","v":21},{"$f":"MAX($Z2:AU2)+1","v":22},{"$f":"MAX($Z2:AV2)+1","v":23},{"$f":"MAX($Z2:AW2)+1","v":24},{"$f":"MAX($Z2:AX2)+1","v":25},{"$f":"MAX($Z2:AY2)+1","v":26},{"$f":"MAX($Z2:AZ2)+1","v":27},{"$f":"MAX($Z2:BA2)+1","v":28},{"$f":"MAX($Z2:BB2)+1","v":29},{"$f":"MAX($Z2:BC2)+1","v":30},{"$f":"MAX($Z2:BD2)+1","v":31},{"$f":"MAX($Z2:BE2)+1","v":32},{"$f":"MAX($Z2:BF2)+1","v":33},{"$f":"MAX($Z2:BG2)+1","v":34},{"$f":"MAX($Z2:BH2)+1","v":35},{"$f":"MAX($Z2:BI2)+1","v":36},{"$f":"MAX($Z2:BJ2)+1","v":37},{"$f":"MAX($Z2:BK2)+1","v":38},{"$f":"MAX($Z2:BL2)+1","v":39},{"$f":"MAX($Z2:BM2)+1","v":40},{"$f":"MAX($Z2:BN2)+1","v":41},{"$f":"MAX($Z2:BO2)+1","v":42},{"$f":"MAX($Z2:BP2)+1","v":43},{"$f":"MAX($Z2:BQ2)+1","v":44},{"$f":"MAX($Z2:BR2)+1","v":45},{"$f":"MAX($Z2:BS2)+1","v":46},{"$f":"MAX($Z2:BT2)+1","v":47},{"$f":"MAX($Z2:BU2)+1","v":48},{"$f":"MAX($Z2:BV2)+1","v":49},{"$f":"MAX($Z2:BW2)+1","v":50},{"$f":"MAX($Z2:BX2)+1","v":51},{"$f":"MAX($Z2:BY2)+1","v":52},{"$f":"MAX($Z2:BZ2)+1","v":53},{"$f":"MAX($Z2:CA2)+1","v":54},{"$f":"MAX($Z2:CB2)+1","v":55},{"$f":"MAX($Z2:CC2)+1","v":56},{"$f":"MAX($Z2:CD2)+1","v":57},{"$f":"MAX($Z2:CE2)+1","v":58},{"$f":"MAX($Z2:CF2)+1","v":59},{"$f":"MAX($Z2:CG2)+1","v":60},{"$f":"MAX($Z2:CH2)+1","v":61},{"$f":"MAX($Z2:CI2)+1","v":62},{"$f":"MAX($Z2:CJ2)+1","v":63},{"$f":"MAX($Z2:CK2)+1","v":64},{"$f":"MAX($Z2:CL2)+1","v":65},{"$f":"MAX($Z2:CM2)+1","v":66},{"$f":"MAX($Z2:CN2)+1","v":67},{"$f":"MAX($Z2:CO2)+1","v":68},{"$f":"MAX($Z2:CP2)+1","v":69},{"$f":"MAX($Z2:CQ2)+1","v":70},{"$f":"MAX($Z2:CR2)+1","v":71},{"$f":"MAX($Z2:CS2)+1","v":72},{"$f":"MAX($Z2:CT2)+1","v":73}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ28=\"\",\"\",MAX($Z3:AP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR28=\"\",\"\",MAX($Z3:AQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS28=\"\",\"\",MAX($Z3:AR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT28=\"\",\"\",MAX($Z3:AS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU28=\"\",\"\",MAX($Z3:AT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV28=\"\",\"\",MAX($Z3:AU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW28=\"\",\"\",MAX($Z3:AV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX28=\"\",\"\",MAX($Z3:AW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY28=\"\",\"\",MAX($Z3:AX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ28=\"\",\"\",MAX($Z3:AY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA28=\"\",\"\",MAX($Z3:AZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB28=\"\",\"\",MAX($Z3:BA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC28=\"\",\"\",MAX($Z3:BB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD28=\"\",\"\",MAX($Z3:BC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE28=\"\",\"\",MAX($Z3:BD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF28=\"\",\"\",MAX($Z3:BE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG28=\"\",\"\",MAX($Z3:BF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH28=\"\",\"\",MAX($Z3:BG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI28=\"\",\"\",MAX($Z3:BH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ28=\"\",\"\",MAX($Z3:BI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK28=\"\",\"\",MAX($Z3:BJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL28=\"\",\"\",MAX($Z3:BK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM28=\"\",\"\",MAX($Z3:BL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN28=\"\",\"\",MAX($Z3:BM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO28=\"\",\"\",MAX($Z3:BN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP28=\"\",\"\",MAX($Z3:BO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ28=\"\",\"\",MAX($Z3:BP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR28=\"\",\"\",MAX($Z3:BQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS28=\"\",\"\",MAX($Z3:BR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT28=\"\",\"\",MAX($Z3:BS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU28=\"\",\"\",MAX($Z3:BT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV28=\"\",\"\",MAX($Z3:BU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW28=\"\",\"\",MAX($Z3:BV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX28=\"\",\"\",MAX($Z3:BW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY28=\"\",\"\",MAX($Z3:BX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ28=\"\",\"\",MAX($Z3:BY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA28=\"\",\"\",MAX($Z3:BZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB28=\"\",\"\",MAX($Z3:CA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC28=\"\",\"\",MAX($Z3:CB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD28=\"\",\"\",MAX($Z3:CC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE28=\"\",\"\",MAX($Z3:CD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF28=\"\",\"\",MAX($Z3:CE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG28=\"\",\"\",MAX($Z3:CF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH28=\"\",\"\",MAX($Z3:CG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI28=\"\",\"\",MAX($Z3:CH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ28=\"\",\"\",MAX($Z3:CI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK28=\"\",\"\",MAX($Z3:CJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL28=\"\",\"\",MAX($Z3:CK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM28=\"\",\"\",MAX($Z3:CL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN28=\"\",\"\",MAX($Z3:CM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO28=\"\",\"\",MAX($Z3:CN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP28=\"\",\"\",MAX($Z3:CO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ28=\"\",\"\",MAX($Z3:CP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR28=\"\",\"\",MAX($Z3:CQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS28=\"\",\"\",MAX($Z3:CR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT28=\"\",\"\",MAX($Z3:CS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU28=\"\",\"\",MAX($Z3:CT3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":1},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":2},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":3},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":4},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":5},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":6},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":7},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":8},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":9},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":10},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":11},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":12},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":13},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":14},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":15},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":""},{"$f":"IF(OR(AQ3<>\"\",AQ11=\"\"),\"\",MAX($Z4:AP4)+1)","v":""},{"$f":"IF(OR(AR3<>\"\",AR11=\"\"),\"\",MAX($Z4:AQ4)+1)","v":""},{"$f":"IF(OR(AS3<>\"\",AS11=\"\"),\"\",MAX($Z4:AR4)+1)","v":""},{"$f":"IF(OR(AT3<>\"\",AT11=\"\"),\"\",MAX($Z4:AS4)+1)","v":""},{"$f":"IF(OR(AU3<>\"\",AU11=\"\"),\"\",MAX($Z4:AT4)+1)","v":""},{"$f":"IF(OR(AV3<>\"\",AV11=\"\"),\"\",MAX($Z4:AU4)+1)","v":""},{"$f":"IF(OR(AW3<>\"\",AW11=\"\"),\"\",MAX($Z4:AV4)+1)","v":""},{"$f":"IF(OR(AX3<>\"\",AX11=\"\"),\"\",MAX($Z4:AW4)+1)","v":""},{"$f":"IF(OR(AY3<>\"\",AY11=\"\"),\"\",MAX($Z4:AX4)+1)","v":""},{"$f":"IF(OR(AZ3<>\"\",AZ11=\"\"),\"\",MAX($Z4:AY4)+1)","v":""},{"$f":"IF(OR(BA3<>\"\",BA11=\"\"),\"\",MAX($Z4:AZ4)+1)","v":""},{"$f":"IF(OR(BB3<>\"\",BB11=\"\"),\"\",MAX($Z4:BA4)+1)","v":""},{"$f":"IF(OR(BC3<>\"\",BC11=\"\"),\"\",MAX($Z4:BB4)+1)","v":""},{"$f":"IF(OR(BD3<>\"\",BD11=\"\"),\"\",MAX($Z4:BC4)+1)","v":""},{"$f":"IF(OR(BE3<>\"\",BE11=\"\"),\"\",MAX($Z4:BD4)+1)","v":""},{"$f":"IF(OR(BF3<>\"\",BF11=\"\"),\"\",MAX($Z4:BE4)+1)","v":""},{"$f":"IF(OR(BG3<>\"\",BG11=\"\"),\"\",MAX($Z4:BF4)+1)","v":""},{"$f":"IF(OR(BH3<>\"\",BH11=\"\"),\"\",MAX($Z4:BG4)+1)","v":""},{"$f":"IF(OR(BI3<>\"\",BI11=\"\"),\"\",MAX($Z4:BH4)+1)","v":""},{"$f":"IF(OR(BJ3<>\"\",BJ11=\"\"),\"\",MAX($Z4:BI4)+1)","v":""},{"$f":"IF(OR(BK3<>\"\",BK11=\"\"),\"\",MAX($Z4:BJ4)+1)","v":""},{"$f":"IF(OR(BL3<>\"\",BL11=\"\"),\"\",MAX($Z4:BK4)+1)","v":""},{"$f":"IF(OR(BM3<>\"\",BM11=\"\"),\"\",MAX($Z4:BL4)+1)","v":""},{"$f":"IF(OR(BN3<>\"\",BN11=\"\"),\"\",MAX($Z4:BM4)+1)","v":""},{"$f":"IF(OR(BO3<>\"\",BO11=\"\"),\"\",MAX($Z4:BN4)+1)","v":""},{"$f":"IF(OR(BP3<>\"\",BP11=\"\"),\"\",MAX($Z4:BO4)+1)","v":""},{"$f":"IF(OR(BQ3<>\"\",BQ11=\"\"),\"\",MAX($Z4:BP4)+1)","v":""},{"$f":"IF(OR(BR3<>\"\",BR11=\"\"),\"\",MAX($Z4:BQ4)+1)","v":""},{"$f":"IF(OR(BS3<>\"\",BS11=\"\"),\"\",MAX($Z4:BR4)+1)","v":""},{"$f":"IF(OR(BT3<>\"\",BT11=\"\"),\"\",MAX($Z4:BS4)+1)","v":""},{"$f":"IF(OR(BU3<>\"\",BU11=\"\"),\"\",MAX($Z4:BT4)+1)","v":""},{"$f":"IF(OR(BV3<>\"\",BV11=\"\"),\"\",MAX($Z4:BU4)+1)","v":""},{"$f":"IF(OR(BW3<>\"\",BW11=\"\"),\"\",MAX($Z4:BV4)+1)","v":""},{"$f":"IF(OR(BX3<>\"\",BX11=\"\"),\"\",MAX($Z4:BW4)+1)","v":""},{"$f":"IF(OR(BY3<>\"\",BY11=\"\"),\"\",MAX($Z4:BX4)+1)","v":""},{"$f":"IF(OR(BZ3<>\"\",BZ11=\"\"),\"\",MAX($Z4:BY4)+1)","v":""},{"$f":"IF(OR(CA3<>\"\",CA11=\"\"),\"\",MAX($Z4:BZ4)+1)","v":""},{"$f":"IF(OR(CB3<>\"\",CB11=\"\"),\"\",MAX($Z4:CA4)+1)","v":""},{"$f":"IF(OR(CC3<>\"\",CC11=\"\"),\"\",MAX($Z4:CB4)+1)","v":""},{"$f":"IF(OR(CD3<>\"\",CD11=\"\"),\"\",MAX($Z4:CC4)+1)","v":""},{"$f":"IF(OR(CE3<>\"\",CE11=\"\"),\"\",MAX($Z4:CD4)+1)","v":""},{"$f":"IF(OR(CF3<>\"\",CF11=\"\"),\"\",MAX($Z4:CE4)+1)","v":""},{"$f":"IF(OR(CG3<>\"\",CG11=\"\"),\"\",MAX($Z4:CF4)+1)","v":""},{"$f":"IF(OR(CH3<>\"\",CH11=\"\"),\"\",MAX($Z4:CG4)+1)","v":""},{"$f":"IF(OR(CI3<>\"\",CI11=\"\"),\"\",MAX($Z4:CH4)+1)","v":""},{"$f":"IF(OR(CJ3<>\"\",CJ11=\"\"),\"\",MAX($Z4:CI4)+1)","v":""},{"$f":"IF(OR(CK3<>\"\",CK11=\"\"),\"\",MAX($Z4:CJ4)+1)","v":""},{"$f":"IF(OR(CL3<>\"\",CL11=\"\"),\"\",MAX($Z4:CK4)+1)","v":""},{"$f":"IF(OR(CM3<>\"\",CM11=\"\"),\"\",MAX($Z4:CL4)+1)","v":""},{"$f":"IF(OR(CN3<>\"\",CN11=\"\"),\"\",MAX($Z4:CM4)+1)","v":""},{"$f":"IF(OR(CO3<>\"\",CO11=\"\"),\"\",MAX($Z4:CN4)+1)","v":""},{"$f":"IF(OR(CP3<>\"\",CP11=\"\"),\"\",MAX($Z4:CO4)+1)","v":""},{"$f":"IF(OR(CQ3<>\"\",CQ11=\"\"),\"\",MAX($Z4:CP4)+1)","v":""},{"$f":"IF(OR(CR3<>\"\",CR11=\"\"),\"\",MAX($Z4:CQ4)+1)","v":""},{"$f":"IF(OR(CS3<>\"\",CS11=\"\"),\"\",MAX($Z4:CR4)+1)","v":""},{"$f":"IF(OR(CT3<>\"\",CT11=\"\"),\"\",MAX($Z4:CS4)+1)","v":""},{"$f":"IF(OR(CU3<>\"\",CU11=\"\"),\"\",MAX($Z4:CT4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN11=\"\",\"\",DAY(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN11=\"\",\"\",MONTH(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$140","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":21},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":22},23,24,25,26,27,28,29,30,31,32,33,34,35,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN11=\"\",\"\",YEAR(CN11)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$141","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":31},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":31},31,31,31,31,31,31,31,31,31,31,31,31,31,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN12=\"\",\"\",DAY(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$142","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":12},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN12=\"\",\"\",MONTH(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$143","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":21},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":22},23,24,25,26,27,28,29,30,31,32,33,34,35,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN12=\"\",\"\",YEAR(CN12)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I48\")","v":"CFind"},null,null,{"$f":"INDIRECT(\"START!K48\")","v":"Анализ финансового потока косвенным методом"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2021-01-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2021-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2022-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":"2027-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":"2028-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":"2029-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":"2030-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":"2031-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":"2032-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":"2033-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":"2034-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":"2035-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ20=\"\",\"\",Periods!AQ20),IF($Q$12=Lists!$U$17,IF(Periods!AQ35=\"\",\"\",Periods!AQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR20=\"\",\"\",Periods!AR20),IF($Q$12=Lists!$U$17,IF(Periods!AR35=\"\",\"\",Periods!AR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS20=\"\",\"\",Periods!AS20),IF($Q$12=Lists!$U$17,IF(Periods!AS35=\"\",\"\",Periods!AS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT20=\"\",\"\",Periods!AT20),IF($Q$12=Lists!$U$17,IF(Periods!AT35=\"\",\"\",Periods!AT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU20=\"\",\"\",Periods!AU20),IF($Q$12=Lists!$U$17,IF(Periods!AU35=\"\",\"\",Periods!AU35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV20=\"\",\"\",Periods!AV20),IF($Q$12=Lists!$U$17,IF(Periods!AV35=\"\",\"\",Periods!AV35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW20=\"\",\"\",Periods!AW20),IF($Q$12=Lists!$U$17,IF(Periods!AW35=\"\",\"\",Periods!AW35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX20=\"\",\"\",Periods!AX20),IF($Q$12=Lists!$U$17,IF(Periods!AX35=\"\",\"\",Periods!AX35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY20=\"\",\"\",Periods!AY20),IF($Q$12=Lists!$U$17,IF(Periods!AY35=\"\",\"\",Periods!AY35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ20=\"\",\"\",Periods!AZ20),IF($Q$12=Lists!$U$17,IF(Periods!AZ35=\"\",\"\",Periods!AZ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA20=\"\",\"\",Periods!BA20),IF($Q$12=Lists!$U$17,IF(Periods!BA35=\"\",\"\",Periods!BA35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB20=\"\",\"\",Periods!BB20),IF($Q$12=Lists!$U$17,IF(Periods!BB35=\"\",\"\",Periods!BB35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC20=\"\",\"\",Periods!BC20),IF($Q$12=Lists!$U$17,IF(Periods!BC35=\"\",\"\",Periods!BC35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD20=\"\",\"\",Periods!BD20),IF($Q$12=Lists!$U$17,IF(Periods!BD35=\"\",\"\",Periods!BD35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE20=\"\",\"\",Periods!BE20),IF($Q$12=Lists!$U$17,IF(Periods!BE35=\"\",\"\",Periods!BE35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF20=\"\",\"\",Periods!BF20),IF($Q$12=Lists!$U$17,IF(Periods!BF35=\"\",\"\",Periods!BF35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG20=\"\",\"\",Periods!BG20),IF($Q$12=Lists!$U$17,IF(Periods!BG35=\"\",\"\",Periods!BG35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH20=\"\",\"\",Periods!BH20),IF($Q$12=Lists!$U$17,IF(Periods!BH35=\"\",\"\",Periods!BH35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI20=\"\",\"\",Periods!BI20),IF($Q$12=Lists!$U$17,IF(Periods!BI35=\"\",\"\",Periods!BI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ20=\"\",\"\",Periods!BJ20),IF($Q$12=Lists!$U$17,IF(Periods!BJ35=\"\",\"\",Periods!BJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK20=\"\",\"\",Periods!BK20),IF($Q$12=Lists!$U$17,IF(Periods!BK35=\"\",\"\",Periods!BK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL20=\"\",\"\",Periods!BL20),IF($Q$12=Lists!$U$17,IF(Periods!BL35=\"\",\"\",Periods!BL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM20=\"\",\"\",Periods!BM20),IF($Q$12=Lists!$U$17,IF(Periods!BM35=\"\",\"\",Periods!BM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN20=\"\",\"\",Periods!BN20),IF($Q$12=Lists!$U$17,IF(Periods!BN35=\"\",\"\",Periods!BN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO20=\"\",\"\",Periods!BO20),IF($Q$12=Lists!$U$17,IF(Periods!BO35=\"\",\"\",Periods!BO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP20=\"\",\"\",Periods!BP20),IF($Q$12=Lists!$U$17,IF(Periods!BP35=\"\",\"\",Periods!BP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ20=\"\",\"\",Periods!BQ20),IF($Q$12=Lists!$U$17,IF(Periods!BQ35=\"\",\"\",Periods!BQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR20=\"\",\"\",Periods!BR20),IF($Q$12=Lists!$U$17,IF(Periods!BR35=\"\",\"\",Periods!BR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS20=\"\",\"\",Periods!BS20),IF($Q$12=Lists!$U$17,IF(Periods!BS35=\"\",\"\",Periods!BS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT20=\"\",\"\",Periods!BT20),IF($Q$12=Lists!$U$17,IF(Periods!BT35=\"\",\"\",Periods!BT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU20=\"\",\"\",Periods!BU20),IF($Q$12=Lists!$U$17,IF(Periods!BU35=\"\",\"\",Periods!BU35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV20=\"\",\"\",Periods!BV20),IF($Q$12=Lists!$U$17,IF(Periods!BV35=\"\",\"\",Periods!BV35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW20=\"\",\"\",Periods!BW20),IF($Q$12=Lists!$U$17,IF(Periods!BW35=\"\",\"\",Periods!BW35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX20=\"\",\"\",Periods!BX20),IF($Q$12=Lists!$U$17,IF(Periods!BX35=\"\",\"\",Periods!BX35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY20=\"\",\"\",Periods!BY20),IF($Q$12=Lists!$U$17,IF(Periods!BY35=\"\",\"\",Periods!BY35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ20=\"\",\"\",Periods!BZ20),IF($Q$12=Lists!$U$17,IF(Periods!BZ35=\"\",\"\",Periods!BZ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA20=\"\",\"\",Periods!CA20),IF($Q$12=Lists!$U$17,IF(Periods!CA35=\"\",\"\",Periods!CA35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB20=\"\",\"\",Periods!CB20),IF($Q$12=Lists!$U$17,IF(Periods!CB35=\"\",\"\",Periods!CB35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC20=\"\",\"\",Periods!CC20),IF($Q$12=Lists!$U$17,IF(Periods!CC35=\"\",\"\",Periods!CC35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD20=\"\",\"\",Periods!CD20),IF($Q$12=Lists!$U$17,IF(Periods!CD35=\"\",\"\",Periods!CD35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE20=\"\",\"\",Periods!CE20),IF($Q$12=Lists!$U$17,IF(Periods!CE35=\"\",\"\",Periods!CE35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF20=\"\",\"\",Periods!CF20),IF($Q$12=Lists!$U$17,IF(Periods!CF35=\"\",\"\",Periods!CF35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG20=\"\",\"\",Periods!CG20),IF($Q$12=Lists!$U$17,IF(Periods!CG35=\"\",\"\",Periods!CG35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH20=\"\",\"\",Periods!CH20),IF($Q$12=Lists!$U$17,IF(Periods!CH35=\"\",\"\",Periods!CH35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI20=\"\",\"\",Periods!CI20),IF($Q$12=Lists!$U$17,IF(Periods!CI35=\"\",\"\",Periods!CI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ20=\"\",\"\",Periods!CJ20),IF($Q$12=Lists!$U$17,IF(Periods!CJ35=\"\",\"\",Periods!CJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK20=\"\",\"\",Periods!CK20),IF($Q$12=Lists!$U$17,IF(Periods!CK35=\"\",\"\",Periods!CK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL20=\"\",\"\",Periods!CL20),IF($Q$12=Lists!$U$17,IF(Periods!CL35=\"\",\"\",Periods!CL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM20=\"\",\"\",Periods!CM20),IF($Q$12=Lists!$U$17,IF(Periods!CM35=\"\",\"\",Periods!CM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN20=\"\",\"\",Periods!CN20),IF($Q$12=Lists!$U$17,IF(Periods!CN35=\"\",\"\",Periods!CN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO20=\"\",\"\",Periods!CO20),IF($Q$12=Lists!$U$17,IF(Periods!CO35=\"\",\"\",Periods!CO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP20=\"\",\"\",Periods!CP20),IF($Q$12=Lists!$U$17,IF(Periods!CP35=\"\",\"\",Periods!CP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ20=\"\",\"\",Periods!CQ20),IF($Q$12=Lists!$U$17,IF(Periods!CQ35=\"\",\"\",Periods!CQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR20=\"\",\"\",Periods!CR20),IF($Q$12=Lists!$U$17,IF(Periods!CR35=\"\",\"\",Periods!CR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS20=\"\",\"\",Periods!CS20),IF($Q$12=Lists!$U$17,IF(Periods!CS35=\"\",\"\",Periods!CS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT20=\"\",\"\",Periods!CT20),IF($Q$12=Lists!$U$17,IF(Periods!CT35=\"\",\"\",Periods!CT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU20=\"\",\"\",Periods!CU20),IF($Q$12=Lists!$U$17,IF(Periods!CU35=\"\",\"\",Periods!CU35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"отчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2035-12-31"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2021-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2022-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2023-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2024-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2025-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2026-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":"2027-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":"2028-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":"2029-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":"2030-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":"2031-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":"2032-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":"2033-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":"2034-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":"2035-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ21=\"\",\"\",Periods!AQ21),IF($Q$12=Lists!$U$17,IF(Periods!AQ36=\"\",\"\",Periods!AQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR21=\"\",\"\",Periods!AR21),IF($Q$12=Lists!$U$17,IF(Periods!AR36=\"\",\"\",Periods!AR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS21=\"\",\"\",Periods!AS21),IF($Q$12=Lists!$U$17,IF(Periods!AS36=\"\",\"\",Periods!AS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT21=\"\",\"\",Periods!AT21),IF($Q$12=Lists!$U$17,IF(Periods!AT36=\"\",\"\",Periods!AT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU21=\"\",\"\",Periods!AU21),IF($Q$12=Lists!$U$17,IF(Periods!AU36=\"\",\"\",Periods!AU36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV21=\"\",\"\",Periods!AV21),IF($Q$12=Lists!$U$17,IF(Periods!AV36=\"\",\"\",Periods!AV36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW21=\"\",\"\",Periods!AW21),IF($Q$12=Lists!$U$17,IF(Periods!AW36=\"\",\"\",Periods!AW36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX21=\"\",\"\",Periods!AX21),IF($Q$12=Lists!$U$17,IF(Periods!AX36=\"\",\"\",Periods!AX36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY21=\"\",\"\",Periods!AY21),IF($Q$12=Lists!$U$17,IF(Periods!AY36=\"\",\"\",Periods!AY36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ21=\"\",\"\",Periods!AZ21),IF($Q$12=Lists!$U$17,IF(Periods!AZ36=\"\",\"\",Periods!AZ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA21=\"\",\"\",Periods!BA21),IF($Q$12=Lists!$U$17,IF(Periods!BA36=\"\",\"\",Periods!BA36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB21=\"\",\"\",Periods!BB21),IF($Q$12=Lists!$U$17,IF(Periods!BB36=\"\",\"\",Periods!BB36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC21=\"\",\"\",Periods!BC21),IF($Q$12=Lists!$U$17,IF(Periods!BC36=\"\",\"\",Periods!BC36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD21=\"\",\"\",Periods!BD21),IF($Q$12=Lists!$U$17,IF(Periods!BD36=\"\",\"\",Periods!BD36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE21=\"\",\"\",Periods!BE21),IF($Q$12=Lists!$U$17,IF(Periods!BE36=\"\",\"\",Periods!BE36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF21=\"\",\"\",Periods!BF21),IF($Q$12=Lists!$U$17,IF(Periods!BF36=\"\",\"\",Periods!BF36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG21=\"\",\"\",Periods!BG21),IF($Q$12=Lists!$U$17,IF(Periods!BG36=\"\",\"\",Periods!BG36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH21=\"\",\"\",Periods!BH21),IF($Q$12=Lists!$U$17,IF(Periods!BH36=\"\",\"\",Periods!BH36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI21=\"\",\"\",Periods!BI21),IF($Q$12=Lists!$U$17,IF(Periods!BI36=\"\",\"\",Periods!BI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ21=\"\",\"\",Periods!BJ21),IF($Q$12=Lists!$U$17,IF(Periods!BJ36=\"\",\"\",Periods!BJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK21=\"\",\"\",Periods!BK21),IF($Q$12=Lists!$U$17,IF(Periods!BK36=\"\",\"\",Periods!BK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL21=\"\",\"\",Periods!BL21),IF($Q$12=Lists!$U$17,IF(Periods!BL36=\"\",\"\",Periods!BL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM21=\"\",\"\",Periods!BM21),IF($Q$12=Lists!$U$17,IF(Periods!BM36=\"\",\"\",Periods!BM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN21=\"\",\"\",Periods!BN21),IF($Q$12=Lists!$U$17,IF(Periods!BN36=\"\",\"\",Periods!BN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO21=\"\",\"\",Periods!BO21),IF($Q$12=Lists!$U$17,IF(Periods!BO36=\"\",\"\",Periods!BO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP21=\"\",\"\",Periods!BP21),IF($Q$12=Lists!$U$17,IF(Periods!BP36=\"\",\"\",Periods!BP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ21=\"\",\"\",Periods!BQ21),IF($Q$12=Lists!$U$17,IF(Periods!BQ36=\"\",\"\",Periods!BQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR21=\"\",\"\",Periods!BR21),IF($Q$12=Lists!$U$17,IF(Periods!BR36=\"\",\"\",Periods!BR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS21=\"\",\"\",Periods!BS21),IF($Q$12=Lists!$U$17,IF(Periods!BS36=\"\",\"\",Periods!BS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT21=\"\",\"\",Periods!BT21),IF($Q$12=Lists!$U$17,IF(Periods!BT36=\"\",\"\",Periods!BT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU21=\"\",\"\",Periods!BU21),IF($Q$12=Lists!$U$17,IF(Periods!BU36=\"\",\"\",Periods!BU36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV21=\"\",\"\",Periods!BV21),IF($Q$12=Lists!$U$17,IF(Periods!BV36=\"\",\"\",Periods!BV36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW21=\"\",\"\",Periods!BW21),IF($Q$12=Lists!$U$17,IF(Periods!BW36=\"\",\"\",Periods!BW36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX21=\"\",\"\",Periods!BX21),IF($Q$12=Lists!$U$17,IF(Periods!BX36=\"\",\"\",Periods!BX36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY21=\"\",\"\",Periods!BY21),IF($Q$12=Lists!$U$17,IF(Periods!BY36=\"\",\"\",Periods!BY36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ21=\"\",\"\",Periods!BZ21),IF($Q$12=Lists!$U$17,IF(Periods!BZ36=\"\",\"\",Periods!BZ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA21=\"\",\"\",Periods!CA21),IF($Q$12=Lists!$U$17,IF(Periods!CA36=\"\",\"\",Periods!CA36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB21=\"\",\"\",Periods!CB21),IF($Q$12=Lists!$U$17,IF(Periods!CB36=\"\",\"\",Periods!CB36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC21=\"\",\"\",Periods!CC21),IF($Q$12=Lists!$U$17,IF(Periods!CC36=\"\",\"\",Periods!CC36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD21=\"\",\"\",Periods!CD21),IF($Q$12=Lists!$U$17,IF(Periods!CD36=\"\",\"\",Periods!CD36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE21=\"\",\"\",Periods!CE21),IF($Q$12=Lists!$U$17,IF(Periods!CE36=\"\",\"\",Periods!CE36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF21=\"\",\"\",Periods!CF21),IF($Q$12=Lists!$U$17,IF(Periods!CF36=\"\",\"\",Periods!CF36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG21=\"\",\"\",Periods!CG21),IF($Q$12=Lists!$U$17,IF(Periods!CG36=\"\",\"\",Periods!CG36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH21=\"\",\"\",Periods!CH21),IF($Q$12=Lists!$U$17,IF(Periods!CH36=\"\",\"\",Periods!CH36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI21=\"\",\"\",Periods!CI21),IF($Q$12=Lists!$U$17,IF(Periods!CI36=\"\",\"\",Periods!CI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ21=\"\",\"\",Periods!CJ21),IF($Q$12=Lists!$U$17,IF(Periods!CJ36=\"\",\"\",Periods!CJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK21=\"\",\"\",Periods!CK21),IF($Q$12=Lists!$U$17,IF(Periods!CK36=\"\",\"\",Periods!CK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL21=\"\",\"\",Periods!CL21),IF($Q$12=Lists!$U$17,IF(Periods!CL36=\"\",\"\",Periods!CL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM21=\"\",\"\",Periods!CM21),IF($Q$12=Lists!$U$17,IF(Periods!CM36=\"\",\"\",Periods!CM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN21=\"\",\"\",Periods!CN21),IF($Q$12=Lists!$U$17,IF(Periods!CN36=\"\",\"\",Periods!CN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO21=\"\",\"\",Periods!CO21),IF($Q$12=Lists!$U$17,IF(Periods!CO36=\"\",\"\",Periods!CO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP21=\"\",\"\",Periods!CP21),IF($Q$12=Lists!$U$17,IF(Periods!CP36=\"\",\"\",Periods!CP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ21=\"\",\"\",Periods!CQ21),IF($Q$12=Lists!$U$17,IF(Periods!CQ36=\"\",\"\",Periods!CQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR21=\"\",\"\",Periods!CR21),IF($Q$12=Lists!$U$17,IF(Periods!CR36=\"\",\"\",Periods!CR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS21=\"\",\"\",Periods!CS21),IF($Q$12=Lists!$U$17,IF(Periods!CS36=\"\",\"\",Periods!CS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT21=\"\",\"\",Periods!CT21),IF($Q$12=Lists!$U$17,IF(Periods!CT36=\"\",\"\",Periods!CT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU21=\"\",\"\",Periods!CU21),IF($Q$12=Lists!$U$17,IF(Periods!CU36=\"\",\"\",Periods!CU36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,null,null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"1 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"3 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"4 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"5 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"6 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":"7 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":"8 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":"9 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":"10 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":"11 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":"12 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":"13 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":"14 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":"15 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ22=\"\",\"\",Periods!AQ22),IF($Q$12=Lists!$U$17,IF(Periods!AQ37=\"\",\"\",Periods!AQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR22=\"\",\"\",Periods!AR22),IF($Q$12=Lists!$U$17,IF(Periods!AR37=\"\",\"\",Periods!AR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS22=\"\",\"\",Periods!AS22),IF($Q$12=Lists!$U$17,IF(Periods!AS37=\"\",\"\",Periods!AS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT22=\"\",\"\",Periods!AT22),IF($Q$12=Lists!$U$17,IF(Periods!AT37=\"\",\"\",Periods!AT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU22=\"\",\"\",Periods!AU22),IF($Q$12=Lists!$U$17,IF(Periods!AU37=\"\",\"\",Periods!AU37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV22=\"\",\"\",Periods!AV22),IF($Q$12=Lists!$U$17,IF(Periods!AV37=\"\",\"\",Periods!AV37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW22=\"\",\"\",Periods!AW22),IF($Q$12=Lists!$U$17,IF(Periods!AW37=\"\",\"\",Periods!AW37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX22=\"\",\"\",Periods!AX22),IF($Q$12=Lists!$U$17,IF(Periods!AX37=\"\",\"\",Periods!AX37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY22=\"\",\"\",Periods!AY22),IF($Q$12=Lists!$U$17,IF(Periods!AY37=\"\",\"\",Periods!AY37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ22=\"\",\"\",Periods!AZ22),IF($Q$12=Lists!$U$17,IF(Periods!AZ37=\"\",\"\",Periods!AZ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA22=\"\",\"\",Periods!BA22),IF($Q$12=Lists!$U$17,IF(Periods!BA37=\"\",\"\",Periods!BA37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB22=\"\",\"\",Periods!BB22),IF($Q$12=Lists!$U$17,IF(Periods!BB37=\"\",\"\",Periods!BB37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC22=\"\",\"\",Periods!BC22),IF($Q$12=Lists!$U$17,IF(Periods!BC37=\"\",\"\",Periods!BC37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD22=\"\",\"\",Periods!BD22),IF($Q$12=Lists!$U$17,IF(Periods!BD37=\"\",\"\",Periods!BD37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE22=\"\",\"\",Periods!BE22),IF($Q$12=Lists!$U$17,IF(Periods!BE37=\"\",\"\",Periods!BE37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF22=\"\",\"\",Periods!BF22),IF($Q$12=Lists!$U$17,IF(Periods!BF37=\"\",\"\",Periods!BF37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG22=\"\",\"\",Periods!BG22),IF($Q$12=Lists!$U$17,IF(Periods!BG37=\"\",\"\",Periods!BG37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH22=\"\",\"\",Periods!BH22),IF($Q$12=Lists!$U$17,IF(Periods!BH37=\"\",\"\",Periods!BH37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI22=\"\",\"\",Periods!BI22),IF($Q$12=Lists!$U$17,IF(Periods!BI37=\"\",\"\",Periods!BI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ22=\"\",\"\",Periods!BJ22),IF($Q$12=Lists!$U$17,IF(Periods!BJ37=\"\",\"\",Periods!BJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK22=\"\",\"\",Periods!BK22),IF($Q$12=Lists!$U$17,IF(Periods!BK37=\"\",\"\",Periods!BK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL22=\"\",\"\",Periods!BL22),IF($Q$12=Lists!$U$17,IF(Periods!BL37=\"\",\"\",Periods!BL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM22=\"\",\"\",Periods!BM22),IF($Q$12=Lists!$U$17,IF(Periods!BM37=\"\",\"\",Periods!BM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN22=\"\",\"\",Periods!BN22),IF($Q$12=Lists!$U$17,IF(Periods!BN37=\"\",\"\",Periods!BN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO22=\"\",\"\",Periods!BO22),IF($Q$12=Lists!$U$17,IF(Periods!BO37=\"\",\"\",Periods!BO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP22=\"\",\"\",Periods!BP22),IF($Q$12=Lists!$U$17,IF(Periods!BP37=\"\",\"\",Periods!BP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ22=\"\",\"\",Periods!BQ22),IF($Q$12=Lists!$U$17,IF(Periods!BQ37=\"\",\"\",Periods!BQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR22=\"\",\"\",Periods!BR22),IF($Q$12=Lists!$U$17,IF(Periods!BR37=\"\",\"\",Periods!BR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS22=\"\",\"\",Periods!BS22),IF($Q$12=Lists!$U$17,IF(Periods!BS37=\"\",\"\",Periods!BS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT22=\"\",\"\",Periods!BT22),IF($Q$12=Lists!$U$17,IF(Periods!BT37=\"\",\"\",Periods!BT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU22=\"\",\"\",Periods!BU22),IF($Q$12=Lists!$U$17,IF(Periods!BU37=\"\",\"\",Periods!BU37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV22=\"\",\"\",Periods!BV22),IF($Q$12=Lists!$U$17,IF(Periods!BV37=\"\",\"\",Periods!BV37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW22=\"\",\"\",Periods!BW22),IF($Q$12=Lists!$U$17,IF(Periods!BW37=\"\",\"\",Periods!BW37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX22=\"\",\"\",Periods!BX22),IF($Q$12=Lists!$U$17,IF(Periods!BX37=\"\",\"\",Periods!BX37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY22=\"\",\"\",Periods!BY22),IF($Q$12=Lists!$U$17,IF(Periods!BY37=\"\",\"\",Periods!BY37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ22=\"\",\"\",Periods!BZ22),IF($Q$12=Lists!$U$17,IF(Periods!BZ37=\"\",\"\",Periods!BZ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA22=\"\",\"\",Periods!CA22),IF($Q$12=Lists!$U$17,IF(Periods!CA37=\"\",\"\",Periods!CA37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB22=\"\",\"\",Periods!CB22),IF($Q$12=Lists!$U$17,IF(Periods!CB37=\"\",\"\",Periods!CB37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC22=\"\",\"\",Periods!CC22),IF($Q$12=Lists!$U$17,IF(Periods!CC37=\"\",\"\",Periods!CC37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD22=\"\",\"\",Periods!CD22),IF($Q$12=Lists!$U$17,IF(Periods!CD37=\"\",\"\",Periods!CD37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE22=\"\",\"\",Periods!CE22),IF($Q$12=Lists!$U$17,IF(Periods!CE37=\"\",\"\",Periods!CE37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF22=\"\",\"\",Periods!CF22),IF($Q$12=Lists!$U$17,IF(Periods!CF37=\"\",\"\",Periods!CF37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG22=\"\",\"\",Periods!CG22),IF($Q$12=Lists!$U$17,IF(Periods!CG37=\"\",\"\",Periods!CG37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH22=\"\",\"\",Periods!CH22),IF($Q$12=Lists!$U$17,IF(Periods!CH37=\"\",\"\",Periods!CH37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI22=\"\",\"\",Periods!CI22),IF($Q$12=Lists!$U$17,IF(Periods!CI37=\"\",\"\",Periods!CI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ22=\"\",\"\",Periods!CJ22),IF($Q$12=Lists!$U$17,IF(Periods!CJ37=\"\",\"\",Periods!CJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK22=\"\",\"\",Periods!CK22),IF($Q$12=Lists!$U$17,IF(Periods!CK37=\"\",\"\",Periods!CK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL22=\"\",\"\",Periods!CL22),IF($Q$12=Lists!$U$17,IF(Periods!CL37=\"\",\"\",Periods!CL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM22=\"\",\"\",Periods!CM22),IF($Q$12=Lists!$U$17,IF(Periods!CM37=\"\",\"\",Periods!CM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN22=\"\",\"\",Periods!CN22),IF($Q$12=Lists!$U$17,IF(Periods!CN37=\"\",\"\",Periods!CN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO22=\"\",\"\",Periods!CO22),IF($Q$12=Lists!$U$17,IF(Periods!CO37=\"\",\"\",Periods!CO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP22=\"\",\"\",Periods!CP22),IF($Q$12=Lists!$U$17,IF(Periods!CP37=\"\",\"\",Periods!CP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ22=\"\",\"\",Periods!CQ22),IF($Q$12=Lists!$U$17,IF(Periods!CQ37=\"\",\"\",Periods!CQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR22=\"\",\"\",Periods!CR22),IF($Q$12=Lists!$U$17,IF(Periods!CR37=\"\",\"\",Periods!CR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS22=\"\",\"\",Periods!CS22),IF($Q$12=Lists!$U$17,IF(Periods!CS37=\"\",\"\",Periods!CS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT22=\"\",\"\",Periods!CT22),IF($Q$12=Lists!$U$17,IF(Periods!CT37=\"\",\"\",Periods!CT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU22=\"\",\"\",Periods!CU22),IF($Q$12=Lists!$U$17,IF(Periods!CU37=\"\",\"\",Periods!CU37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$CW14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99101)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99101)","v":0},{"$f":"SUM(T$15:T$99101)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[{"$f":"ROW()","v":16},null,null,null,null,null,null,{"$f":"Items!$BK$26","v":"АКТИВЫ"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS(X16-SUM(X17:X27))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"SUMIFS($Z16:$CV16,$Z$11:$CV$11,MAX($Z$11:$CV$11))","v":715627546.63239253},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,AA$12))","v":39018457.25277777},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,AB$12))","v":39252122.614467703},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,AC$12))","v":31836108.64224888},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,AD$12))","v":31266097.166434634},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,AE$12))","v":30788004.628811959},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,AF$12))","v":37669068.894297414},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,AG$12))","v":59610819.074057445},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,AH$12))","v":88048438.068700537},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,AI$12))","v":128344123.9512929},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,AJ$12))","v":181791237.90078896},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,AK$12))","v":249458906.3439728},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,AL$12))","v":350593104.03484893},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,AM$12))","v":456660757.31169873},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,AN$12))","v":584114870.03113544},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,AO$12))","v":715627546.63239253},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z257:$CV257,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":17},null,null,null,null,null,null,{"$f":"H16","v":"АКТИВЫ"},{"$f":"Calc!I640","v":"Внеоборотные активы"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,1152777.7777777617,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,AA$12))","v":33819444.444444448},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,AB$12))","v":31486111.111111112},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,AC$12))","v":29152777.77777778},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,AD$12))","v":26819444.44444444},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,AE$12))","v":24486111.111111108},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,AF$12))","v":22152777.777777776},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,AG$12))","v":19819444.444444448},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,AH$12))","v":17486111.111111116},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,AI$12))","v":15152777.777777784},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,AJ$12))","v":12819444.444444451},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,AK$12))","v":10486111.111111116},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,AL$12))","v":8152777.777777778},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,AM$12))","v":5819444.4444444384},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,AN$12))","v":3486111.1111111003},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,AO$12))","v":1152777.7777777617},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z258:$CV258,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":18},null,null,null,null,null,null,{"$f":"H16","v":"АКТИВЫ"},{"$f":"Calc!I641","v":"Дебиторская задолженность"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z259:$CV259,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":19},null,null,null,null,null,null,{"$f":"H16","v":"АКТИВЫ"},{"$f":"Calc!I642","v":"Запасы"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,5639901.8275485188,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,AA$12))","v":552537.80833333323},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,AB$12))","v":1185918.6716333337},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,AC$12))","v":1692003.0866933332},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,AD$12))","v":2941519.3886568677},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,AE$12))","v":4695904.6288119741},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,AF$12))","v":5465220.0569033623},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,AG$12))","v":8091917.7535301298},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,AH$12))","v":9354408.7752388231},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,AI$12))","v":12867958.479884148},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,AJ$12))","v":14619137.650900207},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,AK$12))","v":19672609.920897216},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,AL$12))","v":21656598.210064396},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,AM$12))","v":23485956.363052636},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,AN$12))","v":28506121.03345108},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,AO$12))","v":5639901.8275485188},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z260:$CV260,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":20},null,null,null,null,null,null,{"$f":"H16","v":"АКТИВЫ"},{"$f":"Calc!I643","v":"Незавершенное производство"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,7537733.3333337307,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,AA$12))","v":313141.66666666698},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,AB$12))","v":598762.22222222015},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,AC$12))","v":991327.7777777724},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,AD$12))","v":1505133.3333333284},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,AE$12))","v":1605988.8888888806},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,AF$12))","v":2288684.4444444329},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,AG$12))","v":3125975.0000000149},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,AH$12))","v":3298305.5555555522},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,AI$12))","v":4347371.1111111343},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,AJ$12))","v":4562586.6666666865},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,AK$12))","v":4777802.2222222686},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,AL$12))","v":6110117.7777778506},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,AM$12))","v":6372983.3333334923},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,AN$12))","v":7537733.3333334327},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,AO$12))","v":7537733.3333337307},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z261:$CV261,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":21},null,null,null,null,null,null,{"$f":"H19","v":"АКТИВЫ"},{"$f":"Calc!I644","v":"Авансы выданные"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z262:$CV262,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":22},null,null,null,null,null,null,{"$f":"H19","v":"АКТИВЫ"},{"$f":"Calc!I645","v":"Денежные средства"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,701297133.6937325,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,AB$12))","v":5981330.6095010405},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,AC$12))","v":-2.7939677238464355E-9},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,AD$12))","v":-2.7939677238464355E-9},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,AE$12))","v":-2.7939677238464355E-9},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,AF$12))","v":7762386.6151718395},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,AG$12))","v":28573481.876082852},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,AH$12))","v":57909612.626795046},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,AI$12))","v":95976016.582519829},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,AJ$12))","v":149790069.13877761},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,AK$12))","v":214522383.08974218},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,AL$12))","v":314673610.26922894},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,AM$12))","v":420982373.17086816},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,AN$12))","v":544584904.55323982},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,AO$12))","v":701297133.6937325},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z263:$CV263,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":23},null,null,null,null,null,null,{"$f":"H20","v":"АКТИВЫ"},{"$f":"Calc!I646","v":"ДЗ по возмещению НДС с капзатрат"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,AA$12))","v":4333333.3333333321},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z264:$CV264,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":24}]
[{"$f":"ROW()","v":25}]
[{"$f":"ROW()","v":26}]
[{"$f":"ROW()","v":27},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":28}]
[{"$f":"ROW()","v":29},null,null,null,null,null,null,{"$f":"Items!$BK$27","v":"ПАССИВЫ"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS(X29-SUM(X30:X49))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"SUMIFS($Z29:$CV29,$Z$11:$CV$11,MAX($Z$11:$CV$11))","v":715627546.63239264},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,AA$12))","v":39018457.252777778},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,AB$12))","v":39252122.61446771},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,AC$12))","v":31836108.642248895},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,AD$12))","v":31266097.166434661},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,AE$12))","v":30788004.628811978},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,AF$12))","v":37669068.894297428},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,AG$12))","v":59610819.07405746},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,AH$12))","v":88048438.068700597},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,AI$12))","v":128344123.95129292},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,AJ$12))","v":181791237.90078896},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,AK$12))","v":249458906.34397277},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,AL$12))","v":350593104.03484905},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,AM$12))","v":456660757.31169891},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,AN$12))","v":584114870.03113568},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,AO$12))","v":715627546.63239264},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z270:$CV270,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":30},null,null,null,null,null,null,{"$f":"H29","v":"ПАССИВЫ"},{"$f":"Items!$BK$29","v":"Собственный капитал"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,648984257.47553039,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,AA$12))","v":-9995626.6539626755},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,AB$12))","v":-23351690.108582549},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,AC$12))","v":-36656091.086528435},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,AD$12))","v":-44018710.005250499},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,AE$12))","v":-39675848.977596596},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,AF$12))","v":-22778119.185049497},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,AG$12))","v":2274498.8382353969},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,AH$12))","v":33946294.684077621},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,AI$12))","v":75806790.644150406},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,AJ$12))","v":133415484.78072394},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,AK$12))","v":199009397.88981849},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,AL$12))","v":293478948.65300214},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,AM$12))","v":396880484.58907229},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,AN$12))","v":517709274.05589205},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,AO$12))","v":648984257.47553039},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z271:$CV271,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":31},null,null,null,null,null,null,{"$f":"H29","v":"ПАССИВЫ"},{"$f":"Items!$BK$17","v":"Авансы полученные"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z272:$CV272,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":32},null,null,null,null,null,null,{"$f":"H29","v":"ПАССИВЫ"},{"$f":"Items!$BK$23","v":"Кредиторская задолженность"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,2972016.4561116695,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,AA$12))","v":132228.46999999974},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,AB$12))","v":285896.53521333262},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,AC$12))","v":389713.04351466708},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,AD$12))","v":717267.42578959838},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,AE$12))","v":1015623.7262908295},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,AF$12))","v":1303591.4796683714},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,AG$12))","v":1943541.2443759143},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,AH$12))","v":2201766.0940360278},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,AI$12))","v":3029014.6033074558},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,AJ$12))","v":3382492.9325100183},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,AK$12))","v":4204471.3846306205},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,AL$12))","v":4921288.0978490114},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,AM$12))","v":5222498.4317827225},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,AN$12))","v":6447441.6506783962},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,AO$12))","v":2972016.4561116695},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z273:$CV273,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":33},null,null,null,null,null,null,{"$f":"H30","v":"ПАССИВЫ"},{"$f":"Items!$BK$31","v":"Задолженность по прямым расходам"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,3143946.666666612,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,AA$12))","v":139170.00000000084},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,AB$12))","v":263155.77777777822},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,AC$12))","v":429455.55555556202},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,AD$12))","v":642493.33333334548},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,AE$12))","v":652481.11111112754},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,AF$12))","v":946953.55555555318},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,AG$12))","v":1278536.666666674},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,AH$12))","v":1330594.4444444934},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,AI$12))","v":1736934.2222222574},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,AJ$12))","v":1802264.0000000745},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,AK$12))","v":1832293.7777778339},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,AL$12))","v":2370810.2222222872},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,AM$12))","v":2453946.6666666828},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,AN$12))","v":2907146.6666666158},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,AO$12))","v":3143946.666666612},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z274:$CV274,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":34},null,null,null,null,null,null,{"$f":"H31","v":"ПАССИВЫ"},{"$f":"Items!$BK$32","v":"Задолженность по управленческим расходам"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,56098.061984091997,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,AA$12))","v":-21250},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,AB$12))","v":-22312.5},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,AC$12))","v":-34361.25},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,AD$12))","v":-36079.312499992549},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,AE$12))","v":-37883.27812499553},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,AF$12))","v":-84822.523498125374},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,AG$12))","v":-89063.64967302978},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,AH$12))","v":-93516.832156673074},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,AI$12))","v":-192079.05739553273},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,AJ$12))","v":-201683.01026530564},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,AK$12))","v":-211767.16077855229},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,AL$12))","v":-291555.84924685955},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,AM$12))","v":-306133.64170923829},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,AN$12))","v":-321440.32379472256},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,AO$12))","v":56098.061984091997},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z275:$CV275,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":35},null,null,null,null,null,null,{"$f":"H31","v":"ПАССИВЫ"},{"$f":"Items!$BK$24","v":"Задолженность перед персоналом"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,2143719.1134466827,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,AA$12))","v":258666.6666666666},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,AB$12))","v":422049.99999999977},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,AC$12))","v":495525.27777777752},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,AD$12))","v":308313.33333333349},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,AE$12))","v":347682.22222222295},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,AF$12))","v":497284.00000000186},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,AG$12))","v":649058.61999999918},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,AH$12))","v":783887.2222222276},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,AI$12))","v":957441.03200000152},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,AJ$12))","v":1179125.2814666666},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,AK$12))","v":1271011.4807555526},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,AL$12))","v":1655262.8595999926},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,AM$12))","v":1821073.254580006},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,AN$12))","v":2143719.1134466827},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,AO$12))","v":2143719.1134466827},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z276:$CV276,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":36},null,null,null,null,null,null,{"$f":"H31","v":"ПАССИВЫ"},{"$f":"Items!$BK$25","v":"Задолженность по соцсборам"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,3858694.4042040035,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,AA$12))","v":225600},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,AB$12))","v":334815},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,AC$12))","v":454324.25},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,AD$12))","v":554964.00000000012},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,AE$12))","v":625828.00000000023},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,AF$12))","v":895111.20000000019},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,AG$12))","v":1168305.5160000003},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,AH$12))","v":1410996.9999999991},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,AI$12))","v":1723393.8575999998},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,AJ$12))","v":2122425.5066399984},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,AK$12))","v":2287820.6653600018},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,AL$12))","v":2979473.1472800002},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,AM$12))","v":3277931.8582440056},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,AN$12))","v":3858694.4042039998},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,AO$12))","v":3858694.4042040035},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z277:$CV277,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":37},null,null,null,null,null,null,{"$f":"H34","v":"ПАССИВЫ"},{"$f":"Items!$BK$33","v":"Задолженность по капзатратам"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z278:$CV278,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,{"$f":"H34","v":"ПАССИВЫ"},{"$f":"Items!$BK$36","v":"Задолженность по налогам"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,42777.777777779847,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,AA$12))","v":609583.33333333337},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,AB$12))","v":678333.33333333337},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,AC$12))","v":629444.44444444473},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,AD$12))","v":580555.5555555555},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,AE$12))","v":531666.66666666698},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,AF$12))","v":482777.77777777752},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,AG$12))","v":433888.88888888899},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,AH$12))","v":385000.00000000047},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,AI$12))","v":336111.11111111101},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,AJ$12))","v":287222.22222222202},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,AK$12))","v":238333.33333333395},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,AL$12))","v":189444.44444444496},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,AM$12))","v":140555.5555555569},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,AN$12))","v":91666.666666667908},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,AO$12))","v":42777.777777779847},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z279:$CV279,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":39},null,null,null,null,null,null,{"$f":"H34","v":"ПАССИВЫ"},{"$f":"Items!$BK$37","v":"Задолженность по НДС"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,15479447.636981815,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,AA$12))","v":-78533.688064444403},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,AB$12))","v":41874.576725813444},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,AC$12))","v":398501.55349639989},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,AD$12))","v":877226.68394434685},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,AE$12))","v":998526.62133291643},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,AF$12))","v":1926292.5898433514},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,AG$12))","v":3023428.240004763},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,AH$12))","v":3588150.4309525192},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,AI$12))","v":5106098.9666794017},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,AJ$12))","v":5847799.6089295745},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,AK$12))","v":6197617.2849435806},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,AL$12))","v":8942397.8957128972},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,AM$12))","v":10048158.855267256},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,AN$12))","v":12315279.043167502},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,AO$12))","v":15479447.636981815},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z280:$CV280,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":40},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Items!$BK$38","v":"Задолженность по НП"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,8946589.0396895707,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,AG$12))","v":568624.70955884911},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,AH$12))","v":2255265.025124385},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,AI$12))","v":3720418.571617825},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,AJ$12))","v":3956106.5785618275},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,AK$12))","v":4629727.6881318986},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,AL$12))","v":6347034.5639851987},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,AM$12))","v":7122241.7422395796},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,AN$12))","v":8963088.7542084754},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,AO$12))","v":8946589.0396895707},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z281:$CV281,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":41},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Items!$BK$41","v":"Вложения Учредителей в капитал"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,30000000,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,AA$12))","v":30000000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,AB$12))","v":30000000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,AC$12))","v":30000000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,AD$12))","v":30000000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,AE$12))","v":30000000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,AF$12))","v":30000000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,AG$12))","v":30000000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,AH$12))","v":30000000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,AI$12))","v":30000000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,AJ$12))","v":30000000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,AK$12))","v":30000000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,AL$12))","v":30000000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,AM$12))","v":30000000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,AN$12))","v":30000000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,AO$12))","v":30000000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z282:$CV282,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":42},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Items!$BK$39","v":"Остаток долга по кредиту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AA$12))","v":15000000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AB$12))","v":30000000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AC$12))","v":30000000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AD$12))","v":30000000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AE$12))","v":30000000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AF$12))","v":24000000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AG$12))","v":18000000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AH$12))","v":12000000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AI$12))","v":6000000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z283:$CV283,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":43},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Items!$BK$40","v":"Задолженность по выплате %% по кредиту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,AA$12))","v":300000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,AB$12))","v":600000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,AC$12))","v":600000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,AD$12))","v":600000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,AE$12))","v":600000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,AF$12))","v":480000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,AG$12))","v":360000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,AH$12))","v":240000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,AI$12))","v":120000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z284:$CV284,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Calc!$H$767","v":"Остаток долга по овердрафту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AA$12))","v":2321195.2291505556},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AC$12))","v":4923586.269554018},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AD$12))","v":11040066.152228979},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AE$12))","v":5729928.5369098103},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z285:$CV285,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":45},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Calc!$H$775","v":"Задолженность по %% по овердрафту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,AA$12))","v":127423.89565434254},{"$f":"IF(AB$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,AC$12))","v":206010.58443446076},{"$f":"IF(AD$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Rep!$Z286:$CV286,Rep!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":46}]
[{"$f":"ROW()","v":47}]
[{"$f":"ROW()","v":48}]
[{"$f":"ROW()","v":49},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":50}]
[{"$f":"ROW()","v":51},null,null,null,null,null,null,{"$f":"Items!$BK$42","v":"БАЛАНС"},null,null,null,null,{"$f":"Sales!$M$91","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X51)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},{"$f":"IF(ABS(SUM($Z51:$CV51))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"X16-X29","v":0},null,null,{"$f":"IF(AA$11=\"\",0,$AA16-$AA29)","v":-7.4505805969238281E-9},{"$f":"IF(AB$11=\"\",0,$AA16-$AA29)","v":-7.4505805969238281E-9},-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,$AA16-$AA29)","v":0},0,0,0,0,0,0,0]
[]
[{"$f":"ROW()","v":53},null,null,null,null,null,null,{"$f":"Items!$BS$35","v":"Итоговый финпоток"},null,null,null,null,"руб.",null,null,null,null,null,null,{"$f":"IF(ABS(X53-CF!$X$121)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUM($Z53:$CV53)","v":701297133.6937325},null,null,{"$f":"IF(AA$11=\"\",0,AA$22-Z$22)","v":0},{"$f":"IF(AB$11=\"\",0,AB$22-AA$22)","v":5981330.6095010405},-5981330.6095010433,0,0,7762386.6151718423,20811095.260911014,29336130.750712194,38066403.955724783,53814052.556257784,64732313.95096457,100151227.17948675,106308762.90163922,123602531.38237166,156712229.14049268,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,CN$22-CM$22)","v":0},0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,"в т.ч. представление через изменения (дельты):"]
[{"$f":"ROW()","v":55},null,null,null,null,null,null,"ИЗМЕНЕНИЯ ПАССИВОВ",null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS(X55-SUM(X56:X75))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF(X$11=\"\",0,SUM(X56:X75))","v":715627546.63239253},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA56:AA75))","v":39018457.252777778},{"$f":"IF(AB$11=\"\",0,SUM(AB56:AB75))","v":233665.36168993177},-7416013.9722188124,-570011.47581422969,-478092.53762268368,6881064.2654854516,21941750.179760017,28437618.994643137,40295685.88259232,53447113.949496113,67667668.44318375,101134197.69087635,106067653.27684969,127454112.71943684,131512676.60125685,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,SUM(CN56:CN75))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":56},null,null,null,null,null,null,{"$f":"H55","v":"ИЗМЕНЕНИЯ ПАССИВОВ"},{"$f":"Items!$BO$34","v":"Чистая прибыль"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,PL!X$141)","v":648984257.47553027},null,null,{"$f":"IF(AA$11=\"\",0,PL!AA$141)","v":-9995626.6539626755},{"$f":"IF(AB$11=\"\",0,PL!AB$141)","v":-13356063.454619873},{"$f":"IF(AC$11=\"\",0,PL!AC$141)","v":-13304400.977945887},{"$f":"IF(AD$11=\"\",0,PL!AD$141)","v":-7362618.918722067},{"$f":"IF(AE$11=\"\",0,PL!AE$141)","v":4342861.0276539056},{"$f":"IF(AF$11=\"\",0,PL!AF$141)","v":16897729.792547099},{"$f":"IF(AG$11=\"\",0,PL!AG$141)","v":25052618.02328489},{"$f":"IF(AH$11=\"\",0,PL!AH$141)","v":31671795.84584222},{"$f":"IF(AI$11=\"\",0,PL!AI$141)","v":41860495.960072778},{"$f":"IF(AJ$11=\"\",0,PL!AJ$141)","v":57608694.136573553},{"$f":"IF(AK$11=\"\",0,PL!AK$141)","v":65593913.109094568},{"$f":"IF(AL$11=\"\",0,PL!AL$141)","v":94469550.763183653},{"$f":"IF(AM$11=\"\",0,PL!AM$141)","v":103401535.93607008},{"$f":"IF(AN$11=\"\",0,PL!AN$141)","v":120828789.46681979},{"$f":"IF(AO$11=\"\",0,PL!AO$141)","v":131274983.41963823},{"$f":"IF(AP$11=\"\",0,PL!AP$141)","v":0},{"$f":"IF(AQ$11=\"\",0,PL!AQ$141)","v":0},{"$f":"IF(AR$11=\"\",0,PL!AR$141)","v":0},{"$f":"IF(AS$11=\"\",0,PL!AS$141)","v":0},{"$f":"IF(AT$11=\"\",0,PL!AT$141)","v":0},{"$f":"IF(AU$11=\"\",0,PL!AU$141)","v":0},{"$f":"IF(AV$11=\"\",0,PL!AV$141)","v":0},{"$f":"IF(AW$11=\"\",0,PL!AW$141)","v":0},{"$f":"IF(AX$11=\"\",0,PL!AX$141)","v":0},{"$f":"IF(AY$11=\"\",0,PL!AY$141)","v":0},{"$f":"IF(AZ$11=\"\",0,PL!AZ$141)","v":0},{"$f":"IF(BA$11=\"\",0,PL!BA$141)","v":0},{"$f":"IF(BB$11=\"\",0,PL!BB$141)","v":0},{"$f":"IF(BC$11=\"\",0,PL!BC$141)","v":0},{"$f":"IF(BD$11=\"\",0,PL!BD$141)","v":0},{"$f":"IF(BE$11=\"\",0,PL!BE$141)","v":0},{"$f":"IF(BF$11=\"\",0,PL!BF$141)","v":0},{"$f":"IF(BG$11=\"\",0,PL!BG$141)","v":0},{"$f":"IF(BH$11=\"\",0,PL!BH$141)","v":0},{"$f":"IF(BI$11=\"\",0,PL!BI$141)","v":0},{"$f":"IF(BJ$11=\"\",0,PL!BJ$141)","v":0},{"$f":"IF(BK$11=\"\",0,PL!BK$141)","v":0},{"$f":"IF(BL$11=\"\",0,PL!BL$141)","v":0},{"$f":"IF(BM$11=\"\",0,PL!BM$141)","v":0},{"$f":"IF(BN$11=\"\",0,PL!BN$141)","v":0},{"$f":"IF(BO$11=\"\",0,PL!BO$141)","v":0},{"$f":"IF(BP$11=\"\",0,PL!BP$141)","v":0},{"$f":"IF(BQ$11=\"\",0,PL!BQ$141)","v":0},{"$f":"IF(BR$11=\"\",0,PL!BR$141)","v":0},{"$f":"IF(BS$11=\"\",0,PL!BS$141)","v":0},{"$f":"IF(BT$11=\"\",0,PL!BT$141)","v":0},{"$f":"IF(BU$11=\"\",0,PL!BU$141)","v":0},{"$f":"IF(BV$11=\"\",0,PL!BV$141)","v":0},{"$f":"IF(BW$11=\"\",0,PL!BW$141)","v":0},{"$f":"IF(BX$11=\"\",0,PL!BX$141)","v":0},{"$f":"IF(BY$11=\"\",0,PL!BY$141)","v":0},{"$f":"IF(BZ$11=\"\",0,PL!BZ$141)","v":0},{"$f":"IF(CA$11=\"\",0,PL!CA$141)","v":0},{"$f":"IF(CB$11=\"\",0,PL!CB$141)","v":0},{"$f":"IF(CC$11=\"\",0,PL!CC$141)","v":0},{"$f":"IF(CD$11=\"\",0,PL!CD$141)","v":0},{"$f":"IF(CE$11=\"\",0,PL!CE$141)","v":0},{"$f":"IF(CF$11=\"\",0,PL!CF$141)","v":0},{"$f":"IF(CG$11=\"\",0,PL!CG$141)","v":0},{"$f":"IF(CH$11=\"\",0,PL!CH$141)","v":0},{"$f":"IF(CI$11=\"\",0,PL!CI$141)","v":0},{"$f":"IF(CJ$11=\"\",0,PL!CJ$141)","v":0},{"$f":"IF(CK$11=\"\",0,PL!CK$141)","v":0},{"$f":"IF(CL$11=\"\",0,PL!CL$141)","v":0},{"$f":"IF(CM$11=\"\",0,PL!CM$141)","v":0},{"$f":"IF(CN$11=\"\",0,PL!CN$141)","v":0},{"$f":"IF(CO$11=\"\",0,PL!CO$141)","v":0},{"$f":"IF(CP$11=\"\",0,PL!CP$141)","v":0},{"$f":"IF(CQ$11=\"\",0,PL!CQ$141)","v":0},{"$f":"IF(CR$11=\"\",0,PL!CR$141)","v":0},{"$f":"IF(CS$11=\"\",0,PL!CS$141)","v":0},{"$f":"IF(CT$11=\"\",0,PL!CT$141)","v":0},{"$f":"IF(CU$11=\"\",0,PL!CU$141)","v":0}]
[{"$f":"ROW()","v":57},null,null,null,null,null,null,{"$f":"H55","v":"ИЗМЕНЕНИЯ ПАССИВОВ"},{"$f":"Items!$BK$17","v":"Авансы полученные"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,X31-W31)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,AA31-Z31)","v":0},{"$f":"IF(AB$11=\"\",0,AB31-AA31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,CN31-CM31)","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":58},null,null,null,null,null,null,{"$f":"H55","v":"ИЗМЕНЕНИЯ ПАССИВОВ"},{"$f":"Items!$BK$23","v":"Кредиторская задолженность"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,X32-W32)","v":2972016.4561116695},null,null,{"$f":"IF(AA$11=\"\",0,AA32-Z32)","v":132228.46999999974},153668.06521333288,103816.50830133446,327554.3822749313,298356.3005012311,287967.7533775419,639949.76470754296,258224.84966011345,827248.50927142799,353478.32920256257,821978.45212060213,716816.71321839094,301210.33393371105,1224943.2188956738,-3475425.1945667267,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,CM32-CL32)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":59},null,null,null,null,null,null,{"$f":"H56","v":"ИЗМЕНЕНИЯ ПАССИВОВ"},{"$f":"Items!$BK$31","v":"Задолженность по прямым расходам"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,3143946.666666612,null,null,{"$f":"IF(AA$11=\"\",0,AA33-Z33)","v":139170.00000000084},123985.77777777737,166299.77777778381,213037.77777778346,9987.7777777820593,294472.44444442564,331583.11111112079,52057.777777819429,406339.77777776401,65329.7777778171,30029.777777759358,538516.44444445334,83136.444444395602,453199.99999993294,236799.99999999627,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,CM33-CL33)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":60},null,null,null,null,null,null,{"$f":"H57","v":"ИЗМЕНЕНИЯ ПАССИВОВ"},{"$f":"Items!$BK$32","v":"Задолженность по управленческим расходам"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,56098.061984091997,null,null,{"$f":"IF(AA$11=\"\",0,AA34-Z34)","v":-21250},-1062.5,-12048.75,-1718.0624999925494,-1803.9656250029802,-46939.245373129845,-4241.1261749044061,-4453.1824836432934,-98562.225238859653,-9603.9528697729111,-10084.150513246655,-79788.688468307257,-14577.79246237874,-15306.682085484266,377538.38577881455,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,CM34-CL34)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":61},null,null,null,null,null,null,{"$f":"H57","v":"ИЗМЕНЕНИЯ ПАССИВОВ"},{"$f":"Items!$BK$24","v":"Задолженность перед персоналом"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,2143719.1134466827,null,null,{"$f":"IF(AA$11=\"\",0,AA35-Z35)","v":258666.6666666666},163383.33333333317,73475.277777777752,-187211.94444444403,39368.888888889458,149601.77777777892,151774.61999999732,134828.60222222842,173553.80977777392,221684.24946666509,91886.19928888604,384251.37884443998,165810.39498001337,322645.85886667669,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,CM35-CL35)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":62},null,null,null,null,null,null,{"$f":"H57","v":"ИЗМЕНЕНИЯ ПАССИВОВ"},{"$f":"Items!$BK$25","v":"Задолженность по соцсборам"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,3858694.4042040035,null,null,{"$f":"IF(AA$11=\"\",0,AA36-Z36)","v":225600},109215,119509.25,100639.75000000012,70864.000000000116,269283.19999999995,273194.31600000011,242691.48399999877,312396.85760000069,399031.64903999865,165395.15872000344,691652.4819199983,298458.71096400544,580762.5459599942,3.7252902984619141E-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,CM36-CL36)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":63},null,null,null,null,null,null,{"$f":"H60","v":"ИЗМЕНЕНИЯ ПАССИВОВ"},{"$f":"Items!$BK$33","v":"Задолженность по капзатратам"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,AA37-Z37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,CM37-CL37)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":64},null,null,null,null,null,null,{"$f":"H60","v":"ИЗМЕНЕНИЯ ПАССИВОВ"},{"$f":"Items!$BK$36","v":"Задолженность по налогам"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,42777.777777779847,null,null,{"$f":"IF(AA$11=\"\",0,AA38-Z38)","v":609583.33333333337},68750,-48888.888888888643,-48888.888888889225,-48888.888888888527,-48888.888888889458,-48888.888888888527,-48888.888888888527,-48888.888888889458,-48888.888888888992,-48888.888888888061,-48888.888888888992,-48888.888888888061,-48888.888888888992,-48888.888888888061,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,CM38-CL38)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":65},null,null,null,null,null,null,{"$f":"H60","v":"ИЗМЕНЕНИЯ ПАССИВОВ"},{"$f":"Items!$BK$37","v":"Задолженность по НДС"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,15479447.636981815,null,null,{"$f":"IF(AA$11=\"\",0,AA39-Z39)","v":-78533.688064444403},120408.26479025785,356626.97677058645,478725.13044794695,121299.93738856958,927765.96851043496,1097135.6501614116,564722.19094775617,1517948.5357268825,741700.64225017279,349817.67601400614,2744780.6107693166,1105760.9595543593,2267120.1879002452,3164168.5938143134,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,CM39-CL39)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":66},null,null,null,null,null,null,"ИЗМЕНЕНИЯ ПАССИВОВ",{"$f":"Items!$BK$38","v":"Задолженность по НП"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,8946589.0396895707,null,null,{"$f":"IF(AA$11=\"\",0,AA40-Z40)","v":0},0,0,0,0,0,568624.70955884911,1686640.3155655358,1465153.5464934399,235688.00694400258,673621.1095700711,1717306.8758533001,775207.17825438082,1840847.0119688958,-16499.714518904686,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,CM40-CL40)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":67},null,null,null,null,null,null,"ИЗМЕНЕНИЯ ПАССИВОВ",{"$f":"Items!$BK$41","v":"Вложения Учредителей в капитал"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,30000000,null,null,{"$f":"IF(AA$11=\"\",0,AA41-Z41)","v":30000000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,CM41-CL41)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":68},null,null,null,null,null,null,"ИЗМЕНЕНИЯ ПАССИВОВ",{"$f":"Items!$BK$39","v":"Остаток долга по кредиту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,AA42-Z42)","v":15000000},15000000,0,0,0,-6000000,-6000000,-6000000,-6000000,-6000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,CM42-CL42)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":69},null,null,null,null,null,null,"ИЗМЕНЕНИЯ ПАССИВОВ",{"$f":"Items!$BK$40","v":"Задолженность по выплате %% по кредиту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,AA43-Z43)","v":300000},300000,0,0,0,-120000,-120000,-120000,-120000,-120000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,CM43-CL43)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":70},null,null,null,null,null,null,"ИЗМЕНЕНИЯ ПАССИВОВ",{"$f":"Calc!$H$767","v":"Остаток долга по овердрафту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,AA44-Z44)","v":2321195.2291505556},-2321195.2291505556,4923586.269554018,6116479.8826749614,-5310137.6153191691,-5729928.5369098103,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,CM44-CL44)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":71},null,null,null,null,null,null,"ИЗМЕНЕНИЯ ПАССИВОВ",{"$f":"Calc!$H$775","v":"Задолженность по %% по овердрафту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,AA45-Z45)","v":127423.89565434254},-127423.89565434254,206010.58443446076,-206010.58443446076,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,CM45-CL45)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":72}]
[{"$f":"ROW()","v":73}]
[{"$f":"ROW()","v":74}]
[{"$f":"ROW()","v":75},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[]
[{"$f":"ROW()","v":77},null,null,null,null,null,null,"ИЗМЕНЕНИЯ АКТИВОВ КРОМЕ ДС СО ЗНАКОМ (-)",null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS(X77-SUM(X78:X88))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF(X$11=\"\",0,SUM(X78:X88))","v":-14330412.938660011},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA78:AA88))","v":-39018457.25277777},5747665.2478111144,1434683.3627177803,570011.47581424913,478092.53762267344,881322.34968639165,-1130654.9188490212,898511.75606910139,-2229281.9268675745,366938.60676172003,-2935354.4922192544,-982970.51138942502,241109.62478945777,-3851581.3370650462,25199552.539235603,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,SUM(CM78:CM88))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":78},null,null,null,null,null,null,{"$f":"H77","v":"ИЗМЕНЕНИЯ АКТИВОВ КРОМЕ ДС СО ЗНАКОМ (-)"},{"$f":"I17","v":"Внеоборотные активы"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,-(X17-W17))","v":-1152777.7777777617},null,null,{"$f":"IF(AA$11=\"\",0,-(AA17-Z17))","v":-33819444.444444448},2333333.3333333358,2333333.3333333321,2333333.3333333395,2333333.3333333321,2333333.3333333321,2333333.3333333284,2333333.3333333321,2333333.3333333321,2333333.3333333321,2333333.3333333358,2333333.3333333377,2333333.3333333395,2333333.3333333381,2333333.3333333386,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,-(CM17-CL17))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":79},null,null,null,null,null,null,{"$f":"H77","v":"ИЗМЕНЕНИЯ АКТИВОВ КРОМЕ ДС СО ЗНАКОМ (-)"},{"$f":"I18","v":"Дебиторская задолженность"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,-(X18-W18))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":80},null,null,null,null,null,null,{"$f":"H77","v":"ИЗМЕНЕНИЯ АКТИВОВ КРОМЕ ДС СО ЗНАКОМ (-)"},"Запасы",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,-(X19-W19))","v":-5639901.8275485188},null,null,-552537.80833333323,-633380.86330000043,-506084.41505999956,-1249516.3019635344,-1754385.2401551064,-769315.4280913882,-2626697.6966267675,-1262491.0217086934,-3513549.7046453245,-1751179.1710160598,-5053472.2699970081,-1983988.2891671807,-1829358.1529882401,-5020164.6703984439,22866219.205902562,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":81},null,null,null,null,null,null,{"$f":"H77","v":"ИЗМЕНЕНИЯ АКТИВОВ КРОМЕ ДС СО ЗНАКОМ (-)"},"Незавершенное производство",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,-(X20-W20))","v":-7537733.3333337307},null,null,-313141.66666666698,-285620.55555555318,-392565.55555555224,-513805.55555555597,-100855.55555555224,-682695.55555555224,-837290.55555558205,-172330.55555553734,-1049065.555555582,-215215.55555555224,-215215.55555558205,-1332315.555555582,-262865.55555564165,-1164749.9999999404,-2.9802322387695313E-7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CL$11=\"\",0,-(CL20-CK20))","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":82},null,null,null,null,null,null,{"$f":"H80","v":"ИЗМЕНЕНИЯ АКТИВОВ КРОМЕ ДС СО ЗНАКОМ (-)"},"Авансы выданные",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,-(X21-W21))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,-(AA21-Z21))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":83},null,null,null,null,null,null,null,null,null,null,null,"руб."]
[{"$f":"ROW()","v":84},null,null,null,null,null,null,{"$f":"H81","v":"ИЗМЕНЕНИЯ АКТИВОВ КРОМЕ ДС СО ЗНАКОМ (-)"},"ДЗ по возмещению НДС с капзатрат",null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,-(X23-W23))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,-(AA23-Z23))","v":-4333333.3333333321},4333333.3333333321,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,-(CM23-CL23))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":85}]
[{"$f":"ROW()","v":86}]
[{"$f":"ROW()","v":87}]
[{"$f":"ROW()","v":88},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[]
[{"$f":"ROW()","v":90},null,null,null,null,null,null,"ФИНПОТОК РАСЧЕТНО ЧЕРЕЗ ИЗМЕНЕНИЯ",null,null,null,null,"руб.",null,null,null,null,null,null,{"$f":"IF(ABS(X90-CF!$X$121)<SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16),0,1)","v":0},null,null,null,{"$f":"X55+X77","v":701297133.6937325},null,null,{"$f":"AA55+AA77","v":0},5981330.6095010461,-5981330.6095010322,1.9441358745098114E-8,-1.0244548320770264E-8,7762386.6151718432,20811095.260910995,29336130.750712238,38066403.955724746,53814052.556257829,64732313.950964496,100151227.17948693,106308762.90163915,123602531.3823718,156712229.14049244,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM55+CM77","v":0},0,0,0,0,0,0,0,0]
[]
[{"$f":"ROW()","v":92},null,null,null,null,null,null,{"$f":"Items!$BK$42","v":"БАЛАНС"},null,null,null,null,{"$f":"Sales!$M$91","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X92)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},{"$f":"IF(ABS(SUM($Z92:$CV92))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"X53-X90","v":0},null,null,{"$f":"IF(AA$11=\"\",0,$AA53-$AA90)","v":0},{"$f":"IF(AB$11=\"\",0,$AA53-$AA90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,$AA53-$AA90)","v":0},0,0,0,0,0,0,0]

{"sheet":"FinEcAn","index":24,"n_rows":280,"n_cols":99,"rows_kept":139,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87},{"$f":"COLUMN()","v":88},{"$f":"COLUMN()","v":89},{"$f":"COLUMN()","v":90},{"$f":"COLUMN()","v":91},{"$f":"COLUMN()","v":92},{"$f":"COLUMN()","v":93},{"$f":"COLUMN()","v":94},{"$f":"COLUMN()","v":95},{"$f":"COLUMN()","v":96},{"$f":"COLUMN()","v":97},{"$f":"COLUMN()","v":98},{"$f":"COLUMN()","v":99}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16},{"$f":"MAX($Z2:AP2)+1","v":17},{"$f":"MAX($Z2:AQ2)+1","v":18},{"$f":"MAX($Z2:AR2)+1","v":19},{"$f":"MAX($Z2:AS2)+1","v":20},{"$f":"MAX($Z2:AT2)+1","v":21},{"$f":"MAX($Z2:AU2)+1","v":22},{"$f":"MAX($Z2:AV2)+1","v":23},{"$f":"MAX($Z2:AW2)+1","v":24},{"$f":"MAX($Z2:AX2)+1","v":25},{"$f":"MAX($Z2:AY2)+1","v":26},{"$f":"MAX($Z2:AZ2)+1","v":27},{"$f":"MAX($Z2:BA2)+1","v":28},{"$f":"MAX($Z2:BB2)+1","v":29},{"$f":"MAX($Z2:BC2)+1","v":30},{"$f":"MAX($Z2:BD2)+1","v":31},{"$f":"MAX($Z2:BE2)+1","v":32},{"$f":"MAX($Z2:BF2)+1","v":33},{"$f":"MAX($Z2:BG2)+1","v":34},{"$f":"MAX($Z2:BH2)+1","v":35},{"$f":"MAX($Z2:BI2)+1","v":36},{"$f":"MAX($Z2:BJ2)+1","v":37},{"$f":"MAX($Z2:BK2)+1","v":38},{"$f":"MAX($Z2:BL2)+1","v":39},{"$f":"MAX($Z2:BM2)+1","v":40},{"$f":"MAX($Z2:BN2)+1","v":41},{"$f":"MAX($Z2:BO2)+1","v":42},{"$f":"MAX($Z2:BP2)+1","v":43},{"$f":"MAX($Z2:BQ2)+1","v":44},{"$f":"MAX($Z2:BR2)+1","v":45},{"$f":"MAX($Z2:BS2)+1","v":46},{"$f":"MAX($Z2:BT2)+1","v":47},{"$f":"MAX($Z2:BU2)+1","v":48},{"$f":"MAX($Z2:BV2)+1","v":49},{"$f":"MAX($Z2:BW2)+1","v":50},{"$f":"MAX($Z2:BX2)+1","v":51},{"$f":"MAX($Z2:BY2)+1","v":52},{"$f":"MAX($Z2:BZ2)+1","v":53},{"$f":"MAX($Z2:CA2)+1","v":54},{"$f":"MAX($Z2:CB2)+1","v":55},{"$f":"MAX($Z2:CC2)+1","v":56},{"$f":"MAX($Z2:CD2)+1","v":57},{"$f":"MAX($Z2:CE2)+1","v":58},{"$f":"MAX($Z2:CF2)+1","v":59},{"$f":"MAX($Z2:CG2)+1","v":60},{"$f":"MAX($Z2:CH2)+1","v":61},{"$f":"MAX($Z2:CI2)+1","v":62},{"$f":"MAX($Z2:CJ2)+1","v":63},{"$f":"MAX($Z2:CK2)+1","v":64},{"$f":"MAX($Z2:CL2)+1","v":65},{"$f":"MAX($Z2:CM2)+1","v":66},{"$f":"MAX($Z2:CN2)+1","v":67},{"$f":"MAX($Z2:CO2)+1","v":68},{"$f":"MAX($Z2:CP2)+1","v":69},{"$f":"MAX($Z2:CQ2)+1","v":70},{"$f":"MAX($Z2:CR2)+1","v":71},{"$f":"MAX($Z2:CS2)+1","v":72},{"$f":"MAX($Z2:CT2)+1","v":73}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ28=\"\",\"\",MAX($Z3:AP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR28=\"\",\"\",MAX($Z3:AQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS28=\"\",\"\",MAX($Z3:AR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT28=\"\",\"\",MAX($Z3:AS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU28=\"\",\"\",MAX($Z3:AT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV28=\"\",\"\",MAX($Z3:AU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW28=\"\",\"\",MAX($Z3:AV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX28=\"\",\"\",MAX($Z3:AW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY28=\"\",\"\",MAX($Z3:AX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ28=\"\",\"\",MAX($Z3:AY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA28=\"\",\"\",MAX($Z3:AZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB28=\"\",\"\",MAX($Z3:BA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC28=\"\",\"\",MAX($Z3:BB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD28=\"\",\"\",MAX($Z3:BC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE28=\"\",\"\",MAX($Z3:BD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF28=\"\",\"\",MAX($Z3:BE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG28=\"\",\"\",MAX($Z3:BF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH28=\"\",\"\",MAX($Z3:BG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI28=\"\",\"\",MAX($Z3:BH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ28=\"\",\"\",MAX($Z3:BI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK28=\"\",\"\",MAX($Z3:BJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL28=\"\",\"\",MAX($Z3:BK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM28=\"\",\"\",MAX($Z3:BL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN28=\"\",\"\",MAX($Z3:BM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO28=\"\",\"\",MAX($Z3:BN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP28=\"\",\"\",MAX($Z3:BO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ28=\"\",\"\",MAX($Z3:BP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR28=\"\",\"\",MAX($Z3:BQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS28=\"\",\"\",MAX($Z3:BR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT28=\"\",\"\",MAX($Z3:BS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU28=\"\",\"\",MAX($Z3:BT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV28=\"\",\"\",MAX($Z3:BU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW28=\"\",\"\",MAX($Z3:BV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX28=\"\",\"\",MAX($Z3:BW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY28=\"\",\"\",MAX($Z3:BX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ28=\"\",\"\",MAX($Z3:BY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA28=\"\",\"\",MAX($Z3:BZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB28=\"\",\"\",MAX($Z3:CA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC28=\"\",\"\",MAX($Z3:CB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD28=\"\",\"\",MAX($Z3:CC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE28=\"\",\"\",MAX($Z3:CD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF28=\"\",\"\",MAX($Z3:CE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG28=\"\",\"\",MAX($Z3:CF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH28=\"\",\"\",MAX($Z3:CG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI28=\"\",\"\",MAX($Z3:CH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ28=\"\",\"\",MAX($Z3:CI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK28=\"\",\"\",MAX($Z3:CJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL28=\"\",\"\",MAX($Z3:CK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM28=\"\",\"\",MAX($Z3:CL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN28=\"\",\"\",MAX($Z3:CM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO28=\"\",\"\",MAX($Z3:CN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP28=\"\",\"\",MAX($Z3:CO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ28=\"\",\"\",MAX($Z3:CP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR28=\"\",\"\",MAX($Z3:CQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS28=\"\",\"\",MAX($Z3:CR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT28=\"\",\"\",MAX($Z3:CS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU28=\"\",\"\",MAX($Z3:CT3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":1},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":2},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":3},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":4},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":5},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":6},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":7},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":8},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":9},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":10},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":11},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":12},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":13},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":14},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":15},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":""},{"$f":"IF(OR(AQ3<>\"\",AQ11=\"\"),\"\",MAX($Z4:AP4)+1)","v":""},{"$f":"IF(OR(AR3<>\"\",AR11=\"\"),\"\",MAX($Z4:AQ4)+1)","v":""},{"$f":"IF(OR(AS3<>\"\",AS11=\"\"),\"\",MAX($Z4:AR4)+1)","v":""},{"$f":"IF(OR(AT3<>\"\",AT11=\"\"),\"\",MAX($Z4:AS4)+1)","v":""},{"$f":"IF(OR(AU3<>\"\",AU11=\"\"),\"\",MAX($Z4:AT4)+1)","v":""},{"$f":"IF(OR(AV3<>\"\",AV11=\"\"),\"\",MAX($Z4:AU4)+1)","v":""},{"$f":"IF(OR(AW3<>\"\",AW11=\"\"),\"\",MAX($Z4:AV4)+1)","v":""},{"$f":"IF(OR(AX3<>\"\",AX11=\"\"),\"\",MAX($Z4:AW4)+1)","v":""},{"$f":"IF(OR(AY3<>\"\",AY11=\"\"),\"\",MAX($Z4:AX4)+1)","v":""},{"$f":"IF(OR(AZ3<>\"\",AZ11=\"\"),\"\",MAX($Z4:AY4)+1)","v":""},{"$f":"IF(OR(BA3<>\"\",BA11=\"\"),\"\",MAX($Z4:AZ4)+1)","v":""},{"$f":"IF(OR(BB3<>\"\",BB11=\"\"),\"\",MAX($Z4:BA4)+1)","v":""},{"$f":"IF(OR(BC3<>\"\",BC11=\"\"),\"\",MAX($Z4:BB4)+1)","v":""},{"$f":"IF(OR(BD3<>\"\",BD11=\"\"),\"\",MAX($Z4:BC4)+1)","v":""},{"$f":"IF(OR(BE3<>\"\",BE11=\"\"),\"\",MAX($Z4:BD4)+1)","v":""},{"$f":"IF(OR(BF3<>\"\",BF11=\"\"),\"\",MAX($Z4:BE4)+1)","v":""},{"$f":"IF(OR(BG3<>\"\",BG11=\"\"),\"\",MAX($Z4:BF4)+1)","v":""},{"$f":"IF(OR(BH3<>\"\",BH11=\"\"),\"\",MAX($Z4:BG4)+1)","v":""},{"$f":"IF(OR(BI3<>\"\",BI11=\"\"),\"\",MAX($Z4:BH4)+1)","v":""},{"$f":"IF(OR(BJ3<>\"\",BJ11=\"\"),\"\",MAX($Z4:BI4)+1)","v":""},{"$f":"IF(OR(BK3<>\"\",BK11=\"\"),\"\",MAX($Z4:BJ4)+1)","v":""},{"$f":"IF(OR(BL3<>\"\",BL11=\"\"),\"\",MAX($Z4:BK4)+1)","v":""},{"$f":"IF(OR(BM3<>\"\",BM11=\"\"),\"\",MAX($Z4:BL4)+1)","v":""},{"$f":"IF(OR(BN3<>\"\",BN11=\"\"),\"\",MAX($Z4:BM4)+1)","v":""},{"$f":"IF(OR(BO3<>\"\",BO11=\"\"),\"\",MAX($Z4:BN4)+1)","v":""},{"$f":"IF(OR(BP3<>\"\",BP11=\"\"),\"\",MAX($Z4:BO4)+1)","v":""},{"$f":"IF(OR(BQ3<>\"\",BQ11=\"\"),\"\",MAX($Z4:BP4)+1)","v":""},{"$f":"IF(OR(BR3<>\"\",BR11=\"\"),\"\",MAX($Z4:BQ4)+1)","v":""},{"$f":"IF(OR(BS3<>\"\",BS11=\"\"),\"\",MAX($Z4:BR4)+1)","v":""},{"$f":"IF(OR(BT3<>\"\",BT11=\"\"),\"\",MAX($Z4:BS4)+1)","v":""},{"$f":"IF(OR(BU3<>\"\",BU11=\"\"),\"\",MAX($Z4:BT4)+1)","v":""},{"$f":"IF(OR(BV3<>\"\",BV11=\"\"),\"\",MAX($Z4:BU4)+1)","v":""},{"$f":"IF(OR(BW3<>\"\",BW11=\"\"),\"\",MAX($Z4:BV4)+1)","v":""},{"$f":"IF(OR(BX3<>\"\",BX11=\"\"),\"\",MAX($Z4:BW4)+1)","v":""},{"$f":"IF(OR(BY3<>\"\",BY11=\"\"),\"\",MAX($Z4:BX4)+1)","v":""},{"$f":"IF(OR(BZ3<>\"\",BZ11=\"\"),\"\",MAX($Z4:BY4)+1)","v":""},{"$f":"IF(OR(CA3<>\"\",CA11=\"\"),\"\",MAX($Z4:BZ4)+1)","v":""},{"$f":"IF(OR(CB3<>\"\",CB11=\"\"),\"\",MAX($Z4:CA4)+1)","v":""},{"$f":"IF(OR(CC3<>\"\",CC11=\"\"),\"\",MAX($Z4:CB4)+1)","v":""},{"$f":"IF(OR(CD3<>\"\",CD11=\"\"),\"\",MAX($Z4:CC4)+1)","v":""},{"$f":"IF(OR(CE3<>\"\",CE11=\"\"),\"\",MAX($Z4:CD4)+1)","v":""},{"$f":"IF(OR(CF3<>\"\",CF11=\"\"),\"\",MAX($Z4:CE4)+1)","v":""},{"$f":"IF(OR(CG3<>\"\",CG11=\"\"),\"\",MAX($Z4:CF4)+1)","v":""},{"$f":"IF(OR(CH3<>\"\",CH11=\"\"),\"\",MAX($Z4:CG4)+1)","v":""},{"$f":"IF(OR(CI3<>\"\",CI11=\"\"),\"\",MAX($Z4:CH4)+1)","v":""},{"$f":"IF(OR(CJ3<>\"\",CJ11=\"\"),\"\",MAX($Z4:CI4)+1)","v":""},{"$f":"IF(OR(CK3<>\"\",CK11=\"\"),\"\",MAX($Z4:CJ4)+1)","v":""},{"$f":"IF(OR(CL3<>\"\",CL11=\"\"),\"\",MAX($Z4:CK4)+1)","v":""},{"$f":"IF(OR(CM3<>\"\",CM11=\"\"),\"\",MAX($Z4:CL4)+1)","v":""},{"$f":"IF(OR(CN3<>\"\",CN11=\"\"),\"\",MAX($Z4:CM4)+1)","v":""},{"$f":"IF(OR(CO3<>\"\",CO11=\"\"),\"\",MAX($Z4:CN4)+1)","v":""},{"$f":"IF(OR(CP3<>\"\",CP11=\"\"),\"\",MAX($Z4:CO4)+1)","v":""},{"$f":"IF(OR(CQ3<>\"\",CQ11=\"\"),\"\",MAX($Z4:CP4)+1)","v":""},{"$f":"IF(OR(CR3<>\"\",CR11=\"\"),\"\",MAX($Z4:CQ4)+1)","v":""},{"$f":"IF(OR(CS3<>\"\",CS11=\"\"),\"\",MAX($Z4:CR4)+1)","v":""},{"$f":"IF(OR(CT3<>\"\",CT11=\"\"),\"\",MAX($Z4:CS4)+1)","v":""},{"$f":"IF(OR(CU3<>\"\",CU11=\"\"),\"\",MAX($Z4:CT4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN11=\"\",\"\",DAY(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN11=\"\",\"\",MONTH(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$140","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":21},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":22},23,24,25,26,27,28,29,30,31,32,33,34,35,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN11=\"\",\"\",YEAR(CN11)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$141","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":31},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":31},31,31,31,31,31,31,31,31,31,31,31,31,31,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN12=\"\",\"\",DAY(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$142","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":12},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN12=\"\",\"\",MONTH(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$143","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":21},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":22},23,24,25,26,27,28,29,30,31,32,33,34,35,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN12=\"\",\"\",YEAR(CN12)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I49\")","v":"FinEcAn"},null,null,{"$f":"INDIRECT(\"START!K49\")","v":"Финансово-экономический анализ проекта"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2021-01-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2021-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2022-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":"2027-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":"2028-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":"2029-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":"2030-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":"2031-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":"2032-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":"2033-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":"2034-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":"2035-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ20=\"\",\"\",Periods!AQ20),IF($Q$12=Lists!$U$17,IF(Periods!AQ35=\"\",\"\",Periods!AQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR20=\"\",\"\",Periods!AR20),IF($Q$12=Lists!$U$17,IF(Periods!AR35=\"\",\"\",Periods!AR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS20=\"\",\"\",Periods!AS20),IF($Q$12=Lists!$U$17,IF(Periods!AS35=\"\",\"\",Periods!AS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT20=\"\",\"\",Periods!AT20),IF($Q$12=Lists!$U$17,IF(Periods!AT35=\"\",\"\",Periods!AT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU20=\"\",\"\",Periods!AU20),IF($Q$12=Lists!$U$17,IF(Periods!AU35=\"\",\"\",Periods!AU35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV20=\"\",\"\",Periods!AV20),IF($Q$12=Lists!$U$17,IF(Periods!AV35=\"\",\"\",Periods!AV35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW20=\"\",\"\",Periods!AW20),IF($Q$12=Lists!$U$17,IF(Periods!AW35=\"\",\"\",Periods!AW35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX20=\"\",\"\",Periods!AX20),IF($Q$12=Lists!$U$17,IF(Periods!AX35=\"\",\"\",Periods!AX35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY20=\"\",\"\",Periods!AY20),IF($Q$12=Lists!$U$17,IF(Periods!AY35=\"\",\"\",Periods!AY35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ20=\"\",\"\",Periods!AZ20),IF($Q$12=Lists!$U$17,IF(Periods!AZ35=\"\",\"\",Periods!AZ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA20=\"\",\"\",Periods!BA20),IF($Q$12=Lists!$U$17,IF(Periods!BA35=\"\",\"\",Periods!BA35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB20=\"\",\"\",Periods!BB20),IF($Q$12=Lists!$U$17,IF(Periods!BB35=\"\",\"\",Periods!BB35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC20=\"\",\"\",Periods!BC20),IF($Q$12=Lists!$U$17,IF(Periods!BC35=\"\",\"\",Periods!BC35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD20=\"\",\"\",Periods!BD20),IF($Q$12=Lists!$U$17,IF(Periods!BD35=\"\",\"\",Periods!BD35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE20=\"\",\"\",Periods!BE20),IF($Q$12=Lists!$U$17,IF(Periods!BE35=\"\",\"\",Periods!BE35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF20=\"\",\"\",Periods!BF20),IF($Q$12=Lists!$U$17,IF(Periods!BF35=\"\",\"\",Periods!BF35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG20=\"\",\"\",Periods!BG20),IF($Q$12=Lists!$U$17,IF(Periods!BG35=\"\",\"\",Periods!BG35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH20=\"\",\"\",Periods!BH20),IF($Q$12=Lists!$U$17,IF(Periods!BH35=\"\",\"\",Periods!BH35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI20=\"\",\"\",Periods!BI20),IF($Q$12=Lists!$U$17,IF(Periods!BI35=\"\",\"\",Periods!BI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ20=\"\",\"\",Periods!BJ20),IF($Q$12=Lists!$U$17,IF(Periods!BJ35=\"\",\"\",Periods!BJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK20=\"\",\"\",Periods!BK20),IF($Q$12=Lists!$U$17,IF(Periods!BK35=\"\",\"\",Periods!BK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL20=\"\",\"\",Periods!BL20),IF($Q$12=Lists!$U$17,IF(Periods!BL35=\"\",\"\",Periods!BL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM20=\"\",\"\",Periods!BM20),IF($Q$12=Lists!$U$17,IF(Periods!BM35=\"\",\"\",Periods!BM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN20=\"\",\"\",Periods!BN20),IF($Q$12=Lists!$U$17,IF(Periods!BN35=\"\",\"\",Periods!BN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO20=\"\",\"\",Periods!BO20),IF($Q$12=Lists!$U$17,IF(Periods!BO35=\"\",\"\",Periods!BO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP20=\"\",\"\",Periods!BP20),IF($Q$12=Lists!$U$17,IF(Periods!BP35=\"\",\"\",Periods!BP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ20=\"\",\"\",Periods!BQ20),IF($Q$12=Lists!$U$17,IF(Periods!BQ35=\"\",\"\",Periods!BQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR20=\"\",\"\",Periods!BR20),IF($Q$12=Lists!$U$17,IF(Periods!BR35=\"\",\"\",Periods!BR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS20=\"\",\"\",Periods!BS20),IF($Q$12=Lists!$U$17,IF(Periods!BS35=\"\",\"\",Periods!BS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT20=\"\",\"\",Periods!BT20),IF($Q$12=Lists!$U$17,IF(Periods!BT35=\"\",\"\",Periods!BT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU20=\"\",\"\",Periods!BU20),IF($Q$12=Lists!$U$17,IF(Periods!BU35=\"\",\"\",Periods!BU35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV20=\"\",\"\",Periods!BV20),IF($Q$12=Lists!$U$17,IF(Periods!BV35=\"\",\"\",Periods!BV35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW20=\"\",\"\",Periods!BW20),IF($Q$12=Lists!$U$17,IF(Periods!BW35=\"\",\"\",Periods!BW35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX20=\"\",\"\",Periods!BX20),IF($Q$12=Lists!$U$17,IF(Periods!BX35=\"\",\"\",Periods!BX35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY20=\"\",\"\",Periods!BY20),IF($Q$12=Lists!$U$17,IF(Periods!BY35=\"\",\"\",Periods!BY35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ20=\"\",\"\",Periods!BZ20),IF($Q$12=Lists!$U$17,IF(Periods!BZ35=\"\",\"\",Periods!BZ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA20=\"\",\"\",Periods!CA20),IF($Q$12=Lists!$U$17,IF(Periods!CA35=\"\",\"\",Periods!CA35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB20=\"\",\"\",Periods!CB20),IF($Q$12=Lists!$U$17,IF(Periods!CB35=\"\",\"\",Periods!CB35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC20=\"\",\"\",Periods!CC20),IF($Q$12=Lists!$U$17,IF(Periods!CC35=\"\",\"\",Periods!CC35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD20=\"\",\"\",Periods!CD20),IF($Q$12=Lists!$U$17,IF(Periods!CD35=\"\",\"\",Periods!CD35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE20=\"\",\"\",Periods!CE20),IF($Q$12=Lists!$U$17,IF(Periods!CE35=\"\",\"\",Periods!CE35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF20=\"\",\"\",Periods!CF20),IF($Q$12=Lists!$U$17,IF(Periods!CF35=\"\",\"\",Periods!CF35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG20=\"\",\"\",Periods!CG20),IF($Q$12=Lists!$U$17,IF(Periods!CG35=\"\",\"\",Periods!CG35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH20=\"\",\"\",Periods!CH20),IF($Q$12=Lists!$U$17,IF(Periods!CH35=\"\",\"\",Periods!CH35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI20=\"\",\"\",Periods!CI20),IF($Q$12=Lists!$U$17,IF(Periods!CI35=\"\",\"\",Periods!CI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ20=\"\",\"\",Periods!CJ20),IF($Q$12=Lists!$U$17,IF(Periods!CJ35=\"\",\"\",Periods!CJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK20=\"\",\"\",Periods!CK20),IF($Q$12=Lists!$U$17,IF(Periods!CK35=\"\",\"\",Periods!CK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL20=\"\",\"\",Periods!CL20),IF($Q$12=Lists!$U$17,IF(Periods!CL35=\"\",\"\",Periods!CL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM20=\"\",\"\",Periods!CM20),IF($Q$12=Lists!$U$17,IF(Periods!CM35=\"\",\"\",Periods!CM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN20=\"\",\"\",Periods!CN20),IF($Q$12=Lists!$U$17,IF(Periods!CN35=\"\",\"\",Periods!CN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO20=\"\",\"\",Periods!CO20),IF($Q$12=Lists!$U$17,IF(Periods!CO35=\"\",\"\",Periods!CO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP20=\"\",\"\",Periods!CP20),IF($Q$12=Lists!$U$17,IF(Periods!CP35=\"\",\"\",Periods!CP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ20=\"\",\"\",Periods!CQ20),IF($Q$12=Lists!$U$17,IF(Periods!CQ35=\"\",\"\",Periods!CQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR20=\"\",\"\",Periods!CR20),IF($Q$12=Lists!$U$17,IF(Periods!CR35=\"\",\"\",Periods!CR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS20=\"\",\"\",Periods!CS20),IF($Q$12=Lists!$U$17,IF(Periods!CS35=\"\",\"\",Periods!CS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT20=\"\",\"\",Periods!CT20),IF($Q$12=Lists!$U$17,IF(Periods!CT35=\"\",\"\",Periods!CT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU20=\"\",\"\",Periods!CU20),IF($Q$12=Lists!$U$17,IF(Periods!CU35=\"\",\"\",Periods!CU35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"отчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2035-12-31"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2021-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2022-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2023-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2024-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2025-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2026-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":"2027-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":"2028-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":"2029-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":"2030-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":"2031-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":"2032-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":"2033-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":"2034-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":"2035-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ21=\"\",\"\",Periods!AQ21),IF($Q$12=Lists!$U$17,IF(Periods!AQ36=\"\",\"\",Periods!AQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR21=\"\",\"\",Periods!AR21),IF($Q$12=Lists!$U$17,IF(Periods!AR36=\"\",\"\",Periods!AR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS21=\"\",\"\",Periods!AS21),IF($Q$12=Lists!$U$17,IF(Periods!AS36=\"\",\"\",Periods!AS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT21=\"\",\"\",Periods!AT21),IF($Q$12=Lists!$U$17,IF(Periods!AT36=\"\",\"\",Periods!AT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU21=\"\",\"\",Periods!AU21),IF($Q$12=Lists!$U$17,IF(Periods!AU36=\"\",\"\",Periods!AU36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV21=\"\",\"\",Periods!AV21),IF($Q$12=Lists!$U$17,IF(Periods!AV36=\"\",\"\",Periods!AV36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW21=\"\",\"\",Periods!AW21),IF($Q$12=Lists!$U$17,IF(Periods!AW36=\"\",\"\",Periods!AW36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX21=\"\",\"\",Periods!AX21),IF($Q$12=Lists!$U$17,IF(Periods!AX36=\"\",\"\",Periods!AX36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY21=\"\",\"\",Periods!AY21),IF($Q$12=Lists!$U$17,IF(Periods!AY36=\"\",\"\",Periods!AY36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ21=\"\",\"\",Periods!AZ21),IF($Q$12=Lists!$U$17,IF(Periods!AZ36=\"\",\"\",Periods!AZ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA21=\"\",\"\",Periods!BA21),IF($Q$12=Lists!$U$17,IF(Periods!BA36=\"\",\"\",Periods!BA36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB21=\"\",\"\",Periods!BB21),IF($Q$12=Lists!$U$17,IF(Periods!BB36=\"\",\"\",Periods!BB36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC21=\"\",\"\",Periods!BC21),IF($Q$12=Lists!$U$17,IF(Periods!BC36=\"\",\"\",Periods!BC36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD21=\"\",\"\",Periods!BD21),IF($Q$12=Lists!$U$17,IF(Periods!BD36=\"\",\"\",Periods!BD36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE21=\"\",\"\",Periods!BE21),IF($Q$12=Lists!$U$17,IF(Periods!BE36=\"\",\"\",Periods!BE36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF21=\"\",\"\",Periods!BF21),IF($Q$12=Lists!$U$17,IF(Periods!BF36=\"\",\"\",Periods!BF36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG21=\"\",\"\",Periods!BG21),IF($Q$12=Lists!$U$17,IF(Periods!BG36=\"\",\"\",Periods!BG36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH21=\"\",\"\",Periods!BH21),IF($Q$12=Lists!$U$17,IF(Periods!BH36=\"\",\"\",Periods!BH36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI21=\"\",\"\",Periods!BI21),IF($Q$12=Lists!$U$17,IF(Periods!BI36=\"\",\"\",Periods!BI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ21=\"\",\"\",Periods!BJ21),IF($Q$12=Lists!$U$17,IF(Periods!BJ36=\"\",\"\",Periods!BJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK21=\"\",\"\",Periods!BK21),IF($Q$12=Lists!$U$17,IF(Periods!BK36=\"\",\"\",Periods!BK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL21=\"\",\"\",Periods!BL21),IF($Q$12=Lists!$U$17,IF(Periods!BL36=\"\",\"\",Periods!BL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM21=\"\",\"\",Periods!BM21),IF($Q$12=Lists!$U$17,IF(Periods!BM36=\"\",\"\",Periods!BM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN21=\"\",\"\",Periods!BN21),IF($Q$12=Lists!$U$17,IF(Periods!BN36=\"\",\"\",Periods!BN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO21=\"\",\"\",Periods!BO21),IF($Q$12=Lists!$U$17,IF(Periods!BO36=\"\",\"\",Periods!BO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP21=\"\",\"\",Periods!BP21),IF($Q$12=Lists!$U$17,IF(Periods!BP36=\"\",\"\",Periods!BP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ21=\"\",\"\",Periods!BQ21),IF($Q$12=Lists!$U$17,IF(Periods!BQ36=\"\",\"\",Periods!BQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR21=\"\",\"\",Periods!BR21),IF($Q$12=Lists!$U$17,IF(Periods!BR36=\"\",\"\",Periods!BR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS21=\"\",\"\",Periods!BS21),IF($Q$12=Lists!$U$17,IF(Periods!BS36=\"\",\"\",Periods!BS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT21=\"\",\"\",Periods!BT21),IF($Q$12=Lists!$U$17,IF(Periods!BT36=\"\",\"\",Periods!BT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU21=\"\",\"\",Periods!BU21),IF($Q$12=Lists!$U$17,IF(Periods!BU36=\"\",\"\",Periods!BU36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV21=\"\",\"\",Periods!BV21),IF($Q$12=Lists!$U$17,IF(Periods!BV36=\"\",\"\",Periods!BV36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW21=\"\",\"\",Periods!BW21),IF($Q$12=Lists!$U$17,IF(Periods!BW36=\"\",\"\",Periods!BW36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX21=\"\",\"\",Periods!BX21),IF($Q$12=Lists!$U$17,IF(Periods!BX36=\"\",\"\",Periods!BX36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY21=\"\",\"\",Periods!BY21),IF($Q$12=Lists!$U$17,IF(Periods!BY36=\"\",\"\",Periods!BY36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ21=\"\",\"\",Periods!BZ21),IF($Q$12=Lists!$U$17,IF(Periods!BZ36=\"\",\"\",Periods!BZ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA21=\"\",\"\",Periods!CA21),IF($Q$12=Lists!$U$17,IF(Periods!CA36=\"\",\"\",Periods!CA36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB21=\"\",\"\",Periods!CB21),IF($Q$12=Lists!$U$17,IF(Periods!CB36=\"\",\"\",Periods!CB36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC21=\"\",\"\",Periods!CC21),IF($Q$12=Lists!$U$17,IF(Periods!CC36=\"\",\"\",Periods!CC36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD21=\"\",\"\",Periods!CD21),IF($Q$12=Lists!$U$17,IF(Periods!CD36=\"\",\"\",Periods!CD36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE21=\"\",\"\",Periods!CE21),IF($Q$12=Lists!$U$17,IF(Periods!CE36=\"\",\"\",Periods!CE36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF21=\"\",\"\",Periods!CF21),IF($Q$12=Lists!$U$17,IF(Periods!CF36=\"\",\"\",Periods!CF36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG21=\"\",\"\",Periods!CG21),IF($Q$12=Lists!$U$17,IF(Periods!CG36=\"\",\"\",Periods!CG36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH21=\"\",\"\",Periods!CH21),IF($Q$12=Lists!$U$17,IF(Periods!CH36=\"\",\"\",Periods!CH36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI21=\"\",\"\",Periods!CI21),IF($Q$12=Lists!$U$17,IF(Periods!CI36=\"\",\"\",Periods!CI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ21=\"\",\"\",Periods!CJ21),IF($Q$12=Lists!$U$17,IF(Periods!CJ36=\"\",\"\",Periods!CJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK21=\"\",\"\",Periods!CK21),IF($Q$12=Lists!$U$17,IF(Periods!CK36=\"\",\"\",Periods!CK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL21=\"\",\"\",Periods!CL21),IF($Q$12=Lists!$U$17,IF(Periods!CL36=\"\",\"\",Periods!CL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM21=\"\",\"\",Periods!CM21),IF($Q$12=Lists!$U$17,IF(Periods!CM36=\"\",\"\",Periods!CM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN21=\"\",\"\",Periods!CN21),IF($Q$12=Lists!$U$17,IF(Periods!CN36=\"\",\"\",Periods!CN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO21=\"\",\"\",Periods!CO21),IF($Q$12=Lists!$U$17,IF(Periods!CO36=\"\",\"\",Periods!CO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP21=\"\",\"\",Periods!CP21),IF($Q$12=Lists!$U$17,IF(Periods!CP36=\"\",\"\",Periods!CP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ21=\"\",\"\",Periods!CQ21),IF($Q$12=Lists!$U$17,IF(Periods!CQ36=\"\",\"\",Periods!CQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR21=\"\",\"\",Periods!CR21),IF($Q$12=Lists!$U$17,IF(Periods!CR36=\"\",\"\",Periods!CR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS21=\"\",\"\",Periods!CS21),IF($Q$12=Lists!$U$17,IF(Periods!CS36=\"\",\"\",Periods!CS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT21=\"\",\"\",Periods!CT21),IF($Q$12=Lists!$U$17,IF(Periods!CT36=\"\",\"\",Periods!CT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU21=\"\",\"\",Periods!CU21),IF($Q$12=Lists!$U$17,IF(Periods!CU36=\"\",\"\",Periods!CU36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,"значение",null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"1 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"3 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"4 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"5 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"6 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":"7 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":"8 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":"9 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":"10 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":"11 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":"12 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":"13 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":"14 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":"15 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ22=\"\",\"\",Periods!AQ22),IF($Q$12=Lists!$U$17,IF(Periods!AQ37=\"\",\"\",Periods!AQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR22=\"\",\"\",Periods!AR22),IF($Q$12=Lists!$U$17,IF(Periods!AR37=\"\",\"\",Periods!AR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS22=\"\",\"\",Periods!AS22),IF($Q$12=Lists!$U$17,IF(Periods!AS37=\"\",\"\",Periods!AS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT22=\"\",\"\",Periods!AT22),IF($Q$12=Lists!$U$17,IF(Periods!AT37=\"\",\"\",Periods!AT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU22=\"\",\"\",Periods!AU22),IF($Q$12=Lists!$U$17,IF(Periods!AU37=\"\",\"\",Periods!AU37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV22=\"\",\"\",Periods!AV22),IF($Q$12=Lists!$U$17,IF(Periods!AV37=\"\",\"\",Periods!AV37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW22=\"\",\"\",Periods!AW22),IF($Q$12=Lists!$U$17,IF(Periods!AW37=\"\",\"\",Periods!AW37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX22=\"\",\"\",Periods!AX22),IF($Q$12=Lists!$U$17,IF(Periods!AX37=\"\",\"\",Periods!AX37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY22=\"\",\"\",Periods!AY22),IF($Q$12=Lists!$U$17,IF(Periods!AY37=\"\",\"\",Periods!AY37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ22=\"\",\"\",Periods!AZ22),IF($Q$12=Lists!$U$17,IF(Periods!AZ37=\"\",\"\",Periods!AZ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA22=\"\",\"\",Periods!BA22),IF($Q$12=Lists!$U$17,IF(Periods!BA37=\"\",\"\",Periods!BA37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB22=\"\",\"\",Periods!BB22),IF($Q$12=Lists!$U$17,IF(Periods!BB37=\"\",\"\",Periods!BB37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC22=\"\",\"\",Periods!BC22),IF($Q$12=Lists!$U$17,IF(Periods!BC37=\"\",\"\",Periods!BC37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD22=\"\",\"\",Periods!BD22),IF($Q$12=Lists!$U$17,IF(Periods!BD37=\"\",\"\",Periods!BD37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE22=\"\",\"\",Periods!BE22),IF($Q$12=Lists!$U$17,IF(Periods!BE37=\"\",\"\",Periods!BE37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF22=\"\",\"\",Periods!BF22),IF($Q$12=Lists!$U$17,IF(Periods!BF37=\"\",\"\",Periods!BF37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG22=\"\",\"\",Periods!BG22),IF($Q$12=Lists!$U$17,IF(Periods!BG37=\"\",\"\",Periods!BG37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH22=\"\",\"\",Periods!BH22),IF($Q$12=Lists!$U$17,IF(Periods!BH37=\"\",\"\",Periods!BH37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI22=\"\",\"\",Periods!BI22),IF($Q$12=Lists!$U$17,IF(Periods!BI37=\"\",\"\",Periods!BI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ22=\"\",\"\",Periods!BJ22),IF($Q$12=Lists!$U$17,IF(Periods!BJ37=\"\",\"\",Periods!BJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK22=\"\",\"\",Periods!BK22),IF($Q$12=Lists!$U$17,IF(Periods!BK37=\"\",\"\",Periods!BK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL22=\"\",\"\",Periods!BL22),IF($Q$12=Lists!$U$17,IF(Periods!BL37=\"\",\"\",Periods!BL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM22=\"\",\"\",Periods!BM22),IF($Q$12=Lists!$U$17,IF(Periods!BM37=\"\",\"\",Periods!BM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN22=\"\",\"\",Periods!BN22),IF($Q$12=Lists!$U$17,IF(Periods!BN37=\"\",\"\",Periods!BN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO22=\"\",\"\",Periods!BO22),IF($Q$12=Lists!$U$17,IF(Periods!BO37=\"\",\"\",Periods!BO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP22=\"\",\"\",Periods!BP22),IF($Q$12=Lists!$U$17,IF(Periods!BP37=\"\",\"\",Periods!BP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ22=\"\",\"\",Periods!BQ22),IF($Q$12=Lists!$U$17,IF(Periods!BQ37=\"\",\"\",Periods!BQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR22=\"\",\"\",Periods!BR22),IF($Q$12=Lists!$U$17,IF(Periods!BR37=\"\",\"\",Periods!BR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS22=\"\",\"\",Periods!BS22),IF($Q$12=Lists!$U$17,IF(Periods!BS37=\"\",\"\",Periods!BS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT22=\"\",\"\",Periods!BT22),IF($Q$12=Lists!$U$17,IF(Periods!BT37=\"\",\"\",Periods!BT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU22=\"\",\"\",Periods!BU22),IF($Q$12=Lists!$U$17,IF(Periods!BU37=\"\",\"\",Periods!BU37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV22=\"\",\"\",Periods!BV22),IF($Q$12=Lists!$U$17,IF(Periods!BV37=\"\",\"\",Periods!BV37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW22=\"\",\"\",Periods!BW22),IF($Q$12=Lists!$U$17,IF(Periods!BW37=\"\",\"\",Periods!BW37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX22=\"\",\"\",Periods!BX22),IF($Q$12=Lists!$U$17,IF(Periods!BX37=\"\",\"\",Periods!BX37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY22=\"\",\"\",Periods!BY22),IF($Q$12=Lists!$U$17,IF(Periods!BY37=\"\",\"\",Periods!BY37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ22=\"\",\"\",Periods!BZ22),IF($Q$12=Lists!$U$17,IF(Periods!BZ37=\"\",\"\",Periods!BZ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA22=\"\",\"\",Periods!CA22),IF($Q$12=Lists!$U$17,IF(Periods!CA37=\"\",\"\",Periods!CA37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB22=\"\",\"\",Periods!CB22),IF($Q$12=Lists!$U$17,IF(Periods!CB37=\"\",\"\",Periods!CB37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC22=\"\",\"\",Periods!CC22),IF($Q$12=Lists!$U$17,IF(Periods!CC37=\"\",\"\",Periods!CC37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD22=\"\",\"\",Periods!CD22),IF($Q$12=Lists!$U$17,IF(Periods!CD37=\"\",\"\",Periods!CD37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE22=\"\",\"\",Periods!CE22),IF($Q$12=Lists!$U$17,IF(Periods!CE37=\"\",\"\",Periods!CE37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF22=\"\",\"\",Periods!CF22),IF($Q$12=Lists!$U$17,IF(Periods!CF37=\"\",\"\",Periods!CF37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG22=\"\",\"\",Periods!CG22),IF($Q$12=Lists!$U$17,IF(Periods!CG37=\"\",\"\",Periods!CG37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH22=\"\",\"\",Periods!CH22),IF($Q$12=Lists!$U$17,IF(Periods!CH37=\"\",\"\",Periods!CH37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI22=\"\",\"\",Periods!CI22),IF($Q$12=Lists!$U$17,IF(Periods!CI37=\"\",\"\",Periods!CI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ22=\"\",\"\",Periods!CJ22),IF($Q$12=Lists!$U$17,IF(Periods!CJ37=\"\",\"\",Periods!CJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK22=\"\",\"\",Periods!CK22),IF($Q$12=Lists!$U$17,IF(Periods!CK37=\"\",\"\",Periods!CK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL22=\"\",\"\",Periods!CL22),IF($Q$12=Lists!$U$17,IF(Periods!CL37=\"\",\"\",Periods!CL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM22=\"\",\"\",Periods!CM22),IF($Q$12=Lists!$U$17,IF(Periods!CM37=\"\",\"\",Periods!CM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN22=\"\",\"\",Periods!CN22),IF($Q$12=Lists!$U$17,IF(Periods!CN37=\"\",\"\",Periods!CN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO22=\"\",\"\",Periods!CO22),IF($Q$12=Lists!$U$17,IF(Periods!CO37=\"\",\"\",Periods!CO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP22=\"\",\"\",Periods!CP22),IF($Q$12=Lists!$U$17,IF(Periods!CP37=\"\",\"\",Periods!CP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ22=\"\",\"\",Periods!CQ22),IF($Q$12=Lists!$U$17,IF(Periods!CQ37=\"\",\"\",Periods!CQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR22=\"\",\"\",Periods!CR22),IF($Q$12=Lists!$U$17,IF(Periods!CR37=\"\",\"\",Periods!CR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS22=\"\",\"\",Periods!CS22),IF($Q$12=Lists!$U$17,IF(Periods!CS37=\"\",\"\",Periods!CS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT22=\"\",\"\",Periods!CT22),IF($Q$12=Lists!$U$17,IF(Periods!CT37=\"\",\"\",Periods!CT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU22=\"\",\"\",Periods!CU22),IF($Q$12=Lists!$U$17,IF(Periods!CU37=\"\",\"\",Periods!CU37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$CW14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99177)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99177)","v":0},{"$f":"SUM(T$15:T$99177)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null," ",null,"разработка финмоделей: https://mngmnt.ru/"]
[{"$f":"ROW()","v":16},null,null,null,null,null,null,"ВЕС ПО ПЕРИОДАМ",null,null,null,null,"баллы",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z16:$CV16)","v":30.5},"*",null,{"$f":"IF(AA$11=\"\",0,3)","v":3},{"$f":"IF(OR(AB$11=\"\",AA16-0.5<0),0,5)","v":5},{"$f":"IF(OR(AC$11=\"\",AB16-0.5<0),0,AB16-0.5)","v":4.5},4,3.5,3,2.5,2,1.5,1,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(CO$11=\"\",CN16-0.5<0),0,CN16-0.5)","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":17},null,null,null,null,null,null,{"$f":"H16","v":"ВЕС ПО ПЕРИОДАМ"},"Весовой коэффициент",null,null,null,"%",null,null,null,null,null,null,{"$f":"IF(ABS($X17-1)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUM($Z17:$CV17)","v":1},null,null,{"$f":"IF(OR(AA$11=\"\",$X16=0),0,AA16/$X16)","v":9.8360655737704916E-2},{"$f":"IF(OR(AB$11=\"\",$X16=0),0,AB16/$X16)","v":0.16393442622950818},0.14754098360655737,0.13114754098360656,0.11475409836065574,9.8360655737704916E-2,8.1967213114754092E-2,6.5573770491803282E-2,4.9180327868852458E-2,3.2786885245901641E-2,1.6393442622950821E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(CN$11=\"\",$X16=0),0,CN16/$X16)","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":18},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":19}]
[{"$f":"ROW()","v":20},null,null,null,null,null,null,"АНАЛИЗ ЛИКВИДНОСТИ"]
[{"$f":"ROW()","v":21},null,null,null,null,null,null,{"$f":"H20","v":"АНАЛИЗ ЛИКВИДНОСТИ"},{"$f":"KPI!$I$48","v":"Наиболее ликвидные активы (А1)"},null,null,null,"руб.",null,null,null,null,null,null,{"$f":"IF(ABS($X21+$X24+$X28+$X30-BS!$X$16)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUMIFS($Z21:$CV21,$Z$11:$CV$11,MAX($Z$11:$CV$11))","v":701297133.6937325},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA22:AA$41,$I22:$I$41,$I21))","v":4333333.3333333321},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB22:AB$41,$I22:$I$41,$I21))","v":5981330.6095010405},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC22:AC$41,$I22:$I$41,$I21))","v":-2.7939677238464355E-9},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD22:AD$41,$I22:$I$41,$I21))","v":-2.7939677238464355E-9},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE22:AE$41,$I22:$I$41,$I21))","v":-2.7939677238464355E-9},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF22:AF$41,$I22:$I$41,$I21))","v":7762386.6151718395},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG22:AG$41,$I22:$I$41,$I21))","v":28573481.876082852},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH22:AH$41,$I22:$I$41,$I21))","v":57909612.626795046},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI22:AI$41,$I22:$I$41,$I21))","v":95976016.582519829},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ22:AJ$41,$I22:$I$41,$I21))","v":149790069.13877761},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK22:AK$41,$I22:$I$41,$I21))","v":214522383.08974218},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL22:AL$41,$I22:$I$41,$I21))","v":314673610.26922894},{"$f":"IF(AM$11=\"\",0,SUMIFS(AM22:AM$41,$I22:$I$41,$I21))","v":420982373.17086816},{"$f":"IF(AN$11=\"\",0,SUMIFS(AN22:AN$41,$I22:$I$41,$I21))","v":544584904.55323982},{"$f":"IF(AO$11=\"\",0,SUMIFS(AO22:AO$41,$I22:$I$41,$I21))","v":701297133.6937325},{"$f":"IF(AP$11=\"\",0,SUMIFS(AP22:AP$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(AQ22:AQ$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(AR22:AR$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(AS22:AS$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(AT22:AT$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(AU22:AU$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(AV22:AV$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(AW22:AW$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(AX22:AX$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(AY22:AY$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(AZ22:AZ$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(BA22:BA$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(BB22:BB$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(BC22:BC$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(BD22:BD$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(BE22:BE$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(BF22:BF$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(BG22:BG$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(BH22:BH$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(BI22:BI$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(BJ22:BJ$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(BK22:BK$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(BL22:BL$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(BM22:BM$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(BN22:BN$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(BO22:BO$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(BP22:BP$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(BQ22:BQ$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(BR22:BR$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(BS22:BS$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(BT22:BT$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(BU22:BU$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(BV22:BV$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(BW22:BW$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(BX22:BX$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(BY22:BY$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(BZ22:BZ$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(CA22:CA$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(CB22:CB$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(CC22:CC$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(CD22:CD$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(CE22:CE$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(CF22:CF$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(CG22:CG$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(CH22:CH$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(CI22:CI$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(CJ22:CJ$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(CK22:CK$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(CL22:CL$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(CM22:CM$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(CN22:CN$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(CO22:CO$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(CP22:CP$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(CQ22:CQ$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(CR22:CR$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(CS22:CS$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(CT22:CT$41,$I22:$I$41,$I21))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(CU22:CU$41,$I22:$I$41,$I21))","v":0}]
[{"$f":"ROW()","v":22},null,null,null,null,null,null,{"$f":"H20","v":"АНАЛИЗ ЛИКВИДНОСТИ"},{"$f":"I21","v":"Наиболее ликвидные активы (А1)"},{"$f":"KPI!$I$49","v":"Денежные средства"},null,null,"руб.",null,null,null,null,null,null,{"$f":"IF(ABS($X22-BS!$X$22)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,701297133.6937325,null,null,{"$f":"IF(AA$11=\"\",0,BS!AA$22)","v":0},{"$f":"IF(AB$11=\"\",0,BS!AB$22)","v":5981330.6095010405},{"$f":"IF(AC$11=\"\",0,BS!AC$22)","v":-2.7939677238464355E-9},{"$f":"IF(AD$11=\"\",0,BS!AD$22)","v":-2.7939677238464355E-9},{"$f":"IF(AE$11=\"\",0,BS!AE$22)","v":-2.7939677238464355E-9},{"$f":"IF(AF$11=\"\",0,BS!AF$22)","v":7762386.6151718395},{"$f":"IF(AG$11=\"\",0,BS!AG$22)","v":28573481.876082852},{"$f":"IF(AH$11=\"\",0,BS!AH$22)","v":57909612.626795046},{"$f":"IF(AI$11=\"\",0,BS!AI$22)","v":95976016.582519829},{"$f":"IF(AJ$11=\"\",0,BS!AJ$22)","v":149790069.13877761},{"$f":"IF(AK$11=\"\",0,BS!AK$22)","v":214522383.08974218},{"$f":"IF(AL$11=\"\",0,BS!AL$22)","v":314673610.26922894},{"$f":"IF(AM$11=\"\",0,BS!AM$22)","v":420982373.17086816},{"$f":"IF(AN$11=\"\",0,BS!AN$22)","v":544584904.55323982},{"$f":"IF(AO$11=\"\",0,BS!AO$22)","v":701297133.6937325},{"$f":"IF(AP$11=\"\",0,BS!AP$22)","v":0},{"$f":"IF(AQ$11=\"\",0,BS!AQ$22)","v":0},{"$f":"IF(AR$11=\"\",0,BS!AR$22)","v":0},{"$f":"IF(AS$11=\"\",0,BS!AS$22)","v":0},{"$f":"IF(AT$11=\"\",0,BS!AT$22)","v":0},{"$f":"IF(AU$11=\"\",0,BS!AU$22)","v":0},{"$f":"IF(AV$11=\"\",0,BS!AV$22)","v":0},{"$f":"IF(AW$11=\"\",0,BS!AW$22)","v":0},{"$f":"IF(AX$11=\"\",0,BS!AX$22)","v":0},{"$f":"IF(AY$11=\"\",0,BS!AY$22)","v":0},{"$f":"IF(AZ$11=\"\",0,BS!AZ$22)","v":0},{"$f":"IF(BA$11=\"\",0,BS!BA$22)","v":0},{"$f":"IF(BB$11=\"\",0,BS!BB$22)","v":0},{"$f":"IF(BC$11=\"\",0,BS!BC$22)","v":0},{"$f":"IF(BD$11=\"\",0,BS!BD$22)","v":0},{"$f":"IF(BE$11=\"\",0,BS!BE$22)","v":0},{"$f":"IF(BF$11=\"\",0,BS!BF$22)","v":0},{"$f":"IF(BG$11=\"\",0,BS!BG$22)","v":0},{"$f":"IF(BH$11=\"\",0,BS!BH$22)","v":0},{"$f":"IF(BI$11=\"\",0,BS!BI$22)","v":0},{"$f":"IF(BJ$11=\"\",0,BS!BJ$22)","v":0},{"$f":"IF(BK$11=\"\",0,BS!BK$22)","v":0},{"$f":"IF(BL$11=\"\",0,BS!BL$22)","v":0},{"$f":"IF(BM$11=\"\",0,BS!BM$22)","v":0},{"$f":"IF(BN$11=\"\",0,BS!BN$22)","v":0},{"$f":"IF(BO$11=\"\",0,BS!BO$22)","v":0},{"$f":"IF(BP$11=\"\",0,BS!BP$22)","v":0},{"$f":"IF(BQ$11=\"\",0,BS!BQ$22)","v":0},{"$f":"IF(BR$11=\"\",0,BS!BR$22)","v":0},{"$f":"IF(BS$11=\"\",0,BS!BS$22)","v":0},{"$f":"IF(BT$11=\"\",0,BS!BT$22)","v":0},{"$f":"IF(BU$11=\"\",0,BS!BU$22)","v":0},{"$f":"IF(BV$11=\"\",0,BS!BV$22)","v":0},{"$f":"IF(BW$11=\"\",0,BS!BW$22)","v":0},{"$f":"IF(BX$11=\"\",0,BS!BX$22)","v":0},{"$f":"IF(BY$11=\"\",0,BS!BY$22)","v":0},{"$f":"IF(BZ$11=\"\",0,BS!BZ$22)","v":0},{"$f":"IF(CA$11=\"\",0,BS!CA$22)","v":0},{"$f":"IF(CB$11=\"\",0,BS!CB$22)","v":0},{"$f":"IF(CC$11=\"\",0,BS!CC$22)","v":0},{"$f":"IF(CD$11=\"\",0,BS!CD$22)","v":0},{"$f":"IF(CE$11=\"\",0,BS!CE$22)","v":0},{"$f":"IF(CF$11=\"\",0,BS!CF$22)","v":0},{"$f":"IF(CG$11=\"\",0,BS!CG$22)","v":0},{"$f":"IF(CH$11=\"\",0,BS!CH$22)","v":0},{"$f":"IF(CI$11=\"\",0,BS!CI$22)","v":0},{"$f":"IF(CJ$11=\"\",0,BS!CJ$22)","v":0},{"$f":"IF(CK$11=\"\",0,BS!CK$22)","v":0},{"$f":"IF(CL$11=\"\",0,BS!CL$22)","v":0},{"$f":"IF(CM$11=\"\",0,BS!CM$22)","v":0},{"$f":"IF(CN$11=\"\",0,BS!CN$22)","v":0},{"$f":"IF(CO$11=\"\",0,BS!CO$22)","v":0},{"$f":"IF(CP$11=\"\",0,BS!CP$22)","v":0},{"$f":"IF(CQ$11=\"\",0,BS!CQ$22)","v":0},{"$f":"IF(CR$11=\"\",0,BS!CR$22)","v":0},{"$f":"IF(CS$11=\"\",0,BS!CS$22)","v":0},{"$f":"IF(CT$11=\"\",0,BS!CT$22)","v":0},{"$f":"IF(CU$11=\"\",0,BS!CU$22)","v":0}]
[{"$f":"ROW()","v":23},null,null,null,null,null,null,{"$f":"H20","v":"АНАЛИЗ ЛИКВИДНОСТИ"},{"$f":"I21","v":"Наиболее ликвидные активы (А1)"},{"$f":"KPI!$I$50","v":"Финансовые вложения"},null,null,"руб.",null,null,null,null,null,null,{"$f":"IF(ABS($X23-BS!$X$23)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,BS!AA$23)","v":4333333.3333333321},{"$f":"IF(AB$11=\"\",0,BS!AB$23)","v":0},{"$f":"IF(AC$11=\"\",0,BS!AC$23)","v":0},{"$f":"IF(AD$11=\"\",0,BS!AD$23)","v":0},{"$f":"IF(AE$11=\"\",0,BS!AE$23)","v":0},{"$f":"IF(AF$11=\"\",0,BS!AF$23)","v":0},{"$f":"IF(AG$11=\"\",0,BS!AG$23)","v":0},{"$f":"IF(AH$11=\"\",0,BS!AH$23)","v":0},{"$f":"IF(AI$11=\"\",0,BS!AI$23)","v":0},{"$f":"IF(AJ$11=\"\",0,BS!AJ$23)","v":0},{"$f":"IF(AK$11=\"\",0,BS!AK$23)","v":0},{"$f":"IF(AL$11=\"\",0,BS!AL$23)","v":0},{"$f":"IF(AM$11=\"\",0,BS!AM$23)","v":0},{"$f":"IF(AN$11=\"\",0,BS!AN$23)","v":0},{"$f":"IF(AO$11=\"\",0,BS!AO$23)","v":0},{"$f":"IF(AP$11=\"\",0,BS!AP$23)","v":0},{"$f":"IF(AQ$11=\"\",0,BS!AQ$23)","v":0},{"$f":"IF(AR$11=\"\",0,BS!AR$23)","v":0},{"$f":"IF(AS$11=\"\",0,BS!AS$23)","v":0},{"$f":"IF(AT$11=\"\",0,BS!AT$23)","v":0},{"$f":"IF(AU$11=\"\",0,BS!AU$23)","v":0},{"$f":"IF(AV$11=\"\",0,BS!AV$23)","v":0},{"$f":"IF(AW$11=\"\",0,BS!AW$23)","v":0},{"$f":"IF(AX$11=\"\",0,BS!AX$23)","v":0},{"$f":"IF(AY$11=\"\",0,BS!AY$23)","v":0},{"$f":"IF(AZ$11=\"\",0,BS!AZ$23)","v":0},{"$f":"IF(BA$11=\"\",0,BS!BA$23)","v":0},{"$f":"IF(BB$11=\"\",0,BS!BB$23)","v":0},{"$f":"IF(BC$11=\"\",0,BS!BC$23)","v":0},{"$f":"IF(BD$11=\"\",0,BS!BD$23)","v":0},{"$f":"IF(BE$11=\"\",0,BS!BE$23)","v":0},{"$f":"IF(BF$11=\"\",0,BS!BF$23)","v":0},{"$f":"IF(BG$11=\"\",0,BS!BG$23)","v":0},{"$f":"IF(BH$11=\"\",0,BS!BH$23)","v":0},{"$f":"IF(BI$11=\"\",0,BS!BI$23)","v":0},{"$f":"IF(BJ$11=\"\",0,BS!BJ$23)","v":0},{"$f":"IF(BK$11=\"\",0,BS!BK$23)","v":0},{"$f":"IF(BL$11=\"\",0,BS!BL$23)","v":0},{"$f":"IF(BM$11=\"\",0,BS!BM$23)","v":0},{"$f":"IF(BN$11=\"\",0,BS!BN$23)","v":0},{"$f":"IF(BO$11=\"\",0,BS!BO$23)","v":0},{"$f":"IF(BP$11=\"\",0,BS!BP$23)","v":0},{"$f":"IF(BQ$11=\"\",0,BS!BQ$23)","v":0},{"$f":"IF(BR$11=\"\",0,BS!BR$23)","v":0},{"$f":"IF(BS$11=\"\",0,BS!BS$23)","v":0},{"$f":"IF(BT$11=\"\",0,BS!BT$23)","v":0},{"$f":"IF(BU$11=\"\",0,BS!BU$23)","v":0},{"$f":"IF(BV$11=\"\",0,BS!BV$23)","v":0},{"$f":"IF(BW$11=\"\",0,BS!BW$23)","v":0},{"$f":"IF(BX$11=\"\",0,BS!BX$23)","v":0},{"$f":"IF(BY$11=\"\",0,BS!BY$23)","v":0},{"$f":"IF(BZ$11=\"\",0,BS!BZ$23)","v":0},{"$f":"IF(CA$11=\"\",0,BS!CA$23)","v":0},{"$f":"IF(CB$11=\"\",0,BS!CB$23)","v":0},{"$f":"IF(CC$11=\"\",0,BS!CC$23)","v":0},{"$f":"IF(CD$11=\"\",0,BS!CD$23)","v":0},{"$f":"IF(CE$11=\"\",0,BS!CE$23)","v":0},{"$f":"IF(CF$11=\"\",0,BS!CF$23)","v":0},{"$f":"IF(CG$11=\"\",0,BS!CG$23)","v":0},{"$f":"IF(CH$11=\"\",0,BS!CH$23)","v":0},{"$f":"IF(CI$11=\"\",0,BS!CI$23)","v":0},{"$f":"IF(CJ$11=\"\",0,BS!CJ$23)","v":0},{"$f":"IF(CK$11=\"\",0,BS!CK$23)","v":0},{"$f":"IF(CL$11=\"\",0,BS!CL$23)","v":0},{"$f":"IF(CM$11=\"\",0,BS!CM$23)","v":0},{"$f":"IF(CN$11=\"\",0,BS!CN$23)","v":0},{"$f":"IF(CO$11=\"\",0,BS!CO$23)","v":0},{"$f":"IF(CP$11=\"\",0,BS!CP$23)","v":0},{"$f":"IF(CQ$11=\"\",0,BS!CQ$23)","v":0},{"$f":"IF(CR$11=\"\",0,BS!CR$23)","v":0},{"$f":"IF(CS$11=\"\",0,BS!CS$23)","v":0},{"$f":"IF(CT$11=\"\",0,BS!CT$23)","v":0},{"$f":"IF(CU$11=\"\",0,BS!CU$23)","v":0}]
[{"$f":"ROW()","v":24},null,null,null,null,null,null,{"$f":"H20","v":"АНАЛИЗ ЛИКВИДНОСТИ"},{"$f":"KPI!$I$51","v":"Быстро реализуемые активы (А2)"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,7537733.3333337307,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA25:AA$41,$I25:$I$41,$I24))","v":313141.66666666698},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB25:AB$41,$I25:$I$41,$I24))","v":598762.22222222015},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC25:AC$41,$I25:$I$41,$I24))","v":991327.7777777724},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD25:AD$41,$I25:$I$41,$I24))","v":1505133.3333333284},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE25:AE$41,$I25:$I$41,$I24))","v":1605988.8888888806},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF25:AF$41,$I25:$I$41,$I24))","v":2288684.4444444329},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG25:AG$41,$I25:$I$41,$I24))","v":3125975.0000000149},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH25:AH$41,$I25:$I$41,$I24))","v":3298305.5555555522},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI25:AI$41,$I25:$I$41,$I24))","v":4347371.1111111343},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ25:AJ$41,$I25:$I$41,$I24))","v":4562586.6666666865},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK25:AK$41,$I25:$I$41,$I24))","v":4777802.2222222686},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL25:AL$41,$I25:$I$41,$I24))","v":6110117.7777778506},{"$f":"IF(AM$11=\"\",0,SUMIFS(AM25:AM$41,$I25:$I$41,$I24))","v":6372983.3333334923},{"$f":"IF(AN$11=\"\",0,SUMIFS(AN25:AN$41,$I25:$I$41,$I24))","v":7537733.3333334327},{"$f":"IF(AO$11=\"\",0,SUMIFS(AO25:AO$41,$I25:$I$41,$I24))","v":7537733.3333337307},{"$f":"IF(AP$11=\"\",0,SUMIFS(AP25:AP$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(AQ25:AQ$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(AR25:AR$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(AS25:AS$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(AT25:AT$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(AU25:AU$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(AV25:AV$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(AW25:AW$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(AX25:AX$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(AY25:AY$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(AZ25:AZ$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(BA25:BA$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(BB25:BB$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(BC25:BC$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(BD25:BD$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(BE25:BE$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(BF25:BF$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(BG25:BG$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(BH25:BH$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(BI25:BI$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(BJ25:BJ$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(BK25:BK$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(BL25:BL$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(BM25:BM$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(BN25:BN$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(BO25:BO$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(BP25:BP$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(BQ25:BQ$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(BR25:BR$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(BS25:BS$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(BT25:BT$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(BU25:BU$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(BV25:BV$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(BW25:BW$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(BX25:BX$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(BY25:BY$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(BZ25:BZ$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(CA25:CA$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(CB25:CB$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(CC25:CC$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(CD25:CD$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(CE25:CE$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(CF25:CF$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(CG25:CG$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(CH25:CH$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(CI25:CI$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(CJ25:CJ$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(CK25:CK$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(CL25:CL$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(CM25:CM$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(CN25:CN$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(CO25:CO$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(CP25:CP$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(CQ25:CQ$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(CR25:CR$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(CS25:CS$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(CT25:CT$41,$I25:$I$41,$I24))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(CU25:CU$41,$I25:$I$41,$I24))","v":0}]
[{"$f":"ROW()","v":25},null,null,null,null,null,null,{"$f":"H20","v":"АНАЛИЗ ЛИКВИДНОСТИ"},{"$f":"I24","v":"Быстро реализуемые активы (А2)"},{"$f":"KPI!$I$52","v":"Незавершенное производство"},null,null,"руб.",null,null,null,null,null,null,{"$f":"IF(ABS($X25-BS!$X$20)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,7537733.3333337307,null,null,{"$f":"IF(AA$11=\"\",0,BS!AA$20)","v":313141.66666666698},{"$f":"IF(AB$11=\"\",0,BS!AB$20)","v":598762.22222222015},{"$f":"IF(AC$11=\"\",0,BS!AC$20)","v":991327.7777777724},{"$f":"IF(AD$11=\"\",0,BS!AD$20)","v":1505133.3333333284},{"$f":"IF(AE$11=\"\",0,BS!AE$20)","v":1605988.8888888806},{"$f":"IF(AF$11=\"\",0,BS!AF$20)","v":2288684.4444444329},{"$f":"IF(AG$11=\"\",0,BS!AG$20)","v":3125975.0000000149},{"$f":"IF(AH$11=\"\",0,BS!AH$20)","v":3298305.5555555522},{"$f":"IF(AI$11=\"\",0,BS!AI$20)","v":4347371.1111111343},{"$f":"IF(AJ$11=\"\",0,BS!AJ$20)","v":4562586.6666666865},{"$f":"IF(AK$11=\"\",0,BS!AK$20)","v":4777802.2222222686},{"$f":"IF(AL$11=\"\",0,BS!AL$20)","v":6110117.7777778506},{"$f":"IF(AM$11=\"\",0,BS!AM$20)","v":6372983.3333334923},{"$f":"IF(AN$11=\"\",0,BS!AN$20)","v":7537733.3333334327},{"$f":"IF(AO$11=\"\",0,BS!AO$20)","v":7537733.3333337307},{"$f":"IF(AP$11=\"\",0,BS!AP$20)","v":0},{"$f":"IF(AQ$11=\"\",0,BS!AQ$20)","v":0},{"$f":"IF(AR$11=\"\",0,BS!AR$20)","v":0},{"$f":"IF(AS$11=\"\",0,BS!AS$20)","v":0},{"$f":"IF(AT$11=\"\",0,BS!AT$20)","v":0},{"$f":"IF(AU$11=\"\",0,BS!AU$20)","v":0},{"$f":"IF(AV$11=\"\",0,BS!AV$20)","v":0},{"$f":"IF(AW$11=\"\",0,BS!AW$20)","v":0},{"$f":"IF(AX$11=\"\",0,BS!AX$20)","v":0},{"$f":"IF(AY$11=\"\",0,BS!AY$20)","v":0},{"$f":"IF(AZ$11=\"\",0,BS!AZ$20)","v":0},{"$f":"IF(BA$11=\"\",0,BS!BA$20)","v":0},{"$f":"IF(BB$11=\"\",0,BS!BB$20)","v":0},{"$f":"IF(BC$11=\"\",0,BS!BC$20)","v":0},{"$f":"IF(BD$11=\"\",0,BS!BD$20)","v":0},{"$f":"IF(BE$11=\"\",0,BS!BE$20)","v":0},{"$f":"IF(BF$11=\"\",0,BS!BF$20)","v":0},{"$f":"IF(BG$11=\"\",0,BS!BG$20)","v":0},{"$f":"IF(BH$11=\"\",0,BS!BH$20)","v":0},{"$f":"IF(BI$11=\"\",0,BS!BI$20)","v":0},{"$f":"IF(BJ$11=\"\",0,BS!BJ$20)","v":0},{"$f":"IF(BK$11=\"\",0,BS!BK$20)","v":0},{"$f":"IF(BL$11=\"\",0,BS!BL$20)","v":0},{"$f":"IF(BM$11=\"\",0,BS!BM$20)","v":0},{"$f":"IF(BN$11=\"\",0,BS!BN$20)","v":0},{"$f":"IF(BO$11=\"\",0,BS!BO$20)","v":0},{"$f":"IF(BP$11=\"\",0,BS!BP$20)","v":0},{"$f":"IF(BQ$11=\"\",0,BS!BQ$20)","v":0},{"$f":"IF(BR$11=\"\",0,BS!BR$20)","v":0},{"$f":"IF(BS$11=\"\",0,BS!BS$20)","v":0},{"$f":"IF(BT$11=\"\",0,BS!BT$20)","v":0},{"$f":"IF(BU$11=\"\",0,BS!BU$20)","v":0},{"$f":"IF(BV$11=\"\",0,BS!BV$20)","v":0},{"$f":"IF(BW$11=\"\",0,BS!BW$20)","v":0},{"$f":"IF(BX$11=\"\",0,BS!BX$20)","v":0},{"$f":"IF(BY$11=\"\",0,BS!BY$20)","v":0},{"$f":"IF(BZ$11=\"\",0,BS!BZ$20)","v":0},{"$f":"IF(CA$11=\"\",0,BS!CA$20)","v":0},{"$f":"IF(CB$11=\"\",0,BS!CB$20)","v":0},{"$f":"IF(CC$11=\"\",0,BS!CC$20)","v":0},{"$f":"IF(CD$11=\"\",0,BS!CD$20)","v":0},{"$f":"IF(CE$11=\"\",0,BS!CE$20)","v":0},{"$f":"IF(CF$11=\"\",0,BS!CF$20)","v":0},{"$f":"IF(CG$11=\"\",0,BS!CG$20)","v":0},{"$f":"IF(CH$11=\"\",0,BS!CH$20)","v":0},{"$f":"IF(CI$11=\"\",0,BS!CI$20)","v":0},{"$f":"IF(CJ$11=\"\",0,BS!CJ$20)","v":0},{"$f":"IF(CK$11=\"\",0,BS!CK$20)","v":0},{"$f":"IF(CL$11=\"\",0,BS!CL$20)","v":0},{"$f":"IF(CM$11=\"\",0,BS!CM$20)","v":0},{"$f":"IF(CN$11=\"\",0,BS!CN$20)","v":0},{"$f":"IF(CO$11=\"\",0,BS!CO$20)","v":0},{"$f":"IF(CP$11=\"\",0,BS!CP$20)","v":0},{"$f":"IF(CQ$11=\"\",0,BS!CQ$20)","v":0},{"$f":"IF(CR$11=\"\",0,BS!CR$20)","v":0},{"$f":"IF(CS$11=\"\",0,BS!CS$20)","v":0},{"$f":"IF(CT$11=\"\",0,BS!CT$20)","v":0},{"$f":"IF(CU$11=\"\",0,BS!CU$20)","v":0}]
[{"$f":"ROW()","v":26},null,null,null,null,null,null,{"$f":"H20","v":"АНАЛИЗ ЛИКВИДНОСТИ"},{"$f":"I24","v":"Быстро реализуемые активы (А2)"},{"$f":"KPI!$I$53","v":"Дебиторская задолженность"},null,null,"руб.",null,null,null,null,null,null,{"$f":"IF(ABS($X26-BS!$X$18)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,BS!AA$18)","v":0},{"$f":"IF(AB$11=\"\",0,BS!AB$18)","v":0},{"$f":"IF(AC$11=\"\",0,BS!AC$18)","v":0},{"$f":"IF(AD$11=\"\",0,BS!AD$18)","v":0},{"$f":"IF(AE$11=\"\",0,BS!AE$18)","v":0},{"$f":"IF(AF$11=\"\",0,BS!AF$18)","v":0},{"$f":"IF(AG$11=\"\",0,BS!AG$18)","v":0},{"$f":"IF(AH$11=\"\",0,BS!AH$18)","v":0},{"$f":"IF(AI$11=\"\",0,BS!AI$18)","v":0},{"$f":"IF(AJ$11=\"\",0,BS!AJ$18)","v":0},{"$f":"IF(AK$11=\"\",0,BS!AK$18)","v":0},{"$f":"IF(AL$11=\"\",0,BS!AL$18)","v":0},{"$f":"IF(AM$11=\"\",0,BS!AM$18)","v":0},{"$f":"IF(AN$11=\"\",0,BS!AN$18)","v":0},{"$f":"IF(AO$11=\"\",0,BS!AO$18)","v":0},{"$f":"IF(AP$11=\"\",0,BS!AP$18)","v":0},{"$f":"IF(AQ$11=\"\",0,BS!AQ$18)","v":0},{"$f":"IF(AR$11=\"\",0,BS!AR$18)","v":0},{"$f":"IF(AS$11=\"\",0,BS!AS$18)","v":0},{"$f":"IF(AT$11=\"\",0,BS!AT$18)","v":0},{"$f":"IF(AU$11=\"\",0,BS!AU$18)","v":0},{"$f":"IF(AV$11=\"\",0,BS!AV$18)","v":0},{"$f":"IF(AW$11=\"\",0,BS!AW$18)","v":0},{"$f":"IF(AX$11=\"\",0,BS!AX$18)","v":0},{"$f":"IF(AY$11=\"\",0,BS!AY$18)","v":0},{"$f":"IF(AZ$11=\"\",0,BS!AZ$18)","v":0},{"$f":"IF(BA$11=\"\",0,BS!BA$18)","v":0},{"$f":"IF(BB$11=\"\",0,BS!BB$18)","v":0},{"$f":"IF(BC$11=\"\",0,BS!BC$18)","v":0},{"$f":"IF(BD$11=\"\",0,BS!BD$18)","v":0},{"$f":"IF(BE$11=\"\",0,BS!BE$18)","v":0},{"$f":"IF(BF$11=\"\",0,BS!BF$18)","v":0},{"$f":"IF(BG$11=\"\",0,BS!BG$18)","v":0},{"$f":"IF(BH$11=\"\",0,BS!BH$18)","v":0},{"$f":"IF(BI$11=\"\",0,BS!BI$18)","v":0},{"$f":"IF(BJ$11=\"\",0,BS!BJ$18)","v":0},{"$f":"IF(BK$11=\"\",0,BS!BK$18)","v":0},{"$f":"IF(BL$11=\"\",0,BS!BL$18)","v":0},{"$f":"IF(BM$11=\"\",0,BS!BM$18)","v":0},{"$f":"IF(BN$11=\"\",0,BS!BN$18)","v":0},{"$f":"IF(BO$11=\"\",0,BS!BO$18)","v":0},{"$f":"IF(BP$11=\"\",0,BS!BP$18)","v":0},{"$f":"IF(BQ$11=\"\",0,BS!BQ$18)","v":0},{"$f":"IF(BR$11=\"\",0,BS!BR$18)","v":0},{"$f":"IF(BS$11=\"\",0,BS!BS$18)","v":0},{"$f":"IF(BT$11=\"\",0,BS!BT$18)","v":0},{"$f":"IF(BU$11=\"\",0,BS!BU$18)","v":0},{"$f":"IF(BV$11=\"\",0,BS!BV$18)","v":0},{"$f":"IF(BW$11=\"\",0,BS!BW$18)","v":0},{"$f":"IF(BX$11=\"\",0,BS!BX$18)","v":0},{"$f":"IF(BY$11=\"\",0,BS!BY$18)","v":0},{"$f":"IF(BZ$11=\"\",0,BS!BZ$18)","v":0},{"$f":"IF(CA$11=\"\",0,BS!CA$18)","v":0},{"$f":"IF(CB$11=\"\",0,BS!CB$18)","v":0},{"$f":"IF(CC$11=\"\",0,BS!CC$18)","v":0},{"$f":"IF(CD$11=\"\",0,BS!CD$18)","v":0},{"$f":"IF(CE$11=\"\",0,BS!CE$18)","v":0},{"$f":"IF(CF$11=\"\",0,BS!CF$18)","v":0},{"$f":"IF(CG$11=\"\",0,BS!CG$18)","v":0},{"$f":"IF(CH$11=\"\",0,BS!CH$18)","v":0},{"$f":"IF(CI$11=\"\",0,BS!CI$18)","v":0},{"$f":"IF(CJ$11=\"\",0,BS!CJ$18)","v":0},{"$f":"IF(CK$11=\"\",0,BS!CK$18)","v":0},{"$f":"IF(CL$11=\"\",0,BS!CL$18)","v":0},{"$f":"IF(CM$11=\"\",0,BS!CM$18)","v":0},{"$f":"IF(CN$11=\"\",0,BS!CN$18)","v":0},{"$f":"IF(CO$11=\"\",0,BS!CO$18)","v":0},{"$f":"IF(CP$11=\"\",0,BS!CP$18)","v":0},{"$f":"IF(CQ$11=\"\",0,BS!CQ$18)","v":0},{"$f":"IF(CR$11=\"\",0,BS!CR$18)","v":0},{"$f":"IF(CS$11=\"\",0,BS!CS$18)","v":0},{"$f":"IF(CT$11=\"\",0,BS!CT$18)","v":0},{"$f":"IF(CU$11=\"\",0,BS!CU$18)","v":0}]
[{"$f":"ROW()","v":27},null,null,null,null,null,null,{"$f":"H20","v":"АНАЛИЗ ЛИКВИДНОСТИ"},{"$f":"I24","v":"Быстро реализуемые активы (А2)"},{"$f":"KPI!$I$54","v":"Авансы выданные"},null,null,"руб.",null,null,null,null,null,null,{"$f":"IF(ABS($X27-BS!$X$21)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,BS!AA$21)","v":0},{"$f":"IF(AB$11=\"\",0,BS!AB$21)","v":0},{"$f":"IF(AC$11=\"\",0,BS!AC$21)","v":0},{"$f":"IF(AD$11=\"\",0,BS!AD$21)","v":0},{"$f":"IF(AE$11=\"\",0,BS!AE$21)","v":0},{"$f":"IF(AF$11=\"\",0,BS!AF$21)","v":0},{"$f":"IF(AG$11=\"\",0,BS!AG$21)","v":0},{"$f":"IF(AH$11=\"\",0,BS!AH$21)","v":0},{"$f":"IF(AI$11=\"\",0,BS!AI$21)","v":0},{"$f":"IF(AJ$11=\"\",0,BS!AJ$21)","v":0},{"$f":"IF(AK$11=\"\",0,BS!AK$21)","v":0},{"$f":"IF(AL$11=\"\",0,BS!AL$21)","v":0},{"$f":"IF(AM$11=\"\",0,BS!AM$21)","v":0},{"$f":"IF(AN$11=\"\",0,BS!AN$21)","v":0},{"$f":"IF(AO$11=\"\",0,BS!AO$21)","v":0},{"$f":"IF(AP$11=\"\",0,BS!AP$21)","v":0},{"$f":"IF(AQ$11=\"\",0,BS!AQ$21)","v":0},{"$f":"IF(AR$11=\"\",0,BS!AR$21)","v":0},{"$f":"IF(AS$11=\"\",0,BS!AS$21)","v":0},{"$f":"IF(AT$11=\"\",0,BS!AT$21)","v":0},{"$f":"IF(AU$11=\"\",0,BS!AU$21)","v":0},{"$f":"IF(AV$11=\"\",0,BS!AV$21)","v":0},{"$f":"IF(AW$11=\"\",0,BS!AW$21)","v":0},{"$f":"IF(AX$11=\"\",0,BS!AX$21)","v":0},{"$f":"IF(AY$11=\"\",0,BS!AY$21)","v":0},{"$f":"IF(AZ$11=\"\",0,BS!AZ$21)","v":0},{"$f":"IF(BA$11=\"\",0,BS!BA$21)","v":0},{"$f":"IF(BB$11=\"\",0,BS!BB$21)","v":0},{"$f":"IF(BC$11=\"\",0,BS!BC$21)","v":0},{"$f":"IF(BD$11=\"\",0,BS!BD$21)","v":0},{"$f":"IF(BE$11=\"\",0,BS!BE$21)","v":0},{"$f":"IF(BF$11=\"\",0,BS!BF$21)","v":0},{"$f":"IF(BG$11=\"\",0,BS!BG$21)","v":0},{"$f":"IF(BH$11=\"\",0,BS!BH$21)","v":0},{"$f":"IF(BI$11=\"\",0,BS!BI$21)","v":0},{"$f":"IF(BJ$11=\"\",0,BS!BJ$21)","v":0},{"$f":"IF(BK$11=\"\",0,BS!BK$21)","v":0},{"$f":"IF(BL$11=\"\",0,BS!BL$21)","v":0},{"$f":"IF(BM$11=\"\",0,BS!BM$21)","v":0},{"$f":"IF(BN$11=\"\",0,BS!BN$21)","v":0},{"$f":"IF(BO$11=\"\",0,BS!BO$21)","v":0},{"$f":"IF(BP$11=\"\",0,BS!BP$21)","v":0},{"$f":"IF(BQ$11=\"\",0,BS!BQ$21)","v":0},{"$f":"IF(BR$11=\"\",0,BS!BR$21)","v":0},{"$f":"IF(BS$11=\"\",0,BS!BS$21)","v":0},{"$f":"IF(BT$11=\"\",0,BS!BT$21)","v":0},{"$f":"IF(BU$11=\"\",0,BS!BU$21)","v":0},{"$f":"IF(BV$11=\"\",0,BS!BV$21)","v":0},{"$f":"IF(BW$11=\"\",0,BS!BW$21)","v":0},{"$f":"IF(BX$11=\"\",0,BS!BX$21)","v":0},{"$f":"IF(BY$11=\"\",0,BS!BY$21)","v":0},{"$f":"IF(BZ$11=\"\",0,BS!BZ$21)","v":0},{"$f":"IF(CA$11=\"\",0,BS!CA$21)","v":0},{"$f":"IF(CB$11=\"\",0,BS!CB$21)","v":0},{"$f":"IF(CC$11=\"\",0,BS!CC$21)","v":0},{"$f":"IF(CD$11=\"\",0,BS!CD$21)","v":0},{"$f":"IF(CE$11=\"\",0,BS!CE$21)","v":0},{"$f":"IF(CF$11=\"\",0,BS!CF$21)","v":0},{"$f":"IF(CG$11=\"\",0,BS!CG$21)","v":0},{"$f":"IF(CH$11=\"\",0,BS!CH$21)","v":0},{"$f":"IF(CI$11=\"\",0,BS!CI$21)","v":0},{"$f":"IF(CJ$11=\"\",0,BS!CJ$21)","v":0},{"$f":"IF(CK$11=\"\",0,BS!CK$21)","v":0},{"$f":"IF(CL$11=\"\",0,BS!CL$21)","v":0},{"$f":"IF(CM$11=\"\",0,BS!CM$21)","v":0},{"$f":"IF(CN$11=\"\",0,BS!CN$21)","v":0},{"$f":"IF(CO$11=\"\",0,BS!CO$21)","v":0},{"$f":"IF(CP$11=\"\",0,BS!CP$21)","v":0},{"$f":"IF(CQ$11=\"\",0,BS!CQ$21)","v":0},{"$f":"IF(CR$11=\"\",0,BS!CR$21)","v":0},{"$f":"IF(CS$11=\"\",0,BS!CS$21)","v":0},{"$f":"IF(CT$11=\"\",0,BS!CT$21)","v":0},{"$f":"IF(CU$11=\"\",0,BS!CU$21)","v":0}]
[{"$f":"ROW()","v":28},null,null,null,null,null,null,{"$f":"H24","v":"АНАЛИЗ ЛИКВИДНОСТИ"},{"$f":"KPI!$I$55","v":"Медленно реализуемые активы (А3)"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,5639901.8275485188,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA29:AA$41,$I29:$I$41,$I28))","v":552537.80833333323},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB29:AB$41,$I29:$I$41,$I28))","v":1185918.6716333337},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC29:AC$41,$I29:$I$41,$I28))","v":1692003.0866933332},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD29:AD$41,$I29:$I$41,$I28))","v":2941519.3886568677},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE29:AE$41,$I29:$I$41,$I28))","v":4695904.6288119741},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF29:AF$41,$I29:$I$41,$I28))","v":5465220.0569033623},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG29:AG$41,$I29:$I$41,$I28))","v":8091917.7535301298},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH29:AH$41,$I29:$I$41,$I28))","v":9354408.7752388231},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI29:AI$41,$I29:$I$41,$I28))","v":12867958.479884148},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ29:AJ$41,$I29:$I$41,$I28))","v":14619137.650900207},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK29:AK$41,$I29:$I$41,$I28))","v":19672609.920897216},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL29:AL$41,$I29:$I$41,$I28))","v":21656598.210064396},{"$f":"IF(AM$11=\"\",0,SUMIFS(AM29:AM$41,$I29:$I$41,$I28))","v":23485956.363052636},{"$f":"IF(AN$11=\"\",0,SUMIFS(AN29:AN$41,$I29:$I$41,$I28))","v":28506121.03345108},{"$f":"IF(AO$11=\"\",0,SUMIFS(AO29:AO$41,$I29:$I$41,$I28))","v":5639901.8275485188},{"$f":"IF(AP$11=\"\",0,SUMIFS(AP29:AP$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(AQ29:AQ$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(AR29:AR$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(AS29:AS$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(AT29:AT$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(AU29:AU$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(AV29:AV$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(AW29:AW$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(AX29:AX$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(AY29:AY$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(AZ29:AZ$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(BA29:BA$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(BB29:BB$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(BC29:BC$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(BD29:BD$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(BE29:BE$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(BF29:BF$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(BG29:BG$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(BH29:BH$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(BI29:BI$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(BJ29:BJ$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(BK29:BK$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(BL29:BL$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(BM29:BM$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(BN29:BN$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(BO29:BO$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(BP29:BP$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(BQ29:BQ$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(BR29:BR$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(BS29:BS$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(BT29:BT$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(BU29:BU$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(BV29:BV$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(BW29:BW$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(BX29:BX$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(BY29:BY$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(BZ29:BZ$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(CA29:CA$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(CB29:CB$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(CC29:CC$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(CD29:CD$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(CE29:CE$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(CF29:CF$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(CG29:CG$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(CH29:CH$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(CI29:CI$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(CJ29:CJ$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(CK29:CK$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(CL29:CL$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(CM29:CM$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(CN29:CN$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(CO29:CO$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(CP29:CP$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(CQ29:CQ$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(CR29:CR$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(CS29:CS$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(CT29:CT$41,$I29:$I$41,$I28))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(CU29:CU$41,$I29:$I$41,$I28))","v":0}]
[{"$f":"ROW()","v":29},null,null,null,null,null,null,{"$f":"H24","v":"АНАЛИЗ ЛИКВИДНОСТИ"},{"$f":"I28","v":"Медленно реализуемые активы (А3)"},{"$f":"KPI!$I$56","v":"Запасы"},null,null,"руб.",null,null,null,null,null,null,{"$f":"IF(ABS($X29-BS!$X$19)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,5639901.8275485188,null,null,{"$f":"IF(AA$11=\"\",0,BS!AA$19)","v":552537.80833333323},{"$f":"IF(AB$11=\"\",0,BS!AB$19)","v":1185918.6716333337},{"$f":"IF(AC$11=\"\",0,BS!AC$19)","v":1692003.0866933332},{"$f":"IF(AD$11=\"\",0,BS!AD$19)","v":2941519.3886568677},{"$f":"IF(AE$11=\"\",0,BS!AE$19)","v":4695904.6288119741},{"$f":"IF(AF$11=\"\",0,BS!AF$19)","v":5465220.0569033623},{"$f":"IF(AG$11=\"\",0,BS!AG$19)","v":8091917.7535301298},{"$f":"IF(AH$11=\"\",0,BS!AH$19)","v":9354408.7752388231},{"$f":"IF(AI$11=\"\",0,BS!AI$19)","v":12867958.479884148},{"$f":"IF(AJ$11=\"\",0,BS!AJ$19)","v":14619137.650900207},{"$f":"IF(AK$11=\"\",0,BS!AK$19)","v":19672609.920897216},{"$f":"IF(AL$11=\"\",0,BS!AL$19)","v":21656598.210064396},{"$f":"IF(AM$11=\"\",0,BS!AM$19)","v":23485956.363052636},{"$f":"IF(AN$11=\"\",0,BS!AN$19)","v":28506121.03345108},{"$f":"IF(AO$11=\"\",0,BS!AO$19)","v":5639901.8275485188},{"$f":"IF(AP$11=\"\",0,BS!AP$19)","v":0},{"$f":"IF(AQ$11=\"\",0,BS!AQ$19)","v":0},{"$f":"IF(AR$11=\"\",0,BS!AR$19)","v":0},{"$f":"IF(AS$11=\"\",0,BS!AS$19)","v":0},{"$f":"IF(AT$11=\"\",0,BS!AT$19)","v":0},{"$f":"IF(AU$11=\"\",0,BS!AU$19)","v":0},{"$f":"IF(AV$11=\"\",0,BS!AV$19)","v":0},{"$f":"IF(AW$11=\"\",0,BS!AW$19)","v":0},{"$f":"IF(AX$11=\"\",0,BS!AX$19)","v":0},{"$f":"IF(AY$11=\"\",0,BS!AY$19)","v":0},{"$f":"IF(AZ$11=\"\",0,BS!AZ$19)","v":0},{"$f":"IF(BA$11=\"\",0,BS!BA$19)","v":0},{"$f":"IF(BB$11=\"\",0,BS!BB$19)","v":0},{"$f":"IF(BC$11=\"\",0,BS!BC$19)","v":0},{"$f":"IF(BD$11=\"\",0,BS!BD$19)","v":0},{"$f":"IF(BE$11=\"\",0,BS!BE$19)","v":0},{"$f":"IF(BF$11=\"\",0,BS!BF$19)","v":0},{"$f":"IF(BG$11=\"\",0,BS!BG$19)","v":0},{"$f":"IF(BH$11=\"\",0,BS!BH$19)","v":0},{"$f":"IF(BI$11=\"\",0,BS!BI$19)","v":0},{"$f":"IF(BJ$11=\"\",0,BS!BJ$19)","v":0},{"$f":"IF(BK$11=\"\",0,BS!BK$19)","v":0},{"$f":"IF(BL$11=\"\",0,BS!BL$19)","v":0},{"$f":"IF(BM$11=\"\",0,BS!BM$19)","v":0},{"$f":"IF(BN$11=\"\",0,BS!BN$19)","v":0},{"$f":"IF(BO$11=\"\",0,BS!BO$19)","v":0},{"$f":"IF(BP$11=\"\",0,BS!BP$19)","v":0},{"$f":"IF(BQ$11=\"\",0,BS!BQ$19)","v":0},{"$f":"IF(BR$11=\"\",0,BS!BR$19)","v":0},{"$f":"IF(BS$11=\"\",0,BS!BS$19)","v":0},{"$f":"IF(BT$11=\"\",0,BS!BT$19)","v":0},{"$f":"IF(BU$11=\"\",0,BS!BU$19)","v":0},{"$f":"IF(BV$11=\"\",0,BS!BV$19)","v":0},{"$f":"IF(BW$11=\"\",0,BS!BW$19)","v":0},{"$f":"IF(BX$11=\"\",0,BS!BX$19)","v":0},{"$f":"IF(BY$11=\"\",0,BS!BY$19)","v":0},{"$f":"IF(BZ$11=\"\",0,BS!BZ$19)","v":0},{"$f":"IF(CA$11=\"\",0,BS!CA$19)","v":0},{"$f":"IF(CB$11=\"\",0,BS!CB$19)","v":0},{"$f":"IF(CC$11=\"\",0,BS!CC$19)","v":0},{"$f":"IF(CD$11=\"\",0,BS!CD$19)","v":0},{"$f":"IF(CE$11=\"\",0,BS!CE$19)","v":0},{"$f":"IF(CF$11=\"\",0,BS!CF$19)","v":0},{"$f":"IF(CG$11=\"\",0,BS!CG$19)","v":0},{"$f":"IF(CH$11=\"\",0,BS!CH$19)","v":0},{"$f":"IF(CI$11=\"\",0,BS!CI$19)","v":0},{"$f":"IF(CJ$11=\"\",0,BS!CJ$19)","v":0},{"$f":"IF(CK$11=\"\",0,BS!CK$19)","v":0},{"$f":"IF(CL$11=\"\",0,BS!CL$19)","v":0},{"$f":"IF(CM$11=\"\",0,BS!CM$19)","v":0},{"$f":"IF(CN$11=\"\",0,BS!CN$19)","v":0},{"$f":"IF(CO$11=\"\",0,BS!CO$19)","v":0},{"$f":"IF(CP$11=\"\",0,BS!CP$19)","v":0},{"$f":"IF(CQ$11=\"\",0,BS!CQ$19)","v":0},{"$f":"IF(CR$11=\"\",0,BS!CR$19)","v":0},{"$f":"IF(CS$11=\"\",0,BS!CS$19)","v":0},{"$f":"IF(CT$11=\"\",0,BS!CT$19)","v":0},{"$f":"IF(CU$11=\"\",0,BS!CU$19)","v":0}]
[{"$f":"ROW()","v":30},null,null,null,null,null,null,{"$f":"H26","v":"АНАЛИЗ ЛИКВИДНОСТИ"},{"$f":"KPI!$I$57","v":"Трудно реализуемые активы (А4)"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,1152777.7777777617,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA31:AA$41,$I31:$I$41,$I30))","v":33819444.444444448},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB31:AB$41,$I31:$I$41,$I30))","v":31486111.111111112},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC31:AC$41,$I31:$I$41,$I30))","v":29152777.77777778},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD31:AD$41,$I31:$I$41,$I30))","v":26819444.44444444},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE31:AE$41,$I31:$I$41,$I30))","v":24486111.111111108},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF31:AF$41,$I31:$I$41,$I30))","v":22152777.777777776},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG31:AG$41,$I31:$I$41,$I30))","v":19819444.444444448},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH31:AH$41,$I31:$I$41,$I30))","v":17486111.111111116},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI31:AI$41,$I31:$I$41,$I30))","v":15152777.777777784},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ31:AJ$41,$I31:$I$41,$I30))","v":12819444.444444451},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK31:AK$41,$I31:$I$41,$I30))","v":10486111.111111116},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL31:AL$41,$I31:$I$41,$I30))","v":8152777.777777778},{"$f":"IF(AM$11=\"\",0,SUMIFS(AM31:AM$41,$I31:$I$41,$I30))","v":5819444.4444444384},{"$f":"IF(AN$11=\"\",0,SUMIFS(AN31:AN$41,$I31:$I$41,$I30))","v":3486111.1111111003},{"$f":"IF(AO$11=\"\",0,SUMIFS(AO31:AO$41,$I31:$I$41,$I30))","v":1152777.7777777617},{"$f":"IF(AP$11=\"\",0,SUMIFS(AP31:AP$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(AQ31:AQ$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(AR31:AR$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(AS31:AS$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(AT31:AT$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(AU31:AU$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(AV31:AV$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(AW31:AW$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(AX31:AX$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(AY31:AY$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(AZ31:AZ$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(BA31:BA$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(BB31:BB$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(BC31:BC$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(BD31:BD$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(BE31:BE$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(BF31:BF$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(BG31:BG$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(BH31:BH$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(BI31:BI$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(BJ31:BJ$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(BK31:BK$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(BL31:BL$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(BM31:BM$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(BN31:BN$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(BO31:BO$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(BP31:BP$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(BQ31:BQ$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(BR31:BR$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(BS31:BS$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(BT31:BT$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(BU31:BU$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(BV31:BV$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(BW31:BW$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(BX31:BX$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(BY31:BY$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(BZ31:BZ$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(CA31:CA$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(CB31:CB$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(CC31:CC$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(CD31:CD$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(CE31:CE$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(CF31:CF$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(CG31:CG$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(CH31:CH$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(CI31:CI$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(CJ31:CJ$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(CK31:CK$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(CL31:CL$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(CM31:CM$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(CN31:CN$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(CO31:CO$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(CP31:CP$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(CQ31:CQ$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(CR31:CR$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(CS31:CS$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(CT31:CT$41,$I31:$I$41,$I30))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(CU31:CU$41,$I31:$I$41,$I30))","v":0}]
[{"$f":"ROW()","v":31},null,null,null,null,null,null,{"$f":"H26","v":"АНАЛИЗ ЛИКВИДНОСТИ"},{"$f":"I30","v":"Трудно реализуемые активы (А4)"},{"$f":"KPI!$I$58","v":"Внеоборотные активы"},null,null,"руб.",null,null,null,null,null,null,{"$f":"IF(ABS($X31-BS!$X$17)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,1152777.7777777617,null,null,{"$f":"IF(AA$11=\"\",0,BS!AA$17)","v":33819444.444444448},{"$f":"IF(AB$11=\"\",0,BS!AB$17)","v":31486111.111111112},{"$f":"IF(AC$11=\"\",0,BS!AC$17)","v":29152777.77777778},{"$f":"IF(AD$11=\"\",0,BS!AD$17)","v":26819444.44444444},{"$f":"IF(AE$11=\"\",0,BS!AE$17)","v":24486111.111111108},{"$f":"IF(AF$11=\"\",0,BS!AF$17)","v":22152777.777777776},{"$f":"IF(AG$11=\"\",0,BS!AG$17)","v":19819444.444444448},{"$f":"IF(AH$11=\"\",0,BS!AH$17)","v":17486111.111111116},{"$f":"IF(AI$11=\"\",0,BS!AI$17)","v":15152777.777777784},{"$f":"IF(AJ$11=\"\",0,BS!AJ$17)","v":12819444.444444451},{"$f":"IF(AK$11=\"\",0,BS!AK$17)","v":10486111.111111116},{"$f":"IF(AL$11=\"\",0,BS!AL$17)","v":8152777.777777778},{"$f":"IF(AM$11=\"\",0,BS!AM$17)","v":5819444.4444444384},{"$f":"IF(AN$11=\"\",0,BS!AN$17)","v":3486111.1111111003},{"$f":"IF(AO$11=\"\",0,BS!AO$17)","v":1152777.7777777617},{"$f":"IF(AP$11=\"\",0,BS!AP$17)","v":0},{"$f":"IF(AQ$11=\"\",0,BS!AQ$17)","v":0},{"$f":"IF(AR$11=\"\",0,BS!AR$17)","v":0},{"$f":"IF(AS$11=\"\",0,BS!AS$17)","v":0},{"$f":"IF(AT$11=\"\",0,BS!AT$17)","v":0},{"$f":"IF(AU$11=\"\",0,BS!AU$17)","v":0},{"$f":"IF(AV$11=\"\",0,BS!AV$17)","v":0},{"$f":"IF(AW$11=\"\",0,BS!AW$17)","v":0},{"$f":"IF(AX$11=\"\",0,BS!AX$17)","v":0},{"$f":"IF(AY$11=\"\",0,BS!AY$17)","v":0},{"$f":"IF(AZ$11=\"\",0,BS!AZ$17)","v":0},{"$f":"IF(BA$11=\"\",0,BS!BA$17)","v":0},{"$f":"IF(BB$11=\"\",0,BS!BB$17)","v":0},{"$f":"IF(BC$11=\"\",0,BS!BC$17)","v":0},{"$f":"IF(BD$11=\"\",0,BS!BD$17)","v":0},{"$f":"IF(BE$11=\"\",0,BS!BE$17)","v":0},{"$f":"IF(BF$11=\"\",0,BS!BF$17)","v":0},{"$f":"IF(BG$11=\"\",0,BS!BG$17)","v":0},{"$f":"IF(BH$11=\"\",0,BS!BH$17)","v":0},{"$f":"IF(BI$11=\"\",0,BS!BI$17)","v":0},{"$f":"IF(BJ$11=\"\",0,BS!BJ$17)","v":0},{"$f":"IF(BK$11=\"\",0,BS!BK$17)","v":0},{"$f":"IF(BL$11=\"\",0,BS!BL$17)","v":0},{"$f":"IF(BM$11=\"\",0,BS!BM$17)","v":0},{"$f":"IF(BN$11=\"\",0,BS!BN$17)","v":0},{"$f":"IF(BO$11=\"\",0,BS!BO$17)","v":0},{"$f":"IF(BP$11=\"\",0,BS!BP$17)","v":0},{"$f":"IF(BQ$11=\"\",0,BS!BQ$17)","v":0},{"$f":"IF(BR$11=\"\",0,BS!BR$17)","v":0},{"$f":"IF(BS$11=\"\",0,BS!BS$17)","v":0},{"$f":"IF(BT$11=\"\",0,BS!BT$17)","v":0},{"$f":"IF(BU$11=\"\",0,BS!BU$17)","v":0},{"$f":"IF(BV$11=\"\",0,BS!BV$17)","v":0},{"$f":"IF(BW$11=\"\",0,BS!BW$17)","v":0},{"$f":"IF(BX$11=\"\",0,BS!BX$17)","v":0},{"$f":"IF(BY$11=\"\",0,BS!BY$17)","v":0},{"$f":"IF(BZ$11=\"\",0,BS!BZ$17)","v":0},{"$f":"IF(CA$11=\"\",0,BS!CA$17)","v":0},{"$f":"IF(CB$11=\"\",0,BS!CB$17)","v":0},{"$f":"IF(CC$11=\"\",0,BS!CC$17)","v":0},{"$f":"IF(CD$11=\"\",0,BS!CD$17)","v":0},{"$f":"IF(CE$11=\"\",0,BS!CE$17)","v":0},{"$f":"IF(CF$11=\"\",0,BS!CF$17)","v":0},{"$f":"IF(CG$11=\"\",0,BS!CG$17)","v":0},{"$f":"IF(CH$11=\"\",0,BS!CH$17)","v":0},{"$f":"IF(CI$11=\"\",0,BS!CI$17)","v":0},{"$f":"IF(CJ$11=\"\",0,BS!CJ$17)","v":0},{"$f":"IF(CK$11=\"\",0,BS!CK$17)","v":0},{"$f":"IF(CL$11=\"\",0,BS!CL$17)","v":0},{"$f":"IF(CM$11=\"\",0,BS!CM$17)","v":0},{"$f":"IF(CN$11=\"\",0,BS!CN$17)","v":0},{"$f":"IF(CO$11=\"\",0,BS!CO$17)","v":0},{"$f":"IF(CP$11=\"\",0,BS!CP$17)","v":0},{"$f":"IF(CQ$11=\"\",0,BS!CQ$17)","v":0},{"$f":"IF(CR$11=\"\",0,BS!CR$17)","v":0},{"$f":"IF(CS$11=\"\",0,BS!CS$17)","v":0},{"$f":"IF(CT$11=\"\",0,BS!CT$17)","v":0},{"$f":"IF(CU$11=\"\",0,BS!CU$17)","v":0}]
[{"$f":"ROW()","v":32},null,null,null,null,null,null,{"$f":"H31","v":"АНАЛИЗ ЛИКВИДНОСТИ"},{"$f":"KPI!$I$59","v":"Наиболее срочные обязательства (П1)"},null,null,null,"руб.",null,null,null,null,null,null,{"$f":"IF(ABS($X32+$X35+$X37+$X39-BS!$X$29)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,2972016.4561116695,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA33:AA$41,$I33:$I$41,$I32))","v":2580847.5948048979},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB33:AB$41,$I33:$I$41,$I32))","v":285896.53521333262},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC33:AC$41,$I33:$I$41,$I32))","v":5519309.897503146},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD33:AD$41,$I33:$I$41,$I32))","v":11757333.578018578},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE33:AE$41,$I33:$I$41,$I32))","v":6745552.2632006397},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF33:AF$41,$I33:$I$41,$I32))","v":1303591.4796683714},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG33:AG$41,$I33:$I$41,$I32))","v":1943541.2443759143},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH33:AH$41,$I33:$I$41,$I32))","v":2201766.0940360278},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI33:AI$41,$I33:$I$41,$I32))","v":3029014.6033074558},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ33:AJ$41,$I33:$I$41,$I32))","v":3382492.9325100183},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK33:AK$41,$I33:$I$41,$I32))","v":4204471.3846306205},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL33:AL$41,$I33:$I$41,$I32))","v":4921288.0978490114},{"$f":"IF(AM$11=\"\",0,SUMIFS(AM33:AM$41,$I33:$I$41,$I32))","v":5222498.4317827225},{"$f":"IF(AN$11=\"\",0,SUMIFS(AN33:AN$41,$I33:$I$41,$I32))","v":6447441.6506783962},{"$f":"IF(AO$11=\"\",0,SUMIFS(AO33:AO$41,$I33:$I$41,$I32))","v":2972016.4561116695},{"$f":"IF(AP$11=\"\",0,SUMIFS(AP33:AP$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(AQ33:AQ$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(AR33:AR$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(AS33:AS$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(AT33:AT$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(AU33:AU$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(AV33:AV$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(AW33:AW$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(AX33:AX$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(AY33:AY$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(AZ33:AZ$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(BA33:BA$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(BB33:BB$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(BC33:BC$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(BD33:BD$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(BE33:BE$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(BF33:BF$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(BG33:BG$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(BH33:BH$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(BI33:BI$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(BJ33:BJ$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(BK33:BK$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(BL33:BL$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(BM33:BM$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(BN33:BN$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(BO33:BO$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(BP33:BP$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(BQ33:BQ$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(BR33:BR$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(BS33:BS$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(BT33:BT$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(BU33:BU$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(BV33:BV$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(BW33:BW$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(BX33:BX$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(BY33:BY$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(BZ33:BZ$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(CA33:CA$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(CB33:CB$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(CC33:CC$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(CD33:CD$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(CE33:CE$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(CF33:CF$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(CG33:CG$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(CH33:CH$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(CI33:CI$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(CJ33:CJ$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(CK33:CK$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(CL33:CL$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(CM33:CM$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(CN33:CN$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(CO33:CO$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(CP33:CP$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(CQ33:CQ$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(CR33:CR$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(CS33:CS$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(CT33:CT$41,$I33:$I$41,$I32))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(CU33:CU$41,$I33:$I$41,$I32))","v":0}]
[{"$f":"ROW()","v":33},null,null,null,null,null,null,{"$f":"H31","v":"АНАЛИЗ ЛИКВИДНОСТИ"},{"$f":"I32","v":"Наиболее срочные обязательства (П1)"},{"$f":"KPI!$I$60","v":"Овердрафт"},null,null,"руб.",null,null,null,null,null,null,{"$f":"IF(ABS($X33-BS!$X$44-BS!$X$45)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,BS!AA$44+BS!AA$45)","v":2448619.1248048982},{"$f":"IF(AB$11=\"\",0,BS!AB$44+BS!AB$45)","v":0},{"$f":"IF(AC$11=\"\",0,BS!AC$44+BS!AC$45)","v":5129596.8539884789},{"$f":"IF(AD$11=\"\",0,BS!AD$44+BS!AD$45)","v":11040066.152228979},{"$f":"IF(AE$11=\"\",0,BS!AE$44+BS!AE$45)","v":5729928.5369098103},{"$f":"IF(AF$11=\"\",0,BS!AF$44+BS!AF$45)","v":0},{"$f":"IF(AG$11=\"\",0,BS!AG$44+BS!AG$45)","v":0},{"$f":"IF(AH$11=\"\",0,BS!AH$44+BS!AH$45)","v":0},{"$f":"IF(AI$11=\"\",0,BS!AI$44+BS!AI$45)","v":0},{"$f":"IF(AJ$11=\"\",0,BS!AJ$44+BS!AJ$45)","v":0},{"$f":"IF(AK$11=\"\",0,BS!AK$44+BS!AK$45)","v":0},{"$f":"IF(AL$11=\"\",0,BS!AL$44+BS!AL$45)","v":0},{"$f":"IF(AM$11=\"\",0,BS!AM$44+BS!AM$45)","v":0},{"$f":"IF(AN$11=\"\",0,BS!AN$44+BS!AN$45)","v":0},{"$f":"IF(AO$11=\"\",0,BS!AO$44+BS!AO$45)","v":0},{"$f":"IF(AP$11=\"\",0,BS!AP$44+BS!AP$45)","v":0},{"$f":"IF(AQ$11=\"\",0,BS!AQ$44+BS!AQ$45)","v":0},{"$f":"IF(AR$11=\"\",0,BS!AR$44+BS!AR$45)","v":0},{"$f":"IF(AS$11=\"\",0,BS!AS$44+BS!AS$45)","v":0},{"$f":"IF(AT$11=\"\",0,BS!AT$44+BS!AT$45)","v":0},{"$f":"IF(AU$11=\"\",0,BS!AU$44+BS!AU$45)","v":0},{"$f":"IF(AV$11=\"\",0,BS!AV$44+BS!AV$45)","v":0},{"$f":"IF(AW$11=\"\",0,BS!AW$44+BS!AW$45)","v":0},{"$f":"IF(AX$11=\"\",0,BS!AX$44+BS!AX$45)","v":0},{"$f":"IF(AY$11=\"\",0,BS!AY$44+BS!AY$45)","v":0},{"$f":"IF(AZ$11=\"\",0,BS!AZ$44+BS!AZ$45)","v":0},{"$f":"IF(BA$11=\"\",0,BS!BA$44+BS!BA$45)","v":0},{"$f":"IF(BB$11=\"\",0,BS!BB$44+BS!BB$45)","v":0},{"$f":"IF(BC$11=\"\",0,BS!BC$44+BS!BC$45)","v":0},{"$f":"IF(BD$11=\"\",0,BS!BD$44+BS!BD$45)","v":0},{"$f":"IF(BE$11=\"\",0,BS!BE$44+BS!BE$45)","v":0},{"$f":"IF(BF$11=\"\",0,BS!BF$44+BS!BF$45)","v":0},{"$f":"IF(BG$11=\"\",0,BS!BG$44+BS!BG$45)","v":0},{"$f":"IF(BH$11=\"\",0,BS!BH$44+BS!BH$45)","v":0},{"$f":"IF(BI$11=\"\",0,BS!BI$44+BS!BI$45)","v":0},{"$f":"IF(BJ$11=\"\",0,BS!BJ$44+BS!BJ$45)","v":0},{"$f":"IF(BK$11=\"\",0,BS!BK$44+BS!BK$45)","v":0},{"$f":"IF(BL$11=\"\",0,BS!BL$44+BS!BL$45)","v":0},{"$f":"IF(BM$11=\"\",0,BS!BM$44+BS!BM$45)","v":0},{"$f":"IF(BN$11=\"\",0,BS!BN$44+BS!BN$45)","v":0},{"$f":"IF(BO$11=\"\",0,BS!BO$44+BS!BO$45)","v":0},{"$f":"IF(BP$11=\"\",0,BS!BP$44+BS!BP$45)","v":0},{"$f":"IF(BQ$11=\"\",0,BS!BQ$44+BS!BQ$45)","v":0},{"$f":"IF(BR$11=\"\",0,BS!BR$44+BS!BR$45)","v":0},{"$f":"IF(BS$11=\"\",0,BS!BS$44+BS!BS$45)","v":0},{"$f":"IF(BT$11=\"\",0,BS!BT$44+BS!BT$45)","v":0},{"$f":"IF(BU$11=\"\",0,BS!BU$44+BS!BU$45)","v":0},{"$f":"IF(BV$11=\"\",0,BS!BV$44+BS!BV$45)","v":0},{"$f":"IF(BW$11=\"\",0,BS!BW$44+BS!BW$45)","v":0},{"$f":"IF(BX$11=\"\",0,BS!BX$44+BS!BX$45)","v":0},{"$f":"IF(BY$11=\"\",0,BS!BY$44+BS!BY$45)","v":0},{"$f":"IF(BZ$11=\"\",0,BS!BZ$44+BS!BZ$45)","v":0},{"$f":"IF(CA$11=\"\",0,BS!CA$44+BS!CA$45)","v":0},{"$f":"IF(CB$11=\"\",0,BS!CB$44+BS!CB$45)","v":0},{"$f":"IF(CC$11=\"\",0,BS!CC$44+BS!CC$45)","v":0},{"$f":"IF(CD$11=\"\",0,BS!CD$44+BS!CD$45)","v":0},{"$f":"IF(CE$11=\"\",0,BS!CE$44+BS!CE$45)","v":0},{"$f":"IF(CF$11=\"\",0,BS!CF$44+BS!CF$45)","v":0},{"$f":"IF(CG$11=\"\",0,BS!CG$44+BS!CG$45)","v":0},{"$f":"IF(CH$11=\"\",0,BS!CH$44+BS!CH$45)","v":0},{"$f":"IF(CI$11=\"\",0,BS!CI$44+BS!CI$45)","v":0},{"$f":"IF(CJ$11=\"\",0,BS!CJ$44+BS!CJ$45)","v":0},{"$f":"IF(CK$11=\"\",0,BS!CK$44+BS!CK$45)","v":0},{"$f":"IF(CL$11=\"\",0,BS!CL$44+BS!CL$45)","v":0},{"$f":"IF(CM$11=\"\",0,BS!CM$44+BS!CM$45)","v":0},{"$f":"IF(CN$11=\"\",0,BS!CN$44+BS!CN$45)","v":0},{"$f":"IF(CO$11=\"\",0,BS!CO$44+BS!CO$45)","v":0},{"$f":"IF(CP$11=\"\",0,BS!CP$44+BS!CP$45)","v":0},{"$f":"IF(CQ$11=\"\",0,BS!CQ$44+BS!CQ$45)","v":0},{"$f":"IF(CR$11=\"\",0,BS!CR$44+BS!CR$45)","v":0},{"$f":"IF(CS$11=\"\",0,BS!CS$44+BS!CS$45)","v":0},{"$f":"IF(CT$11=\"\",0,BS!CT$44+BS!CT$45)","v":0},{"$f":"IF(CU$11=\"\",0,BS!CU$44+BS!CU$45)","v":0}]
[{"$f":"ROW()","v":34},null,null,null,null,null,null,{"$f":"H31","v":"АНАЛИЗ ЛИКВИДНОСТИ"},{"$f":"I32","v":"Наиболее срочные обязательства (П1)"},{"$f":"KPI!$I$61","v":"Кредиторская задолженность"},null,null,"руб.",null,null,null,null,null,null,{"$f":"IF(ABS($X34-BS!$X$31-BS!$X$32)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,2972016.4561116695,null,null,{"$f":"IF(AA$11=\"\",0,BS!AA$31+BS!AA$32)","v":132228.46999999974},{"$f":"IF(AB$11=\"\",0,BS!AB$31+BS!AB$32)","v":285896.53521333262},{"$f":"IF(AC$11=\"\",0,BS!AC$31+BS!AC$32)","v":389713.04351466708},{"$f":"IF(AD$11=\"\",0,BS!AD$31+BS!AD$32)","v":717267.42578959838},{"$f":"IF(AE$11=\"\",0,BS!AE$31+BS!AE$32)","v":1015623.7262908295},{"$f":"IF(AF$11=\"\",0,BS!AF$31+BS!AF$32)","v":1303591.4796683714},{"$f":"IF(AG$11=\"\",0,BS!AG$31+BS!AG$32)","v":1943541.2443759143},{"$f":"IF(AH$11=\"\",0,BS!AH$31+BS!AH$32)","v":2201766.0940360278},{"$f":"IF(AI$11=\"\",0,BS!AI$31+BS!AI$32)","v":3029014.6033074558},{"$f":"IF(AJ$11=\"\",0,BS!AJ$31+BS!AJ$32)","v":3382492.9325100183},{"$f":"IF(AK$11=\"\",0,BS!AK$31+BS!AK$32)","v":4204471.3846306205},{"$f":"IF(AL$11=\"\",0,BS!AL$31+BS!AL$32)","v":4921288.0978490114},{"$f":"IF(AM$11=\"\",0,BS!AM$31+BS!AM$32)","v":5222498.4317827225},{"$f":"IF(AN$11=\"\",0,BS!AN$31+BS!AN$32)","v":6447441.6506783962},{"$f":"IF(AO$11=\"\",0,BS!AO$31+BS!AO$32)","v":2972016.4561116695},{"$f":"IF(AP$11=\"\",0,BS!AP$31+BS!AP$32)","v":0},{"$f":"IF(AQ$11=\"\",0,BS!AQ$31+BS!AQ$32)","v":0},{"$f":"IF(AR$11=\"\",0,BS!AR$31+BS!AR$32)","v":0},{"$f":"IF(AS$11=\"\",0,BS!AS$31+BS!AS$32)","v":0},{"$f":"IF(AT$11=\"\",0,BS!AT$31+BS!AT$32)","v":0},{"$f":"IF(AU$11=\"\",0,BS!AU$31+BS!AU$32)","v":0},{"$f":"IF(AV$11=\"\",0,BS!AV$31+BS!AV$32)","v":0},{"$f":"IF(AW$11=\"\",0,BS!AW$31+BS!AW$32)","v":0},{"$f":"IF(AX$11=\"\",0,BS!AX$31+BS!AX$32)","v":0},{"$f":"IF(AY$11=\"\",0,BS!AY$31+BS!AY$32)","v":0},{"$f":"IF(AZ$11=\"\",0,BS!AZ$31+BS!AZ$32)","v":0},{"$f":"IF(BA$11=\"\",0,BS!BA$31+BS!BA$32)","v":0},{"$f":"IF(BB$11=\"\",0,BS!BB$31+BS!BB$32)","v":0},{"$f":"IF(BC$11=\"\",0,BS!BC$31+BS!BC$32)","v":0},{"$f":"IF(BD$11=\"\",0,BS!BD$31+BS!BD$32)","v":0},{"$f":"IF(BE$11=\"\",0,BS!BE$31+BS!BE$32)","v":0},{"$f":"IF(BF$11=\"\",0,BS!BF$31+BS!BF$32)","v":0},{"$f":"IF(BG$11=\"\",0,BS!BG$31+BS!BG$32)","v":0},{"$f":"IF(BH$11=\"\",0,BS!BH$31+BS!BH$32)","v":0},{"$f":"IF(BI$11=\"\",0,BS!BI$31+BS!BI$32)","v":0},{"$f":"IF(BJ$11=\"\",0,BS!BJ$31+BS!BJ$32)","v":0},{"$f":"IF(BK$11=\"\",0,BS!BK$31+BS!BK$32)","v":0},{"$f":"IF(BL$11=\"\",0,BS!BL$31+BS!BL$32)","v":0},{"$f":"IF(BM$11=\"\",0,BS!BM$31+BS!BM$32)","v":0},{"$f":"IF(BN$11=\"\",0,BS!BN$31+BS!BN$32)","v":0},{"$f":"IF(BO$11=\"\",0,BS!BO$31+BS!BO$32)","v":0},{"$f":"IF(BP$11=\"\",0,BS!BP$31+BS!BP$32)","v":0},{"$f":"IF(BQ$11=\"\",0,BS!BQ$31+BS!BQ$32)","v":0},{"$f":"IF(BR$11=\"\",0,BS!BR$31+BS!BR$32)","v":0},{"$f":"IF(BS$11=\"\",0,BS!BS$31+BS!BS$32)","v":0},{"$f":"IF(BT$11=\"\",0,BS!BT$31+BS!BT$32)","v":0},{"$f":"IF(BU$11=\"\",0,BS!BU$31+BS!BU$32)","v":0},{"$f":"IF(BV$11=\"\",0,BS!BV$31+BS!BV$32)","v":0},{"$f":"IF(BW$11=\"\",0,BS!BW$31+BS!BW$32)","v":0},{"$f":"IF(BX$11=\"\",0,BS!BX$31+BS!BX$32)","v":0},{"$f":"IF(BY$11=\"\",0,BS!BY$31+BS!BY$32)","v":0},{"$f":"IF(BZ$11=\"\",0,BS!BZ$31+BS!BZ$32)","v":0},{"$f":"IF(CA$11=\"\",0,BS!CA$31+BS!CA$32)","v":0},{"$f":"IF(CB$11=\"\",0,BS!CB$31+BS!CB$32)","v":0},{"$f":"IF(CC$11=\"\",0,BS!CC$31+BS!CC$32)","v":0},{"$f":"IF(CD$11=\"\",0,BS!CD$31+BS!CD$32)","v":0},{"$f":"IF(CE$11=\"\",0,BS!CE$31+BS!CE$32)","v":0},{"$f":"IF(CF$11=\"\",0,BS!CF$31+BS!CF$32)","v":0},{"$f":"IF(CG$11=\"\",0,BS!CG$31+BS!CG$32)","v":0},{"$f":"IF(CH$11=\"\",0,BS!CH$31+BS!CH$32)","v":0},{"$f":"IF(CI$11=\"\",0,BS!CI$31+BS!CI$32)","v":0},{"$f":"IF(CJ$11=\"\",0,BS!CJ$31+BS!CJ$32)","v":0},{"$f":"IF(CK$11=\"\",0,BS!CK$31+BS!CK$32)","v":0},{"$f":"IF(CL$11=\"\",0,BS!CL$31+BS!CL$32)","v":0},{"$f":"IF(CM$11=\"\",0,BS!CM$31+BS!CM$32)","v":0},{"$f":"IF(CN$11=\"\",0,BS!CN$31+BS!CN$32)","v":0},{"$f":"IF(CO$11=\"\",0,BS!CO$31+BS!CO$32)","v":0},{"$f":"IF(CP$11=\"\",0,BS!CP$31+BS!CP$32)","v":0},{"$f":"IF(CQ$11=\"\",0,BS!CQ$31+BS!CQ$32)","v":0},{"$f":"IF(CR$11=\"\",0,BS!CR$31+BS!CR$32)","v":0},{"$f":"IF(CS$11=\"\",0,BS!CS$31+BS!CS$32)","v":0},{"$f":"IF(CT$11=\"\",0,BS!CT$31+BS!CT$32)","v":0},{"$f":"IF(CU$11=\"\",0,BS!CU$31+BS!CU$32)","v":0}]
[{"$f":"ROW()","v":35},null,null,null,null,null,null,{"$f":"H31","v":"АНАЛИЗ ЛИКВИДНОСТИ"},{"$f":"KPI!$I$62","v":"Краткосрочные обязательства (П2)"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,33671272.70075056,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA36:AA$41,$I36:$I$41,$I35))","v":1133236.3119355566},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB36:AB$41,$I36:$I$41,$I35))","v":1717916.187836925},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC36:AC$41,$I36:$I$41,$I35))","v":2372889.8312741844},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD36:AD$41,$I36:$I$41,$I35))","v":2927473.5936665889},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE36:AE$41,$I36:$I$41,$I35))","v":3118301.3432079386},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF36:AF$41,$I36:$I$41,$I35))","v":4663596.5996785592},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG36:AG$41,$I36:$I$41,$I35))","v":7032778.9914461449},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH36:AH$41,$I36:$I$41,$I35))","v":9660377.2905869521},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI36:AI$41,$I36:$I$41,$I35))","v":13388318.703835065},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ36:AJ$41,$I36:$I$41,$I35))","v":14993260.187555058},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK36:AK$41,$I36:$I$41,$I35))","v":16245037.069523649},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL36:AL$41,$I36:$I$41,$I35))","v":22192867.28399796},{"$f":"IF(AM$11=\"\",0,SUMIFS(AM36:AM$41,$I36:$I$41,$I35))","v":24557774.290843848},{"$f":"IF(AN$11=\"\",0,SUMIFS(AN36:AN$41,$I36:$I$41,$I35))","v":29958154.324565221},{"$f":"IF(AO$11=\"\",0,SUMIFS(AO36:AO$41,$I36:$I$41,$I35))","v":33671272.70075056},{"$f":"IF(AP$11=\"\",0,SUMIFS(AP36:AP$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(AQ36:AQ$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(AR36:AR$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(AS36:AS$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(AT36:AT$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(AU36:AU$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(AV36:AV$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(AW36:AW$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(AX36:AX$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(AY36:AY$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(AZ36:AZ$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(BA36:BA$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(BB36:BB$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(BC36:BC$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(BD36:BD$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(BE36:BE$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(BF36:BF$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(BG36:BG$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(BH36:BH$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(BI36:BI$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(BJ36:BJ$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(BK36:BK$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(BL36:BL$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(BM36:BM$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(BN36:BN$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(BO36:BO$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(BP36:BP$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(BQ36:BQ$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(BR36:BR$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(BS36:BS$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(BT36:BT$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(BU36:BU$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(BV36:BV$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(BW36:BW$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(BX36:BX$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(BY36:BY$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(BZ36:BZ$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(CA36:CA$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(CB36:CB$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(CC36:CC$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(CD36:CD$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(CE36:CE$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(CF36:CF$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(CG36:CG$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(CH36:CH$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(CI36:CI$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(CJ36:CJ$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(CK36:CK$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(CL36:CL$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(CM36:CM$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(CN36:CN$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(CO36:CO$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(CP36:CP$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(CQ36:CQ$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(CR36:CR$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(CS36:CS$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(CT36:CT$41,$I36:$I$41,$I35))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(CU36:CU$41,$I36:$I$41,$I35))","v":0}]
[{"$f":"ROW()","v":36},null,null,null,null,null,null,{"$f":"H31","v":"АНАЛИЗ ЛИКВИДНОСТИ"},{"$f":"I35","v":"Краткосрочные обязательства (П2)"},{"$f":"KPI!$I$63","v":"Прочие краткосрочные обязательства"},null,null,"руб.",null,null,null,null,null,null,{"$f":"IF(ABS($X36-SUM(BS!$X$33:$X$40))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,33671272.70075056,null,null,{"$f":"IF(AA$11=\"\",0,SUM(BS!AA$33:AA$40))","v":1133236.3119355566},{"$f":"IF(AB$11=\"\",0,SUM(BS!AB$33:AB$40))","v":1717916.187836925},{"$f":"IF(AC$11=\"\",0,SUM(BS!AC$33:AC$40))","v":2372889.8312741844},{"$f":"IF(AD$11=\"\",0,SUM(BS!AD$33:AD$40))","v":2927473.5936665889},{"$f":"IF(AE$11=\"\",0,SUM(BS!AE$33:AE$40))","v":3118301.3432079386},{"$f":"IF(AF$11=\"\",0,SUM(BS!AF$33:AF$40))","v":4663596.5996785592},{"$f":"IF(AG$11=\"\",0,SUM(BS!AG$33:AG$40))","v":7032778.9914461449},{"$f":"IF(AH$11=\"\",0,SUM(BS!AH$33:AH$40))","v":9660377.2905869521},{"$f":"IF(AI$11=\"\",0,SUM(BS!AI$33:AI$40))","v":13388318.703835065},{"$f":"IF(AJ$11=\"\",0,SUM(BS!AJ$33:AJ$40))","v":14993260.187555058},{"$f":"IF(AK$11=\"\",0,SUM(BS!AK$33:AK$40))","v":16245037.069523649},{"$f":"IF(AL$11=\"\",0,SUM(BS!AL$33:AL$40))","v":22192867.28399796},{"$f":"IF(AM$11=\"\",0,SUM(BS!AM$33:AM$40))","v":24557774.290843848},{"$f":"IF(AN$11=\"\",0,SUM(BS!AN$33:AN$40))","v":29958154.324565221},{"$f":"IF(AO$11=\"\",0,SUM(BS!AO$33:AO$40))","v":33671272.70075056},{"$f":"IF(AP$11=\"\",0,SUM(BS!AP$33:AP$40))","v":0},{"$f":"IF(AQ$11=\"\",0,SUM(BS!AQ$33:AQ$40))","v":0},{"$f":"IF(AR$11=\"\",0,SUM(BS!AR$33:AR$40))","v":0},{"$f":"IF(AS$11=\"\",0,SUM(BS!AS$33:AS$40))","v":0},{"$f":"IF(AT$11=\"\",0,SUM(BS!AT$33:AT$40))","v":0},{"$f":"IF(AU$11=\"\",0,SUM(BS!AU$33:AU$40))","v":0},{"$f":"IF(AV$11=\"\",0,SUM(BS!AV$33:AV$40))","v":0},{"$f":"IF(AW$11=\"\",0,SUM(BS!AW$33:AW$40))","v":0},{"$f":"IF(AX$11=\"\",0,SUM(BS!AX$33:AX$40))","v":0},{"$f":"IF(AY$11=\"\",0,SUM(BS!AY$33:AY$40))","v":0},{"$f":"IF(AZ$11=\"\",0,SUM(BS!AZ$33:AZ$40))","v":0},{"$f":"IF(BA$11=\"\",0,SUM(BS!BA$33:BA$40))","v":0},{"$f":"IF(BB$11=\"\",0,SUM(BS!BB$33:BB$40))","v":0},{"$f":"IF(BC$11=\"\",0,SUM(BS!BC$33:BC$40))","v":0},{"$f":"IF(BD$11=\"\",0,SUM(BS!BD$33:BD$40))","v":0},{"$f":"IF(BE$11=\"\",0,SUM(BS!BE$33:BE$40))","v":0},{"$f":"IF(BF$11=\"\",0,SUM(BS!BF$33:BF$40))","v":0},{"$f":"IF(BG$11=\"\",0,SUM(BS!BG$33:BG$40))","v":0},{"$f":"IF(BH$11=\"\",0,SUM(BS!BH$33:BH$40))","v":0},{"$f":"IF(BI$11=\"\",0,SUM(BS!BI$33:BI$40))","v":0},{"$f":"IF(BJ$11=\"\",0,SUM(BS!BJ$33:BJ$40))","v":0},{"$f":"IF(BK$11=\"\",0,SUM(BS!BK$33:BK$40))","v":0},{"$f":"IF(BL$11=\"\",0,SUM(BS!BL$33:BL$40))","v":0},{"$f":"IF(BM$11=\"\",0,SUM(BS!BM$33:BM$40))","v":0},{"$f":"IF(BN$11=\"\",0,SUM(BS!BN$33:BN$40))","v":0},{"$f":"IF(BO$11=\"\",0,SUM(BS!BO$33:BO$40))","v":0},{"$f":"IF(BP$11=\"\",0,SUM(BS!BP$33:BP$40))","v":0},{"$f":"IF(BQ$11=\"\",0,SUM(BS!BQ$33:BQ$40))","v":0},{"$f":"IF(BR$11=\"\",0,SUM(BS!BR$33:BR$40))","v":0},{"$f":"IF(BS$11=\"\",0,SUM(BS!BS$33:BS$40))","v":0},{"$f":"IF(BT$11=\"\",0,SUM(BS!BT$33:BT$40))","v":0},{"$f":"IF(BU$11=\"\",0,SUM(BS!BU$33:BU$40))","v":0},{"$f":"IF(BV$11=\"\",0,SUM(BS!BV$33:BV$40))","v":0},{"$f":"IF(BW$11=\"\",0,SUM(BS!BW$33:BW$40))","v":0},{"$f":"IF(BX$11=\"\",0,SUM(BS!BX$33:BX$40))","v":0},{"$f":"IF(BY$11=\"\",0,SUM(BS!BY$33:BY$40))","v":0},{"$f":"IF(BZ$11=\"\",0,SUM(BS!BZ$33:BZ$40))","v":0},{"$f":"IF(CA$11=\"\",0,SUM(BS!CA$33:CA$40))","v":0},{"$f":"IF(CB$11=\"\",0,SUM(BS!CB$33:CB$40))","v":0},{"$f":"IF(CC$11=\"\",0,SUM(BS!CC$33:CC$40))","v":0},{"$f":"IF(CD$11=\"\",0,SUM(BS!CD$33:CD$40))","v":0},{"$f":"IF(CE$11=\"\",0,SUM(BS!CE$33:CE$40))","v":0},{"$f":"IF(CF$11=\"\",0,SUM(BS!CF$33:CF$40))","v":0},{"$f":"IF(CG$11=\"\",0,SUM(BS!CG$33:CG$40))","v":0},{"$f":"IF(CH$11=\"\",0,SUM(BS!CH$33:CH$40))","v":0},{"$f":"IF(CI$11=\"\",0,SUM(BS!CI$33:CI$40))","v":0},{"$f":"IF(CJ$11=\"\",0,SUM(BS!CJ$33:CJ$40))","v":0},{"$f":"IF(CK$11=\"\",0,SUM(BS!CK$33:CK$40))","v":0},{"$f":"IF(CL$11=\"\",0,SUM(BS!CL$33:CL$40))","v":0},{"$f":"IF(CM$11=\"\",0,SUM(BS!CM$33:CM$40))","v":0},{"$f":"IF(CN$11=\"\",0,SUM(BS!CN$33:CN$40))","v":0},{"$f":"IF(CO$11=\"\",0,SUM(BS!CO$33:CO$40))","v":0},{"$f":"IF(CP$11=\"\",0,SUM(BS!CP$33:CP$40))","v":0},{"$f":"IF(CQ$11=\"\",0,SUM(BS!CQ$33:CQ$40))","v":0},{"$f":"IF(CR$11=\"\",0,SUM(BS!CR$33:CR$40))","v":0},{"$f":"IF(CS$11=\"\",0,SUM(BS!CS$33:CS$40))","v":0},{"$f":"IF(CT$11=\"\",0,SUM(BS!CT$33:CT$40))","v":0},{"$f":"IF(CU$11=\"\",0,SUM(BS!CU$33:CU$40))","v":0}]
[{"$f":"ROW()","v":37},null,null,null,null,null,null,{"$f":"H33","v":"АНАЛИЗ ЛИКВИДНОСТИ"},{"$f":"KPI!$I$64","v":"Долгосрочные обязательства (П3)"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA38:AA$41,$I38:$I$41,$I37))","v":15300000},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB38:AB$41,$I38:$I$41,$I37))","v":30600000},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC38:AC$41,$I38:$I$41,$I37))","v":30600000},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD38:AD$41,$I38:$I$41,$I37))","v":30600000},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE38:AE$41,$I38:$I$41,$I37))","v":30600000},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF38:AF$41,$I38:$I$41,$I37))","v":24480000},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG38:AG$41,$I38:$I$41,$I37))","v":18360000},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH38:AH$41,$I38:$I$41,$I37))","v":12240000},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI38:AI$41,$I38:$I$41,$I37))","v":6120000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ38:AJ$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK38:AK$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL38:AL$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(AM38:AM$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(AN38:AN$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(AO38:AO$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(AP38:AP$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(AQ38:AQ$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(AR38:AR$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(AS38:AS$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(AT38:AT$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(AU38:AU$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(AV38:AV$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(AW38:AW$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(AX38:AX$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(AY38:AY$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(AZ38:AZ$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(BA38:BA$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(BB38:BB$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(BC38:BC$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(BD38:BD$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(BE38:BE$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(BF38:BF$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(BG38:BG$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(BH38:BH$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(BI38:BI$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(BJ38:BJ$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(BK38:BK$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(BL38:BL$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(BM38:BM$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(BN38:BN$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(BO38:BO$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(BP38:BP$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(BQ38:BQ$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(BR38:BR$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(BS38:BS$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(BT38:BT$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(BU38:BU$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(BV38:BV$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(BW38:BW$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(BX38:BX$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(BY38:BY$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(BZ38:BZ$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(CA38:CA$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(CB38:CB$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(CC38:CC$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(CD38:CD$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(CE38:CE$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(CF38:CF$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(CG38:CG$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(CH38:CH$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(CI38:CI$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(CJ38:CJ$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(CK38:CK$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(CL38:CL$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(CM38:CM$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(CN38:CN$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(CO38:CO$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(CP38:CP$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(CQ38:CQ$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(CR38:CR$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(CS38:CS$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(CT38:CT$41,$I38:$I$41,$I37))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(CU38:CU$41,$I38:$I$41,$I37))","v":0}]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,{"$f":"H33","v":"АНАЛИЗ ЛИКВИДНОСТИ"},{"$f":"I37","v":"Долгосрочные обязательства (П3)"},{"$f":"KPI!$I$65","v":"Долгосрочные кредиты"},null,null,"руб.",null,null,null,null,null,null,{"$f":"IF(ABS($X38-BS!$X$42-BS!$X$43)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,BS!AA$42+BS!AA$43)","v":15300000},{"$f":"IF(AB$11=\"\",0,BS!AB$42+BS!AB$43)","v":30600000},{"$f":"IF(AC$11=\"\",0,BS!AC$42+BS!AC$43)","v":30600000},{"$f":"IF(AD$11=\"\",0,BS!AD$42+BS!AD$43)","v":30600000},{"$f":"IF(AE$11=\"\",0,BS!AE$42+BS!AE$43)","v":30600000},{"$f":"IF(AF$11=\"\",0,BS!AF$42+BS!AF$43)","v":24480000},{"$f":"IF(AG$11=\"\",0,BS!AG$42+BS!AG$43)","v":18360000},{"$f":"IF(AH$11=\"\",0,BS!AH$42+BS!AH$43)","v":12240000},{"$f":"IF(AI$11=\"\",0,BS!AI$42+BS!AI$43)","v":6120000},{"$f":"IF(AJ$11=\"\",0,BS!AJ$42+BS!AJ$43)","v":0},{"$f":"IF(AK$11=\"\",0,BS!AK$42+BS!AK$43)","v":0},{"$f":"IF(AL$11=\"\",0,BS!AL$42+BS!AL$43)","v":0},{"$f":"IF(AM$11=\"\",0,BS!AM$42+BS!AM$43)","v":0},{"$f":"IF(AN$11=\"\",0,BS!AN$42+BS!AN$43)","v":0},{"$f":"IF(AO$11=\"\",0,BS!AO$42+BS!AO$43)","v":0},{"$f":"IF(AP$11=\"\",0,BS!AP$42+BS!AP$43)","v":0},{"$f":"IF(AQ$11=\"\",0,BS!AQ$42+BS!AQ$43)","v":0},{"$f":"IF(AR$11=\"\",0,BS!AR$42+BS!AR$43)","v":0},{"$f":"IF(AS$11=\"\",0,BS!AS$42+BS!AS$43)","v":0},{"$f":"IF(AT$11=\"\",0,BS!AT$42+BS!AT$43)","v":0},{"$f":"IF(AU$11=\"\",0,BS!AU$42+BS!AU$43)","v":0},{"$f":"IF(AV$11=\"\",0,BS!AV$42+BS!AV$43)","v":0},{"$f":"IF(AW$11=\"\",0,BS!AW$42+BS!AW$43)","v":0},{"$f":"IF(AX$11=\"\",0,BS!AX$42+BS!AX$43)","v":0},{"$f":"IF(AY$11=\"\",0,BS!AY$42+BS!AY$43)","v":0},{"$f":"IF(AZ$11=\"\",0,BS!AZ$42+BS!AZ$43)","v":0},{"$f":"IF(BA$11=\"\",0,BS!BA$42+BS!BA$43)","v":0},{"$f":"IF(BB$11=\"\",0,BS!BB$42+BS!BB$43)","v":0},{"$f":"IF(BC$11=\"\",0,BS!BC$42+BS!BC$43)","v":0},{"$f":"IF(BD$11=\"\",0,BS!BD$42+BS!BD$43)","v":0},{"$f":"IF(BE$11=\"\",0,BS!BE$42+BS!BE$43)","v":0},{"$f":"IF(BF$11=\"\",0,BS!BF$42+BS!BF$43)","v":0},{"$f":"IF(BG$11=\"\",0,BS!BG$42+BS!BG$43)","v":0},{"$f":"IF(BH$11=\"\",0,BS!BH$42+BS!BH$43)","v":0},{"$f":"IF(BI$11=\"\",0,BS!BI$42+BS!BI$43)","v":0},{"$f":"IF(BJ$11=\"\",0,BS!BJ$42+BS!BJ$43)","v":0},{"$f":"IF(BK$11=\"\",0,BS!BK$42+BS!BK$43)","v":0},{"$f":"IF(BL$11=\"\",0,BS!BL$42+BS!BL$43)","v":0},{"$f":"IF(BM$11=\"\",0,BS!BM$42+BS!BM$43)","v":0},{"$f":"IF(BN$11=\"\",0,BS!BN$42+BS!BN$43)","v":0},{"$f":"IF(BO$11=\"\",0,BS!BO$42+BS!BO$43)","v":0},{"$f":"IF(BP$11=\"\",0,BS!BP$42+BS!BP$43)","v":0},{"$f":"IF(BQ$11=\"\",0,BS!BQ$42+BS!BQ$43)","v":0},{"$f":"IF(BR$11=\"\",0,BS!BR$42+BS!BR$43)","v":0},{"$f":"IF(BS$11=\"\",0,BS!BS$42+BS!BS$43)","v":0},{"$f":"IF(BT$11=\"\",0,BS!BT$42+BS!BT$43)","v":0},{"$f":"IF(BU$11=\"\",0,BS!BU$42+BS!BU$43)","v":0},{"$f":"IF(BV$11=\"\",0,BS!BV$42+BS!BV$43)","v":0},{"$f":"IF(BW$11=\"\",0,BS!BW$42+BS!BW$43)","v":0},{"$f":"IF(BX$11=\"\",0,BS!BX$42+BS!BX$43)","v":0},{"$f":"IF(BY$11=\"\",0,BS!BY$42+BS!BY$43)","v":0},{"$f":"IF(BZ$11=\"\",0,BS!BZ$42+BS!BZ$43)","v":0},{"$f":"IF(CA$11=\"\",0,BS!CA$42+BS!CA$43)","v":0},{"$f":"IF(CB$11=\"\",0,BS!CB$42+BS!CB$43)","v":0},{"$f":"IF(CC$11=\"\",0,BS!CC$42+BS!CC$43)","v":0},{"$f":"IF(CD$11=\"\",0,BS!CD$42+BS!CD$43)","v":0},{"$f":"IF(CE$11=\"\",0,BS!CE$42+BS!CE$43)","v":0},{"$f":"IF(CF$11=\"\",0,BS!CF$42+BS!CF$43)","v":0},{"$f":"IF(CG$11=\"\",0,BS!CG$42+BS!CG$43)","v":0},{"$f":"IF(CH$11=\"\",0,BS!CH$42+BS!CH$43)","v":0},{"$f":"IF(CI$11=\"\",0,BS!CI$42+BS!CI$43)","v":0},{"$f":"IF(CJ$11=\"\",0,BS!CJ$42+BS!CJ$43)","v":0},{"$f":"IF(CK$11=\"\",0,BS!CK$42+BS!CK$43)","v":0},{"$f":"IF(CL$11=\"\",0,BS!CL$42+BS!CL$43)","v":0},{"$f":"IF(CM$11=\"\",0,BS!CM$42+BS!CM$43)","v":0},{"$f":"IF(CN$11=\"\",0,BS!CN$42+BS!CN$43)","v":0},{"$f":"IF(CO$11=\"\",0,BS!CO$42+BS!CO$43)","v":0},{"$f":"IF(CP$11=\"\",0,BS!CP$42+BS!CP$43)","v":0},{"$f":"IF(CQ$11=\"\",0,BS!CQ$42+BS!CQ$43)","v":0},{"$f":"IF(CR$11=\"\",0,BS!CR$42+BS!CR$43)","v":0},{"$f":"IF(CS$11=\"\",0,BS!CS$42+BS!CS$43)","v":0},{"$f":"IF(CT$11=\"\",0,BS!CT$42+BS!CT$43)","v":0},{"$f":"IF(CU$11=\"\",0,BS!CU$42+BS!CU$43)","v":0}]
[{"$f":"ROW()","v":39},null,null,null,null,null,null,{"$f":"H38","v":"АНАЛИЗ ЛИКВИДНОСТИ"},{"$f":"KPI!$I$66","v":"Постоянные пассивы (П4)"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,678984257.47553039,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA40:AA$41,$I40:$I$41,$I39))","v":20004373.346037325},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB40:AB$41,$I40:$I$41,$I39))","v":6648309.8914174512},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC40:AC$41,$I40:$I$41,$I39))","v":-6656091.0865284353},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD40:AD$41,$I40:$I$41,$I39))","v":-14018710.005250499},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE40:AE$41,$I40:$I$41,$I39))","v":-9675848.9775965959},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF40:AF$41,$I40:$I$41,$I39))","v":7221880.8149505034},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG40:AG$41,$I40:$I$41,$I39))","v":32274498.838235397},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH40:AH$41,$I40:$I$41,$I39))","v":63946294.684077621},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI40:AI$41,$I40:$I$41,$I39))","v":105806790.64415041},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ40:AJ$41,$I40:$I$41,$I39))","v":163415484.78072393},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK40:AK$41,$I40:$I$41,$I39))","v":229009397.88981849},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL40:AL$41,$I40:$I$41,$I39))","v":323478948.65300214},{"$f":"IF(AM$11=\"\",0,SUMIFS(AM40:AM$41,$I40:$I$41,$I39))","v":426880484.58907229},{"$f":"IF(AN$11=\"\",0,SUMIFS(AN40:AN$41,$I40:$I$41,$I39))","v":547709274.05589199},{"$f":"IF(AO$11=\"\",0,SUMIFS(AO40:AO$41,$I40:$I$41,$I39))","v":678984257.47553039},{"$f":"IF(AP$11=\"\",0,SUMIFS(AP40:AP$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(AQ40:AQ$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(AR40:AR$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(AS40:AS$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(AT40:AT$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(AU40:AU$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(AV40:AV$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(AW40:AW$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(AX40:AX$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(AY40:AY$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(AZ40:AZ$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(BA40:BA$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(BB40:BB$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(BC40:BC$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(BD40:BD$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(BE40:BE$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(BF40:BF$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(BG40:BG$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(BH40:BH$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(BI40:BI$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(BJ40:BJ$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(BK40:BK$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(BL40:BL$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(BM40:BM$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(BN40:BN$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(BO40:BO$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(BP40:BP$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(BQ40:BQ$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(BR40:BR$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(BS40:BS$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(BT40:BT$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(BU40:BU$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(BV40:BV$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(BW40:BW$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(BX40:BX$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(BY40:BY$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(BZ40:BZ$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(CA40:CA$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(CB40:CB$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(CC40:CC$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(CD40:CD$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(CE40:CE$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(CF40:CF$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(CG40:CG$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(CH40:CH$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(CI40:CI$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(CJ40:CJ$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(CK40:CK$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(CL40:CL$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(CM40:CM$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(CN40:CN$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(CO40:CO$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(CP40:CP$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(CQ40:CQ$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(CR40:CR$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(CS40:CS$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(CT40:CT$41,$I40:$I$41,$I39))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(CU40:CU$41,$I40:$I$41,$I39))","v":0}]
[{"$f":"ROW()","v":40},null,null,null,null,null,null,{"$f":"H38","v":"АНАЛИЗ ЛИКВИДНОСТИ"},{"$f":"I39","v":"Постоянные пассивы (П4)"},{"$f":"KPI!$I$67","v":"Собственный капитал"},null,null,"руб.",null,null,null,null,null,null,{"$f":"IF(ABS($X40-BS!$X$30-BS!$X$41)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,678984257.47553039,null,null,{"$f":"IF(AA$11=\"\",0,BS!AA$30+BS!AA$41)","v":20004373.346037325},{"$f":"IF(AB$11=\"\",0,BS!AB$30+BS!AB$41)","v":6648309.8914174512},{"$f":"IF(AC$11=\"\",0,BS!AC$30+BS!AC$41)","v":-6656091.0865284353},{"$f":"IF(AD$11=\"\",0,BS!AD$30+BS!AD$41)","v":-14018710.005250499},{"$f":"IF(AE$11=\"\",0,BS!AE$30+BS!AE$41)","v":-9675848.9775965959},{"$f":"IF(AF$11=\"\",0,BS!AF$30+BS!AF$41)","v":7221880.8149505034},{"$f":"IF(AG$11=\"\",0,BS!AG$30+BS!AG$41)","v":32274498.838235397},{"$f":"IF(AH$11=\"\",0,BS!AH$30+BS!AH$41)","v":63946294.684077621},{"$f":"IF(AI$11=\"\",0,BS!AI$30+BS!AI$41)","v":105806790.64415041},{"$f":"IF(AJ$11=\"\",0,BS!AJ$30+BS!AJ$41)","v":163415484.78072393},{"$f":"IF(AK$11=\"\",0,BS!AK$30+BS!AK$41)","v":229009397.88981849},{"$f":"IF(AL$11=\"\",0,BS!AL$30+BS!AL$41)","v":323478948.65300214},{"$f":"IF(AM$11=\"\",0,BS!AM$30+BS!AM$41)","v":426880484.58907229},{"$f":"IF(AN$11=\"\",0,BS!AN$30+BS!AN$41)","v":547709274.05589199},{"$f":"IF(AO$11=\"\",0,BS!AO$30+BS!AO$41)","v":678984257.47553039},{"$f":"IF(AP$11=\"\",0,BS!AP$30+BS!AP$41)","v":0},{"$f":"IF(AQ$11=\"\",0,BS!AQ$30+BS!AQ$41)","v":0},{"$f":"IF(AR$11=\"\",0,BS!AR$30+BS!AR$41)","v":0},{"$f":"IF(AS$11=\"\",0,BS!AS$30+BS!AS$41)","v":0},{"$f":"IF(AT$11=\"\",0,BS!AT$30+BS!AT$41)","v":0},{"$f":"IF(AU$11=\"\",0,BS!AU$30+BS!AU$41)","v":0},{"$f":"IF(AV$11=\"\",0,BS!AV$30+BS!AV$41)","v":0},{"$f":"IF(AW$11=\"\",0,BS!AW$30+BS!AW$41)","v":0},{"$f":"IF(AX$11=\"\",0,BS!AX$30+BS!AX$41)","v":0},{"$f":"IF(AY$11=\"\",0,BS!AY$30+BS!AY$41)","v":0},{"$f":"IF(AZ$11=\"\",0,BS!AZ$30+BS!AZ$41)","v":0},{"$f":"IF(BA$11=\"\",0,BS!BA$30+BS!BA$41)","v":0},{"$f":"IF(BB$11=\"\",0,BS!BB$30+BS!BB$41)","v":0},{"$f":"IF(BC$11=\"\",0,BS!BC$30+BS!BC$41)","v":0},{"$f":"IF(BD$11=\"\",0,BS!BD$30+BS!BD$41)","v":0},{"$f":"IF(BE$11=\"\",0,BS!BE$30+BS!BE$41)","v":0},{"$f":"IF(BF$11=\"\",0,BS!BF$30+BS!BF$41)","v":0},{"$f":"IF(BG$11=\"\",0,BS!BG$30+BS!BG$41)","v":0},{"$f":"IF(BH$11=\"\",0,BS!BH$30+BS!BH$41)","v":0},{"$f":"IF(BI$11=\"\",0,BS!BI$30+BS!BI$41)","v":0},{"$f":"IF(BJ$11=\"\",0,BS!BJ$30+BS!BJ$41)","v":0},{"$f":"IF(BK$11=\"\",0,BS!BK$30+BS!BK$41)","v":0},{"$f":"IF(BL$11=\"\",0,BS!BL$30+BS!BL$41)","v":0},{"$f":"IF(BM$11=\"\",0,BS!BM$30+BS!BM$41)","v":0},{"$f":"IF(BN$11=\"\",0,BS!BN$30+BS!BN$41)","v":0},{"$f":"IF(BO$11=\"\",0,BS!BO$30+BS!BO$41)","v":0},{"$f":"IF(BP$11=\"\",0,BS!BP$30+BS!BP$41)","v":0},{"$f":"IF(BQ$11=\"\",0,BS!BQ$30+BS!BQ$41)","v":0},{"$f":"IF(BR$11=\"\",0,BS!BR$30+BS!BR$41)","v":0},{"$f":"IF(BS$11=\"\",0,BS!BS$30+BS!BS$41)","v":0},{"$f":"IF(BT$11=\"\",0,BS!BT$30+BS!BT$41)","v":0},{"$f":"IF(BU$11=\"\",0,BS!BU$30+BS!BU$41)","v":0},{"$f":"IF(BV$11=\"\",0,BS!BV$30+BS!BV$41)","v":0},{"$f":"IF(BW$11=\"\",0,BS!BW$30+BS!BW$41)","v":0},{"$f":"IF(BX$11=\"\",0,BS!BX$30+BS!BX$41)","v":0},{"$f":"IF(BY$11=\"\",0,BS!BY$30+BS!BY$41)","v":0},{"$f":"IF(BZ$11=\"\",0,BS!BZ$30+BS!BZ$41)","v":0},{"$f":"IF(CA$11=\"\",0,BS!CA$30+BS!CA$41)","v":0},{"$f":"IF(CB$11=\"\",0,BS!CB$30+BS!CB$41)","v":0},{"$f":"IF(CC$11=\"\",0,BS!CC$30+BS!CC$41)","v":0},{"$f":"IF(CD$11=\"\",0,BS!CD$30+BS!CD$41)","v":0},{"$f":"IF(CE$11=\"\",0,BS!CE$30+BS!CE$41)","v":0},{"$f":"IF(CF$11=\"\",0,BS!CF$30+BS!CF$41)","v":0},{"$f":"IF(CG$11=\"\",0,BS!CG$30+BS!CG$41)","v":0},{"$f":"IF(CH$11=\"\",0,BS!CH$30+BS!CH$41)","v":0},{"$f":"IF(CI$11=\"\",0,BS!CI$30+BS!CI$41)","v":0},{"$f":"IF(CJ$11=\"\",0,BS!CJ$30+BS!CJ$41)","v":0},{"$f":"IF(CK$11=\"\",0,BS!CK$30+BS!CK$41)","v":0},{"$f":"IF(CL$11=\"\",0,BS!CL$30+BS!CL$41)","v":0},{"$f":"IF(CM$11=\"\",0,BS!CM$30+BS!CM$41)","v":0},{"$f":"IF(CN$11=\"\",0,BS!CN$30+BS!CN$41)","v":0},{"$f":"IF(CO$11=\"\",0,BS!CO$30+BS!CO$41)","v":0},{"$f":"IF(CP$11=\"\",0,BS!CP$30+BS!CP$41)","v":0},{"$f":"IF(CQ$11=\"\",0,BS!CQ$30+BS!CQ$41)","v":0},{"$f":"IF(CR$11=\"\",0,BS!CR$30+BS!CR$41)","v":0},{"$f":"IF(CS$11=\"\",0,BS!CS$30+BS!CS$41)","v":0},{"$f":"IF(CT$11=\"\",0,BS!CT$30+BS!CT$41)","v":0},{"$f":"IF(CU$11=\"\",0,BS!CU$30+BS!CU$41)","v":0}]
[{"$f":"ROW()","v":41},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":42}]
[{"$f":"ROW()","v":43},null,null,null,null,null,null,"ОЦЕНКА ЛИКВИДНОСТИ БАЛАНСА",null,null,null,null,"баллы",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$CV$17,$Z43:$CV43)","v":6.7049180327868854},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT($Q47:$Q$53,AA47:AA$53))","v":7},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT($Q47:$Q$53,AB47:AB$53))","v":7},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT($Q47:$Q$53,AC47:AC$53))","v":5.5},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT($Q47:$Q$53,AD47:AD$53))","v":5.5},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT($Q47:$Q$53,AE47:AE$53))","v":5.5},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT($Q47:$Q$53,AF47:AF$53))","v":7},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT($Q47:$Q$53,AG47:AG$53))","v":8},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT($Q47:$Q$53,AH47:AH$53))","v":8},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT($Q47:$Q$53,AI47:AI$53))","v":8.5},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT($Q47:$Q$53,AJ47:AJ$53))","v":8.5},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT($Q47:$Q$53,AK47:AK$53))","v":8.5},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT($Q47:$Q$53,AL47:AL$53))","v":8.5},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT($Q47:$Q$53,AM47:AM$53))","v":8.5},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT($Q47:$Q$53,AN47:AN$53))","v":8.5},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT($Q47:$Q$53,AO47:AO$53))","v":8.5},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT($Q47:$Q$53,AP47:AP$53))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT($Q47:$Q$53,AQ47:AQ$53))","v":0},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT($Q47:$Q$53,AR47:AR$53))","v":0},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT($Q47:$Q$53,AS47:AS$53))","v":0},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT($Q47:$Q$53,AT47:AT$53))","v":0},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT($Q47:$Q$53,AU47:AU$53))","v":0},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT($Q47:$Q$53,AV47:AV$53))","v":0},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT($Q47:$Q$53,AW47:AW$53))","v":0},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT($Q47:$Q$53,AX47:AX$53))","v":0},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT($Q47:$Q$53,AY47:AY$53))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT($Q47:$Q$53,AZ47:AZ$53))","v":0},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT($Q47:$Q$53,BA47:BA$53))","v":0},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT($Q47:$Q$53,BB47:BB$53))","v":0},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT($Q47:$Q$53,BC47:BC$53))","v":0},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT($Q47:$Q$53,BD47:BD$53))","v":0},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT($Q47:$Q$53,BE47:BE$53))","v":0},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT($Q47:$Q$53,BF47:BF$53))","v":0},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT($Q47:$Q$53,BG47:BG$53))","v":0},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT($Q47:$Q$53,BH47:BH$53))","v":0},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT($Q47:$Q$53,BI47:BI$53))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT($Q47:$Q$53,BJ47:BJ$53))","v":0},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT($Q47:$Q$53,BK47:BK$53))","v":0},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT($Q47:$Q$53,BL47:BL$53))","v":0},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT($Q47:$Q$53,BM47:BM$53))","v":0},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT($Q47:$Q$53,BN47:BN$53))","v":0},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT($Q47:$Q$53,BO47:BO$53))","v":0},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT($Q47:$Q$53,BP47:BP$53))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT($Q47:$Q$53,BQ47:BQ$53))","v":0},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT($Q47:$Q$53,BR47:BR$53))","v":0},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT($Q47:$Q$53,BS47:BS$53))","v":0},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT($Q47:$Q$53,BT47:BT$53))","v":0},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT($Q47:$Q$53,BU47:BU$53))","v":0},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT($Q47:$Q$53,BV47:BV$53))","v":0},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT($Q47:$Q$53,BW47:BW$53))","v":0},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT($Q47:$Q$53,BX47:BX$53))","v":0},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT($Q47:$Q$53,BY47:BY$53))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT($Q47:$Q$53,BZ47:BZ$53))","v":0},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT($Q47:$Q$53,CA47:CA$53))","v":0},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT($Q47:$Q$53,CB47:CB$53))","v":0},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT($Q47:$Q$53,CC47:CC$53))","v":0},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT($Q47:$Q$53,CD47:CD$53))","v":0},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT($Q47:$Q$53,CE47:CE$53))","v":0},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT($Q47:$Q$53,CF47:CF$53))","v":0},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT($Q47:$Q$53,CG47:CG$53))","v":0},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT($Q47:$Q$53,CH47:CH$53))","v":0},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT($Q47:$Q$53,CI47:CI$53))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT($Q47:$Q$53,CJ47:CJ$53))","v":0},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT($Q47:$Q$53,CK47:CK$53))","v":0},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT($Q47:$Q$53,CL47:CL$53))","v":0},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT($Q47:$Q$53,CM47:CM$53))","v":0},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT($Q47:$Q$53,CN47:CN$53))","v":0},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT($Q47:$Q$53,CO47:CO$53))","v":0},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT($Q47:$Q$53,CP47:CP$53))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT($Q47:$Q$53,CQ47:CQ$53))","v":0},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT($Q47:$Q$53,CR47:CR$53))","v":0},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT($Q47:$Q$53,CS47:CS$53))","v":0},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT($Q47:$Q$53,CT47:CT$53))","v":0},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT($Q47:$Q$53,CU47:CU$53))","v":0}]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,{"$f":"H43","v":"ОЦЕНКА ЛИКВИДНОСТИ БАЛАНСА"},"Оценки критерия"]
[{"$f":"ROW()","v":45},null,null,null,null,null,null,{"$f":"H43","v":"ОЦЕНКА ЛИКВИДНОСТИ БАЛАНСА"},{"$f":"I44","v":"Оценки критерия"},"ДА",null,null,"баллы",null,null,"*",10]
[{"$f":"ROW()","v":46},null,null,null,null,null,null,{"$f":"H43","v":"ОЦЕНКА ЛИКВИДНОСТИ БАЛАНСА"},{"$f":"I44","v":"Оценки критерия"},"НЕТ",null,null,"баллы",null,null,"*",5]
[{"$f":"ROW()","v":47},null,null,null,null,null,null,{"$f":"H43","v":"ОЦЕНКА ЛИКВИДНОСТИ БАЛАНСА"},"Расчет оценок критериев по периодам"]
[{"$f":"ROW()","v":48},null,null,null,null,null,null,{"$f":"H43","v":"ОЦЕНКА ЛИКВИДНОСТИ БАЛАНСА"},{"$f":"I47","v":"Расчет оценок критериев по периодам"},"А1 >= П1",null,null,"вес, % // баллы",null,null,"*",0.3,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$CV$17,$Z48:$CV48)","v":8.0327868852459012},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$21>=AA$32,$Q$45,$Q$46))","v":10},{"$f":"IF(AB$11=\"\",0,IF(AB$21>=AB$32,$Q$45,$Q$46))","v":10},5,5,5,10,10,10,10,10,10,10,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,IF(CN$21>=CN$32,$Q$45,$Q$46))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":49},null,null,null,null,null,null,{"$f":"H43","v":"ОЦЕНКА ЛИКВИДНОСТИ БАЛАНСА"},{"$f":"I47","v":"Расчет оценок критериев по периодам"},"А2 >= П2",null,null,"вес, % // баллы",null,null,"*",0.2,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$CV$17,$Z49:$CV49)","v":5},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$24>=AA$35,$Q$45,$Q$46))","v":5},{"$f":"IF(AB$11=\"\",0,IF(AB$24>=AB$35,$Q$45,$Q$46))","v":5},5,5,5,5,5,5,5,5,5,5,5,5,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,IF(CN$24>=CN$35,$Q$45,$Q$46))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":50},null,null,null,null,null,null,{"$f":"H45","v":"ОЦЕНКА ЛИКВИДНОСТИ БАЛАНСА"},{"$f":"I49","v":"Расчет оценок критериев по периодам"},"А3 >= П3",null,null,"вес, % // баллы",null,null,"*",0.1,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$CV$17,$Z50:$CV50)","v":5.4918032786885256},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$28>=AA$37,$Q$45,$Q$46))","v":5},{"$f":"IF(AB$11=\"\",0,IF(AB$28>=AB$37,$Q$45,$Q$46))","v":5},5,5,5,5,5,5,10,10,10,10,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,IF(CN$28>=CN$37,$Q$45,$Q$46))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":51},null,null,null,null,null,null,{"$f":"H45","v":"ОЦЕНКА ЛИКВИДНОСТИ БАЛАНСА"},{"$f":"I49","v":"Расчет оценок критериев по периодам"},"А4 >= П4",null,null,"вес, % // баллы",null,null,"*",0.1,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$CV$17,$Z51:$CV51)","v":8.7704918032786896},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$30>=AA$39,$Q$45,$Q$46))","v":10},{"$f":"IF(AB$11=\"\",0,IF(AB$30>=AB$39,$Q$45,$Q$46))","v":10},10,10,10,10,5,5,5,5,5,5,5,5,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,IF(CN$30>=CN$39,$Q$45,$Q$46))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":52},null,null,null,null,null,null,{"$f":"H46","v":"ОЦЕНКА ЛИКВИДНОСТИ БАЛАНСА"},{"$f":"I50","v":"Расчет оценок критериев по периодам"},"А1 + А2 + А3 >= П1 + П2 +П3 (длит. платежсп.)",null,null,"вес, % // баллы",null,null,null,{"$f":"100%-SUM(Q48:Q51)","v":0.30000000000000004},null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$CV$17,$Z52:$CV52)","v":6.2295081967213113},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$21+AA$24+AA$28>=AA$32+AA$35+AA$37,$Q$45,$Q$46))","v":5},{"$f":"IF(AB$11=\"\",0,IF(AB$21+AB$24+AB$28>=AB$32+AB$35+AB$37,$Q$45,$Q$46))","v":5},5,5,5,5,10,10,10,10,10,10,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,IF(CN$21+CN$24+CN$28>=CN$32+CN$35+CN$37,$Q$45,$Q$46))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":53},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":54}]
[{"$f":"ROW()","v":55},null,null,null,null,null,null,"ОЦЕНКА ЛИКВИДНОСТИ ПО КОЭФФИЦИЕНТАМ",null,null,null,null,"баллы",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,($Q62*X62+$Q70*X70+$Q78*X78+$Q86*X86+$Q94*X94))","v":6.7081967213114737},null,null,{"$f":"IF(AA$11=\"\",0,($Q62*AA62+$Q70*AA70+$Q78*AA78+$Q86*AA86+$Q94*AA94))","v":7.4},{"$f":"IF(AB$11=\"\",0,($Q62*AB62+$Q70*AB70+$Q78*AB78+$Q86*AB86+$Q94*AB94))","v":7.8},{"$f":"IF(AC$11=\"\",0,($Q62*AC62+$Q70*AC70+$Q78*AC78+$Q86*AC86+$Q94*AC94))","v":3.0500000000000003},3.0500000000000003,3.95,9.7999999999999989,10,10,9.5,10,10,10,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,($Q62*CN62+$Q70*CN70+$Q78*CN78+$Q86*CN86+$Q94*CN94))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":56},null,null,null,null,null,null,{"$f":"H55","v":"ОЦЕНКА ЛИКВИДНОСТИ ПО КОЭФФИЦИЕНТАМ"},{"$f":"KPI!$I$29","v":"Коэффициент текущей ликвидности (L1)"},null,null,null,"коэфф.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$CV$17,$Z56:$CV56)","v":2.7775516451234386},null,null,{"$f":"IF(AA$11=\"\",0,IF((AA$32+AA$35)=0,0,(AA$21+AA$24+AA$28)/(AA$32+AA$35)))","v":1.3998102732407243},{"$f":"IF(AB$11=\"\",0,IF((AB$32+AB$35)=0,0,(AB$21+AB$24+AB$28)/(AB$32+AB$35)))","v":3.8756174237355689},0.33999784048633147,0.30280634059425066,0.63888757570433641,2.6002684866299353,4.4329272557385391,5.9485309416391052,6.894624361696434,9.1953669791002337,11.6859921483499,12.629577482112397,15.138924920748369,15.948887619223738,19.49810689199046,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,IF((CN$32+CN$35)=0,0,(CN$21+CN$24+CN$28)/(CN$32+CN$35)))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":57},null,null,null,null,null,null,{"$f":"H56","v":"ОЦЕНКА ЛИКВИДНОСТИ ПО КОЭФФИЦИЕНТАМ"},"Оценки критерия"]
[{"$f":"ROW()","v":58},null,null,null,null,null,null,{"$f":"H55","v":"ОЦЕНКА ЛИКВИДНОСТИ ПО КОЭФФИЦИЕНТАМ"},{"$f":"I56","v":"Коэффициент текущей ликвидности (L1)"},0,null,null,"баллы",null,null,"*",2]
[{"$f":"ROW()","v":59},null,null,null,null,null,null,{"$f":"H55","v":"ОЦЕНКА ЛИКВИДНОСТИ ПО КОЭФФИЦИЕНТАМ"},{"$f":"I56","v":"Коэффициент текущей ликвидности (L1)"},0.6,null,null,"баллы",null,null,"*",5]
[{"$f":"ROW()","v":60},null,null,null,null,null,null,{"$f":"H57","v":"ОЦЕНКА ЛИКВИДНОСТИ ПО КОЭФФИЦИЕНТАМ"},{"$f":"I58","v":"Коэффициент текущей ликвидности (L1)"},1,null,null,"баллы",null,null,"*",8]
[{"$f":"ROW()","v":61},null,null,null,null,null,null,{"$f":"H57","v":"ОЦЕНКА ЛИКВИДНОСТИ ПО КОЭФФИЦИЕНТАМ"},{"$f":"I58","v":"Коэффициент текущей ликвидности (L1)"},2,null,null,"баллы",null,null,"*",10]
[{"$f":"ROW()","v":62},null,null,null,null,null,null,{"$f":"H55","v":"ОЦЕНКА ЛИКВИДНОСТИ ПО КОЭФФИЦИЕНТАМ"},"Расчет оценок критерия (L1) по периодам",null,null,null,"вес, % // баллы",null,null,"*",0.3,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$CV$17,$Z62:$CV62)","v":6.9999999999999991},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA56>=$J61,$Q61,IF(AA56>=$J60,$Q60,IF(AA56>=$J59,$Q59,$Q58))))","v":8},{"$f":"IF(AB$11=\"\",0,IF(AB56>=$J61,$Q61,IF(AB56>=$J60,$Q60,IF(AB56>=$J59,$Q59,$Q58))))","v":10},{"$f":"IF(AC$11=\"\",0,IF(AC56>=$J61,$Q61,IF(AC56>=$J60,$Q60,IF(AC56>=$J59,$Q59,$Q58))))","v":2},2,5,10,10,10,10,10,10,10,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,IF(CN56>=$J61,$Q61,IF(CN56>=$J60,$Q60,IF(CN56>=$J59,$Q59,$Q58))))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":63},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":67},null,null,null,null,null,null,{"$f":"H63","v":0},{"$f":"I64","v":"Коэффициент промежуточного покрытия (L2)"},0.1,null,null,"баллы",null,null,"*",5]
[{"$f":"ROW()","v":70},null,null,null,null,null,null,{"$f":"H63","v":0},"Расчет оценок критерия (L2) по периодам",null,null,null,"вес, % // баллы",null,null,"*",0.25,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$CV$17,$Z70:$CV70)","v":8.0327868852459012},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA64>=$J69,$Q69,IF(AA64>=$J68,$Q68,IF(AA64>=$J67,$Q67,$Q66))))","v":10},10,5,5,5,10,10,10,10,10,10,10,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BG$11=\"\",0,IF(BG64>=$J69,$Q69,IF(BG64>=$J68,$Q68,IF(BG64>=$J67,$Q67,$Q66))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,IF(CM64>=$J69,$Q69,IF(CM64>=$J68,$Q68,IF(CM64>=$J67,$Q67,$Q66))))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":72},null,null,null,null,null,null,{"$f":"H71","v":0},{"$f":"KPI!$I$31","v":"Коэффициент абсолютной ликвидности (L3)"},null,null,null,"коэфф.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$CV$17,$Z72:$CV72)","v":2.0398389954412766},null,null,{"$f":"IF(AA$11=\"\",0,IF((AA$32+AA$35)=0,0,(AA$21)/(AA$32+AA$35)))","v":1.1667300583783369},{"$f":"IF(AB$11=\"\",0,IF((AB$32+AB$35)=0,0,(AB$21)/(AB$32+AB$35)))","v":2.9849748635172344},-3.5401634776915111E-16,-1.9026247271627005E-16,-2.8325316203306035E-16,1.3008449728672506,3.1832066064280813,4.8818843904604865,5.8460174248131107,8.151506398680171,10.490344233489997,11.605510326163584,14.136283340716775,14.958824047917421,19.138487560208546,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,IF((CN$32+CN$35)=0,0,(CN$21)/(CN$32+CN$35)))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":78},null,null,null,null,null,null,{"$f":"H71","v":0},"Расчет оценок критерия (L3) по периодам",null,null,null,"вес, % // баллы",null,null,"*",0.1,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$CV$17,$Z78:$CV78)","v":6.8524590163934418},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA72>=$J77,$Q77,IF(AA72>=$J76,$Q76,IF(AA72>=$J75,$Q75,$Q74))))","v":10},10,2,2,2,10,10,10,10,10,10,10,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BG$11=\"\",0,IF(BG72>=$J77,$Q77,IF(BG72>=$J76,$Q76,IF(BG72>=$J75,$Q75,$Q74))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,IF(CM72>=$J77,$Q77,IF(CM72>=$J76,$Q76,IF(CM72>=$J75,$Q75,$Q74))))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":81},null,null,null,null,null,null,{"$f":"H80","v":0},"Оценки критерия"]
[{"$f":"ROW()","v":82},null,null,null,null,null,null,{"$f":"H79","v":0},{"$f":"I80","v":"Коэффициент общей платежеспособности (L4)"},0,null,null,"баллы",null,null,"*",2]
[{"$f":"ROW()","v":85},null,null,null,null,null,null,{"$f":"H81","v":0},{"$f":"I82","v":"Коэффициент общей платежеспособности (L4)"},1.8,null,null,"баллы",null,null,"*",10]
[{"$f":"ROW()","v":90},null,null,null,null,null,null,{"$f":"H87","v":0},{"$f":"I88","v":"Коэфф. платежеспособности по тек. обяз. (L5)"},0,null,null,"баллы",null,null,"*",2]
[{"$f":"ROW()","v":93},null,null,null,null,null,null,{"$f":"H89","v":0},{"$f":"I90","v":"Коэфф. платежеспособности по тек. обяз. (L5)"},0.35,null,null,"баллы",null,null,"*",10]
[{"$f":"ROW()","v":98},null,null,null,null,null,null,{"$f":"H97","v":"ИТОГОВАЯ ОЦЕНКА ЛИКВИДНОСТИ"},"Весовой коэффициент оценки"]
[{"$f":"ROW()","v":101},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":104},null,null,null,null,null,null,{"$f":"H103","v":"АНАЛИЗ ФИН НЕЗАВИСИМОСТИ И УСТОЙЧИВОСТИ"},{"$f":"KPI!$I$68","v":"Собственные оборотные средства (СОС)"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z104:$CV104,$Z$11:$CV$11,MAX($Z$11:$CV$11))","v":677831479.69775259},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA105-AA106>0,AA105-AA106,0))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AB105-AB106>0,AB105-AB106,0))","v":0},0,0,0,0,12455054.393790949,46460183.572966501,90654012.866372615,150596040.33627948,218523286.77870739,315326170.87522435,421061040.14462787,544223162.94478095,677831479.69775259,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,IF(CN105-CN106>0,CN105-CN106,0))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":107},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":111},null,null,null,null,null,null,{"$f":"H109","v":"ОЦЕНКА ФИН НЕЗАВИСИМОСТИ"},{"$f":"I110","v":"Оценки критерия"},"ДА",null,null,"баллы",null,null,"*",10]
[{"$f":"ROW()","v":112},null,null,null,null,null,null,{"$f":"H109","v":"ОЦЕНКА ФИН НЕЗАВИСИМОСТИ"},{"$f":"I110","v":"Оценки критерия"},"НЕТ",null,null,"баллы",null,null,"*",5]
[{"$f":"ROW()","v":116},null,null,null,null,null,null,{"$f":"H109","v":"ОЦЕНКА ФИН НЕЗАВИСИМОСТИ"},{"$f":"I113","v":"Расчет оценок критериев по периодам"},"Высокая: А3 - (СОС + П1) <= П2",null,null,"вес, % // баллы",null,null,null,{"$f":"100%-SUM(Q114:Q115)","v":0.19999999999999996},null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$CV$17,$Z116:$CV116)","v":6.3114754098360653},null,null,{"$f":"IF(AA$11=\"\",0,IF(AND(AA$28-AA$104>AA$32,AA$28-(AA$104+AA$32)<=AA$35),$Q$111,$Q$112))","v":5},{"$f":"IF(AB$11=\"\",0,IF(AND(AB$28-AB$104>AB$32,AB$28-(AB$104+AB$32)<=AB$35),$Q$111,$Q$112))","v":10},5,5,5,10,5,5,5,5,5,5,5,5,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,IF(AND(CN$28-CN$104>CN$32,CN$28-(CN$104+CN$32)<=CN$35),$Q$111,$Q$112))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":119},null,null,null,null,null,null,"ОЦЕНКА ФИН УСТОЙЧ-ТИ ПО КОЭФФИЦИЕНТАМ",null,null,null,null,"баллы",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$CV$17,$Z119:$CV119)","v":5.752459016393443},null,null,{"$f":"IF(AA$11=\"\",0,($Q126*AA126+$Q134*AA134+$Q142*AA142+$Q150*AA150))","v":6.8000000000000007},{"$f":"IF(AB$11=\"\",0,($Q126*AB126+$Q134*AB134+$Q142*AB142+$Q150*AB150))","v":4.6000000000000005},4,3.5,3.5,4.6000000000000005,9.6000000000000014,10,10,10,10,10,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,($Q126*CN126+$Q134*CN134+$Q142*CN142+$Q150*CN150))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":124},null,null,null,null,null,null,{"$f":"H121","v":"ОЦЕНКА ФИН УСТОЙЧ-ТИ ПО КОЭФФИЦИЕНТАМ"},{"$f":"I122","v":"Коэффициент финансовой устойчивости (S1)"},0.5,null,null,"баллы",null,null,"*",8]
[{"$f":"ROW()","v":127},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":130},null,null,null,null,null,null,{"$f":"H127","v":0},{"$f":"I128","v":"Коэффициент автономии (независимости) (S2)"},0,null,null,"баллы",null,null,"*",2]
[{"$f":"ROW()","v":133},null,null,null,null,null,null,{"$f":"H129","v":0},{"$f":"I130","v":"Коэффициент автономии (независимости) (S2)"},0.6,null,null,"баллы",null,null,"*",10]
[{"$f":"ROW()","v":135},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":138},null,null,null,null,null,null,{"$f":"H135","v":0},{"$f":"I136","v":"Коэфф. обеспеч-ти собств. об. средствами (S3)"},0,null,null,"баллы",null,null,"*",2]
[{"$f":"ROW()","v":142},null,null,null,null,null,null,{"$f":"H135","v":0},"Расчет оценок критерия (S3) по периодам",null,null,null,"вес, % // баллы",null,null,"*",0.35,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$CV$17,$Z142:$CV142)","v":3.9672131147540988},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA136>=$J141,$Q141,IF(AA136>=$J140,$Q140,IF(AA136>=$J139,$Q139,$Q138))))","v":2},{"$f":"IF(AB$11=\"\",0,IF(AB136>=$J141,$Q141,IF(AB136>=$J140,$Q140,IF(AB136>=$J139,$Q139,$Q138))))","v":2},{"$f":"IF(AC$11=\"\",0,IF(AC136>=$J141,$Q141,IF(AC136>=$J140,$Q140,IF(AC136>=$J139,$Q139,$Q138))))","v":2},{"$f":"IF(AD$11=\"\",0,IF(AD136>=$J141,$Q141,IF(AD136>=$J140,$Q140,IF(AD136>=$J139,$Q139,$Q138))))","v":2},{"$f":"IF(AE$11=\"\",0,IF(AE136>=$J141,$Q141,IF(AE136>=$J140,$Q140,IF(AE136>=$J139,$Q139,$Q138))))","v":2},2,10,10,10,10,10,10,10,10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CQ$11=\"\",0,IF(CQ136>=$J141,$Q141,IF(CQ136>=$J140,$Q140,IF(CQ136>=$J139,$Q139,$Q138))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR136>=$J141,$Q141,IF(CR136>=$J140,$Q140,IF(CR136>=$J139,$Q139,$Q138))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS136>=$J141,$Q141,IF(CS136>=$J140,$Q140,IF(CS136>=$J139,$Q139,$Q138))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT136>=$J141,$Q141,IF(CT136>=$J140,$Q140,IF(CT136>=$J139,$Q139,$Q138))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU136>=$J141,$Q141,IF(CU136>=$J140,$Q140,IF(CU136>=$J139,$Q139,$Q138))))","v":0}]
[{"$f":"ROW()","v":146},null,null,null,null,null,null,{"$f":"H143","v":0},{"$f":"I144","v":"Коэффициент финансового рычага (S4)"},0,null,null,"баллы",null,null,"*",2]
[{"$f":"ROW()","v":149},null,null,null,null,null,null,{"$f":"H145","v":0},{"$f":"I146","v":"Коэффициент финансового рычага (S4)"},1,null,null,"баллы",null,null,"*",10]
[{"$f":"ROW()","v":153},null,null,null,null,null,null,"ИТОГОВАЯ ОЦЕНКА ФИН УСТОЙЧИВОСТИ",null,null,null,null,"баллы",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$CV$17,$Z153:$CV153)","v":6.0973770491803272},null,null,{"$f":"IF(AA$11=\"\",0,$Q155*AA109+$Q156*AA119)","v":6.68},{"$f":"IF(AB$11=\"\",0,$Q155*AB109+$Q156*AB119)","v":5.16},{"$f":"IF(AC$11=\"\",0,$Q155*AC109+$Q156*AC119)","v":5},4.7,4.7,5.16,8.7600000000000016,9,9,9,9,9,9,9,9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,$Q155*CN109+$Q156*CN119)","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":156},null,null,null,null,null,null,{"$f":"H153","v":"ИТОГОВАЯ ОЦЕНКА ФИН УСТОЙЧИВОСТИ"},{"$f":"I154","v":"Весовой коэффициент оценки"},{"$f":"H119","v":"ОЦЕНКА ФИН УСТОЙЧ-ТИ ПО КОЭФФИЦИЕНТАМ"},null,null,"баллы",null,null,null,{"$f":"100%-Q155","v":0.6}]
[{"$f":"ROW()","v":159},null,null,null,null,null,null,"АНАЛИЗ ЭФФЕКТИВНОСТИ И ДЕЛОВОЙ АКТИВНОСТИ"]
[{"$f":"ROW()","v":161},null,null,null,null,null,null,"ОЦЕНКА РЕНТАБЕЛЬНОСТИ",null,null,null,null,"баллы",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,($Q168*X168+$Q176*X176+$Q184*X184+$Q192*X192+$Q200*X200))","v":6.7909836065573774},null,null,{"$f":"IF(AA$11=\"\",0,($Q168*AA168+$Q176*AA176+$Q184*AA184+$Q192*AA192+$Q200*AA200))","v":5},{"$f":"IF(AB$11=\"\",0,($Q168*AB168+$Q176*AB176+$Q184*AB184+$Q192*AB192+$Q200*AB200))","v":5},{"$f":"IF(AC$11=\"\",0,($Q168*AC168+$Q176*AC176+$Q184*AC184+$Q192*AC192+$Q200*AC200))","v":6.0499999999999989},6.0499999999999989,7.2999999999999989,9.1999999999999993,8.6999999999999993,8.4,8,8,8,8,7.3500000000000005,6.95,6.95,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CO$11=\"\",0,($Q168*CO168+$Q176*CO176+$Q184*CO184+$Q192*CO192+$Q200*CO200))","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":164},null,null,null,null,null,null,{"$f":"H161","v":"ОЦЕНКА РЕНТАБЕЛЬНОСТИ"},{"$f":"I162","v":"Рентабельность продаж (Return On Sales) (R1)"},0,null,null,"баллы",null,null,"*",3]
[{"$f":"ROW()","v":168},null,null,null,null,null,null,{"$f":"H161","v":"ОЦЕНКА РЕНТАБЕЛЬНОСТИ"},"Расчет оценок критерия (R1) по периодам",null,null,null,"вес, % // баллы",null,null,"*",0.4,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$CV$17,$Z168:$CV168)","v":8},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA162>=$J167,$Q167,IF(AA162>=$J166,$Q166,IF(AA162>=$J165,$Q165,$Q164))))","v":8},{"$f":"IF(AB$11=\"\",0,IF(AB162>=$J167,$Q167,IF(AB162>=$J166,$Q166,IF(AB162>=$J165,$Q165,$Q164))))","v":8},{"$f":"IF(AC$11=\"\",0,IF(AC162>=$J167,$Q167,IF(AC162>=$J166,$Q166,IF(AC162>=$J165,$Q165,$Q164))))","v":8},8,8,8,8,8,8,8,8,8,8,8,8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CO$11=\"\",0,IF(CO162>=$J167,$Q167,IF(CO162>=$J166,$Q166,IF(CO162>=$J165,$Q165,$Q164))))","v":0},0,0,0,0,0,0]
[{"$f":"ROW()","v":172},null,null,null,null,null,null,{"$f":"H169","v":0},{"$f":"I170","v":"Рентабельность активов (Return On Assets) (R2)"},0,null,null,"баллы",null,null,"*",3]
[{"$f":"ROW()","v":175},null,null,null,null,null,null,{"$f":"H171","v":0},{"$f":"I172","v":"Рентабельность активов (Return On Assets) (R2)"},1.4999999999999999E-2,null,null,"баллы",null,null,"*",10]
[{"$f":"ROW()","v":179},null,null,null,null,null,null,{"$f":"H178","v":0},"Оценки критерия"]
[{"$f":"ROW()","v":181},null,null,null,null,null,null,{"$f":"H177","v":0},{"$f":"I178","v":"Рентаб-сть собств. капитала (Return On Equity) (R3)"},7.0000000000000001E-3,null,null,"баллы",null,null,"*",6]
[{"$f":"ROW()","v":184},null,null,null,null,null,null,{"$f":"H177","v":0},"Расчет оценок критерия (R3) по периодам",null,null,null,"вес, % // баллы",null,null,"*",0.2,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$CV$17,$Z184:$CV184)","v":5.2131147540983616},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA178>=$J183,$Q183,IF(AA178>=$J182,$Q182,IF(AA178>=$J181,$Q181,$Q180))))","v":3},{"$f":"IF(AB$11=\"\",0,IF(AB178>=$J183,$Q183,IF(AB178>=$J182,$Q182,IF(AB178>=$J181,$Q181,$Q180))))","v":3},{"$f":"IF(AC$11=\"\",0,IF(AC178>=$J183,$Q183,IF(AC178>=$J182,$Q182,IF(AC178>=$J181,$Q181,$Q180))))","v":3},{"$f":"IF(AD$11=\"\",0,IF(AD178>=$J183,$Q183,IF(AD178>=$J182,$Q182,IF(AD178>=$J181,$Q181,$Q180))))","v":3},{"$f":"IF(AE$11=\"\",0,IF(AE178>=$J183,$Q183,IF(AE178>=$J182,$Q182,IF(AE178>=$J181,$Q181,$Q180))))","v":3},10,10,10,8,8,8,8,8,6,6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CQ$11=\"\",0,IF(CQ178>=$J183,$Q183,IF(CQ178>=$J182,$Q182,IF(CQ178>=$J181,$Q181,$Q180))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR178>=$J183,$Q183,IF(CR178>=$J182,$Q182,IF(CR178>=$J181,$Q181,$Q180))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS178>=$J183,$Q183,IF(CS178>=$J182,$Q182,IF(CS178>=$J181,$Q181,$Q180))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT178>=$J183,$Q183,IF(CT178>=$J182,$Q182,IF(CT178>=$J181,$Q181,$Q180))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU178>=$J183,$Q183,IF(CU178>=$J182,$Q182,IF(CU178>=$J181,$Q181,$Q180))))","v":0}]
[{"$f":"ROW()","v":187},null,null,null,null,null,null,{"$f":"H186","v":0},"Оценки критерия"]
[{"$f":"ROW()","v":190},null,null,null,null,null,null,{"$f":"H187","v":0},{"$f":"I188","v":"Рент. инвестиций (Return On Invested Capital) (R4)"},0.03,null,null,"баллы",null,null,"*",8]
[{"$f":"ROW()","v":194},null,null,null,null,null,null,{"$f":"H193","v":0},{"$f":"KPI!$I$77","v":"Рент. об. капитала (Return On Working Capital) (R5)"},null,null,null,"%",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$CV$17,$Z194:$CV194)","v":9.2275802547523073E-2},null,null,{"$f":"IF(AA$11=\"\",0,IF((AA$21+AA$24+AA$28)<=0,0,(PL!AA$80/12)/(AA$21+AA$24+AA$28)))","v":-1.1214404100351931E-2},{"$f":"IF(AB$11=\"\",0,IF((AB$21+AB$24+AB$28)<=0,0,(PL!AB$80/12)/(AB$21+AB$24+AB$28)))","v":-4.3216281081247471E-3},{"$f":"IF(AC$11=\"\",0,IF((AC$21+AC$24+AC$28)<=0,0,(PL!AC$80/12)/(AC$21+AC$24+AC$28)))","v":0.11732697358235492},{"$f":"IF(AD$11=\"\",0,IF((AD$21+AD$24+AD$28)<=0,0,(PL!AD$80/12)/(AD$21+AD$24+AD$28)))","v":0.18071009048784467},{"$f":"IF(AE$11=\"\",0,IF((AE$21+AE$24+AE$28)<=0,0,(PL!AE$80/12)/(AE$21+AE$24+AE$28)))","v":0.1987026162025701},{"$f":"IF(AF$11=\"\",0,IF((AF$21+AF$24+AF$28)<=0,0,(PL!AF$80/12)/(AF$21+AF$24+AF$28)))","v":0.15340397722694091},{"$f":"IF(AG$11=\"\",0,IF((AG$21+AG$24+AG$28)<=0,0,(PL!AG$80/12)/(AG$21+AG$24+AG$28)))","v":7.9544418815843551E-2},{"$f":"IF(AH$11=\"\",0,IF((AH$21+AH$24+AH$28)<=0,0,(PL!AH$80/12)/(AH$21+AH$24+AH$28)))","v":6.3425860072418114E-2},{"$f":"IF(AI$11=\"\",0,IF((AI$21+AI$24+AI$28)<=0,0,(PL!AI$80/12)/(AI$21+AI$24+AI$28)))","v":4.9835075708143273E-2},{"$f":"IF(AJ$11=\"\",0,IF((AJ$21+AJ$24+AJ$28)<=0,0,(PL!AJ$80/12)/(AJ$21+AJ$24+AJ$28)))","v":4.4905766957812322E-2},{"$f":"IF(AK$11=\"\",0,IF((AK$21+AK$24+AK$28)<=0,0,(PL!AK$80/12)/(AK$21+AK$24+AK$28)))","v":3.5618702749733812E-2},{"$f":"IF(AL$11=\"\",0,IF((AL$21+AL$24+AL$28)<=0,0,(PL!AL$80/12)/(AL$21+AL$24+AL$28)))","v":3.4978679894487101E-2},{"$f":"IF(AM$11=\"\",0,IF((AM$21+AM$24+AM$28)<=0,0,(PL!AM$80/12)/(AM$21+AM$24+AM$28)))","v":2.9053776230706266E-2},{"$f":"IF(AN$11=\"\",0,IF((AN$21+AN$24+AN$28)<=0,0,(PL!AN$80/12)/(AN$21+AN$24+AN$28)))","v":2.6189275785278913E-2},{"$f":"IF(AO$11=\"\",0,IF((AO$21+AO$24+AO$28)<=0,0,(PL!AO$80/12)/(AO$21+AO$24+AO$28)))","v":2.2999021553534366E-2},{"$f":"IF(AP$11=\"\",0,IF((AP$21+AP$24+AP$28)<=0,0,(PL!AP$80/12)/(AP$21+AP$24+AP$28)))","v":0},{"$f":"IF(AQ$11=\"\",0,IF((AQ$21+AQ$24+AQ$28)<=0,0,(PL!AQ$80/12)/(AQ$21+AQ$24+AQ$28)))","v":0},{"$f":"IF(AR$11=\"\",0,IF((AR$21+AR$24+AR$28)<=0,0,(PL!AR$80/12)/(AR$21+AR$24+AR$28)))","v":0},{"$f":"IF(AS$11=\"\",0,IF((AS$21+AS$24+AS$28)<=0,0,(PL!AS$80/12)/(AS$21+AS$24+AS$28)))","v":0},{"$f":"IF(AT$11=\"\",0,IF((AT$21+AT$24+AT$28)<=0,0,(PL!AT$80/12)/(AT$21+AT$24+AT$28)))","v":0},{"$f":"IF(AU$11=\"\",0,IF((AU$21+AU$24+AU$28)<=0,0,(PL!AU$80/12)/(AU$21+AU$24+AU$28)))","v":0},{"$f":"IF(AV$11=\"\",0,IF((AV$21+AV$24+AV$28)<=0,0,(PL!AV$80/12)/(AV$21+AV$24+AV$28)))","v":0},{"$f":"IF(AW$11=\"\",0,IF((AW$21+AW$24+AW$28)<=0,0,(PL!AW$80/12)/(AW$21+AW$24+AW$28)))","v":0},{"$f":"IF(AX$11=\"\",0,IF((AX$21+AX$24+AX$28)<=0,0,(PL!AX$80/12)/(AX$21+AX$24+AX$28)))","v":0},{"$f":"IF(AY$11=\"\",0,IF((AY$21+AY$24+AY$28)<=0,0,(PL!AY$80/12)/(AY$21+AY$24+AY$28)))","v":0},{"$f":"IF(AZ$11=\"\",0,IF((AZ$21+AZ$24+AZ$28)<=0,0,(PL!AZ$80/12)/(AZ$21+AZ$24+AZ$28)))","v":0},{"$f":"IF(BA$11=\"\",0,IF((BA$21+BA$24+BA$28)<=0,0,(PL!BA$80/12)/(BA$21+BA$24+BA$28)))","v":0},{"$f":"IF(BB$11=\"\",0,IF((BB$21+BB$24+BB$28)<=0,0,(PL!BB$80/12)/(BB$21+BB$24+BB$28)))","v":0},{"$f":"IF(BC$11=\"\",0,IF((BC$21+BC$24+BC$28)<=0,0,(PL!BC$80/12)/(BC$21+BC$24+BC$28)))","v":0},{"$f":"IF(BD$11=\"\",0,IF((BD$21+BD$24+BD$28)<=0,0,(PL!BD$80/12)/(BD$21+BD$24+BD$28)))","v":0},{"$f":"IF(BE$11=\"\",0,IF((BE$21+BE$24+BE$28)<=0,0,(PL!BE$80/12)/(BE$21+BE$24+BE$28)))","v":0},{"$f":"IF(BF$11=\"\",0,IF((BF$21+BF$24+BF$28)<=0,0,(PL!BF$80/12)/(BF$21+BF$24+BF$28)))","v":0},{"$f":"IF(BG$11=\"\",0,IF((BG$21+BG$24+BG$28)<=0,0,(PL!BG$80/12)/(BG$21+BG$24+BG$28)))","v":0},{"$f":"IF(BH$11=\"\",0,IF((BH$21+BH$24+BH$28)<=0,0,(PL!BH$80/12)/(BH$21+BH$24+BH$28)))","v":0},{"$f":"IF(BI$11=\"\",0,IF((BI$21+BI$24+BI$28)<=0,0,(PL!BI$80/12)/(BI$21+BI$24+BI$28)))","v":0},{"$f":"IF(BJ$11=\"\",0,IF((BJ$21+BJ$24+BJ$28)<=0,0,(PL!BJ$80/12)/(BJ$21+BJ$24+BJ$28)))","v":0},{"$f":"IF(BK$11=\"\",0,IF((BK$21+BK$24+BK$28)<=0,0,(PL!BK$80/12)/(BK$21+BK$24+BK$28)))","v":0},{"$f":"IF(BL$11=\"\",0,IF((BL$21+BL$24+BL$28)<=0,0,(PL!BL$80/12)/(BL$21+BL$24+BL$28)))","v":0},{"$f":"IF(BM$11=\"\",0,IF((BM$21+BM$24+BM$28)<=0,0,(PL!BM$80/12)/(BM$21+BM$24+BM$28)))","v":0},{"$f":"IF(BN$11=\"\",0,IF((BN$21+BN$24+BN$28)<=0,0,(PL!BN$80/12)/(BN$21+BN$24+BN$28)))","v":0},{"$f":"IF(BO$11=\"\",0,IF((BO$21+BO$24+BO$28)<=0,0,(PL!BO$80/12)/(BO$21+BO$24+BO$28)))","v":0},{"$f":"IF(BP$11=\"\",0,IF((BP$21+BP$24+BP$28)<=0,0,(PL!BP$80/12)/(BP$21+BP$24+BP$28)))","v":0},{"$f":"IF(BQ$11=\"\",0,IF((BQ$21+BQ$24+BQ$28)<=0,0,(PL!BQ$80/12)/(BQ$21+BQ$24+BQ$28)))","v":0},{"$f":"IF(BR$11=\"\",0,IF((BR$21+BR$24+BR$28)<=0,0,(PL!BR$80/12)/(BR$21+BR$24+BR$28)))","v":0},{"$f":"IF(BS$11=\"\",0,IF((BS$21+BS$24+BS$28)<=0,0,(PL!BS$80/12)/(BS$21+BS$24+BS$28)))","v":0},{"$f":"IF(BT$11=\"\",0,IF((BT$21+BT$24+BT$28)<=0,0,(PL!BT$80/12)/(BT$21+BT$24+BT$28)))","v":0},{"$f":"IF(BU$11=\"\",0,IF((BU$21+BU$24+BU$28)<=0,0,(PL!BU$80/12)/(BU$21+BU$24+BU$28)))","v":0},{"$f":"IF(BV$11=\"\",0,IF((BV$21+BV$24+BV$28)<=0,0,(PL!BV$80/12)/(BV$21+BV$24+BV$28)))","v":0},{"$f":"IF(BW$11=\"\",0,IF((BW$21+BW$24+BW$28)<=0,0,(PL!BW$80/12)/(BW$21+BW$24+BW$28)))","v":0},{"$f":"IF(BX$11=\"\",0,IF((BX$21+BX$24+BX$28)<=0,0,(PL!BX$80/12)/(BX$21+BX$24+BX$28)))","v":0},{"$f":"IF(BY$11=\"\",0,IF((BY$21+BY$24+BY$28)<=0,0,(PL!BY$80/12)/(BY$21+BY$24+BY$28)))","v":0},{"$f":"IF(BZ$11=\"\",0,IF((BZ$21+BZ$24+BZ$28)<=0,0,(PL!BZ$80/12)/(BZ$21+BZ$24+BZ$28)))","v":0},{"$f":"IF(CA$11=\"\",0,IF((CA$21+CA$24+CA$28)<=0,0,(PL!CA$80/12)/(CA$21+CA$24+CA$28)))","v":0},{"$f":"IF(CB$11=\"\",0,IF((CB$21+CB$24+CB$28)<=0,0,(PL!CB$80/12)/(CB$21+CB$24+CB$28)))","v":0},{"$f":"IF(CC$11=\"\",0,IF((CC$21+CC$24+CC$28)<=0,0,(PL!CC$80/12)/(CC$21+CC$24+CC$28)))","v":0},{"$f":"IF(CD$11=\"\",0,IF((CD$21+CD$24+CD$28)<=0,0,(PL!CD$80/12)/(CD$21+CD$24+CD$28)))","v":0},{"$f":"IF(CE$11=\"\",0,IF((CE$21+CE$24+CE$28)<=0,0,(PL!CE$80/12)/(CE$21+CE$24+CE$28)))","v":0},{"$f":"IF(CF$11=\"\",0,IF((CF$21+CF$24+CF$28)<=0,0,(PL!CF$80/12)/(CF$21+CF$24+CF$28)))","v":0},{"$f":"IF(CG$11=\"\",0,IF((CG$21+CG$24+CG$28)<=0,0,(PL!CG$80/12)/(CG$21+CG$24+CG$28)))","v":0},{"$f":"IF(CH$11=\"\",0,IF((CH$21+CH$24+CH$28)<=0,0,(PL!CH$80/12)/(CH$21+CH$24+CH$28)))","v":0},{"$f":"IF(CI$11=\"\",0,IF((CI$21+CI$24+CI$28)<=0,0,(PL!CI$80/12)/(CI$21+CI$24+CI$28)))","v":0},{"$f":"IF(CJ$11=\"\",0,IF((CJ$21+CJ$24+CJ$28)<=0,0,(PL!CJ$80/12)/(CJ$21+CJ$24+CJ$28)))","v":0},{"$f":"IF(CK$11=\"\",0,IF((CK$21+CK$24+CK$28)<=0,0,(PL!CK$80/12)/(CK$21+CK$24+CK$28)))","v":0},{"$f":"IF(CL$11=\"\",0,IF((CL$21+CL$24+CL$28)<=0,0,(PL!CL$80/12)/(CL$21+CL$24+CL$28)))","v":0},{"$f":"IF(CM$11=\"\",0,IF((CM$21+CM$24+CM$28)<=0,0,(PL!CM$80/12)/(CM$21+CM$24+CM$28)))","v":0},{"$f":"IF(CN$11=\"\",0,IF((CN$21+CN$24+CN$28)<=0,0,(PL!CN$80/12)/(CN$21+CN$24+CN$28)))","v":0},{"$f":"IF(CO$11=\"\",0,IF((CO$21+CO$24+CO$28)<=0,0,(PL!CO$80/12)/(CO$21+CO$24+CO$28)))","v":0},{"$f":"IF(CP$11=\"\",0,IF((CP$21+CP$24+CP$28)<=0,0,(PL!CP$80/12)/(CP$21+CP$24+CP$28)))","v":0},{"$f":"IF(CQ$11=\"\",0,IF((CQ$21+CQ$24+CQ$28)<=0,0,(PL!CQ$80/12)/(CQ$21+CQ$24+CQ$28)))","v":0},{"$f":"IF(CR$11=\"\",0,IF((CR$21+CR$24+CR$28)<=0,0,(PL!CR$80/12)/(CR$21+CR$24+CR$28)))","v":0},{"$f":"IF(CS$11=\"\",0,IF((CS$21+CS$24+CS$28)<=0,0,(PL!CS$80/12)/(CS$21+CS$24+CS$28)))","v":0},{"$f":"IF(CT$11=\"\",0,IF((CT$21+CT$24+CT$28)<=0,0,(PL!CT$80/12)/(CT$21+CT$24+CT$28)))","v":0},{"$f":"IF(CU$11=\"\",0,IF((CU$21+CU$24+CU$28)<=0,0,(PL!CU$80/12)/(CU$21+CU$24+CU$28)))","v":0}]
[{"$f":"ROW()","v":198},null,null,null,null,null,null,{"$f":"H195","v":0},{"$f":"I196","v":"Рент. об. капитала (Return On Working Capital) (R5)"},7.0000000000000007E-2,null,null,"баллы",null,null,"*",8]
[{"$f":"ROW()","v":202}]
[{"$f":"ROW()","v":203},null,null,null,null,null,null,"ОЦЕНКА ОБОРАЧИВАЕМОСТИ",null,null,null,null,"баллы",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$CV$17,$Z203:$CV203)","v":8.7639344262295076},null,null,{"$f":"IF(AA$11=\"\",0,($Q211*AA211+$Q220*AA220+$Q229*AA229+$Q237*AA237))","v":8.6999999999999993},{"$f":"IF(AB$11=\"\",0,($Q211*AB211+$Q220*AB220+$Q229*AB229+$Q237*AB237))","v":8.9},8.9,8.9,8.4,8.9,8.4,8.9,8.6999999999999993,8.9,8.4,8.4,8.9,8.6999999999999993,9.6999999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,($Q211*CN211+$Q220*CN220+$Q229*CN229+$Q237*CN237))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":209},null,null,null,null,null,null,{"$f":"H206","v":"ОЦЕНКА ОБОРАЧИВАЕМОСТИ"},{"$f":"I207","v":"Период оборач-сти запасов и незавершенки (P1)"},60,null,null,"баллы",null,null,"*",6]
[{"$f":"ROW()","v":210},null,null,null,null,null,null,{"$f":"H206","v":"ОЦЕНКА ОБОРАЧИВАЕМОСТИ"},{"$f":"I207","v":"Период оборач-сти запасов и незавершенки (P1)"},120,null,null,"баллы",null,null,"*",4]
[{"$f":"ROW()","v":213},null,null,null,null,null,null,{"$f":"H211","v":"ОЦЕНКА ОБОРАЧИВАЕМОСТИ"},{"$f":"KPI!$I$80","v":"Оборачиваемость дебиторской задолженности"},null,null,null,"коэфф.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$CV$17,$Z213:$CV213)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,IF((AA$26)=0,0,(PL!AA$16)/(AA$26)))","v":0},{"$f":"IF(AB$11=\"\",0,IF((AB$26)=0,0,(PL!AB$16)/(AB$26)))","v":0},{"$f":"IF(AC$11=\"\",0,IF((AC$26)=0,0,(PL!AC$16)/(AC$26)))","v":0},{"$f":"IF(AD$11=\"\",0,IF((AD$26)=0,0,(PL!AD$16)/(AD$26)))","v":0},{"$f":"IF(AE$11=\"\",0,IF((AE$26)=0,0,(PL!AE$16)/(AE$26)))","v":0},{"$f":"IF(AF$11=\"\",0,IF((AF$26)=0,0,(PL!AF$16)/(AF$26)))","v":0},{"$f":"IF(AG$11=\"\",0,IF((AG$26)=0,0,(PL!AG$16)/(AG$26)))","v":0},{"$f":"IF(AH$11=\"\",0,IF((AH$26)=0,0,(PL!AH$16)/(AH$26)))","v":0},{"$f":"IF(AI$11=\"\",0,IF((AI$26)=0,0,(PL!AI$16)/(AI$26)))","v":0},{"$f":"IF(AJ$11=\"\",0,IF((AJ$26)=0,0,(PL!AJ$16)/(AJ$26)))","v":0},{"$f":"IF(AK$11=\"\",0,IF((AK$26)=0,0,(PL!AK$16)/(AK$26)))","v":0},{"$f":"IF(AL$11=\"\",0,IF((AL$26)=0,0,(PL!AL$16)/(AL$26)))","v":0},{"$f":"IF(AM$11=\"\",0,IF((AM$26)=0,0,(PL!AM$16)/(AM$26)))","v":0},{"$f":"IF(AN$11=\"\",0,IF((AN$26)=0,0,(PL!AN$16)/(AN$26)))","v":0},{"$f":"IF(AO$11=\"\",0,IF((AO$26)=0,0,(PL!AO$16)/(AO$26)))","v":0},{"$f":"IF(AP$11=\"\",0,IF((AP$26)=0,0,(PL!AP$16)/(AP$26)))","v":0},{"$f":"IF(AQ$11=\"\",0,IF((AQ$26)=0,0,(PL!AQ$16)/(AQ$26)))","v":0},{"$f":"IF(AR$11=\"\",0,IF((AR$26)=0,0,(PL!AR$16)/(AR$26)))","v":0},{"$f":"IF(AS$11=\"\",0,IF((AS$26)=0,0,(PL!AS$16)/(AS$26)))","v":0},{"$f":"IF(AT$11=\"\",0,IF((AT$26)=0,0,(PL!AT$16)/(AT$26)))","v":0},{"$f":"IF(AU$11=\"\",0,IF((AU$26)=0,0,(PL!AU$16)/(AU$26)))","v":0},{"$f":"IF(AV$11=\"\",0,IF((AV$26)=0,0,(PL!AV$16)/(AV$26)))","v":0},{"$f":"IF(AW$11=\"\",0,IF((AW$26)=0,0,(PL!AW$16)/(AW$26)))","v":0},{"$f":"IF(AX$11=\"\",0,IF((AX$26)=0,0,(PL!AX$16)/(AX$26)))","v":0},{"$f":"IF(AY$11=\"\",0,IF((AY$26)=0,0,(PL!AY$16)/(AY$26)))","v":0},{"$f":"IF(AZ$11=\"\",0,IF((AZ$26)=0,0,(PL!AZ$16)/(AZ$26)))","v":0},{"$f":"IF(BA$11=\"\",0,IF((BA$26)=0,0,(PL!BA$16)/(BA$26)))","v":0},{"$f":"IF(BB$11=\"\",0,IF((BB$26)=0,0,(PL!BB$16)/(BB$26)))","v":0},{"$f":"IF(BC$11=\"\",0,IF((BC$26)=0,0,(PL!BC$16)/(BC$26)))","v":0},{"$f":"IF(BD$11=\"\",0,IF((BD$26)=0,0,(PL!BD$16)/(BD$26)))","v":0},{"$f":"IF(BE$11=\"\",0,IF((BE$26)=0,0,(PL!BE$16)/(BE$26)))","v":0},{"$f":"IF(BF$11=\"\",0,IF((BF$26)=0,0,(PL!BF$16)/(BF$26)))","v":0},{"$f":"IF(BG$11=\"\",0,IF((BG$26)=0,0,(PL!BG$16)/(BG$26)))","v":0},{"$f":"IF(BH$11=\"\",0,IF((BH$26)=0,0,(PL!BH$16)/(BH$26)))","v":0},{"$f":"IF(BI$11=\"\",0,IF((BI$26)=0,0,(PL!BI$16)/(BI$26)))","v":0},{"$f":"IF(BJ$11=\"\",0,IF((BJ$26)=0,0,(PL!BJ$16)/(BJ$26)))","v":0},{"$f":"IF(BK$11=\"\",0,IF((BK$26)=0,0,(PL!BK$16)/(BK$26)))","v":0},{"$f":"IF(BL$11=\"\",0,IF((BL$26)=0,0,(PL!BL$16)/(BL$26)))","v":0},{"$f":"IF(BM$11=\"\",0,IF((BM$26)=0,0,(PL!BM$16)/(BM$26)))","v":0},{"$f":"IF(BN$11=\"\",0,IF((BN$26)=0,0,(PL!BN$16)/(BN$26)))","v":0},{"$f":"IF(BO$11=\"\",0,IF((BO$26)=0,0,(PL!BO$16)/(BO$26)))","v":0},{"$f":"IF(BP$11=\"\",0,IF((BP$26)=0,0,(PL!BP$16)/(BP$26)))","v":0},{"$f":"IF(BQ$11=\"\",0,IF((BQ$26)=0,0,(PL!BQ$16)/(BQ$26)))","v":0},{"$f":"IF(BR$11=\"\",0,IF((BR$26)=0,0,(PL!BR$16)/(BR$26)))","v":0},{"$f":"IF(BS$11=\"\",0,IF((BS$26)=0,0,(PL!BS$16)/(BS$26)))","v":0},{"$f":"IF(BT$11=\"\",0,IF((BT$26)=0,0,(PL!BT$16)/(BT$26)))","v":0},{"$f":"IF(BU$11=\"\",0,IF((BU$26)=0,0,(PL!BU$16)/(BU$26)))","v":0},{"$f":"IF(BV$11=\"\",0,IF((BV$26)=0,0,(PL!BV$16)/(BV$26)))","v":0},{"$f":"IF(BW$11=\"\",0,IF((BW$26)=0,0,(PL!BW$16)/(BW$26)))","v":0},{"$f":"IF(BX$11=\"\",0,IF((BX$26)=0,0,(PL!BX$16)/(BX$26)))","v":0},{"$f":"IF(BY$11=\"\",0,IF((BY$26)=0,0,(PL!BY$16)/(BY$26)))","v":0},{"$f":"IF(BZ$11=\"\",0,IF((BZ$26)=0,0,(PL!BZ$16)/(BZ$26)))","v":0},{"$f":"IF(CA$11=\"\",0,IF((CA$26)=0,0,(PL!CA$16)/(CA$26)))","v":0},{"$f":"IF(CB$11=\"\",0,IF((CB$26)=0,0,(PL!CB$16)/(CB$26)))","v":0},{"$f":"IF(CC$11=\"\",0,IF((CC$26)=0,0,(PL!CC$16)/(CC$26)))","v":0},{"$f":"IF(CD$11=\"\",0,IF((CD$26)=0,0,(PL!CD$16)/(CD$26)))","v":0},{"$f":"IF(CE$11=\"\",0,IF((CE$26)=0,0,(PL!CE$16)/(CE$26)))","v":0},{"$f":"IF(CF$11=\"\",0,IF((CF$26)=0,0,(PL!CF$16)/(CF$26)))","v":0},{"$f":"IF(CG$11=\"\",0,IF((CG$26)=0,0,(PL!CG$16)/(CG$26)))","v":0},{"$f":"IF(CH$11=\"\",0,IF((CH$26)=0,0,(PL!CH$16)/(CH$26)))","v":0},{"$f":"IF(CI$11=\"\",0,IF((CI$26)=0,0,(PL!CI$16)/(CI$26)))","v":0},{"$f":"IF(CJ$11=\"\",0,IF((CJ$26)=0,0,(PL!CJ$16)/(CJ$26)))","v":0},{"$f":"IF(CK$11=\"\",0,IF((CK$26)=0,0,(PL!CK$16)/(CK$26)))","v":0},{"$f":"IF(CL$11=\"\",0,IF((CL$26)=0,0,(PL!CL$16)/(CL$26)))","v":0},{"$f":"IF(CM$11=\"\",0,IF((CM$26)=0,0,(PL!CM$16)/(CM$26)))","v":0},{"$f":"IF(CN$11=\"\",0,IF((CN$26)=0,0,(PL!CN$16)/(CN$26)))","v":0},{"$f":"IF(CO$11=\"\",0,IF((CO$26)=0,0,(PL!CO$16)/(CO$26)))","v":0},{"$f":"IF(CP$11=\"\",0,IF((CP$26)=0,0,(PL!CP$16)/(CP$26)))","v":0},{"$f":"IF(CQ$11=\"\",0,IF((CQ$26)=0,0,(PL!CQ$16)/(CQ$26)))","v":0},{"$f":"IF(CR$11=\"\",0,IF((CR$26)=0,0,(PL!CR$16)/(CR$26)))","v":0},{"$f":"IF(CS$11=\"\",0,IF((CS$26)=0,0,(PL!CS$16)/(CS$26)))","v":0},{"$f":"IF(CT$11=\"\",0,IF((CT$26)=0,0,(PL!CT$16)/(CT$26)))","v":0},{"$f":"IF(CU$11=\"\",0,IF((CU$26)=0,0,(PL!CU$16)/(CU$26)))","v":0}]
[{"$f":"ROW()","v":216},null,null,null,null,null,null,{"$f":"H212","v":0},{"$f":"I214","v":"Период оборач-ти дебит. задолженности (P2)"},0,null,null,"баллы",null,null,"*",10]
[{"$f":"ROW()","v":221},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":224},null,null,null,null,null,null,{"$f":"H223","v":0},"Оценки критерия"]
[{"$f":"ROW()","v":228},null,null,null,null,null,null,{"$f":"H224","v":0},{"$f":"I225","v":"Период оборач-ти кредит. задолженности (P3)"},120,null,null,"баллы",null,null,"*",10]
[{"$f":"ROW()","v":229},null,null,null,null,null,null,{"$f":"H221","v":0},"Расчет оценок критерия (P3) по периодам",null,null,null,"вес, % // баллы",null,null,"*",0.15,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$CV$17,$Z229:$CV229)","v":6.2950819672131146},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA223>=$J228,$Q228,IF(AA223>=$J227,$Q227,IF(AA223>=$J226,$Q226,$Q225))))","v":8},{"$f":"IF(AB$11=\"\",0,IF(AB223>=$J228,$Q228,IF(AB223>=$J227,$Q227,IF(AB223>=$J226,$Q226,$Q225))))","v":6},{"$f":"IF(AC$11=\"\",0,IF(AC223>=$J228,$Q228,IF(AC223>=$J227,$Q227,IF(AC223>=$J226,$Q226,$Q225))))","v":6},{"$f":"IF(AD$11=\"\",0,IF(AD223>=$J228,$Q228,IF(AD223>=$J227,$Q227,IF(AD223>=$J226,$Q226,$Q225))))","v":6},{"$f":"IF(AE$11=\"\",0,IF(AE223>=$J228,$Q228,IF(AE223>=$J227,$Q227,IF(AE223>=$J226,$Q226,$Q225))))","v":6},6,6,6,8,6,6,6,6,8,8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CQ$11=\"\",0,IF(CQ223>=$J228,$Q228,IF(CQ223>=$J227,$Q227,IF(CQ223>=$J226,$Q226,$Q225))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR223>=$J228,$Q228,IF(CR223>=$J227,$Q227,IF(CR223>=$J226,$Q226,$Q225))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS223>=$J228,$Q228,IF(CS223>=$J227,$Q227,IF(CS223>=$J226,$Q226,$Q225))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT223>=$J228,$Q228,IF(CT223>=$J227,$Q227,IF(CT223>=$J226,$Q226,$Q225))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU223>=$J228,$Q228,IF(CU223>=$J227,$Q227,IF(CU223>=$J226,$Q226,$Q225))))","v":0}]
[{"$f":"ROW()","v":235},null,null,null,null,null,null,{"$f":"H232","v":0},{"$f":"I233","v":"Финансовый цикл (P4)"},45,null,null,"баллы",null,null,"*",6]
[{"$f":"ROW()","v":236},null,null,null,null,null,null,{"$f":"H232","v":0},{"$f":"I233","v":"Финансовый цикл (P4)"},60,null,null,"баллы",null,null,"*",4]
[{"$f":"ROW()","v":242},null,null,null,null,null,null,{"$f":"H240","v":"ИТОГОВАЯ ОЦЕНКА ЭФФЕКТИВНОСТИ БИЗНЕСА"},{"$f":"I241","v":"Весовой коэффициент оценки"},{"$f":"H161","v":"ОЦЕНКА РЕНТАБЕЛЬНОСТИ"},null,null,"баллы",null,null,"*",0.3]
[{"$f":"ROW()","v":244},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":247},null,null,null,null,null,null,{"$f":"H246","v":"АНАЛИЗ ТЕМПОВ РОСТА"},{"$f":"KPI!$I$85","v":"ТЕМПЫ РОСТА АКТИВОВ [T(A)]"},null,null,null,"%",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$CV$17,$Z247:$CV247)","v":0.11227738653404146},null,null,{"$f":"IF(AA$11=\"\",0,IF(BS!Z$16=0,0,(BS!AA$16-BS!Z$16)/BS!Z$16))","v":0},{"$f":"IF(AB$11=\"\",0,IF(BS!AA$16=0,0,(BS!AB$16-BS!AA$16)/BS!AA$16))","v":5.9885853552884317E-3},{"$f":"IF(AC$11=\"\",0,IF(BS!AB$16=0,0,(BS!AC$16-BS!AB$16)/BS!AB$16))","v":-0.1889328137756657},{"$f":"IF(AD$11=\"\",0,IF(BS!AC$16=0,0,(BS!AD$16-BS!AC$16)/BS!AC$16))","v":-1.7904558695273395E-2},{"$f":"IF(AE$11=\"\",0,IF(BS!AD$16=0,0,(BS!AE$16-BS!AD$16)/BS!AD$16))","v":-1.5291084623632724E-2},{"$f":"IF(AF$11=\"\",0,IF(BS!AE$16=0,0,(BS!AF$16-BS!AE$16)/BS!AE$16))","v":0.22349822109114642},{"$f":"IF(AG$11=\"\",0,IF(BS!AF$16=0,0,(BS!AG$16-BS!AF$16)/BS!AF$16))","v":0.58248719237872415},{"$f":"IF(AH$11=\"\",0,IF(BS!AG$16=0,0,(BS!AH$16-BS!AG$16)/BS!AG$16))","v":0.47705465947907277},{"$f":"IF(AI$11=\"\",0,IF(BS!AH$16=0,0,(BS!AI$16-BS!AH$16)/BS!AH$16))","v":0.4576536139250002},{"$f":"IF(AJ$11=\"\",0,IF(BS!AI$16=0,0,(BS!AJ$16-BS!AI$16)/BS!AI$16))","v":0.41643600270924325},{"$f":"IF(AK$11=\"\",0,IF(BS!AJ$16=0,0,(BS!AK$16-BS!AJ$16)/BS!AJ$16))","v":0.37222733738197494},{"$f":"IF(AL$11=\"\",0,IF(BS!AK$16=0,0,(BS!AL$16-BS!AK$16)/BS!AK$16))","v":0.40541425909814838},{"$f":"IF(AM$11=\"\",0,IF(BS!AL$16=0,0,(BS!AM$16-BS!AL$16)/BS!AL$16))","v":0.30253776259759718},{"$f":"IF(AN$11=\"\",0,IF(BS!AM$16=0,0,(BS!AN$16-BS!AM$16)/BS!AM$16))","v":0.2791002088065157},{"$f":"IF(AO$11=\"\",0,IF(BS!AN$16=0,0,(BS!AO$16-BS!AN$16)/BS!AN$16))","v":0.22514865371300508},{"$f":"IF(AP$11=\"\",0,IF(BS!AO$16=0,0,(BS!AP$16-BS!AO$16)/BS!AO$16))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(BS!AP$16=0,0,(BS!AQ$16-BS!AP$16)/BS!AP$16))","v":0},{"$f":"IF(AR$11=\"\",0,IF(BS!AQ$16=0,0,(BS!AR$16-BS!AQ$16)/BS!AQ$16))","v":0},{"$f":"IF(AS$11=\"\",0,IF(BS!AR$16=0,0,(BS!AS$16-BS!AR$16)/BS!AR$16))","v":0},{"$f":"IF(AT$11=\"\",0,IF(BS!AS$16=0,0,(BS!AT$16-BS!AS$16)/BS!AS$16))","v":0},{"$f":"IF(AU$11=\"\",0,IF(BS!AT$16=0,0,(BS!AU$16-BS!AT$16)/BS!AT$16))","v":0},{"$f":"IF(AV$11=\"\",0,IF(BS!AU$16=0,0,(BS!AV$16-BS!AU$16)/BS!AU$16))","v":0},{"$f":"IF(AW$11=\"\",0,IF(BS!AV$16=0,0,(BS!AW$16-BS!AV$16)/BS!AV$16))","v":0},{"$f":"IF(AX$11=\"\",0,IF(BS!AW$16=0,0,(BS!AX$16-BS!AW$16)/BS!AW$16))","v":0},{"$f":"IF(AY$11=\"\",0,IF(BS!AX$16=0,0,(BS!AY$16-BS!AX$16)/BS!AX$16))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(BS!AY$16=0,0,(BS!AZ$16-BS!AY$16)/BS!AY$16))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BS!AZ$16=0,0,(BS!BA$16-BS!AZ$16)/BS!AZ$16))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BS!BA$16=0,0,(BS!BB$16-BS!BA$16)/BS!BA$16))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BS!BB$16=0,0,(BS!BC$16-BS!BB$16)/BS!BB$16))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BS!BC$16=0,0,(BS!BD$16-BS!BC$16)/BS!BC$16))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BS!BD$16=0,0,(BS!BE$16-BS!BD$16)/BS!BD$16))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BS!BE$16=0,0,(BS!BF$16-BS!BE$16)/BS!BE$16))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BS!BF$16=0,0,(BS!BG$16-BS!BF$16)/BS!BF$16))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BS!BG$16=0,0,(BS!BH$16-BS!BG$16)/BS!BG$16))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BS!BH$16=0,0,(BS!BI$16-BS!BH$16)/BS!BH$16))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BS!BI$16=0,0,(BS!BJ$16-BS!BI$16)/BS!BI$16))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BS!BJ$16=0,0,(BS!BK$16-BS!BJ$16)/BS!BJ$16))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BS!BK$16=0,0,(BS!BL$16-BS!BK$16)/BS!BK$16))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BS!BL$16=0,0,(BS!BM$16-BS!BL$16)/BS!BL$16))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BS!BM$16=0,0,(BS!BN$16-BS!BM$16)/BS!BM$16))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BS!BN$16=0,0,(BS!BO$16-BS!BN$16)/BS!BN$16))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BS!BO$16=0,0,(BS!BP$16-BS!BO$16)/BS!BO$16))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BS!BP$16=0,0,(BS!BQ$16-BS!BP$16)/BS!BP$16))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BS!BQ$16=0,0,(BS!BR$16-BS!BQ$16)/BS!BQ$16))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS!BR$16=0,0,(BS!BS$16-BS!BR$16)/BS!BR$16))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BS!BS$16=0,0,(BS!BT$16-BS!BS$16)/BS!BS$16))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BS!BT$16=0,0,(BS!BU$16-BS!BT$16)/BS!BT$16))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BS!BU$16=0,0,(BS!BV$16-BS!BU$16)/BS!BU$16))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BS!BV$16=0,0,(BS!BW$16-BS!BV$16)/BS!BV$16))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BS!BW$16=0,0,(BS!BX$16-BS!BW$16)/BS!BW$16))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BS!BX$16=0,0,(BS!BY$16-BS!BX$16)/BS!BX$16))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BS!BY$16=0,0,(BS!BZ$16-BS!BY$16)/BS!BY$16))","v":0},{"$f":"IF(CA$11=\"\",0,IF(BS!BZ$16=0,0,(BS!CA$16-BS!BZ$16)/BS!BZ$16))","v":0},{"$f":"IF(CB$11=\"\",0,IF(BS!CA$16=0,0,(BS!CB$16-BS!CA$16)/BS!CA$16))","v":0},{"$f":"IF(CC$11=\"\",0,IF(BS!CB$16=0,0,(BS!CC$16-BS!CB$16)/BS!CB$16))","v":0},{"$f":"IF(CD$11=\"\",0,IF(BS!CC$16=0,0,(BS!CD$16-BS!CC$16)/BS!CC$16))","v":0},{"$f":"IF(CE$11=\"\",0,IF(BS!CD$16=0,0,(BS!CE$16-BS!CD$16)/BS!CD$16))","v":0},{"$f":"IF(CF$11=\"\",0,IF(BS!CE$16=0,0,(BS!CF$16-BS!CE$16)/BS!CE$16))","v":0},{"$f":"IF(CG$11=\"\",0,IF(BS!CF$16=0,0,(BS!CG$16-BS!CF$16)/BS!CF$16))","v":0},{"$f":"IF(CH$11=\"\",0,IF(BS!CG$16=0,0,(BS!CH$16-BS!CG$16)/BS!CG$16))","v":0},{"$f":"IF(CI$11=\"\",0,IF(BS!CH$16=0,0,(BS!CI$16-BS!CH$16)/BS!CH$16))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(BS!CI$16=0,0,(BS!CJ$16-BS!CI$16)/BS!CI$16))","v":0},{"$f":"IF(CK$11=\"\",0,IF(BS!CJ$16=0,0,(BS!CK$16-BS!CJ$16)/BS!CJ$16))","v":0},{"$f":"IF(CL$11=\"\",0,IF(BS!CK$16=0,0,(BS!CL$16-BS!CK$16)/BS!CK$16))","v":0},{"$f":"IF(CM$11=\"\",0,IF(BS!CL$16=0,0,(BS!CM$16-BS!CL$16)/BS!CL$16))","v":0},{"$f":"IF(CN$11=\"\",0,IF(BS!CM$16=0,0,(BS!CN$16-BS!CM$16)/BS!CM$16))","v":0},{"$f":"IF(CO$11=\"\",0,IF(BS!CN$16=0,0,(BS!CO$16-BS!CN$16)/BS!CN$16))","v":0},{"$f":"IF(CP$11=\"\",0,IF(BS!CO$16=0,0,(BS!CP$16-BS!CO$16)/BS!CO$16))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(BS!CP$16=0,0,(BS!CQ$16-BS!CP$16)/BS!CP$16))","v":0},{"$f":"IF(CR$11=\"\",0,IF(BS!CQ$16=0,0,(BS!CR$16-BS!CQ$16)/BS!CQ$16))","v":0},{"$f":"IF(CS$11=\"\",0,IF(BS!CR$16=0,0,(BS!CS$16-BS!CR$16)/BS!CR$16))","v":0},{"$f":"IF(CT$11=\"\",0,IF(BS!CS$16=0,0,(BS!CT$16-BS!CS$16)/BS!CS$16))","v":0},{"$f":"IF(CU$11=\"\",0,IF(BS!CT$16=0,0,(BS!CU$16-BS!CT$16)/BS!CT$16))","v":0}]
[{"$f":"ROW()","v":250},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":255},null,null,null,null,null,null,{"$f":"H252","v":"ОЦЕНКА ТЕМПОВ РОСТА"},{"$f":"I253","v":"Оценки критерия"},"НЕТ",null,null,"баллы",null,null,"*",5]
[{"$f":"ROW()","v":258},null,null,null,null,null,null,{"$f":"H252","v":"ОЦЕНКА ТЕМПОВ РОСТА"},{"$f":"I256","v":"Расчет оценок критериев по периодам"},"T(R) > T(A)",null,null,"вес, % // баллы",null,null,"*",0.3,null,null,null,null,null,null,{"$f":"SUMPRODUCT($Z$17:$CV$17,$Z258:$CV258)","v":8.278688524590164},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA248>AA247,$Q$254,$Q$255))","v":5},{"$f":"IF(AB$11=\"\",0,IF(AB248>AB247,$Q$254,$Q$255))","v":10},10,10,10,10,5,5,5,5,5,5,5,5,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,IF(CN248>CN247,$Q$254,$Q$255))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":261},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":264},null,null,null,null,null,null,{"$f":"H263","v":"ИТОГОВАЯ ОЦЕНКА ФИН-ЭК СОСТОЯНИЯ БИЗНЕСА"},"Веса ключевых разделов оценки"]
[{"$f":"ROW()","v":266},null,null,null,null,null,null,{"$f":"H263","v":"ИТОГОВАЯ ОЦЕНКА ФИН-ЭК СОСТОЯНИЯ БИЗНЕСА"},{"$f":"I264","v":"Веса ключевых разделов оценки"},{"$f":"H153","v":"ИТОГОВАЯ ОЦЕНКА ФИН УСТОЙЧИВОСТИ"},null,null,"вес, % // баллы",null,null,"*",0.15,null,null,null,null,null,null,{"$f":"X153","v":6.0973770491803272},null,null,{"$f":"AA153","v":6.68},5.16,5,4.7,4.7,5.16,8.7600000000000016,9,9,9,9,9,9,9,9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM153","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":267},null,null,null,null,null,null,{"$f":"H263","v":"ИТОГОВАЯ ОЦЕНКА ФИН-ЭК СОСТОЯНИЯ БИЗНЕСА"},{"$f":"I264","v":"Веса ключевых разделов оценки"},{"$f":"H240","v":"ИТОГОВАЯ ОЦЕНКА ЭФФЕКТИВНОСТИ БИЗНЕСА"},null,null,"вес, % // баллы",null,null,"*",0.3,null,null,null,null,null,null,{"$f":"X240","v":8.1720491803278659},null,null,{"$f":"AA240","v":7.589999999999999},7.7299999999999995,8.0449999999999982,8.0449999999999982,8.07,8.9899999999999984,8.49,8.75,8.4899999999999984,8.629999999999999,8.2799999999999994,8.2799999999999994,8.4349999999999987,8.1749999999999989,8.875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM240","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":268},null,null,null,null,null,null,{"$f":"H263","v":"ИТОГОВАЯ ОЦЕНКА ФИН-ЭК СОСТОЯНИЯ БИЗНЕСА"},{"$f":"I264","v":"Веса ключевых разделов оценки"},{"$f":"H252","v":"ОЦЕНКА ТЕМПОВ РОСТА"},null,null,"вес, % // баллы",null,null,null,{"$f":"100%-SUM(Q265:Q267)","v":0.19999999999999996},null,null,null,null,null,null,{"$f":"X252","v":6.860655737704918},null,null,{"$f":"AA252","v":5},7.25,6.5,6.5,6.5,10,7,5.75,7,7,7,7,5.75,7,7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM252","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":269},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":270}]
[{"$f":"ROW()","v":271},null,null,null,null,null,null,"Выводы оценки финансового состояния"]
[{"$f":"ROW()","v":272},null,null,null,null,null,null,{"$f":"H271","v":"Выводы оценки финансового состояния"},"Отличное состояние",null,null,null,"баллы",null,null,"*",8]
[{"$f":"ROW()","v":273},null,null,null,null,null,null,{"$f":"H271","v":"Выводы оценки финансового состояния"},"Хорошее состояние",null,null,null,"баллы",null,null,"*",6]
[{"$f":"ROW()","v":274},null,null,null,null,null,null,{"$f":"H271","v":"Выводы оценки финансового состояния"},"Удовлетворительно",null,null,null,"баллы",null,null,"*",5]
[{"$f":"ROW()","v":275},null,null,null,null,null,null,{"$f":"H271","v":"Выводы оценки финансового состояния"},"Неудовлетворительно",null,null,null,"баллы",null,null,"*",0]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]

{"sheet":"InvAn","index":25,"n_rows":45,"n_cols":99,"rows_kept":45,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87},{"$f":"COLUMN()","v":88},{"$f":"COLUMN()","v":89},{"$f":"COLUMN()","v":90},{"$f":"COLUMN()","v":91},{"$f":"COLUMN()","v":92},{"$f":"COLUMN()","v":93},{"$f":"COLUMN()","v":94},{"$f":"COLUMN()","v":95},{"$f":"COLUMN()","v":96},{"$f":"COLUMN()","v":97},{"$f":"COLUMN()","v":98},{"$f":"COLUMN()","v":99}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16},{"$f":"MAX($Z2:AP2)+1","v":17},{"$f":"MAX($Z2:AQ2)+1","v":18},{"$f":"MAX($Z2:AR2)+1","v":19},{"$f":"MAX($Z2:AS2)+1","v":20},{"$f":"MAX($Z2:AT2)+1","v":21},{"$f":"MAX($Z2:AU2)+1","v":22},{"$f":"MAX($Z2:AV2)+1","v":23},{"$f":"MAX($Z2:AW2)+1","v":24},{"$f":"MAX($Z2:AX2)+1","v":25},{"$f":"MAX($Z2:AY2)+1","v":26},{"$f":"MAX($Z2:AZ2)+1","v":27},{"$f":"MAX($Z2:BA2)+1","v":28},{"$f":"MAX($Z2:BB2)+1","v":29},{"$f":"MAX($Z2:BC2)+1","v":30},{"$f":"MAX($Z2:BD2)+1","v":31},{"$f":"MAX($Z2:BE2)+1","v":32},{"$f":"MAX($Z2:BF2)+1","v":33},{"$f":"MAX($Z2:BG2)+1","v":34},{"$f":"MAX($Z2:BH2)+1","v":35},{"$f":"MAX($Z2:BI2)+1","v":36},{"$f":"MAX($Z2:BJ2)+1","v":37},{"$f":"MAX($Z2:BK2)+1","v":38},{"$f":"MAX($Z2:BL2)+1","v":39},{"$f":"MAX($Z2:BM2)+1","v":40},{"$f":"MAX($Z2:BN2)+1","v":41},{"$f":"MAX($Z2:BO2)+1","v":42},{"$f":"MAX($Z2:BP2)+1","v":43},{"$f":"MAX($Z2:BQ2)+1","v":44},{"$f":"MAX($Z2:BR2)+1","v":45},{"$f":"MAX($Z2:BS2)+1","v":46},{"$f":"MAX($Z2:BT2)+1","v":47},{"$f":"MAX($Z2:BU2)+1","v":48},{"$f":"MAX($Z2:BV2)+1","v":49},{"$f":"MAX($Z2:BW2)+1","v":50},{"$f":"MAX($Z2:BX2)+1","v":51},{"$f":"MAX($Z2:BY2)+1","v":52},{"$f":"MAX($Z2:BZ2)+1","v":53},{"$f":"MAX($Z2:CA2)+1","v":54},{"$f":"MAX($Z2:CB2)+1","v":55},{"$f":"MAX($Z2:CC2)+1","v":56},{"$f":"MAX($Z2:CD2)+1","v":57},{"$f":"MAX($Z2:CE2)+1","v":58},{"$f":"MAX($Z2:CF2)+1","v":59},{"$f":"MAX($Z2:CG2)+1","v":60},{"$f":"MAX($Z2:CH2)+1","v":61},{"$f":"MAX($Z2:CI2)+1","v":62},{"$f":"MAX($Z2:CJ2)+1","v":63},{"$f":"MAX($Z2:CK2)+1","v":64},{"$f":"MAX($Z2:CL2)+1","v":65},{"$f":"MAX($Z2:CM2)+1","v":66},{"$f":"MAX($Z2:CN2)+1","v":67},{"$f":"MAX($Z2:CO2)+1","v":68},{"$f":"MAX($Z2:CP2)+1","v":69},{"$f":"MAX($Z2:CQ2)+1","v":70},{"$f":"MAX($Z2:CR2)+1","v":71},{"$f":"MAX($Z2:CS2)+1","v":72},{"$f":"MAX($Z2:CT2)+1","v":73}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ28=\"\",\"\",MAX($Z3:AP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR28=\"\",\"\",MAX($Z3:AQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS28=\"\",\"\",MAX($Z3:AR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT28=\"\",\"\",MAX($Z3:AS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU28=\"\",\"\",MAX($Z3:AT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV28=\"\",\"\",MAX($Z3:AU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW28=\"\",\"\",MAX($Z3:AV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX28=\"\",\"\",MAX($Z3:AW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY28=\"\",\"\",MAX($Z3:AX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ28=\"\",\"\",MAX($Z3:AY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA28=\"\",\"\",MAX($Z3:AZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB28=\"\",\"\",MAX($Z3:BA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC28=\"\",\"\",MAX($Z3:BB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD28=\"\",\"\",MAX($Z3:BC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE28=\"\",\"\",MAX($Z3:BD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF28=\"\",\"\",MAX($Z3:BE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG28=\"\",\"\",MAX($Z3:BF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH28=\"\",\"\",MAX($Z3:BG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI28=\"\",\"\",MAX($Z3:BH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ28=\"\",\"\",MAX($Z3:BI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK28=\"\",\"\",MAX($Z3:BJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL28=\"\",\"\",MAX($Z3:BK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM28=\"\",\"\",MAX($Z3:BL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN28=\"\",\"\",MAX($Z3:BM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO28=\"\",\"\",MAX($Z3:BN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP28=\"\",\"\",MAX($Z3:BO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ28=\"\",\"\",MAX($Z3:BP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR28=\"\",\"\",MAX($Z3:BQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS28=\"\",\"\",MAX($Z3:BR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT28=\"\",\"\",MAX($Z3:BS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU28=\"\",\"\",MAX($Z3:BT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV28=\"\",\"\",MAX($Z3:BU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW28=\"\",\"\",MAX($Z3:BV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX28=\"\",\"\",MAX($Z3:BW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY28=\"\",\"\",MAX($Z3:BX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ28=\"\",\"\",MAX($Z3:BY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA28=\"\",\"\",MAX($Z3:BZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB28=\"\",\"\",MAX($Z3:CA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC28=\"\",\"\",MAX($Z3:CB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD28=\"\",\"\",MAX($Z3:CC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE28=\"\",\"\",MAX($Z3:CD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF28=\"\",\"\",MAX($Z3:CE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG28=\"\",\"\",MAX($Z3:CF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH28=\"\",\"\",MAX($Z3:CG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI28=\"\",\"\",MAX($Z3:CH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ28=\"\",\"\",MAX($Z3:CI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK28=\"\",\"\",MAX($Z3:CJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL28=\"\",\"\",MAX($Z3:CK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM28=\"\",\"\",MAX($Z3:CL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN28=\"\",\"\",MAX($Z3:CM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO28=\"\",\"\",MAX($Z3:CN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP28=\"\",\"\",MAX($Z3:CO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ28=\"\",\"\",MAX($Z3:CP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR28=\"\",\"\",MAX($Z3:CQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS28=\"\",\"\",MAX($Z3:CR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT28=\"\",\"\",MAX($Z3:CS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU28=\"\",\"\",MAX($Z3:CT3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":1},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":2},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":3},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":4},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":5},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":6},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":7},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":8},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":9},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":10},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":11},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":12},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":13},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":14},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":15},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":""},{"$f":"IF(OR(AQ3<>\"\",AQ11=\"\"),\"\",MAX($Z4:AP4)+1)","v":""},{"$f":"IF(OR(AR3<>\"\",AR11=\"\"),\"\",MAX($Z4:AQ4)+1)","v":""},{"$f":"IF(OR(AS3<>\"\",AS11=\"\"),\"\",MAX($Z4:AR4)+1)","v":""},{"$f":"IF(OR(AT3<>\"\",AT11=\"\"),\"\",MAX($Z4:AS4)+1)","v":""},{"$f":"IF(OR(AU3<>\"\",AU11=\"\"),\"\",MAX($Z4:AT4)+1)","v":""},{"$f":"IF(OR(AV3<>\"\",AV11=\"\"),\"\",MAX($Z4:AU4)+1)","v":""},{"$f":"IF(OR(AW3<>\"\",AW11=\"\"),\"\",MAX($Z4:AV4)+1)","v":""},{"$f":"IF(OR(AX3<>\"\",AX11=\"\"),\"\",MAX($Z4:AW4)+1)","v":""},{"$f":"IF(OR(AY3<>\"\",AY11=\"\"),\"\",MAX($Z4:AX4)+1)","v":""},{"$f":"IF(OR(AZ3<>\"\",AZ11=\"\"),\"\",MAX($Z4:AY4)+1)","v":""},{"$f":"IF(OR(BA3<>\"\",BA11=\"\"),\"\",MAX($Z4:AZ4)+1)","v":""},{"$f":"IF(OR(BB3<>\"\",BB11=\"\"),\"\",MAX($Z4:BA4)+1)","v":""},{"$f":"IF(OR(BC3<>\"\",BC11=\"\"),\"\",MAX($Z4:BB4)+1)","v":""},{"$f":"IF(OR(BD3<>\"\",BD11=\"\"),\"\",MAX($Z4:BC4)+1)","v":""},{"$f":"IF(OR(BE3<>\"\",BE11=\"\"),\"\",MAX($Z4:BD4)+1)","v":""},{"$f":"IF(OR(BF3<>\"\",BF11=\"\"),\"\",MAX($Z4:BE4)+1)","v":""},{"$f":"IF(OR(BG3<>\"\",BG11=\"\"),\"\",MAX($Z4:BF4)+1)","v":""},{"$f":"IF(OR(BH3<>\"\",BH11=\"\"),\"\",MAX($Z4:BG4)+1)","v":""},{"$f":"IF(OR(BI3<>\"\",BI11=\"\"),\"\",MAX($Z4:BH4)+1)","v":""},{"$f":"IF(OR(BJ3<>\"\",BJ11=\"\"),\"\",MAX($Z4:BI4)+1)","v":""},{"$f":"IF(OR(BK3<>\"\",BK11=\"\"),\"\",MAX($Z4:BJ4)+1)","v":""},{"$f":"IF(OR(BL3<>\"\",BL11=\"\"),\"\",MAX($Z4:BK4)+1)","v":""},{"$f":"IF(OR(BM3<>\"\",BM11=\"\"),\"\",MAX($Z4:BL4)+1)","v":""},{"$f":"IF(OR(BN3<>\"\",BN11=\"\"),\"\",MAX($Z4:BM4)+1)","v":""},{"$f":"IF(OR(BO3<>\"\",BO11=\"\"),\"\",MAX($Z4:BN4)+1)","v":""},{"$f":"IF(OR(BP3<>\"\",BP11=\"\"),\"\",MAX($Z4:BO4)+1)","v":""},{"$f":"IF(OR(BQ3<>\"\",BQ11=\"\"),\"\",MAX($Z4:BP4)+1)","v":""},{"$f":"IF(OR(BR3<>\"\",BR11=\"\"),\"\",MAX($Z4:BQ4)+1)","v":""},{"$f":"IF(OR(BS3<>\"\",BS11=\"\"),\"\",MAX($Z4:BR4)+1)","v":""},{"$f":"IF(OR(BT3<>\"\",BT11=\"\"),\"\",MAX($Z4:BS4)+1)","v":""},{"$f":"IF(OR(BU3<>\"\",BU11=\"\"),\"\",MAX($Z4:BT4)+1)","v":""},{"$f":"IF(OR(BV3<>\"\",BV11=\"\"),\"\",MAX($Z4:BU4)+1)","v":""},{"$f":"IF(OR(BW3<>\"\",BW11=\"\"),\"\",MAX($Z4:BV4)+1)","v":""},{"$f":"IF(OR(BX3<>\"\",BX11=\"\"),\"\",MAX($Z4:BW4)+1)","v":""},{"$f":"IF(OR(BY3<>\"\",BY11=\"\"),\"\",MAX($Z4:BX4)+1)","v":""},{"$f":"IF(OR(BZ3<>\"\",BZ11=\"\"),\"\",MAX($Z4:BY4)+1)","v":""},{"$f":"IF(OR(CA3<>\"\",CA11=\"\"),\"\",MAX($Z4:BZ4)+1)","v":""},{"$f":"IF(OR(CB3<>\"\",CB11=\"\"),\"\",MAX($Z4:CA4)+1)","v":""},{"$f":"IF(OR(CC3<>\"\",CC11=\"\"),\"\",MAX($Z4:CB4)+1)","v":""},{"$f":"IF(OR(CD3<>\"\",CD11=\"\"),\"\",MAX($Z4:CC4)+1)","v":""},{"$f":"IF(OR(CE3<>\"\",CE11=\"\"),\"\",MAX($Z4:CD4)+1)","v":""},{"$f":"IF(OR(CF3<>\"\",CF11=\"\"),\"\",MAX($Z4:CE4)+1)","v":""},{"$f":"IF(OR(CG3<>\"\",CG11=\"\"),\"\",MAX($Z4:CF4)+1)","v":""},{"$f":"IF(OR(CH3<>\"\",CH11=\"\"),\"\",MAX($Z4:CG4)+1)","v":""},{"$f":"IF(OR(CI3<>\"\",CI11=\"\"),\"\",MAX($Z4:CH4)+1)","v":""},{"$f":"IF(OR(CJ3<>\"\",CJ11=\"\"),\"\",MAX($Z4:CI4)+1)","v":""},{"$f":"IF(OR(CK3<>\"\",CK11=\"\"),\"\",MAX($Z4:CJ4)+1)","v":""},{"$f":"IF(OR(CL3<>\"\",CL11=\"\"),\"\",MAX($Z4:CK4)+1)","v":""},{"$f":"IF(OR(CM3<>\"\",CM11=\"\"),\"\",MAX($Z4:CL4)+1)","v":""},{"$f":"IF(OR(CN3<>\"\",CN11=\"\"),\"\",MAX($Z4:CM4)+1)","v":""},{"$f":"IF(OR(CO3<>\"\",CO11=\"\"),\"\",MAX($Z4:CN4)+1)","v":""},{"$f":"IF(OR(CP3<>\"\",CP11=\"\"),\"\",MAX($Z4:CO4)+1)","v":""},{"$f":"IF(OR(CQ3<>\"\",CQ11=\"\"),\"\",MAX($Z4:CP4)+1)","v":""},{"$f":"IF(OR(CR3<>\"\",CR11=\"\"),\"\",MAX($Z4:CQ4)+1)","v":""},{"$f":"IF(OR(CS3<>\"\",CS11=\"\"),\"\",MAX($Z4:CR4)+1)","v":""},{"$f":"IF(OR(CT3<>\"\",CT11=\"\"),\"\",MAX($Z4:CS4)+1)","v":""},{"$f":"IF(OR(CU3<>\"\",CU11=\"\"),\"\",MAX($Z4:CT4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN11=\"\",\"\",DAY(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN11=\"\",\"\",MONTH(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$140","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":21},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":22},23,24,25,26,27,28,29,30,31,32,33,34,35,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN11=\"\",\"\",YEAR(CN11)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$141","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":31},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":31},31,31,31,31,31,31,31,31,31,31,31,31,31,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN12=\"\",\"\",DAY(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$142","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":12},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN12=\"\",\"\",MONTH(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$143","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":21},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":22},23,24,25,26,27,28,29,30,31,32,33,34,35,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN12=\"\",\"\",YEAR(CN12)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I50\")","v":"InvAn"},null,null,{"$f":"INDIRECT(\"START!K50\")","v":"Инвестиционный анализ проекта"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2021-01-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2021-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2022-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":"2027-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":"2028-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":"2029-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":"2030-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":"2031-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":"2032-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":"2033-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":"2034-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":"2035-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ20=\"\",\"\",Periods!AQ20),IF($Q$12=Lists!$U$17,IF(Periods!AQ35=\"\",\"\",Periods!AQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR20=\"\",\"\",Periods!AR20),IF($Q$12=Lists!$U$17,IF(Periods!AR35=\"\",\"\",Periods!AR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS20=\"\",\"\",Periods!AS20),IF($Q$12=Lists!$U$17,IF(Periods!AS35=\"\",\"\",Periods!AS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT20=\"\",\"\",Periods!AT20),IF($Q$12=Lists!$U$17,IF(Periods!AT35=\"\",\"\",Periods!AT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU20=\"\",\"\",Periods!AU20),IF($Q$12=Lists!$U$17,IF(Periods!AU35=\"\",\"\",Periods!AU35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV20=\"\",\"\",Periods!AV20),IF($Q$12=Lists!$U$17,IF(Periods!AV35=\"\",\"\",Periods!AV35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW20=\"\",\"\",Periods!AW20),IF($Q$12=Lists!$U$17,IF(Periods!AW35=\"\",\"\",Periods!AW35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX20=\"\",\"\",Periods!AX20),IF($Q$12=Lists!$U$17,IF(Periods!AX35=\"\",\"\",Periods!AX35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY20=\"\",\"\",Periods!AY20),IF($Q$12=Lists!$U$17,IF(Periods!AY35=\"\",\"\",Periods!AY35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ20=\"\",\"\",Periods!AZ20),IF($Q$12=Lists!$U$17,IF(Periods!AZ35=\"\",\"\",Periods!AZ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA20=\"\",\"\",Periods!BA20),IF($Q$12=Lists!$U$17,IF(Periods!BA35=\"\",\"\",Periods!BA35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB20=\"\",\"\",Periods!BB20),IF($Q$12=Lists!$U$17,IF(Periods!BB35=\"\",\"\",Periods!BB35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC20=\"\",\"\",Periods!BC20),IF($Q$12=Lists!$U$17,IF(Periods!BC35=\"\",\"\",Periods!BC35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD20=\"\",\"\",Periods!BD20),IF($Q$12=Lists!$U$17,IF(Periods!BD35=\"\",\"\",Periods!BD35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE20=\"\",\"\",Periods!BE20),IF($Q$12=Lists!$U$17,IF(Periods!BE35=\"\",\"\",Periods!BE35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF20=\"\",\"\",Periods!BF20),IF($Q$12=Lists!$U$17,IF(Periods!BF35=\"\",\"\",Periods!BF35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG20=\"\",\"\",Periods!BG20),IF($Q$12=Lists!$U$17,IF(Periods!BG35=\"\",\"\",Periods!BG35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH20=\"\",\"\",Periods!BH20),IF($Q$12=Lists!$U$17,IF(Periods!BH35=\"\",\"\",Periods!BH35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI20=\"\",\"\",Periods!BI20),IF($Q$12=Lists!$U$17,IF(Periods!BI35=\"\",\"\",Periods!BI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ20=\"\",\"\",Periods!BJ20),IF($Q$12=Lists!$U$17,IF(Periods!BJ35=\"\",\"\",Periods!BJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK20=\"\",\"\",Periods!BK20),IF($Q$12=Lists!$U$17,IF(Periods!BK35=\"\",\"\",Periods!BK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL20=\"\",\"\",Periods!BL20),IF($Q$12=Lists!$U$17,IF(Periods!BL35=\"\",\"\",Periods!BL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM20=\"\",\"\",Periods!BM20),IF($Q$12=Lists!$U$17,IF(Periods!BM35=\"\",\"\",Periods!BM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN20=\"\",\"\",Periods!BN20),IF($Q$12=Lists!$U$17,IF(Periods!BN35=\"\",\"\",Periods!BN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO20=\"\",\"\",Periods!BO20),IF($Q$12=Lists!$U$17,IF(Periods!BO35=\"\",\"\",Periods!BO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP20=\"\",\"\",Periods!BP20),IF($Q$12=Lists!$U$17,IF(Periods!BP35=\"\",\"\",Periods!BP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ20=\"\",\"\",Periods!BQ20),IF($Q$12=Lists!$U$17,IF(Periods!BQ35=\"\",\"\",Periods!BQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR20=\"\",\"\",Periods!BR20),IF($Q$12=Lists!$U$17,IF(Periods!BR35=\"\",\"\",Periods!BR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS20=\"\",\"\",Periods!BS20),IF($Q$12=Lists!$U$17,IF(Periods!BS35=\"\",\"\",Periods!BS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT20=\"\",\"\",Periods!BT20),IF($Q$12=Lists!$U$17,IF(Periods!BT35=\"\",\"\",Periods!BT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU20=\"\",\"\",Periods!BU20),IF($Q$12=Lists!$U$17,IF(Periods!BU35=\"\",\"\",Periods!BU35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV20=\"\",\"\",Periods!BV20),IF($Q$12=Lists!$U$17,IF(Periods!BV35=\"\",\"\",Periods!BV35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW20=\"\",\"\",Periods!BW20),IF($Q$12=Lists!$U$17,IF(Periods!BW35=\"\",\"\",Periods!BW35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX20=\"\",\"\",Periods!BX20),IF($Q$12=Lists!$U$17,IF(Periods!BX35=\"\",\"\",Periods!BX35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY20=\"\",\"\",Periods!BY20),IF($Q$12=Lists!$U$17,IF(Periods!BY35=\"\",\"\",Periods!BY35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ20=\"\",\"\",Periods!BZ20),IF($Q$12=Lists!$U$17,IF(Periods!BZ35=\"\",\"\",Periods!BZ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA20=\"\",\"\",Periods!CA20),IF($Q$12=Lists!$U$17,IF(Periods!CA35=\"\",\"\",Periods!CA35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB20=\"\",\"\",Periods!CB20),IF($Q$12=Lists!$U$17,IF(Periods!CB35=\"\",\"\",Periods!CB35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC20=\"\",\"\",Periods!CC20),IF($Q$12=Lists!$U$17,IF(Periods!CC35=\"\",\"\",Periods!CC35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD20=\"\",\"\",Periods!CD20),IF($Q$12=Lists!$U$17,IF(Periods!CD35=\"\",\"\",Periods!CD35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE20=\"\",\"\",Periods!CE20),IF($Q$12=Lists!$U$17,IF(Periods!CE35=\"\",\"\",Periods!CE35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF20=\"\",\"\",Periods!CF20),IF($Q$12=Lists!$U$17,IF(Periods!CF35=\"\",\"\",Periods!CF35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG20=\"\",\"\",Periods!CG20),IF($Q$12=Lists!$U$17,IF(Periods!CG35=\"\",\"\",Periods!CG35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH20=\"\",\"\",Periods!CH20),IF($Q$12=Lists!$U$17,IF(Periods!CH35=\"\",\"\",Periods!CH35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI20=\"\",\"\",Periods!CI20),IF($Q$12=Lists!$U$17,IF(Periods!CI35=\"\",\"\",Periods!CI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ20=\"\",\"\",Periods!CJ20),IF($Q$12=Lists!$U$17,IF(Periods!CJ35=\"\",\"\",Periods!CJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK20=\"\",\"\",Periods!CK20),IF($Q$12=Lists!$U$17,IF(Periods!CK35=\"\",\"\",Periods!CK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL20=\"\",\"\",Periods!CL20),IF($Q$12=Lists!$U$17,IF(Periods!CL35=\"\",\"\",Periods!CL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM20=\"\",\"\",Periods!CM20),IF($Q$12=Lists!$U$17,IF(Periods!CM35=\"\",\"\",Periods!CM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN20=\"\",\"\",Periods!CN20),IF($Q$12=Lists!$U$17,IF(Periods!CN35=\"\",\"\",Periods!CN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO20=\"\",\"\",Periods!CO20),IF($Q$12=Lists!$U$17,IF(Periods!CO35=\"\",\"\",Periods!CO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP20=\"\",\"\",Periods!CP20),IF($Q$12=Lists!$U$17,IF(Periods!CP35=\"\",\"\",Periods!CP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ20=\"\",\"\",Periods!CQ20),IF($Q$12=Lists!$U$17,IF(Periods!CQ35=\"\",\"\",Periods!CQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR20=\"\",\"\",Periods!CR20),IF($Q$12=Lists!$U$17,IF(Periods!CR35=\"\",\"\",Periods!CR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS20=\"\",\"\",Periods!CS20),IF($Q$12=Lists!$U$17,IF(Periods!CS35=\"\",\"\",Periods!CS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT20=\"\",\"\",Periods!CT20),IF($Q$12=Lists!$U$17,IF(Periods!CT35=\"\",\"\",Periods!CT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU20=\"\",\"\",Periods!CU20),IF($Q$12=Lists!$U$17,IF(Periods!CU35=\"\",\"\",Periods!CU35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"отчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2035-12-31"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2021-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2022-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2023-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2024-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2025-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2026-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":"2027-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":"2028-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":"2029-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":"2030-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":"2031-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":"2032-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":"2033-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":"2034-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":"2035-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ21=\"\",\"\",Periods!AQ21),IF($Q$12=Lists!$U$17,IF(Periods!AQ36=\"\",\"\",Periods!AQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR21=\"\",\"\",Periods!AR21),IF($Q$12=Lists!$U$17,IF(Periods!AR36=\"\",\"\",Periods!AR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS21=\"\",\"\",Periods!AS21),IF($Q$12=Lists!$U$17,IF(Periods!AS36=\"\",\"\",Periods!AS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT21=\"\",\"\",Periods!AT21),IF($Q$12=Lists!$U$17,IF(Periods!AT36=\"\",\"\",Periods!AT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU21=\"\",\"\",Periods!AU21),IF($Q$12=Lists!$U$17,IF(Periods!AU36=\"\",\"\",Periods!AU36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV21=\"\",\"\",Periods!AV21),IF($Q$12=Lists!$U$17,IF(Periods!AV36=\"\",\"\",Periods!AV36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW21=\"\",\"\",Periods!AW21),IF($Q$12=Lists!$U$17,IF(Periods!AW36=\"\",\"\",Periods!AW36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX21=\"\",\"\",Periods!AX21),IF($Q$12=Lists!$U$17,IF(Periods!AX36=\"\",\"\",Periods!AX36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY21=\"\",\"\",Periods!AY21),IF($Q$12=Lists!$U$17,IF(Periods!AY36=\"\",\"\",Periods!AY36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ21=\"\",\"\",Periods!AZ21),IF($Q$12=Lists!$U$17,IF(Periods!AZ36=\"\",\"\",Periods!AZ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA21=\"\",\"\",Periods!BA21),IF($Q$12=Lists!$U$17,IF(Periods!BA36=\"\",\"\",Periods!BA36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB21=\"\",\"\",Periods!BB21),IF($Q$12=Lists!$U$17,IF(Periods!BB36=\"\",\"\",Periods!BB36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC21=\"\",\"\",Periods!BC21),IF($Q$12=Lists!$U$17,IF(Periods!BC36=\"\",\"\",Periods!BC36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD21=\"\",\"\",Periods!BD21),IF($Q$12=Lists!$U$17,IF(Periods!BD36=\"\",\"\",Periods!BD36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE21=\"\",\"\",Periods!BE21),IF($Q$12=Lists!$U$17,IF(Periods!BE36=\"\",\"\",Periods!BE36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF21=\"\",\"\",Periods!BF21),IF($Q$12=Lists!$U$17,IF(Periods!BF36=\"\",\"\",Periods!BF36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG21=\"\",\"\",Periods!BG21),IF($Q$12=Lists!$U$17,IF(Periods!BG36=\"\",\"\",Periods!BG36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH21=\"\",\"\",Periods!BH21),IF($Q$12=Lists!$U$17,IF(Periods!BH36=\"\",\"\",Periods!BH36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI21=\"\",\"\",Periods!BI21),IF($Q$12=Lists!$U$17,IF(Periods!BI36=\"\",\"\",Periods!BI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ21=\"\",\"\",Periods!BJ21),IF($Q$12=Lists!$U$17,IF(Periods!BJ36=\"\",\"\",Periods!BJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK21=\"\",\"\",Periods!BK21),IF($Q$12=Lists!$U$17,IF(Periods!BK36=\"\",\"\",Periods!BK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL21=\"\",\"\",Periods!BL21),IF($Q$12=Lists!$U$17,IF(Periods!BL36=\"\",\"\",Periods!BL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM21=\"\",\"\",Periods!BM21),IF($Q$12=Lists!$U$17,IF(Periods!BM36=\"\",\"\",Periods!BM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN21=\"\",\"\",Periods!BN21),IF($Q$12=Lists!$U$17,IF(Periods!BN36=\"\",\"\",Periods!BN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO21=\"\",\"\",Periods!BO21),IF($Q$12=Lists!$U$17,IF(Periods!BO36=\"\",\"\",Periods!BO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP21=\"\",\"\",Periods!BP21),IF($Q$12=Lists!$U$17,IF(Periods!BP36=\"\",\"\",Periods!BP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ21=\"\",\"\",Periods!BQ21),IF($Q$12=Lists!$U$17,IF(Periods!BQ36=\"\",\"\",Periods!BQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR21=\"\",\"\",Periods!BR21),IF($Q$12=Lists!$U$17,IF(Periods!BR36=\"\",\"\",Periods!BR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS21=\"\",\"\",Periods!BS21),IF($Q$12=Lists!$U$17,IF(Periods!BS36=\"\",\"\",Periods!BS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT21=\"\",\"\",Periods!BT21),IF($Q$12=Lists!$U$17,IF(Periods!BT36=\"\",\"\",Periods!BT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU21=\"\",\"\",Periods!BU21),IF($Q$12=Lists!$U$17,IF(Periods!BU36=\"\",\"\",Periods!BU36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV21=\"\",\"\",Periods!BV21),IF($Q$12=Lists!$U$17,IF(Periods!BV36=\"\",\"\",Periods!BV36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW21=\"\",\"\",Periods!BW21),IF($Q$12=Lists!$U$17,IF(Periods!BW36=\"\",\"\",Periods!BW36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX21=\"\",\"\",Periods!BX21),IF($Q$12=Lists!$U$17,IF(Periods!BX36=\"\",\"\",Periods!BX36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY21=\"\",\"\",Periods!BY21),IF($Q$12=Lists!$U$17,IF(Periods!BY36=\"\",\"\",Periods!BY36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ21=\"\",\"\",Periods!BZ21),IF($Q$12=Lists!$U$17,IF(Periods!BZ36=\"\",\"\",Periods!BZ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA21=\"\",\"\",Periods!CA21),IF($Q$12=Lists!$U$17,IF(Periods!CA36=\"\",\"\",Periods!CA36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB21=\"\",\"\",Periods!CB21),IF($Q$12=Lists!$U$17,IF(Periods!CB36=\"\",\"\",Periods!CB36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC21=\"\",\"\",Periods!CC21),IF($Q$12=Lists!$U$17,IF(Periods!CC36=\"\",\"\",Periods!CC36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD21=\"\",\"\",Periods!CD21),IF($Q$12=Lists!$U$17,IF(Periods!CD36=\"\",\"\",Periods!CD36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE21=\"\",\"\",Periods!CE21),IF($Q$12=Lists!$U$17,IF(Periods!CE36=\"\",\"\",Periods!CE36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF21=\"\",\"\",Periods!CF21),IF($Q$12=Lists!$U$17,IF(Periods!CF36=\"\",\"\",Periods!CF36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG21=\"\",\"\",Periods!CG21),IF($Q$12=Lists!$U$17,IF(Periods!CG36=\"\",\"\",Periods!CG36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH21=\"\",\"\",Periods!CH21),IF($Q$12=Lists!$U$17,IF(Periods!CH36=\"\",\"\",Periods!CH36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI21=\"\",\"\",Periods!CI21),IF($Q$12=Lists!$U$17,IF(Periods!CI36=\"\",\"\",Periods!CI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ21=\"\",\"\",Periods!CJ21),IF($Q$12=Lists!$U$17,IF(Periods!CJ36=\"\",\"\",Periods!CJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK21=\"\",\"\",Periods!CK21),IF($Q$12=Lists!$U$17,IF(Periods!CK36=\"\",\"\",Periods!CK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL21=\"\",\"\",Periods!CL21),IF($Q$12=Lists!$U$17,IF(Periods!CL36=\"\",\"\",Periods!CL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM21=\"\",\"\",Periods!CM21),IF($Q$12=Lists!$U$17,IF(Periods!CM36=\"\",\"\",Periods!CM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN21=\"\",\"\",Periods!CN21),IF($Q$12=Lists!$U$17,IF(Periods!CN36=\"\",\"\",Periods!CN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO21=\"\",\"\",Periods!CO21),IF($Q$12=Lists!$U$17,IF(Periods!CO36=\"\",\"\",Periods!CO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP21=\"\",\"\",Periods!CP21),IF($Q$12=Lists!$U$17,IF(Periods!CP36=\"\",\"\",Periods!CP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ21=\"\",\"\",Periods!CQ21),IF($Q$12=Lists!$U$17,IF(Periods!CQ36=\"\",\"\",Periods!CQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR21=\"\",\"\",Periods!CR21),IF($Q$12=Lists!$U$17,IF(Periods!CR36=\"\",\"\",Periods!CR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS21=\"\",\"\",Periods!CS21),IF($Q$12=Lists!$U$17,IF(Periods!CS36=\"\",\"\",Periods!CS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT21=\"\",\"\",Periods!CT21),IF($Q$12=Lists!$U$17,IF(Periods!CT36=\"\",\"\",Periods!CT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU21=\"\",\"\",Periods!CU21),IF($Q$12=Lists!$U$17,IF(Periods!CU36=\"\",\"\",Periods!CU36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,null,null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"1 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"3 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"4 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"5 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"6 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":"7 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":"8 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":"9 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":"10 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":"11 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":"12 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":"13 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":"14 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":"15 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ22=\"\",\"\",Periods!AQ22),IF($Q$12=Lists!$U$17,IF(Periods!AQ37=\"\",\"\",Periods!AQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR22=\"\",\"\",Periods!AR22),IF($Q$12=Lists!$U$17,IF(Periods!AR37=\"\",\"\",Periods!AR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS22=\"\",\"\",Periods!AS22),IF($Q$12=Lists!$U$17,IF(Periods!AS37=\"\",\"\",Periods!AS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT22=\"\",\"\",Periods!AT22),IF($Q$12=Lists!$U$17,IF(Periods!AT37=\"\",\"\",Periods!AT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU22=\"\",\"\",Periods!AU22),IF($Q$12=Lists!$U$17,IF(Periods!AU37=\"\",\"\",Periods!AU37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV22=\"\",\"\",Periods!AV22),IF($Q$12=Lists!$U$17,IF(Periods!AV37=\"\",\"\",Periods!AV37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW22=\"\",\"\",Periods!AW22),IF($Q$12=Lists!$U$17,IF(Periods!AW37=\"\",\"\",Periods!AW37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX22=\"\",\"\",Periods!AX22),IF($Q$12=Lists!$U$17,IF(Periods!AX37=\"\",\"\",Periods!AX37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY22=\"\",\"\",Periods!AY22),IF($Q$12=Lists!$U$17,IF(Periods!AY37=\"\",\"\",Periods!AY37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ22=\"\",\"\",Periods!AZ22),IF($Q$12=Lists!$U$17,IF(Periods!AZ37=\"\",\"\",Periods!AZ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA22=\"\",\"\",Periods!BA22),IF($Q$12=Lists!$U$17,IF(Periods!BA37=\"\",\"\",Periods!BA37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB22=\"\",\"\",Periods!BB22),IF($Q$12=Lists!$U$17,IF(Periods!BB37=\"\",\"\",Periods!BB37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC22=\"\",\"\",Periods!BC22),IF($Q$12=Lists!$U$17,IF(Periods!BC37=\"\",\"\",Periods!BC37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD22=\"\",\"\",Periods!BD22),IF($Q$12=Lists!$U$17,IF(Periods!BD37=\"\",\"\",Periods!BD37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE22=\"\",\"\",Periods!BE22),IF($Q$12=Lists!$U$17,IF(Periods!BE37=\"\",\"\",Periods!BE37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF22=\"\",\"\",Periods!BF22),IF($Q$12=Lists!$U$17,IF(Periods!BF37=\"\",\"\",Periods!BF37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG22=\"\",\"\",Periods!BG22),IF($Q$12=Lists!$U$17,IF(Periods!BG37=\"\",\"\",Periods!BG37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH22=\"\",\"\",Periods!BH22),IF($Q$12=Lists!$U$17,IF(Periods!BH37=\"\",\"\",Periods!BH37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI22=\"\",\"\",Periods!BI22),IF($Q$12=Lists!$U$17,IF(Periods!BI37=\"\",\"\",Periods!BI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ22=\"\",\"\",Periods!BJ22),IF($Q$12=Lists!$U$17,IF(Periods!BJ37=\"\",\"\",Periods!BJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK22=\"\",\"\",Periods!BK22),IF($Q$12=Lists!$U$17,IF(Periods!BK37=\"\",\"\",Periods!BK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL22=\"\",\"\",Periods!BL22),IF($Q$12=Lists!$U$17,IF(Periods!BL37=\"\",\"\",Periods!BL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM22=\"\",\"\",Periods!BM22),IF($Q$12=Lists!$U$17,IF(Periods!BM37=\"\",\"\",Periods!BM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN22=\"\",\"\",Periods!BN22),IF($Q$12=Lists!$U$17,IF(Periods!BN37=\"\",\"\",Periods!BN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO22=\"\",\"\",Periods!BO22),IF($Q$12=Lists!$U$17,IF(Periods!BO37=\"\",\"\",Periods!BO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP22=\"\",\"\",Periods!BP22),IF($Q$12=Lists!$U$17,IF(Periods!BP37=\"\",\"\",Periods!BP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ22=\"\",\"\",Periods!BQ22),IF($Q$12=Lists!$U$17,IF(Periods!BQ37=\"\",\"\",Periods!BQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR22=\"\",\"\",Periods!BR22),IF($Q$12=Lists!$U$17,IF(Periods!BR37=\"\",\"\",Periods!BR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS22=\"\",\"\",Periods!BS22),IF($Q$12=Lists!$U$17,IF(Periods!BS37=\"\",\"\",Periods!BS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT22=\"\",\"\",Periods!BT22),IF($Q$12=Lists!$U$17,IF(Periods!BT37=\"\",\"\",Periods!BT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU22=\"\",\"\",Periods!BU22),IF($Q$12=Lists!$U$17,IF(Periods!BU37=\"\",\"\",Periods!BU37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV22=\"\",\"\",Periods!BV22),IF($Q$12=Lists!$U$17,IF(Periods!BV37=\"\",\"\",Periods!BV37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW22=\"\",\"\",Periods!BW22),IF($Q$12=Lists!$U$17,IF(Periods!BW37=\"\",\"\",Periods!BW37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX22=\"\",\"\",Periods!BX22),IF($Q$12=Lists!$U$17,IF(Periods!BX37=\"\",\"\",Periods!BX37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY22=\"\",\"\",Periods!BY22),IF($Q$12=Lists!$U$17,IF(Periods!BY37=\"\",\"\",Periods!BY37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ22=\"\",\"\",Periods!BZ22),IF($Q$12=Lists!$U$17,IF(Periods!BZ37=\"\",\"\",Periods!BZ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA22=\"\",\"\",Periods!CA22),IF($Q$12=Lists!$U$17,IF(Periods!CA37=\"\",\"\",Periods!CA37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB22=\"\",\"\",Periods!CB22),IF($Q$12=Lists!$U$17,IF(Periods!CB37=\"\",\"\",Periods!CB37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC22=\"\",\"\",Periods!CC22),IF($Q$12=Lists!$U$17,IF(Periods!CC37=\"\",\"\",Periods!CC37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD22=\"\",\"\",Periods!CD22),IF($Q$12=Lists!$U$17,IF(Periods!CD37=\"\",\"\",Periods!CD37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE22=\"\",\"\",Periods!CE22),IF($Q$12=Lists!$U$17,IF(Periods!CE37=\"\",\"\",Periods!CE37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF22=\"\",\"\",Periods!CF22),IF($Q$12=Lists!$U$17,IF(Periods!CF37=\"\",\"\",Periods!CF37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG22=\"\",\"\",Periods!CG22),IF($Q$12=Lists!$U$17,IF(Periods!CG37=\"\",\"\",Periods!CG37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH22=\"\",\"\",Periods!CH22),IF($Q$12=Lists!$U$17,IF(Periods!CH37=\"\",\"\",Periods!CH37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI22=\"\",\"\",Periods!CI22),IF($Q$12=Lists!$U$17,IF(Periods!CI37=\"\",\"\",Periods!CI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ22=\"\",\"\",Periods!CJ22),IF($Q$12=Lists!$U$17,IF(Periods!CJ37=\"\",\"\",Periods!CJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK22=\"\",\"\",Periods!CK22),IF($Q$12=Lists!$U$17,IF(Periods!CK37=\"\",\"\",Periods!CK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL22=\"\",\"\",Periods!CL22),IF($Q$12=Lists!$U$17,IF(Periods!CL37=\"\",\"\",Periods!CL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM22=\"\",\"\",Periods!CM22),IF($Q$12=Lists!$U$17,IF(Periods!CM37=\"\",\"\",Periods!CM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN22=\"\",\"\",Periods!CN22),IF($Q$12=Lists!$U$17,IF(Periods!CN37=\"\",\"\",Periods!CN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO22=\"\",\"\",Periods!CO22),IF($Q$12=Lists!$U$17,IF(Periods!CO37=\"\",\"\",Periods!CO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP22=\"\",\"\",Periods!CP22),IF($Q$12=Lists!$U$17,IF(Periods!CP37=\"\",\"\",Periods!CP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ22=\"\",\"\",Periods!CQ22),IF($Q$12=Lists!$U$17,IF(Periods!CQ37=\"\",\"\",Periods!CQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR22=\"\",\"\",Periods!CR22),IF($Q$12=Lists!$U$17,IF(Periods!CR37=\"\",\"\",Periods!CR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS22=\"\",\"\",Periods!CS22),IF($Q$12=Lists!$U$17,IF(Periods!CS37=\"\",\"\",Periods!CS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT22=\"\",\"\",Periods!CT22),IF($Q$12=Lists!$U$17,IF(Periods!CT37=\"\",\"\",Periods!CT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU22=\"\",\"\",Periods!CU22),IF($Q$12=Lists!$U$17,IF(Periods!CU37=\"\",\"\",Periods!CU37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$CW14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99096)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99096)","v":0},{"$f":"SUM(T$15:T$99096)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[{"$f":"ROW()","v":16},null,null,null,null,null,null,"ФИНАНСОВЫЕ ПОТОКИ"]
[{"$f":"ROW()","v":17},null,null,null,null,null,null,{"$f":"H16","v":"ФИНАНСОВЫЕ ПОТОКИ"},{"$f":"Items!$BS$16","v":"Финпоток проекта без финансирования (CF)"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,SUMIFS(Calc!$Z685:$CV685,Calc!$Z$11:$CV$11,\">=\"&X$11,Calc!$Z$11:$CV$11,\"<=\"&X$12))","v":690773914.20165718},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z685:$CV685,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":-46421195.229150556},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z685:$CV685,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":-4663880.1345238462},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z685:$CV685,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":-8504916.8790550604},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z685:$CV685,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":-2341709.2271404238},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z685:$CV685,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":8873865.571109511},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z685:$CV685,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":22217003.021856871},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z685:$CV685,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":28551095.260911014},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z685:$CV685,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":36596130.750712194},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z685:$CV685,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":44846403.955724791},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z685:$CV685,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":60114052.556257792},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z685:$CV685,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":64732313.950964555},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z685:$CV685,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":100151227.17948675},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z685:$CV685,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":106308762.90163922},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z685:$CV685,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":123602531.38237174},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z685:$CV685,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":156712229.14049268},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z685:$CV685,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z685:$CV685,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z685:$CV685,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z685:$CV685,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z685:$CV685,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z685:$CV685,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z685:$CV685,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z685:$CV685,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z685:$CV685,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z685:$CV685,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z685:$CV685,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z685:$CV685,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z685:$CV685,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z685:$CV685,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z685:$CV685,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z685:$CV685,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z685:$CV685,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z685:$CV685,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z685:$CV685,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z685:$CV685,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z685:$CV685,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z685:$CV685,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z685:$CV685,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z685:$CV685,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z685:$CV685,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z685:$CV685,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z685:$CV685,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z685:$CV685,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z685:$CV685,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z685:$CV685,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z685:$CV685,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z685:$CV685,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z685:$CV685,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z685:$CV685,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z685:$CV685,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z685:$CV685,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z685:$CV685,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z685:$CV685,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z685:$CV685,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z685:$CV685,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z685:$CV685,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z685:$CV685,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z685:$CV685,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z685:$CV685,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z685:$CV685,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z685:$CV685,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z685:$CV685,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z685:$CV685,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z685:$CV685,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z685:$CV685,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z685:$CV685,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z685:$CV685,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z685:$CV685,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z685:$CV685,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z685:$CV685,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z685:$CV685,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z685:$CV685,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z685:$CV685,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":18},null,null,null,null,null,null,{"$f":"H16","v":"ФИНАНСОВЫЕ ПОТОКИ"},{"$f":"KPI!$I$18","v":"Срок окупаемости по финпотоку (PBP)"},null,null,null,{"$f":"Calc!$M$690","v":"кол-во лет"},null,null,null,null,null,null,null,null,null,null,{"$f":"Calc!X690","v":7.5}]
[{"$f":"ROW()","v":19},null,null,null,null,null,null,{"$f":"H16","v":"ФИНАНСОВЫЕ ПОТОКИ"},{"$f":"Items!$BS$18","v":"Свободный положительный финпоток проекта"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,SUMIFS(Calc!$Z695:$CV695,Calc!$Z$11:$CV$11,\">=\"&X$11,Calc!$Z$11:$CV$11,\"<=\"&X$12))","v":756483198.0881536},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z695:$CV695,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z695:$CV695,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z695:$CV695,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z695:$CV695,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":1257707.0073213819},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z695:$CV695,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":10546819.916580506},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z695:$CV695,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":20562615.018330351},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z695:$CV695,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":28322812.542501487},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z695:$CV695,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":34631912.698315963},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z695:$CV695,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":44446536.319309697},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z695:$CV695,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":58944172.41103369},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z695:$CV695,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":69610526.70519942},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z695:$CV695,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":94203031.660915762},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z695:$CV695,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":102268784.65782215},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z695:$CV695,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":124746769.91119358},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z695:$CV695,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":166941509.23962969},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z695:$CV695,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z695:$CV695,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z695:$CV695,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z695:$CV695,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z695:$CV695,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z695:$CV695,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z695:$CV695,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z695:$CV695,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z695:$CV695,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z695:$CV695,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z695:$CV695,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z695:$CV695,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z695:$CV695,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z695:$CV695,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z695:$CV695,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z695:$CV695,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z695:$CV695,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z695:$CV695,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z695:$CV695,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z695:$CV695,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z695:$CV695,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z695:$CV695,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z695:$CV695,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z695:$CV695,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z695:$CV695,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z695:$CV695,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z695:$CV695,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z695:$CV695,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z695:$CV695,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z695:$CV695,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z695:$CV695,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z695:$CV695,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z695:$CV695,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z695:$CV695,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z695:$CV695,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z695:$CV695,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z695:$CV695,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z695:$CV695,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z695:$CV695,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z695:$CV695,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z695:$CV695,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z695:$CV695,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z695:$CV695,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z695:$CV695,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z695:$CV695,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z695:$CV695,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z695:$CV695,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z695:$CV695,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z695:$CV695,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z695:$CV695,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z695:$CV695,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z695:$CV695,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z695:$CV695,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z695:$CV695,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z695:$CV695,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z695:$CV695,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z695:$CV695,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z695:$CV695,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":20},null,null,null,null,null,null,{"$f":"H16","v":"ФИНАНСОВЫЕ ПОТОКИ"},{"$f":"Items!$BS$19","v":"Свободный отрицательный финпоток проекта"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,SUMIFS(Calc!$Z697:$CV697,Calc!$Z$11:$CV$11,\">=\"&X$11,Calc!$Z$11:$CV$11,\"<=\"&X$12))","v":-65709283.88649638},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z697:$CV697,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":-46632787.611226849},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z697:$CV697,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":-4452287.752447553},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z697:$CV697,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":-8504916.879055053},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z697:$CV697,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":-6119291.6437669247},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z697:$CV697,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z697:$CV697,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z697:$CV697,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z697:$CV697,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z697:$CV697,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z697:$CV697,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z697:$CV697,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z697:$CV697,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z697:$CV697,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z697:$CV697,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z697:$CV697,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z697:$CV697,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z697:$CV697,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z697:$CV697,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z697:$CV697,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z697:$CV697,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z697:$CV697,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z697:$CV697,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z697:$CV697,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z697:$CV697,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z697:$CV697,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z697:$CV697,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z697:$CV697,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z697:$CV697,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z697:$CV697,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z697:$CV697,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z697:$CV697,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z697:$CV697,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z697:$CV697,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z697:$CV697,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z697:$CV697,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z697:$CV697,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z697:$CV697,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z697:$CV697,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z697:$CV697,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z697:$CV697,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z697:$CV697,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z697:$CV697,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z697:$CV697,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z697:$CV697,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z697:$CV697,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z697:$CV697,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z697:$CV697,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z697:$CV697,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z697:$CV697,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z697:$CV697,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z697:$CV697,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z697:$CV697,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z697:$CV697,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z697:$CV697,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z697:$CV697,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z697:$CV697,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z697:$CV697,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z697:$CV697,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z697:$CV697,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z697:$CV697,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z697:$CV697,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z697:$CV697,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z697:$CV697,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z697:$CV697,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z697:$CV697,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z697:$CV697,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z697:$CV697,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z697:$CV697,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z697:$CV697,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z697:$CV697,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z697:$CV697,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z697:$CV697,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z697:$CV697,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":21},null,null,null,null,null,null,{"$f":"H19","v":"ФИНАНСОВЫЕ ПОТОКИ"},{"$f":"Items!$BS$20","v":"Свободный финпоток (FCF)"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,SUMIFS(Calc!$Z699:$CV699,Calc!$Z$11:$CV$11,\">=\"&X$11,Calc!$Z$11:$CV$11,\"<=\"&X$12))","v":690773914.2016573},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z699:$CV699,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":-46632787.611226849},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z699:$CV699,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":-4452287.752447553},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z699:$CV699,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":-8504916.879055053},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z699:$CV699,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":-4861584.6364455428},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z699:$CV699,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":10546819.916580506},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z699:$CV699,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":20562615.018330351},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z699:$CV699,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":28322812.542501487},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z699:$CV699,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":34631912.698315963},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z699:$CV699,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":44446536.319309697},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z699:$CV699,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":58944172.41103369},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z699:$CV699,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":69610526.70519942},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z699:$CV699,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":94203031.660915762},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z699:$CV699,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":102268784.65782215},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z699:$CV699,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":124746769.91119358},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z699:$CV699,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":166941509.23962969},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z699:$CV699,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z699:$CV699,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z699:$CV699,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z699:$CV699,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z699:$CV699,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z699:$CV699,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z699:$CV699,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z699:$CV699,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z699:$CV699,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z699:$CV699,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z699:$CV699,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z699:$CV699,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z699:$CV699,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z699:$CV699,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z699:$CV699,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z699:$CV699,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z699:$CV699,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z699:$CV699,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z699:$CV699,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z699:$CV699,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z699:$CV699,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z699:$CV699,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z699:$CV699,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z699:$CV699,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z699:$CV699,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z699:$CV699,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z699:$CV699,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z699:$CV699,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z699:$CV699,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z699:$CV699,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z699:$CV699,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z699:$CV699,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z699:$CV699,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z699:$CV699,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z699:$CV699,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z699:$CV699,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z699:$CV699,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z699:$CV699,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z699:$CV699,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z699:$CV699,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z699:$CV699,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z699:$CV699,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z699:$CV699,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z699:$CV699,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z699:$CV699,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z699:$CV699,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z699:$CV699,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z699:$CV699,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z699:$CV699,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z699:$CV699,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z699:$CV699,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z699:$CV699,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z699:$CV699,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z699:$CV699,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z699:$CV699,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z699:$CV699,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z699:$CV699,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z699:$CV699,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":22},null,null,null,null,null,null,{"$f":"H19","v":"ФИНАНСОВЫЕ ПОТОКИ"},{"$f":"KPI!$I$20","v":"IRR проекта"},null,null,null,"%",null,null,null,null,null,null,null,null,null,null,{"$f":"Calc!$X$701","v":0.28094347119331364}]
[{"$f":"ROW()","v":23},null,null,null,null,null,null,{"$f":"H20","v":"ФИНАНСОВЫЕ ПОТОКИ"},{"$f":"Items!$BS$21","v":"Кассовый разрыв"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"Calc!$X$703","v":65709283.88649638}]
[{"$f":"ROW()","v":24},null,null,null,null,null,null,{"$f":"H21","v":"ФИНАНСОВЫЕ ПОТОКИ"},{"$f":"Credits!$I$17","v":"Ставка дисконтирования Учредителя"},null,null,null,"%г",null,null,null,null,null,null,null,null,null,null,{"$f":"Credits!$Q$17","v":7.0000000000000007E-2}]
[{"$f":"ROW()","v":25},null,null,null,null,null,null,{"$f":"H24","v":"ФИНАНСОВЫЕ ПОТОКИ"},{"$f":"KPI!$I$21","v":"NPV(Учредителя)"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,SUMIFS(Calc!$Z705:$CV705,Calc!$Z$11:$CV$11,\">=\"&X$11,Calc!$Z$11:$CV$11,\"<=\"&X$12))","v":285784495.37731332},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z705:$CV705,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":-45566613.97894448},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z705:$CV705,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":-3915438.6254088823},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z705:$CV705,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":-7184194.0407692995},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z705:$CV705,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":-3922075.7015425428},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z705:$CV705,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":7685867.2610942861},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z705:$CV705,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":13998621.172949437},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z705:$CV705,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":17944705.398821689},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z705:$CV705,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":20616773.228783689},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z705:$CV705,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":24640950.840744358},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z705:$CV705,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":30634755.149523836},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z705:$CV705,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":33766706.096535169},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z705:$CV705,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":42734565.859665953},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z705:$CV705,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":43382485.658612825},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z705:$CV705,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":49358369.709167801},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z705:$CV705,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":61609017.348079547},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z705:$CV705,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z705:$CV705,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z705:$CV705,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z705:$CV705,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z705:$CV705,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z705:$CV705,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z705:$CV705,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z705:$CV705,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z705:$CV705,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z705:$CV705,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z705:$CV705,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z705:$CV705,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z705:$CV705,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z705:$CV705,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z705:$CV705,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z705:$CV705,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z705:$CV705,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z705:$CV705,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z705:$CV705,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z705:$CV705,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z705:$CV705,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z705:$CV705,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z705:$CV705,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z705:$CV705,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z705:$CV705,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z705:$CV705,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z705:$CV705,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z705:$CV705,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z705:$CV705,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z705:$CV705,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z705:$CV705,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z705:$CV705,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z705:$CV705,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z705:$CV705,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z705:$CV705,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z705:$CV705,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z705:$CV705,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z705:$CV705,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z705:$CV705,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z705:$CV705,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z705:$CV705,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z705:$CV705,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z705:$CV705,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z705:$CV705,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z705:$CV705,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z705:$CV705,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z705:$CV705,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z705:$CV705,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z705:$CV705,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z705:$CV705,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z705:$CV705,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z705:$CV705,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z705:$CV705,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z705:$CV705,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z705:$CV705,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z705:$CV705,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z705:$CV705,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z705:$CV705,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":26},null,null,null,null,null,null,{"$f":"H23","v":"ФИНАНСОВЫЕ ПОТОКИ"},{"$f":"KPI!$I$25","v":"WACC"},null,null,null,"%",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Credits!$X$26+Credits!$X$39+Credits!$X$20=0,0,(Credits!$Q$30*Credits!$X$26+Credits!$Q$40*Credits!$X$39+$X$22*Credits!$X$20)/(Credits!$X$26+Credits!$X$39+Credits!$X$20))","v":0.16654995443917514}]
[{"$f":"ROW()","v":27},null,null,null,null,null,null,{"$f":"H26","v":"ФИНАНСОВЫЕ ПОТОКИ"},{"$f":"KPI!$I$26","v":"NPV(WACC)"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,SUMIFS(Calc!$Z795:$CV795,Calc!$Z$11:$CV$11,\">=\"&X$11,Calc!$Z$11:$CV$11,\"<=\"&X$12))","v":78776113.406687185},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z795:$CV795,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":-44245923.641111299},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z795:$CV795,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":-3323492.9897905234},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z795:$CV795,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":-5795287.0345468959},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z795:$CV795,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":-2980389.4459037627},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z795:$CV795,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":5132070.102778743},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z795:$CV795,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":8569218.5247039665},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z795:$CV795,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":10022425.95538941},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z795:$CV795,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":10633494.786570257},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z795:$CV795,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":11605355.828865472},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z795:$CV795,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":13285558.439122599},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z795:$CV795,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":13409435.699726602},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z795:$CV795,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":15578997.036906518},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z795:$CV795,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":14516355.803041968},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z795:$CV795,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":15110984.569667023},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z795:$CV795,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":17257309.771267116},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z795:$CV795,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z795:$CV795,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z795:$CV795,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z795:$CV795,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z795:$CV795,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z795:$CV795,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z795:$CV795,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z795:$CV795,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z795:$CV795,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z795:$CV795,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z795:$CV795,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z795:$CV795,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z795:$CV795,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z795:$CV795,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z795:$CV795,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z795:$CV795,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z795:$CV795,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z795:$CV795,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z795:$CV795,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z795:$CV795,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z795:$CV795,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z795:$CV795,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z795:$CV795,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z795:$CV795,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z795:$CV795,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z795:$CV795,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z795:$CV795,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z795:$CV795,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z795:$CV795,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z795:$CV795,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z795:$CV795,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z795:$CV795,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z795:$CV795,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z795:$CV795,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z795:$CV795,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z795:$CV795,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z795:$CV795,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z795:$CV795,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z795:$CV795,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z795:$CV795,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z795:$CV795,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z795:$CV795,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z795:$CV795,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z795:$CV795,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z795:$CV795,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z795:$CV795,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z795:$CV795,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z795:$CV795,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z795:$CV795,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z795:$CV795,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z795:$CV795,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z795:$CV795,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z795:$CV795,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z795:$CV795,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z795:$CV795,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z795:$CV795,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z795:$CV795,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z795:$CV795,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":28},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":29}]
[{"$f":"ROW()","v":30},null,null,null,null,null,null,"ИНВЕСТИЦИОННЫЕ ПОКАЗАТЕЛИ"]
[{"$f":"ROW()","v":31},null,null,null,null,null,null,{"$f":"H30","v":"ИНВЕСТИЦИОННЫЕ ПОКАЗАТЕЛИ"},{"$f":"KPI!$I$27","v":"ROI"},null,null,null,"%",null,null,null,null,null,null,null,null,null,null,{"$f":"X27/(Credits!X29+Credits!X38+Credits!X23)","v":0.97699694648258528}]
[{"$f":"ROW()","v":32},null,null,null,null,null,null,{"$f":"H30","v":"ИНВЕСТИЦИОННЫЕ ПОКАЗАТЕЛИ"},{"$f":"KPI!$I$28","v":"Дисконтированный срок окупаемости (DPBP)"},null,null,null,{"$f":"Calc!$M$690","v":"кол-во лет"},null,null,null,null,null,null,null,null,null,null,{"$f":"Calc!$X$802","v":9.75}]
[{"$f":"ROW()","v":33},null,null,null,null,null,null,{"$f":"H30","v":"ИНВЕСТИЦИОННЫЕ ПОКАЗАТЕЛИ"},{"$f":"KPI!$I$35","v":"Оценка стоимости бизнеса/компании"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"X27+X35","v":657221631.10511947}]
[{"$f":"ROW()","v":34},null,null,null,null,null,null,{"$f":"H30","v":"ИНВЕСТИЦИОННЫЕ ПОКАЗАТЕЛИ"},{"$f":"I33","v":"Оценка стоимости бизнеса/компании"},{"$f":"KPI!$I$39","v":"Терминальная стоимость (TV)"},null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,SUM($Z34:$CV34))","v":5831933670.1569061},null,null,{"$f":"IF(AA$11=\"\",0,IF(AND(AA$11<>\"\",AB$11=\"\"),IF(OR(AA17<=0,Credits!$Q$17-Credits!$Q$18=0),0,AA17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(AB$11=\"\",0,IF(AND(AB$11<>\"\",AC$11=\"\"),IF(OR(AB17<=0,Credits!$Q$17-Credits!$Q$18=0),0,AB17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(AC$11=\"\",0,IF(AND(AC$11<>\"\",AD$11=\"\"),IF(OR(AC17<=0,Credits!$Q$17-Credits!$Q$18=0),0,AC17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(AD$11=\"\",0,IF(AND(AD$11<>\"\",AE$11=\"\"),IF(OR(AD17<=0,Credits!$Q$17-Credits!$Q$18=0),0,AD17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AND(AE$11<>\"\",AF$11=\"\"),IF(OR(AE17<=0,Credits!$Q$17-Credits!$Q$18=0),0,AE17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AND(AF$11<>\"\",AG$11=\"\"),IF(OR(AF17<=0,Credits!$Q$17-Credits!$Q$18=0),0,AF17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(AG$11=\"\",0,IF(AND(AG$11<>\"\",AH$11=\"\"),IF(OR(AG17<=0,Credits!$Q$17-Credits!$Q$18=0),0,AG17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(AH$11=\"\",0,IF(AND(AH$11<>\"\",AI$11=\"\"),IF(OR(AH17<=0,Credits!$Q$17-Credits!$Q$18=0),0,AH17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(AI$11=\"\",0,IF(AND(AI$11<>\"\",AJ$11=\"\"),IF(OR(AI17<=0,Credits!$Q$17-Credits!$Q$18=0),0,AI17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(AND(AJ$11<>\"\",AK$11=\"\"),IF(OR(AJ17<=0,Credits!$Q$17-Credits!$Q$18=0),0,AJ17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(AK$11=\"\",0,IF(AND(AK$11<>\"\",AL$11=\"\"),IF(OR(AK17<=0,Credits!$Q$17-Credits!$Q$18=0),0,AK17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(AL$11=\"\",0,IF(AND(AL$11<>\"\",AM$11=\"\"),IF(OR(AL17<=0,Credits!$Q$17-Credits!$Q$18=0),0,AL17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(AM$11=\"\",0,IF(AND(AM$11<>\"\",AN$11=\"\"),IF(OR(AM17<=0,Credits!$Q$17-Credits!$Q$18=0),0,AM17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(AN$11=\"\",0,IF(AND(AN$11<>\"\",AO$11=\"\"),IF(OR(AN17<=0,Credits!$Q$17-Credits!$Q$18=0),0,AN17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(AO$11=\"\",0,IF(AND(AO$11<>\"\",AP$11=\"\"),IF(OR(AO17<=0,Credits!$Q$17-Credits!$Q$18=0),0,AO17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":5831933670.1569061},{"$f":"IF(AP$11=\"\",0,IF(AND(AP$11<>\"\",AQ$11=\"\"),IF(OR(AP17<=0,Credits!$Q$17-Credits!$Q$18=0),0,AP17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AND(AQ$11<>\"\",AR$11=\"\"),IF(OR(AQ17<=0,Credits!$Q$17-Credits!$Q$18=0),0,AQ17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AND(AR$11<>\"\",AS$11=\"\"),IF(OR(AR17<=0,Credits!$Q$17-Credits!$Q$18=0),0,AR17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AND(AS$11<>\"\",AT$11=\"\"),IF(OR(AS17<=0,Credits!$Q$17-Credits!$Q$18=0),0,AS17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AND(AT$11<>\"\",AU$11=\"\"),IF(OR(AT17<=0,Credits!$Q$17-Credits!$Q$18=0),0,AT17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AND(AU$11<>\"\",AV$11=\"\"),IF(OR(AU17<=0,Credits!$Q$17-Credits!$Q$18=0),0,AU17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AND(AV$11<>\"\",AW$11=\"\"),IF(OR(AV17<=0,Credits!$Q$17-Credits!$Q$18=0),0,AV17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AND(AW$11<>\"\",AX$11=\"\"),IF(OR(AW17<=0,Credits!$Q$17-Credits!$Q$18=0),0,AW17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AND(AX$11<>\"\",AY$11=\"\"),IF(OR(AX17<=0,Credits!$Q$17-Credits!$Q$18=0),0,AX17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AND(AY$11<>\"\",AZ$11=\"\"),IF(OR(AY17<=0,Credits!$Q$17-Credits!$Q$18=0),0,AY17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AND(AZ$11<>\"\",BA$11=\"\"),IF(OR(AZ17<=0,Credits!$Q$17-Credits!$Q$18=0),0,AZ17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(BA$11=\"\",0,IF(AND(BA$11<>\"\",BB$11=\"\"),IF(OR(BA17<=0,Credits!$Q$17-Credits!$Q$18=0),0,BA17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(BB$11=\"\",0,IF(AND(BB$11<>\"\",BC$11=\"\"),IF(OR(BB17<=0,Credits!$Q$17-Credits!$Q$18=0),0,BB17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(BC$11=\"\",0,IF(AND(BC$11<>\"\",BD$11=\"\"),IF(OR(BC17<=0,Credits!$Q$17-Credits!$Q$18=0),0,BC17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(BD$11=\"\",0,IF(AND(BD$11<>\"\",BE$11=\"\"),IF(OR(BD17<=0,Credits!$Q$17-Credits!$Q$18=0),0,BD17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(BE$11=\"\",0,IF(AND(BE$11<>\"\",BF$11=\"\"),IF(OR(BE17<=0,Credits!$Q$17-Credits!$Q$18=0),0,BE17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(BF$11=\"\",0,IF(AND(BF$11<>\"\",BG$11=\"\"),IF(OR(BF17<=0,Credits!$Q$17-Credits!$Q$18=0),0,BF17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(BG$11=\"\",0,IF(AND(BG$11<>\"\",BH$11=\"\"),IF(OR(BG17<=0,Credits!$Q$17-Credits!$Q$18=0),0,BG17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(BH$11=\"\",0,IF(AND(BH$11<>\"\",BI$11=\"\"),IF(OR(BH17<=0,Credits!$Q$17-Credits!$Q$18=0),0,BH17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(BI$11=\"\",0,IF(AND(BI$11<>\"\",BJ$11=\"\"),IF(OR(BI17<=0,Credits!$Q$17-Credits!$Q$18=0),0,BI17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(AND(BJ$11<>\"\",BK$11=\"\"),IF(OR(BJ17<=0,Credits!$Q$17-Credits!$Q$18=0),0,BJ17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(BK$11=\"\",0,IF(AND(BK$11<>\"\",BL$11=\"\"),IF(OR(BK17<=0,Credits!$Q$17-Credits!$Q$18=0),0,BK17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(BL$11=\"\",0,IF(AND(BL$11<>\"\",BM$11=\"\"),IF(OR(BL17<=0,Credits!$Q$17-Credits!$Q$18=0),0,BL17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(BM$11=\"\",0,IF(AND(BM$11<>\"\",BN$11=\"\"),IF(OR(BM17<=0,Credits!$Q$17-Credits!$Q$18=0),0,BM17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(BN$11=\"\",0,IF(AND(BN$11<>\"\",BO$11=\"\"),IF(OR(BN17<=0,Credits!$Q$17-Credits!$Q$18=0),0,BN17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(BO$11=\"\",0,IF(AND(BO$11<>\"\",BP$11=\"\"),IF(OR(BO17<=0,Credits!$Q$17-Credits!$Q$18=0),0,BO17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(BP$11=\"\",0,IF(AND(BP$11<>\"\",BQ$11=\"\"),IF(OR(BP17<=0,Credits!$Q$17-Credits!$Q$18=0),0,BP17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(AND(BQ$11<>\"\",BR$11=\"\"),IF(OR(BQ17<=0,Credits!$Q$17-Credits!$Q$18=0),0,BQ17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(BR$11=\"\",0,IF(AND(BR$11<>\"\",BS$11=\"\"),IF(OR(BR17<=0,Credits!$Q$17-Credits!$Q$18=0),0,BR17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(BS$11=\"\",0,IF(AND(BS$11<>\"\",BT$11=\"\"),IF(OR(BS17<=0,Credits!$Q$17-Credits!$Q$18=0),0,BS17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(BT$11=\"\",0,IF(AND(BT$11<>\"\",BU$11=\"\"),IF(OR(BT17<=0,Credits!$Q$17-Credits!$Q$18=0),0,BT17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(BU$11=\"\",0,IF(AND(BU$11<>\"\",BV$11=\"\"),IF(OR(BU17<=0,Credits!$Q$17-Credits!$Q$18=0),0,BU17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(BV$11=\"\",0,IF(AND(BV$11<>\"\",BW$11=\"\"),IF(OR(BV17<=0,Credits!$Q$17-Credits!$Q$18=0),0,BV17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(BW$11=\"\",0,IF(AND(BW$11<>\"\",BX$11=\"\"),IF(OR(BW17<=0,Credits!$Q$17-Credits!$Q$18=0),0,BW17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(BX$11=\"\",0,IF(AND(BX$11<>\"\",BY$11=\"\"),IF(OR(BX17<=0,Credits!$Q$17-Credits!$Q$18=0),0,BX17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(BY$11=\"\",0,IF(AND(BY$11<>\"\",BZ$11=\"\"),IF(OR(BY17<=0,Credits!$Q$17-Credits!$Q$18=0),0,BY17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(AND(BZ$11<>\"\",CA$11=\"\"),IF(OR(BZ17<=0,Credits!$Q$17-Credits!$Q$18=0),0,BZ17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(CA$11=\"\",0,IF(AND(CA$11<>\"\",CB$11=\"\"),IF(OR(CA17<=0,Credits!$Q$17-Credits!$Q$18=0),0,CA17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(CB$11=\"\",0,IF(AND(CB$11<>\"\",CC$11=\"\"),IF(OR(CB17<=0,Credits!$Q$17-Credits!$Q$18=0),0,CB17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(CC$11=\"\",0,IF(AND(CC$11<>\"\",CD$11=\"\"),IF(OR(CC17<=0,Credits!$Q$17-Credits!$Q$18=0),0,CC17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(CD$11=\"\",0,IF(AND(CD$11<>\"\",CE$11=\"\"),IF(OR(CD17<=0,Credits!$Q$17-Credits!$Q$18=0),0,CD17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(CE$11=\"\",0,IF(AND(CE$11<>\"\",CF$11=\"\"),IF(OR(CE17<=0,Credits!$Q$17-Credits!$Q$18=0),0,CE17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(CF$11=\"\",0,IF(AND(CF$11<>\"\",CG$11=\"\"),IF(OR(CF17<=0,Credits!$Q$17-Credits!$Q$18=0),0,CF17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(CG$11=\"\",0,IF(AND(CG$11<>\"\",CH$11=\"\"),IF(OR(CG17<=0,Credits!$Q$17-Credits!$Q$18=0),0,CG17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(CH$11=\"\",0,IF(AND(CH$11<>\"\",CI$11=\"\"),IF(OR(CH17<=0,Credits!$Q$17-Credits!$Q$18=0),0,CH17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(CI$11=\"\",0,IF(AND(CI$11<>\"\",CJ$11=\"\"),IF(OR(CI17<=0,Credits!$Q$17-Credits!$Q$18=0),0,CI17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(AND(CJ$11<>\"\",CK$11=\"\"),IF(OR(CJ17<=0,Credits!$Q$17-Credits!$Q$18=0),0,CJ17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(CK$11=\"\",0,IF(AND(CK$11<>\"\",CL$11=\"\"),IF(OR(CK17<=0,Credits!$Q$17-Credits!$Q$18=0),0,CK17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(CL$11=\"\",0,IF(AND(CL$11<>\"\",CM$11=\"\"),IF(OR(CL17<=0,Credits!$Q$17-Credits!$Q$18=0),0,CL17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(CM$11=\"\",0,IF(AND(CM$11<>\"\",CN$11=\"\"),IF(OR(CM17<=0,Credits!$Q$17-Credits!$Q$18=0),0,CM17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(CN$11=\"\",0,IF(AND(CN$11<>\"\",CO$11=\"\"),IF(OR(CN17<=0,Credits!$Q$17-Credits!$Q$18=0),0,CN17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(CO$11=\"\",0,IF(AND(CO$11<>\"\",CP$11=\"\"),IF(OR(CO17<=0,Credits!$Q$17-Credits!$Q$18=0),0,CO17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(CP$11=\"\",0,IF(AND(CP$11<>\"\",CQ$11=\"\"),IF(OR(CP17<=0,Credits!$Q$17-Credits!$Q$18=0),0,CP17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(AND(CQ$11<>\"\",CR$11=\"\"),IF(OR(CQ17<=0,Credits!$Q$17-Credits!$Q$18=0),0,CQ17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(CR$11=\"\",0,IF(AND(CR$11<>\"\",CS$11=\"\"),IF(OR(CR17<=0,Credits!$Q$17-Credits!$Q$18=0),0,CR17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(CS$11=\"\",0,IF(AND(CS$11<>\"\",CT$11=\"\"),IF(OR(CS17<=0,Credits!$Q$17-Credits!$Q$18=0),0,CS17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(CT$11=\"\",0,IF(AND(CT$11<>\"\",CU$11=\"\"),IF(OR(CT17<=0,Credits!$Q$17-Credits!$Q$18=0),0,CT17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0},{"$f":"IF(CU$11=\"\",0,IF(AND(CU$11<>\"\",#REF!=\"\"),IF(OR(CU17<=0,Credits!$Q$17-Credits!$Q$18=0),0,CU17*(1+Credits!$Q$18)/(Credits!$Q$17-Credits!$Q$18)),0))","v":0}]
[{"$f":"ROW()","v":35},null,null,null,null,null,null,{"$f":"H30","v":"ИНВЕСТИЦИОННЫЕ ПОКАЗАТЕЛИ"},{"$f":"I33","v":"Оценка стоимости бизнеса/компании"},{"$f":"KPI!$I$40","v":"NPV(TV)"},null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,X34/POWER(1+$X$26,MAX($Z$4:$CV$4)))","v":578445517.69843233}]
[{"$f":"ROW()","v":36},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":37}]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,"ПОКАЗАТЕЛИ ПОКРЫТИЯ ДОЛГА"]
[{"$f":"ROW()","v":39},null,null,null,null,null,null,{"$f":"H38","v":"ПОКАЗАТЕЛИ ПОКРЫТИЯ ДОЛГА"},{"$f":"KPI!$I$45","v":"Коэф. покрытия выплат долга (DSCR)"},null,null,null,"коэф.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X41=0,0,X40/X41)","v":11.003147052539768},null,null,{"$f":"IF(AA41=0,0,AA40/AA41)","v":1},1,1,1,1,1.1885510147232583,3.6747819822353343,4.7867648344787828,6.5732354453259143,9.613360700164078,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM41=0,0,CM40/CM41)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":40},null,null,null,null,null,null,{"$f":"H38","v":"ПОКАЗАТЕЛИ ПОКРЫТИЯ ДОЛГА"},{"$f":"I39","v":"Коэф. покрытия выплат долга (DSCR)"},{"$f":"KPI!$I$41","v":"CFADS"},null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,SUM($Z40:$CV40))","v":771404783.81726813},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z783:$CV783,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":900000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z783:$CV783,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":4354789.2559751142},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z783:$CV783,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":2400000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z783:$CV783,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":4977582.4166265056},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z783:$CV783,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":11993740.980414636},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z783:$CV783,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":20682615.018330351},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z783:$CV783,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":28442812.542501487},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z783:$CV783,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":34751912.698315963},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z783:$CV783,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":44566536.319309697},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z783:$CV783,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":60564172.41103369},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z783:$CV783,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":69610526.70519942},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z783:$CV783,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":94203031.660915762},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z783:$CV783,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":102268784.65782215},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z783:$CV783,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":124746769.91119358},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z783:$CV783,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":166941509.23962969},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z783:$CV783,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z783:$CV783,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z783:$CV783,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z783:$CV783,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z783:$CV783,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z783:$CV783,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z783:$CV783,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z783:$CV783,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z783:$CV783,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z783:$CV783,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z783:$CV783,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z783:$CV783,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z783:$CV783,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z783:$CV783,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z783:$CV783,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z783:$CV783,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z783:$CV783,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z783:$CV783,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z783:$CV783,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z783:$CV783,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z783:$CV783,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z783:$CV783,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z783:$CV783,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z783:$CV783,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z783:$CV783,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z783:$CV783,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z783:$CV783,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z783:$CV783,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z783:$CV783,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z783:$CV783,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z783:$CV783,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z783:$CV783,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z783:$CV783,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z783:$CV783,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z783:$CV783,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z783:$CV783,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z783:$CV783,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z783:$CV783,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z783:$CV783,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z783:$CV783,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z783:$CV783,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z783:$CV783,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z783:$CV783,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z783:$CV783,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z783:$CV783,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z783:$CV783,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z783:$CV783,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z783:$CV783,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z783:$CV783,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z783:$CV783,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z783:$CV783,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z783:$CV783,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z783:$CV783,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z783:$CV783,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z783:$CV783,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z783:$CV783,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z783:$CV783,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z783:$CV783,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":41},null,null,null,null,null,null,{"$f":"H38","v":"ПОКАЗАТЕЛИ ПОКРЫТИЯ ДОЛГА"},{"$f":"I39","v":"Коэф. покрытия выплат долга (DSCR)"},{"$f":"KPI!$I$42","v":"Выплаты долга [Debt (Principals+Interests)]"},null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,SUM($Z41:$CV41))","v":70107650.123535424},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":900000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":4354789.2559751142},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":2400000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":4977582.4166265056},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":11993740.980414636},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":17401537.470519163},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":7740000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":7260000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":6780000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":6300000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z791:$CV791,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":42},null,null,null,null,null,null,{"$f":"H41","v":"ПОКАЗАТЕЛИ ПОКРЫТИЯ ДОЛГА"},{"$f":"KPI!$I$46","v":"Коэф. покрытия процентов (ICR)"},null,null,null,"коэф.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X44=0,0,X43/X44)","v":44.87771421848749},null,null,{"$f":"IF(AA44=0,0,AA43/AA44)","v":1},1,1,1,1,2.2042030884373802,12.898168127874417,27.764461384294432,60.982700977992877,229.1021931274436,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BG44=0,0,BG43/BG44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM44=0,0,CM43/CM44)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":43},null,null,null,null,null,null,{"$f":"H41","v":"ПОКАЗАТЕЛИ ПОКРЫТИЯ ДОЛГА"},{"$f":"I42","v":"Коэф. покрытия процентов (ICR)"},{"$f":"KPI!$I$47","v":"CF(EBIT)"},null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,SUM($Z43:$CV43))","v":874073389.53085041},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z785:$CV785,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":900000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z785:$CV785,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":2033594.0268245591},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z785:$CV785,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":2400000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z785:$CV785,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":3774770.6555345361},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z785:$CV785,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":3563727.9557903418},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z785:$CV785,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":6005765.4175864095},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z785:$CV785,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":22442812.542501487},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z785:$CV785,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":34983221.344210982},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z785:$CV785,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":47566506.762834445},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z785:$CV785,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":68730657.938233078},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z785:$CV785,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":85335383.872902989},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z785:$CV785,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":116103112.47585839},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z785:$CV785,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":127343961.46358529},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z785:$CV785,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":153113120.26592964},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z785:$CV785,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":199776754.80905816},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z785:$CV785,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z785:$CV785,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z785:$CV785,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z785:$CV785,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z785:$CV785,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z785:$CV785,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z785:$CV785,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z785:$CV785,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z785:$CV785,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z785:$CV785,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z785:$CV785,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z785:$CV785,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z785:$CV785,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z785:$CV785,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z785:$CV785,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z785:$CV785,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z785:$CV785,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z785:$CV785,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z785:$CV785,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z785:$CV785,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z785:$CV785,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z785:$CV785,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z785:$CV785,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z785:$CV785,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z785:$CV785,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z785:$CV785,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z785:$CV785,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z785:$CV785,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z785:$CV785,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z785:$CV785,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z785:$CV785,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z785:$CV785,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z785:$CV785,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z785:$CV785,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z785:$CV785,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z785:$CV785,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z785:$CV785,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z785:$CV785,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z785:$CV785,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z785:$CV785,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z785:$CV785,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z785:$CV785,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z785:$CV785,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z785:$CV785,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z785:$CV785,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z785:$CV785,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z785:$CV785,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z785:$CV785,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z785:$CV785,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z785:$CV785,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z785:$CV785,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z785:$CV785,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z785:$CV785,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z785:$CV785,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z785:$CV785,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z785:$CV785,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z785:$CV785,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z785:$CV785,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,{"$f":"H41","v":"ПОКАЗАТЕЛИ ПОКРЫТИЯ ДОЛГА"},{"$f":"I42","v":"Коэф. покрытия процентов (ICR)"},{"$f":"KPI!$I$44","v":"Выплаты %% (Interests)"},null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,SUM($Z44:$CV44))","v":19476780.507924657},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z789:$CV789,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":900000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z789:$CV789,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":2033594.0268245591},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z789:$CV789,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":2400000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z789:$CV789,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":3774770.6555345361},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z789:$CV789,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":3563727.9557903418},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z789:$CV789,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":2724687.8697752217},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z789:$CV789,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":1740000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z789:$CV789,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":1260000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z789:$CV789,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":780000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z789:$CV789,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":300000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z789:$CV789,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z789:$CV789,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z789:$CV789,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z789:$CV789,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z789:$CV789,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z789:$CV789,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z789:$CV789,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z789:$CV789,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z789:$CV789,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z789:$CV789,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z789:$CV789,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z789:$CV789,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z789:$CV789,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z789:$CV789,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z789:$CV789,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z789:$CV789,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z789:$CV789,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z789:$CV789,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z789:$CV789,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z789:$CV789,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z789:$CV789,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z789:$CV789,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z789:$CV789,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z789:$CV789,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z789:$CV789,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z789:$CV789,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z789:$CV789,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z789:$CV789,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z789:$CV789,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z789:$CV789,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z789:$CV789,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z789:$CV789,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z789:$CV789,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z789:$CV789,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z789:$CV789,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z789:$CV789,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z789:$CV789,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z789:$CV789,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z789:$CV789,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z789:$CV789,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z789:$CV789,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z789:$CV789,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z789:$CV789,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z789:$CV789,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z789:$CV789,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z789:$CV789,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z789:$CV789,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z789:$CV789,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z789:$CV789,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z789:$CV789,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z789:$CV789,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z789:$CV789,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z789:$CV789,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z789:$CV789,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z789:$CV789,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z789:$CV789,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z789:$CV789,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z789:$CV789,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z789:$CV789,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z789:$CV789,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z789:$CV789,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z789:$CV789,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z789:$CV789,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":45}]

{"sheet":"EBITDA","index":26,"n_rows":70,"n_cols":99,"rows_kept":70,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87},{"$f":"COLUMN()","v":88},{"$f":"COLUMN()","v":89},{"$f":"COLUMN()","v":90},{"$f":"COLUMN()","v":91},{"$f":"COLUMN()","v":92},{"$f":"COLUMN()","v":93},{"$f":"COLUMN()","v":94},{"$f":"COLUMN()","v":95},{"$f":"COLUMN()","v":96},{"$f":"COLUMN()","v":97},{"$f":"COLUMN()","v":98},{"$f":"COLUMN()","v":99}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16},{"$f":"MAX($Z2:AP2)+1","v":17},{"$f":"MAX($Z2:AQ2)+1","v":18},{"$f":"MAX($Z2:AR2)+1","v":19},{"$f":"MAX($Z2:AS2)+1","v":20},{"$f":"MAX($Z2:AT2)+1","v":21},{"$f":"MAX($Z2:AU2)+1","v":22},{"$f":"MAX($Z2:AV2)+1","v":23},{"$f":"MAX($Z2:AW2)+1","v":24},{"$f":"MAX($Z2:AX2)+1","v":25},{"$f":"MAX($Z2:AY2)+1","v":26},{"$f":"MAX($Z2:AZ2)+1","v":27},{"$f":"MAX($Z2:BA2)+1","v":28},{"$f":"MAX($Z2:BB2)+1","v":29},{"$f":"MAX($Z2:BC2)+1","v":30},{"$f":"MAX($Z2:BD2)+1","v":31},{"$f":"MAX($Z2:BE2)+1","v":32},{"$f":"MAX($Z2:BF2)+1","v":33},{"$f":"MAX($Z2:BG2)+1","v":34},{"$f":"MAX($Z2:BH2)+1","v":35},{"$f":"MAX($Z2:BI2)+1","v":36},{"$f":"MAX($Z2:BJ2)+1","v":37},{"$f":"MAX($Z2:BK2)+1","v":38},{"$f":"MAX($Z2:BL2)+1","v":39},{"$f":"MAX($Z2:BM2)+1","v":40},{"$f":"MAX($Z2:BN2)+1","v":41},{"$f":"MAX($Z2:BO2)+1","v":42},{"$f":"MAX($Z2:BP2)+1","v":43},{"$f":"MAX($Z2:BQ2)+1","v":44},{"$f":"MAX($Z2:BR2)+1","v":45},{"$f":"MAX($Z2:BS2)+1","v":46},{"$f":"MAX($Z2:BT2)+1","v":47},{"$f":"MAX($Z2:BU2)+1","v":48},{"$f":"MAX($Z2:BV2)+1","v":49},{"$f":"MAX($Z2:BW2)+1","v":50},{"$f":"MAX($Z2:BX2)+1","v":51},{"$f":"MAX($Z2:BY2)+1","v":52},{"$f":"MAX($Z2:BZ2)+1","v":53},{"$f":"MAX($Z2:CA2)+1","v":54},{"$f":"MAX($Z2:CB2)+1","v":55},{"$f":"MAX($Z2:CC2)+1","v":56},{"$f":"MAX($Z2:CD2)+1","v":57},{"$f":"MAX($Z2:CE2)+1","v":58},{"$f":"MAX($Z2:CF2)+1","v":59},{"$f":"MAX($Z2:CG2)+1","v":60},{"$f":"MAX($Z2:CH2)+1","v":61},{"$f":"MAX($Z2:CI2)+1","v":62},{"$f":"MAX($Z2:CJ2)+1","v":63},{"$f":"MAX($Z2:CK2)+1","v":64},{"$f":"MAX($Z2:CL2)+1","v":65},{"$f":"MAX($Z2:CM2)+1","v":66},{"$f":"MAX($Z2:CN2)+1","v":67},{"$f":"MAX($Z2:CO2)+1","v":68},{"$f":"MAX($Z2:CP2)+1","v":69},{"$f":"MAX($Z2:CQ2)+1","v":70},{"$f":"MAX($Z2:CR2)+1","v":71},{"$f":"MAX($Z2:CS2)+1","v":72},{"$f":"MAX($Z2:CT2)+1","v":73}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ28=\"\",\"\",MAX($Z3:AP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR28=\"\",\"\",MAX($Z3:AQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS28=\"\",\"\",MAX($Z3:AR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT28=\"\",\"\",MAX($Z3:AS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU28=\"\",\"\",MAX($Z3:AT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV28=\"\",\"\",MAX($Z3:AU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW28=\"\",\"\",MAX($Z3:AV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX28=\"\",\"\",MAX($Z3:AW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY28=\"\",\"\",MAX($Z3:AX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ28=\"\",\"\",MAX($Z3:AY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA28=\"\",\"\",MAX($Z3:AZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB28=\"\",\"\",MAX($Z3:BA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC28=\"\",\"\",MAX($Z3:BB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD28=\"\",\"\",MAX($Z3:BC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE28=\"\",\"\",MAX($Z3:BD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF28=\"\",\"\",MAX($Z3:BE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG28=\"\",\"\",MAX($Z3:BF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH28=\"\",\"\",MAX($Z3:BG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI28=\"\",\"\",MAX($Z3:BH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ28=\"\",\"\",MAX($Z3:BI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK28=\"\",\"\",MAX($Z3:BJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL28=\"\",\"\",MAX($Z3:BK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM28=\"\",\"\",MAX($Z3:BL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN28=\"\",\"\",MAX($Z3:BM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO28=\"\",\"\",MAX($Z3:BN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP28=\"\",\"\",MAX($Z3:BO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ28=\"\",\"\",MAX($Z3:BP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR28=\"\",\"\",MAX($Z3:BQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS28=\"\",\"\",MAX($Z3:BR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT28=\"\",\"\",MAX($Z3:BS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU28=\"\",\"\",MAX($Z3:BT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV28=\"\",\"\",MAX($Z3:BU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW28=\"\",\"\",MAX($Z3:BV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX28=\"\",\"\",MAX($Z3:BW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY28=\"\",\"\",MAX($Z3:BX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ28=\"\",\"\",MAX($Z3:BY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA28=\"\",\"\",MAX($Z3:BZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB28=\"\",\"\",MAX($Z3:CA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC28=\"\",\"\",MAX($Z3:CB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD28=\"\",\"\",MAX($Z3:CC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE28=\"\",\"\",MAX($Z3:CD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF28=\"\",\"\",MAX($Z3:CE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG28=\"\",\"\",MAX($Z3:CF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH28=\"\",\"\",MAX($Z3:CG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI28=\"\",\"\",MAX($Z3:CH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ28=\"\",\"\",MAX($Z3:CI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK28=\"\",\"\",MAX($Z3:CJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL28=\"\",\"\",MAX($Z3:CK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM28=\"\",\"\",MAX($Z3:CL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN28=\"\",\"\",MAX($Z3:CM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO28=\"\",\"\",MAX($Z3:CN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP28=\"\",\"\",MAX($Z3:CO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ28=\"\",\"\",MAX($Z3:CP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR28=\"\",\"\",MAX($Z3:CQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS28=\"\",\"\",MAX($Z3:CR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT28=\"\",\"\",MAX($Z3:CS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU28=\"\",\"\",MAX($Z3:CT3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":1},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":2},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":3},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":4},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":5},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":6},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":7},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":8},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":9},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":10},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":11},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":12},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":13},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":14},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":15},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":""},{"$f":"IF(OR(AQ3<>\"\",AQ11=\"\"),\"\",MAX($Z4:AP4)+1)","v":""},{"$f":"IF(OR(AR3<>\"\",AR11=\"\"),\"\",MAX($Z4:AQ4)+1)","v":""},{"$f":"IF(OR(AS3<>\"\",AS11=\"\"),\"\",MAX($Z4:AR4)+1)","v":""},{"$f":"IF(OR(AT3<>\"\",AT11=\"\"),\"\",MAX($Z4:AS4)+1)","v":""},{"$f":"IF(OR(AU3<>\"\",AU11=\"\"),\"\",MAX($Z4:AT4)+1)","v":""},{"$f":"IF(OR(AV3<>\"\",AV11=\"\"),\"\",MAX($Z4:AU4)+1)","v":""},{"$f":"IF(OR(AW3<>\"\",AW11=\"\"),\"\",MAX($Z4:AV4)+1)","v":""},{"$f":"IF(OR(AX3<>\"\",AX11=\"\"),\"\",MAX($Z4:AW4)+1)","v":""},{"$f":"IF(OR(AY3<>\"\",AY11=\"\"),\"\",MAX($Z4:AX4)+1)","v":""},{"$f":"IF(OR(AZ3<>\"\",AZ11=\"\"),\"\",MAX($Z4:AY4)+1)","v":""},{"$f":"IF(OR(BA3<>\"\",BA11=\"\"),\"\",MAX($Z4:AZ4)+1)","v":""},{"$f":"IF(OR(BB3<>\"\",BB11=\"\"),\"\",MAX($Z4:BA4)+1)","v":""},{"$f":"IF(OR(BC3<>\"\",BC11=\"\"),\"\",MAX($Z4:BB4)+1)","v":""},{"$f":"IF(OR(BD3<>\"\",BD11=\"\"),\"\",MAX($Z4:BC4)+1)","v":""},{"$f":"IF(OR(BE3<>\"\",BE11=\"\"),\"\",MAX($Z4:BD4)+1)","v":""},{"$f":"IF(OR(BF3<>\"\",BF11=\"\"),\"\",MAX($Z4:BE4)+1)","v":""},{"$f":"IF(OR(BG3<>\"\",BG11=\"\"),\"\",MAX($Z4:BF4)+1)","v":""},{"$f":"IF(OR(BH3<>\"\",BH11=\"\"),\"\",MAX($Z4:BG4)+1)","v":""},{"$f":"IF(OR(BI3<>\"\",BI11=\"\"),\"\",MAX($Z4:BH4)+1)","v":""},{"$f":"IF(OR(BJ3<>\"\",BJ11=\"\"),\"\",MAX($Z4:BI4)+1)","v":""},{"$f":"IF(OR(BK3<>\"\",BK11=\"\"),\"\",MAX($Z4:BJ4)+1)","v":""},{"$f":"IF(OR(BL3<>\"\",BL11=\"\"),\"\",MAX($Z4:BK4)+1)","v":""},{"$f":"IF(OR(BM3<>\"\",BM11=\"\"),\"\",MAX($Z4:BL4)+1)","v":""},{"$f":"IF(OR(BN3<>\"\",BN11=\"\"),\"\",MAX($Z4:BM4)+1)","v":""},{"$f":"IF(OR(BO3<>\"\",BO11=\"\"),\"\",MAX($Z4:BN4)+1)","v":""},{"$f":"IF(OR(BP3<>\"\",BP11=\"\"),\"\",MAX($Z4:BO4)+1)","v":""},{"$f":"IF(OR(BQ3<>\"\",BQ11=\"\"),\"\",MAX($Z4:BP4)+1)","v":""},{"$f":"IF(OR(BR3<>\"\",BR11=\"\"),\"\",MAX($Z4:BQ4)+1)","v":""},{"$f":"IF(OR(BS3<>\"\",BS11=\"\"),\"\",MAX($Z4:BR4)+1)","v":""},{"$f":"IF(OR(BT3<>\"\",BT11=\"\"),\"\",MAX($Z4:BS4)+1)","v":""},{"$f":"IF(OR(BU3<>\"\",BU11=\"\"),\"\",MAX($Z4:BT4)+1)","v":""},{"$f":"IF(OR(BV3<>\"\",BV11=\"\"),\"\",MAX($Z4:BU4)+1)","v":""},{"$f":"IF(OR(BW3<>\"\",BW11=\"\"),\"\",MAX($Z4:BV4)+1)","v":""},{"$f":"IF(OR(BX3<>\"\",BX11=\"\"),\"\",MAX($Z4:BW4)+1)","v":""},{"$f":"IF(OR(BY3<>\"\",BY11=\"\"),\"\",MAX($Z4:BX4)+1)","v":""},{"$f":"IF(OR(BZ3<>\"\",BZ11=\"\"),\"\",MAX($Z4:BY4)+1)","v":""},{"$f":"IF(OR(CA3<>\"\",CA11=\"\"),\"\",MAX($Z4:BZ4)+1)","v":""},{"$f":"IF(OR(CB3<>\"\",CB11=\"\"),\"\",MAX($Z4:CA4)+1)","v":""},{"$f":"IF(OR(CC3<>\"\",CC11=\"\"),\"\",MAX($Z4:CB4)+1)","v":""},{"$f":"IF(OR(CD3<>\"\",CD11=\"\"),\"\",MAX($Z4:CC4)+1)","v":""},{"$f":"IF(OR(CE3<>\"\",CE11=\"\"),\"\",MAX($Z4:CD4)+1)","v":""},{"$f":"IF(OR(CF3<>\"\",CF11=\"\"),\"\",MAX($Z4:CE4)+1)","v":""},{"$f":"IF(OR(CG3<>\"\",CG11=\"\"),\"\",MAX($Z4:CF4)+1)","v":""},{"$f":"IF(OR(CH3<>\"\",CH11=\"\"),\"\",MAX($Z4:CG4)+1)","v":""},{"$f":"IF(OR(CI3<>\"\",CI11=\"\"),\"\",MAX($Z4:CH4)+1)","v":""},{"$f":"IF(OR(CJ3<>\"\",CJ11=\"\"),\"\",MAX($Z4:CI4)+1)","v":""},{"$f":"IF(OR(CK3<>\"\",CK11=\"\"),\"\",MAX($Z4:CJ4)+1)","v":""},{"$f":"IF(OR(CL3<>\"\",CL11=\"\"),\"\",MAX($Z4:CK4)+1)","v":""},{"$f":"IF(OR(CM3<>\"\",CM11=\"\"),\"\",MAX($Z4:CL4)+1)","v":""},{"$f":"IF(OR(CN3<>\"\",CN11=\"\"),\"\",MAX($Z4:CM4)+1)","v":""},{"$f":"IF(OR(CO3<>\"\",CO11=\"\"),\"\",MAX($Z4:CN4)+1)","v":""},{"$f":"IF(OR(CP3<>\"\",CP11=\"\"),\"\",MAX($Z4:CO4)+1)","v":""},{"$f":"IF(OR(CQ3<>\"\",CQ11=\"\"),\"\",MAX($Z4:CP4)+1)","v":""},{"$f":"IF(OR(CR3<>\"\",CR11=\"\"),\"\",MAX($Z4:CQ4)+1)","v":""},{"$f":"IF(OR(CS3<>\"\",CS11=\"\"),\"\",MAX($Z4:CR4)+1)","v":""},{"$f":"IF(OR(CT3<>\"\",CT11=\"\"),\"\",MAX($Z4:CS4)+1)","v":""},{"$f":"IF(OR(CU3<>\"\",CU11=\"\"),\"\",MAX($Z4:CT4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN11=\"\",\"\",DAY(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN11=\"\",\"\",MONTH(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$140","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":21},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":22},23,24,25,26,27,28,29,30,31,32,33,34,35,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN11=\"\",\"\",YEAR(CN11)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$141","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":31},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":31},31,31,31,31,31,31,31,31,31,31,31,31,31,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN12=\"\",\"\",DAY(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$142","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":12},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN12=\"\",\"\",MONTH(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$143","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":21},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":22},23,24,25,26,27,28,29,30,31,32,33,34,35,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN12=\"\",\"\",YEAR(CN12)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I51\")","v":"EBITDA"},null,null,{"$f":"INDIRECT(\"START!K51\")","v":"Анализ собственной операционной деят-сти. Точки безубыточности"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2021-01-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2021-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2022-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":"2027-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":"2028-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":"2029-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":"2030-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":"2031-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":"2032-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":"2033-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":"2034-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":"2035-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ20=\"\",\"\",Periods!AQ20),IF($Q$12=Lists!$U$17,IF(Periods!AQ35=\"\",\"\",Periods!AQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR20=\"\",\"\",Periods!AR20),IF($Q$12=Lists!$U$17,IF(Periods!AR35=\"\",\"\",Periods!AR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS20=\"\",\"\",Periods!AS20),IF($Q$12=Lists!$U$17,IF(Periods!AS35=\"\",\"\",Periods!AS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT20=\"\",\"\",Periods!AT20),IF($Q$12=Lists!$U$17,IF(Periods!AT35=\"\",\"\",Periods!AT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU20=\"\",\"\",Periods!AU20),IF($Q$12=Lists!$U$17,IF(Periods!AU35=\"\",\"\",Periods!AU35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV20=\"\",\"\",Periods!AV20),IF($Q$12=Lists!$U$17,IF(Periods!AV35=\"\",\"\",Periods!AV35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW20=\"\",\"\",Periods!AW20),IF($Q$12=Lists!$U$17,IF(Periods!AW35=\"\",\"\",Periods!AW35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX20=\"\",\"\",Periods!AX20),IF($Q$12=Lists!$U$17,IF(Periods!AX35=\"\",\"\",Periods!AX35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY20=\"\",\"\",Periods!AY20),IF($Q$12=Lists!$U$17,IF(Periods!AY35=\"\",\"\",Periods!AY35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ20=\"\",\"\",Periods!AZ20),IF($Q$12=Lists!$U$17,IF(Periods!AZ35=\"\",\"\",Periods!AZ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA20=\"\",\"\",Periods!BA20),IF($Q$12=Lists!$U$17,IF(Periods!BA35=\"\",\"\",Periods!BA35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB20=\"\",\"\",Periods!BB20),IF($Q$12=Lists!$U$17,IF(Periods!BB35=\"\",\"\",Periods!BB35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC20=\"\",\"\",Periods!BC20),IF($Q$12=Lists!$U$17,IF(Periods!BC35=\"\",\"\",Periods!BC35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD20=\"\",\"\",Periods!BD20),IF($Q$12=Lists!$U$17,IF(Periods!BD35=\"\",\"\",Periods!BD35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE20=\"\",\"\",Periods!BE20),IF($Q$12=Lists!$U$17,IF(Periods!BE35=\"\",\"\",Periods!BE35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF20=\"\",\"\",Periods!BF20),IF($Q$12=Lists!$U$17,IF(Periods!BF35=\"\",\"\",Periods!BF35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG20=\"\",\"\",Periods!BG20),IF($Q$12=Lists!$U$17,IF(Periods!BG35=\"\",\"\",Periods!BG35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH20=\"\",\"\",Periods!BH20),IF($Q$12=Lists!$U$17,IF(Periods!BH35=\"\",\"\",Periods!BH35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI20=\"\",\"\",Periods!BI20),IF($Q$12=Lists!$U$17,IF(Periods!BI35=\"\",\"\",Periods!BI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ20=\"\",\"\",Periods!BJ20),IF($Q$12=Lists!$U$17,IF(Periods!BJ35=\"\",\"\",Periods!BJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK20=\"\",\"\",Periods!BK20),IF($Q$12=Lists!$U$17,IF(Periods!BK35=\"\",\"\",Periods!BK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL20=\"\",\"\",Periods!BL20),IF($Q$12=Lists!$U$17,IF(Periods!BL35=\"\",\"\",Periods!BL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM20=\"\",\"\",Periods!BM20),IF($Q$12=Lists!$U$17,IF(Periods!BM35=\"\",\"\",Periods!BM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN20=\"\",\"\",Periods!BN20),IF($Q$12=Lists!$U$17,IF(Periods!BN35=\"\",\"\",Periods!BN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO20=\"\",\"\",Periods!BO20),IF($Q$12=Lists!$U$17,IF(Periods!BO35=\"\",\"\",Periods!BO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP20=\"\",\"\",Periods!BP20),IF($Q$12=Lists!$U$17,IF(Periods!BP35=\"\",\"\",Periods!BP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ20=\"\",\"\",Periods!BQ20),IF($Q$12=Lists!$U$17,IF(Periods!BQ35=\"\",\"\",Periods!BQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR20=\"\",\"\",Periods!BR20),IF($Q$12=Lists!$U$17,IF(Periods!BR35=\"\",\"\",Periods!BR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS20=\"\",\"\",Periods!BS20),IF($Q$12=Lists!$U$17,IF(Periods!BS35=\"\",\"\",Periods!BS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT20=\"\",\"\",Periods!BT20),IF($Q$12=Lists!$U$17,IF(Periods!BT35=\"\",\"\",Periods!BT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU20=\"\",\"\",Periods!BU20),IF($Q$12=Lists!$U$17,IF(Periods!BU35=\"\",\"\",Periods!BU35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV20=\"\",\"\",Periods!BV20),IF($Q$12=Lists!$U$17,IF(Periods!BV35=\"\",\"\",Periods!BV35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW20=\"\",\"\",Periods!BW20),IF($Q$12=Lists!$U$17,IF(Periods!BW35=\"\",\"\",Periods!BW35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX20=\"\",\"\",Periods!BX20),IF($Q$12=Lists!$U$17,IF(Periods!BX35=\"\",\"\",Periods!BX35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY20=\"\",\"\",Periods!BY20),IF($Q$12=Lists!$U$17,IF(Periods!BY35=\"\",\"\",Periods!BY35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ20=\"\",\"\",Periods!BZ20),IF($Q$12=Lists!$U$17,IF(Periods!BZ35=\"\",\"\",Periods!BZ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA20=\"\",\"\",Periods!CA20),IF($Q$12=Lists!$U$17,IF(Periods!CA35=\"\",\"\",Periods!CA35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB20=\"\",\"\",Periods!CB20),IF($Q$12=Lists!$U$17,IF(Periods!CB35=\"\",\"\",Periods!CB35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC20=\"\",\"\",Periods!CC20),IF($Q$12=Lists!$U$17,IF(Periods!CC35=\"\",\"\",Periods!CC35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD20=\"\",\"\",Periods!CD20),IF($Q$12=Lists!$U$17,IF(Periods!CD35=\"\",\"\",Periods!CD35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE20=\"\",\"\",Periods!CE20),IF($Q$12=Lists!$U$17,IF(Periods!CE35=\"\",\"\",Periods!CE35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF20=\"\",\"\",Periods!CF20),IF($Q$12=Lists!$U$17,IF(Periods!CF35=\"\",\"\",Periods!CF35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG20=\"\",\"\",Periods!CG20),IF($Q$12=Lists!$U$17,IF(Periods!CG35=\"\",\"\",Periods!CG35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH20=\"\",\"\",Periods!CH20),IF($Q$12=Lists!$U$17,IF(Periods!CH35=\"\",\"\",Periods!CH35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI20=\"\",\"\",Periods!CI20),IF($Q$12=Lists!$U$17,IF(Periods!CI35=\"\",\"\",Periods!CI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ20=\"\",\"\",Periods!CJ20),IF($Q$12=Lists!$U$17,IF(Periods!CJ35=\"\",\"\",Periods!CJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK20=\"\",\"\",Periods!CK20),IF($Q$12=Lists!$U$17,IF(Periods!CK35=\"\",\"\",Periods!CK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL20=\"\",\"\",Periods!CL20),IF($Q$12=Lists!$U$17,IF(Periods!CL35=\"\",\"\",Periods!CL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM20=\"\",\"\",Periods!CM20),IF($Q$12=Lists!$U$17,IF(Periods!CM35=\"\",\"\",Periods!CM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN20=\"\",\"\",Periods!CN20),IF($Q$12=Lists!$U$17,IF(Periods!CN35=\"\",\"\",Periods!CN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO20=\"\",\"\",Periods!CO20),IF($Q$12=Lists!$U$17,IF(Periods!CO35=\"\",\"\",Periods!CO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP20=\"\",\"\",Periods!CP20),IF($Q$12=Lists!$U$17,IF(Periods!CP35=\"\",\"\",Periods!CP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ20=\"\",\"\",Periods!CQ20),IF($Q$12=Lists!$U$17,IF(Periods!CQ35=\"\",\"\",Periods!CQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR20=\"\",\"\",Periods!CR20),IF($Q$12=Lists!$U$17,IF(Periods!CR35=\"\",\"\",Periods!CR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS20=\"\",\"\",Periods!CS20),IF($Q$12=Lists!$U$17,IF(Periods!CS35=\"\",\"\",Periods!CS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT20=\"\",\"\",Periods!CT20),IF($Q$12=Lists!$U$17,IF(Periods!CT35=\"\",\"\",Periods!CT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU20=\"\",\"\",Periods!CU20),IF($Q$12=Lists!$U$17,IF(Periods!CU35=\"\",\"\",Periods!CU35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"отчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2035-12-31"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2021-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2022-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2023-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2024-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2025-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2026-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":"2027-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":"2028-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":"2029-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":"2030-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":"2031-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":"2032-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":"2033-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":"2034-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":"2035-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ21=\"\",\"\",Periods!AQ21),IF($Q$12=Lists!$U$17,IF(Periods!AQ36=\"\",\"\",Periods!AQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR21=\"\",\"\",Periods!AR21),IF($Q$12=Lists!$U$17,IF(Periods!AR36=\"\",\"\",Periods!AR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS21=\"\",\"\",Periods!AS21),IF($Q$12=Lists!$U$17,IF(Periods!AS36=\"\",\"\",Periods!AS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT21=\"\",\"\",Periods!AT21),IF($Q$12=Lists!$U$17,IF(Periods!AT36=\"\",\"\",Periods!AT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU21=\"\",\"\",Periods!AU21),IF($Q$12=Lists!$U$17,IF(Periods!AU36=\"\",\"\",Periods!AU36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV21=\"\",\"\",Periods!AV21),IF($Q$12=Lists!$U$17,IF(Periods!AV36=\"\",\"\",Periods!AV36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW21=\"\",\"\",Periods!AW21),IF($Q$12=Lists!$U$17,IF(Periods!AW36=\"\",\"\",Periods!AW36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX21=\"\",\"\",Periods!AX21),IF($Q$12=Lists!$U$17,IF(Periods!AX36=\"\",\"\",Periods!AX36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY21=\"\",\"\",Periods!AY21),IF($Q$12=Lists!$U$17,IF(Periods!AY36=\"\",\"\",Periods!AY36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ21=\"\",\"\",Periods!AZ21),IF($Q$12=Lists!$U$17,IF(Periods!AZ36=\"\",\"\",Periods!AZ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA21=\"\",\"\",Periods!BA21),IF($Q$12=Lists!$U$17,IF(Periods!BA36=\"\",\"\",Periods!BA36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB21=\"\",\"\",Periods!BB21),IF($Q$12=Lists!$U$17,IF(Periods!BB36=\"\",\"\",Periods!BB36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC21=\"\",\"\",Periods!BC21),IF($Q$12=Lists!$U$17,IF(Periods!BC36=\"\",\"\",Periods!BC36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD21=\"\",\"\",Periods!BD21),IF($Q$12=Lists!$U$17,IF(Periods!BD36=\"\",\"\",Periods!BD36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE21=\"\",\"\",Periods!BE21),IF($Q$12=Lists!$U$17,IF(Periods!BE36=\"\",\"\",Periods!BE36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF21=\"\",\"\",Periods!BF21),IF($Q$12=Lists!$U$17,IF(Periods!BF36=\"\",\"\",Periods!BF36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG21=\"\",\"\",Periods!BG21),IF($Q$12=Lists!$U$17,IF(Periods!BG36=\"\",\"\",Periods!BG36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH21=\"\",\"\",Periods!BH21),IF($Q$12=Lists!$U$17,IF(Periods!BH36=\"\",\"\",Periods!BH36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI21=\"\",\"\",Periods!BI21),IF($Q$12=Lists!$U$17,IF(Periods!BI36=\"\",\"\",Periods!BI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ21=\"\",\"\",Periods!BJ21),IF($Q$12=Lists!$U$17,IF(Periods!BJ36=\"\",\"\",Periods!BJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK21=\"\",\"\",Periods!BK21),IF($Q$12=Lists!$U$17,IF(Periods!BK36=\"\",\"\",Periods!BK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL21=\"\",\"\",Periods!BL21),IF($Q$12=Lists!$U$17,IF(Periods!BL36=\"\",\"\",Periods!BL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM21=\"\",\"\",Periods!BM21),IF($Q$12=Lists!$U$17,IF(Periods!BM36=\"\",\"\",Periods!BM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN21=\"\",\"\",Periods!BN21),IF($Q$12=Lists!$U$17,IF(Periods!BN36=\"\",\"\",Periods!BN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO21=\"\",\"\",Periods!BO21),IF($Q$12=Lists!$U$17,IF(Periods!BO36=\"\",\"\",Periods!BO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP21=\"\",\"\",Periods!BP21),IF($Q$12=Lists!$U$17,IF(Periods!BP36=\"\",\"\",Periods!BP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ21=\"\",\"\",Periods!BQ21),IF($Q$12=Lists!$U$17,IF(Periods!BQ36=\"\",\"\",Periods!BQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR21=\"\",\"\",Periods!BR21),IF($Q$12=Lists!$U$17,IF(Periods!BR36=\"\",\"\",Periods!BR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS21=\"\",\"\",Periods!BS21),IF($Q$12=Lists!$U$17,IF(Periods!BS36=\"\",\"\",Periods!BS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT21=\"\",\"\",Periods!BT21),IF($Q$12=Lists!$U$17,IF(Periods!BT36=\"\",\"\",Periods!BT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU21=\"\",\"\",Periods!BU21),IF($Q$12=Lists!$U$17,IF(Periods!BU36=\"\",\"\",Periods!BU36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV21=\"\",\"\",Periods!BV21),IF($Q$12=Lists!$U$17,IF(Periods!BV36=\"\",\"\",Periods!BV36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW21=\"\",\"\",Periods!BW21),IF($Q$12=Lists!$U$17,IF(Periods!BW36=\"\",\"\",Periods!BW36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX21=\"\",\"\",Periods!BX21),IF($Q$12=Lists!$U$17,IF(Periods!BX36=\"\",\"\",Periods!BX36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY21=\"\",\"\",Periods!BY21),IF($Q$12=Lists!$U$17,IF(Periods!BY36=\"\",\"\",Periods!BY36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ21=\"\",\"\",Periods!BZ21),IF($Q$12=Lists!$U$17,IF(Periods!BZ36=\"\",\"\",Periods!BZ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA21=\"\",\"\",Periods!CA21),IF($Q$12=Lists!$U$17,IF(Periods!CA36=\"\",\"\",Periods!CA36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB21=\"\",\"\",Periods!CB21),IF($Q$12=Lists!$U$17,IF(Periods!CB36=\"\",\"\",Periods!CB36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC21=\"\",\"\",Periods!CC21),IF($Q$12=Lists!$U$17,IF(Periods!CC36=\"\",\"\",Periods!CC36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD21=\"\",\"\",Periods!CD21),IF($Q$12=Lists!$U$17,IF(Periods!CD36=\"\",\"\",Periods!CD36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE21=\"\",\"\",Periods!CE21),IF($Q$12=Lists!$U$17,IF(Periods!CE36=\"\",\"\",Periods!CE36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF21=\"\",\"\",Periods!CF21),IF($Q$12=Lists!$U$17,IF(Periods!CF36=\"\",\"\",Periods!CF36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG21=\"\",\"\",Periods!CG21),IF($Q$12=Lists!$U$17,IF(Periods!CG36=\"\",\"\",Periods!CG36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH21=\"\",\"\",Periods!CH21),IF($Q$12=Lists!$U$17,IF(Periods!CH36=\"\",\"\",Periods!CH36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI21=\"\",\"\",Periods!CI21),IF($Q$12=Lists!$U$17,IF(Periods!CI36=\"\",\"\",Periods!CI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ21=\"\",\"\",Periods!CJ21),IF($Q$12=Lists!$U$17,IF(Periods!CJ36=\"\",\"\",Periods!CJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK21=\"\",\"\",Periods!CK21),IF($Q$12=Lists!$U$17,IF(Periods!CK36=\"\",\"\",Periods!CK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL21=\"\",\"\",Periods!CL21),IF($Q$12=Lists!$U$17,IF(Periods!CL36=\"\",\"\",Periods!CL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM21=\"\",\"\",Periods!CM21),IF($Q$12=Lists!$U$17,IF(Periods!CM36=\"\",\"\",Periods!CM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN21=\"\",\"\",Periods!CN21),IF($Q$12=Lists!$U$17,IF(Periods!CN36=\"\",\"\",Periods!CN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO21=\"\",\"\",Periods!CO21),IF($Q$12=Lists!$U$17,IF(Periods!CO36=\"\",\"\",Periods!CO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP21=\"\",\"\",Periods!CP21),IF($Q$12=Lists!$U$17,IF(Periods!CP36=\"\",\"\",Periods!CP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ21=\"\",\"\",Periods!CQ21),IF($Q$12=Lists!$U$17,IF(Periods!CQ36=\"\",\"\",Periods!CQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR21=\"\",\"\",Periods!CR21),IF($Q$12=Lists!$U$17,IF(Periods!CR36=\"\",\"\",Periods!CR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS21=\"\",\"\",Periods!CS21),IF($Q$12=Lists!$U$17,IF(Periods!CS36=\"\",\"\",Periods!CS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT21=\"\",\"\",Periods!CT21),IF($Q$12=Lists!$U$17,IF(Periods!CT36=\"\",\"\",Periods!CT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU21=\"\",\"\",Periods!CU21),IF($Q$12=Lists!$U$17,IF(Periods!CU36=\"\",\"\",Periods!CU36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,null,null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"1 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"3 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"4 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"5 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"6 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":"7 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":"8 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":"9 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":"10 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":"11 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":"12 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":"13 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":"14 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":"15 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ22=\"\",\"\",Periods!AQ22),IF($Q$12=Lists!$U$17,IF(Periods!AQ37=\"\",\"\",Periods!AQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR22=\"\",\"\",Periods!AR22),IF($Q$12=Lists!$U$17,IF(Periods!AR37=\"\",\"\",Periods!AR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS22=\"\",\"\",Periods!AS22),IF($Q$12=Lists!$U$17,IF(Periods!AS37=\"\",\"\",Periods!AS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT22=\"\",\"\",Periods!AT22),IF($Q$12=Lists!$U$17,IF(Periods!AT37=\"\",\"\",Periods!AT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU22=\"\",\"\",Periods!AU22),IF($Q$12=Lists!$U$17,IF(Periods!AU37=\"\",\"\",Periods!AU37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV22=\"\",\"\",Periods!AV22),IF($Q$12=Lists!$U$17,IF(Periods!AV37=\"\",\"\",Periods!AV37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW22=\"\",\"\",Periods!AW22),IF($Q$12=Lists!$U$17,IF(Periods!AW37=\"\",\"\",Periods!AW37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX22=\"\",\"\",Periods!AX22),IF($Q$12=Lists!$U$17,IF(Periods!AX37=\"\",\"\",Periods!AX37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY22=\"\",\"\",Periods!AY22),IF($Q$12=Lists!$U$17,IF(Periods!AY37=\"\",\"\",Periods!AY37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ22=\"\",\"\",Periods!AZ22),IF($Q$12=Lists!$U$17,IF(Periods!AZ37=\"\",\"\",Periods!AZ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA22=\"\",\"\",Periods!BA22),IF($Q$12=Lists!$U$17,IF(Periods!BA37=\"\",\"\",Periods!BA37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB22=\"\",\"\",Periods!BB22),IF($Q$12=Lists!$U$17,IF(Periods!BB37=\"\",\"\",Periods!BB37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC22=\"\",\"\",Periods!BC22),IF($Q$12=Lists!$U$17,IF(Periods!BC37=\"\",\"\",Periods!BC37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD22=\"\",\"\",Periods!BD22),IF($Q$12=Lists!$U$17,IF(Periods!BD37=\"\",\"\",Periods!BD37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE22=\"\",\"\",Periods!BE22),IF($Q$12=Lists!$U$17,IF(Periods!BE37=\"\",\"\",Periods!BE37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF22=\"\",\"\",Periods!BF22),IF($Q$12=Lists!$U$17,IF(Periods!BF37=\"\",\"\",Periods!BF37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG22=\"\",\"\",Periods!BG22),IF($Q$12=Lists!$U$17,IF(Periods!BG37=\"\",\"\",Periods!BG37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH22=\"\",\"\",Periods!BH22),IF($Q$12=Lists!$U$17,IF(Periods!BH37=\"\",\"\",Periods!BH37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI22=\"\",\"\",Periods!BI22),IF($Q$12=Lists!$U$17,IF(Periods!BI37=\"\",\"\",Periods!BI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ22=\"\",\"\",Periods!BJ22),IF($Q$12=Lists!$U$17,IF(Periods!BJ37=\"\",\"\",Periods!BJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK22=\"\",\"\",Periods!BK22),IF($Q$12=Lists!$U$17,IF(Periods!BK37=\"\",\"\",Periods!BK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL22=\"\",\"\",Periods!BL22),IF($Q$12=Lists!$U$17,IF(Periods!BL37=\"\",\"\",Periods!BL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM22=\"\",\"\",Periods!BM22),IF($Q$12=Lists!$U$17,IF(Periods!BM37=\"\",\"\",Periods!BM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN22=\"\",\"\",Periods!BN22),IF($Q$12=Lists!$U$17,IF(Periods!BN37=\"\",\"\",Periods!BN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO22=\"\",\"\",Periods!BO22),IF($Q$12=Lists!$U$17,IF(Periods!BO37=\"\",\"\",Periods!BO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP22=\"\",\"\",Periods!BP22),IF($Q$12=Lists!$U$17,IF(Periods!BP37=\"\",\"\",Periods!BP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ22=\"\",\"\",Periods!BQ22),IF($Q$12=Lists!$U$17,IF(Periods!BQ37=\"\",\"\",Periods!BQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR22=\"\",\"\",Periods!BR22),IF($Q$12=Lists!$U$17,IF(Periods!BR37=\"\",\"\",Periods!BR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS22=\"\",\"\",Periods!BS22),IF($Q$12=Lists!$U$17,IF(Periods!BS37=\"\",\"\",Periods!BS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT22=\"\",\"\",Periods!BT22),IF($Q$12=Lists!$U$17,IF(Periods!BT37=\"\",\"\",Periods!BT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU22=\"\",\"\",Periods!BU22),IF($Q$12=Lists!$U$17,IF(Periods!BU37=\"\",\"\",Periods!BU37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV22=\"\",\"\",Periods!BV22),IF($Q$12=Lists!$U$17,IF(Periods!BV37=\"\",\"\",Periods!BV37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW22=\"\",\"\",Periods!BW22),IF($Q$12=Lists!$U$17,IF(Periods!BW37=\"\",\"\",Periods!BW37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX22=\"\",\"\",Periods!BX22),IF($Q$12=Lists!$U$17,IF(Periods!BX37=\"\",\"\",Periods!BX37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY22=\"\",\"\",Periods!BY22),IF($Q$12=Lists!$U$17,IF(Periods!BY37=\"\",\"\",Periods!BY37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ22=\"\",\"\",Periods!BZ22),IF($Q$12=Lists!$U$17,IF(Periods!BZ37=\"\",\"\",Periods!BZ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA22=\"\",\"\",Periods!CA22),IF($Q$12=Lists!$U$17,IF(Periods!CA37=\"\",\"\",Periods!CA37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB22=\"\",\"\",Periods!CB22),IF($Q$12=Lists!$U$17,IF(Periods!CB37=\"\",\"\",Periods!CB37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC22=\"\",\"\",Periods!CC22),IF($Q$12=Lists!$U$17,IF(Periods!CC37=\"\",\"\",Periods!CC37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD22=\"\",\"\",Periods!CD22),IF($Q$12=Lists!$U$17,IF(Periods!CD37=\"\",\"\",Periods!CD37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE22=\"\",\"\",Periods!CE22),IF($Q$12=Lists!$U$17,IF(Periods!CE37=\"\",\"\",Periods!CE37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF22=\"\",\"\",Periods!CF22),IF($Q$12=Lists!$U$17,IF(Periods!CF37=\"\",\"\",Periods!CF37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG22=\"\",\"\",Periods!CG22),IF($Q$12=Lists!$U$17,IF(Periods!CG37=\"\",\"\",Periods!CG37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH22=\"\",\"\",Periods!CH22),IF($Q$12=Lists!$U$17,IF(Periods!CH37=\"\",\"\",Periods!CH37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI22=\"\",\"\",Periods!CI22),IF($Q$12=Lists!$U$17,IF(Periods!CI37=\"\",\"\",Periods!CI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ22=\"\",\"\",Periods!CJ22),IF($Q$12=Lists!$U$17,IF(Periods!CJ37=\"\",\"\",Periods!CJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK22=\"\",\"\",Periods!CK22),IF($Q$12=Lists!$U$17,IF(Periods!CK37=\"\",\"\",Periods!CK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL22=\"\",\"\",Periods!CL22),IF($Q$12=Lists!$U$17,IF(Periods!CL37=\"\",\"\",Periods!CL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM22=\"\",\"\",Periods!CM22),IF($Q$12=Lists!$U$17,IF(Periods!CM37=\"\",\"\",Periods!CM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN22=\"\",\"\",Periods!CN22),IF($Q$12=Lists!$U$17,IF(Periods!CN37=\"\",\"\",Periods!CN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO22=\"\",\"\",Periods!CO22),IF($Q$12=Lists!$U$17,IF(Periods!CO37=\"\",\"\",Periods!CO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP22=\"\",\"\",Periods!CP22),IF($Q$12=Lists!$U$17,IF(Periods!CP37=\"\",\"\",Periods!CP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ22=\"\",\"\",Periods!CQ22),IF($Q$12=Lists!$U$17,IF(Periods!CQ37=\"\",\"\",Periods!CQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR22=\"\",\"\",Periods!CR22),IF($Q$12=Lists!$U$17,IF(Periods!CR37=\"\",\"\",Periods!CR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS22=\"\",\"\",Periods!CS22),IF($Q$12=Lists!$U$17,IF(Periods!CS37=\"\",\"\",Periods!CS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT22=\"\",\"\",Periods!CT22),IF($Q$12=Lists!$U$17,IF(Periods!CT37=\"\",\"\",Periods!CT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU22=\"\",\"\",Periods!CU22),IF($Q$12=Lists!$U$17,IF(Periods!CU37=\"\",\"\",Periods!CU37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$CW14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99308)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99308)","v":0},{"$f":"SUM(T$15:T$99308)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[{"$f":"ROW()","v":16},null,null,null,null,null,null,{"$f":"Items!$BO$16","v":"Выручка"},null,null,null,null,{"$f":"Sales!$M$91","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B16=Lists!$CU$24,SUMIFS($Z16:$CV16,$Z$2:$CV$2,Periods!$Q$18),SUM($Z16:$CV16))","v":2503251903.6579161},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":3728936.4750000001},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":11350653.8706},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":22829860.835100003},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":37258536.101094},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":50615524.538092807},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":79318352.505066842},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":99139184.870382637},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":134336916.68398017},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":160368140.85222086},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":210706154.8417877},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":232030388.69466379},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":310655894.32380867},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":341134222.49745154},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":388503854.80229497},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":421275281.76637238},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z92:$CV92,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":17},null,null,null,null,null,null,{"$f":"H16","v":"Выручка"},{"$f":"Lists!$AM$16","v":"Продукт-1"},null,null,1,{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B17=Lists!$CU$24,SUMIFS($Z17:$CV17,$Z$2:$CV$2,Periods!$Q$18),SUM($Z17:$CV17))","v":1357383646.238992},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":2040211.7999999998},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":6205025.0987999998},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":12469864.6908},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":20331948.000672001},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":27597797.695670404},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":43212135.377830312},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":53958845.230640702},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":73057009.049978182},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":87142282.423650265},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":114392835.21718381},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":125865737.5466688},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":168381832.41208175},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":184738046.7340728},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":210215810.52147043},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":227774264.43947247},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z93:$CV93,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":18},null,null,null,null,null,null,{"$f":"H16","v":"Выручка"},{"$f":"Lists!$AM$17","v":"Продукт-2"},null,null,{"$f":"L17+1","v":2},{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B18=Lists!$CU$24,SUMIFS($Z18:$CV18,$Z$2:$CV$2,Periods!$Q$18),SUM($Z18:$CV18))","v":872130378.15563822},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":1289890.8},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":3929023.4148000004},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":7907871.0348000005},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":12915379.402991999},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":17557207.168406405},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":27531644.575176723},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":34437761.733408108},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":46694373.901421405},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":55778953.505498081},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":73339645.968843564},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":80814867.247774571},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":108268206.85741572},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":118973675.28400825},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":135583263.52368897},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":147108613.73740438},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z94:$CV94,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":19},null,null,null,null,null,null,{"$f":"H16","v":"Выручка"},{"$f":"Lists!$AM$18","v":"Продукт-3"},null,null,{"$f":"L18+1","v":3},{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B19=Lists!$CU$24,SUMIFS($Z19:$CV19,$Z$2:$CV$2,Periods!$Q$18),SUM($Z19:$CV19))","v":273737879.26328617},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":398833.875},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":1216605.3570000001},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":2452125.1095000003},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":4011208.6974300002},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":5460519.6740160007},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":8574572.5520597994},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":10742577.906333834},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":14585533.732580582},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":17446904.923072498},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":22973673.655760322},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":25349783.900220409},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":34005855.054311171},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":37422500.479370438},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":42704780.7571356},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":46392403.589495525},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z95:$CV95,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":20},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":21}]
[{"$f":"ROW()","v":22},null,null,null,null,null,null,{"$f":"Items!$BO$17","v":"Себестоимость"},null,null,null,null,{"$f":"Prdction!$M$98","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B22=Lists!$CU$24,SUMIFS($Z22:$CV22,$Z$2:$CV$2,Periods!$Q$18),SUM($Z22:$CV22))","v":807428244.71785235},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":1218388.2749999999},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":3716481.2727000006},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":7509401.4839400006},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":12299271.329209799},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":16674426.895682232},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":25653881.269100435},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":32251409.085527055},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":43536900.553205326},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":51827876.057077721},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":68107287.802717134},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":75074065.905484989},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":99043879.11033991},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":110105486.37117645},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":124694080.70858011},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":135715408.59811115},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z190:$CV190,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":23},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"Lists!$AM$16","v":"Продукт-1"},null,null,1,{"$f":"M22","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B23=Lists!$CU$24,SUMIFS($Z23:$CV23,$Z$2:$CV$2,Periods!$Q$18),SUM($Z23:$CV23))","v":308063982.11884189},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":464447.58749999991},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":1414574.5837499998},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":2868557.62959},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":4697418.7811574005},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":6362863.5763610993},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":9782070.2860395052},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":12298210.65253932},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":16585365.639002599},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":19784092.28819555},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":25968744.727287285},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":28626153.179628622},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":37761024.918404698},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":42021439.492126971},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":47529478.577722304},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":51899540.199536502},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z191:$CV191,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":24},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"Lists!$AM$17","v":"Продукт-2"},null,null,{"$f":"L23+1","v":2},{"$f":"M22","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B24=Lists!$CU$24,SUMIFS($Z24:$CV24,$Z$2:$CV$2,Periods!$Q$18),SUM($Z24:$CV24))","v":366626769.22294718},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":553468.5},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":1690507.8659999999},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":3406520.6676000007},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":5580970.5402480001},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":7571638.9501185613},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":11651354.196677128},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":14650344.735787027},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":19791667.881420415},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":23521873.757950462},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":30940282.11183209},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":34107139.196492553},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":44987486.30006662},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":49988670.785760149},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":56664552.628629223},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":61520291.104365014},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z198:$CV198,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":25},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"Lists!$AM$18","v":"Продукт-3"},null,null,{"$f":"L24+1","v":3},{"$f":"M22","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B25=Lists!$CU$24,SUMIFS($Z25:$CV25,$Z$2:$CV$2,Periods!$Q$18),SUM($Z25:$CV25))","v":132737493.37606318},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":200472.1875},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":611398.82294999994},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":1234323.1867500003},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":2020882.0078044001},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":2739924.3692025719},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":4220456.7863837993},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":5302853.6972007081},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":7159867.0327823106},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":8521910.0109317042},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":11198260.963597752},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":12340773.529363822},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":16295367.891868591},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":18095376.093289323},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":20500049.502228573},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":22295577.294209626},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z205:$CV205,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":26},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":27}]
[{"$f":"ROW()","v":28},null,null,null,null,null,null,{"$f":"Items!$BO$18","v":"Валовая прибыль"},null,null,null,null,{"$f":"Sales!$M$91","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B28=Lists!$CU$24,SUMIFS($Z28:$CV28,$Z$2:$CV$2,Periods!$Q$18),SUM($Z28:$CV28))","v":1695823658.940064},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":2510548.2000000002},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":7634172.5978999995},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":15320459.351160001},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":24959264.771884199},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":33941097.642410569},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":53664471.235966407},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":66887775.784855589},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":90800016.130774841},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":108540264.79514313},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":142598867.03907055},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":156956322.78917879},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":211612015.21346879},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":231028736.12627506},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":263809774.09371492},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":285559873.16826117},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z230:$CV230,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":29},null,null,null,null,null,null,{"$f":"H28","v":"Валовая прибыль"},{"$f":"Lists!$AM$16","v":"Продукт-1"},null,null,1,{"$f":"M28","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B29=Lists!$CU$24,SUMIFS($Z29:$CV29,$Z$2:$CV$2,Periods!$Q$18),SUM($Z29:$CV29))","v":1049319664.1201501},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":1575764.2124999999},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":4790450.5150499996},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":9601307.061209999},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":15634529.219514601},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":21234934.119309299},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":33430065.091790807},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":41660634.578101382},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":56471643.410975583},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":67358190.135454714},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":88424090.489896536},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":97239584.367040172},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":130620807.49367705},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":142716607.24194583},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":162686331.94374815},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":175874724.23993596},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z231:$CV231,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":30},null,null,null,null,null,null,{"$f":"H28","v":"Валовая прибыль"},{"$f":"Lists!$AM$17","v":"Продукт-2"},null,null,{"$f":"L29+1","v":2},{"$f":"M28","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B30=Lists!$CU$24,SUMIFS($Z30:$CV30,$Z$2:$CV$2,Periods!$Q$18),SUM($Z30:$CV30))","v":505503608.93269086},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":736422.3},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":2238515.5488000005},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":4501350.3672000002},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":7334408.8627439998},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":9985568.2182878405},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":15880290.378499592},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":19787416.997621082},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":26902706.020000987},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":32257079.747547619},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":42399363.857011475},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":46707728.051282018},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":63280720.557349108},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":68985004.4982481},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":78918710.895059735},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":85588322.633039355},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z232:$CV232,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":31},null,null,null,null,null,null,{"$f":"H28","v":"Валовая прибыль"},{"$f":"Lists!$AM$18","v":"Продукт-3"},null,null,{"$f":"L30+1","v":3},{"$f":"M28","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B31=Lists!$CU$24,SUMIFS($Z31:$CV31,$Z$2:$CV$2,Periods!$Q$18),SUM($Z31:$CV31))","v":141000385.88722301},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":198361.6875},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":605206.53405000002},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":1217801.9227500001},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":1990326.6896256001},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":2720595.3048134283},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":4354115.7656760002},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":5439724.2091331249},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":7425666.6997982711},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":8924994.9121407941},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":11775412.69216257},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":13009010.370856591},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":17710487.16244258},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":19327124.386081114},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":22204731.254907027},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":24096826.295285899},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z233:$CV233,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":32},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":33}]
[{"$f":"ROW()","v":34},null,null,null,null,null,null,{"$f":"Calc!H373","v":"Прямые расходы"},null,null,null,null,{"$f":"Calc!M373","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X34-SUMIFS($X35:$X40,$J35:$J40,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B34=Lists!$CU$24,SUMIFS($Z34:$CV34,$Z$2:$CV$2,Periods!$Q$18),SUM($Z34:$CV34))","v":606758058.2120651},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":3210194.1666666665},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":8036914.361111111},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":11542534.277777776},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":15316604.582777778},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":18914664.894444443},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":25101342.006944444},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":28905594.559302777},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":37094300.818819448},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":40849473.122377783},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":51545171.28634011},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":54813511.285111114},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":67874688.552150935},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":73845024.691038579},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":81334813.739066005},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":88373225.868136004},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z373:$CV373,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":35},null,null,null,null,null,null,{"$f":"Calc!H374","v":"Прямые расходы"},{"$f":"Calc!I374","v":"Прочие производственные расходы"},null,null,null,{"$f":"Calc!M374","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B35=Lists!$CU$24,SUMIFS($Z35:$CV35,$Z$2:$CV$2,Periods!$Q$18),SUM($Z35:$CV35))","v":4618828.125},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":125000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":300000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":300000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":305000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":310000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":310000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":315250},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":320500},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":320500},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":326012.5},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":331525.00000000006},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":331525.00000000006},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":337313.125},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":343101.25},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":343101.25},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z374:$CV374,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":36},null,null,null,null,null,null,{"$f":"Calc!H379","v":"Прямые расходы"},{"$f":"Calc!I379","v":"Прямые переменные расходы маркетинга"},null,null,null,{"$f":"Calc!M379","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B36=Lists!$CU$24,SUMIFS($Z36:$CV36,$Z$2:$CV$2,Periods!$Q$18),SUM($Z36:$CV36))","v":308748166.66666669},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":1360000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":3509277.777777778},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":5810777.777777778},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":8002111.1111111119},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":10094444.444444444},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":13630611.111111112},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":15315277.777777778},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":19876944.444444448},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":21328277.77777778},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":26921111.111111116},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":27970444.444444448},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":34438111.111111112},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":36680777.777777776},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":39930000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":43880000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z379:$CV379,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":37},null,null,null,null,null,null,{"$f":"Calc!H384","v":"Прямые расходы"},{"$f":"Calc!I384","v":"Прямые постоянные расходы маркетинга"},null,null,null,{"$f":"Calc!M384","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B37=Lists!$CU$24,SUMIFS($Z37:$CV37,$Z$2:$CV$2,Periods!$Q$18),SUM($Z37:$CV37))","v":41389034.237850003},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":1217000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":2684000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":2684000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":2723010},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":2774520},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":2774520},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":2814825.3},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":2868255.6},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":2868255.6},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":2909901.3090000004},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":2965328.2680000002},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":2965328.2680000002},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":3008361.16077},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":3065864.3660399998},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":3065864.3660399998},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z384:$CV384,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,{"$f":"Calc!H389","v":"Прямые расходы"},{"$f":"Calc!I389","v":"Прямые переменные коммерческие расходы"},null,null,null,{"$f":"Calc!M389","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B38=Lists!$CU$24,SUMIFS($Z38:$CV38,$Z$2:$CV$2,Periods!$Q$18),SUM($Z38:$CV38))","v":113831291.66666667},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":191108.33333333334},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":590693.33333333326},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":1181556.6666666667},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":1886433.3333333335},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":2560200},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":3931335},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":4793490},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":6473600},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":7567181.666666667},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":9808773.333333334},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":10644040},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":13988790},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":15113340},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":16876750},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":18224000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z389:$CV389,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":39},null,null,null,null,null,null,{"$f":"Calc!H394","v":"Прямые расходы"},{"$f":"Calc!I394","v":"Прямые постоянные расходы отдела продаж"},null,null,null,{"$f":"Calc!M394","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B39=Lists!$CU$24,SUMIFS($Z39:$CV39,$Z$2:$CV$2,Periods!$Q$18),SUM($Z39:$CV39))","v":138170737.51588163},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":317085.83333333331},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":952943.25},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":1566199.833333333},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":2400050.1383333332},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":3175500.45},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":4454875.895833333},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":5666751.4815250002},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":7555000.7743749982},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":8765258.077933332},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":11579373.032895666},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":12902173.572666667},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":16150934.173039831},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":18705232.6274908},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":21119098.123025998},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":22860260.252095997},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z394:$CV394,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":40},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":41}]
[{"$f":"ROW()","v":42},null,null,null,null,null,null,{"$f":"Items!$BO$22","v":"Маржинальная прибыль"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X42-($X28-$X34))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B42=Lists!$CU$24,SUMIFS($Z42:$CV42,$Z$2:$CV$2,Periods!$Q$18),SUM($Z42:$CV42))","v":1089065600.727999},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":-699645.96666666644},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":-402741.76321111177},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":3777925.0733822244},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":9642660.1891064234},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":15026432.747966122},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":28563129.229021959},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":37982181.225552812},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":53705715.311955392},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":67690791.672765344},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":91053695.752730444},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":102142811.50406766},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":143737326.66131783},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":157183711.43523648},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":182474960.35464892},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":197186647.30012521},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z403:$CV403,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":43}]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,{"$f":"Items!$BO$23","v":"Управленческие расходы"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X44-SUMIFS($X45:$X49,$J45:$J49,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B44=Lists!$CU$24,SUMIFS($Z44:$CV44,$Z$2:$CV$2,Periods!$Q$18),SUM($Z44:$CV44))","v":218853915.04232821},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":6178417.9027527776},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":7735484.8935718779},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":11513537.689115869},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":10522630.147839522},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":4254843.7645218764},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":6244600.4555885252},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":7973716.2704868559},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":10257637.171319285},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":12035727.278229943},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":16242272.526457928},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":17578753.451032784},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":23127610.429560483},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":25457902.626259971},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":29013973.521124177},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":30716806.914466314},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z454:$CV454,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":45},null,null,null,null,null,null,{"$f":"H44","v":"Управленческие расходы"},{"$f":"Items!$BO$24","v":"ФОТ управленческого персонала"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B45=Lists!$CU$24,SUMIFS($Z45:$CV45,$Z$2:$CV$2,Periods!$Q$18),SUM($Z45:$CV45))","v":20916838.649999999},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":3840000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":4665900},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":7001940},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":5408998.6499999994},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z455:$CV455,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":46},null,null,null,null,null,null,{"$f":"H44","v":"Управленческие расходы"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B46=Lists!$CU$24,SUMIFS($Z46:$CV46,$Z$2:$CV$2,Periods!$Q$18),SUM($Z46:$CV46))","v":6275051.5949999997},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":1152000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":1399770},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":2100582},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":1622699.5949999997},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z464:$CV464,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":47},null,null,null,null,null,null,{"$f":"H44","v":"Управленческие расходы"},{"$f":"Items!$BG$13","v":"Расходы на персонал"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B47=Lists!$CU$24,SUMIFS($Z47:$CV47,$Z$2:$CV$2,Periods!$Q$18),SUM($Z47:$CV47))","v":32909436.550695382},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":785619.44444444438},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":675500.0074652778},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":701674.42817476857},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":885912.99317278946},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":818749.83042321424},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":1040526.6228526986},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":1542615.3002666666},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":1660626.9061754697},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":1831028.9594218023},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":2946189.5966738733},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":2960095.1373049086},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":3689916.3626965438},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":4137013.8419658644},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":4778326.9829911161},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":4455640.1366659421},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z465:$CV465,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":48},null,null,null,null,null,null,{"$f":"H44","v":"Управленческие расходы"},{"$f":"Items!$BC$13","v":"Постоянные расходы"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B48=Lists!$CU$24,SUMIFS($Z48:$CV48,$Z$2:$CV$2,Periods!$Q$18),SUM($Z48:$CV48))","v":158752588.24663281},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":400798.45830833336},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":994314.88610660005},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":1709341.2609411003},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":2605018.9096667338},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":3436093.9340986619},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":5204073.8327358272},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":6431100.9702201895},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":8597010.2651438154},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":10204698.31880814},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":13296082.929784056},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":14618658.313727874},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":19437694.066863935},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":21320888.784294106},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":24235646.538133059},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":26261166.77780037},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z472:$CV472,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":49},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":50}]
[{"$f":"ROW()","v":51},null,null,null,null,null,null,{"$f":"Items!$BO$25","v":"EBITDA"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X51-(X42-X44))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B51=Lists!$CU$24,SUMIFS($Z51:$CV51,$Z$2:$CV$2,Periods!$Q$18),SUM($Z51:$CV51))","v":870211685.68567085},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":-6878063.8694194444},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":-8138226.6567829894},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":-7735612.6157336459},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":-879969.95873310044},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":10771588.983444247},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":22318528.773433436},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":30008464.955065962},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":43448078.140636101},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":55655064.394535407},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":74811423.226272523},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":84564058.053034872},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":120609716.23175734},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":131725808.80897652},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":153460986.83352473},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":166469840.38565892},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z520:$CV520,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[]
[{"$f":"ROW()","v":53},null,null,null,null,null,null,{"$f":"KPI!$I$24","v":"Рентабельность"}]
[{"$f":"ROW()","v":54},null,null,null,null,null,null,{"$f":"H53","v":"Рентабельность"},{"$f":"H28","v":"Валовая прибыль"},null,null,null,"%",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(X$11=\"\",X$16=0),0,X28/X$16)","v":0.67744826497965105},null,null,{"$f":"IF(OR(AA$11=\"\",AA$16=0),0,AA28/AA$16)","v":0.67326118769561505},0.67257557889891451,0.67107107931229282,0.6698938655067378,0.67056694467063738,0.67657067426530737,0.67468555316756484,0.67591261115793388,0.67681937458614616,0.67676650046669651,0.67644726913646913,0.681178175209183,0.67723705477248319,0.67904029994236381,0.67784625760840334,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(CM$11=\"\",CM$16=0),0,CM28/CM$16)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":55},null,null,null,null,null,null,{"$f":"H53","v":"Рентабельность"},{"$f":"H42","v":"Маржинальная прибыль"},null,null,null,"%",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(X$11=\"\",X$16=0),0,SUMIFS(X$15:X54,$H$15:$H54,$I55)/X$16)","v":0.43506033057902993},null,null,{"$f":"IF(OR(AA$11=\"\",AA$16=0),0,SUMIFS(AA$15:AA54,$H$15:$H54,$I55)/AA$16)","v":-0.18762614256298546},{"$f":"IF(OR(AB$11=\"\",AB$16=0),0,SUMIFS(AB$15:AB54,$H$15:$H54,$I55)/AB$16)","v":-3.5481811691419562E-2},{"$f":"IF(OR(AC$11=\"\",AC$16=0),0,SUMIFS(AC$15:AC54,$H$15:$H54,$I55)/AC$16)","v":0.16548173905527339},{"$f":"IF(OR(AD$11=\"\",AD$16=0),0,SUMIFS(AD$15:AD54,$H$15:$H54,$I55)/AD$16)","v":0.25880405400101836},{"$f":"IF(OR(AE$11=\"\",AE$16=0),0,SUMIFS(AE$15:AE54,$H$15:$H54,$I55)/AE$16)","v":0.29687399044254414},{"$f":"IF(OR(AF$11=\"\",AF$16=0),0,SUMIFS(AF$15:AF54,$H$15:$H54,$I55)/AF$16)","v":0.36010744458159732},{"$f":"IF(OR(AG$11=\"\",AG$16=0),0,SUMIFS(AG$15:AG54,$H$15:$H54,$I55)/AG$16)","v":0.3831197651585676},{"$f":"IF(OR(AH$11=\"\",AH$16=0),0,SUMIFS(AH$15:AH54,$H$15:$H54,$I55)/AH$16)","v":0.39978374253069232},{"$f":"IF(OR(AI$11=\"\",AI$16=0),0,SUMIFS(AI$15:AI54,$H$15:$H54,$I55)/AI$16)","v":0.42209625498584763},{"$f":"IF(OR(AJ$11=\"\",AJ$16=0),0,SUMIFS(AJ$15:AJ54,$H$15:$H54,$I55)/AJ$16)","v":0.43213590899183585},{"$f":"IF(OR(AK$11=\"\",AK$16=0),0,SUMIFS(AK$15:AK54,$H$15:$H54,$I55)/AK$16)","v":0.44021307760028211},{"$f":"IF(OR(AL$11=\"\",AL$16=0),0,SUMIFS(AL$15:AL54,$H$15:$H54,$I55)/AL$16)","v":0.46268984200085655},{"$f":"IF(OR(AM$11=\"\",AM$16=0),0,SUMIFS(AM$15:AM54,$H$15:$H54,$I55)/AM$16)","v":0.46076793551960543},{"$f":"IF(OR(AN$11=\"\",AN$16=0),0,SUMIFS(AN$15:AN54,$H$15:$H54,$I55)/AN$16)","v":0.46968635728854807},{"$f":"IF(OR(AO$11=\"\",AO$16=0),0,SUMIFS(AO$15:AO54,$H$15:$H54,$I55)/AO$16)","v":0.46807077422947274},{"$f":"IF(OR(AP$11=\"\",AP$16=0),0,SUMIFS(AP$15:AP54,$H$15:$H54,$I55)/AP$16)","v":0},{"$f":"IF(OR(AQ$11=\"\",AQ$16=0),0,SUMIFS(AQ$15:AQ54,$H$15:$H54,$I55)/AQ$16)","v":0},{"$f":"IF(OR(AR$11=\"\",AR$16=0),0,SUMIFS(AR$15:AR54,$H$15:$H54,$I55)/AR$16)","v":0},{"$f":"IF(OR(AS$11=\"\",AS$16=0),0,SUMIFS(AS$15:AS54,$H$15:$H54,$I55)/AS$16)","v":0},{"$f":"IF(OR(AT$11=\"\",AT$16=0),0,SUMIFS(AT$15:AT54,$H$15:$H54,$I55)/AT$16)","v":0},{"$f":"IF(OR(AU$11=\"\",AU$16=0),0,SUMIFS(AU$15:AU54,$H$15:$H54,$I55)/AU$16)","v":0},{"$f":"IF(OR(AV$11=\"\",AV$16=0),0,SUMIFS(AV$15:AV54,$H$15:$H54,$I55)/AV$16)","v":0},{"$f":"IF(OR(AW$11=\"\",AW$16=0),0,SUMIFS(AW$15:AW54,$H$15:$H54,$I55)/AW$16)","v":0},{"$f":"IF(OR(AX$11=\"\",AX$16=0),0,SUMIFS(AX$15:AX54,$H$15:$H54,$I55)/AX$16)","v":0},{"$f":"IF(OR(AY$11=\"\",AY$16=0),0,SUMIFS(AY$15:AY54,$H$15:$H54,$I55)/AY$16)","v":0},{"$f":"IF(OR(AZ$11=\"\",AZ$16=0),0,SUMIFS(AZ$15:AZ54,$H$15:$H54,$I55)/AZ$16)","v":0},{"$f":"IF(OR(BA$11=\"\",BA$16=0),0,SUMIFS(BA$15:BA54,$H$15:$H54,$I55)/BA$16)","v":0},{"$f":"IF(OR(BB$11=\"\",BB$16=0),0,SUMIFS(BB$15:BB54,$H$15:$H54,$I55)/BB$16)","v":0},{"$f":"IF(OR(BC$11=\"\",BC$16=0),0,SUMIFS(BC$15:BC54,$H$15:$H54,$I55)/BC$16)","v":0},{"$f":"IF(OR(BD$11=\"\",BD$16=0),0,SUMIFS(BD$15:BD54,$H$15:$H54,$I55)/BD$16)","v":0},{"$f":"IF(OR(BE$11=\"\",BE$16=0),0,SUMIFS(BE$15:BE54,$H$15:$H54,$I55)/BE$16)","v":0},{"$f":"IF(OR(BF$11=\"\",BF$16=0),0,SUMIFS(BF$15:BF54,$H$15:$H54,$I55)/BF$16)","v":0},{"$f":"IF(OR(BG$11=\"\",BG$16=0),0,SUMIFS(BG$15:BG54,$H$15:$H54,$I55)/BG$16)","v":0},{"$f":"IF(OR(BH$11=\"\",BH$16=0),0,SUMIFS(BH$15:BH54,$H$15:$H54,$I55)/BH$16)","v":0},{"$f":"IF(OR(BI$11=\"\",BI$16=0),0,SUMIFS(BI$15:BI54,$H$15:$H54,$I55)/BI$16)","v":0},{"$f":"IF(OR(BJ$11=\"\",BJ$16=0),0,SUMIFS(BJ$15:BJ54,$H$15:$H54,$I55)/BJ$16)","v":0},{"$f":"IF(OR(BK$11=\"\",BK$16=0),0,SUMIFS(BK$15:BK54,$H$15:$H54,$I55)/BK$16)","v":0},{"$f":"IF(OR(BL$11=\"\",BL$16=0),0,SUMIFS(BL$15:BL54,$H$15:$H54,$I55)/BL$16)","v":0},{"$f":"IF(OR(BM$11=\"\",BM$16=0),0,SUMIFS(BM$15:BM54,$H$15:$H54,$I55)/BM$16)","v":0},{"$f":"IF(OR(BN$11=\"\",BN$16=0),0,SUMIFS(BN$15:BN54,$H$15:$H54,$I55)/BN$16)","v":0},{"$f":"IF(OR(BO$11=\"\",BO$16=0),0,SUMIFS(BO$15:BO54,$H$15:$H54,$I55)/BO$16)","v":0},{"$f":"IF(OR(BP$11=\"\",BP$16=0),0,SUMIFS(BP$15:BP54,$H$15:$H54,$I55)/BP$16)","v":0},{"$f":"IF(OR(BQ$11=\"\",BQ$16=0),0,SUMIFS(BQ$15:BQ54,$H$15:$H54,$I55)/BQ$16)","v":0},{"$f":"IF(OR(BR$11=\"\",BR$16=0),0,SUMIFS(BR$15:BR54,$H$15:$H54,$I55)/BR$16)","v":0},{"$f":"IF(OR(BS$11=\"\",BS$16=0),0,SUMIFS(BS$15:BS54,$H$15:$H54,$I55)/BS$16)","v":0},{"$f":"IF(OR(BT$11=\"\",BT$16=0),0,SUMIFS(BT$15:BT54,$H$15:$H54,$I55)/BT$16)","v":0},{"$f":"IF(OR(BU$11=\"\",BU$16=0),0,SUMIFS(BU$15:BU54,$H$15:$H54,$I55)/BU$16)","v":0},{"$f":"IF(OR(BV$11=\"\",BV$16=0),0,SUMIFS(BV$15:BV54,$H$15:$H54,$I55)/BV$16)","v":0},{"$f":"IF(OR(BW$11=\"\",BW$16=0),0,SUMIFS(BW$15:BW54,$H$15:$H54,$I55)/BW$16)","v":0},{"$f":"IF(OR(BX$11=\"\",BX$16=0),0,SUMIFS(BX$15:BX54,$H$15:$H54,$I55)/BX$16)","v":0},{"$f":"IF(OR(BY$11=\"\",BY$16=0),0,SUMIFS(BY$15:BY54,$H$15:$H54,$I55)/BY$16)","v":0},{"$f":"IF(OR(BZ$11=\"\",BZ$16=0),0,SUMIFS(BZ$15:BZ54,$H$15:$H54,$I55)/BZ$16)","v":0},{"$f":"IF(OR(CA$11=\"\",CA$16=0),0,SUMIFS(CA$15:CA54,$H$15:$H54,$I55)/CA$16)","v":0},{"$f":"IF(OR(CB$11=\"\",CB$16=0),0,SUMIFS(CB$15:CB54,$H$15:$H54,$I55)/CB$16)","v":0},{"$f":"IF(OR(CC$11=\"\",CC$16=0),0,SUMIFS(CC$15:CC54,$H$15:$H54,$I55)/CC$16)","v":0},{"$f":"IF(OR(CD$11=\"\",CD$16=0),0,SUMIFS(CD$15:CD54,$H$15:$H54,$I55)/CD$16)","v":0},{"$f":"IF(OR(CE$11=\"\",CE$16=0),0,SUMIFS(CE$15:CE54,$H$15:$H54,$I55)/CE$16)","v":0},{"$f":"IF(OR(CF$11=\"\",CF$16=0),0,SUMIFS(CF$15:CF54,$H$15:$H54,$I55)/CF$16)","v":0},{"$f":"IF(OR(CG$11=\"\",CG$16=0),0,SUMIFS(CG$15:CG54,$H$15:$H54,$I55)/CG$16)","v":0},{"$f":"IF(OR(CH$11=\"\",CH$16=0),0,SUMIFS(CH$15:CH54,$H$15:$H54,$I55)/CH$16)","v":0},{"$f":"IF(OR(CI$11=\"\",CI$16=0),0,SUMIFS(CI$15:CI54,$H$15:$H54,$I55)/CI$16)","v":0},{"$f":"IF(OR(CJ$11=\"\",CJ$16=0),0,SUMIFS(CJ$15:CJ54,$H$15:$H54,$I55)/CJ$16)","v":0},{"$f":"IF(OR(CK$11=\"\",CK$16=0),0,SUMIFS(CK$15:CK54,$H$15:$H54,$I55)/CK$16)","v":0},{"$f":"IF(OR(CL$11=\"\",CL$16=0),0,SUMIFS(CL$15:CL54,$H$15:$H54,$I55)/CL$16)","v":0},{"$f":"IF(OR(CM$11=\"\",CM$16=0),0,SUMIFS(CM$15:CM54,$H$15:$H54,$I55)/CM$16)","v":0},{"$f":"IF(OR(CN$11=\"\",CN$16=0),0,SUMIFS(CN$15:CN54,$H$15:$H54,$I55)/CN$16)","v":0},{"$f":"IF(OR(CO$11=\"\",CO$16=0),0,SUMIFS(CO$15:CO54,$H$15:$H54,$I55)/CO$16)","v":0},{"$f":"IF(OR(CP$11=\"\",CP$16=0),0,SUMIFS(CP$15:CP54,$H$15:$H54,$I55)/CP$16)","v":0},{"$f":"IF(OR(CQ$11=\"\",CQ$16=0),0,SUMIFS(CQ$15:CQ54,$H$15:$H54,$I55)/CQ$16)","v":0},{"$f":"IF(OR(CR$11=\"\",CR$16=0),0,SUMIFS(CR$15:CR54,$H$15:$H54,$I55)/CR$16)","v":0},{"$f":"IF(OR(CS$11=\"\",CS$16=0),0,SUMIFS(CS$15:CS54,$H$15:$H54,$I55)/CS$16)","v":0},{"$f":"IF(OR(CT$11=\"\",CT$16=0),0,SUMIFS(CT$15:CT54,$H$15:$H54,$I55)/CT$16)","v":0},{"$f":"IF(OR(CU$11=\"\",CU$16=0),0,SUMIFS(CU$15:CU54,$H$15:$H54,$I55)/CU$16)","v":0}]
[{"$f":"ROW()","v":56},null,null,null,null,null,null,{"$f":"H53","v":"Рентабельность"},{"$f":"H51","v":"EBITDA"},null,null,null,"%",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(X$11=\"\",X$16=0),0,SUMIFS(X$15:X55,$H$15:$H55,$I56)/X$16)","v":0.34763248733140295},null,null,{"$f":"IF(OR(AA$11=\"\",AA$16=0),0,SUMIFS(AA$15:AA55,$H$15:$H55,$I56)/AA$16)","v":-1.8445108720763188},{"$f":"IF(OR(AB$11=\"\",AB$16=0),0,SUMIFS(AB$15:AB55,$H$15:$H55,$I56)/AB$16)","v":-0.71698306983550009},{"$f":"IF(OR(AC$11=\"\",AC$16=0),0,SUMIFS(AC$15:AC55,$H$15:$H55,$I56)/AC$16)","v":-0.33883748445108564},{"$f":"IF(OR(AD$11=\"\",AD$16=0),0,SUMIFS(AD$15:AD55,$H$15:$H55,$I56)/AD$16)","v":-2.3617942378236983E-2},{"$f":"IF(OR(AE$11=\"\",AE$16=0),0,SUMIFS(AE$15:AE55,$H$15:$H55,$I56)/AE$16)","v":0.21281196000127672},{"$f":"IF(OR(AF$11=\"\",AF$16=0),0,SUMIFS(AF$15:AF55,$H$15:$H55,$I56)/AF$16)","v":0.28137912687997058},{"$f":"IF(OR(AG$11=\"\",AG$16=0),0,SUMIFS(AG$15:AG55,$H$15:$H55,$I56)/AG$16)","v":0.30269025304474589},{"$f":"IF(OR(AH$11=\"\",AH$16=0),0,SUMIFS(AH$15:AH55,$H$15:$H55,$I56)/AH$16)","v":0.32342619745282075},{"$f":"IF(OR(AI$11=\"\",AI$16=0),0,SUMIFS(AI$15:AI55,$H$15:$H55,$I56)/AI$16)","v":0.34704564197586796},{"$f":"IF(OR(AJ$11=\"\",AJ$16=0),0,SUMIFS(AJ$15:AJ55,$H$15:$H55,$I56)/AJ$16)","v":0.35505096318826546},{"$f":"IF(OR(AK$11=\"\",AK$16=0),0,SUMIFS(AK$15:AK55,$H$15:$H55,$I56)/AK$16)","v":0.36445251214191354},{"$f":"IF(OR(AL$11=\"\",AL$16=0),0,SUMIFS(AL$15:AL55,$H$15:$H55,$I56)/AL$16)","v":0.38824216258404926},{"$f":"IF(OR(AM$11=\"\",AM$16=0),0,SUMIFS(AM$15:AM55,$H$15:$H55,$I56)/AM$16)","v":0.38614070392764704},{"$f":"IF(OR(AN$11=\"\",AN$16=0),0,SUMIFS(AN$15:AN55,$H$15:$H55,$I56)/AN$16)","v":0.39500505577124639},{"$f":"IF(OR(AO$11=\"\",AO$16=0),0,SUMIFS(AO$15:AO55,$H$15:$H55,$I56)/AO$16)","v":0.395156914233526},{"$f":"IF(OR(AP$11=\"\",AP$16=0),0,SUMIFS(AP$15:AP55,$H$15:$H55,$I56)/AP$16)","v":0},{"$f":"IF(OR(AQ$11=\"\",AQ$16=0),0,SUMIFS(AQ$15:AQ55,$H$15:$H55,$I56)/AQ$16)","v":0},{"$f":"IF(OR(AR$11=\"\",AR$16=0),0,SUMIFS(AR$15:AR55,$H$15:$H55,$I56)/AR$16)","v":0},{"$f":"IF(OR(AS$11=\"\",AS$16=0),0,SUMIFS(AS$15:AS55,$H$15:$H55,$I56)/AS$16)","v":0},{"$f":"IF(OR(AT$11=\"\",AT$16=0),0,SUMIFS(AT$15:AT55,$H$15:$H55,$I56)/AT$16)","v":0},{"$f":"IF(OR(AU$11=\"\",AU$16=0),0,SUMIFS(AU$15:AU55,$H$15:$H55,$I56)/AU$16)","v":0},{"$f":"IF(OR(AV$11=\"\",AV$16=0),0,SUMIFS(AV$15:AV55,$H$15:$H55,$I56)/AV$16)","v":0},{"$f":"IF(OR(AW$11=\"\",AW$16=0),0,SUMIFS(AW$15:AW55,$H$15:$H55,$I56)/AW$16)","v":0},{"$f":"IF(OR(AX$11=\"\",AX$16=0),0,SUMIFS(AX$15:AX55,$H$15:$H55,$I56)/AX$16)","v":0},{"$f":"IF(OR(AY$11=\"\",AY$16=0),0,SUMIFS(AY$15:AY55,$H$15:$H55,$I56)/AY$16)","v":0},{"$f":"IF(OR(AZ$11=\"\",AZ$16=0),0,SUMIFS(AZ$15:AZ55,$H$15:$H55,$I56)/AZ$16)","v":0},{"$f":"IF(OR(BA$11=\"\",BA$16=0),0,SUMIFS(BA$15:BA55,$H$15:$H55,$I56)/BA$16)","v":0},{"$f":"IF(OR(BB$11=\"\",BB$16=0),0,SUMIFS(BB$15:BB55,$H$15:$H55,$I56)/BB$16)","v":0},{"$f":"IF(OR(BC$11=\"\",BC$16=0),0,SUMIFS(BC$15:BC55,$H$15:$H55,$I56)/BC$16)","v":0},{"$f":"IF(OR(BD$11=\"\",BD$16=0),0,SUMIFS(BD$15:BD55,$H$15:$H55,$I56)/BD$16)","v":0},{"$f":"IF(OR(BE$11=\"\",BE$16=0),0,SUMIFS(BE$15:BE55,$H$15:$H55,$I56)/BE$16)","v":0},{"$f":"IF(OR(BF$11=\"\",BF$16=0),0,SUMIFS(BF$15:BF55,$H$15:$H55,$I56)/BF$16)","v":0},{"$f":"IF(OR(BG$11=\"\",BG$16=0),0,SUMIFS(BG$15:BG55,$H$15:$H55,$I56)/BG$16)","v":0},{"$f":"IF(OR(BH$11=\"\",BH$16=0),0,SUMIFS(BH$15:BH55,$H$15:$H55,$I56)/BH$16)","v":0},{"$f":"IF(OR(BI$11=\"\",BI$16=0),0,SUMIFS(BI$15:BI55,$H$15:$H55,$I56)/BI$16)","v":0},{"$f":"IF(OR(BJ$11=\"\",BJ$16=0),0,SUMIFS(BJ$15:BJ55,$H$15:$H55,$I56)/BJ$16)","v":0},{"$f":"IF(OR(BK$11=\"\",BK$16=0),0,SUMIFS(BK$15:BK55,$H$15:$H55,$I56)/BK$16)","v":0},{"$f":"IF(OR(BL$11=\"\",BL$16=0),0,SUMIFS(BL$15:BL55,$H$15:$H55,$I56)/BL$16)","v":0},{"$f":"IF(OR(BM$11=\"\",BM$16=0),0,SUMIFS(BM$15:BM55,$H$15:$H55,$I56)/BM$16)","v":0},{"$f":"IF(OR(BN$11=\"\",BN$16=0),0,SUMIFS(BN$15:BN55,$H$15:$H55,$I56)/BN$16)","v":0},{"$f":"IF(OR(BO$11=\"\",BO$16=0),0,SUMIFS(BO$15:BO55,$H$15:$H55,$I56)/BO$16)","v":0},{"$f":"IF(OR(BP$11=\"\",BP$16=0),0,SUMIFS(BP$15:BP55,$H$15:$H55,$I56)/BP$16)","v":0},{"$f":"IF(OR(BQ$11=\"\",BQ$16=0),0,SUMIFS(BQ$15:BQ55,$H$15:$H55,$I56)/BQ$16)","v":0},{"$f":"IF(OR(BR$11=\"\",BR$16=0),0,SUMIFS(BR$15:BR55,$H$15:$H55,$I56)/BR$16)","v":0},{"$f":"IF(OR(BS$11=\"\",BS$16=0),0,SUMIFS(BS$15:BS55,$H$15:$H55,$I56)/BS$16)","v":0},{"$f":"IF(OR(BT$11=\"\",BT$16=0),0,SUMIFS(BT$15:BT55,$H$15:$H55,$I56)/BT$16)","v":0},{"$f":"IF(OR(BU$11=\"\",BU$16=0),0,SUMIFS(BU$15:BU55,$H$15:$H55,$I56)/BU$16)","v":0},{"$f":"IF(OR(BV$11=\"\",BV$16=0),0,SUMIFS(BV$15:BV55,$H$15:$H55,$I56)/BV$16)","v":0},{"$f":"IF(OR(BW$11=\"\",BW$16=0),0,SUMIFS(BW$15:BW55,$H$15:$H55,$I56)/BW$16)","v":0},{"$f":"IF(OR(BX$11=\"\",BX$16=0),0,SUMIFS(BX$15:BX55,$H$15:$H55,$I56)/BX$16)","v":0},{"$f":"IF(OR(BY$11=\"\",BY$16=0),0,SUMIFS(BY$15:BY55,$H$15:$H55,$I56)/BY$16)","v":0},{"$f":"IF(OR(BZ$11=\"\",BZ$16=0),0,SUMIFS(BZ$15:BZ55,$H$15:$H55,$I56)/BZ$16)","v":0},{"$f":"IF(OR(CA$11=\"\",CA$16=0),0,SUMIFS(CA$15:CA55,$H$15:$H55,$I56)/CA$16)","v":0},{"$f":"IF(OR(CB$11=\"\",CB$16=0),0,SUMIFS(CB$15:CB55,$H$15:$H55,$I56)/CB$16)","v":0},{"$f":"IF(OR(CC$11=\"\",CC$16=0),0,SUMIFS(CC$15:CC55,$H$15:$H55,$I56)/CC$16)","v":0},{"$f":"IF(OR(CD$11=\"\",CD$16=0),0,SUMIFS(CD$15:CD55,$H$15:$H55,$I56)/CD$16)","v":0},{"$f":"IF(OR(CE$11=\"\",CE$16=0),0,SUMIFS(CE$15:CE55,$H$15:$H55,$I56)/CE$16)","v":0},{"$f":"IF(OR(CF$11=\"\",CF$16=0),0,SUMIFS(CF$15:CF55,$H$15:$H55,$I56)/CF$16)","v":0},{"$f":"IF(OR(CG$11=\"\",CG$16=0),0,SUMIFS(CG$15:CG55,$H$15:$H55,$I56)/CG$16)","v":0},{"$f":"IF(OR(CH$11=\"\",CH$16=0),0,SUMIFS(CH$15:CH55,$H$15:$H55,$I56)/CH$16)","v":0},{"$f":"IF(OR(CI$11=\"\",CI$16=0),0,SUMIFS(CI$15:CI55,$H$15:$H55,$I56)/CI$16)","v":0},{"$f":"IF(OR(CJ$11=\"\",CJ$16=0),0,SUMIFS(CJ$15:CJ55,$H$15:$H55,$I56)/CJ$16)","v":0},{"$f":"IF(OR(CK$11=\"\",CK$16=0),0,SUMIFS(CK$15:CK55,$H$15:$H55,$I56)/CK$16)","v":0},{"$f":"IF(OR(CL$11=\"\",CL$16=0),0,SUMIFS(CL$15:CL55,$H$15:$H55,$I56)/CL$16)","v":0},{"$f":"IF(OR(CM$11=\"\",CM$16=0),0,SUMIFS(CM$15:CM55,$H$15:$H55,$I56)/CM$16)","v":0},{"$f":"IF(OR(CN$11=\"\",CN$16=0),0,SUMIFS(CN$15:CN55,$H$15:$H55,$I56)/CN$16)","v":0},{"$f":"IF(OR(CO$11=\"\",CO$16=0),0,SUMIFS(CO$15:CO55,$H$15:$H55,$I56)/CO$16)","v":0},{"$f":"IF(OR(CP$11=\"\",CP$16=0),0,SUMIFS(CP$15:CP55,$H$15:$H55,$I56)/CP$16)","v":0},{"$f":"IF(OR(CQ$11=\"\",CQ$16=0),0,SUMIFS(CQ$15:CQ55,$H$15:$H55,$I56)/CQ$16)","v":0},{"$f":"IF(OR(CR$11=\"\",CR$16=0),0,SUMIFS(CR$15:CR55,$H$15:$H55,$I56)/CR$16)","v":0},{"$f":"IF(OR(CS$11=\"\",CS$16=0),0,SUMIFS(CS$15:CS55,$H$15:$H55,$I56)/CS$16)","v":0},{"$f":"IF(OR(CT$11=\"\",CT$16=0),0,SUMIFS(CT$15:CT55,$H$15:$H55,$I56)/CT$16)","v":0},{"$f":"IF(OR(CU$11=\"\",CU$16=0),0,SUMIFS(CU$15:CU55,$H$15:$H55,$I56)/CU$16)","v":0}]
[{"$f":"ROW()","v":57},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":58}]
[{"$f":"ROW()","v":59},null,null,null,null,null,null,"Фактор точки безубыточности"]
[{"$f":"ROW()","v":60},null,null,null,null,null,null,{"$f":"H59","v":"Фактор точки безубыточности"},{"$f":"Calc!$H$18","v":"кол-во событий"},null,null,null,{"$f":"Calc!$M$18","v":"кол-во событий"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,MAX(Calc!$Z$12:$CV$12)))","v":64},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,AA$12))","v":5},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,AB$12))","v":9},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,AC$12))","v":14},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,AD$12))","v":20},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,AE$12))","v":20},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,AF$12))","v":27},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,AG$12))","v":35},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,AH$12))","v":35},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,AI$12))","v":44},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,AJ$12))","v":44},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,AK$12))","v":44},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,AL$12))","v":54},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,AM$12))","v":54},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,AN$12))","v":64},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,AO$12))","v":64},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z18:$CV18,Calc!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":61},null,null,null,null,null,null,{"$f":"H59","v":"Фактор точки безубыточности"},{"$f":"Calc!$H$22","v":"Прогноз трафика"},null,null,null,{"$f":"Calc!$M$22","v":"трафик"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&X$11,Calc!$Z$11:$CV$11,\"<=\"&X$12))","v":68474000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":496000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":1126000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":1776000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":2332000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":2680000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":3618000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":3906000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":4690000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":5014000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":5896000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":5896000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":7236000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":7236000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":7996000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":8576000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z22:$CV22,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":62},null,null,null,null,null,null,{"$f":"H59","v":"Фактор точки безубыточности"},{"$f":"Calc!$H$62","v":"Количество продаж"},null,null,null,{"$f":"Calc!$M$62","v":"кол-во контактов"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&X$11,Calc!$Z$11:$CV$11,\"<=\"&X$12))","v":800612.01},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&AA$11,Calc!$Z$11:$CV$11,\"<=\"&AA$12))","v":1415.6999999999998},{"$f":"IF(AB$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&AB$11,Calc!$Z$11:$CV$11,\"<=\"&AB$12))","v":4240.17},{"$f":"IF(AC$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&AC$11,Calc!$Z$11:$CV$11,\"<=\"&AC$12))","v":8438.76},{"$f":"IF(AD$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&AD$11,Calc!$Z$11:$CV$11,\"<=\"&AD$12))","v":13450.14},{"$f":"IF(AE$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&AE$11,Calc!$Z$11:$CV$11,\"<=\"&AE$12))","v":17998.200000000004},{"$f":"IF(AF$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&AF$11,Calc!$Z$11:$CV$11,\"<=\"&AF$12))","v":27879.39},{"$f":"IF(AG$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&AG$11,Calc!$Z$11:$CV$11,\"<=\"&AG$12))","v":34027.29},{"$f":"IF(AH$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&AH$11,Calc!$Z$11:$CV$11,\"<=\"&AH$12))","v":45426.149999999994},{"$f":"IF(AI$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&AI$11,Calc!$Z$11:$CV$11,\"<=\"&AI$12))","v":53597.61},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&AJ$11,Calc!$Z$11:$CV$11,\"<=\"&AJ$12))","v":68781.239999999991},{"$f":"IF(AK$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&AK$11,Calc!$Z$11:$CV$11,\"<=\"&AK$12))","v":74618.28},{"$f":"IF(AL$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&AL$11,Calc!$Z$11:$CV$11,\"<=\"&AL$12))","v":98740.62},{"$f":"IF(AM$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&AM$11,Calc!$Z$11:$CV$11,\"<=\"&AM$12))","v":105904.26000000001},{"$f":"IF(AN$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&AN$11,Calc!$Z$11:$CV$11,\"<=\"&AN$12))","v":118740.59999999999},{"$f":"IF(AO$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&AO$11,Calc!$Z$11:$CV$11,\"<=\"&AO$12))","v":127353.59999999999},{"$f":"IF(AP$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&AP$11,Calc!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&AQ$11,Calc!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&AR$11,Calc!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&AS$11,Calc!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&AT$11,Calc!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&AU$11,Calc!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&AV$11,Calc!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&AW$11,Calc!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&AX$11,Calc!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&AY$11,Calc!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&AZ$11,Calc!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&BA$11,Calc!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&BB$11,Calc!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&BC$11,Calc!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&BD$11,Calc!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&BE$11,Calc!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&BF$11,Calc!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&BG$11,Calc!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&BH$11,Calc!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&BI$11,Calc!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&BJ$11,Calc!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&BK$11,Calc!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&BL$11,Calc!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&BM$11,Calc!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&BN$11,Calc!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&BO$11,Calc!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&BP$11,Calc!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&BQ$11,Calc!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&BR$11,Calc!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&BS$11,Calc!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&BT$11,Calc!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&BU$11,Calc!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&BV$11,Calc!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&BW$11,Calc!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&BX$11,Calc!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&BY$11,Calc!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&BZ$11,Calc!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&CA$11,Calc!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&CB$11,Calc!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&CC$11,Calc!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&CD$11,Calc!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&CE$11,Calc!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&CF$11,Calc!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&CG$11,Calc!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&CH$11,Calc!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&CI$11,Calc!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&CJ$11,Calc!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&CK$11,Calc!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&CL$11,Calc!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&CM$11,Calc!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&CN$11,Calc!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&CO$11,Calc!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&CP$11,Calc!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&CQ$11,Calc!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&CR$11,Calc!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&CS$11,Calc!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&CT$11,Calc!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Calc!$Z62:$CV62,Calc!$Z$11:$CV$11,\">=\"&CU$11,Calc!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":63},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":64}]
[{"$f":"ROW()","v":65},null,null,null,null,null,null,"Расчет точек безубыточности"]
[{"$f":"ROW()","v":66},null,null,null,null,null,null,{"$f":"H65","v":"Расчет точек безубыточности"},{"$f":"Calc!$H$18","v":"кол-во событий"},null,null,null,{"$f":"Calc!$M$18","v":"кол-во событий"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,IF(X$42=0,0,X60*X$44/X$42))","v":12.861163325098223},null,null,{"$f":"IF(AA$11=\"\",0,IF(IF(AA$42=0,0,AA60*AA$44/AA$42)<0,0,IF(AA$42=0,0,AA60*AA$44/AA$42)))","v":0},{"$f":"IF(AB$11=\"\",0,IF(IF(AB$42=0,0,AB60*AB$44/AB$42)<0,0,IF(AB$42=0,0,AB60*AB$44/AB$42)))","v":0},{"$f":"IF(AC$11=\"\",0,IF(IF(AC$42=0,0,AC60*AC$44/AC$42)<0,0,IF(AC$42=0,0,AC60*AC$44/AC$42)))","v":42.666152588176047},21.825160155964483,5.6631455194817057,5.9028620761053574,7.3476577822046361,6.6848993428499108,7.823397941661022,7.8487752227533081,7.5723894854278671,8.6887031518192561,8.7459872862491821,10.176159522068032,9.9696184779373542,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,IF(IF(CN$42=0,0,CN60*CN$44/CN$42)<0,0,IF(CN$42=0,0,CN60*CN$44/CN$42)))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":67},null,null,null,null,null,null,{"$f":"H65","v":"Расчет точек безубыточности"},{"$f":"Calc!$H$22","v":"Прогноз трафика"},null,null,null,{"$f":"Calc!$M$22","v":"трафик"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,IF(X$42=0,0,X61*X$44/X$42))","v":13760239.023793371},null,null,{"$f":"IF(AA$11=\"\",0,IF(IF(AA$42=0,0,AA61*AA$44/AA$42)<0,0,IF(AA$42=0,0,AA61*AA$44/AA$42)))","v":0},0,5412506.2140429029,2544813.6741854586,758861.49961054872,790983.51819811796,819998.60849403741,895776.51194188802,891511.75635200832,1051735.8798489433,1014700.1910473342,1164286.2223437803,1171962.2963573905,1271383.9302883747,1335928.8760436054,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,IF(IF(CM$42=0,0,CM61*CM$44/CM$42)<0,0,IF(CM$42=0,0,CM61*CM$44/CM$42)))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":68},null,null,null,null,null,null,{"$f":"H65","v":"Расчет точек безубыточности"},{"$f":"Calc!$H$62","v":"Количество продаж"},null,null,null,{"$f":"Calc!$M$62","v":"кол-во контактов"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X$11=\"\",0,IF(X$42=0,0,X62*X$44/X$42))","v":160887.52844758081},null,null,{"$f":"IF(AA$11=\"\",0,IF(IF(AA$42=0,0,AA62*AA$44/AA$42)<0,0,IF(AA$42=0,0,AA62*AA$44/AA$42)))","v":0},0,25717.815843928318,14677.572981007204,5096.3212844367845,6095.1182939241089,7143.4537764524002,8676.2640080914698,9529.8961761806877,12269.283915960197,12841.788156652558,15887.554374196061,17152.542805919034,18880.051364782365,19838.543809247538,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CM$11=\"\",0,IF(IF(CM$42=0,0,CM62*CM$44/CM$42)<0,0,IF(CM$42=0,0,CM62*CM$44/CM$42)))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":69},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":70}]

{"sheet":"Rep","index":27,"n_rows":296,"n_cols":99,"rows_kept":139,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87},{"$f":"COLUMN()","v":88},{"$f":"COLUMN()","v":89},{"$f":"COLUMN()","v":90},{"$f":"COLUMN()","v":91},{"$f":"COLUMN()","v":92},{"$f":"COLUMN()","v":93},{"$f":"COLUMN()","v":94},{"$f":"COLUMN()","v":95},{"$f":"COLUMN()","v":96},{"$f":"COLUMN()","v":97},{"$f":"COLUMN()","v":98},{"$f":"COLUMN()","v":99}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16},{"$f":"MAX($Z2:AP2)+1","v":17},{"$f":"MAX($Z2:AQ2)+1","v":18},{"$f":"MAX($Z2:AR2)+1","v":19},{"$f":"MAX($Z2:AS2)+1","v":20},{"$f":"MAX($Z2:AT2)+1","v":21},{"$f":"MAX($Z2:AU2)+1","v":22},{"$f":"MAX($Z2:AV2)+1","v":23},{"$f":"MAX($Z2:AW2)+1","v":24},{"$f":"MAX($Z2:AX2)+1","v":25},{"$f":"MAX($Z2:AY2)+1","v":26},{"$f":"MAX($Z2:AZ2)+1","v":27},{"$f":"MAX($Z2:BA2)+1","v":28},{"$f":"MAX($Z2:BB2)+1","v":29},{"$f":"MAX($Z2:BC2)+1","v":30},{"$f":"MAX($Z2:BD2)+1","v":31},{"$f":"MAX($Z2:BE2)+1","v":32},{"$f":"MAX($Z2:BF2)+1","v":33},{"$f":"MAX($Z2:BG2)+1","v":34},{"$f":"MAX($Z2:BH2)+1","v":35},{"$f":"MAX($Z2:BI2)+1","v":36},{"$f":"MAX($Z2:BJ2)+1","v":37},{"$f":"MAX($Z2:BK2)+1","v":38},{"$f":"MAX($Z2:BL2)+1","v":39},{"$f":"MAX($Z2:BM2)+1","v":40},{"$f":"MAX($Z2:BN2)+1","v":41},{"$f":"MAX($Z2:BO2)+1","v":42},{"$f":"MAX($Z2:BP2)+1","v":43},{"$f":"MAX($Z2:BQ2)+1","v":44},{"$f":"MAX($Z2:BR2)+1","v":45},{"$f":"MAX($Z2:BS2)+1","v":46},{"$f":"MAX($Z2:BT2)+1","v":47},{"$f":"MAX($Z2:BU2)+1","v":48},{"$f":"MAX($Z2:BV2)+1","v":49},{"$f":"MAX($Z2:BW2)+1","v":50},{"$f":"MAX($Z2:BX2)+1","v":51},{"$f":"MAX($Z2:BY2)+1","v":52},{"$f":"MAX($Z2:BZ2)+1","v":53},{"$f":"MAX($Z2:CA2)+1","v":54},{"$f":"MAX($Z2:CB2)+1","v":55},{"$f":"MAX($Z2:CC2)+1","v":56},{"$f":"MAX($Z2:CD2)+1","v":57},{"$f":"MAX($Z2:CE2)+1","v":58},{"$f":"MAX($Z2:CF2)+1","v":59},{"$f":"MAX($Z2:CG2)+1","v":60},{"$f":"MAX($Z2:CH2)+1","v":61},{"$f":"MAX($Z2:CI2)+1","v":62},{"$f":"MAX($Z2:CJ2)+1","v":63},{"$f":"MAX($Z2:CK2)+1","v":64},{"$f":"MAX($Z2:CL2)+1","v":65},{"$f":"MAX($Z2:CM2)+1","v":66},{"$f":"MAX($Z2:CN2)+1","v":67},{"$f":"MAX($Z2:CO2)+1","v":68},{"$f":"MAX($Z2:CP2)+1","v":69},{"$f":"MAX($Z2:CQ2)+1","v":70},{"$f":"MAX($Z2:CR2)+1","v":71},{"$f":"MAX($Z2:CS2)+1","v":72},{"$f":"MAX($Z2:CT2)+1","v":73}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ28=\"\",\"\",MAX($Z3:AP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR28=\"\",\"\",MAX($Z3:AQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS28=\"\",\"\",MAX($Z3:AR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT28=\"\",\"\",MAX($Z3:AS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU28=\"\",\"\",MAX($Z3:AT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV28=\"\",\"\",MAX($Z3:AU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW28=\"\",\"\",MAX($Z3:AV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX28=\"\",\"\",MAX($Z3:AW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY28=\"\",\"\",MAX($Z3:AX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ28=\"\",\"\",MAX($Z3:AY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA28=\"\",\"\",MAX($Z3:AZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB28=\"\",\"\",MAX($Z3:BA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC28=\"\",\"\",MAX($Z3:BB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD28=\"\",\"\",MAX($Z3:BC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE28=\"\",\"\",MAX($Z3:BD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF28=\"\",\"\",MAX($Z3:BE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG28=\"\",\"\",MAX($Z3:BF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH28=\"\",\"\",MAX($Z3:BG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI28=\"\",\"\",MAX($Z3:BH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ28=\"\",\"\",MAX($Z3:BI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK28=\"\",\"\",MAX($Z3:BJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL28=\"\",\"\",MAX($Z3:BK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM28=\"\",\"\",MAX($Z3:BL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN28=\"\",\"\",MAX($Z3:BM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO28=\"\",\"\",MAX($Z3:BN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP28=\"\",\"\",MAX($Z3:BO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ28=\"\",\"\",MAX($Z3:BP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR28=\"\",\"\",MAX($Z3:BQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS28=\"\",\"\",MAX($Z3:BR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT28=\"\",\"\",MAX($Z3:BS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU28=\"\",\"\",MAX($Z3:BT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV28=\"\",\"\",MAX($Z3:BU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW28=\"\",\"\",MAX($Z3:BV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX28=\"\",\"\",MAX($Z3:BW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY28=\"\",\"\",MAX($Z3:BX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ28=\"\",\"\",MAX($Z3:BY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA28=\"\",\"\",MAX($Z3:BZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB28=\"\",\"\",MAX($Z3:CA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC28=\"\",\"\",MAX($Z3:CB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD28=\"\",\"\",MAX($Z3:CC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE28=\"\",\"\",MAX($Z3:CD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF28=\"\",\"\",MAX($Z3:CE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG28=\"\",\"\",MAX($Z3:CF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH28=\"\",\"\",MAX($Z3:CG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI28=\"\",\"\",MAX($Z3:CH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ28=\"\",\"\",MAX($Z3:CI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK28=\"\",\"\",MAX($Z3:CJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL28=\"\",\"\",MAX($Z3:CK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM28=\"\",\"\",MAX($Z3:CL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN28=\"\",\"\",MAX($Z3:CM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO28=\"\",\"\",MAX($Z3:CN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP28=\"\",\"\",MAX($Z3:CO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ28=\"\",\"\",MAX($Z3:CP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR28=\"\",\"\",MAX($Z3:CQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS28=\"\",\"\",MAX($Z3:CR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT28=\"\",\"\",MAX($Z3:CS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU28=\"\",\"\",MAX($Z3:CT3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":1},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":2},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":3},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":4},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":5},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":6},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":7},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":8},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":9},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":10},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":11},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":12},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":13},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":14},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":15},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":""},{"$f":"IF(OR(AQ3<>\"\",AQ11=\"\"),\"\",MAX($Z4:AP4)+1)","v":""},{"$f":"IF(OR(AR3<>\"\",AR11=\"\"),\"\",MAX($Z4:AQ4)+1)","v":""},{"$f":"IF(OR(AS3<>\"\",AS11=\"\"),\"\",MAX($Z4:AR4)+1)","v":""},{"$f":"IF(OR(AT3<>\"\",AT11=\"\"),\"\",MAX($Z4:AS4)+1)","v":""},{"$f":"IF(OR(AU3<>\"\",AU11=\"\"),\"\",MAX($Z4:AT4)+1)","v":""},{"$f":"IF(OR(AV3<>\"\",AV11=\"\"),\"\",MAX($Z4:AU4)+1)","v":""},{"$f":"IF(OR(AW3<>\"\",AW11=\"\"),\"\",MAX($Z4:AV4)+1)","v":""},{"$f":"IF(OR(AX3<>\"\",AX11=\"\"),\"\",MAX($Z4:AW4)+1)","v":""},{"$f":"IF(OR(AY3<>\"\",AY11=\"\"),\"\",MAX($Z4:AX4)+1)","v":""},{"$f":"IF(OR(AZ3<>\"\",AZ11=\"\"),\"\",MAX($Z4:AY4)+1)","v":""},{"$f":"IF(OR(BA3<>\"\",BA11=\"\"),\"\",MAX($Z4:AZ4)+1)","v":""},{"$f":"IF(OR(BB3<>\"\",BB11=\"\"),\"\",MAX($Z4:BA4)+1)","v":""},{"$f":"IF(OR(BC3<>\"\",BC11=\"\"),\"\",MAX($Z4:BB4)+1)","v":""},{"$f":"IF(OR(BD3<>\"\",BD11=\"\"),\"\",MAX($Z4:BC4)+1)","v":""},{"$f":"IF(OR(BE3<>\"\",BE11=\"\"),\"\",MAX($Z4:BD4)+1)","v":""},{"$f":"IF(OR(BF3<>\"\",BF11=\"\"),\"\",MAX($Z4:BE4)+1)","v":""},{"$f":"IF(OR(BG3<>\"\",BG11=\"\"),\"\",MAX($Z4:BF4)+1)","v":""},{"$f":"IF(OR(BH3<>\"\",BH11=\"\"),\"\",MAX($Z4:BG4)+1)","v":""},{"$f":"IF(OR(BI3<>\"\",BI11=\"\"),\"\",MAX($Z4:BH4)+1)","v":""},{"$f":"IF(OR(BJ3<>\"\",BJ11=\"\"),\"\",MAX($Z4:BI4)+1)","v":""},{"$f":"IF(OR(BK3<>\"\",BK11=\"\"),\"\",MAX($Z4:BJ4)+1)","v":""},{"$f":"IF(OR(BL3<>\"\",BL11=\"\"),\"\",MAX($Z4:BK4)+1)","v":""},{"$f":"IF(OR(BM3<>\"\",BM11=\"\"),\"\",MAX($Z4:BL4)+1)","v":""},{"$f":"IF(OR(BN3<>\"\",BN11=\"\"),\"\",MAX($Z4:BM4)+1)","v":""},{"$f":"IF(OR(BO3<>\"\",BO11=\"\"),\"\",MAX($Z4:BN4)+1)","v":""},{"$f":"IF(OR(BP3<>\"\",BP11=\"\"),\"\",MAX($Z4:BO4)+1)","v":""},{"$f":"IF(OR(BQ3<>\"\",BQ11=\"\"),\"\",MAX($Z4:BP4)+1)","v":""},{"$f":"IF(OR(BR3<>\"\",BR11=\"\"),\"\",MAX($Z4:BQ4)+1)","v":""},{"$f":"IF(OR(BS3<>\"\",BS11=\"\"),\"\",MAX($Z4:BR4)+1)","v":""},{"$f":"IF(OR(BT3<>\"\",BT11=\"\"),\"\",MAX($Z4:BS4)+1)","v":""},{"$f":"IF(OR(BU3<>\"\",BU11=\"\"),\"\",MAX($Z4:BT4)+1)","v":""},{"$f":"IF(OR(BV3<>\"\",BV11=\"\"),\"\",MAX($Z4:BU4)+1)","v":""},{"$f":"IF(OR(BW3<>\"\",BW11=\"\"),\"\",MAX($Z4:BV4)+1)","v":""},{"$f":"IF(OR(BX3<>\"\",BX11=\"\"),\"\",MAX($Z4:BW4)+1)","v":""},{"$f":"IF(OR(BY3<>\"\",BY11=\"\"),\"\",MAX($Z4:BX4)+1)","v":""},{"$f":"IF(OR(BZ3<>\"\",BZ11=\"\"),\"\",MAX($Z4:BY4)+1)","v":""},{"$f":"IF(OR(CA3<>\"\",CA11=\"\"),\"\",MAX($Z4:BZ4)+1)","v":""},{"$f":"IF(OR(CB3<>\"\",CB11=\"\"),\"\",MAX($Z4:CA4)+1)","v":""},{"$f":"IF(OR(CC3<>\"\",CC11=\"\"),\"\",MAX($Z4:CB4)+1)","v":""},{"$f":"IF(OR(CD3<>\"\",CD11=\"\"),\"\",MAX($Z4:CC4)+1)","v":""},{"$f":"IF(OR(CE3<>\"\",CE11=\"\"),\"\",MAX($Z4:CD4)+1)","v":""},{"$f":"IF(OR(CF3<>\"\",CF11=\"\"),\"\",MAX($Z4:CE4)+1)","v":""},{"$f":"IF(OR(CG3<>\"\",CG11=\"\"),\"\",MAX($Z4:CF4)+1)","v":""},{"$f":"IF(OR(CH3<>\"\",CH11=\"\"),\"\",MAX($Z4:CG4)+1)","v":""},{"$f":"IF(OR(CI3<>\"\",CI11=\"\"),\"\",MAX($Z4:CH4)+1)","v":""},{"$f":"IF(OR(CJ3<>\"\",CJ11=\"\"),\"\",MAX($Z4:CI4)+1)","v":""},{"$f":"IF(OR(CK3<>\"\",CK11=\"\"),\"\",MAX($Z4:CJ4)+1)","v":""},{"$f":"IF(OR(CL3<>\"\",CL11=\"\"),\"\",MAX($Z4:CK4)+1)","v":""},{"$f":"IF(OR(CM3<>\"\",CM11=\"\"),\"\",MAX($Z4:CL4)+1)","v":""},{"$f":"IF(OR(CN3<>\"\",CN11=\"\"),\"\",MAX($Z4:CM4)+1)","v":""},{"$f":"IF(OR(CO3<>\"\",CO11=\"\"),\"\",MAX($Z4:CN4)+1)","v":""},{"$f":"IF(OR(CP3<>\"\",CP11=\"\"),\"\",MAX($Z4:CO4)+1)","v":""},{"$f":"IF(OR(CQ3<>\"\",CQ11=\"\"),\"\",MAX($Z4:CP4)+1)","v":""},{"$f":"IF(OR(CR3<>\"\",CR11=\"\"),\"\",MAX($Z4:CQ4)+1)","v":""},{"$f":"IF(OR(CS3<>\"\",CS11=\"\"),\"\",MAX($Z4:CR4)+1)","v":""},{"$f":"IF(OR(CT3<>\"\",CT11=\"\"),\"\",MAX($Z4:CS4)+1)","v":""},{"$f":"IF(OR(CU3<>\"\",CU11=\"\"),\"\",MAX($Z4:CT4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN11=\"\",\"\",DAY(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN11=\"\",\"\",MONTH(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$140","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":21},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":22},23,24,25,26,27,28,29,30,31,32,33,34,35,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN11=\"\",\"\",YEAR(CN11)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$141","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":31},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":31},31,31,31,31,31,31,31,31,31,31,31,31,31,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN12=\"\",\"\",DAY(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$142","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":12},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN12=\"\",\"\",MONTH(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$143","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":21},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":22},23,24,25,26,27,28,29,30,31,32,33,34,35,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN12=\"\",\"\",YEAR(CN12)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I52\")","v":"Rep"},null,null,{"$f":"INDIRECT(\"START!K52\")","v":"Укрупненное формирование всей отчетности финмодели"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2021-01-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2021-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2022-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":"2027-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":"2028-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":"2029-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":"2030-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":"2031-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":"2032-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":"2033-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":"2034-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":"2035-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ20=\"\",\"\",Periods!AQ20),IF($Q$12=Lists!$U$17,IF(Periods!AQ35=\"\",\"\",Periods!AQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR20=\"\",\"\",Periods!AR20),IF($Q$12=Lists!$U$17,IF(Periods!AR35=\"\",\"\",Periods!AR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS20=\"\",\"\",Periods!AS20),IF($Q$12=Lists!$U$17,IF(Periods!AS35=\"\",\"\",Periods!AS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT20=\"\",\"\",Periods!AT20),IF($Q$12=Lists!$U$17,IF(Periods!AT35=\"\",\"\",Periods!AT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU20=\"\",\"\",Periods!AU20),IF($Q$12=Lists!$U$17,IF(Periods!AU35=\"\",\"\",Periods!AU35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV20=\"\",\"\",Periods!AV20),IF($Q$12=Lists!$U$17,IF(Periods!AV35=\"\",\"\",Periods!AV35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW20=\"\",\"\",Periods!AW20),IF($Q$12=Lists!$U$17,IF(Periods!AW35=\"\",\"\",Periods!AW35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX20=\"\",\"\",Periods!AX20),IF($Q$12=Lists!$U$17,IF(Periods!AX35=\"\",\"\",Periods!AX35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY20=\"\",\"\",Periods!AY20),IF($Q$12=Lists!$U$17,IF(Periods!AY35=\"\",\"\",Periods!AY35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ20=\"\",\"\",Periods!AZ20),IF($Q$12=Lists!$U$17,IF(Periods!AZ35=\"\",\"\",Periods!AZ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA20=\"\",\"\",Periods!BA20),IF($Q$12=Lists!$U$17,IF(Periods!BA35=\"\",\"\",Periods!BA35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB20=\"\",\"\",Periods!BB20),IF($Q$12=Lists!$U$17,IF(Periods!BB35=\"\",\"\",Periods!BB35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC20=\"\",\"\",Periods!BC20),IF($Q$12=Lists!$U$17,IF(Periods!BC35=\"\",\"\",Periods!BC35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD20=\"\",\"\",Periods!BD20),IF($Q$12=Lists!$U$17,IF(Periods!BD35=\"\",\"\",Periods!BD35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE20=\"\",\"\",Periods!BE20),IF($Q$12=Lists!$U$17,IF(Periods!BE35=\"\",\"\",Periods!BE35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF20=\"\",\"\",Periods!BF20),IF($Q$12=Lists!$U$17,IF(Periods!BF35=\"\",\"\",Periods!BF35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG20=\"\",\"\",Periods!BG20),IF($Q$12=Lists!$U$17,IF(Periods!BG35=\"\",\"\",Periods!BG35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH20=\"\",\"\",Periods!BH20),IF($Q$12=Lists!$U$17,IF(Periods!BH35=\"\",\"\",Periods!BH35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI20=\"\",\"\",Periods!BI20),IF($Q$12=Lists!$U$17,IF(Periods!BI35=\"\",\"\",Periods!BI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ20=\"\",\"\",Periods!BJ20),IF($Q$12=Lists!$U$17,IF(Periods!BJ35=\"\",\"\",Periods!BJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK20=\"\",\"\",Periods!BK20),IF($Q$12=Lists!$U$17,IF(Periods!BK35=\"\",\"\",Periods!BK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL20=\"\",\"\",Periods!BL20),IF($Q$12=Lists!$U$17,IF(Periods!BL35=\"\",\"\",Periods!BL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM20=\"\",\"\",Periods!BM20),IF($Q$12=Lists!$U$17,IF(Periods!BM35=\"\",\"\",Periods!BM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN20=\"\",\"\",Periods!BN20),IF($Q$12=Lists!$U$17,IF(Periods!BN35=\"\",\"\",Periods!BN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO20=\"\",\"\",Periods!BO20),IF($Q$12=Lists!$U$17,IF(Periods!BO35=\"\",\"\",Periods!BO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP20=\"\",\"\",Periods!BP20),IF($Q$12=Lists!$U$17,IF(Periods!BP35=\"\",\"\",Periods!BP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ20=\"\",\"\",Periods!BQ20),IF($Q$12=Lists!$U$17,IF(Periods!BQ35=\"\",\"\",Periods!BQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR20=\"\",\"\",Periods!BR20),IF($Q$12=Lists!$U$17,IF(Periods!BR35=\"\",\"\",Periods!BR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS20=\"\",\"\",Periods!BS20),IF($Q$12=Lists!$U$17,IF(Periods!BS35=\"\",\"\",Periods!BS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT20=\"\",\"\",Periods!BT20),IF($Q$12=Lists!$U$17,IF(Periods!BT35=\"\",\"\",Periods!BT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU20=\"\",\"\",Periods!BU20),IF($Q$12=Lists!$U$17,IF(Periods!BU35=\"\",\"\",Periods!BU35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV20=\"\",\"\",Periods!BV20),IF($Q$12=Lists!$U$17,IF(Periods!BV35=\"\",\"\",Periods!BV35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW20=\"\",\"\",Periods!BW20),IF($Q$12=Lists!$U$17,IF(Periods!BW35=\"\",\"\",Periods!BW35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX20=\"\",\"\",Periods!BX20),IF($Q$12=Lists!$U$17,IF(Periods!BX35=\"\",\"\",Periods!BX35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY20=\"\",\"\",Periods!BY20),IF($Q$12=Lists!$U$17,IF(Periods!BY35=\"\",\"\",Periods!BY35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ20=\"\",\"\",Periods!BZ20),IF($Q$12=Lists!$U$17,IF(Periods!BZ35=\"\",\"\",Periods!BZ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA20=\"\",\"\",Periods!CA20),IF($Q$12=Lists!$U$17,IF(Periods!CA35=\"\",\"\",Periods!CA35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB20=\"\",\"\",Periods!CB20),IF($Q$12=Lists!$U$17,IF(Periods!CB35=\"\",\"\",Periods!CB35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC20=\"\",\"\",Periods!CC20),IF($Q$12=Lists!$U$17,IF(Periods!CC35=\"\",\"\",Periods!CC35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD20=\"\",\"\",Periods!CD20),IF($Q$12=Lists!$U$17,IF(Periods!CD35=\"\",\"\",Periods!CD35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE20=\"\",\"\",Periods!CE20),IF($Q$12=Lists!$U$17,IF(Periods!CE35=\"\",\"\",Periods!CE35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF20=\"\",\"\",Periods!CF20),IF($Q$12=Lists!$U$17,IF(Periods!CF35=\"\",\"\",Periods!CF35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG20=\"\",\"\",Periods!CG20),IF($Q$12=Lists!$U$17,IF(Periods!CG35=\"\",\"\",Periods!CG35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH20=\"\",\"\",Periods!CH20),IF($Q$12=Lists!$U$17,IF(Periods!CH35=\"\",\"\",Periods!CH35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI20=\"\",\"\",Periods!CI20),IF($Q$12=Lists!$U$17,IF(Periods!CI35=\"\",\"\",Periods!CI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ20=\"\",\"\",Periods!CJ20),IF($Q$12=Lists!$U$17,IF(Periods!CJ35=\"\",\"\",Periods!CJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK20=\"\",\"\",Periods!CK20),IF($Q$12=Lists!$U$17,IF(Periods!CK35=\"\",\"\",Periods!CK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL20=\"\",\"\",Periods!CL20),IF($Q$12=Lists!$U$17,IF(Periods!CL35=\"\",\"\",Periods!CL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM20=\"\",\"\",Periods!CM20),IF($Q$12=Lists!$U$17,IF(Periods!CM35=\"\",\"\",Periods!CM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN20=\"\",\"\",Periods!CN20),IF($Q$12=Lists!$U$17,IF(Periods!CN35=\"\",\"\",Periods!CN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO20=\"\",\"\",Periods!CO20),IF($Q$12=Lists!$U$17,IF(Periods!CO35=\"\",\"\",Periods!CO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP20=\"\",\"\",Periods!CP20),IF($Q$12=Lists!$U$17,IF(Periods!CP35=\"\",\"\",Periods!CP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ20=\"\",\"\",Periods!CQ20),IF($Q$12=Lists!$U$17,IF(Periods!CQ35=\"\",\"\",Periods!CQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR20=\"\",\"\",Periods!CR20),IF($Q$12=Lists!$U$17,IF(Periods!CR35=\"\",\"\",Periods!CR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS20=\"\",\"\",Periods!CS20),IF($Q$12=Lists!$U$17,IF(Periods!CS35=\"\",\"\",Periods!CS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT20=\"\",\"\",Periods!CT20),IF($Q$12=Lists!$U$17,IF(Periods!CT35=\"\",\"\",Periods!CT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU20=\"\",\"\",Periods!CU20),IF($Q$12=Lists!$U$17,IF(Periods!CU35=\"\",\"\",Periods!CU35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"отчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2035-12-31"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2021-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2022-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2023-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2024-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2025-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2026-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":"2027-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":"2028-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":"2029-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":"2030-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":"2031-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":"2032-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":"2033-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":"2034-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":"2035-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ21=\"\",\"\",Periods!AQ21),IF($Q$12=Lists!$U$17,IF(Periods!AQ36=\"\",\"\",Periods!AQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR21=\"\",\"\",Periods!AR21),IF($Q$12=Lists!$U$17,IF(Periods!AR36=\"\",\"\",Periods!AR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS21=\"\",\"\",Periods!AS21),IF($Q$12=Lists!$U$17,IF(Periods!AS36=\"\",\"\",Periods!AS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT21=\"\",\"\",Periods!AT21),IF($Q$12=Lists!$U$17,IF(Periods!AT36=\"\",\"\",Periods!AT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU21=\"\",\"\",Periods!AU21),IF($Q$12=Lists!$U$17,IF(Periods!AU36=\"\",\"\",Periods!AU36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV21=\"\",\"\",Periods!AV21),IF($Q$12=Lists!$U$17,IF(Periods!AV36=\"\",\"\",Periods!AV36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW21=\"\",\"\",Periods!AW21),IF($Q$12=Lists!$U$17,IF(Periods!AW36=\"\",\"\",Periods!AW36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX21=\"\",\"\",Periods!AX21),IF($Q$12=Lists!$U$17,IF(Periods!AX36=\"\",\"\",Periods!AX36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY21=\"\",\"\",Periods!AY21),IF($Q$12=Lists!$U$17,IF(Periods!AY36=\"\",\"\",Periods!AY36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ21=\"\",\"\",Periods!AZ21),IF($Q$12=Lists!$U$17,IF(Periods!AZ36=\"\",\"\",Periods!AZ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA21=\"\",\"\",Periods!BA21),IF($Q$12=Lists!$U$17,IF(Periods!BA36=\"\",\"\",Periods!BA36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB21=\"\",\"\",Periods!BB21),IF($Q$12=Lists!$U$17,IF(Periods!BB36=\"\",\"\",Periods!BB36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC21=\"\",\"\",Periods!BC21),IF($Q$12=Lists!$U$17,IF(Periods!BC36=\"\",\"\",Periods!BC36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD21=\"\",\"\",Periods!BD21),IF($Q$12=Lists!$U$17,IF(Periods!BD36=\"\",\"\",Periods!BD36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE21=\"\",\"\",Periods!BE21),IF($Q$12=Lists!$U$17,IF(Periods!BE36=\"\",\"\",Periods!BE36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF21=\"\",\"\",Periods!BF21),IF($Q$12=Lists!$U$17,IF(Periods!BF36=\"\",\"\",Periods!BF36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG21=\"\",\"\",Periods!BG21),IF($Q$12=Lists!$U$17,IF(Periods!BG36=\"\",\"\",Periods!BG36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH21=\"\",\"\",Periods!BH21),IF($Q$12=Lists!$U$17,IF(Periods!BH36=\"\",\"\",Periods!BH36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI21=\"\",\"\",Periods!BI21),IF($Q$12=Lists!$U$17,IF(Periods!BI36=\"\",\"\",Periods!BI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ21=\"\",\"\",Periods!BJ21),IF($Q$12=Lists!$U$17,IF(Periods!BJ36=\"\",\"\",Periods!BJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK21=\"\",\"\",Periods!BK21),IF($Q$12=Lists!$U$17,IF(Periods!BK36=\"\",\"\",Periods!BK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL21=\"\",\"\",Periods!BL21),IF($Q$12=Lists!$U$17,IF(Periods!BL36=\"\",\"\",Periods!BL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM21=\"\",\"\",Periods!BM21),IF($Q$12=Lists!$U$17,IF(Periods!BM36=\"\",\"\",Periods!BM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN21=\"\",\"\",Periods!BN21),IF($Q$12=Lists!$U$17,IF(Periods!BN36=\"\",\"\",Periods!BN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO21=\"\",\"\",Periods!BO21),IF($Q$12=Lists!$U$17,IF(Periods!BO36=\"\",\"\",Periods!BO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP21=\"\",\"\",Periods!BP21),IF($Q$12=Lists!$U$17,IF(Periods!BP36=\"\",\"\",Periods!BP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ21=\"\",\"\",Periods!BQ21),IF($Q$12=Lists!$U$17,IF(Periods!BQ36=\"\",\"\",Periods!BQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR21=\"\",\"\",Periods!BR21),IF($Q$12=Lists!$U$17,IF(Periods!BR36=\"\",\"\",Periods!BR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS21=\"\",\"\",Periods!BS21),IF($Q$12=Lists!$U$17,IF(Periods!BS36=\"\",\"\",Periods!BS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT21=\"\",\"\",Periods!BT21),IF($Q$12=Lists!$U$17,IF(Periods!BT36=\"\",\"\",Periods!BT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU21=\"\",\"\",Periods!BU21),IF($Q$12=Lists!$U$17,IF(Periods!BU36=\"\",\"\",Periods!BU36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV21=\"\",\"\",Periods!BV21),IF($Q$12=Lists!$U$17,IF(Periods!BV36=\"\",\"\",Periods!BV36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW21=\"\",\"\",Periods!BW21),IF($Q$12=Lists!$U$17,IF(Periods!BW36=\"\",\"\",Periods!BW36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX21=\"\",\"\",Periods!BX21),IF($Q$12=Lists!$U$17,IF(Periods!BX36=\"\",\"\",Periods!BX36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY21=\"\",\"\",Periods!BY21),IF($Q$12=Lists!$U$17,IF(Periods!BY36=\"\",\"\",Periods!BY36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ21=\"\",\"\",Periods!BZ21),IF($Q$12=Lists!$U$17,IF(Periods!BZ36=\"\",\"\",Periods!BZ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA21=\"\",\"\",Periods!CA21),IF($Q$12=Lists!$U$17,IF(Periods!CA36=\"\",\"\",Periods!CA36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB21=\"\",\"\",Periods!CB21),IF($Q$12=Lists!$U$17,IF(Periods!CB36=\"\",\"\",Periods!CB36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC21=\"\",\"\",Periods!CC21),IF($Q$12=Lists!$U$17,IF(Periods!CC36=\"\",\"\",Periods!CC36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD21=\"\",\"\",Periods!CD21),IF($Q$12=Lists!$U$17,IF(Periods!CD36=\"\",\"\",Periods!CD36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE21=\"\",\"\",Periods!CE21),IF($Q$12=Lists!$U$17,IF(Periods!CE36=\"\",\"\",Periods!CE36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF21=\"\",\"\",Periods!CF21),IF($Q$12=Lists!$U$17,IF(Periods!CF36=\"\",\"\",Periods!CF36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG21=\"\",\"\",Periods!CG21),IF($Q$12=Lists!$U$17,IF(Periods!CG36=\"\",\"\",Periods!CG36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH21=\"\",\"\",Periods!CH21),IF($Q$12=Lists!$U$17,IF(Periods!CH36=\"\",\"\",Periods!CH36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI21=\"\",\"\",Periods!CI21),IF($Q$12=Lists!$U$17,IF(Periods!CI36=\"\",\"\",Periods!CI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ21=\"\",\"\",Periods!CJ21),IF($Q$12=Lists!$U$17,IF(Periods!CJ36=\"\",\"\",Periods!CJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK21=\"\",\"\",Periods!CK21),IF($Q$12=Lists!$U$17,IF(Periods!CK36=\"\",\"\",Periods!CK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL21=\"\",\"\",Periods!CL21),IF($Q$12=Lists!$U$17,IF(Periods!CL36=\"\",\"\",Periods!CL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM21=\"\",\"\",Periods!CM21),IF($Q$12=Lists!$U$17,IF(Periods!CM36=\"\",\"\",Periods!CM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN21=\"\",\"\",Periods!CN21),IF($Q$12=Lists!$U$17,IF(Periods!CN36=\"\",\"\",Periods!CN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO21=\"\",\"\",Periods!CO21),IF($Q$12=Lists!$U$17,IF(Periods!CO36=\"\",\"\",Periods!CO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP21=\"\",\"\",Periods!CP21),IF($Q$12=Lists!$U$17,IF(Periods!CP36=\"\",\"\",Periods!CP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ21=\"\",\"\",Periods!CQ21),IF($Q$12=Lists!$U$17,IF(Periods!CQ36=\"\",\"\",Periods!CQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR21=\"\",\"\",Periods!CR21),IF($Q$12=Lists!$U$17,IF(Periods!CR36=\"\",\"\",Periods!CR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS21=\"\",\"\",Periods!CS21),IF($Q$12=Lists!$U$17,IF(Periods!CS36=\"\",\"\",Periods!CS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT21=\"\",\"\",Periods!CT21),IF($Q$12=Lists!$U$17,IF(Periods!CT36=\"\",\"\",Periods!CT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU21=\"\",\"\",Periods!CU21),IF($Q$12=Lists!$U$17,IF(Periods!CU36=\"\",\"\",Periods!CU36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,null,null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"1 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"3 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"4 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"5 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"6 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":"7 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":"8 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":"9 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":"10 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":"11 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":"12 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":"13 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":"14 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":"15 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ22=\"\",\"\",Periods!AQ22),IF($Q$12=Lists!$U$17,IF(Periods!AQ37=\"\",\"\",Periods!AQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR22=\"\",\"\",Periods!AR22),IF($Q$12=Lists!$U$17,IF(Periods!AR37=\"\",\"\",Periods!AR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS22=\"\",\"\",Periods!AS22),IF($Q$12=Lists!$U$17,IF(Periods!AS37=\"\",\"\",Periods!AS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT22=\"\",\"\",Periods!AT22),IF($Q$12=Lists!$U$17,IF(Periods!AT37=\"\",\"\",Periods!AT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU22=\"\",\"\",Periods!AU22),IF($Q$12=Lists!$U$17,IF(Periods!AU37=\"\",\"\",Periods!AU37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV22=\"\",\"\",Periods!AV22),IF($Q$12=Lists!$U$17,IF(Periods!AV37=\"\",\"\",Periods!AV37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW22=\"\",\"\",Periods!AW22),IF($Q$12=Lists!$U$17,IF(Periods!AW37=\"\",\"\",Periods!AW37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX22=\"\",\"\",Periods!AX22),IF($Q$12=Lists!$U$17,IF(Periods!AX37=\"\",\"\",Periods!AX37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY22=\"\",\"\",Periods!AY22),IF($Q$12=Lists!$U$17,IF(Periods!AY37=\"\",\"\",Periods!AY37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ22=\"\",\"\",Periods!AZ22),IF($Q$12=Lists!$U$17,IF(Periods!AZ37=\"\",\"\",Periods!AZ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA22=\"\",\"\",Periods!BA22),IF($Q$12=Lists!$U$17,IF(Periods!BA37=\"\",\"\",Periods!BA37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB22=\"\",\"\",Periods!BB22),IF($Q$12=Lists!$U$17,IF(Periods!BB37=\"\",\"\",Periods!BB37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC22=\"\",\"\",Periods!BC22),IF($Q$12=Lists!$U$17,IF(Periods!BC37=\"\",\"\",Periods!BC37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD22=\"\",\"\",Periods!BD22),IF($Q$12=Lists!$U$17,IF(Periods!BD37=\"\",\"\",Periods!BD37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE22=\"\",\"\",Periods!BE22),IF($Q$12=Lists!$U$17,IF(Periods!BE37=\"\",\"\",Periods!BE37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF22=\"\",\"\",Periods!BF22),IF($Q$12=Lists!$U$17,IF(Periods!BF37=\"\",\"\",Periods!BF37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG22=\"\",\"\",Periods!BG22),IF($Q$12=Lists!$U$17,IF(Periods!BG37=\"\",\"\",Periods!BG37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH22=\"\",\"\",Periods!BH22),IF($Q$12=Lists!$U$17,IF(Periods!BH37=\"\",\"\",Periods!BH37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI22=\"\",\"\",Periods!BI22),IF($Q$12=Lists!$U$17,IF(Periods!BI37=\"\",\"\",Periods!BI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ22=\"\",\"\",Periods!BJ22),IF($Q$12=Lists!$U$17,IF(Periods!BJ37=\"\",\"\",Periods!BJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK22=\"\",\"\",Periods!BK22),IF($Q$12=Lists!$U$17,IF(Periods!BK37=\"\",\"\",Periods!BK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL22=\"\",\"\",Periods!BL22),IF($Q$12=Lists!$U$17,IF(Periods!BL37=\"\",\"\",Periods!BL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM22=\"\",\"\",Periods!BM22),IF($Q$12=Lists!$U$17,IF(Periods!BM37=\"\",\"\",Periods!BM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN22=\"\",\"\",Periods!BN22),IF($Q$12=Lists!$U$17,IF(Periods!BN37=\"\",\"\",Periods!BN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO22=\"\",\"\",Periods!BO22),IF($Q$12=Lists!$U$17,IF(Periods!BO37=\"\",\"\",Periods!BO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP22=\"\",\"\",Periods!BP22),IF($Q$12=Lists!$U$17,IF(Periods!BP37=\"\",\"\",Periods!BP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ22=\"\",\"\",Periods!BQ22),IF($Q$12=Lists!$U$17,IF(Periods!BQ37=\"\",\"\",Periods!BQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR22=\"\",\"\",Periods!BR22),IF($Q$12=Lists!$U$17,IF(Periods!BR37=\"\",\"\",Periods!BR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS22=\"\",\"\",Periods!BS22),IF($Q$12=Lists!$U$17,IF(Periods!BS37=\"\",\"\",Periods!BS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT22=\"\",\"\",Periods!BT22),IF($Q$12=Lists!$U$17,IF(Periods!BT37=\"\",\"\",Periods!BT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU22=\"\",\"\",Periods!BU22),IF($Q$12=Lists!$U$17,IF(Periods!BU37=\"\",\"\",Periods!BU37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV22=\"\",\"\",Periods!BV22),IF($Q$12=Lists!$U$17,IF(Periods!BV37=\"\",\"\",Periods!BV37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW22=\"\",\"\",Periods!BW22),IF($Q$12=Lists!$U$17,IF(Periods!BW37=\"\",\"\",Periods!BW37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX22=\"\",\"\",Periods!BX22),IF($Q$12=Lists!$U$17,IF(Periods!BX37=\"\",\"\",Periods!BX37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY22=\"\",\"\",Periods!BY22),IF($Q$12=Lists!$U$17,IF(Periods!BY37=\"\",\"\",Periods!BY37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ22=\"\",\"\",Periods!BZ22),IF($Q$12=Lists!$U$17,IF(Periods!BZ37=\"\",\"\",Periods!BZ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA22=\"\",\"\",Periods!CA22),IF($Q$12=Lists!$U$17,IF(Periods!CA37=\"\",\"\",Periods!CA37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB22=\"\",\"\",Periods!CB22),IF($Q$12=Lists!$U$17,IF(Periods!CB37=\"\",\"\",Periods!CB37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC22=\"\",\"\",Periods!CC22),IF($Q$12=Lists!$U$17,IF(Periods!CC37=\"\",\"\",Periods!CC37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD22=\"\",\"\",Periods!CD22),IF($Q$12=Lists!$U$17,IF(Periods!CD37=\"\",\"\",Periods!CD37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE22=\"\",\"\",Periods!CE22),IF($Q$12=Lists!$U$17,IF(Periods!CE37=\"\",\"\",Periods!CE37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF22=\"\",\"\",Periods!CF22),IF($Q$12=Lists!$U$17,IF(Periods!CF37=\"\",\"\",Periods!CF37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG22=\"\",\"\",Periods!CG22),IF($Q$12=Lists!$U$17,IF(Periods!CG37=\"\",\"\",Periods!CG37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH22=\"\",\"\",Periods!CH22),IF($Q$12=Lists!$U$17,IF(Periods!CH37=\"\",\"\",Periods!CH37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI22=\"\",\"\",Periods!CI22),IF($Q$12=Lists!$U$17,IF(Periods!CI37=\"\",\"\",Periods!CI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ22=\"\",\"\",Periods!CJ22),IF($Q$12=Lists!$U$17,IF(Periods!CJ37=\"\",\"\",Periods!CJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK22=\"\",\"\",Periods!CK22),IF($Q$12=Lists!$U$17,IF(Periods!CK37=\"\",\"\",Periods!CK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL22=\"\",\"\",Periods!CL22),IF($Q$12=Lists!$U$17,IF(Periods!CL37=\"\",\"\",Periods!CL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM22=\"\",\"\",Periods!CM22),IF($Q$12=Lists!$U$17,IF(Periods!CM37=\"\",\"\",Periods!CM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN22=\"\",\"\",Periods!CN22),IF($Q$12=Lists!$U$17,IF(Periods!CN37=\"\",\"\",Periods!CN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO22=\"\",\"\",Periods!CO22),IF($Q$12=Lists!$U$17,IF(Periods!CO37=\"\",\"\",Periods!CO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP22=\"\",\"\",Periods!CP22),IF($Q$12=Lists!$U$17,IF(Periods!CP37=\"\",\"\",Periods!CP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ22=\"\",\"\",Periods!CQ22),IF($Q$12=Lists!$U$17,IF(Periods!CQ37=\"\",\"\",Periods!CQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR22=\"\",\"\",Periods!CR22),IF($Q$12=Lists!$U$17,IF(Periods!CR37=\"\",\"\",Periods!CR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS22=\"\",\"\",Periods!CS22),IF($Q$12=Lists!$U$17,IF(Periods!CS37=\"\",\"\",Periods!CS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT22=\"\",\"\",Periods!CT22),IF($Q$12=Lists!$U$17,IF(Periods!CT37=\"\",\"\",Periods!CT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU22=\"\",\"\",Periods!CU22),IF($Q$12=Lists!$U$17,IF(Periods!CU37=\"\",\"\",Periods!CU37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$CW14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99342)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99342)","v":0},{"$f":"SUM(T$15:T$99342)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[{"$f":"ROW()","v":16},null,null,null,null,null,null,{"$f":"Items!$BO$16","v":"Выручка"},null,null,null,null,{"$f":"Sales!$M$91","v":"руб."},null,null,null,null,null,null,{"$f":"X16-Repd!X16","v":0},null,null,null,{"$f":"IF($B16=Lists!$CU$24,SUMIFS($Z16:$CV16,$Z$2:$CV$2,Periods!$Q$18),SUM($Z16:$CV16))","v":2503251903.6579161},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":3728936.4750000001},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":11350653.8706},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":22829860.835100003},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":37258536.101094},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":50615524.538092807},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":79318352.505066842},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":99139184.870382637},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":134336916.68398017},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":160368140.85222086},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":210706154.8417877},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":232030388.69466379},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":310655894.32380867},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":341134222.49745154},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":388503854.80229497},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":421275281.76637238},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z16:$CV16,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":17},null,null,null,null,null,null,{"$f":"H16","v":"Выручка"},{"$f":"Lists!$AM$16","v":"Продукт-1"},null,null,1,{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B17=Lists!$CU$24,SUMIFS($Z17:$CV17,$Z$2:$CV$2,Periods!$Q$18),SUM($Z17:$CV17))","v":1357383646.238992},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":2040211.7999999998},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":6205025.0987999998},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":12469864.6908},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":20331948.000672001},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":27597797.695670404},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":43212135.377830312},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":53958845.230640702},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":73057009.049978182},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":87142282.423650265},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":114392835.21718381},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":125865737.5466688},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":168381832.41208175},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":184738046.7340728},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":210215810.52147043},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":227774264.43947247},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z17:$CV17,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":18},null,null,null,null,null,null,{"$f":"H16","v":"Выручка"},{"$f":"Lists!$AM$17","v":"Продукт-2"},null,null,{"$f":"L17+1","v":2},{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B18=Lists!$CU$24,SUMIFS($Z18:$CV18,$Z$2:$CV$2,Periods!$Q$18),SUM($Z18:$CV18))","v":872130378.15563822},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":1289890.8},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":3929023.4148000004},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":7907871.0348000005},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":12915379.402991999},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":17557207.168406405},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":27531644.575176723},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":34437761.733408108},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":46694373.901421405},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":55778953.505498081},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":73339645.968843564},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":80814867.247774571},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":108268206.85741572},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":118973675.28400825},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":135583263.52368897},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":147108613.73740438},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z18:$CV18,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":19},null,null,null,null,null,null,{"$f":"H16","v":"Выручка"},{"$f":"Lists!$AM$18","v":"Продукт-3"},null,null,{"$f":"L18+1","v":3},{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B19=Lists!$CU$24,SUMIFS($Z19:$CV19,$Z$2:$CV$2,Periods!$Q$18),SUM($Z19:$CV19))","v":273737879.26328617},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":398833.875},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":1216605.3570000001},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":2452125.1095000003},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":4011208.6974300002},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":5460519.6740160007},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":8574572.5520597994},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":10742577.906333834},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":14585533.732580582},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":17446904.923072498},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":22973673.655760322},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":25349783.900220409},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":34005855.054311171},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":37422500.479370438},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":42704780.7571356},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":46392403.589495525},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z19:$CV19,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":20},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":21}]
[{"$f":"ROW()","v":22},null,null,null,null,null,null,{"$f":"Items!$BO$17","v":"Себестоимость"},null,null,null,null,{"$f":"Prdction!$M$98","v":"руб."},null,null,null,null,null,null,{"$f":"X22-Repd!X22","v":0},null,null,null,{"$f":"IF($B22=Lists!$CU$24,SUMIFS($Z22:$CV22,$Z$2:$CV$2,Periods!$Q$18),SUM($Z22:$CV22))","v":807428244.71785235},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":1218388.2749999999},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":3716481.2727000006},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":7509401.4839400006},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":12299271.329209799},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":16674426.895682232},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":25653881.269100435},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":32251409.085527055},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":43536900.553205326},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":51827876.057077721},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":68107287.802717134},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":75074065.905484989},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":99043879.11033991},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":110105486.37117645},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":124694080.70858011},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":135715408.59811115},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z22:$CV22,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":23},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"Lists!$AM$16","v":"Продукт-1"},null,null,1,{"$f":"M22","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B23=Lists!$CU$24,SUMIFS($Z23:$CV23,$Z$2:$CV$2,Periods!$Q$18),SUM($Z23:$CV23))","v":308063982.11884189},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":464447.58749999991},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":1414574.5837499998},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":2868557.62959},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":4697418.7811574005},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":6362863.5763610993},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":9782070.2860395052},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":12298210.65253932},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":16585365.639002599},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":19784092.28819555},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":25968744.727287285},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":28626153.179628622},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":37761024.918404698},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":42021439.492126971},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":47529478.577722304},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":51899540.199536502},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z23:$CV23,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":24},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"I23","v":"Продукт-1"},{"$f":"Items!$AL$16","v":"с/ст ингрединент - 1"},null,{"$f":"L23","v":1},{"$f":"M23","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B24=Lists!$CU$24,SUMIFS($Z24:$CV24,$Z$2:$CV$2,Periods!$Q$18),SUM($Z24:$CV24))","v":108877165.78505683},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":167229.5625},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":500870.08124999993},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":1018758.75255},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":1647731.1318929999},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":2220612.0215894999},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":3515424.50786917},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":4348475.6309419833},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":5853981.3615118628},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":7058976.3160808608},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":9173815.8401797432},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":10043669.895627012},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":13582944.99425713},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":14752828.529550264},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":16693531.732224893},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":18298315.427031394},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z24:$CV24,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":25},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"I23","v":"Продукт-1"},{"$f":"Items!$AL$17","v":"с/ст ингрединент - 2"},null,{"$f":"L23","v":1},{"$f":"M23","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B25=Lists!$CU$24,SUMIFS($Z25:$CV25,$Z$2:$CV$2,Periods!$Q$18),SUM($Z25:$CV25))","v":87101732.62804544},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":133783.65000000002},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":400696.06499999989},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":815007.00204000017},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":1318184.9055144},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":1776489.6172715996},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":2812339.606295336},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":3478780.5047535868},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":4683185.0892094895},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":5647181.0528646894},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":7339052.6721437937},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":8034935.9165016096},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":10866355.9954057},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":11802262.823640211},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":13354825.385779914},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":14638652.341625109},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z25:$CV25,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":26},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"I23","v":"Продукт-1"},{"$f":"Items!$AL$18","v":"с/ст ингрединент - 3"},null,{"$f":"L23","v":1},{"$f":"M23","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B26=Lists!$CU$24,SUMIFS($Z26:$CV26,$Z$2:$CV$2,Periods!$Q$18),SUM($Z26:$CV26))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z26:$CV26,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":27},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":28},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"I23","v":"Продукт-1"},{"$f":"Items!$AQ$16","v":"ФОТ производственных рабочих"},null,{"$f":"L23","v":1},{"$f":"M23","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B28=Lists!$CU$24,SUMIFS($Z28:$CV28,$Z$2:$CV$2,Periods!$Q$18),SUM($Z28:$CV28))","v":86219295.15826124},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":125718.75},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":394621.875},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":795993.75},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":1331925.1875},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":1819816.875},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":2657158.59375},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":3439195.7821874996},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":4652460.9140624991},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":5444565.3224999998},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":7273750.9345874991},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":8113497.9749999996},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":10239787.637493748},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":11897190.876104999},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":13447016.507474998},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":14586594.177599998},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z28:$CV28,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":29},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"I23","v":"Продукт-1"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L23","v":1},{"$f":"M23","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B29=Lists!$CU$24,SUMIFS($Z29:$CV29,$Z$2:$CV$2,Periods!$Q$18),SUM($Z29:$CV29))","v":25865788.54747837},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":37715.625},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":118386.5625},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":238798.125},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":399577.55624999997},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":545945.0625},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":797147.578125},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":1031758.7346562499},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":1395738.27421875},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":1633369.5967499998},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":2182125.2803762499},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":2434049.3924999996},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":3071936.291248125},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":3569157.2628314993},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":4034104.9522424992},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":4375978.2532799989},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z29:$CV29,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":30},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"Lists!$AM$17","v":"Продукт-2"},null,null,{"$f":"L23+1","v":2},{"$f":"M22","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B30=Lists!$CU$24,SUMIFS($Z30:$CV30,$Z$2:$CV$2,Periods!$Q$18),SUM($Z30:$CV30))","v":366626769.22294718},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":553468.5},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":1690507.8659999999},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":3406520.6676000007},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":5580970.5402480001},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":7571638.9501185613},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":11651354.196677128},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":14650344.735787027},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":19791667.881420415},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":23521873.757950462},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":30940282.11183209},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":34107139.196492553},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":44987486.30006662},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":49988670.785760149},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":56664552.628629223},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":61520291.104365014},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z30:$CV30,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":31},null,null,null,null,null,null,{"$f":"H29","v":"Себестоимость"},{"$f":"I30","v":"Продукт-2"},{"$f":"Items!$AL$16","v":"с/ст ингрединент - 1"},null,{"$f":"L30","v":2},{"$f":"M30","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B31=Lists!$CU$24,SUMIFS($Z31:$CV31,$Z$2:$CV$2,Periods!$Q$18),SUM($Z31:$CV31))","v":81417845.313693285},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":125053.5},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":374548.35000000003},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":761823.12360000005},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":1232165.7846960002},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":1660563.4870440001},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":2628818.3268721839},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":3251770.1367185209},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":4377580.4184850622},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":5278670.1199617032},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":6860137.4184060171},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":7510610.2923207292},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":10157263.981596161},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":11032097.524743058},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":12483346.480535017},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":13683396.368714832},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z31:$CV31,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":32},null,null,null,null,null,null,{"$f":"H29","v":"Себестоимость"},{"$f":"I30","v":"Продукт-2"},{"$f":"Items!$AL$17","v":"с/ст ингрединент - 2"},null,{"$f":"L30","v":2},{"$f":"M30","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B32=Lists!$CU$24,SUMIFS($Z32:$CV32,$Z$2:$CV$2,Periods!$Q$18),SUM($Z32:$CV32))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z32:$CV32,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":33},null,null,null,null,null,null,{"$f":"H29","v":"Себестоимость"},{"$f":"I30","v":"Продукт-2"},{"$f":"Items!$AL$18","v":"с/ст ингрединент - 3"},null,{"$f":"L30","v":2},{"$f":"M30","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B33=Lists!$CU$24,SUMIFS($Z33:$CV33,$Z$2:$CV$2,Periods!$Q$18),SUM($Z33:$CV33))","v":185577738.39304096},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":283140},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":859952.01600000006},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":1724882.5440000002},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":2809691.2055520001},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":3808175.9630745603},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":5952041.4948049448},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":7424392.8063185066},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":10037910.406685352},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":11951705.931988761},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":15674921.391236074},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":17220931.244171821},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":22997578.826255456},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":25208708.248629089},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":28642431.517234206},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":30981274.797090188},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z33:$CV33,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":34},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":35},null,null,null,null,null,null,{"$f":"H29","v":"Себестоимость"},{"$f":"I30","v":"Продукт-2"},{"$f":"Items!$AQ$16","v":"ФОТ производственных рабочих"},null,{"$f":"L30","v":2},{"$f":"M30","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B35=Lists!$CU$24,SUMIFS($Z35:$CV35,$Z$2:$CV$2,Periods!$Q$18),SUM($Z35:$CV35))","v":76639373.474010006},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":111750},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":350775},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":707550},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":1183933.5},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":1617615.0000000005},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":2361918.75},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":3057062.9175000004},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":4135520.8125},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":4839613.620000001},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":6465556.3863000013},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":7211998.2000000011},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":9102033.4555500001},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":10575280.778760001},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":11952903.562200001},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":12965861.491199998},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z35:$CV35,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":36},null,null,null,null,null,null,{"$f":"H29","v":"Себестоимость"},{"$f":"I30","v":"Продукт-2"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L30","v":2},{"$f":"M30","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B36=Lists!$CU$24,SUMIFS($Z36:$CV36,$Z$2:$CV$2,Periods!$Q$18),SUM($Z36:$CV36))","v":22991812.042202998},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":33525},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":105232.5},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":212265},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":355180.05},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":485284.50000000012},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":708575.625},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":917118.87525000004},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":1240656.2437500001},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":1451884.0860000001},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":1939666.9158900001},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":2163599.4600000004},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":2730610.0366650005},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":3172584.2336280001},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":3585871.0686599999},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":3889758.4473599992},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z36:$CV36,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":37},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"Lists!$AM$18","v":"Продукт-3"},null,null,{"$f":"L30+1","v":3},{"$f":"M22","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B37=Lists!$CU$24,SUMIFS($Z37:$CV37,$Z$2:$CV$2,Periods!$Q$18),SUM($Z37:$CV37))","v":132737493.37606318},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":200472.1875},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":611398.82294999994},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":1234323.1867500003},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":2020882.0078044001},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":2739924.3692025719},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":4220456.7863837993},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":5302853.6972007081},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":7159867.0327823106},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":8521910.0109317042},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":11198260.963597752},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":12340773.529363822},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":16295367.891868591},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":18095376.093289323},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":20500049.502228573},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":22295577.294209626},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z37:$CV37,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,{"$f":"H36","v":"Себестоимость"},{"$f":"I37","v":"Продукт-3"},{"$f":"Items!$AL$16","v":"с/ст ингрединент - 1"},null,{"$f":"L37","v":3},{"$f":"M37","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B38=Lists!$CU$24,SUMIFS($Z38:$CV38,$Z$2:$CV$2,Periods!$Q$18),SUM($Z38:$CV38))","v":19010298.787867062},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":29198.812500000004},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":87453.506250000006},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":177878.51235000003},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":287699.08652099996},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":387725.90853150003},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":613804.27915175981},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":759257.64984701306},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":1022123.7297877858},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":1232519.6742363409},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":1601777.3689202727},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":1753656.6484428118},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":2371625.3164575938},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":2575890.6956357607},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":2914743.6357852989},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":3194943.9634499261},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z38:$CV38,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":39},null,null,null,null,null,null,{"$f":"H36","v":"Себестоимость"},{"$f":"I37","v":"Продукт-3"},{"$f":"Items!$AL$17","v":"с/ст ингрединент - 2"},null,{"$f":"L37","v":3},{"$f":"M37","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B39=Lists!$CU$24,SUMIFS($Z39:$CV39,$Z$2:$CV$2,Periods!$Q$18),SUM($Z39:$CV39))","v":27651343.691443004},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":42471},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":127205.1},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":258732.38160000008},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":418471.39857600001},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":563964.957864},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":892806.22422074166},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":1104374.7634138372},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":1486725.4251458698},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":1792755.8897983138},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":2329857.9911567606},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":2550773.3068259079},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":3449636.8239383181},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":3746750.1027429248},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":4239627.1065967996},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":4647191.219563528},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z39:$CV39,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":40},null,null,null,null,null,null,{"$f":"H36","v":"Себестоимость"},{"$f":"I37","v":"Продукт-3"},{"$f":"Items!$AL$18","v":"с/ст ингрединент - 3"},null,{"$f":"L37","v":3},{"$f":"M37","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B40=Lists!$CU$24,SUMIFS($Z40:$CV40,$Z$2:$CV$2,Periods!$Q$18),SUM($Z40:$CV40))","v":48714156.32817325},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":74324.25},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":225737.40419999999},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":452781.66780000011},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":737543.94145739987},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":999646.19030707213},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":1562410.8923862979},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":1948903.1116586076},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":2634951.4817549046},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":3137322.8071470498},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":4114666.8651994686},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":4520494.4515951015},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":6036864.4418920558},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":6617285.9152651355},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":7518638.2732739784},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":8132584.6342361728},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z40:$CV40,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":41},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":42},null,null,null,null,null,null,{"$f":"H36","v":"Себестоимость"},{"$f":"I37","v":"Продукт-3"},{"$f":"Items!$AQ$16","v":"ФОТ производственных рабочих"},null,{"$f":"L37","v":3},{"$f":"M37","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B42=Lists!$CU$24,SUMIFS($Z42:$CV42,$Z$2:$CV$2,Periods!$Q$18),SUM($Z42:$CV42))","v":28739765.05275375},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":41906.25},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":131540.625},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":265331.25},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":443975.0625},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":606605.625},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":885719.53125},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":1146398.5940625002},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":1550820.3046875},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":1814855.1074999999},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":2424583.6448625},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":2704499.3250000002},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":3413262.5458312505},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":3965730.2920349995},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":4482338.835825},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":4862198.0592},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z42:$CV42,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":43},null,null,null,null,null,null,{"$f":"H36","v":"Себестоимость"},{"$f":"I37","v":"Продукт-3"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L37","v":3},{"$f":"M37","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B43=Lists!$CU$24,SUMIFS($Z43:$CV43,$Z$2:$CV$2,Periods!$Q$18),SUM($Z43:$CV43))","v":8621929.5158261247},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":12571.875},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":39462.1875},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":79599.375},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":133192.51874999999},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":181981.6875},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":265715.859375},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":343919.57821875002},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":465246.09140625002},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":544456.53224999993},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":727375.09345875005},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":811349.7975000001},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":1023978.7637493751},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":1189719.0876104999},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":1344701.6507474999},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":1458659.4177599999},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z43:$CV43,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":45}]
[{"$f":"ROW()","v":46},null,null,null,null,null,null,{"$f":"Items!$BO$18","v":"Валовая прибыль"},null,null,null,null,{"$f":"Sales!$M$91","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X46-(X16-X22))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B46=Lists!$CU$24,SUMIFS($Z46:$CV46,$Z$2:$CV$2,Periods!$Q$18),SUM($Z46:$CV46))","v":1695823658.940064},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":2510548.2000000002},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":7634172.5978999995},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":15320459.351160001},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":24959264.771884199},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":33941097.642410569},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":53664471.235966407},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":66887775.784855589},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":90800016.130774841},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":108540264.79514313},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":142598867.03907055},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":156956322.78917879},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":211612015.21346879},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":231028736.12627506},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":263809774.09371492},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":285559873.16826117},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z46:$CV46,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":47},null,null,null,null,null,null,{"$f":"H46","v":"Валовая прибыль"},{"$f":"Lists!$AM$16","v":"Продукт-1"},null,null,1,{"$f":"M46","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B47=Lists!$CU$24,SUMIFS($Z47:$CV47,$Z$2:$CV$2,Periods!$Q$18),SUM($Z47:$CV47))","v":1049319664.1201501},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":1575764.2124999999},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":4790450.5150499996},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":9601307.061209999},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":15634529.219514601},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":21234934.119309299},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":33430065.091790807},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":41660634.578101382},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":56471643.410975583},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":67358190.135454714},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":88424090.489896536},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":97239584.367040172},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":130620807.49367705},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":142716607.24194583},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":162686331.94374815},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":175874724.23993596},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z47:$CV47,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":48},null,null,null,null,null,null,{"$f":"H46","v":"Валовая прибыль"},{"$f":"Lists!$AM$17","v":"Продукт-2"},null,null,{"$f":"L47+1","v":2},{"$f":"M46","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B48=Lists!$CU$24,SUMIFS($Z48:$CV48,$Z$2:$CV$2,Periods!$Q$18),SUM($Z48:$CV48))","v":505503608.93269086},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":736422.3},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":2238515.5488000005},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":4501350.3672000002},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":7334408.8627439998},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":9985568.2182878405},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":15880290.378499592},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":19787416.997621082},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":26902706.020000987},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":32257079.747547619},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":42399363.857011475},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":46707728.051282018},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":63280720.557349108},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":68985004.4982481},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":78918710.895059735},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":85588322.633039355},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z48:$CV48,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":49},null,null,null,null,null,null,{"$f":"H46","v":"Валовая прибыль"},{"$f":"Lists!$AM$18","v":"Продукт-3"},null,null,{"$f":"L48+1","v":3},{"$f":"M46","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B49=Lists!$CU$24,SUMIFS($Z49:$CV49,$Z$2:$CV$2,Periods!$Q$18),SUM($Z49:$CV49))","v":141000385.88722301},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":198361.6875},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":605206.53405000002},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":1217801.9227500001},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":1990326.6896256001},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":2720595.3048134283},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":4354115.7656760002},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":5439724.2091331249},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":7425666.6997982711},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":8924994.9121407941},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":11775412.69216257},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":13009010.370856591},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":17710487.16244258},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":19327124.386081114},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":22204731.254907027},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":24096826.295285899},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z49:$CV49,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":50},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":51}]
[{"$f":"ROW()","v":52},null,null,null,null,null,null,{"$f":"Calc!H373","v":"Прямые расходы"},null,null,null,null,{"$f":"Calc!M373","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X52-SUMIFS($X53:$X78,$J53:$J78,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B52=Lists!$CU$24,SUMIFS($Z52:$CV52,$Z$2:$CV$2,Periods!$Q$18),SUM($Z52:$CV52))","v":606758058.2120651},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":3210194.1666666665},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":8036914.361111111},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":11542534.277777776},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":15316604.582777778},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":18914664.894444443},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":25101342.006944444},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":28905594.559302777},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":37094300.818819448},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":40849473.122377783},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":51545171.28634011},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":54813511.285111114},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":67874688.552150935},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":73845024.691038579},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":81334813.739066005},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":88373225.868136004},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z52:$CV52,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":53},null,null,null,null,null,null,{"$f":"Calc!H374","v":"Прямые расходы"},{"$f":"Calc!I374","v":"Прочие производственные расходы"},null,null,null,{"$f":"Calc!M374","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X53-SUM($X54:$X57))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B53=Lists!$CU$24,SUMIFS($Z53:$CV53,$Z$2:$CV$2,Periods!$Q$18),SUM($Z53:$CV53))","v":4618828.125},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":125000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":300000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":300000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":305000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":310000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":310000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":315250},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":320500},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":320500},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":326012.5},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":331525.00000000006},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":331525.00000000006},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":337313.125},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":343101.25},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":343101.25},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z53:$CV53,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":54},null,null,null,null,null,null,{"$f":"Calc!H375","v":"Прямые расходы"},{"$f":"Calc!I375","v":"Прочие производственные расходы"},{"$f":"Calc!J375","v":"Продукт-1"},null,{"$f":"Calc!L375","v":1},{"$f":"Calc!M375","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B54=Lists!$CU$24,SUMIFS($Z54:$CV54,$Z$2:$CV$2,Periods!$Q$18),SUM($Z54:$CV54))","v":3193828.125},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":100000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":200000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":200000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":205000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":210000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":210000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":215250},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":220500},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":220500},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":226012.5},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":231525.00000000006},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":231525.00000000006},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":237313.12500000003},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":243101.25},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":243101.25},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z54:$CV54,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":55},null,null,null,null,null,null,{"$f":"Calc!H376","v":"Прямые расходы"},{"$f":"Calc!I376","v":"Прочие производственные расходы"},{"$f":"Calc!J376","v":"Продукт-2"},null,{"$f":"Calc!L376","v":2},{"$f":"Calc!M376","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B55=Lists!$CU$24,SUMIFS($Z55:$CV55,$Z$2:$CV$2,Periods!$Q$18),SUM($Z55:$CV55))","v":712500},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":12500},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":50000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":50000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":50000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":50000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":50000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":50000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":50000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":50000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":50000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":50000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":50000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":50000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":50000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":50000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z55:$CV55,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":56},null,null,null,null,null,null,{"$f":"Calc!H377","v":"Прямые расходы"},{"$f":"Calc!I377","v":"Прочие производственные расходы"},{"$f":"Calc!J377","v":"Продукт-3"},null,{"$f":"Calc!L377","v":3},{"$f":"Calc!M377","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B56=Lists!$CU$24,SUMIFS($Z56:$CV56,$Z$2:$CV$2,Periods!$Q$18),SUM($Z56:$CV56))","v":712500},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":12500},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":50000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":50000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":50000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":50000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":50000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":50000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":50000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":50000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":50000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":50000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":50000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":50000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":50000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":50000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z56:$CV56,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":57},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":58},null,null,null,null,null,null,{"$f":"Calc!H379","v":"Прямые расходы"},{"$f":"Calc!I379","v":"Прямые переменные расходы маркетинга"},null,null,null,{"$f":"Calc!M379","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X58-SUM($X59:$X62))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B58=Lists!$CU$24,SUMIFS($Z58:$CV58,$Z$2:$CV$2,Periods!$Q$18),SUM($Z58:$CV58))","v":308748166.66666669},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":1360000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":3509277.777777778},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":5810777.777777778},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":8002111.1111111119},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":10094444.444444444},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":13630611.111111112},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":15315277.777777778},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":19876944.444444448},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":21328277.77777778},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":26921111.111111116},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":27970444.444444448},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":34438111.111111112},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":36680777.777777776},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":39930000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":43880000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z58:$CV58,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":59},null,null,null,null,null,null,{"$f":"Calc!H380","v":"Прямые расходы"},{"$f":"Calc!I380","v":"Прямые переменные расходы маркетинга"},{"$f":"Calc!J380","v":"Расходы на платный трафик"},null,{"$f":"Calc!L380","v":1},{"$f":"Calc!M380","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B59=Lists!$CU$24,SUMIFS($Z59:$CV59,$Z$2:$CV$2,Periods!$Q$18),SUM($Z59:$CV59))","v":168305000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":1015000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":2635000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":4215000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":5560000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":6700000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":8730000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":9405000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":11725000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":12130000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":14740000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":14740000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":17640000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":18090000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":19540000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":21440000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z59:$CV59,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":60},null,null,null,null,null,null,{"$f":"Calc!H381","v":"Прямые расходы"},{"$f":"Calc!I381","v":"Прямые переменные расходы маркетинга"},{"$f":"Calc!J381","v":"Представительские расходы"},null,{"$f":"Calc!L381","v":2},{"$f":"Calc!M381","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B60=Lists!$CU$24,SUMIFS($Z60:$CV60,$Z$2:$CV$2,Periods!$Q$18),SUM($Z60:$CV60))","v":130943166.66666667},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":178333.33333333334},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":629833.33333333337},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":1284666.666666667},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":2064333.3333333335},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":2950000.0000000005},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":4389500},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":5332500},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":7507500},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":8487166.6666666679},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":11403333.333333336},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":12386000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":15887000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":17613000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":19390000.000000004},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":21440000.000000004},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z60:$CV60,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":61},null,null,null,null,null,null,{"$f":"Calc!H382","v":"Прямые расходы"},{"$f":"Calc!I382","v":"Прямые переменные расходы маркетинга"},{"$f":"Calc!J382","v":"Расходы на поддержание конверсии"},null,{"$f":"Calc!L382","v":3},{"$f":"Calc!M382","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B61=Lists!$CU$24,SUMIFS($Z61:$CV61,$Z$2:$CV$2,Periods!$Q$18),SUM($Z61:$CV61))","v":9500000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":166666.66666666669},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":244444.4444444445},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":311111.11111111112},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":377777.77777777781},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":444444.44444444455},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":511111.11111111112},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":577777.77777777787},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":644444.4444444445},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":711111.11111111124},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":777777.77777777787},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":844444.44444444461},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":911111.11111111124},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":977777.77777777787},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":1000000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":1000000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z61:$CV61,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":62},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":63},null,null,null,null,null,null,{"$f":"Calc!H384","v":"Прямые расходы"},{"$f":"Calc!I384","v":"Прямые постоянные расходы маркетинга"},null,null,null,{"$f":"Calc!M384","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X63-SUM($X64:$X67))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B63=Lists!$CU$24,SUMIFS($Z63:$CV63,$Z$2:$CV$2,Periods!$Q$18),SUM($Z63:$CV63))","v":41389034.237850003},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":1217000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":2684000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":2684000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":2723010},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":2774520},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":2774520},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":2814825.3},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":2868255.6},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":2868255.6},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":2909901.3090000004},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":2965328.2680000002},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":2965328.2680000002},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":3008361.16077},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":3065864.3660399998},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":3065864.3660399998},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z63:$CV63,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":68},null,null,null,null,null,null,{"$f":"Calc!H389","v":"Прямые расходы"},{"$f":"Calc!I389","v":"Прямые переменные коммерческие расходы"},null,null,null,{"$f":"Calc!M389","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X68-SUM($X69:$X72))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B68=Lists!$CU$24,SUMIFS($Z68:$CV68,$Z$2:$CV$2,Periods!$Q$18),SUM($Z68:$CV68))","v":113831291.66666667},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":191108.33333333334},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":590693.33333333326},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":1181556.6666666667},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":1886433.3333333335},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":2560200},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":3931335},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":4793490},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":6473600},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":7567181.666666667},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":9808773.333333334},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":10644040},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":13988790},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":15113340},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":16876750},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":18224000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z68:$CV68,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":71},null,null,null,null,null,null,{"$f":"Calc!H392","v":"Прямые расходы"},{"$f":"Calc!I392","v":"Прямые переменные коммерческие расходы"},{"$f":"Calc!J392","v":"Продукт-3"},null,{"$f":"Calc!L392","v":3},{"$f":"Calc!M392","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B71=Lists!$CU$24,SUMIFS($Z71:$CV71,$Z$2:$CV$2,Periods!$Q$18),SUM($Z71:$CV71))","v":17184853.75},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":30387.5},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":91013.75},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":181135},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":288702.5},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":386325},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":598421.25},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":730383.75},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":975056.25},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":1150453.75},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":1476365},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":1601655},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":2119432.5},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":2273197.5},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":2548725},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":2733600},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z71:$CV71,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":73},null,null,null,null,null,null,{"$f":"Calc!H394","v":"Прямые расходы"},{"$f":"Calc!I394","v":"Прямые постоянные расходы отдела продаж"},null,null,null,{"$f":"Calc!M394","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X73-SUM($X74:$X77))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B73=Lists!$CU$24,SUMIFS($Z73:$CV73,$Z$2:$CV$2,Periods!$Q$18),SUM($Z73:$CV73))","v":138170737.51588163},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":317085.83333333331},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":952943.25},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":1566199.833333333},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":2400050.1383333332},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":3175500.45},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":4454875.895833333},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":5666751.4815250002},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":7555000.7743749982},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":8765258.077933332},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":11579373.032895666},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":12902173.572666667},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":16150934.173039831},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":18705232.6274908},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":21119098.123025998},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":22860260.252095997},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z73:$CV73,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":79}]
[{"$f":"ROW()","v":82},null,null,null,null,null,null,{"$f":"Items!$BO$23","v":"Управленческие расходы"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X82-SUMIFS($X83:$X109,$J83:$J109,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B82=Lists!$CU$24,SUMIFS($Z82:$CV82,$Z$2:$CV$2,Periods!$Q$18),SUM($Z82:$CV82))","v":218853915.04232821},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":6178417.9027527776},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":7735484.8935718779},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":11513537.689115869},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":10522630.147839522},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":4254843.7645218764},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":6244600.4555885252},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":7973716.2704868559},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":10257637.171319285},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":12035727.278229943},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":16242272.526457928},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":17578753.451032784},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":23127610.429560483},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":25457902.626259971},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":29013973.521124177},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":30716806.914466314},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z82:$CV82,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":84},null,null,null,null,null,null,{"$f":"H82","v":"Управленческие расходы"},{"$f":"I83","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L84)=0,$L84=0,$L84=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L84)))","v":"Генеральный директор"},null,4,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B84=Lists!$CU$24,SUMIFS($Z84:$CV84,$Z$2:$CV$2,Periods!$Q$18),SUM($Z84:$CV84))","v":9385068.5999999996},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":2400000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":2472000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":2546160},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":1966908.5999999999},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z84:$CV84,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":87},null,null,null,null,null,null,{"$f":"H83","v":"Управленческие расходы"},{"$f":"I84","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L87)=0,$L87=0,$L87=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L87)))","v":"Сотрудники категории - 1"},null,7,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B87=Lists!$CU$24,SUMIFS($Z87:$CV87,$Z$2:$CV$2,Periods!$Q$18),SUM($Z87:$CV87))","v":1282767.1499999999},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":154500},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":636540},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":491727.14999999997},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z87:$CV87,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":92},null,null,null,null,null,null,{"$f":"H82","v":"Управленческие расходы"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B92=Lists!$CU$24,SUMIFS($Z92:$CV92,$Z$2:$CV$2,Periods!$Q$18),SUM($Z92:$CV92))","v":6275051.5949999997},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":1152000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":1399770},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":2100582},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":1622699.5949999997},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z92:$CV92,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":96},null,null,null,null,null,null,{"$f":"H82","v":"Управленческие расходы"},{"$f":"I83","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L96)=0,$L96=0,$L96=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L96)))","v":"Расходы на оргтехнику"},null,{"$f":"L95+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B96=Lists!$CU$24,SUMIFS($Z96:$CV96,$Z$2:$CV$2,Periods!$Q$18),SUM($Z96:$CV96))","v":1895483.78929659},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":142708.33333333334},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":56656.249999999993},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":44253.125000000007},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":68332.03125},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":28699.453125000058},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":114510.81796874995},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":106788.87136230475},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":110467.15470922853},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":149305.08068068346},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":169224.05289298977},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":84612.026446494943},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":371523.71612415509},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":114485.84078391061},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":333917.0356197395},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z96:$CV96,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":99},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":101},null,null,null,null,null,null,{"$f":"H89","v":"Управленческие расходы"},{"$f":"I90","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L101)=0,$L101=0,$L101=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L101)))","v":"Постоянные расходы - 1"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B101=Lists!$CU$24,SUMIFS($Z101:$CV101,$Z$2:$CV$2,Periods!$Q$18),SUM($Z101:$CV101))","v":25032519.036579162},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":37289.364750000001},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":113506.53870599999},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":228298.608351},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":372585.36101094005},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":506155.2453809281},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":793183.52505066828},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":991391.84870382654},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":1343369.1668398017},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":1603681.4085222082},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":2107061.5484178769},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":2320303.8869466376},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":3106558.9432380861},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":3411342.2249745149},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":3885038.548022951},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":4212752.8176637236},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z101:$CV101,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":107},null,null,null,null,null,null,{"$f":"H103","v":"Управленческие расходы"},{"$f":"I104","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L107)=0,$L107=0,$L107=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L107)))","v":"Постоянные расходы - 7"},null,7,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B107=Lists!$CU$24,SUMIFS($Z107:$CV107,$Z$2:$CV$2,Periods!$Q$18),SUM($Z107:$CV107))","v":2503251.903657916},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":3728.9364749999995},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":11350.653870599999},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":22829.8608351},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":37258.536101093996},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":50615.52453809281},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":79318.35250506684},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":99139.18487038264},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":134336.91668398018},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":160368.14085222082},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":210706.15484178771},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":232030.38869466379},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":310655.89432380861},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":341134.22249745147},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":388503.85480229504},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":421275.28176637238},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z107:$CV107,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":110}]
[{"$f":"ROW()","v":112}]
[{"$f":"ROW()","v":115},null,null,null,null,null,null,{"$f":"H113","v":"Амортизация"},{"$f":"I114","v":"Капзатраты разовые амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L115)=0,$L115=0,$L115=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L115)))","v":"Учреждение юр.лица"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B115=Lists!$CU$24,SUMIFS($Z115:$CV115,$Z$2:$CV$2,Periods!$Q$18),SUM($Z115:$CV115))","v":81944.444444444453},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":4166.666666666667},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":5555.5555555555557},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":5555.5555555555557},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":5555.5555555555557},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":5555.5555555555557},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":5555.5555555555557},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":5555.5555555555557},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":5555.5555555555557},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":5555.5555555555557},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":5555.5555555555557},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":5555.5555555555557},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":5555.5555555555557},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":5555.5555555555557},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":5555.5555555555557},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":5555.5555555555557},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z115:$CV115,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":120},null,null,null,null,null,null,{"$f":"H116","v":"Амортизация"},{"$f":"I117","v":"Капзатраты разовые амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L120)=0,$L120=0,$L120=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L120)))","v":"Разовые капзатраты - 6"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B120=Lists!$CU$24,SUMIFS($Z120:$CV120,$Z$2:$CV$2,Periods!$Q$18),SUM($Z120:$CV120))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z120:$CV120,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":124}]
[{"$f":"ROW()","v":129},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":132}]
[{"$f":"ROW()","v":134}]
[{"$f":"ROW()","v":137},null,null,null,null,null,null,{"$f":"Items!$BO$32","v":"Прибыль до налога на прибыль"},null,null,null,null,{"$f":"Sales!$M$91","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X137-($X131+$X133-$X135))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B137=Lists!$CU$24,SUMIFS($Z137:$CV137,$Z$2:$CV$2,Periods!$Q$18),SUM($Z137:$CV137))","v":811230321.84441292},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":-9995626.6539626755},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":-13356063.454619873},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":-13304400.977945887},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":-7362618.918722067},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":4342861.0276539056},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":16897729.792547099},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":25621242.732843742},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":39589744.807302773},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":52325619.950090975},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":72010867.670716941},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":81992391.386368215},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":118086938.45397955},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":129251919.92008764},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":151035986.83352473},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":164093729.27454782},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z137:$CV137,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":143},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":144}]
[{"$f":"ROW()","v":148},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"H146","v":"Поступление ДС"},{"$f":"Lists!$AM$17","v":"Продукт-2"},null,null,{"$f":"L147+1","v":2},{"$f":"M146","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B148=Lists!$CU$24,SUMIFS($Z148:$CV148,$Z$2:$CV$2,Periods!$Q$18),SUM($Z148:$CV148))","v":1046556453.7867656},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":1547868.96},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":4714828.0977600003},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":9489445.2417600006},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":15498455.283590399},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":21068648.60208768},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":33037973.490212064},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":41325314.080089733},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":56033248.681705683},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":66934744.206597701},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":88007575.162612274},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":96977840.697329462},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":129921848.22889887},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":142768410.34080988},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":162699916.22842675},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":176530336.48488525},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z148:$CV148,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":152},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Prdction!$H$382","v":"Прямые производственные расходы"},null,null,null,null,{"$f":"Prdction!$M$382","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B152=Lists!$CU$24,SUMIFS($Z152:$CV152,$Z$2:$CV$2,Periods!$Q$18),SUM($Z152:$CV152))","v":673816202.84973049},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":1557057.83},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":3698143.9979866669},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":6755321.5704986658},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":11313650.125133067},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":15507519.762503566},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":22208385.15825266},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":29291232.995627046},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":37372513.871486686},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":46707969.286796182},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":58261012.132707298},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":67204274.378457785},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":85018693.689545184},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":92777008.057899967},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":107815827.34329864},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":88327592.649537072},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z152:$CV152,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":157}]
[{"$f":"ROW()","v":160},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H158","v":"Прямые расходы"},{"$f":"I159","v":"Прочие производственные расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L160)=0,$L160=0,$L160=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L160)))","v":"Продукт-1"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B160=Lists!$CU$24,SUMIFS($Z160:$CV160,$Z$2:$CV$2,Periods!$Q$18),SUM($Z160:$CV160))","v":3832593.75},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":120000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":240000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":240000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":246000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":252000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":252000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":258300},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":264600},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":264600},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":271215},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":277830.00000000006},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":277830.00000000006},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":284775.75},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":291721.5},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":291721.5},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z160:$CV160,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":162},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H158","v":"Прямые расходы"},{"$f":"I159","v":"Прочие производственные расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L162)=0,$L162=0,$L162=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L162)))","v":"Продукт-3"},null,{"$f":"L161+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B162=Lists!$CU$24,SUMIFS($Z162:$CV162,$Z$2:$CV$2,Periods!$Q$18),SUM($Z162:$CV162))","v":855000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":15000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":60000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":60000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":60000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":60000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":60000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":60000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":60000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":60000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":60000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":60000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":60000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":60000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":60000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":60000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z162:$CV162,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":165},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H158","v":"Прямые расходы"},{"$f":"I164","v":"Прямые переменные расходы маркетинга"},{"$f":"IF(OR($L165=0,$L165=\"\",SUMIFS(Items!$A:$A,Items!$N:$N,$L165)=0),0,INDEX(Items!$M:$M,SUMIFS(Items!$A:$A,Items!$N:$N,$L165)))","v":"Расходы на платный трафик"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B165=Lists!$CU$24,SUMIFS($Z165:$CV165,$Z$2:$CV$2,Periods!$Q$18),SUM($Z165:$CV165))","v":203809200},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":1372000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":3285200},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":5212000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":6856800},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":8054000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":10677600},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":11532400},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":14070000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":14833200},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":17688000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":17708000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":21456000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":21708000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":23756000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":25600000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z165:$CV165,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":171},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H158","v":"Прямые расходы"},{"$f":"I169","v":"Прямые постоянные расходы маркетинга"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B171=Lists!$CU$24,SUMIFS($Z171:$CV171,$Z$2:$CV$2,Periods!$Q$18),SUM($Z171:$CV171))","v":7601971.014539998},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":126000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":504000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":504000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":507780},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":519120},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":519120},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":523013.4},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":534693.6},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":534693.6},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":538703.80199999991},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":550734.40800000005},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":550734.40800000005},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":554864.91605999996},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":567256.44023999991},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":567256.44023999991},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z171:$CV171,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":172},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H158","v":"Прямые расходы"},{"$f":"I169","v":"Прямые постоянные расходы маркетинга"},{"$f":"IF(OR($L172=0,$L172=\"\",SUMIFS(Items!$A:$A,Items!$R:$R,$L172)=0),0,INDEX(Items!$Q:$Q,SUMIFS(Items!$A:$A,Items!$R:$R,$L172)))","v":"Прочие расходы маркетинга"},null,{"$f":"MAX(L$170:L171)+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B172=Lists!$CU$24,SUMIFS($Z172:$CV172,$Z$2:$CV$2,Periods!$Q$18),SUM($Z172:$CV172))","v":9399158.4375},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":150000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":600000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":600000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":607500},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":630000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":630000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":637875},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":661500},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":661500},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":669768.75},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":694575.00000000012},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":694575.00000000012},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":703257.18750000012},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":729303.75},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":729303.75},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z172:$CV172,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":177},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H158","v":"Прямые расходы"},{"$f":"I174","v":"Прямые переменные коммерческие расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L177)=0,$L177=0,$L177=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L177)))","v":"Продукт-3"},null,{"$f":"L176+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B177=Lists!$CU$24,SUMIFS($Z177:$CV177,$Z$2:$CV$2,Periods!$Q$18),SUM($Z177:$CV177))","v":20416192.5},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":33549.5},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":105109.3},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":210699.7},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":336634},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":460538.5},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":702285.29999999993},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":857005.7},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":1163165.5},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":1354196.2},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":1762961.2000000002},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":1915604.2000000002},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":2504824.2000000002},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":2716729.1999999997},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":3028890},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":3264000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z177:$CV177,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":181},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H158","v":"Прямые расходы"},{"$f":"I179","v":"Прямые постоянные расходы отдела продаж"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B181=Lists!$CU$24,SUMIFS($Z181:$CV181,$Z$2:$CV$2,Periods!$Q$18),SUM($Z181:$CV181))","v":29114503.546813294},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":26477.5},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":114150.75},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":240201.5},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":405842.95499999996},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":617139.94999999995},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":843741.23750000005},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":1119475.6287749999},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":1556468.9341249997},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":1811645.8849999998},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":2428020.8388589993},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":2803544.100279999},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":3371209.7667815001},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":4093044.3518957999},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":4540415.0904209996},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":5143125.0581759987},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z181:$CV181,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":184},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":186},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BO$23","v":"Управленческие расходы"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X186-SUMIFS($X187:$X213,$J187:$J213,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B186=Lists!$CU$24,SUMIFS($Z186:$CV186,$Z$2:$CV$2,Periods!$Q$18),SUM($Z186:$CV186))","v":257130221.93980968},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":6228951.4833033336},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":7910285.3722862536},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":11996742.826939043},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":11601806.340907428},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":5107616.4830512507},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":7540459.7920793556},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":9572700.6507591344},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":12313617.788066793},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":14541434.959114784},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":19500330.98461929},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":21104588.291752603},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":27832921.203940898},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":30564060.943974309},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":34832074.907434478},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":36482629.911580756},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z186:$CV186,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":192},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H188","v":"Управленческие расходы"},{"$f":"I189","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L192)=0,$L192=0,$L192=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L192)))","v":"Сотрудники категории - 2"},null,8,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B192=Lists!$CU$24,SUMIFS($Z192:$CV192,$Z$2:$CV$2,Periods!$Q$18),SUM($Z192:$CV192))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z192:$CV192,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":195},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":197},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H186","v":"Управленческие расходы"},{"$f":"Items!$BG$13","v":"Расходы на персонал"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X197-SUM($X198:$X203))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B197=Lists!$CU$24,SUMIFS($Z197:$CV197,$Z$2:$CV$2,Periods!$Q$18),SUM($Z197:$CV197))","v":39491323.860834457},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":992326.66666666663},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":813079.17562500015},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":855545.56380972231},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":1066375.5293073473},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":985943.73088285723},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":1297293.1599838636},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":1857187.5520417816},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":1999103.9387184347},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":2297790.3688104469},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":3547124.5307571259},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":3564396.0302517922},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":4509995.9244254362},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":4981417.383578714},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":5751843.191469999},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":4971901.1145052714},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z197:$CV197,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":200},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H186","v":"Управленческие расходы"},{"$f":"I187","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L200)=0,$L200=0,$L200=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L200)))","v":"Расходы на оргтехнику"},null,{"$f":"L199+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B200=Lists!$CU$24,SUMIFS($Z200:$CV200,$Z$2:$CV$2,Periods!$Q$18),SUM($Z200:$CV200))","v":2274580.5471559074},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":171250},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":67987.5},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":53103.75},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":81998.437499999985},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":34439.343750000073},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":137412.98156249995},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":128146.64563476571},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":132560.58565107425},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":179166.09681682015},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":203068.86347158771},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":101534.43173579393},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":445828.45934898604},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":137383.00894069273},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":400700.44274368737},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z200:$CV200,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":205},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H193","v":"Управленческие расходы"},{"$f":"I194","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L205)=0,$L205=0,$L205=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L205)))","v":"Постоянные расходы - 1"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B205=Lists!$CU$24,SUMIFS($Z205:$CV205,$Z$2:$CV$2,Periods!$Q$18),SUM($Z205:$CV205))","v":30039022.843894996},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":44747.237699999998},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":136207.84644719999},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":273958.3300212},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":447102.43321312801},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":607386.2944571136},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":951820.23006080196},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":1189670.2184445919},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":1612043.0002077618},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":1924417.6902266499},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":2528473.8581014522},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":2784364.6643359652},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":3727870.7318857037},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":4093610.6699694172},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":4662046.2576275403},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":5055303.3811964681},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z205:$CV205,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":209},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H205","v":"Управленческие расходы"},{"$f":"I206","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L209)=0,$L209=0,$L209=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L209)))","v":"Постоянные расходы - 5"},null,5,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B209=Lists!$CU$24,SUMIFS($Z209:$CV209,$Z$2:$CV$2,Periods!$Q$18),SUM($Z209:$CV209))","v":856542.77153096267},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":36666.666666666672},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":41833.333333333336},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":43925},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":46121.250000000007},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":48427.3125},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":50848.678125000013},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":53391.112031249999},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":56060.66763281251},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":58863.70101445313},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":61806.886065175786},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":64897.230368434582},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":68142.091886856317},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":71549.19648119912},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":75126.656305259094},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":78882.989120522034},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z209:$CV209,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":213},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":214}]
[{"$f":"ROW()","v":220}]
[{"$f":"ROW()","v":223},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H221","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L223)=0,$L223=0,$L223=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L223)))","v":"транспортный налог"},null,null,{"$f":"L222+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B223=Lists!$CU$24,SUMIFS($Z223:$CV223,$Z$2:$CV$2,Periods!$Q$18),SUM($Z223:$CV223))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z223:$CV223,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":228},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BO$19","v":"НДС начисленный"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B228=Lists!$CU$24,SUMIFS($Z228:$CV228,$Z$2:$CV$2,Periods!$Q$18),SUM($Z228:$CV228))","v":244239527.2195788},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":-142360.31415277775},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":66672.520082033472},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":876972.37262624037},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":2018874.9579682834},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":3719423.5401581479},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":6042663.9561135322},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":7706453.4430953162},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":12411118.924726615},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":13973442.879726691},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":20722983.452164136},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":23153683.067615807},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":30236603.600953061},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":35814897.793128312},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":39558246.432968214},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":48079850.592405193},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z228:$CV228,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":229}]
[{"$f":"ROW()","v":233}]
[{"$f":"ROW()","v":237}]
[{"$f":"ROW()","v":242},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,"Поступления овердрафта",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B242=Lists!$CU$24,SUMIFS($Z242:$CV242,$Z$2:$CV$2,Periods!$Q$18),SUM($Z242:$CV242))","v":20630869.615610763},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&AA$11,Repd!$Z$11:$CV$11,\"<=\"&AA$12))","v":2321195.2291505556},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&AB$11,Repd!$Z$11:$CV$11,\"<=\"&AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&AC$11,Repd!$Z$11:$CV$11,\"<=\"&AC$12))","v":4923586.269554018},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&AD$11,Repd!$Z$11:$CV$11,\"<=\"&AD$12))","v":7319291.6437669294},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&AE$11,Repd!$Z$11:$CV$11,\"<=\"&AE$12))","v":3119875.4093051255},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&AF$11,Repd!$Z$11:$CV$11,\"<=\"&AF$12))","v":2946921.0638341326},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&AG$11,Repd!$Z$11:$CV$11,\"<=\"&AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&AH$11,Repd!$Z$11:$CV$11,\"<=\"&AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&AI$11,Repd!$Z$11:$CV$11,\"<=\"&AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&AJ$11,Repd!$Z$11:$CV$11,\"<=\"&AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&AK$11,Repd!$Z$11:$CV$11,\"<=\"&AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&AL$11,Repd!$Z$11:$CV$11,\"<=\"&AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&AM$11,Repd!$Z$11:$CV$11,\"<=\"&AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&AN$11,Repd!$Z$11:$CV$11,\"<=\"&AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&AO$11,Repd!$Z$11:$CV$11,\"<=\"&AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&AP$11,Repd!$Z$11:$CV$11,\"<=\"&AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&AQ$11,Repd!$Z$11:$CV$11,\"<=\"&AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&AR$11,Repd!$Z$11:$CV$11,\"<=\"&AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&AS$11,Repd!$Z$11:$CV$11,\"<=\"&AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&AT$11,Repd!$Z$11:$CV$11,\"<=\"&AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&AU$11,Repd!$Z$11:$CV$11,\"<=\"&AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&AV$11,Repd!$Z$11:$CV$11,\"<=\"&AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&AW$11,Repd!$Z$11:$CV$11,\"<=\"&AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&AX$11,Repd!$Z$11:$CV$11,\"<=\"&AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&AY$11,Repd!$Z$11:$CV$11,\"<=\"&AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&AZ$11,Repd!$Z$11:$CV$11,\"<=\"&AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&BA$11,Repd!$Z$11:$CV$11,\"<=\"&BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&BB$11,Repd!$Z$11:$CV$11,\"<=\"&BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&BC$11,Repd!$Z$11:$CV$11,\"<=\"&BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&BD$11,Repd!$Z$11:$CV$11,\"<=\"&BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&BE$11,Repd!$Z$11:$CV$11,\"<=\"&BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&BF$11,Repd!$Z$11:$CV$11,\"<=\"&BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&BG$11,Repd!$Z$11:$CV$11,\"<=\"&BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&BH$11,Repd!$Z$11:$CV$11,\"<=\"&BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&BI$11,Repd!$Z$11:$CV$11,\"<=\"&BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&BJ$11,Repd!$Z$11:$CV$11,\"<=\"&BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&BK$11,Repd!$Z$11:$CV$11,\"<=\"&BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&BL$11,Repd!$Z$11:$CV$11,\"<=\"&BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&BM$11,Repd!$Z$11:$CV$11,\"<=\"&BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&BN$11,Repd!$Z$11:$CV$11,\"<=\"&BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&BO$11,Repd!$Z$11:$CV$11,\"<=\"&BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&BP$11,Repd!$Z$11:$CV$11,\"<=\"&BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&BQ$11,Repd!$Z$11:$CV$11,\"<=\"&BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&BR$11,Repd!$Z$11:$CV$11,\"<=\"&BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&BS$11,Repd!$Z$11:$CV$11,\"<=\"&BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&BT$11,Repd!$Z$11:$CV$11,\"<=\"&BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&BU$11,Repd!$Z$11:$CV$11,\"<=\"&BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&BV$11,Repd!$Z$11:$CV$11,\"<=\"&BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&BW$11,Repd!$Z$11:$CV$11,\"<=\"&BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&BX$11,Repd!$Z$11:$CV$11,\"<=\"&BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&BY$11,Repd!$Z$11:$CV$11,\"<=\"&BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&BZ$11,Repd!$Z$11:$CV$11,\"<=\"&BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&CA$11,Repd!$Z$11:$CV$11,\"<=\"&CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&CB$11,Repd!$Z$11:$CV$11,\"<=\"&CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&CC$11,Repd!$Z$11:$CV$11,\"<=\"&CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&CD$11,Repd!$Z$11:$CV$11,\"<=\"&CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&CE$11,Repd!$Z$11:$CV$11,\"<=\"&CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&CF$11,Repd!$Z$11:$CV$11,\"<=\"&CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&CG$11,Repd!$Z$11:$CV$11,\"<=\"&CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&CH$11,Repd!$Z$11:$CV$11,\"<=\"&CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&CI$11,Repd!$Z$11:$CV$11,\"<=\"&CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&CJ$11,Repd!$Z$11:$CV$11,\"<=\"&CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&CK$11,Repd!$Z$11:$CV$11,\"<=\"&CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&CL$11,Repd!$Z$11:$CV$11,\"<=\"&CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&CM$11,Repd!$Z$11:$CV$11,\"<=\"&CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&CN$11,Repd!$Z$11:$CV$11,\"<=\"&CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&CO$11,Repd!$Z$11:$CV$11,\"<=\"&CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&CP$11,Repd!$Z$11:$CV$11,\"<=\"&CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&CQ$11,Repd!$Z$11:$CV$11,\"<=\"&CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&CR$11,Repd!$Z$11:$CV$11,\"<=\"&CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&CS$11,Repd!$Z$11:$CV$11,\"<=\"&CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&CT$11,Repd!$Z$11:$CV$11,\"<=\"&CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z242:$CV242,Repd!$Z$11:$CV$11,\">=\"&CU$11,Repd!$Z$11:$CV$11,\"<=\"&CU$12))","v":0}]
[{"$f":"ROW()","v":245}]
[{"$f":"ROW()","v":247}]
[{"$f":"ROW()","v":250}]
[{"$f":"ROW()","v":256}]
[{"$f":"ROW()","v":258},null,null,null,null,null,null,{"$f":"H256","v":0},{"$f":"Calc!I640","v":"Внеоборотные активы"},null,null,null,{"$f":"M256","v":0},null,null,null,null,null,null,null,null,null,null,1152777.7777777617,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,AA$12))","v":33819444.444444448},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,AB$12))","v":31486111.111111112},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,AC$12))","v":29152777.77777778},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,AD$12))","v":26819444.44444444},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,AE$12))","v":24486111.111111108},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,AF$12))","v":22152777.777777776},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,AG$12))","v":19819444.444444448},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,AH$12))","v":17486111.111111116},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,AI$12))","v":15152777.777777784},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,AJ$12))","v":12819444.444444451},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,AK$12))","v":10486111.111111116},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,AL$12))","v":8152777.777777778},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,AM$12))","v":5819444.4444444384},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,AN$12))","v":3486111.1111111003},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,AO$12))","v":1152777.7777777617},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z258:$CV258,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":261},null,null,null,null,null,null,{"$f":"H257","v":"АКТИВЫ"},{"$f":"Calc!I643","v":"Незавершенное производство"},null,null,null,{"$f":"M257","v":"руб."},null,null,null,null,null,null,null,null,null,null,7537733.3333337307,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,AA$12))","v":313141.66666666698},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,AB$12))","v":598762.22222222015},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,AC$12))","v":991327.7777777724},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,AD$12))","v":1505133.3333333284},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,AE$12))","v":1605988.8888888806},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,AF$12))","v":2288684.4444444329},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,AG$12))","v":3125975.0000000149},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,AH$12))","v":3298305.5555555522},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,AI$12))","v":4347371.1111111343},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,AJ$12))","v":4562586.6666666865},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,AK$12))","v":4777802.2222222686},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,AL$12))","v":6110117.7777778506},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,AM$12))","v":6372983.3333334923},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,AN$12))","v":7537733.3333334327},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,AO$12))","v":7537733.3333337307},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z261:$CV261,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":265}]
[{"$f":"ROW()","v":270},null,null,null,null,null,null,{"$f":"Items!$BK$27","v":"ПАССИВЫ"},null,null,null,null,{"$f":"Sales!$M$91","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X270-SUM(X271:X290))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"SUMIFS($Z270:$CV270,$Z$11:$CV$11,MAX($Z$11:$CV$11))","v":715627546.63239264},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,AA$12))","v":39018457.252777778},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,AB$12))","v":39252122.61446771},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,AC$12))","v":31836108.642248895},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,AD$12))","v":31266097.166434661},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,AE$12))","v":30788004.628811978},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,AF$12))","v":37669068.894297428},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,AG$12))","v":59610819.07405746},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,AH$12))","v":88048438.068700597},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,AI$12))","v":128344123.95129292},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,AJ$12))","v":181791237.90078896},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,AK$12))","v":249458906.34397277},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,AL$12))","v":350593104.03484905},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,AM$12))","v":456660757.31169891},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,AN$12))","v":584114870.03113568},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,AO$12))","v":715627546.63239264},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z270:$CV270,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":273},null,null,null,null,null,null,{"$f":"H270","v":"ПАССИВЫ"},{"$f":"Items!$BK$23","v":"Кредиторская задолженность"},null,null,null,{"$f":"M270","v":"руб."},null,null,null,null,null,null,null,null,null,null,2972016.4561116695,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,AA$12))","v":132228.46999999974},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,AB$12))","v":285896.53521333262},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,AC$12))","v":389713.04351466708},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,AD$12))","v":717267.42578959838},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,AE$12))","v":1015623.7262908295},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,AF$12))","v":1303591.4796683714},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,AG$12))","v":1943541.2443759143},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,AH$12))","v":2201766.0940360278},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,AI$12))","v":3029014.6033074558},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,AJ$12))","v":3382492.9325100183},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,AK$12))","v":4204471.3846306205},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,AL$12))","v":4921288.0978490114},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,AM$12))","v":5222498.4317827225},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,AN$12))","v":6447441.6506783962},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,AO$12))","v":2972016.4561116695},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z273:$CV273,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":275},null,null,null,null,null,null,{"$f":"H272","v":"ПАССИВЫ"},{"$f":"Items!$BK$32","v":"Задолженность по управленческим расходам"},null,null,null,{"$f":"M272","v":"руб."},null,null,null,null,null,null,null,null,null,null,56098.061984091997,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,AA$12))","v":-21250},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,AB$12))","v":-22312.5},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,AC$12))","v":-34361.25},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,AD$12))","v":-36079.312499992549},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,AE$12))","v":-37883.27812499553},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,AF$12))","v":-84822.523498125374},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,AG$12))","v":-89063.64967302978},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,AH$12))","v":-93516.832156673074},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,AI$12))","v":-192079.05739553273},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,AJ$12))","v":-201683.01026530564},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,AK$12))","v":-211767.16077855229},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,AL$12))","v":-291555.84924685955},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,AM$12))","v":-306133.64170923829},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,AN$12))","v":-321440.32379472256},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,AO$12))","v":56098.061984091997},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z275:$CV275,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":280},null,null,null,null,null,null,{"$f":"H275","v":"ПАССИВЫ"},{"$f":"Items!$BK$37","v":"Задолженность по НДС"},null,null,null,{"$f":"M275","v":"руб."},null,null,null,null,null,null,null,null,null,null,15479447.636981815,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,AA$12))","v":-78533.688064444403},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,AB$12))","v":41874.576725813444},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,AC$12))","v":398501.55349639989},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,AD$12))","v":877226.68394434685},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,AE$12))","v":998526.62133291643},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,AF$12))","v":1926292.5898433514},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,AG$12))","v":3023428.240004763},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,AH$12))","v":3588150.4309525192},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,AI$12))","v":5106098.9666794017},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,AJ$12))","v":5847799.6089295745},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,AK$12))","v":6197617.2849435806},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,AL$12))","v":8942397.8957128972},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,AM$12))","v":10048158.855267256},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,AN$12))","v":12315279.043167502},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,AO$12))","v":15479447.636981815},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z280:$CV280,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":282},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Items!$BK$41","v":"Вложения Учредителей в капитал"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,30000000,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,AA$12))","v":30000000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,AB$12))","v":30000000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,AC$12))","v":30000000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,AD$12))","v":30000000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,AE$12))","v":30000000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,AF$12))","v":30000000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,AG$12))","v":30000000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,AH$12))","v":30000000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,AI$12))","v":30000000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,AJ$12))","v":30000000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,AK$12))","v":30000000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,AL$12))","v":30000000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,AM$12))","v":30000000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,AN$12))","v":30000000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,AO$12))","v":30000000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z282:$CV282,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":283},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Items!$BK$39","v":"Остаток долга по кредиту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,AA$12))","v":15000000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,AB$12))","v":30000000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,AC$12))","v":30000000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,AD$12))","v":30000000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,AE$12))","v":30000000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,AF$12))","v":24000000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,AG$12))","v":18000000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,AH$12))","v":12000000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,AI$12))","v":6000000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z283:$CV283,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":284},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Items!$BK$40","v":"Задолженность по выплате %% по кредиту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,AA$12))","v":300000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,AB$12))","v":600000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,AC$12))","v":600000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,AD$12))","v":600000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,AE$12))","v":600000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,AF$12))","v":480000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,AG$12))","v":360000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,AH$12))","v":240000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,AI$12))","v":120000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z284:$CV284,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":285},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Calc!$H$767","v":"Остаток долга по овердрафту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AA$12))","v":2321195.2291505556},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AC$12))","v":4923586.269554018},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AD$12))","v":11040066.152228979},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AE$12))","v":5729928.5369098103},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z285:$CV285,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":286},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Calc!$H$775","v":"Задолженность по %% по овердрафту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,AA$12))","v":127423.89565434254},{"$f":"IF(AB$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,AB$12))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,AC$12))","v":206010.58443446076},{"$f":"IF(AD$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,AD$12))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,AE$12))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,AF$12))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,AG$12))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,AH$12))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,AI$12))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,AJ$12))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,AK$12))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,AL$12))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,AM$12))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,AN$12))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,AO$12))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,AP$12))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,AQ$12))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,AR$12))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,AS$12))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,AT$12))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,AU$12))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,AV$12))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,AW$12))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,AX$12))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,AY$12))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,AZ$12))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,BA$12))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,BB$12))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,BC$12))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,BD$12))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,BE$12))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,BF$12))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,BG$12))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,BH$12))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,BI$12))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,BJ$12))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,BK$12))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,BL$12))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,BM$12))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,BN$12))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,BO$12))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,BP$12))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,BQ$12))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,BR$12))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,BS$12))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,BT$12))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,BU$12))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,BV$12))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,BW$12))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,BX$12))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,BY$12))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,BZ$12))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,CA$12))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,CB$12))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,CC$12))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,CD$12))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,CE$12))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,CF$12))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,CG$12))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,CH$12))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,CI$12))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,CJ$12))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,CK$12))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,CL$12))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,CM$12))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,CN$12))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,CO$12))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,CP$12))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,CQ$12))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,CR$12))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,CS$12))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,CT$12))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Repd!$Z286:$CV286,Repd!$Z$12:$CV$12,CU$12))","v":0}]
[{"$f":"ROW()","v":287}]
[{"$f":"ROW()","v":288}]
[{"$f":"ROW()","v":289}]
[{"$f":"ROW()","v":290},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":291}]
[{"$f":"ROW()","v":292},null,null,null,null,null,null,{"$f":"Items!$BK$42","v":"БАЛАНС"},null,null,null,null,{"$f":"Sales!$M$91","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X292)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},{"$f":"IF(ABS(SUM($Z292:$CV292))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"X257-X270","v":0},null,null,{"$f":"IF(AA$11=\"\",0,$AA257-$AA270)","v":-7.4505805969238281E-9},{"$f":"IF(AB$11=\"\",0,$AA257-$AA270)","v":-7.4505805969238281E-9},-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,$AA257-$AA270)","v":0},0,0,0,0,0,0,0]
[]
[]
[]
[null,null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]

{"sheet":"Repd","index":28,"n_rows":292,"n_cols":99,"rows_kept":139,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87},{"$f":"COLUMN()","v":88},{"$f":"COLUMN()","v":89},{"$f":"COLUMN()","v":90},{"$f":"COLUMN()","v":91},{"$f":"COLUMN()","v":92},{"$f":"COLUMN()","v":93},{"$f":"COLUMN()","v":94},{"$f":"COLUMN()","v":95},{"$f":"COLUMN()","v":96},{"$f":"COLUMN()","v":97},{"$f":"COLUMN()","v":98},{"$f":"COLUMN()","v":99}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16},{"$f":"MAX($Z2:AP2)+1","v":17},{"$f":"MAX($Z2:AQ2)+1","v":18},{"$f":"MAX($Z2:AR2)+1","v":19},{"$f":"MAX($Z2:AS2)+1","v":20},{"$f":"MAX($Z2:AT2)+1","v":21},{"$f":"MAX($Z2:AU2)+1","v":22},{"$f":"MAX($Z2:AV2)+1","v":23},{"$f":"MAX($Z2:AW2)+1","v":24},{"$f":"MAX($Z2:AX2)+1","v":25},{"$f":"MAX($Z2:AY2)+1","v":26},{"$f":"MAX($Z2:AZ2)+1","v":27},{"$f":"MAX($Z2:BA2)+1","v":28},{"$f":"MAX($Z2:BB2)+1","v":29},{"$f":"MAX($Z2:BC2)+1","v":30},{"$f":"MAX($Z2:BD2)+1","v":31},{"$f":"MAX($Z2:BE2)+1","v":32},{"$f":"MAX($Z2:BF2)+1","v":33},{"$f":"MAX($Z2:BG2)+1","v":34},{"$f":"MAX($Z2:BH2)+1","v":35},{"$f":"MAX($Z2:BI2)+1","v":36},{"$f":"MAX($Z2:BJ2)+1","v":37},{"$f":"MAX($Z2:BK2)+1","v":38},{"$f":"MAX($Z2:BL2)+1","v":39},{"$f":"MAX($Z2:BM2)+1","v":40},{"$f":"MAX($Z2:BN2)+1","v":41},{"$f":"MAX($Z2:BO2)+1","v":42},{"$f":"MAX($Z2:BP2)+1","v":43},{"$f":"MAX($Z2:BQ2)+1","v":44},{"$f":"MAX($Z2:BR2)+1","v":45},{"$f":"MAX($Z2:BS2)+1","v":46},{"$f":"MAX($Z2:BT2)+1","v":47},{"$f":"MAX($Z2:BU2)+1","v":48},{"$f":"MAX($Z2:BV2)+1","v":49},{"$f":"MAX($Z2:BW2)+1","v":50},{"$f":"MAX($Z2:BX2)+1","v":51},{"$f":"MAX($Z2:BY2)+1","v":52},{"$f":"MAX($Z2:BZ2)+1","v":53},{"$f":"MAX($Z2:CA2)+1","v":54},{"$f":"MAX($Z2:CB2)+1","v":55},{"$f":"MAX($Z2:CC2)+1","v":56},{"$f":"MAX($Z2:CD2)+1","v":57},{"$f":"MAX($Z2:CE2)+1","v":58},{"$f":"MAX($Z2:CF2)+1","v":59},{"$f":"MAX($Z2:CG2)+1","v":60},{"$f":"MAX($Z2:CH2)+1","v":61},{"$f":"MAX($Z2:CI2)+1","v":62},{"$f":"MAX($Z2:CJ2)+1","v":63},{"$f":"MAX($Z2:CK2)+1","v":64},{"$f":"MAX($Z2:CL2)+1","v":65},{"$f":"MAX($Z2:CM2)+1","v":66},{"$f":"MAX($Z2:CN2)+1","v":67},{"$f":"MAX($Z2:CO2)+1","v":68},{"$f":"MAX($Z2:CP2)+1","v":69},{"$f":"MAX($Z2:CQ2)+1","v":70},{"$f":"MAX($Z2:CR2)+1","v":71},{"$f":"MAX($Z2:CS2)+1","v":72},{"$f":"MAX($Z2:CT2)+1","v":73}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":1},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ28=\"\",\"\",MAX($Z3:AP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR28=\"\",\"\",MAX($Z3:AQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS28=\"\",\"\",MAX($Z3:AR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT28=\"\",\"\",MAX($Z3:AS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU28=\"\",\"\",MAX($Z3:AT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV28=\"\",\"\",MAX($Z3:AU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW28=\"\",\"\",MAX($Z3:AV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX28=\"\",\"\",MAX($Z3:AW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY28=\"\",\"\",MAX($Z3:AX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ28=\"\",\"\",MAX($Z3:AY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA28=\"\",\"\",MAX($Z3:AZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB28=\"\",\"\",MAX($Z3:BA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC28=\"\",\"\",MAX($Z3:BB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD28=\"\",\"\",MAX($Z3:BC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE28=\"\",\"\",MAX($Z3:BD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF28=\"\",\"\",MAX($Z3:BE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG28=\"\",\"\",MAX($Z3:BF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH28=\"\",\"\",MAX($Z3:BG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI28=\"\",\"\",MAX($Z3:BH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ28=\"\",\"\",MAX($Z3:BI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK28=\"\",\"\",MAX($Z3:BJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL28=\"\",\"\",MAX($Z3:BK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM28=\"\",\"\",MAX($Z3:BL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN28=\"\",\"\",MAX($Z3:BM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO28=\"\",\"\",MAX($Z3:BN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP28=\"\",\"\",MAX($Z3:BO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ28=\"\",\"\",MAX($Z3:BP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR28=\"\",\"\",MAX($Z3:BQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS28=\"\",\"\",MAX($Z3:BR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT28=\"\",\"\",MAX($Z3:BS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU28=\"\",\"\",MAX($Z3:BT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV28=\"\",\"\",MAX($Z3:BU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW28=\"\",\"\",MAX($Z3:BV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX28=\"\",\"\",MAX($Z3:BW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY28=\"\",\"\",MAX($Z3:BX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ28=\"\",\"\",MAX($Z3:BY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA28=\"\",\"\",MAX($Z3:BZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB28=\"\",\"\",MAX($Z3:CA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC28=\"\",\"\",MAX($Z3:CB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD28=\"\",\"\",MAX($Z3:CC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE28=\"\",\"\",MAX($Z3:CD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF28=\"\",\"\",MAX($Z3:CE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG28=\"\",\"\",MAX($Z3:CF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH28=\"\",\"\",MAX($Z3:CG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI28=\"\",\"\",MAX($Z3:CH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ28=\"\",\"\",MAX($Z3:CI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK28=\"\",\"\",MAX($Z3:CJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL28=\"\",\"\",MAX($Z3:CK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM28=\"\",\"\",MAX($Z3:CL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN28=\"\",\"\",MAX($Z3:CM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO28=\"\",\"\",MAX($Z3:CN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP28=\"\",\"\",MAX($Z3:CO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ28=\"\",\"\",MAX($Z3:CP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR28=\"\",\"\",MAX($Z3:CQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS28=\"\",\"\",MAX($Z3:CR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT28=\"\",\"\",MAX($Z3:CS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU28=\"\",\"\",MAX($Z3:CT3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":""},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":1},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":2},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":3},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":4},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":5},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":6},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":7},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":8},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":9},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":10},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":11},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":12},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":13},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":14},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":15},{"$f":"IF(OR(AQ3<>\"\",AQ11=\"\"),\"\",MAX($Z4:AP4)+1)","v":16},{"$f":"IF(OR(AR3<>\"\",AR11=\"\"),\"\",MAX($Z4:AQ4)+1)","v":17},{"$f":"IF(OR(AS3<>\"\",AS11=\"\"),\"\",MAX($Z4:AR4)+1)","v":18},{"$f":"IF(OR(AT3<>\"\",AT11=\"\"),\"\",MAX($Z4:AS4)+1)","v":19},{"$f":"IF(OR(AU3<>\"\",AU11=\"\"),\"\",MAX($Z4:AT4)+1)","v":20},{"$f":"IF(OR(AV3<>\"\",AV11=\"\"),\"\",MAX($Z4:AU4)+1)","v":21},{"$f":"IF(OR(AW3<>\"\",AW11=\"\"),\"\",MAX($Z4:AV4)+1)","v":22},{"$f":"IF(OR(AX3<>\"\",AX11=\"\"),\"\",MAX($Z4:AW4)+1)","v":23},{"$f":"IF(OR(AY3<>\"\",AY11=\"\"),\"\",MAX($Z4:AX4)+1)","v":24},{"$f":"IF(OR(AZ3<>\"\",AZ11=\"\"),\"\",MAX($Z4:AY4)+1)","v":25},{"$f":"IF(OR(BA3<>\"\",BA11=\"\"),\"\",MAX($Z4:AZ4)+1)","v":26},{"$f":"IF(OR(BB3<>\"\",BB11=\"\"),\"\",MAX($Z4:BA4)+1)","v":27},{"$f":"IF(OR(BC3<>\"\",BC11=\"\"),\"\",MAX($Z4:BB4)+1)","v":28},{"$f":"IF(OR(BD3<>\"\",BD11=\"\"),\"\",MAX($Z4:BC4)+1)","v":29},{"$f":"IF(OR(BE3<>\"\",BE11=\"\"),\"\",MAX($Z4:BD4)+1)","v":30},{"$f":"IF(OR(BF3<>\"\",BF11=\"\"),\"\",MAX($Z4:BE4)+1)","v":31},{"$f":"IF(OR(BG3<>\"\",BG11=\"\"),\"\",MAX($Z4:BF4)+1)","v":32},{"$f":"IF(OR(BH3<>\"\",BH11=\"\"),\"\",MAX($Z4:BG4)+1)","v":33},{"$f":"IF(OR(BI3<>\"\",BI11=\"\"),\"\",MAX($Z4:BH4)+1)","v":34},{"$f":"IF(OR(BJ3<>\"\",BJ11=\"\"),\"\",MAX($Z4:BI4)+1)","v":35},{"$f":"IF(OR(BK3<>\"\",BK11=\"\"),\"\",MAX($Z4:BJ4)+1)","v":36},{"$f":"IF(OR(BL3<>\"\",BL11=\"\"),\"\",MAX($Z4:BK4)+1)","v":37},{"$f":"IF(OR(BM3<>\"\",BM11=\"\"),\"\",MAX($Z4:BL4)+1)","v":38},{"$f":"IF(OR(BN3<>\"\",BN11=\"\"),\"\",MAX($Z4:BM4)+1)","v":39},{"$f":"IF(OR(BO3<>\"\",BO11=\"\"),\"\",MAX($Z4:BN4)+1)","v":40},{"$f":"IF(OR(BP3<>\"\",BP11=\"\"),\"\",MAX($Z4:BO4)+1)","v":41},{"$f":"IF(OR(BQ3<>\"\",BQ11=\"\"),\"\",MAX($Z4:BP4)+1)","v":42},{"$f":"IF(OR(BR3<>\"\",BR11=\"\"),\"\",MAX($Z4:BQ4)+1)","v":43},{"$f":"IF(OR(BS3<>\"\",BS11=\"\"),\"\",MAX($Z4:BR4)+1)","v":44},{"$f":"IF(OR(BT3<>\"\",BT11=\"\"),\"\",MAX($Z4:BS4)+1)","v":45},{"$f":"IF(OR(BU3<>\"\",BU11=\"\"),\"\",MAX($Z4:BT4)+1)","v":46},{"$f":"IF(OR(BV3<>\"\",BV11=\"\"),\"\",MAX($Z4:BU4)+1)","v":47},{"$f":"IF(OR(BW3<>\"\",BW11=\"\"),\"\",MAX($Z4:BV4)+1)","v":48},{"$f":"IF(OR(BX3<>\"\",BX11=\"\"),\"\",MAX($Z4:BW4)+1)","v":49},{"$f":"IF(OR(BY3<>\"\",BY11=\"\"),\"\",MAX($Z4:BX4)+1)","v":50},{"$f":"IF(OR(BZ3<>\"\",BZ11=\"\"),\"\",MAX($Z4:BY4)+1)","v":51},{"$f":"IF(OR(CA3<>\"\",CA11=\"\"),\"\",MAX($Z4:BZ4)+1)","v":52},{"$f":"IF(OR(CB3<>\"\",CB11=\"\"),\"\",MAX($Z4:CA4)+1)","v":53},{"$f":"IF(OR(CC3<>\"\",CC11=\"\"),\"\",MAX($Z4:CB4)+1)","v":54},{"$f":"IF(OR(CD3<>\"\",CD11=\"\"),\"\",MAX($Z4:CC4)+1)","v":55},{"$f":"IF(OR(CE3<>\"\",CE11=\"\"),\"\",MAX($Z4:CD4)+1)","v":56},{"$f":"IF(OR(CF3<>\"\",CF11=\"\"),\"\",MAX($Z4:CE4)+1)","v":57},{"$f":"IF(OR(CG3<>\"\",CG11=\"\"),\"\",MAX($Z4:CF4)+1)","v":58},{"$f":"IF(OR(CH3<>\"\",CH11=\"\"),\"\",MAX($Z4:CG4)+1)","v":59},{"$f":"IF(OR(CI3<>\"\",CI11=\"\"),\"\",MAX($Z4:CH4)+1)","v":""},{"$f":"IF(OR(CJ3<>\"\",CJ11=\"\"),\"\",MAX($Z4:CI4)+1)","v":""},{"$f":"IF(OR(CK3<>\"\",CK11=\"\"),\"\",MAX($Z4:CJ4)+1)","v":""},{"$f":"IF(OR(CL3<>\"\",CL11=\"\"),\"\",MAX($Z4:CK4)+1)","v":""},{"$f":"IF(OR(CM3<>\"\",CM11=\"\"),\"\",MAX($Z4:CL4)+1)","v":""},{"$f":"IF(OR(CN3<>\"\",CN11=\"\"),\"\",MAX($Z4:CM4)+1)","v":""},{"$f":"IF(OR(CO3<>\"\",CO11=\"\"),\"\",MAX($Z4:CN4)+1)","v":""},{"$f":"IF(OR(CP3<>\"\",CP11=\"\"),\"\",MAX($Z4:CO4)+1)","v":""},{"$f":"IF(OR(CQ3<>\"\",CQ11=\"\"),\"\",MAX($Z4:CP4)+1)","v":""},{"$f":"IF(OR(CR3<>\"\",CR11=\"\"),\"\",MAX($Z4:CQ4)+1)","v":""},{"$f":"IF(OR(CS3<>\"\",CS11=\"\"),\"\",MAX($Z4:CR4)+1)","v":""},{"$f":"IF(OR(CT3<>\"\",CT11=\"\"),\"\",MAX($Z4:CS4)+1)","v":""},{"$f":"IF(OR(CU3<>\"\",CU11=\"\"),\"\",MAX($Z4:CT4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","",{"$f":"IF(CN11=\"\",\"\",DAY(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":4},7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,"","","","","",{"$f":"IF(CN11=\"\",\"\",MONTH(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$140","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":21},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":21},21,21,22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,30,30,30,31,31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,35,35,35,35,"","","","","",{"$f":"IF(CN11=\"\",\"\",YEAR(CN11)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$141","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":31},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":30},30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,"","","","","",{"$f":"IF(CN12=\"\",\"\",DAY(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$142","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":3},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":6},9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,"","","","","",{"$f":"IF(CN12=\"\",\"\",MONTH(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$143","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":21},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":21},21,21,22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,30,30,30,31,31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,35,35,35,35,"","","","","",{"$f":"IF(CN12=\"\",\"\",YEAR(CN12)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I53\")","v":"Repd"},null,null,{"$f":"INDIRECT(\"START!K53\")","v":"Детализированное формирование всей отчетности финмодели"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2021-01-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2021-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2021-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2021-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2021-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2022-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2022-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ20=\"\",\"\",Periods!AQ20),IF($Q$12=Lists!$U$17,IF(Periods!AQ35=\"\",\"\",Periods!AQ35),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR20=\"\",\"\",Periods!AR20),IF($Q$12=Lists!$U$17,IF(Periods!AR35=\"\",\"\",Periods!AR35),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS20=\"\",\"\",Periods!AS20),IF($Q$12=Lists!$U$17,IF(Periods!AS35=\"\",\"\",Periods!AS35),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT20=\"\",\"\",Periods!AT20),IF($Q$12=Lists!$U$17,IF(Periods!AT35=\"\",\"\",Periods!AT35),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU20=\"\",\"\",Periods!AU20),IF($Q$12=Lists!$U$17,IF(Periods!AU35=\"\",\"\",Periods!AU35),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV20=\"\",\"\",Periods!AV20),IF($Q$12=Lists!$U$17,IF(Periods!AV35=\"\",\"\",Periods!AV35),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW20=\"\",\"\",Periods!AW20),IF($Q$12=Lists!$U$17,IF(Periods!AW35=\"\",\"\",Periods!AW35),\"\"))","v":"2026-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX20=\"\",\"\",Periods!AX20),IF($Q$12=Lists!$U$17,IF(Periods!AX35=\"\",\"\",Periods!AX35),\"\"))","v":"2026-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY20=\"\",\"\",Periods!AY20),IF($Q$12=Lists!$U$17,IF(Periods!AY35=\"\",\"\",Periods!AY35),\"\"))","v":"2027-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ20=\"\",\"\",Periods!AZ20),IF($Q$12=Lists!$U$17,IF(Periods!AZ35=\"\",\"\",Periods!AZ35),\"\"))","v":"2027-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA20=\"\",\"\",Periods!BA20),IF($Q$12=Lists!$U$17,IF(Periods!BA35=\"\",\"\",Periods!BA35),\"\"))","v":"2027-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB20=\"\",\"\",Periods!BB20),IF($Q$12=Lists!$U$17,IF(Periods!BB35=\"\",\"\",Periods!BB35),\"\"))","v":"2027-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC20=\"\",\"\",Periods!BC20),IF($Q$12=Lists!$U$17,IF(Periods!BC35=\"\",\"\",Periods!BC35),\"\"))","v":"2028-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD20=\"\",\"\",Periods!BD20),IF($Q$12=Lists!$U$17,IF(Periods!BD35=\"\",\"\",Periods!BD35),\"\"))","v":"2028-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE20=\"\",\"\",Periods!BE20),IF($Q$12=Lists!$U$17,IF(Periods!BE35=\"\",\"\",Periods!BE35),\"\"))","v":"2028-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF20=\"\",\"\",Periods!BF20),IF($Q$12=Lists!$U$17,IF(Periods!BF35=\"\",\"\",Periods!BF35),\"\"))","v":"2028-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG20=\"\",\"\",Periods!BG20),IF($Q$12=Lists!$U$17,IF(Periods!BG35=\"\",\"\",Periods!BG35),\"\"))","v":"2029-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH20=\"\",\"\",Periods!BH20),IF($Q$12=Lists!$U$17,IF(Periods!BH35=\"\",\"\",Periods!BH35),\"\"))","v":"2029-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI20=\"\",\"\",Periods!BI20),IF($Q$12=Lists!$U$17,IF(Periods!BI35=\"\",\"\",Periods!BI35),\"\"))","v":"2029-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ20=\"\",\"\",Periods!BJ20),IF($Q$12=Lists!$U$17,IF(Periods!BJ35=\"\",\"\",Periods!BJ35),\"\"))","v":"2029-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK20=\"\",\"\",Periods!BK20),IF($Q$12=Lists!$U$17,IF(Periods!BK35=\"\",\"\",Periods!BK35),\"\"))","v":"2030-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL20=\"\",\"\",Periods!BL20),IF($Q$12=Lists!$U$17,IF(Periods!BL35=\"\",\"\",Periods!BL35),\"\"))","v":"2030-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM20=\"\",\"\",Periods!BM20),IF($Q$12=Lists!$U$17,IF(Periods!BM35=\"\",\"\",Periods!BM35),\"\"))","v":"2030-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN20=\"\",\"\",Periods!BN20),IF($Q$12=Lists!$U$17,IF(Periods!BN35=\"\",\"\",Periods!BN35),\"\"))","v":"2030-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO20=\"\",\"\",Periods!BO20),IF($Q$12=Lists!$U$17,IF(Periods!BO35=\"\",\"\",Periods!BO35),\"\"))","v":"2031-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP20=\"\",\"\",Periods!BP20),IF($Q$12=Lists!$U$17,IF(Periods!BP35=\"\",\"\",Periods!BP35),\"\"))","v":"2031-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ20=\"\",\"\",Periods!BQ20),IF($Q$12=Lists!$U$17,IF(Periods!BQ35=\"\",\"\",Periods!BQ35),\"\"))","v":"2031-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR20=\"\",\"\",Periods!BR20),IF($Q$12=Lists!$U$17,IF(Periods!BR35=\"\",\"\",Periods!BR35),\"\"))","v":"2031-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS20=\"\",\"\",Periods!BS20),IF($Q$12=Lists!$U$17,IF(Periods!BS35=\"\",\"\",Periods!BS35),\"\"))","v":"2032-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT20=\"\",\"\",Periods!BT20),IF($Q$12=Lists!$U$17,IF(Periods!BT35=\"\",\"\",Periods!BT35),\"\"))","v":"2032-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU20=\"\",\"\",Periods!BU20),IF($Q$12=Lists!$U$17,IF(Periods!BU35=\"\",\"\",Periods!BU35),\"\"))","v":"2032-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV20=\"\",\"\",Periods!BV20),IF($Q$12=Lists!$U$17,IF(Periods!BV35=\"\",\"\",Periods!BV35),\"\"))","v":"2032-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW20=\"\",\"\",Periods!BW20),IF($Q$12=Lists!$U$17,IF(Periods!BW35=\"\",\"\",Periods!BW35),\"\"))","v":"2033-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX20=\"\",\"\",Periods!BX20),IF($Q$12=Lists!$U$17,IF(Periods!BX35=\"\",\"\",Periods!BX35),\"\"))","v":"2033-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY20=\"\",\"\",Periods!BY20),IF($Q$12=Lists!$U$17,IF(Periods!BY35=\"\",\"\",Periods!BY35),\"\"))","v":"2033-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ20=\"\",\"\",Periods!BZ20),IF($Q$12=Lists!$U$17,IF(Periods!BZ35=\"\",\"\",Periods!BZ35),\"\"))","v":"2033-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA20=\"\",\"\",Periods!CA20),IF($Q$12=Lists!$U$17,IF(Periods!CA35=\"\",\"\",Periods!CA35),\"\"))","v":"2034-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB20=\"\",\"\",Periods!CB20),IF($Q$12=Lists!$U$17,IF(Periods!CB35=\"\",\"\",Periods!CB35),\"\"))","v":"2034-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC20=\"\",\"\",Periods!CC20),IF($Q$12=Lists!$U$17,IF(Periods!CC35=\"\",\"\",Periods!CC35),\"\"))","v":"2034-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD20=\"\",\"\",Periods!CD20),IF($Q$12=Lists!$U$17,IF(Periods!CD35=\"\",\"\",Periods!CD35),\"\"))","v":"2034-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE20=\"\",\"\",Periods!CE20),IF($Q$12=Lists!$U$17,IF(Periods!CE35=\"\",\"\",Periods!CE35),\"\"))","v":"2035-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF20=\"\",\"\",Periods!CF20),IF($Q$12=Lists!$U$17,IF(Periods!CF35=\"\",\"\",Periods!CF35),\"\"))","v":"2035-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG20=\"\",\"\",Periods!CG20),IF($Q$12=Lists!$U$17,IF(Periods!CG35=\"\",\"\",Periods!CG35),\"\"))","v":"2035-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH20=\"\",\"\",Periods!CH20),IF($Q$12=Lists!$U$17,IF(Periods!CH35=\"\",\"\",Periods!CH35),\"\"))","v":"2035-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI20=\"\",\"\",Periods!CI20),IF($Q$12=Lists!$U$17,IF(Periods!CI35=\"\",\"\",Periods!CI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ20=\"\",\"\",Periods!CJ20),IF($Q$12=Lists!$U$17,IF(Periods!CJ35=\"\",\"\",Periods!CJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK20=\"\",\"\",Periods!CK20),IF($Q$12=Lists!$U$17,IF(Periods!CK35=\"\",\"\",Periods!CK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL20=\"\",\"\",Periods!CL20),IF($Q$12=Lists!$U$17,IF(Periods!CL35=\"\",\"\",Periods!CL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM20=\"\",\"\",Periods!CM20),IF($Q$12=Lists!$U$17,IF(Periods!CM35=\"\",\"\",Periods!CM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN20=\"\",\"\",Periods!CN20),IF($Q$12=Lists!$U$17,IF(Periods!CN35=\"\",\"\",Periods!CN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO20=\"\",\"\",Periods!CO20),IF($Q$12=Lists!$U$17,IF(Periods!CO35=\"\",\"\",Periods!CO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP20=\"\",\"\",Periods!CP20),IF($Q$12=Lists!$U$17,IF(Periods!CP35=\"\",\"\",Periods!CP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ20=\"\",\"\",Periods!CQ20),IF($Q$12=Lists!$U$17,IF(Periods!CQ35=\"\",\"\",Periods!CQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR20=\"\",\"\",Periods!CR20),IF($Q$12=Lists!$U$17,IF(Periods!CR35=\"\",\"\",Periods!CR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS20=\"\",\"\",Periods!CS20),IF($Q$12=Lists!$U$17,IF(Periods!CS35=\"\",\"\",Periods!CS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT20=\"\",\"\",Periods!CT20),IF($Q$12=Lists!$U$17,IF(Periods!CT35=\"\",\"\",Periods!CT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU20=\"\",\"\",Periods!CU20),IF($Q$12=Lists!$U$17,IF(Periods!CU35=\"\",\"\",Periods!CU35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"расчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2035-12-31"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2021-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2021-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2021-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2021-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2022-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2022-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":"2022-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":"2022-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":"2023-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":"2023-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":"2023-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":"2023-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":"2024-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":"2024-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":"2024-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":"2024-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ21=\"\",\"\",Periods!AQ21),IF($Q$12=Lists!$U$17,IF(Periods!AQ36=\"\",\"\",Periods!AQ36),\"\"))","v":"2025-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR21=\"\",\"\",Periods!AR21),IF($Q$12=Lists!$U$17,IF(Periods!AR36=\"\",\"\",Periods!AR36),\"\"))","v":"2025-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS21=\"\",\"\",Periods!AS21),IF($Q$12=Lists!$U$17,IF(Periods!AS36=\"\",\"\",Periods!AS36),\"\"))","v":"2025-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT21=\"\",\"\",Periods!AT21),IF($Q$12=Lists!$U$17,IF(Periods!AT36=\"\",\"\",Periods!AT36),\"\"))","v":"2025-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU21=\"\",\"\",Periods!AU21),IF($Q$12=Lists!$U$17,IF(Periods!AU36=\"\",\"\",Periods!AU36),\"\"))","v":"2026-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV21=\"\",\"\",Periods!AV21),IF($Q$12=Lists!$U$17,IF(Periods!AV36=\"\",\"\",Periods!AV36),\"\"))","v":"2026-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW21=\"\",\"\",Periods!AW21),IF($Q$12=Lists!$U$17,IF(Periods!AW36=\"\",\"\",Periods!AW36),\"\"))","v":"2026-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX21=\"\",\"\",Periods!AX21),IF($Q$12=Lists!$U$17,IF(Periods!AX36=\"\",\"\",Periods!AX36),\"\"))","v":"2026-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY21=\"\",\"\",Periods!AY21),IF($Q$12=Lists!$U$17,IF(Periods!AY36=\"\",\"\",Periods!AY36),\"\"))","v":"2027-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ21=\"\",\"\",Periods!AZ21),IF($Q$12=Lists!$U$17,IF(Periods!AZ36=\"\",\"\",Periods!AZ36),\"\"))","v":"2027-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA21=\"\",\"\",Periods!BA21),IF($Q$12=Lists!$U$17,IF(Periods!BA36=\"\",\"\",Periods!BA36),\"\"))","v":"2027-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB21=\"\",\"\",Periods!BB21),IF($Q$12=Lists!$U$17,IF(Periods!BB36=\"\",\"\",Periods!BB36),\"\"))","v":"2027-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC21=\"\",\"\",Periods!BC21),IF($Q$12=Lists!$U$17,IF(Periods!BC36=\"\",\"\",Periods!BC36),\"\"))","v":"2028-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD21=\"\",\"\",Periods!BD21),IF($Q$12=Lists!$U$17,IF(Periods!BD36=\"\",\"\",Periods!BD36),\"\"))","v":"2028-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE21=\"\",\"\",Periods!BE21),IF($Q$12=Lists!$U$17,IF(Periods!BE36=\"\",\"\",Periods!BE36),\"\"))","v":"2028-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF21=\"\",\"\",Periods!BF21),IF($Q$12=Lists!$U$17,IF(Periods!BF36=\"\",\"\",Periods!BF36),\"\"))","v":"2028-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG21=\"\",\"\",Periods!BG21),IF($Q$12=Lists!$U$17,IF(Periods!BG36=\"\",\"\",Periods!BG36),\"\"))","v":"2029-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH21=\"\",\"\",Periods!BH21),IF($Q$12=Lists!$U$17,IF(Periods!BH36=\"\",\"\",Periods!BH36),\"\"))","v":"2029-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI21=\"\",\"\",Periods!BI21),IF($Q$12=Lists!$U$17,IF(Periods!BI36=\"\",\"\",Periods!BI36),\"\"))","v":"2029-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ21=\"\",\"\",Periods!BJ21),IF($Q$12=Lists!$U$17,IF(Periods!BJ36=\"\",\"\",Periods!BJ36),\"\"))","v":"2029-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK21=\"\",\"\",Periods!BK21),IF($Q$12=Lists!$U$17,IF(Periods!BK36=\"\",\"\",Periods!BK36),\"\"))","v":"2030-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL21=\"\",\"\",Periods!BL21),IF($Q$12=Lists!$U$17,IF(Periods!BL36=\"\",\"\",Periods!BL36),\"\"))","v":"2030-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM21=\"\",\"\",Periods!BM21),IF($Q$12=Lists!$U$17,IF(Periods!BM36=\"\",\"\",Periods!BM36),\"\"))","v":"2030-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN21=\"\",\"\",Periods!BN21),IF($Q$12=Lists!$U$17,IF(Periods!BN36=\"\",\"\",Periods!BN36),\"\"))","v":"2030-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO21=\"\",\"\",Periods!BO21),IF($Q$12=Lists!$U$17,IF(Periods!BO36=\"\",\"\",Periods!BO36),\"\"))","v":"2031-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP21=\"\",\"\",Periods!BP21),IF($Q$12=Lists!$U$17,IF(Periods!BP36=\"\",\"\",Periods!BP36),\"\"))","v":"2031-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ21=\"\",\"\",Periods!BQ21),IF($Q$12=Lists!$U$17,IF(Periods!BQ36=\"\",\"\",Periods!BQ36),\"\"))","v":"2031-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR21=\"\",\"\",Periods!BR21),IF($Q$12=Lists!$U$17,IF(Periods!BR36=\"\",\"\",Periods!BR36),\"\"))","v":"2031-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS21=\"\",\"\",Periods!BS21),IF($Q$12=Lists!$U$17,IF(Periods!BS36=\"\",\"\",Periods!BS36),\"\"))","v":"2032-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT21=\"\",\"\",Periods!BT21),IF($Q$12=Lists!$U$17,IF(Periods!BT36=\"\",\"\",Periods!BT36),\"\"))","v":"2032-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU21=\"\",\"\",Periods!BU21),IF($Q$12=Lists!$U$17,IF(Periods!BU36=\"\",\"\",Periods!BU36),\"\"))","v":"2032-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV21=\"\",\"\",Periods!BV21),IF($Q$12=Lists!$U$17,IF(Periods!BV36=\"\",\"\",Periods!BV36),\"\"))","v":"2032-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW21=\"\",\"\",Periods!BW21),IF($Q$12=Lists!$U$17,IF(Periods!BW36=\"\",\"\",Periods!BW36),\"\"))","v":"2033-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX21=\"\",\"\",Periods!BX21),IF($Q$12=Lists!$U$17,IF(Periods!BX36=\"\",\"\",Periods!BX36),\"\"))","v":"2033-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY21=\"\",\"\",Periods!BY21),IF($Q$12=Lists!$U$17,IF(Periods!BY36=\"\",\"\",Periods!BY36),\"\"))","v":"2033-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ21=\"\",\"\",Periods!BZ21),IF($Q$12=Lists!$U$17,IF(Periods!BZ36=\"\",\"\",Periods!BZ36),\"\"))","v":"2033-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA21=\"\",\"\",Periods!CA21),IF($Q$12=Lists!$U$17,IF(Periods!CA36=\"\",\"\",Periods!CA36),\"\"))","v":"2034-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB21=\"\",\"\",Periods!CB21),IF($Q$12=Lists!$U$17,IF(Periods!CB36=\"\",\"\",Periods!CB36),\"\"))","v":"2034-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC21=\"\",\"\",Periods!CC21),IF($Q$12=Lists!$U$17,IF(Periods!CC36=\"\",\"\",Periods!CC36),\"\"))","v":"2034-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD21=\"\",\"\",Periods!CD21),IF($Q$12=Lists!$U$17,IF(Periods!CD36=\"\",\"\",Periods!CD36),\"\"))","v":"2034-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE21=\"\",\"\",Periods!CE21),IF($Q$12=Lists!$U$17,IF(Periods!CE36=\"\",\"\",Periods!CE36),\"\"))","v":"2035-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF21=\"\",\"\",Periods!CF21),IF($Q$12=Lists!$U$17,IF(Periods!CF36=\"\",\"\",Periods!CF36),\"\"))","v":"2035-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG21=\"\",\"\",Periods!CG21),IF($Q$12=Lists!$U$17,IF(Periods!CG36=\"\",\"\",Periods!CG36),\"\"))","v":"2035-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH21=\"\",\"\",Periods!CH21),IF($Q$12=Lists!$U$17,IF(Periods!CH36=\"\",\"\",Periods!CH36),\"\"))","v":"2035-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI21=\"\",\"\",Periods!CI21),IF($Q$12=Lists!$U$17,IF(Periods!CI36=\"\",\"\",Periods!CI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ21=\"\",\"\",Periods!CJ21),IF($Q$12=Lists!$U$17,IF(Periods!CJ36=\"\",\"\",Periods!CJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK21=\"\",\"\",Periods!CK21),IF($Q$12=Lists!$U$17,IF(Periods!CK36=\"\",\"\",Periods!CK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL21=\"\",\"\",Periods!CL21),IF($Q$12=Lists!$U$17,IF(Periods!CL36=\"\",\"\",Periods!CL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM21=\"\",\"\",Periods!CM21),IF($Q$12=Lists!$U$17,IF(Periods!CM36=\"\",\"\",Periods!CM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN21=\"\",\"\",Periods!CN21),IF($Q$12=Lists!$U$17,IF(Periods!CN36=\"\",\"\",Periods!CN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO21=\"\",\"\",Periods!CO21),IF($Q$12=Lists!$U$17,IF(Periods!CO36=\"\",\"\",Periods!CO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP21=\"\",\"\",Periods!CP21),IF($Q$12=Lists!$U$17,IF(Periods!CP36=\"\",\"\",Periods!CP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ21=\"\",\"\",Periods!CQ21),IF($Q$12=Lists!$U$17,IF(Periods!CQ36=\"\",\"\",Periods!CQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR21=\"\",\"\",Periods!CR21),IF($Q$12=Lists!$U$17,IF(Periods!CR36=\"\",\"\",Periods!CR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS21=\"\",\"\",Periods!CS21),IF($Q$12=Lists!$U$17,IF(Periods!CS36=\"\",\"\",Periods!CS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT21=\"\",\"\",Periods!CT21),IF($Q$12=Lists!$U$17,IF(Periods!CT36=\"\",\"\",Periods!CT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU21=\"\",\"\",Periods!CU21),IF($Q$12=Lists!$U$17,IF(Periods!CU36=\"\",\"\",Periods!CU36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,null,null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"1кв21г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2кв21г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"3кв21г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"4кв21г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"1кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"2кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":"3кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":"4кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":"1кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":"2кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":"3кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":"4кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":"1кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":"2кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":"3кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":"4кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ22=\"\",\"\",Periods!AQ22),IF($Q$12=Lists!$U$17,IF(Periods!AQ37=\"\",\"\",Periods!AQ37),\"\"))","v":"1кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR22=\"\",\"\",Periods!AR22),IF($Q$12=Lists!$U$17,IF(Periods!AR37=\"\",\"\",Periods!AR37),\"\"))","v":"2кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS22=\"\",\"\",Periods!AS22),IF($Q$12=Lists!$U$17,IF(Periods!AS37=\"\",\"\",Periods!AS37),\"\"))","v":"3кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT22=\"\",\"\",Periods!AT22),IF($Q$12=Lists!$U$17,IF(Periods!AT37=\"\",\"\",Periods!AT37),\"\"))","v":"4кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU22=\"\",\"\",Periods!AU22),IF($Q$12=Lists!$U$17,IF(Periods!AU37=\"\",\"\",Periods!AU37),\"\"))","v":"1кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV22=\"\",\"\",Periods!AV22),IF($Q$12=Lists!$U$17,IF(Periods!AV37=\"\",\"\",Periods!AV37),\"\"))","v":"2кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW22=\"\",\"\",Periods!AW22),IF($Q$12=Lists!$U$17,IF(Periods!AW37=\"\",\"\",Periods!AW37),\"\"))","v":"3кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX22=\"\",\"\",Periods!AX22),IF($Q$12=Lists!$U$17,IF(Periods!AX37=\"\",\"\",Periods!AX37),\"\"))","v":"4кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY22=\"\",\"\",Periods!AY22),IF($Q$12=Lists!$U$17,IF(Periods!AY37=\"\",\"\",Periods!AY37),\"\"))","v":"1кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ22=\"\",\"\",Periods!AZ22),IF($Q$12=Lists!$U$17,IF(Periods!AZ37=\"\",\"\",Periods!AZ37),\"\"))","v":"2кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA22=\"\",\"\",Periods!BA22),IF($Q$12=Lists!$U$17,IF(Periods!BA37=\"\",\"\",Periods!BA37),\"\"))","v":"3кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB22=\"\",\"\",Periods!BB22),IF($Q$12=Lists!$U$17,IF(Periods!BB37=\"\",\"\",Periods!BB37),\"\"))","v":"4кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC22=\"\",\"\",Periods!BC22),IF($Q$12=Lists!$U$17,IF(Periods!BC37=\"\",\"\",Periods!BC37),\"\"))","v":"1кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD22=\"\",\"\",Periods!BD22),IF($Q$12=Lists!$U$17,IF(Periods!BD37=\"\",\"\",Periods!BD37),\"\"))","v":"2кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE22=\"\",\"\",Periods!BE22),IF($Q$12=Lists!$U$17,IF(Periods!BE37=\"\",\"\",Periods!BE37),\"\"))","v":"3кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF22=\"\",\"\",Periods!BF22),IF($Q$12=Lists!$U$17,IF(Periods!BF37=\"\",\"\",Periods!BF37),\"\"))","v":"4кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG22=\"\",\"\",Periods!BG22),IF($Q$12=Lists!$U$17,IF(Periods!BG37=\"\",\"\",Periods!BG37),\"\"))","v":"1кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH22=\"\",\"\",Periods!BH22),IF($Q$12=Lists!$U$17,IF(Periods!BH37=\"\",\"\",Periods!BH37),\"\"))","v":"2кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI22=\"\",\"\",Periods!BI22),IF($Q$12=Lists!$U$17,IF(Periods!BI37=\"\",\"\",Periods!BI37),\"\"))","v":"3кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ22=\"\",\"\",Periods!BJ22),IF($Q$12=Lists!$U$17,IF(Periods!BJ37=\"\",\"\",Periods!BJ37),\"\"))","v":"4кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK22=\"\",\"\",Periods!BK22),IF($Q$12=Lists!$U$17,IF(Periods!BK37=\"\",\"\",Periods!BK37),\"\"))","v":"1кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL22=\"\",\"\",Periods!BL22),IF($Q$12=Lists!$U$17,IF(Periods!BL37=\"\",\"\",Periods!BL37),\"\"))","v":"2кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM22=\"\",\"\",Periods!BM22),IF($Q$12=Lists!$U$17,IF(Periods!BM37=\"\",\"\",Periods!BM37),\"\"))","v":"3кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN22=\"\",\"\",Periods!BN22),IF($Q$12=Lists!$U$17,IF(Periods!BN37=\"\",\"\",Periods!BN37),\"\"))","v":"4кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO22=\"\",\"\",Periods!BO22),IF($Q$12=Lists!$U$17,IF(Periods!BO37=\"\",\"\",Periods!BO37),\"\"))","v":"1кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP22=\"\",\"\",Periods!BP22),IF($Q$12=Lists!$U$17,IF(Periods!BP37=\"\",\"\",Periods!BP37),\"\"))","v":"2кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ22=\"\",\"\",Periods!BQ22),IF($Q$12=Lists!$U$17,IF(Periods!BQ37=\"\",\"\",Periods!BQ37),\"\"))","v":"3кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR22=\"\",\"\",Periods!BR22),IF($Q$12=Lists!$U$17,IF(Periods!BR37=\"\",\"\",Periods!BR37),\"\"))","v":"4кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS22=\"\",\"\",Periods!BS22),IF($Q$12=Lists!$U$17,IF(Periods!BS37=\"\",\"\",Periods!BS37),\"\"))","v":"1кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT22=\"\",\"\",Periods!BT22),IF($Q$12=Lists!$U$17,IF(Periods!BT37=\"\",\"\",Periods!BT37),\"\"))","v":"2кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU22=\"\",\"\",Periods!BU22),IF($Q$12=Lists!$U$17,IF(Periods!BU37=\"\",\"\",Periods!BU37),\"\"))","v":"3кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV22=\"\",\"\",Periods!BV22),IF($Q$12=Lists!$U$17,IF(Periods!BV37=\"\",\"\",Periods!BV37),\"\"))","v":"4кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW22=\"\",\"\",Periods!BW22),IF($Q$12=Lists!$U$17,IF(Periods!BW37=\"\",\"\",Periods!BW37),\"\"))","v":"1кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX22=\"\",\"\",Periods!BX22),IF($Q$12=Lists!$U$17,IF(Periods!BX37=\"\",\"\",Periods!BX37),\"\"))","v":"2кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY22=\"\",\"\",Periods!BY22),IF($Q$12=Lists!$U$17,IF(Periods!BY37=\"\",\"\",Periods!BY37),\"\"))","v":"3кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ22=\"\",\"\",Periods!BZ22),IF($Q$12=Lists!$U$17,IF(Periods!BZ37=\"\",\"\",Periods!BZ37),\"\"))","v":"4кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA22=\"\",\"\",Periods!CA22),IF($Q$12=Lists!$U$17,IF(Periods!CA37=\"\",\"\",Periods!CA37),\"\"))","v":"1кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB22=\"\",\"\",Periods!CB22),IF($Q$12=Lists!$U$17,IF(Periods!CB37=\"\",\"\",Periods!CB37),\"\"))","v":"2кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC22=\"\",\"\",Periods!CC22),IF($Q$12=Lists!$U$17,IF(Periods!CC37=\"\",\"\",Periods!CC37),\"\"))","v":"3кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD22=\"\",\"\",Periods!CD22),IF($Q$12=Lists!$U$17,IF(Periods!CD37=\"\",\"\",Periods!CD37),\"\"))","v":"4кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE22=\"\",\"\",Periods!CE22),IF($Q$12=Lists!$U$17,IF(Periods!CE37=\"\",\"\",Periods!CE37),\"\"))","v":"1кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF22=\"\",\"\",Periods!CF22),IF($Q$12=Lists!$U$17,IF(Periods!CF37=\"\",\"\",Periods!CF37),\"\"))","v":"2кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG22=\"\",\"\",Periods!CG22),IF($Q$12=Lists!$U$17,IF(Periods!CG37=\"\",\"\",Periods!CG37),\"\"))","v":"3кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH22=\"\",\"\",Periods!CH22),IF($Q$12=Lists!$U$17,IF(Periods!CH37=\"\",\"\",Periods!CH37),\"\"))","v":"4кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI22=\"\",\"\",Periods!CI22),IF($Q$12=Lists!$U$17,IF(Periods!CI37=\"\",\"\",Periods!CI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ22=\"\",\"\",Periods!CJ22),IF($Q$12=Lists!$U$17,IF(Periods!CJ37=\"\",\"\",Periods!CJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK22=\"\",\"\",Periods!CK22),IF($Q$12=Lists!$U$17,IF(Periods!CK37=\"\",\"\",Periods!CK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL22=\"\",\"\",Periods!CL22),IF($Q$12=Lists!$U$17,IF(Periods!CL37=\"\",\"\",Periods!CL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM22=\"\",\"\",Periods!CM22),IF($Q$12=Lists!$U$17,IF(Periods!CM37=\"\",\"\",Periods!CM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN22=\"\",\"\",Periods!CN22),IF($Q$12=Lists!$U$17,IF(Periods!CN37=\"\",\"\",Periods!CN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO22=\"\",\"\",Periods!CO22),IF($Q$12=Lists!$U$17,IF(Periods!CO37=\"\",\"\",Periods!CO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP22=\"\",\"\",Periods!CP22),IF($Q$12=Lists!$U$17,IF(Periods!CP37=\"\",\"\",Periods!CP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ22=\"\",\"\",Periods!CQ22),IF($Q$12=Lists!$U$17,IF(Periods!CQ37=\"\",\"\",Periods!CQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR22=\"\",\"\",Periods!CR22),IF($Q$12=Lists!$U$17,IF(Periods!CR37=\"\",\"\",Periods!CR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS22=\"\",\"\",Periods!CS22),IF($Q$12=Lists!$U$17,IF(Periods!CS37=\"\",\"\",Periods!CS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT22=\"\",\"\",Periods!CT22),IF($Q$12=Lists!$U$17,IF(Periods!CT37=\"\",\"\",Periods!CT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU22=\"\",\"\",Periods!CU22),IF($Q$12=Lists!$U$17,IF(Periods!CU37=\"\",\"\",Periods!CU37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$CW14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99342)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99342)","v":0},{"$f":"SUM(T$15:T$99342)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[{"$f":"ROW()","v":16},null,null,null,null,null,null,{"$f":"Items!$BO$16","v":"Выручка"},null,null,null,null,{"$f":"Sales!$M$91","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B16=Lists!$CU$24,SUMIFS($Z16:$CV16,$Z$2:$CV$2,Periods!$Q$18),SUM($Z16:$CV16))","v":2503251903.6579161},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA92)","v":260493.74999999997},{"$f":"IF(AB$11=\"\",0,Calc!AB92)","v":494938.125},{"$f":"IF(AC$11=\"\",0,Calc!AC92)","v":1562962.5},{"$f":"IF(AD$11=\"\",0,Calc!AD92)","v":1410542.1},{"$f":"IF(AE$11=\"\",0,Calc!AE92)","v":914240.25},{"$f":"IF(AF$11=\"\",0,Calc!AF92)","v":3126701.6550000003},{"$f":"IF(AG$11=\"\",0,Calc!AG92)","v":3847216.824},{"$f":"IF(AH$11=\"\",0,Calc!AH92)","v":3462495.1415999997},{"$f":"IF(AI$11=\"\",0,Calc!AI92)","v":2164059.4635000005},{"$f":"IF(AJ$11=\"\",0,Calc!AJ92)","v":6413524.5636000019},{"$f":"IF(AK$11=\"\",0,Calc!AK92)","v":7501198.3199999984},{"$f":"IF(AL$11=\"\",0,Calc!AL92)","v":6751078.4880000008},{"$f":"IF(AM$11=\"\",0,Calc!AM92)","v":4219672.1628599996},{"$f":"IF(AN$11=\"\",0,Calc!AN92)","v":8017377.1094340002},{"$f":"IF(AO$11=\"\",0,Calc!AO92)","v":13152224.923200002},{"$f":"IF(AP$11=\"\",0,Calc!AP92)","v":11869261.905599998},{"$f":"IF(AQ$11=\"\",0,Calc!AQ92)","v":7143537.2580000004},{"$f":"IF(AR$11=\"\",0,Calc!AR92)","v":13572720.790200001},{"$f":"IF(AS$11=\"\",0,Calc!AS92)","v":15736456.047311999},{"$f":"IF(AT$11=\"\",0,Calc!AT92)","v":14162810.442580801},{"$f":"IF(AU$11=\"\",0,Calc!AU92)","v":11380829.819930997},{"$f":"IF(AV$11=\"\",0,Calc!AV92)","v":21682188.091000803},{"$f":"IF(AW$11=\"\",0,Calc!AW92)","v":24344912.9442816},{"$f":"IF(AX$11=\"\",0,Calc!AX92)","v":21910421.649853438},{"$f":"IF(AY$11=\"\",0,Calc!AY92)","v":13227560.131524947},{"$f":"IF(AZ$11=\"\",0,Calc!AZ92)","v":25132364.249897402},{"$f":"IF(BA$11=\"\",0,Calc!BA92)","v":28011303.807935186},{"$f":"IF(BB$11=\"\",0,Calc!BB92)","v":32767956.68102511},{"$f":"IF(BC$11=\"\",0,Calc!BC92)","v":19215777.06603324},{"$f":"IF(BD$11=\"\",0,Calc!BD92)","v":36509976.425463155},{"$f":"IF(BE$11=\"\",0,Calc!BE92)","v":41374296.417096719},{"$f":"IF(BF$11=\"\",0,Calc!BF92)","v":37236866.775387049},{"$f":"IF(BG$11=\"\",0,Calc!BG92)","v":21721505.618975781},{"$f":"IF(BH$11=\"\",0,Calc!BH92)","v":41381526.876664758},{"$f":"IF(BI$11=\"\",0,Calc!BI92)","v":45633763.974266909},{"$f":"IF(BJ$11=\"\",0,Calc!BJ92)","v":51631344.382313408},{"$f":"IF(BK$11=\"\",0,Calc!BK92)","v":30669460.352371577},{"$f":"IF(BL$11=\"\",0,Calc!BL92)","v":58271974.669505998},{"$f":"IF(BM$11=\"\",0,Calc!BM92)","v":64005830.300601542},{"$f":"IF(BN$11=\"\",0,Calc!BN92)","v":57758889.519308574},{"$f":"IF(BO$11=\"\",0,Calc!BO92)","v":33425283.286636908},{"$f":"IF(BP$11=\"\",0,Calc!BP92)","v":63508038.244610116},{"$f":"IF(BQ$11=\"\",0,Calc!BQ92)","v":71103719.559693024},{"$f":"IF(BR$11=\"\",0,Calc!BR92)","v":63993347.603723727},{"$f":"IF(BS$11=\"\",0,Calc!BS92)","v":45309975.139000185},{"$f":"IF(BT$11=\"\",0,Calc!BT92)","v":86317347.204696745},{"$f":"IF(BU$11=\"\",0,Calc!BU92)","v":94225564.200058803},{"$f":"IF(BV$11=\"\",0,Calc!BV92)","v":84803007.780052945},{"$f":"IF(BW$11=\"\",0,Calc!BW92)","v":49902983.194303505},{"$f":"IF(BX$11=\"\",0,Calc!BX92)","v":94815668.069176659},{"$f":"IF(BY$11=\"\",0,Calc!BY92)","v":103247551.43649001},{"$f":"IF(BZ$11=\"\",0,Calc!BZ92)","v":93168019.797481328},{"$f":"IF(CA$11=\"\",0,Calc!CA92)","v":51760010.998600729},{"$f":"IF(CB$11=\"\",0,Calc!CB92)","v":98344020.8973414},{"$f":"IF(CC$11=\"\",0,Calc!CC92)","v":125473591.00334363},{"$f":"IF(CD$11=\"\",0,Calc!CD92)","v":112926231.90300927},{"$f":"IF(CE$11=\"\",0,Calc!CE92)","v":62736795.501671813},{"$f":"IF(CF$11=\"\",0,Calc!CF92)","v":119512828.75490019},{"$f":"IF(CG$11=\"\",0,Calc!CG92)","v":125802977.63673705},{"$f":"IF(CH$11=\"\",0,Calc!CH92)","v":113222679.87306333},{"$f":"IF(CI$11=\"\",0,Calc!CI92)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ92)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK92)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL92)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM92)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN92)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO92)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP92)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ92)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR92)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS92)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT92)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU92)","v":0}]
[{"$f":"ROW()","v":17},null,null,null,null,null,null,{"$f":"H16","v":"Выручка"},{"$f":"Lists!$AM$16","v":"Продукт-1"},null,null,1,{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B17=Lists!$CU$24,SUMIFS($Z17:$CV17,$Z$2:$CV$2,Periods!$Q$18),SUM($Z17:$CV17))","v":1357383646.238992},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA93)","v":142559.99999999997},{"$f":"IF(AB$11=\"\",0,Calc!AB93)","v":270863.99999999994},{"$f":"IF(AC$11=\"\",0,Calc!AC93)","v":855360},{"$f":"IF(AD$11=\"\",0,Calc!AD93)","v":771427.79999999993},{"$f":"IF(AE$11=\"\",0,Calc!AE93)","v":499999.49999999994},{"$f":"IF(AF$11=\"\",0,Calc!AF93)","v":1709998.29},{"$f":"IF(AG$11=\"\",0,Calc!AG93)","v":2102645.952},{"$f":"IF(AH$11=\"\",0,Calc!AH93)","v":1892381.3567999995},{"$f":"IF(AI$11=\"\",0,Calc!AI93)","v":1182738.348},{"$f":"IF(AJ$11=\"\",0,Calc!AJ93)","v":3502901.2788000014},{"$f":"IF(AK$11=\"\",0,Calc!AK93)","v":4096960.5599999987},{"$f":"IF(AL$11=\"\",0,Calc!AL93)","v":3687264.5039999997},{"$f":"IF(AM$11=\"\",0,Calc!AM93)","v":2303153.4556799997},{"$f":"IF(AN$11=\"\",0,Calc!AN93)","v":4375991.5657920009},{"$f":"IF(AO$11=\"\",0,Calc!AO93)","v":7178660.1216000011},{"$f":"IF(AP$11=\"\",0,Calc!AP93)","v":6474142.8575999998},{"$f":"IF(AQ$11=\"\",0,Calc!AQ93)","v":3896474.8680000002},{"$f":"IF(AR$11=\"\",0,Calc!AR93)","v":7403302.2492000014},{"$f":"IF(AS$11=\"\",0,Calc!AS93)","v":8577905.5676159989},{"$f":"IF(AT$11=\"\",0,Calc!AT93)","v":7720115.0108543988},{"$f":"IF(AU$11=\"\",0,Calc!AU93)","v":6203663.8480079984},{"$f":"IF(AV$11=\"\",0,Calc!AV93)","v":11811214.318028398},{"$f":"IF(AW$11=\"\",0,Calc!AW93)","v":13261714.321996799},{"$f":"IF(AX$11=\"\",0,Calc!AX93)","v":11935542.889797118},{"$f":"IF(AY$11=\"\",0,Calc!AY93)","v":7200947.488166783},{"$f":"IF(AZ$11=\"\",0,Calc!AZ93)","v":13681800.22751689},{"$f":"IF(BA$11=\"\",0,Calc!BA93)","v":15249065.269059073},{"$f":"IF(BB$11=\"\",0,Calc!BB93)","v":17827032.245897956},{"$f":"IF(BC$11=\"\",0,Calc!BC93)","v":10454123.847903119},{"$f":"IF(BD$11=\"\",0,Calc!BD93)","v":19862835.31101593},{"$f":"IF(BE$11=\"\",0,Calc!BE93)","v":22494763.100557439},{"$f":"IF(BF$11=\"\",0,Calc!BF93)","v":20245286.790501695},{"$f":"IF(BG$11=\"\",0,Calc!BG93)","v":11809750.627792656},{"$f":"IF(BH$11=\"\",0,Calc!BH93)","v":22484319.103403609},{"$f":"IF(BI$11=\"\",0,Calc!BI93)","v":24794737.858389944},{"$f":"IF(BJ$11=\"\",0,Calc!BJ93)","v":28053474.834064055},{"$f":"IF(BK$11=\"\",0,Calc!BK93)","v":16653406.964076318},{"$f":"IF(BL$11=\"\",0,Calc!BL93)","v":31641473.231745005},{"$f":"IF(BM$11=\"\",0,Calc!BM93)","v":34754936.272854917},{"$f":"IF(BN$11=\"\",0,Calc!BN93)","v":31343018.74850757},{"$f":"IF(BO$11=\"\",0,Calc!BO93)","v":18138321.035015956},{"$f":"IF(BP$11=\"\",0,Calc!BP93)","v":34462809.966530308},{"$f":"IF(BQ$11=\"\",0,Calc!BQ93)","v":38560319.234275021},{"$f":"IF(BR$11=\"\",0,Calc!BR93)","v":34704287.310847521},{"$f":"IF(BS$11=\"\",0,Calc!BS93)","v":24572091.540023156},{"$f":"IF(BT$11=\"\",0,Calc!BT93)","v":46781481.970428705},{"$f":"IF(BU$11=\"\",0,Calc!BU93)","v":51067504.685068361},{"$f":"IF(BV$11=\"\",0,Calc!BV93)","v":45960754.216561534},{"$f":"IF(BW$11=\"\",0,Calc!BW93)","v":27029079.622576613},{"$f":"IF(BX$11=\"\",0,Calc!BX93)","v":51355251.282895572},{"$f":"IF(BY$11=\"\",0,Calc!BY93)","v":55922233.701882653},{"$f":"IF(BZ$11=\"\",0,Calc!BZ93)","v":50431482.12671797},{"$f":"IF(CA$11=\"\",0,Calc!CA93)","v":28017490.070398867},{"$f":"IF(CB$11=\"\",0,Calc!CB93)","v":53233231.133757852},{"$f":"IF(CC$11=\"\",0,Calc!CC93)","v":67876362.798586175},{"$f":"IF(CD$11=\"\",0,Calc!CD93)","v":61088726.518727556},{"$f":"IF(CE$11=\"\",0,Calc!CE93)","v":33938181.399293087},{"$f":"IF(CF$11=\"\",0,Calc!CF93)","v":64612027.680059798},{"$f":"IF(CG$11=\"\",0,Calc!CG93)","v":68012660.715852425},{"$f":"IF(CH$11=\"\",0,Calc!CH93)","v":61211394.644267164},{"$f":"IF(CI$11=\"\",0,Calc!CI93)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ93)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK93)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL93)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM93)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN93)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO93)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP93)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ93)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR93)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS93)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT93)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU93)","v":0}]
[{"$f":"ROW()","v":18},null,null,null,null,null,null,{"$f":"H16","v":"Выручка"},{"$f":"Lists!$AM$17","v":"Продукт-2"},null,null,{"$f":"L17+1","v":2},{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B18=Lists!$CU$24,SUMIFS($Z18:$CV18,$Z$2:$CV$2,Periods!$Q$18),SUM($Z18:$CV18))","v":872130378.15563834},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA94)","v":90090},{"$f":"IF(AB$11=\"\",0,Calc!AB94)","v":171171.00000000003},{"$f":"IF(AC$11=\"\",0,Calc!AC94)","v":540540},{"$f":"IF(AD$11=\"\",0,Calc!AD94)","v":488089.80000000005},{"$f":"IF(AE$11=\"\",0,Calc!AE94)","v":316354.50000000006},{"$f":"IF(AF$11=\"\",0,Calc!AF94)","v":1081932.3900000001},{"$f":"IF(AG$11=\"\",0,Calc!AG94)","v":1331966.5919999999},{"$f":"IF(AH$11=\"\",0,Calc!AH94)","v":1198769.9328000003},{"$f":"IF(AI$11=\"\",0,Calc!AI94)","v":749231.20800000022},{"$f":"IF(AJ$11=\"\",0,Calc!AJ94)","v":2221646.8428000011},{"$f":"IF(AK$11=\"\",0,Calc!AK94)","v":2598417.36},{"$f":"IF(AL$11=\"\",0,Calc!AL94)","v":2338575.6240000003},{"$f":"IF(AM$11=\"\",0,Calc!AM94)","v":1462470.7204799999},{"$f":"IF(AN$11=\"\",0,Calc!AN94)","v":2778694.3689119997},{"$f":"IF(AO$11=\"\",0,Calc!AO94)","v":4558350.2976000002},{"$f":"IF(AP$11=\"\",0,Calc!AP94)","v":4115864.0159999998},{"$f":"IF(AQ$11=\"\",0,Calc!AQ94)","v":2477140.3800000004},{"$f":"IF(AR$11=\"\",0,Calc!AR94)","v":4706566.7219999991},{"$f":"IF(AS$11=\"\",0,Calc!AS94)","v":5459736.8770560008},{"$f":"IF(AT$11=\"\",0,Calc!AT94)","v":4913763.189350402},{"$f":"IF(AU$11=\"\",0,Calc!AU94)","v":3948559.705728},{"$f":"IF(AV$11=\"\",0,Calc!AV94)","v":7526516.4476964008},{"$f":"IF(AW$11=\"\",0,Calc!AW94)","v":8450825.4851328004},{"$f":"IF(AX$11=\"\",0,Calc!AX94)","v":7605742.9366195202},{"$f":"IF(AY$11=\"\",0,Calc!AY94)","v":4594047.0996911041},{"$f":"IF(AZ$11=\"\",0,Calc!AZ94)","v":8728689.4894130975},{"$f":"IF(BA$11=\"\",0,Calc!BA94)","v":9728570.3287576344},{"$f":"IF(BB$11=\"\",0,Calc!BB94)","v":11386454.815546274},{"$f":"IF(BC$11=\"\",0,Calc!BC94)","v":6677242.0214623204},{"$f":"IF(BD$11=\"\",0,Calc!BD94)","v":12686759.840778409},{"$f":"IF(BE$11=\"\",0,Calc!BE94)","v":14384406.336410882},{"$f":"IF(BF$11=\"\",0,Calc!BF94)","v":12945965.702769792},{"$f":"IF(BG$11=\"\",0,Calc!BG94)","v":7551813.3266157135},{"$f":"IF(BH$11=\"\",0,Calc!BH94)","v":14394238.231167419},{"$f":"IF(BI$11=\"\",0,Calc!BI94)","v":15873345.417828735},{"$f":"IF(BJ$11=\"\",0,Calc!BJ94)","v":17959556.52988622},{"$f":"IF(BK$11=\"\",0,Calc!BK94)","v":10673525.059631567},{"$f":"IF(BL$11=\"\",0,Calc!BL94)","v":20279697.613299981},{"$f":"IF(BM$11=\"\",0,Calc!BM94)","v":22275182.733144142},{"$f":"IF(BN$11=\"\",0,Calc!BN94)","v":20111240.562767874},{"$f":"IF(BO$11=\"\",0,Calc!BO94)","v":11638449.399749927},{"$f":"IF(BP$11=\"\",0,Calc!BP94)","v":22113053.859524861},{"$f":"IF(BQ$11=\"\",0,Calc!BQ94)","v":24770191.572894618},{"$f":"IF(BR$11=\"\",0,Calc!BR94)","v":22293172.415605158},{"$f":"IF(BS$11=\"\",0,Calc!BS94)","v":15784501.448112041},{"$f":"IF(BT$11=\"\",0,Calc!BT94)","v":30085060.795797583},{"$f":"IF(BU$11=\"\",0,Calc!BU94)","v":32841391.901845314},{"$f":"IF(BV$11=\"\",0,Calc!BV94)","v":29557252.711660787},{"$f":"IF(BW$11=\"\",0,Calc!BW94)","v":17401786.477438442},{"$f":"IF(BX$11=\"\",0,Calc!BX94)","v":33063394.307133034},{"$f":"IF(BY$11=\"\",0,Calc!BY94)","v":36003696.160217471},{"$f":"IF(BZ$11=\"\",0,Calc!BZ94)","v":32504798.339219298},{"$f":"IF(CA$11=\"\",0,Calc!CA94)","v":18058221.299566276},{"$f":"IF(CB$11=\"\",0,Calc!CB94)","v":34310620.469175935},{"$f":"IF(CC$11=\"\",0,Calc!CC94)","v":43797064.081550926},{"$f":"IF(CD$11=\"\",0,Calc!CD94)","v":39417357.673395827},{"$f":"IF(CE$11=\"\",0,Calc!CE94)","v":21898532.040775463},{"$f":"IF(CF$11=\"\",0,Calc!CF94)","v":41736693.898876302},{"$f":"IF(CG$11=\"\",0,Calc!CG94)","v":43933361.998817161},{"$f":"IF(CH$11=\"\",0,Calc!CH94)","v":39540025.798935443},{"$f":"IF(CI$11=\"\",0,Calc!CI94)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ94)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK94)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL94)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM94)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN94)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO94)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP94)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ94)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR94)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS94)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT94)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU94)","v":0}]
[{"$f":"ROW()","v":19},null,null,null,null,null,null,{"$f":"H16","v":"Выручка"},{"$f":"Lists!$AM$18","v":"Продукт-3"},null,null,{"$f":"L18+1","v":3},{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B19=Lists!$CU$24,SUMIFS($Z19:$CV19,$Z$2:$CV$2,Periods!$Q$18),SUM($Z19:$CV19))","v":273737879.26328623},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA95)","v":27843.75},{"$f":"IF(AB$11=\"\",0,Calc!AB95)","v":52903.125},{"$f":"IF(AC$11=\"\",0,Calc!AC95)","v":167062.5},{"$f":"IF(AD$11=\"\",0,Calc!AD95)","v":151024.5},{"$f":"IF(AE$11=\"\",0,Calc!AE95)","v":97886.25},{"$f":"IF(AF$11=\"\",0,Calc!AF95)","v":334770.97499999998},{"$f":"IF(AG$11=\"\",0,Calc!AG95)","v":412604.28},{"$f":"IF(AH$11=\"\",0,Calc!AH95)","v":371343.85200000001},{"$f":"IF(AI$11=\"\",0,Calc!AI95)","v":232089.90750000003},{"$f":"IF(AJ$11=\"\",0,Calc!AJ95)","v":688976.44200000027},{"$f":"IF(AK$11=\"\",0,Calc!AK95)","v":805820.4},{"$f":"IF(AL$11=\"\",0,Calc!AL95)","v":725238.36},{"$f":"IF(AM$11=\"\",0,Calc!AM95)","v":454047.98670000001},{"$f":"IF(AN$11=\"\",0,Calc!AN95)","v":862691.17472999997},{"$f":"IF(AO$11=\"\",0,Calc!AO95)","v":1415214.504},{"$f":"IF(AP$11=\"\",0,Calc!AP95)","v":1279255.0320000001},{"$f":"IF(AQ$11=\"\",0,Calc!AQ95)","v":769922.01},{"$f":"IF(AR$11=\"\",0,Calc!AR95)","v":1462851.8190000001},{"$f":"IF(AS$11=\"\",0,Calc!AS95)","v":1698813.6026400002},{"$f":"IF(AT$11=\"\",0,Calc!AT95)","v":1528932.2423760002},{"$f":"IF(AU$11=\"\",0,Calc!AU95)","v":1228606.2661949999},{"$f":"IF(AV$11=\"\",0,Calc!AV95)","v":2344457.3252760004},{"$f":"IF(AW$11=\"\",0,Calc!AW95)","v":2632373.1371519999},{"$f":"IF(AX$11=\"\",0,Calc!AX95)","v":2369135.8234367995},{"$f":"IF(AY$11=\"\",0,Calc!AY95)","v":1432565.5436670599},{"$f":"IF(AZ$11=\"\",0,Calc!AZ95)","v":2721874.5329674138},{"$f":"IF(BA$11=\"\",0,Calc!BA95)","v":3033668.21011848},{"$f":"IF(BB$11=\"\",0,Calc!BB95)","v":3554469.6195808798},{"$f":"IF(BC$11=\"\",0,Calc!BC95)","v":2084411.1966678004},{"$f":"IF(BD$11=\"\",0,Calc!BD95)","v":3960381.27366882},{"$f":"IF(BE$11=\"\",0,Calc!BE95)","v":4495126.980128401},{"$f":"IF(BF$11=\"\",0,Calc!BF95)","v":4045614.2821155605},{"$f":"IF(BG$11=\"\",0,Calc!BG95)","v":2359941.66456741},{"$f":"IF(BH$11=\"\",0,Calc!BH95)","v":4502969.5420937315},{"$f":"IF(BI$11=\"\",0,Calc!BI95)","v":4965680.6980482247},{"$f":"IF(BJ$11=\"\",0,Calc!BJ95)","v":5618313.018363134},{"$f":"IF(BK$11=\"\",0,Calc!BK95)","v":3342528.3286636914},{"$f":"IF(BL$11=\"\",0,Calc!BL95)","v":6350803.8244610131},{"$f":"IF(BM$11=\"\",0,Calc!BM95)","v":6975711.2946024854},{"$f":"IF(BN$11=\"\",0,Calc!BN95)","v":6304630.2080331314},{"$f":"IF(BO$11=\"\",0,Calc!BO95)","v":3648512.8518710262},{"$f":"IF(BP$11=\"\",0,Calc!BP95)","v":6932174.4185549477},{"$f":"IF(BQ$11=\"\",0,Calc!BQ95)","v":7773208.7525233878},{"$f":"IF(BR$11=\"\",0,Calc!BR95)","v":6995887.8772710497},{"$f":"IF(BS$11=\"\",0,Calc!BS95)","v":4953382.1508649914},{"$f":"IF(BT$11=\"\",0,Calc!BT95)","v":9450804.4384704456},{"$f":"IF(BU$11=\"\",0,Calc!BU95)","v":10316667.613145124},{"$f":"IF(BV$11=\"\",0,Calc!BV95)","v":9285000.851830611},{"$f":"IF(BW$11=\"\",0,Calc!BW95)","v":5472117.0942884451},{"$f":"IF(BX$11=\"\",0,Calc!BX95)","v":10397022.479148047},{"$f":"IF(BY$11=\"\",0,Calc!BY95)","v":11321621.574389888},{"$f":"IF(BZ$11=\"\",0,Calc!BZ95)","v":10231739.331544057},{"$f":"IF(CA$11=\"\",0,Calc!CA95)","v":5684299.6286355872},{"$f":"IF(CB$11=\"\",0,Calc!CB95)","v":10800169.294407614},{"$f":"IF(CC$11=\"\",0,Calc!CC95)","v":13800164.123206528},{"$f":"IF(CD$11=\"\",0,Calc!CD95)","v":12420147.710885875},{"$f":"IF(CE$11=\"\",0,Calc!CE95)","v":6900082.061603264},{"$f":"IF(CF$11=\"\",0,Calc!CF95)","v":13164107.175964087},{"$f":"IF(CG$11=\"\",0,Calc!CG95)","v":13856954.92206746},{"$f":"IF(CH$11=\"\",0,Calc!CH95)","v":12471259.429860715},{"$f":"IF(CI$11=\"\",0,Calc!CI95)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ95)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK95)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL95)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM95)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN95)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO95)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP95)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ95)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR95)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS95)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT95)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU95)","v":0}]
[{"$f":"ROW()","v":20},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":21}]
[{"$f":"ROW()","v":22},null,null,null,null,null,null,{"$f":"Items!$BO$17","v":"Себестоимость"},null,null,null,null,{"$f":"Prdction!$M$98","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B22=Lists!$CU$24,SUMIFS($Z22:$CV22,$Z$2:$CV$2,Periods!$Q$18),SUM($Z22:$CV22))","v":807428244.71785212},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA190)","v":84179.25},{"$f":"IF(AB$11=\"\",0,Calc!AB190)","v":159940.57500000001},{"$f":"IF(AC$11=\"\",0,Calc!AC190)","v":505075.5},{"$f":"IF(AD$11=\"\",0,Calc!AD190)","v":469192.94999999995},{"$f":"IF(AE$11=\"\",0,Calc!AE190)","v":355564.875},{"$f":"IF(AF$11=\"\",0,Calc!AF190)","v":1007625.6225000001},{"$f":"IF(AG$11=\"\",0,Calc!AG190)","v":1220100.4080000001},{"$f":"IF(AH$11=\"\",0,Calc!AH190)","v":1133190.3672},{"$f":"IF(AI$11=\"\",0,Calc!AI190)","v":846071.54235000012},{"$f":"IF(AJ$11=\"\",0,Calc!AJ190)","v":2046748.9473900003},{"$f":"IF(AK$11=\"\",0,Calc!AK190)","v":2393858.4180000001},{"$f":"IF(AL$11=\"\",0,Calc!AL190)","v":2222722.5762},{"$f":"IF(AM$11=\"\",0,Calc!AM190)","v":1652877.604266},{"$f":"IF(AN$11=\"\",0,Calc!AN190)","v":2539423.8231054004},{"$f":"IF(AO$11=\"\",0,Calc!AO190)","v":4203399.9483359996},{"$f":"IF(AP$11=\"\",0,Calc!AP190)","v":3903569.9535023998},{"$f":"IF(AQ$11=\"\",0,Calc!AQ190)","v":2829179.1386820003},{"$f":"IF(AR$11=\"\",0,Calc!AR190)","v":4325999.1134957997},{"$f":"IF(AS$11=\"\",0,Calc!AS190)","v":4936133.4965812806},{"$f":"IF(AT$11=\"\",0,Calc!AT190)","v":4583115.1469231527},{"$f":"IF(AU$11=\"\",0,Calc!AU190)","v":3991421.5241994872},{"$f":"IF(AV$11=\"\",0,Calc!AV190)","v":6844321.8334790254},{"$f":"IF(AW$11=\"\",0,Calc!AW190)","v":7684852.5849589054},{"$f":"IF(AX$11=\"\",0,Calc!AX190)","v":7133285.3264630158},{"$f":"IF(AY$11=\"\",0,Calc!AY190)","v":5191401.8604987236},{"$f":"IF(AZ$11=\"\",0,Calc!AZ190)","v":7873779.8193225749},{"$f":"IF(BA$11=\"\",0,Calc!BA190)","v":8855181.8795565031},{"$f":"IF(BB$11=\"\",0,Calc!BB190)","v":10331045.526149252},{"$f":"IF(BC$11=\"\",0,Calc!BC190)","v":7271136.785319007},{"$f":"IF(BD$11=\"\",0,Calc!BD190)","v":11510825.416481111},{"$f":"IF(BE$11=\"\",0,Calc!BE190)","v":12838371.698108003},{"$f":"IF(BF$11=\"\",0,Calc!BF190)","v":11916566.653297205},{"$f":"IF(BG$11=\"\",0,Calc!BG190)","v":8521198.9660969228},{"$f":"IF(BH$11=\"\",0,Calc!BH190)","v":12931988.910584152},{"$f":"IF(BI$11=\"\",0,Calc!BI190)","v":14250859.065869739},{"$f":"IF(BJ$11=\"\",0,Calc!BJ190)","v":16123829.114526907},{"$f":"IF(BK$11=\"\",0,Calc!BK190)","v":11450847.790744271},{"$f":"IF(BL$11=\"\",0,Calc!BL190)","v":18060281.424959116},{"$f":"IF(BM$11=\"\",0,Calc!BM190)","v":20017696.172323026},{"$f":"IF(BN$11=\"\",0,Calc!BN190)","v":18578462.414690722},{"$f":"IF(BO$11=\"\",0,Calc!BO190)","v":13121367.750334907},{"$f":"IF(BP$11=\"\",0,Calc!BP190)","v":19867775.989236325},{"$f":"IF(BQ$11=\"\",0,Calc!BQ190)","v":21829214.904217768},{"$f":"IF(BR$11=\"\",0,Calc!BR190)","v":20255707.261695988},{"$f":"IF(BS$11=\"\",0,Calc!BS190)","v":16248341.512322497},{"$f":"IF(BT$11=\"\",0,Calc!BT190)","v":26671474.580850247},{"$f":"IF(BU$11=\"\",0,Calc!BU190)","v":29115059.971298508},{"$f":"IF(BV$11=\"\",0,Calc!BV190)","v":27009003.045868658},{"$f":"IF(BW$11=\"\",0,Calc!BW190)","v":19302783.889074959},{"$f":"IF(BX$11=\"\",0,Calc!BX190)","v":29208776.49458342},{"$f":"IF(BY$11=\"\",0,Calc!BY190)","v":31950029.160431877},{"$f":"IF(BZ$11=\"\",0,Calc!BZ190)","v":29643896.827086188},{"$f":"IF(CA$11=\"\",0,Calc!CA190)","v":20419367.493703436},{"$f":"IF(CB$11=\"\",0,Calc!CB190)","v":30796962.993759029},{"$f":"IF(CC$11=\"\",0,Calc!CC190)","v":38118038.934188232},{"$f":"IF(CD$11=\"\",0,Calc!CD190)","v":35359711.286929406},{"$f":"IF(CE$11=\"\",0,Calc!CE190)","v":24501383.170810618},{"$f":"IF(CF$11=\"\",0,Calc!CF190)","v":37071341.809100173},{"$f":"IF(CG$11=\"\",0,Calc!CG190)","v":38468003.880021237},{"$f":"IF(CH$11=\"\",0,Calc!CH190)","v":35674679.738179117},{"$f":"IF(CI$11=\"\",0,Calc!CI190)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ190)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK190)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL190)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM190)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN190)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO190)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP190)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ190)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR190)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS190)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT190)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU190)","v":0}]
[{"$f":"ROW()","v":23},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"Lists!$AM$16","v":"Продукт-1"},null,null,1,{"$f":"M22","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B23=Lists!$CU$24,SUMIFS($Z23:$CV23,$Z$2:$CV$2,Periods!$Q$18),SUM($Z23:$CV23))","v":308063982.11884189},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA191)","v":32018.624999999993},{"$f":"IF(AB$11=\"\",0,Calc!AB191)","v":60835.387499999997},{"$f":"IF(AC$11=\"\",0,Calc!AC191)","v":192111.75},{"$f":"IF(AD$11=\"\",0,Calc!AD191)","v":179481.82499999998},{"$f":"IF(AE$11=\"\",0,Calc!AE191)","v":139487.0625},{"$f":"IF(AF$11=\"\",0,Calc!AF191)","v":383262.94124999997},{"$f":"IF(AG$11=\"\",0,Calc!AG191)","v":461068.19999999995},{"$f":"IF(AH$11=\"\",0,Calc!AH191)","v":430756.38},{"$f":"IF(AI$11=\"\",0,Calc!AI191)","v":332205.07522500004},{"$f":"IF(AJ$11=\"\",0,Calc!AJ191)","v":777612.43066500011},{"$f":"IF(AK$11=\"\",0,Calc!AK191)","v":909488.223},{"$f":"IF(AL$11=\"\",0,Calc!AL191)","v":849251.90069999988},{"$f":"IF(AM$11=\"\",0,Calc!AM191)","v":647638.52264999994},{"$f":"IF(AN$11=\"\",0,Calc!AN191)","v":960043.56178500003},{"$f":"IF(AO$11=\"\",0,Calc!AO191)","v":1597635.3666959999},{"$f":"IF(AP$11=\"\",0,Calc!AP191)","v":1492101.3300263998},{"$f":"IF(AQ$11=\"\",0,Calc!AQ191)","v":1113937.698627},{"$f":"IF(AR$11=\"\",0,Calc!AR191)","v":1644233.0648912999},{"$f":"IF(AS$11=\"\",0,Calc!AS191)","v":1863907.9278119998},{"$f":"IF(AT$11=\"\",0,Calc!AT191)","v":1740784.8850308},{"$f":"IF(AU$11=\"\",0,Calc!AU191)","v":1542710.6899565444},{"$f":"IF(AV$11=\"\",0,Calc!AV191)","v":2598429.7327924343},{"$f":"IF(AW$11=\"\",0,Calc!AW191)","v":2917535.1385739613},{"$f":"IF(AX$11=\"\",0,Calc!AX191)","v":2723394.7247165656},{"$f":"IF(AY$11=\"\",0,Calc!AY191)","v":2036785.8786174171},{"$f":"IF(AZ$11=\"\",0,Calc!AZ191)","v":2974445.4973418424},{"$f":"IF(BA$11=\"\",0,Calc!BA191)","v":3363221.204575412},{"$f":"IF(BB$11=\"\",0,Calc!BB191)","v":3923758.0720046479},{"$f":"IF(BC$11=\"\",0,Calc!BC191)","v":2846732.6681933119},{"$f":"IF(BD$11=\"\",0,Calc!BD191)","v":4371841.555536042},{"$f":"IF(BE$11=\"\",0,Calc!BE191)","v":4844145.7679069722},{"$f":"IF(BF$11=\"\",0,Calc!BF191)","v":4522645.6473662751},{"$f":"IF(BG$11=\"\",0,Calc!BG191)","v":3354153.459261111},{"$f":"IF(BH$11=\"\",0,Calc!BH191)","v":4906661.4663461111},{"$f":"IF(BI$11=\"\",0,Calc!BI191)","v":5406363.3738685185},{"$f":"IF(BJ$11=\"\",0,Calc!BJ191)","v":6116913.9887198098},{"$f":"IF(BK$11=\"\",0,Calc!BK191)","v":4463528.6692714551},{"$f":"IF(BL$11=\"\",0,Calc!BL191)","v":6817356.2517610155},{"$f":"IF(BM$11=\"\",0,Calc!BM191)","v":7597220.3523341129},{"$f":"IF(BN$11=\"\",0,Calc!BN191)","v":7090639.4539207024},{"$f":"IF(BO$11=\"\",0,Calc!BO191)","v":5169853.5474365167},{"$f":"IF(BP$11=\"\",0,Calc!BP191)","v":7544451.5087493826},{"$f":"IF(BQ$11=\"\",0,Calc!BQ191)","v":8230322.048361958},{"$f":"IF(BR$11=\"\",0,Calc!BR191)","v":7681526.0750807626},{"$f":"IF(BS$11=\"\",0,Calc!BS191)","v":6316434.468884577},{"$f":"IF(BT$11=\"\",0,Calc!BT191)","v":10111057.059227571},{"$f":"IF(BU$11=\"\",0,Calc!BU191)","v":11037411.214751342},{"$f":"IF(BV$11=\"\",0,Calc!BV191)","v":10296122.175541209},{"$f":"IF(BW$11=\"\",0,Calc!BW191)","v":7572074.6860962659},{"$f":"IF(BX$11=\"\",0,Calc!BX191)","v":11027011.100986358},{"$f":"IF(BY$11=\"\",0,Calc!BY191)","v":12117032.601489723},{"$f":"IF(BZ$11=\"\",0,Calc!BZ191)","v":11305321.103554627},{"$f":"IF(CA$11=\"\",0,Calc!CA191)","v":8058475.1118142363},{"$f":"IF(CB$11=\"\",0,Calc!CB191)","v":11711176.852522176},{"$f":"IF(CC$11=\"\",0,Calc!CC191)","v":14360927.527691523},{"$f":"IF(CD$11=\"\",0,Calc!CD191)","v":13398899.085694371},{"$f":"IF(CE$11=\"\",0,Calc!CE191)","v":9656608.4463254474},{"$f":"IF(CF$11=\"\",0,Calc!CF191)","v":14080977.25107035},{"$f":"IF(CG$11=\"\",0,Calc!CG191)","v":14572573.784930896},{"$f":"IF(CH$11=\"\",0,Calc!CH191)","v":13589380.717209805},{"$f":"IF(CI$11=\"\",0,Calc!CI191)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ191)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK191)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL191)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM191)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN191)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO191)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP191)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ191)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR191)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS191)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT191)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU191)","v":0}]
[{"$f":"ROW()","v":24},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"I23","v":"Продукт-1"},{"$f":"Items!$AL$16","v":"с/ст ингрединент - 1"},null,{"$f":"L23","v":1},{"$f":"M23","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B24=Lists!$CU$24,SUMIFS($Z24:$CV24,$Z$2:$CV$2,Periods!$Q$18),SUM($Z24:$CV24))","v":108877165.78505683},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA192)","v":11694.374999999998},{"$f":"IF(AB$11=\"\",0,Calc!AB192)","v":22219.312499999996},{"$f":"IF(AC$11=\"\",0,Calc!AC192)","v":70166.25},{"$f":"IF(AD$11=\"\",0,Calc!AD192)","v":63149.624999999993},{"$f":"IF(AE$11=\"\",0,Calc!AE192)","v":40930.312499999993},{"$f":"IF(AF$11=\"\",0,Calc!AF192)","v":139981.66875000001},{"$f":"IF(AG$11=\"\",0,Calc!AG192)","v":168398.99999999997},{"$f":"IF(AH$11=\"\",0,Calc!AH192)","v":151559.1},{"$f":"IF(AI$11=\"\",0,Calc!AI192)","v":96808.375125000006},{"$f":"IF(AJ$11=\"\",0,Calc!AJ192)","v":286122.53092500003},{"$f":"IF(AK$11=\"\",0,Calc!AK192)","v":334646.23499999993},{"$f":"IF(AL$11=\"\",0,Calc!AL192)","v":301181.6115},{"$f":"IF(AM$11=\"\",0,Calc!AM192)","v":184055.42924999999},{"$f":"IF(AN$11=\"\",0,Calc!AN192)","v":349705.31557499996},{"$f":"IF(AO$11=\"\",0,Calc!AO192)","v":586300.20371999999},{"$f":"IF(AP$11=\"\",0,Calc!AP192)","v":527670.18334799982},{"$f":"IF(AQ$11=\"\",0,Calc!AQ192)","v":317579.277015},{"$f":"IF(AR$11=\"\",0,Calc!AR192)","v":603400.62632849999},{"$f":"IF(AS$11=\"\",0,Calc!AS192)","v":684016.90433999989},{"$f":"IF(AT$11=\"\",0,Calc!AT192)","v":615615.21390600002},{"$f":"IF(AU$11=\"\",0,Calc!AU192)","v":505573.99442030245},{"$f":"IF(AV$11=\"\",0,Calc!AV192)","v":960590.58939857467},{"$f":"IF(AW$11=\"\",0,Calc!AW192)","v":1078557.8547633118},{"$f":"IF(AX$11=\"\",0,Calc!AX192)","v":970702.06928698102},{"$f":"IF(AY$11=\"\",0,Calc!AY192)","v":572983.86034300947},{"$f":"IF(AZ$11=\"\",0,Calc!AZ192)","v":1088669.3346517181},{"$f":"IF(BA$11=\"\",0,Calc!BA192)","v":1240071.8935141179},{"$f":"IF(BB$11=\"\",0,Calc!BB192)","v":1446750.542433138},{"$f":"IF(BC$11=\"\",0,Calc!BC192)","v":848403.09587128449},{"$f":"IF(BD$11=\"\",0,Calc!BD192)","v":1611965.8821554405},{"$f":"IF(BE$11=\"\",0,Calc!BE192)","v":1786111.7807816514},{"$f":"IF(BF$11=\"\",0,Calc!BF192)","v":1607500.6027034863},{"$f":"IF(BG$11=\"\",0,Calc!BG192)","v":958338.27597839513},{"$f":"IF(BH$11=\"\",0,Calc!BH192)","v":1820842.7243589505},{"$f":"IF(BI$11=\"\",0,Calc!BI192)","v":2007946.8639547324},{"$f":"IF(BJ$11=\"\",0,Calc!BJ192)","v":2271848.4517887835},{"$f":"IF(BK$11=\"\",0,Calc!BK192)","v":1319507.939170253},{"$f":"IF(BL$11=\"\",0,Calc!BL192)","v":2507065.0844234806},{"$f":"IF(BM$11=\"\",0,Calc!BM192)","v":2814338.3245189521},{"$f":"IF(BN$11=\"\",0,Calc!BN192)","v":2532904.4920670572},{"$f":"IF(BO$11=\"\",0,Calc!BO192)","v":1465801.2106869542},{"$f":"IF(BP$11=\"\",0,Calc!BP192)","v":2785022.3003052128},{"$f":"IF(BQ$11=\"\",0,Calc!BQ192)","v":3048866.5182288662},{"$f":"IF(BR$11=\"\",0,Calc!BR192)","v":2743979.8664059788},{"$f":"IF(BS$11=\"\",0,Calc!BS192)","v":1985595.6407414316},{"$f":"IF(BT$11=\"\",0,Calc!BT192)","v":3772631.7174087204},{"$f":"IF(BU$11=\"\",0,Calc!BU192)","v":4118272.4400563026},{"$f":"IF(BV$11=\"\",0,Calc!BV192)","v":3706445.1960506728},{"$f":"IF(BW$11=\"\",0,Calc!BW192)","v":2132676.799314871},{"$f":"IF(BX$11=\"\",0,Calc!BX192)","v":4052085.918698255},{"$f":"IF(BY$11=\"\",0,Calc!BY192)","v":4509508.3218616517},{"$f":"IF(BZ$11=\"\",0,Calc!BZ192)","v":4058557.4896754869},{"$f":"IF(CA$11=\"\",0,Calc!CA192)","v":2254754.1609308259},{"$f":"IF(CB$11=\"\",0,Calc!CB192)","v":4284032.9057685696},{"$f":"IF(CC$11=\"\",0,Calc!CC192)","v":5344602.455539735},{"$f":"IF(CD$11=\"\",0,Calc!CD192)","v":4810142.2099857619},{"$f":"IF(CE$11=\"\",0,Calc!CE192)","v":2731091.8547808048},{"$f":"IF(CF$11=\"\",0,Calc!CF192)","v":5189074.5240835296},{"$f":"IF(CG$11=\"\",0,Calc!CG192)","v":5462183.7095616097},{"$f":"IF(CH$11=\"\",0,Calc!CH192)","v":4915965.3386054486},{"$f":"IF(CI$11=\"\",0,Calc!CI192)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ192)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK192)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL192)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM192)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN192)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO192)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP192)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ192)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR192)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS192)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT192)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU192)","v":0}]
[{"$f":"ROW()","v":25},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"I23","v":"Продукт-1"},{"$f":"Items!$AL$17","v":"с/ст ингрединент - 2"},null,{"$f":"L23","v":1},{"$f":"M23","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B25=Lists!$CU$24,SUMIFS($Z25:$CV25,$Z$2:$CV$2,Periods!$Q$18),SUM($Z25:$CV25))","v":87101732.628045425},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA193)","v":9355.4999999999982},{"$f":"IF(AB$11=\"\",0,Calc!AB193)","v":17775.449999999997},{"$f":"IF(AC$11=\"\",0,Calc!AC193)","v":56133.000000000007},{"$f":"IF(AD$11=\"\",0,Calc!AD193)","v":50519.7},{"$f":"IF(AE$11=\"\",0,Calc!AE193)","v":32744.249999999993},{"$f":"IF(AF$11=\"\",0,Calc!AF193)","v":111985.33499999998},{"$f":"IF(AG$11=\"\",0,Calc!AG193)","v":134719.19999999998},{"$f":"IF(AH$11=\"\",0,Calc!AH193)","v":121247.27999999998},{"$f":"IF(AI$11=\"\",0,Calc!AI193)","v":77446.700100000016},{"$f":"IF(AJ$11=\"\",0,Calc!AJ193)","v":228898.02474000008},{"$f":"IF(AK$11=\"\",0,Calc!AK193)","v":267716.98800000001},{"$f":"IF(AL$11=\"\",0,Calc!AL193)","v":240945.28920000003},{"$f":"IF(AM$11=\"\",0,Calc!AM193)","v":147244.34339999998},{"$f":"IF(AN$11=\"\",0,Calc!AN193)","v":279764.25245999999},{"$f":"IF(AO$11=\"\",0,Calc!AO193)","v":469040.16297599993},{"$f":"IF(AP$11=\"\",0,Calc!AP193)","v":422136.14667839993},{"$f":"IF(AQ$11=\"\",0,Calc!AQ193)","v":254063.42161199995},{"$f":"IF(AR$11=\"\",0,Calc!AR193)","v":482720.5010628},{"$f":"IF(AS$11=\"\",0,Calc!AS193)","v":547213.52347199991},{"$f":"IF(AT$11=\"\",0,Calc!AT193)","v":492492.17112479993},{"$f":"IF(AU$11=\"\",0,Calc!AU193)","v":404459.19553624198},{"$f":"IF(AV$11=\"\",0,Calc!AV193)","v":768472.47151885985},{"$f":"IF(AW$11=\"\",0,Calc!AW193)","v":862846.28381064965},{"$f":"IF(AX$11=\"\",0,Calc!AX193)","v":776561.65542958467},{"$f":"IF(AY$11=\"\",0,Calc!AY193)","v":458387.08827440767},{"$f":"IF(AZ$11=\"\",0,Calc!AZ193)","v":870935.46772137447},{"$f":"IF(BA$11=\"\",0,Calc!BA193)","v":992057.51481129439},{"$f":"IF(BB$11=\"\",0,Calc!BB193)","v":1157400.4339465101},{"$f":"IF(BC$11=\"\",0,Calc!BC193)","v":678722.47669702733},{"$f":"IF(BD$11=\"\",0,Calc!BD193)","v":1289572.705724352},{"$f":"IF(BE$11=\"\",0,Calc!BE193)","v":1428889.4246253208},{"$f":"IF(BF$11=\"\",0,Calc!BF193)","v":1286000.482162789},{"$f":"IF(BG$11=\"\",0,Calc!BG193)","v":766670.62078271597},{"$f":"IF(BH$11=\"\",0,Calc!BH193)","v":1456674.1794871604},{"$f":"IF(BI$11=\"\",0,Calc!BI193)","v":1606357.491163786},{"$f":"IF(BJ$11=\"\",0,Calc!BJ193)","v":1817478.7614310263},{"$f":"IF(BK$11=\"\",0,Calc!BK193)","v":1055606.3513362021},{"$f":"IF(BL$11=\"\",0,Calc!BL193)","v":2005652.0675387844},{"$f":"IF(BM$11=\"\",0,Calc!BM193)","v":2251470.6596151618},{"$f":"IF(BN$11=\"\",0,Calc!BN193)","v":2026323.5936536454},{"$f":"IF(BO$11=\"\",0,Calc!BO193)","v":1172640.9685495633},{"$f":"IF(BP$11=\"\",0,Calc!BP193)","v":2228017.8402441703},{"$f":"IF(BQ$11=\"\",0,Calc!BQ193)","v":2439093.2145830924},{"$f":"IF(BR$11=\"\",0,Calc!BR193)","v":2195183.8931247829},{"$f":"IF(BS$11=\"\",0,Calc!BS193)","v":1588476.5125931448},{"$f":"IF(BT$11=\"\",0,Calc!BT193)","v":3018105.3739269758},{"$f":"IF(BU$11=\"\",0,Calc!BU193)","v":3294617.9520450411},{"$f":"IF(BV$11=\"\",0,Calc!BV193)","v":2965156.1568405377},{"$f":"IF(BW$11=\"\",0,Calc!BW193)","v":1706141.4394518964},{"$f":"IF(BX$11=\"\",0,Calc!BX193)","v":3241668.7349586035},{"$f":"IF(BY$11=\"\",0,Calc!BY193)","v":3607606.6574893217},{"$f":"IF(BZ$11=\"\",0,Calc!BZ193)","v":3246845.9917403893},{"$f":"IF(CA$11=\"\",0,Calc!CA193)","v":1803803.3287446608},{"$f":"IF(CB$11=\"\",0,Calc!CB193)","v":3427226.324614855},{"$f":"IF(CC$11=\"\",0,Calc!CC193)","v":4275681.9644317888},{"$f":"IF(CD$11=\"\",0,Calc!CD193)","v":3848113.7679886096},{"$f":"IF(CE$11=\"\",0,Calc!CE193)","v":2184873.4838246433},{"$f":"IF(CF$11=\"\",0,Calc!CF193)","v":4151259.6192668225},{"$f":"IF(CG$11=\"\",0,Calc!CG193)","v":4369746.9676492866},{"$f":"IF(CH$11=\"\",0,Calc!CH193)","v":3932772.2708843579},{"$f":"IF(CI$11=\"\",0,Calc!CI193)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ193)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK193)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL193)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM193)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN193)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO193)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP193)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ193)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR193)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS193)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT193)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU193)","v":0}]
[{"$f":"ROW()","v":26},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"I23","v":"Продукт-1"},{"$f":"Items!$AL$18","v":"с/ст ингрединент - 3"},null,{"$f":"L23","v":1},{"$f":"M23","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B26=Lists!$CU$24,SUMIFS($Z26:$CV26,$Z$2:$CV$2,Periods!$Q$18),SUM($Z26:$CV26))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA194)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB194)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC194)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD194)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE194)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF194)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG194)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH194)","v":0},{"$f":"IF(AI$11=\"\",0,Calc!AI194)","v":0},{"$f":"IF(AJ$11=\"\",0,Calc!AJ194)","v":0},{"$f":"IF(AK$11=\"\",0,Calc!AK194)","v":0},{"$f":"IF(AL$11=\"\",0,Calc!AL194)","v":0},{"$f":"IF(AM$11=\"\",0,Calc!AM194)","v":0},{"$f":"IF(AN$11=\"\",0,Calc!AN194)","v":0},{"$f":"IF(AO$11=\"\",0,Calc!AO194)","v":0},{"$f":"IF(AP$11=\"\",0,Calc!AP194)","v":0},{"$f":"IF(AQ$11=\"\",0,Calc!AQ194)","v":0},{"$f":"IF(AR$11=\"\",0,Calc!AR194)","v":0},{"$f":"IF(AS$11=\"\",0,Calc!AS194)","v":0},{"$f":"IF(AT$11=\"\",0,Calc!AT194)","v":0},{"$f":"IF(AU$11=\"\",0,Calc!AU194)","v":0},{"$f":"IF(AV$11=\"\",0,Calc!AV194)","v":0},{"$f":"IF(AW$11=\"\",0,Calc!AW194)","v":0},{"$f":"IF(AX$11=\"\",0,Calc!AX194)","v":0},{"$f":"IF(AY$11=\"\",0,Calc!AY194)","v":0},{"$f":"IF(AZ$11=\"\",0,Calc!AZ194)","v":0},{"$f":"IF(BA$11=\"\",0,Calc!BA194)","v":0},{"$f":"IF(BB$11=\"\",0,Calc!BB194)","v":0},{"$f":"IF(BC$11=\"\",0,Calc!BC194)","v":0},{"$f":"IF(BD$11=\"\",0,Calc!BD194)","v":0},{"$f":"IF(BE$11=\"\",0,Calc!BE194)","v":0},{"$f":"IF(BF$11=\"\",0,Calc!BF194)","v":0},{"$f":"IF(BG$11=\"\",0,Calc!BG194)","v":0},{"$f":"IF(BH$11=\"\",0,Calc!BH194)","v":0},{"$f":"IF(BI$11=\"\",0,Calc!BI194)","v":0},{"$f":"IF(BJ$11=\"\",0,Calc!BJ194)","v":0},{"$f":"IF(BK$11=\"\",0,Calc!BK194)","v":0},{"$f":"IF(BL$11=\"\",0,Calc!BL194)","v":0},{"$f":"IF(BM$11=\"\",0,Calc!BM194)","v":0},{"$f":"IF(BN$11=\"\",0,Calc!BN194)","v":0},{"$f":"IF(BO$11=\"\",0,Calc!BO194)","v":0},{"$f":"IF(BP$11=\"\",0,Calc!BP194)","v":0},{"$f":"IF(BQ$11=\"\",0,Calc!BQ194)","v":0},{"$f":"IF(BR$11=\"\",0,Calc!BR194)","v":0},{"$f":"IF(BS$11=\"\",0,Calc!BS194)","v":0},{"$f":"IF(BT$11=\"\",0,Calc!BT194)","v":0},{"$f":"IF(BU$11=\"\",0,Calc!BU194)","v":0},{"$f":"IF(BV$11=\"\",0,Calc!BV194)","v":0},{"$f":"IF(BW$11=\"\",0,Calc!BW194)","v":0},{"$f":"IF(BX$11=\"\",0,Calc!BX194)","v":0},{"$f":"IF(BY$11=\"\",0,Calc!BY194)","v":0},{"$f":"IF(BZ$11=\"\",0,Calc!BZ194)","v":0},{"$f":"IF(CA$11=\"\",0,Calc!CA194)","v":0},{"$f":"IF(CB$11=\"\",0,Calc!CB194)","v":0},{"$f":"IF(CC$11=\"\",0,Calc!CC194)","v":0},{"$f":"IF(CD$11=\"\",0,Calc!CD194)","v":0},{"$f":"IF(CE$11=\"\",0,Calc!CE194)","v":0},{"$f":"IF(CF$11=\"\",0,Calc!CF194)","v":0},{"$f":"IF(CG$11=\"\",0,Calc!CG194)","v":0},{"$f":"IF(CH$11=\"\",0,Calc!CH194)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI194)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ194)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK194)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL194)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM194)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN194)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO194)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP194)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ194)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR194)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS194)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT194)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU194)","v":0}]
[{"$f":"ROW()","v":27},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":28},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"I23","v":"Продукт-1"},{"$f":"Items!$AQ$16","v":"ФОТ производственных рабочих"},null,{"$f":"L23","v":1},{"$f":"M23","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B28=Lists!$CU$24,SUMIFS($Z28:$CV28,$Z$2:$CV$2,Periods!$Q$18),SUM($Z28:$CV28))","v":86219295.158261284},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA196)","v":8437.4999999999982},{"$f":"IF(AB$11=\"\",0,Calc!AB196)","v":16031.249999999996},{"$f":"IF(AC$11=\"\",0,Calc!AC196)","v":50625},{"$f":"IF(AD$11=\"\",0,Calc!AD196)","v":50625},{"$f":"IF(AE$11=\"\",0,Calc!AE196)","v":50625},{"$f":"IF(AF$11=\"\",0,Calc!AF196)","v":100996.875},{"$f":"IF(AG$11=\"\",0,Calc!AG196)","v":121499.99999999997},{"$f":"IF(AH$11=\"\",0,Calc!AH196)","v":121499.99999999997},{"$f":"IF(AI$11=\"\",0,Calc!AI196)","v":121499.99999999997},{"$f":"IF(AJ$11=\"\",0,Calc!AJ196)","v":201993.75000000006},{"$f":"IF(AK$11=\"\",0,Calc!AK196)","v":236249.99999999994},{"$f":"IF(AL$11=\"\",0,Calc!AL196)","v":236249.99999999994},{"$f":"IF(AM$11=\"\",0,Calc!AM196)","v":243337.49999999994},{"$f":"IF(AN$11=\"\",0,Calc!AN196)","v":254287.6875},{"$f":"IF(AO$11=\"\",0,Calc!AO196)","v":417150},{"$f":"IF(AP$11=\"\",0,Calc!AP196)","v":417150},{"$f":"IF(AQ$11=\"\",0,Calc!AQ196)","v":417150},{"$f":"IF(AR$11=\"\",0,Calc!AR196)","v":429316.875},{"$f":"IF(AS$11=\"\",0,Calc!AS196)","v":486675},{"$f":"IF(AT$11=\"\",0,Calc!AT196)","v":486675},{"$f":"IF(AU$11=\"\",0,Calc!AU196)","v":486675},{"$f":"IF(AV$11=\"\",0,Calc!AV196)","v":668743.59374999988},{"$f":"IF(AW$11=\"\",0,Calc!AW196)","v":750869.99999999988},{"$f":"IF(AX$11=\"\",0,Calc!AX196)","v":750869.99999999988},{"$f":"IF(AY$11=\"\",0,Calc!AY196)","v":773396.09999999986},{"$f":"IF(AZ$11=\"\",0,Calc!AZ196)","v":780646.68843749992},{"$f":"IF(BA$11=\"\",0,Calc!BA196)","v":870070.61249999993},{"$f":"IF(BB$11=\"\",0,Calc!BB196)","v":1015082.38125},{"$f":"IF(BC$11=\"\",0,Calc!BC196)","v":1015082.38125},{"$f":"IF(BD$11=\"\",0,Calc!BD196)","v":1131002.2828124997},{"$f":"IF(BE$11=\"\",0,Calc!BE196)","v":1253188.1249999998},{"$f":"IF(BF$11=\"\",0,Calc!BF196)","v":1253188.1249999998},{"$f":"IF(BG$11=\"\",0,Calc!BG196)","v":1253188.1249999998},{"$f":"IF(BH$11=\"\",0,Calc!BH196)","v":1253188.1249999998},{"$f":"IF(BI$11=\"\",0,Calc!BI196)","v":1378506.9375},{"$f":"IF(BJ$11=\"\",0,Calc!BJ196)","v":1559682.135},{"$f":"IF(BK$11=\"\",0,Calc!BK196)","v":1606472.5990500001},{"$f":"IF(BL$11=\"\",0,Calc!BL196)","v":1772799.3075375},{"$f":"IF(BM$11=\"\",0,Calc!BM196)","v":1947239.5139999995},{"$f":"IF(BN$11=\"\",0,Calc!BN196)","v":1947239.5139999995},{"$f":"IF(BO$11=\"\",0,Calc!BO196)","v":1947239.5139999995},{"$f":"IF(BP$11=\"\",0,Calc!BP196)","v":1947239.5139999995},{"$f":"IF(BQ$11=\"\",0,Calc!BQ196)","v":2109509.4734999998},{"$f":"IF(BR$11=\"\",0,Calc!BR196)","v":2109509.4734999998},{"$f":"IF(BS$11=\"\",0,Calc!BS196)","v":2109509.4734999998},{"$f":"IF(BT$11=\"\",0,Calc!BT196)","v":2554092.2829937502},{"$f":"IF(BU$11=\"\",0,Calc!BU196)","v":2788092.9404999996},{"$f":"IF(BV$11=\"\",0,Calc!BV196)","v":2788092.9404999996},{"$f":"IF(BW$11=\"\",0,Calc!BW196)","v":2871735.7287149993},{"$f":"IF(BX$11=\"\",0,Calc!BX196)","v":2871735.7287149993},{"$f":"IF(BY$11=\"\",0,Calc!BY196)","v":3076859.7093374999},{"$f":"IF(BZ$11=\"\",0,Calc!BZ196)","v":3076859.7093374999},{"$f":"IF(CA$11=\"\",0,Calc!CA196)","v":3076859.7093374999},{"$f":"IF(CB$11=\"\",0,Calc!CB196)","v":3076859.7093374999},{"$f":"IF(CC$11=\"\",0,Calc!CC196)","v":3646648.5443999995},{"$f":"IF(CD$11=\"\",0,Calc!CD196)","v":3646648.5443999995},{"$f":"IF(CE$11=\"\",0,Calc!CE196)","v":3646648.5443999995},{"$f":"IF(CF$11=\"\",0,Calc!CF196)","v":3646648.5443999995},{"$f":"IF(CG$11=\"\",0,Calc!CG196)","v":3646648.5443999995},{"$f":"IF(CH$11=\"\",0,Calc!CH196)","v":3646648.5443999995},{"$f":"IF(CI$11=\"\",0,Calc!CI196)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ196)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK196)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL196)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM196)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN196)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO196)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP196)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ196)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR196)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS196)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT196)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU196)","v":0}]
[{"$f":"ROW()","v":29},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"I23","v":"Продукт-1"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L23","v":1},{"$f":"M23","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B29=Lists!$CU$24,SUMIFS($Z29:$CV29,$Z$2:$CV$2,Periods!$Q$18),SUM($Z29:$CV29))","v":25865788.54747837},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA197)","v":2531.2499999999995},{"$f":"IF(AB$11=\"\",0,Calc!AB197)","v":4809.3749999999991},{"$f":"IF(AC$11=\"\",0,Calc!AC197)","v":15187.5},{"$f":"IF(AD$11=\"\",0,Calc!AD197)","v":15187.5},{"$f":"IF(AE$11=\"\",0,Calc!AE197)","v":15187.5},{"$f":"IF(AF$11=\"\",0,Calc!AF197)","v":30299.0625},{"$f":"IF(AG$11=\"\",0,Calc!AG197)","v":36449.999999999993},{"$f":"IF(AH$11=\"\",0,Calc!AH197)","v":36449.999999999993},{"$f":"IF(AI$11=\"\",0,Calc!AI197)","v":36449.999999999993},{"$f":"IF(AJ$11=\"\",0,Calc!AJ197)","v":60598.125000000015},{"$f":"IF(AK$11=\"\",0,Calc!AK197)","v":70874.999999999985},{"$f":"IF(AL$11=\"\",0,Calc!AL197)","v":70874.999999999985},{"$f":"IF(AM$11=\"\",0,Calc!AM197)","v":73001.249999999985},{"$f":"IF(AN$11=\"\",0,Calc!AN197)","v":76286.306249999994},{"$f":"IF(AO$11=\"\",0,Calc!AO197)","v":125145},{"$f":"IF(AP$11=\"\",0,Calc!AP197)","v":125145},{"$f":"IF(AQ$11=\"\",0,Calc!AQ197)","v":125145},{"$f":"IF(AR$11=\"\",0,Calc!AR197)","v":128795.0625},{"$f":"IF(AS$11=\"\",0,Calc!AS197)","v":146002.5},{"$f":"IF(AT$11=\"\",0,Calc!AT197)","v":146002.5},{"$f":"IF(AU$11=\"\",0,Calc!AU197)","v":146002.5},{"$f":"IF(AV$11=\"\",0,Calc!AV197)","v":200623.07812499997},{"$f":"IF(AW$11=\"\",0,Calc!AW197)","v":225260.99999999997},{"$f":"IF(AX$11=\"\",0,Calc!AX197)","v":225260.99999999997},{"$f":"IF(AY$11=\"\",0,Calc!AY197)","v":232018.82999999996},{"$f":"IF(AZ$11=\"\",0,Calc!AZ197)","v":234194.00653124996},{"$f":"IF(BA$11=\"\",0,Calc!BA197)","v":261021.18374999997},{"$f":"IF(BB$11=\"\",0,Calc!BB197)","v":304524.71437499998},{"$f":"IF(BC$11=\"\",0,Calc!BC197)","v":304524.71437499998},{"$f":"IF(BD$11=\"\",0,Calc!BD197)","v":339300.68484374991},{"$f":"IF(BE$11=\"\",0,Calc!BE197)","v":375956.43749999994},{"$f":"IF(BF$11=\"\",0,Calc!BF197)","v":375956.43749999994},{"$f":"IF(BG$11=\"\",0,Calc!BG197)","v":375956.43749999994},{"$f":"IF(BH$11=\"\",0,Calc!BH197)","v":375956.43749999994},{"$f":"IF(BI$11=\"\",0,Calc!BI197)","v":413552.08124999999},{"$f":"IF(BJ$11=\"\",0,Calc!BJ197)","v":467904.64049999998},{"$f":"IF(BK$11=\"\",0,Calc!BK197)","v":481941.77971500001},{"$f":"IF(BL$11=\"\",0,Calc!BL197)","v":531839.79226124997},{"$f":"IF(BM$11=\"\",0,Calc!BM197)","v":584171.85419999983},{"$f":"IF(BN$11=\"\",0,Calc!BN197)","v":584171.85419999983},{"$f":"IF(BO$11=\"\",0,Calc!BO197)","v":584171.85419999983},{"$f":"IF(BP$11=\"\",0,Calc!BP197)","v":584171.85419999983},{"$f":"IF(BQ$11=\"\",0,Calc!BQ197)","v":632852.84204999998},{"$f":"IF(BR$11=\"\",0,Calc!BR197)","v":632852.84204999998},{"$f":"IF(BS$11=\"\",0,Calc!BS197)","v":632852.84204999998},{"$f":"IF(BT$11=\"\",0,Calc!BT197)","v":766227.68489812501},{"$f":"IF(BU$11=\"\",0,Calc!BU197)","v":836427.88214999984},{"$f":"IF(BV$11=\"\",0,Calc!BV197)","v":836427.88214999984},{"$f":"IF(BW$11=\"\",0,Calc!BW197)","v":861520.71861449978},{"$f":"IF(BX$11=\"\",0,Calc!BX197)","v":861520.71861449978},{"$f":"IF(BY$11=\"\",0,Calc!BY197)","v":923057.91280125},{"$f":"IF(BZ$11=\"\",0,Calc!BZ197)","v":923057.91280125},{"$f":"IF(CA$11=\"\",0,Calc!CA197)","v":923057.91280125},{"$f":"IF(CB$11=\"\",0,Calc!CB197)","v":923057.91280125},{"$f":"IF(CC$11=\"\",0,Calc!CC197)","v":1093994.5633199997},{"$f":"IF(CD$11=\"\",0,Calc!CD197)","v":1093994.5633199997},{"$f":"IF(CE$11=\"\",0,Calc!CE197)","v":1093994.5633199997},{"$f":"IF(CF$11=\"\",0,Calc!CF197)","v":1093994.5633199997},{"$f":"IF(CG$11=\"\",0,Calc!CG197)","v":1093994.5633199997},{"$f":"IF(CH$11=\"\",0,Calc!CH197)","v":1093994.5633199997},{"$f":"IF(CI$11=\"\",0,Calc!CI197)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ197)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK197)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL197)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM197)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN197)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO197)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP197)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ197)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR197)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS197)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT197)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU197)","v":0}]
[{"$f":"ROW()","v":30},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"Lists!$AM$17","v":"Продукт-2"},null,null,{"$f":"L23+1","v":2},{"$f":"M22","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B30=Lists!$CU$24,SUMIFS($Z30:$CV30,$Z$2:$CV$2,Periods!$Q$18),SUM($Z30:$CV30))","v":366626769.22294718},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA198)","v":38295},{"$f":"IF(AB$11=\"\",0,Calc!AB198)","v":72760.5},{"$f":"IF(AC$11=\"\",0,Calc!AC198)","v":229770},{"$f":"IF(AD$11=\"\",0,Calc!AD198)","v":212643},{"$f":"IF(AE$11=\"\",0,Calc!AE198)","v":158407.5},{"$f":"IF(AF$11=\"\",0,Calc!AF198)","v":458391.15},{"$f":"IF(AG$11=\"\",0,Calc!AG198)","v":557720.64},{"$f":"IF(AH$11=\"\",0,Calc!AH198)","v":515988.576},{"$f":"IF(AI$11=\"\",0,Calc!AI198)","v":376701.21900000004},{"$f":"IF(AJ$11=\"\",0,Calc!AJ198)","v":931816.38060000027},{"$f":"IF(AK$11=\"\",0,Calc!AK198)","v":1089843.7200000002},{"$f":"IF(AL$11=\"\",0,Calc!AL198)","v":1008159.3480000001},{"$f":"IF(AM$11=\"\",0,Calc!AM198)","v":737309.86727999989},{"$f":"IF(AN$11=\"\",0,Calc!AN198)","v":1160471.2978320003},{"$f":"IF(AO$11=\"\",0,Calc!AO198)","v":1913150.19744},{"$f":"IF(AP$11=\"\",0,Calc!AP198)","v":1770039.1776959999},{"$f":"IF(AQ$11=\"\",0,Calc!AQ198)","v":1257224.6902800002},{"$f":"IF(AR$11=\"\",0,Calc!AR198)","v":1968950.4115320002},{"$f":"IF(AS$11=\"\",0,Calc!AS198)","v":2257487.2885824004},{"$f":"IF(AT$11=\"\",0,Calc!AT198)","v":2087976.5597241607},{"$f":"IF(AU$11=\"\",0,Calc!AU198)","v":1796444.2121299803},{"$f":"IF(AV$11=\"\",0,Calc!AV198)","v":3117492.3780469624},{"$f":"IF(AW$11=\"\",0,Calc!AW198)","v":3500342.3192106239},{"$f":"IF(AX$11=\"\",0,Calc!AX198)","v":3237075.2872895617},{"$f":"IF(AY$11=\"\",0,Calc!AY198)","v":2313651.1579632619},{"$f":"IF(AZ$11=\"\",0,Calc!AZ198)","v":3599983.7138801981},{"$f":"IF(BA$11=\"\",0,Calc!BA198)","v":4032327.6295124157},{"$f":"IF(BB$11=\"\",0,Calc!BB198)","v":4704382.2344311513},{"$f":"IF(BC$11=\"\",0,Calc!BC198)","v":3243865.7158392556},{"$f":"IF(BD$11=\"\",0,Calc!BD198)","v":5241611.0698445849},{"$f":"IF(BE$11=\"\",0,Calc!BE198)","v":5874409.6030192487},{"$f":"IF(BF$11=\"\",0,Calc!BF198)","v":5431781.4927173248},{"$f":"IF(BG$11=\"\",0,Calc!BG198)","v":3787352.7926880056},{"$f":"IF(BH$11=\"\",0,Calc!BH198)","v":5892654.6561072096},{"$f":"IF(BI$11=\"\",0,Calc!BI198)","v":6494173.2013462968},{"$f":"IF(BJ$11=\"\",0,Calc!BJ198)","v":7347693.1078089532},{"$f":"IF(BK$11=\"\",0,Calc!BK198)","v":5126327.7643465009},{"$f":"IF(BL$11=\"\",0,Calc!BL198)","v":8261491.0012763524},{"$f":"IF(BM$11=\"\",0,Calc!BM198)","v":9119710.0012469683},{"$f":"IF(BN$11=\"\",0,Calc!BN198)","v":8432753.3449622709},{"$f":"IF(BO$11=\"\",0,Calc!BO198)","v":5828042.6898827963},{"$f":"IF(BP$11=\"\",0,Calc!BP198)","v":9048152.0162173118},{"$f":"IF(BQ$11=\"\",0,Calc!BQ198)","v":9993252.079596024},{"$f":"IF(BR$11=\"\",0,Calc!BR198)","v":9237692.4107964188},{"$f":"IF(BS$11=\"\",0,Calc!BS198)","v":7284329.7598295268},{"$f":"IF(BT$11=\"\",0,Calc!BT198)","v":12160076.826651102},{"$f":"IF(BU$11=\"\",0,Calc!BU198)","v":13274157.939424204},{"$f":"IF(BV$11=\"\",0,Calc!BV198)","v":12268921.774161784},{"$f":"IF(BW$11=\"\",0,Calc!BW198)","v":8603576.8495720979},{"$f":"IF(BX$11=\"\",0,Calc!BX198)","v":13360190.856323386},{"$f":"IF(BY$11=\"\",0,Calc!BY198)","v":14562818.340413507},{"$f":"IF(BZ$11=\"\",0,Calc!BZ198)","v":13462084.739451155},{"$f":"IF(CA$11=\"\",0,Calc!CA198)","v":9059150.3356017526},{"$f":"IF(CB$11=\"\",0,Calc!CB198)","v":14012451.539932329},{"$f":"IF(CC$11=\"\",0,Calc!CC198)","v":17458715.923490074},{"$f":"IF(CD$11=\"\",0,Calc!CD198)","v":16134234.829605069},{"$f":"IF(CE$11=\"\",0,Calc!CE198)","v":10880273.815357167},{"$f":"IF(CF$11=\"\",0,Calc!CF198)","v":16880005.763002615},{"$f":"IF(CG$11=\"\",0,Calc!CG198)","v":17546642.646074332},{"$f":"IF(CH$11=\"\",0,Calc!CH198)","v":16213368.8799309},{"$f":"IF(CI$11=\"\",0,Calc!CI198)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ198)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK198)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL198)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM198)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN198)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO198)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP198)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ198)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR198)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS198)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT198)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU198)","v":0}]
[{"$f":"ROW()","v":31},null,null,null,null,null,null,{"$f":"H29","v":"Себестоимость"},{"$f":"I30","v":"Продукт-2"},{"$f":"Items!$AL$16","v":"с/ст ингрединент - 1"},null,{"$f":"L30","v":2},{"$f":"M30","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B31=Lists!$CU$24,SUMIFS($Z31:$CV31,$Z$2:$CV$2,Periods!$Q$18),SUM($Z31:$CV31))","v":81417845.313693285},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA199)","v":8745.0000000000018},{"$f":"IF(AB$11=\"\",0,Calc!AB199)","v":16615.5},{"$f":"IF(AC$11=\"\",0,Calc!AC199)","v":52470},{"$f":"IF(AD$11=\"\",0,Calc!AD199)","v":47223},{"$f":"IF(AE$11=\"\",0,Calc!AE199)","v":30607.5},{"$f":"IF(AF$11=\"\",0,Calc!AF199)","v":104677.65},{"$f":"IF(AG$11=\"\",0,Calc!AG199)","v":125928.00000000003},{"$f":"IF(AH$11=\"\",0,Calc!AH199)","v":113335.2},{"$f":"IF(AI$11=\"\",0,Calc!AI199)","v":72392.859000000011},{"$f":"IF(AJ$11=\"\",0,Calc!AJ199)","v":213961.11660000007},{"$f":"IF(AK$11=\"\",0,Calc!AK199)","v":250246.92},{"$f":"IF(AL$11=\"\",0,Calc!AL199)","v":225222.22800000003},{"$f":"IF(AM$11=\"\",0,Calc!AM199)","v":137635.80599999998},{"$f":"IF(AN$11=\"\",0,Calc!AN199)","v":261508.03140000009},{"$f":"IF(AO$11=\"\",0,Calc!AO199)","v":438432.60383999994},{"$f":"IF(AP$11=\"\",0,Calc!AP199)","v":394589.34345600003},{"$f":"IF(AQ$11=\"\",0,Calc!AQ199)","v":237484.32708000005},{"$f":"IF(AR$11=\"\",0,Calc!AR199)","v":451220.22145199997},{"$f":"IF(AS$11=\"\",0,Calc!AS199)","v":511504.70448000007},{"$f":"IF(AT$11=\"\",0,Calc!AT199)","v":460354.23403200007},{"$f":"IF(AU$11=\"\",0,Calc!AU199)","v":378065.91469877999},{"$f":"IF(AV$11=\"\",0,Calc!AV199)","v":718325.237927682},{"$f":"IF(AW$11=\"\",0,Calc!AW199)","v":806540.618024064},{"$f":"IF(AX$11=\"\",0,Calc!AX199)","v":725886.55622165767},{"$f":"IF(AY$11=\"\",0,Calc!AY199)","v":428474.703325284},{"$f":"IF(AZ$11=\"\",0,Calc!AZ199)","v":814101.93631803966},{"$f":"IF(BA$11=\"\",0,Calc!BA199)","v":927320.075573168},{"$f":"IF(BB$11=\"\",0,Calc!BB199)","v":1081873.4215020293},{"$f":"IF(BC$11=\"\",0,Calc!BC199)","v":634431.94470798003},{"$f":"IF(BD$11=\"\",0,Calc!BD199)","v":1205420.6949451622},{"$f":"IF(BE$11=\"\",0,Calc!BE199)","v":1335646.1993852209},{"$f":"IF(BF$11=\"\",0,Calc!BF199)","v":1202081.579446699},{"$f":"IF(BG$11=\"\",0,Calc!BG199)","v":716640.96828014043},{"$f":"IF(BH$11=\"\",0,Calc!BH199)","v":1361617.8397322665},{"$f":"IF(BI$11=\"\",0,Calc!BI199)","v":1501533.4573488657},{"$f":"IF(BJ$11=\"\",0,Calc!BJ199)","v":1698877.8546004307},{"$f":"IF(BK$11=\"\",0,Calc!BK199)","v":986721.98625782609},{"$f":"IF(BL$11=\"\",0,Calc!BL199)","v":1874771.7738898697},{"$f":"IF(BM$11=\"\",0,Calc!BM199)","v":2104549.2938201698},{"$f":"IF(BN$11=\"\",0,Calc!BN199)","v":1894094.3644381524},{"$f":"IF(BO$11=\"\",0,Calc!BO199)","v":1096119.4238646715},{"$f":"IF(BP$11=\"\",0,Calc!BP199)","v":2082626.9053428757},{"$f":"IF(BQ$11=\"\",0,Calc!BQ199)","v":2279928.4016385176},{"$f":"IF(BR$11=\"\",0,Calc!BR199)","v":2051935.5614746653},{"$f":"IF(BS$11=\"\",0,Calc!BS199)","v":1484819.3151223403},{"$f":"IF(BT$11=\"\",0,Calc!BT199)","v":2821156.6987324473},{"$f":"IF(BU$11=\"\",0,Calc!BU199)","v":3079625.2461796692},{"$f":"IF(BV$11=\"\",0,Calc!BV199)","v":2771662.7215617029},{"$f":"IF(BW$11=\"\",0,Calc!BW199)","v":1594805.9310573286},{"$f":"IF(BX$11=\"\",0,Calc!BX199)","v":3030131.2690089247},{"$f":"IF(BY$11=\"\",0,Calc!BY199)","v":3372189.6445667385},{"$f":"IF(BZ$11=\"\",0,Calc!BZ199)","v":3034970.6801100648},{"$f":"IF(CA$11=\"\",0,Calc!CA199)","v":1686094.822283369},{"$f":"IF(CB$11=\"\",0,Calc!CB199)","v":3203580.1623384017},{"$f":"IF(CC$11=\"\",0,Calc!CC199)","v":3996669.2083753925},{"$f":"IF(CD$11=\"\",0,Calc!CD199)","v":3597002.2875378537},{"$f":"IF(CE$11=\"\",0,Calc!CE199)","v":2042297.9654798259},{"$f":"IF(CF$11=\"\",0,Calc!CF199)","v":3880366.1344116693},{"$f":"IF(CG$11=\"\",0,Calc!CG199)","v":4084595.9309596517},{"$f":"IF(CH$11=\"\",0,Calc!CH199)","v":3676136.3378636865},{"$f":"IF(CI$11=\"\",0,Calc!CI199)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ199)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK199)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL199)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM199)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN199)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO199)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP199)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ199)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR199)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS199)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT199)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU199)","v":0}]
[{"$f":"ROW()","v":32},null,null,null,null,null,null,{"$f":"H29","v":"Себестоимость"},{"$f":"I30","v":"Продукт-2"},{"$f":"Items!$AL$17","v":"с/ст ингрединент - 2"},null,{"$f":"L30","v":2},{"$f":"M30","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B32=Lists!$CU$24,SUMIFS($Z32:$CV32,$Z$2:$CV$2,Periods!$Q$18),SUM($Z32:$CV32))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA200)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB200)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC200)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD200)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE200)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF200)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG200)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH200)","v":0},{"$f":"IF(AI$11=\"\",0,Calc!AI200)","v":0},{"$f":"IF(AJ$11=\"\",0,Calc!AJ200)","v":0},{"$f":"IF(AK$11=\"\",0,Calc!AK200)","v":0},{"$f":"IF(AL$11=\"\",0,Calc!AL200)","v":0},{"$f":"IF(AM$11=\"\",0,Calc!AM200)","v":0},{"$f":"IF(AN$11=\"\",0,Calc!AN200)","v":0},{"$f":"IF(AO$11=\"\",0,Calc!AO200)","v":0},{"$f":"IF(AP$11=\"\",0,Calc!AP200)","v":0},{"$f":"IF(AQ$11=\"\",0,Calc!AQ200)","v":0},{"$f":"IF(AR$11=\"\",0,Calc!AR200)","v":0},{"$f":"IF(AS$11=\"\",0,Calc!AS200)","v":0},{"$f":"IF(AT$11=\"\",0,Calc!AT200)","v":0},{"$f":"IF(AU$11=\"\",0,Calc!AU200)","v":0},{"$f":"IF(AV$11=\"\",0,Calc!AV200)","v":0},{"$f":"IF(AW$11=\"\",0,Calc!AW200)","v":0},{"$f":"IF(AX$11=\"\",0,Calc!AX200)","v":0},{"$f":"IF(AY$11=\"\",0,Calc!AY200)","v":0},{"$f":"IF(AZ$11=\"\",0,Calc!AZ200)","v":0},{"$f":"IF(BA$11=\"\",0,Calc!BA200)","v":0},{"$f":"IF(BB$11=\"\",0,Calc!BB200)","v":0},{"$f":"IF(BC$11=\"\",0,Calc!BC200)","v":0},{"$f":"IF(BD$11=\"\",0,Calc!BD200)","v":0},{"$f":"IF(BE$11=\"\",0,Calc!BE200)","v":0},{"$f":"IF(BF$11=\"\",0,Calc!BF200)","v":0},{"$f":"IF(BG$11=\"\",0,Calc!BG200)","v":0},{"$f":"IF(BH$11=\"\",0,Calc!BH200)","v":0},{"$f":"IF(BI$11=\"\",0,Calc!BI200)","v":0},{"$f":"IF(BJ$11=\"\",0,Calc!BJ200)","v":0},{"$f":"IF(BK$11=\"\",0,Calc!BK200)","v":0},{"$f":"IF(BL$11=\"\",0,Calc!BL200)","v":0},{"$f":"IF(BM$11=\"\",0,Calc!BM200)","v":0},{"$f":"IF(BN$11=\"\",0,Calc!BN200)","v":0},{"$f":"IF(BO$11=\"\",0,Calc!BO200)","v":0},{"$f":"IF(BP$11=\"\",0,Calc!BP200)","v":0},{"$f":"IF(BQ$11=\"\",0,Calc!BQ200)","v":0},{"$f":"IF(BR$11=\"\",0,Calc!BR200)","v":0},{"$f":"IF(BS$11=\"\",0,Calc!BS200)","v":0},{"$f":"IF(BT$11=\"\",0,Calc!BT200)","v":0},{"$f":"IF(BU$11=\"\",0,Calc!BU200)","v":0},{"$f":"IF(BV$11=\"\",0,Calc!BV200)","v":0},{"$f":"IF(BW$11=\"\",0,Calc!BW200)","v":0},{"$f":"IF(BX$11=\"\",0,Calc!BX200)","v":0},{"$f":"IF(BY$11=\"\",0,Calc!BY200)","v":0},{"$f":"IF(BZ$11=\"\",0,Calc!BZ200)","v":0},{"$f":"IF(CA$11=\"\",0,Calc!CA200)","v":0},{"$f":"IF(CB$11=\"\",0,Calc!CB200)","v":0},{"$f":"IF(CC$11=\"\",0,Calc!CC200)","v":0},{"$f":"IF(CD$11=\"\",0,Calc!CD200)","v":0},{"$f":"IF(CE$11=\"\",0,Calc!CE200)","v":0},{"$f":"IF(CF$11=\"\",0,Calc!CF200)","v":0},{"$f":"IF(CG$11=\"\",0,Calc!CG200)","v":0},{"$f":"IF(CH$11=\"\",0,Calc!CH200)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI200)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ200)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK200)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL200)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM200)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN200)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO200)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP200)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ200)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR200)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS200)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT200)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU200)","v":0}]
[{"$f":"ROW()","v":33},null,null,null,null,null,null,{"$f":"H29","v":"Себестоимость"},{"$f":"I30","v":"Продукт-2"},{"$f":"Items!$AL$18","v":"с/ст ингрединент - 3"},null,{"$f":"L30","v":2},{"$f":"M30","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B33=Lists!$CU$24,SUMIFS($Z33:$CV33,$Z$2:$CV$2,Periods!$Q$18),SUM($Z33:$CV33))","v":185577738.39304098},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA201)","v":19800},{"$f":"IF(AB$11=\"\",0,Calc!AB201)","v":37620},{"$f":"IF(AC$11=\"\",0,Calc!AC201)","v":118800},{"$f":"IF(AD$11=\"\",0,Calc!AD201)","v":106920},{"$f":"IF(AE$11=\"\",0,Calc!AE201)","v":69300},{"$f":"IF(AF$11=\"\",0,Calc!AF201)","v":237006.00000000003},{"$f":"IF(AG$11=\"\",0,Calc!AG201)","v":291392.64000000001},{"$f":"IF(AH$11=\"\",0,Calc!AH201)","v":262253.37599999999},{"$f":"IF(AI$11=\"\",0,Calc!AI201)","v":163908.36000000004},{"$f":"IF(AJ$11=\"\",0,Calc!AJ201)","v":484440.26400000014},{"$f":"IF(AK$11=\"\",0,Calc!AK201)","v":566596.80000000005},{"$f":"IF(AL$11=\"\",0,Calc!AL201)","v":509937.12000000011},{"$f":"IF(AM$11=\"\",0,Calc!AM201)","v":318484.06127999997},{"$f":"IF(AN$11=\"\",0,Calc!AN201)","v":605119.71643200004},{"$f":"IF(AO$11=\"\",0,Calc!AO201)","v":992677.59360000014},{"$f":"IF(AP$11=\"\",0,Calc!AP201)","v":893409.83423999976},{"$f":"IF(AQ$11=\"\",0,Calc!AQ201)","v":537700.36320000002},{"$f":"IF(AR$11=\"\",0,Calc!AR201)","v":1021630.6900800001},{"$f":"IF(AS$11=\"\",0,Calc!AS201)","v":1183602.5841024003},{"$f":"IF(AT$11=\"\",0,Calc!AT201)","v":1065242.3256921603},{"$f":"IF(AU$11=\"\",0,Calc!AU201)","v":855998.29743120004},{"$f":"IF(AV$11=\"\",0,Calc!AV201)","v":1626396.7651192802},{"$f":"IF(AW$11=\"\",0,Calc!AW201)","v":1826129.7011865599},{"$f":"IF(AX$11=\"\",0,Calc!AX201)","v":1643516.731067904},{"$f":"IF(AY$11=\"\",0,Calc!AY201)","v":991474.29463797796},{"$f":"IF(AZ$11=\"\",0,Calc!AZ201)","v":1883801.1598121582},{"$f":"IF(BA$11=\"\",0,Calc!BA201)","v":2099592.6239392478},{"$f":"IF(BB$11=\"\",0,Calc!BB201)","v":2449524.7279291223},{"$f":"IF(BC$11=\"\",0,Calc!BC201)","v":1436449.6861312753},{"$f":"IF(BD$11=\"\",0,Calc!BD201)","v":2729254.4036494228},{"$f":"IF(BE$11=\"\",0,Calc!BE201)","v":3090634.903634028},{"$f":"IF(BF$11=\"\",0,Calc!BF201)","v":2781571.4132706253},{"$f":"IF(BG$11=\"\",0,Calc!BG201)","v":1622583.3244078651},{"$f":"IF(BH$11=\"\",0,Calc!BH201)","v":3082908.3163749427},{"$f":"IF(BI$11=\"\",0,Calc!BI201)","v":3399698.3939974313},{"$f":"IF(BJ$11=\"\",0,Calc!BJ201)","v":3846515.8972085221},{"$f":"IF(BK$11=\"\",0,Calc!BK201)","v":2283237.4414086747},{"$f":"IF(BL$11=\"\",0,Calc!BL201)","v":4338151.1386764823},{"$f":"IF(BM$11=\"\",0,Calc!BM201)","v":4765017.2690267982},{"$f":"IF(BN$11=\"\",0,Calc!BN201)","v":4288515.5421241187},{"$f":"IF(BO$11=\"\",0,Calc!BO201)","v":2481779.827618124},{"$f":"IF(BP$11=\"\",0,Calc!BP201)","v":4715381.6724744355},{"$f":"IF(BQ$11=\"\",0,Calc!BQ201)","v":5275668.2863575052},{"$f":"IF(BR$11=\"\",0,Calc!BR201)","v":4748101.457721754},{"$f":"IF(BS$11=\"\",0,Calc!BS201)","v":3361855.0531071858},{"$f":"IF(BT$11=\"\",0,Calc!BT201)","v":6387524.6009036535},{"$f":"IF(BU$11=\"\",0,Calc!BU201)","v":6972736.4064445337},{"$f":"IF(BV$11=\"\",0,Calc!BV201)","v":6275462.7658000812},{"$f":"IF(BW$11=\"\",0,Calc!BW201)","v":3690320.7431107699},{"$f":"IF(BX$11=\"\",0,Calc!BX201)","v":7011609.4119104622},{"$f":"IF(BY$11=\"\",0,Calc!BY201)","v":7635146.3650567681},{"$f":"IF(BZ$11=\"\",0,Calc!BZ201)","v":6871631.7285510898},{"$f":"IF(CA$11=\"\",0,Calc!CA201)","v":3817573.1825283831},{"$f":"IF(CB$11=\"\",0,Calc!CB201)","v":7253389.046803927},{"$f":"IF(CC$11=\"\",0,Calc!CC201)","v":9248141.7304746825},{"$f":"IF(CD$11=\"\",0,Calc!CD201)","v":8323327.5574272145},{"$f":"IF(CE$11=\"\",0,Calc!CE201)","v":4624070.8652373413},{"$f":"IF(CF$11=\"\",0,Calc!CF201)","v":8785734.6439509485},{"$f":"IF(CG$11=\"\",0,Calc!CG201)","v":9248141.7304746825},{"$f":"IF(CH$11=\"\",0,Calc!CH201)","v":8323327.5574272145},{"$f":"IF(CI$11=\"\",0,Calc!CI201)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ201)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK201)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL201)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM201)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN201)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO201)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP201)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ201)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR201)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS201)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT201)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU201)","v":0}]
[{"$f":"ROW()","v":34},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":35},null,null,null,null,null,null,{"$f":"H29","v":"Себестоимость"},{"$f":"I30","v":"Продукт-2"},{"$f":"Items!$AQ$16","v":"ФОТ производственных рабочих"},null,{"$f":"L30","v":2},{"$f":"M30","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B35=Lists!$CU$24,SUMIFS($Z35:$CV35,$Z$2:$CV$2,Periods!$Q$18),SUM($Z35:$CV35))","v":76639373.474009991},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA203)","v":7500},{"$f":"IF(AB$11=\"\",0,Calc!AB203)","v":14250},{"$f":"IF(AC$11=\"\",0,Calc!AC203)","v":45000},{"$f":"IF(AD$11=\"\",0,Calc!AD203)","v":45000},{"$f":"IF(AE$11=\"\",0,Calc!AE203)","v":45000},{"$f":"IF(AF$11=\"\",0,Calc!AF203)","v":89775},{"$f":"IF(AG$11=\"\",0,Calc!AG203)","v":108000},{"$f":"IF(AH$11=\"\",0,Calc!AH203)","v":108000},{"$f":"IF(AI$11=\"\",0,Calc!AI203)","v":108000},{"$f":"IF(AJ$11=\"\",0,Calc!AJ203)","v":179550.00000000006},{"$f":"IF(AK$11=\"\",0,Calc!AK203)","v":210000},{"$f":"IF(AL$11=\"\",0,Calc!AL203)","v":210000},{"$f":"IF(AM$11=\"\",0,Calc!AM203)","v":216300},{"$f":"IF(AN$11=\"\",0,Calc!AN203)","v":226033.5},{"$f":"IF(AO$11=\"\",0,Calc!AO203)","v":370800},{"$f":"IF(AP$11=\"\",0,Calc!AP203)","v":370800},{"$f":"IF(AQ$11=\"\",0,Calc!AQ203)","v":370800},{"$f":"IF(AR$11=\"\",0,Calc!AR203)","v":381615.00000000006},{"$f":"IF(AS$11=\"\",0,Calc!AS203)","v":432600.00000000017},{"$f":"IF(AT$11=\"\",0,Calc!AT203)","v":432600.00000000017},{"$f":"IF(AU$11=\"\",0,Calc!AU203)","v":432600.00000000017},{"$f":"IF(AV$11=\"\",0,Calc!AV203)","v":594438.75},{"$f":"IF(AW$11=\"\",0,Calc!AW203)","v":667440},{"$f":"IF(AX$11=\"\",0,Calc!AX203)","v":667440},{"$f":"IF(AY$11=\"\",0,Calc!AY203)","v":687463.2},{"$f":"IF(AZ$11=\"\",0,Calc!AZ203)","v":693908.16749999998},{"$f":"IF(BA$11=\"\",0,Calc!BA203)","v":773396.10000000021},{"$f":"IF(BB$11=\"\",0,Calc!BB203)","v":902295.45000000019},{"$f":"IF(BC$11=\"\",0,Calc!BC203)","v":902295.45000000019},{"$f":"IF(BD$11=\"\",0,Calc!BD203)","v":1005335.3624999999},{"$f":"IF(BE$11=\"\",0,Calc!BE203)","v":1113945.0000000002},{"$f":"IF(BF$11=\"\",0,Calc!BF203)","v":1113945.0000000002},{"$f":"IF(BG$11=\"\",0,Calc!BG203)","v":1113945.0000000002},{"$f":"IF(BH$11=\"\",0,Calc!BH203)","v":1113945.0000000002},{"$f":"IF(BI$11=\"\",0,Calc!BI203)","v":1225339.5000000002},{"$f":"IF(BJ$11=\"\",0,Calc!BJ203)","v":1386384.12},{"$f":"IF(BK$11=\"\",0,Calc!BK203)","v":1427975.6436000003},{"$f":"IF(BL$11=\"\",0,Calc!BL203)","v":1575821.6067000006},{"$f":"IF(BM$11=\"\",0,Calc!BM203)","v":1730879.568},{"$f":"IF(BN$11=\"\",0,Calc!BN203)","v":1730879.568},{"$f":"IF(BO$11=\"\",0,Calc!BO203)","v":1730879.568},{"$f":"IF(BP$11=\"\",0,Calc!BP203)","v":1730879.568},{"$f":"IF(BQ$11=\"\",0,Calc!BQ203)","v":1875119.5320000006},{"$f":"IF(BR$11=\"\",0,Calc!BR203)","v":1875119.5320000006},{"$f":"IF(BS$11=\"\",0,Calc!BS203)","v":1875119.5320000006},{"$f":"IF(BT$11=\"\",0,Calc!BT203)","v":2270304.2515500006},{"$f":"IF(BU$11=\"\",0,Calc!BU203)","v":2478304.8360000001},{"$f":"IF(BV$11=\"\",0,Calc!BV203)","v":2478304.8360000001},{"$f":"IF(BW$11=\"\",0,Calc!BW203)","v":2552653.9810799998},{"$f":"IF(BX$11=\"\",0,Calc!BX203)","v":2552653.9810799998},{"$f":"IF(BY$11=\"\",0,Calc!BY203)","v":2734986.4083000002},{"$f":"IF(BZ$11=\"\",0,Calc!BZ203)","v":2734986.4083000002},{"$f":"IF(CA$11=\"\",0,Calc!CA203)","v":2734986.4083000002},{"$f":"IF(CB$11=\"\",0,Calc!CB203)","v":2734986.4083000002},{"$f":"IF(CC$11=\"\",0,Calc!CC203)","v":3241465.3727999995},{"$f":"IF(CD$11=\"\",0,Calc!CD203)","v":3241465.3727999995},{"$f":"IF(CE$11=\"\",0,Calc!CE203)","v":3241465.3727999995},{"$f":"IF(CF$11=\"\",0,Calc!CF203)","v":3241465.3727999995},{"$f":"IF(CG$11=\"\",0,Calc!CG203)","v":3241465.3727999995},{"$f":"IF(CH$11=\"\",0,Calc!CH203)","v":3241465.3727999995},{"$f":"IF(CI$11=\"\",0,Calc!CI203)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ203)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK203)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL203)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM203)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN203)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO203)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP203)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ203)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR203)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS203)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT203)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU203)","v":0}]
[{"$f":"ROW()","v":36},null,null,null,null,null,null,{"$f":"H29","v":"Себестоимость"},{"$f":"I30","v":"Продукт-2"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L30","v":2},{"$f":"M30","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B36=Lists!$CU$24,SUMIFS($Z36:$CV36,$Z$2:$CV$2,Periods!$Q$18),SUM($Z36:$CV36))","v":22991812.042202994},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA204)","v":2250},{"$f":"IF(AB$11=\"\",0,Calc!AB204)","v":4275},{"$f":"IF(AC$11=\"\",0,Calc!AC204)","v":13500},{"$f":"IF(AD$11=\"\",0,Calc!AD204)","v":13500},{"$f":"IF(AE$11=\"\",0,Calc!AE204)","v":13500},{"$f":"IF(AF$11=\"\",0,Calc!AF204)","v":26932.5},{"$f":"IF(AG$11=\"\",0,Calc!AG204)","v":32400},{"$f":"IF(AH$11=\"\",0,Calc!AH204)","v":32400},{"$f":"IF(AI$11=\"\",0,Calc!AI204)","v":32400},{"$f":"IF(AJ$11=\"\",0,Calc!AJ204)","v":53865.000000000015},{"$f":"IF(AK$11=\"\",0,Calc!AK204)","v":63000},{"$f":"IF(AL$11=\"\",0,Calc!AL204)","v":63000},{"$f":"IF(AM$11=\"\",0,Calc!AM204)","v":64890},{"$f":"IF(AN$11=\"\",0,Calc!AN204)","v":67810.05},{"$f":"IF(AO$11=\"\",0,Calc!AO204)","v":111240},{"$f":"IF(AP$11=\"\",0,Calc!AP204)","v":111240},{"$f":"IF(AQ$11=\"\",0,Calc!AQ204)","v":111240},{"$f":"IF(AR$11=\"\",0,Calc!AR204)","v":114484.50000000001},{"$f":"IF(AS$11=\"\",0,Calc!AS204)","v":129780.00000000004},{"$f":"IF(AT$11=\"\",0,Calc!AT204)","v":129780.00000000004},{"$f":"IF(AU$11=\"\",0,Calc!AU204)","v":129780.00000000004},{"$f":"IF(AV$11=\"\",0,Calc!AV204)","v":178331.625},{"$f":"IF(AW$11=\"\",0,Calc!AW204)","v":200232},{"$f":"IF(AX$11=\"\",0,Calc!AX204)","v":200232},{"$f":"IF(AY$11=\"\",0,Calc!AY204)","v":206238.96},{"$f":"IF(AZ$11=\"\",0,Calc!AZ204)","v":208172.45024999999},{"$f":"IF(BA$11=\"\",0,Calc!BA204)","v":232018.83000000005},{"$f":"IF(BB$11=\"\",0,Calc!BB204)","v":270688.63500000007},{"$f":"IF(BC$11=\"\",0,Calc!BC204)","v":270688.63500000007},{"$f":"IF(BD$11=\"\",0,Calc!BD204)","v":301600.60874999996},{"$f":"IF(BE$11=\"\",0,Calc!BE204)","v":334183.50000000006},{"$f":"IF(BF$11=\"\",0,Calc!BF204)","v":334183.50000000006},{"$f":"IF(BG$11=\"\",0,Calc!BG204)","v":334183.50000000006},{"$f":"IF(BH$11=\"\",0,Calc!BH204)","v":334183.50000000006},{"$f":"IF(BI$11=\"\",0,Calc!BI204)","v":367601.85000000003},{"$f":"IF(BJ$11=\"\",0,Calc!BJ204)","v":415915.23600000003},{"$f":"IF(BK$11=\"\",0,Calc!BK204)","v":428392.69308000006},{"$f":"IF(BL$11=\"\",0,Calc!BL204)","v":472746.48201000015},{"$f":"IF(BM$11=\"\",0,Calc!BM204)","v":519263.87039999996},{"$f":"IF(BN$11=\"\",0,Calc!BN204)","v":519263.87039999996},{"$f":"IF(BO$11=\"\",0,Calc!BO204)","v":519263.87039999996},{"$f":"IF(BP$11=\"\",0,Calc!BP204)","v":519263.87039999996},{"$f":"IF(BQ$11=\"\",0,Calc!BQ204)","v":562535.8596000002},{"$f":"IF(BR$11=\"\",0,Calc!BR204)","v":562535.8596000002},{"$f":"IF(BS$11=\"\",0,Calc!BS204)","v":562535.8596000002},{"$f":"IF(BT$11=\"\",0,Calc!BT204)","v":681091.27546500019},{"$f":"IF(BU$11=\"\",0,Calc!BU204)","v":743491.45079999999},{"$f":"IF(BV$11=\"\",0,Calc!BV204)","v":743491.45079999999},{"$f":"IF(BW$11=\"\",0,Calc!BW204)","v":765796.19432399992},{"$f":"IF(BX$11=\"\",0,Calc!BX204)","v":765796.19432399992},{"$f":"IF(BY$11=\"\",0,Calc!BY204)","v":820495.92249000003},{"$f":"IF(BZ$11=\"\",0,Calc!BZ204)","v":820495.92249000003},{"$f":"IF(CA$11=\"\",0,Calc!CA204)","v":820495.92249000003},{"$f":"IF(CB$11=\"\",0,Calc!CB204)","v":820495.92249000003},{"$f":"IF(CC$11=\"\",0,Calc!CC204)","v":972439.61183999979},{"$f":"IF(CD$11=\"\",0,Calc!CD204)","v":972439.61183999979},{"$f":"IF(CE$11=\"\",0,Calc!CE204)","v":972439.61183999979},{"$f":"IF(CF$11=\"\",0,Calc!CF204)","v":972439.61183999979},{"$f":"IF(CG$11=\"\",0,Calc!CG204)","v":972439.61183999979},{"$f":"IF(CH$11=\"\",0,Calc!CH204)","v":972439.61183999979},{"$f":"IF(CI$11=\"\",0,Calc!CI204)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ204)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK204)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL204)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM204)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN204)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO204)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP204)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ204)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR204)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS204)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT204)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU204)","v":0}]
[{"$f":"ROW()","v":37},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"Lists!$AM$18","v":"Продукт-3"},null,null,{"$f":"L30+1","v":3},{"$f":"M22","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B37=Lists!$CU$24,SUMIFS($Z37:$CV37,$Z$2:$CV$2,Periods!$Q$18),SUM($Z37:$CV37))","v":132737493.37606318},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA205)","v":13865.625},{"$f":"IF(AB$11=\"\",0,Calc!AB205)","v":26344.6875},{"$f":"IF(AC$11=\"\",0,Calc!AC205)","v":83193.75},{"$f":"IF(AD$11=\"\",0,Calc!AD205)","v":77068.125},{"$f":"IF(AE$11=\"\",0,Calc!AE205)","v":57670.3125},{"$f":"IF(AF$11=\"\",0,Calc!AF205)","v":165971.53125},{"$f":"IF(AG$11=\"\",0,Calc!AG205)","v":201311.568},{"$f":"IF(AH$11=\"\",0,Calc!AH205)","v":186445.41120000003},{"$f":"IF(AI$11=\"\",0,Calc!AI205)","v":137165.24812500001},{"$f":"IF(AJ$11=\"\",0,Calc!AJ205)","v":337320.13612500008},{"$f":"IF(AK$11=\"\",0,Calc!AK205)","v":394526.47500000003},{"$f":"IF(AL$11=\"\",0,Calc!AL205)","v":365311.32750000001},{"$f":"IF(AM$11=\"\",0,Calc!AM205)","v":267929.21433600003},{"$f":"IF(AN$11=\"\",0,Calc!AN205)","v":418908.96348839998},{"$f":"IF(AO$11=\"\",0,Calc!AO205)","v":692614.38419999997},{"$f":"IF(AP$11=\"\",0,Calc!AP205)","v":641429.44577999995},{"$f":"IF(AQ$11=\"\",0,Calc!AQ205)","v":458016.74977500003},{"$f":"IF(AR$11=\"\",0,Calc!AR205)","v":712815.63707249996},{"$f":"IF(AS$11=\"\",0,Calc!AS205)","v":814738.28018688015},{"$f":"IF(AT$11=\"\",0,Calc!AT205)","v":754353.70216819202},{"$f":"IF(AU$11=\"\",0,Calc!AU205)","v":652266.62211296253},{"$f":"IF(AV$11=\"\",0,Calc!AV205)","v":1128399.7226396287},{"$f":"IF(AW$11=\"\",0,Calc!AW205)","v":1266975.1271743202},{"$f":"IF(AX$11=\"\",0,Calc!AX205)","v":1172815.314456888},{"$f":"IF(AY$11=\"\",0,Calc!AY205)","v":840964.82391804468},{"$f":"IF(AZ$11=\"\",0,Calc!AZ205)","v":1299350.6081005349},{"$f":"IF(BA$11=\"\",0,Calc!BA205)","v":1459633.0454686747},{"$f":"IF(BB$11=\"\",0,Calc!BB205)","v":1702905.2197134539},{"$f":"IF(BC$11=\"\",0,Calc!BC205)","v":1180538.4012864388},{"$f":"IF(BD$11=\"\",0,Calc!BD205)","v":1897372.7911004839},{"$f":"IF(BE$11=\"\",0,Calc!BE205)","v":2119816.327181783},{"$f":"IF(BF$11=\"\",0,Calc!BF205)","v":1962139.5132136047},{"$f":"IF(BG$11=\"\",0,Calc!BG205)","v":1379692.7141478052},{"$f":"IF(BH$11=\"\",0,Calc!BH205)","v":2132672.78813083},{"$f":"IF(BI$11=\"\",0,Calc!BI205)","v":2350322.4906549254},{"$f":"IF(BJ$11=\"\",0,Calc!BJ205)","v":2659222.017998144},{"$f":"IF(BK$11=\"\",0,Calc!BK205)","v":1860991.3571263142},{"$f":"IF(BL$11=\"\",0,Calc!BL205)","v":2981434.1719217473},{"$f":"IF(BM$11=\"\",0,Calc!BM205)","v":3300765.8187419428},{"$f":"IF(BN$11=\"\",0,Calc!BN205)","v":3055069.6158077484},{"$f":"IF(BO$11=\"\",0,Calc!BO205)","v":2123471.5130155953},{"$f":"IF(BP$11=\"\",0,Calc!BP205)","v":3275172.4642696311},{"$f":"IF(BQ$11=\"\",0,Calc!BQ205)","v":3605640.7762597874},{"$f":"IF(BR$11=\"\",0,Calc!BR205)","v":3336488.775818808},{"$f":"IF(BS$11=\"\",0,Calc!BS205)","v":2647577.2836083928},{"$f":"IF(BT$11=\"\",0,Calc!BT205)","v":4400340.6949715717},{"$f":"IF(BU$11=\"\",0,Calc!BU205)","v":4803490.8171229623},{"$f":"IF(BV$11=\"\",0,Calc!BV205)","v":4443959.0961656654},{"$f":"IF(BW$11=\"\",0,Calc!BW205)","v":3127132.3534065932},{"$f":"IF(BX$11=\"\",0,Calc!BX205)","v":4821574.5372736761},{"$f":"IF(BY$11=\"\",0,Calc!BY205)","v":5270178.2185286451},{"$f":"IF(BZ$11=\"\",0,Calc!BZ205)","v":4876490.9840804059},{"$f":"IF(CA$11=\"\",0,Calc!CA205)","v":3301742.0462874472},{"$f":"IF(CB$11=\"\",0,Calc!CB205)","v":5073334.6013045255},{"$f":"IF(CC$11=\"\",0,Calc!CC205)","v":6298395.4830066329},{"$f":"IF(CD$11=\"\",0,Calc!CD205)","v":5826577.3716299701},{"$f":"IF(CE$11=\"\",0,Calc!CE205)","v":3964500.9091280038},{"$f":"IF(CF$11=\"\",0,Calc!CF205)","v":6110358.7950272076},{"$f":"IF(CG$11=\"\",0,Calc!CG205)","v":6348787.4490160076},{"$f":"IF(CH$11=\"\",0,Calc!CH205)","v":5871930.1410384066},{"$f":"IF(CI$11=\"\",0,Calc!CI205)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ205)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK205)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL205)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM205)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN205)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO205)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP205)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ205)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR205)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS205)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT205)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU205)","v":0}]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,{"$f":"H36","v":"Себестоимость"},{"$f":"I37","v":"Продукт-3"},{"$f":"Items!$AL$16","v":"с/ст ингрединент - 1"},null,{"$f":"L37","v":3},{"$f":"M37","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B38=Lists!$CU$24,SUMIFS($Z38:$CV38,$Z$2:$CV$2,Periods!$Q$18),SUM($Z38:$CV38))","v":19010298.787867069},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA206)","v":2041.875},{"$f":"IF(AB$11=\"\",0,Calc!AB206)","v":3879.5625000000014},{"$f":"IF(AC$11=\"\",0,Calc!AC206)","v":12251.250000000002},{"$f":"IF(AD$11=\"\",0,Calc!AD206)","v":11026.125},{"$f":"IF(AE$11=\"\",0,Calc!AE206)","v":7146.5625},{"$f":"IF(AF$11=\"\",0,Calc!AF206)","v":24441.243750000001},{"$f":"IF(AG$11=\"\",0,Calc!AG206)","v":29403},{"$f":"IF(AH$11=\"\",0,Calc!AH206)","v":26462.7},{"$f":"IF(AI$11=\"\",0,Calc!AI206)","v":16903.049625},{"$f":"IF(AJ$11=\"\",0,Calc!AJ206)","v":49957.90222500002},{"$f":"IF(AK$11=\"\",0,Calc!AK206)","v":58430.294999999998},{"$f":"IF(AL$11=\"\",0,Calc!AL206)","v":52587.265500000009},{"$f":"IF(AM$11=\"\",0,Calc!AM206)","v":32136.662249999998},{"$f":"IF(AN$11=\"\",0,Calc!AN206)","v":61059.658274999994},{"$f":"IF(AO$11=\"\",0,Calc!AO206)","v":102369.87684},{"$f":"IF(AP$11=\"\",0,Calc!AP206)","v":92132.889156000005},{"$f":"IF(AQ$11=\"\",0,Calc!AQ206)","v":55450.349955000012},{"$f":"IF(AR$11=\"\",0,Calc!AR206)","v":105355.6649145},{"$f":"IF(AS$11=\"\",0,Calc!AS206)","v":119431.52298000001},{"$f":"IF(AT$11=\"\",0,Calc!AT206)","v":107488.37068200001},{"$f":"IF(AU$11=\"\",0,Calc!AU206)","v":88274.824422592501},{"$f":"IF(AV$11=\"\",0,Calc!AV206)","v":167722.16640292577},{"$f":"IF(AW$11=\"\",0,Calc!AW206)","v":188319.62543486399},{"$f":"IF(AX$11=\"\",0,Calc!AX206)","v":169487.66289137758},{"$f":"IF(AY$11=\"\",0,Calc!AY206)","v":100044.80101227151},{"$f":"IF(AZ$11=\"\",0,Calc!AZ206)","v":190085.12192331583},{"$f":"IF(BA$11=\"\",0,Calc!BA206)","v":216520.48934373492},{"$f":"IF(BB$11=\"\",0,Calc!BB206)","v":252607.23756769081},{"$f":"IF(BC$11=\"\",0,Calc!BC206)","v":148133.87388228779},{"$f":"IF(BD$11=\"\",0,Calc!BD206)","v":281454.3603763468},{"$f":"IF(BE$11=\"\",0,Calc!BE206)","v":311860.78712060582},{"$f":"IF(BF$11=\"\",0,Calc!BF206)","v":280674.7084085453},{"$f":"IF(BG$11=\"\",0,Calc!BG206)","v":167328.90532956109},{"$f":"IF(BH$11=\"\",0,Calc!BH206)","v":317924.92012616602},{"$f":"IF(BI$11=\"\",0,Calc!BI206)","v":350593.89688098506},{"$f":"IF(BJ$11=\"\",0,Calc!BJ206)","v":396671.95189962885},{"$f":"IF(BK$11=\"\",0,Calc!BK206)","v":230390.27509321881},{"$f":"IF(BL$11=\"\",0,Calc!BL206)","v":437741.5226771158},{"$f":"IF(BM$11=\"\",0,Calc!BM206)","v":491392.4058683886},{"$f":"IF(BN$11=\"\",0,Calc!BN206)","v":442253.16528154968},{"$f":"IF(BO$11=\"\",0,Calc!BO206)","v":255933.54472311903},{"$f":"IF(BP$11=\"\",0,Calc!BP206)","v":486273.73497392616},{"$f":"IF(BQ$11=\"\",0,Calc!BQ206)","v":532341.77302408777},{"$f":"IF(BR$11=\"\",0,Calc!BR206)","v":479107.59572167881},{"$f":"IF(BS$11=\"\",0,Calc!BS206)","v":346691.30235167855},{"$f":"IF(BT$11=\"\",0,Calc!BT206)","v":658713.47446818929},{"$f":"IF(BU$11=\"\",0,Calc!BU206)","v":719063.44191459252},{"$f":"IF(BV$11=\"\",0,Calc!BV206)","v":647157.09772313328},{"$f":"IF(BW$11=\"\",0,Calc!BW206)","v":372372.13956291403},{"$f":"IF(BX$11=\"\",0,Calc!BX206)","v":707507.06516953651},{"$f":"IF(BY$11=\"\",0,Calc!BY206)","v":787374.468896479},{"$f":"IF(BZ$11=\"\",0,Calc!BZ206)","v":708637.02200683113},{"$f":"IF(CA$11=\"\",0,Calc!CA206)","v":393687.2344482395},{"$f":"IF(CB$11=\"\",0,Calc!CB206)","v":748005.74545165501},{"$f":"IF(CC$11=\"\",0,Calc!CC206)","v":933184.5557291602},{"$f":"IF(CD$11=\"\",0,Calc!CD206)","v":839866.10015624424},{"$f":"IF(CE$11=\"\",0,Calc!CE206)","v":476857.30797760095},{"$f":"IF(CF$11=\"\",0,Calc!CF206)","v":906028.88515744172},{"$f":"IF(CG$11=\"\",0,Calc!CG206)","v":953714.61595520191},{"$f":"IF(CH$11=\"\",0,Calc!CH206)","v":858343.15435968153},{"$f":"IF(CI$11=\"\",0,Calc!CI206)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ206)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK206)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL206)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM206)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN206)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO206)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP206)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ206)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR206)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS206)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT206)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU206)","v":0}]
[{"$f":"ROW()","v":39},null,null,null,null,null,null,{"$f":"H36","v":"Себестоимость"},{"$f":"I37","v":"Продукт-3"},{"$f":"Items!$AL$17","v":"с/ст ингрединент - 2"},null,{"$f":"L37","v":3},{"$f":"M37","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B39=Lists!$CU$24,SUMIFS($Z39:$CV39,$Z$2:$CV$2,Periods!$Q$18),SUM($Z39:$CV39))","v":27651343.691443004},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA207)","v":2970},{"$f":"IF(AB$11=\"\",0,Calc!AB207)","v":5643.0000000000009},{"$f":"IF(AC$11=\"\",0,Calc!AC207)","v":17820},{"$f":"IF(AD$11=\"\",0,Calc!AD207)","v":16038},{"$f":"IF(AE$11=\"\",0,Calc!AE207)","v":10395},{"$f":"IF(AF$11=\"\",0,Calc!AF207)","v":35550.899999999994},{"$f":"IF(AG$11=\"\",0,Calc!AG207)","v":42768},{"$f":"IF(AH$11=\"\",0,Calc!AH207)","v":38491.200000000004},{"$f":"IF(AI$11=\"\",0,Calc!AI207)","v":24586.254000000004},{"$f":"IF(AJ$11=\"\",0,Calc!AJ207)","v":72666.039600000033},{"$f":"IF(AK$11=\"\",0,Calc!AK207)","v":84989.52},{"$f":"IF(AL$11=\"\",0,Calc!AL207)","v":76490.568000000014},{"$f":"IF(AM$11=\"\",0,Calc!AM207)","v":46744.236000000012},{"$f":"IF(AN$11=\"\",0,Calc!AN207)","v":88814.048400000014},{"$f":"IF(AO$11=\"\",0,Calc!AO207)","v":148901.63903999998},{"$f":"IF(AP$11=\"\",0,Calc!AP207)","v":134011.47513599999},{"$f":"IF(AQ$11=\"\",0,Calc!AQ207)","v":80655.054480000021},{"$f":"IF(AR$11=\"\",0,Calc!AR207)","v":153244.603512},{"$f":"IF(AS$11=\"\",0,Calc!AS207)","v":173718.57888000002},{"$f":"IF(AT$11=\"\",0,Calc!AT207)","v":156346.72099200002},{"$f":"IF(AU$11=\"\",0,Calc!AU207)","v":128399.74461468002},{"$f":"IF(AV$11=\"\",0,Calc!AV207)","v":243959.51476789208},{"$f":"IF(AW$11=\"\",0,Calc!AW207)","v":273919.45517798403},{"$f":"IF(AX$11=\"\",0,Calc!AX207)","v":246527.50966018558},{"$f":"IF(AY$11=\"\",0,Calc!AY207)","v":145519.71056330402},{"$f":"IF(AZ$11=\"\",0,Calc!AZ207)","v":276487.45007027761},{"$f":"IF(BA$11=\"\",0,Calc!BA207)","v":314938.89359088719},{"$f":"IF(BB$11=\"\",0,Calc!BB207)","v":367428.70918936835},{"$f":"IF(BC$11=\"\",0,Calc!BC207)","v":215467.45291969131},{"$f":"IF(BD$11=\"\",0,Calc!BD207)","v":409388.16054741346},{"$f":"IF(BE$11=\"\",0,Calc!BE207)","v":453615.69035724475},{"$f":"IF(BF$11=\"\",0,Calc!BF207)","v":408254.1213215203},{"$f":"IF(BG$11=\"\",0,Calc!BG207)","v":243387.49866117971},{"$f":"IF(BH$11=\"\",0,Calc!BH207)","v":462436.24745624152},{"$f":"IF(BI$11=\"\",0,Calc!BI207)","v":509954.75909961469},{"$f":"IF(BJ$11=\"\",0,Calc!BJ207)","v":576977.38458127819},{"$f":"IF(BK$11=\"\",0,Calc!BK207)","v":335113.12740831828},{"$f":"IF(BL$11=\"\",0,Calc!BL207)","v":636714.94207580457},{"$f":"IF(BM$11=\"\",0,Calc!BM207)","v":714752.59035401978},{"$f":"IF(BN$11=\"\",0,Calc!BN207)","v":643277.3313186178},{"$f":"IF(BO$11=\"\",0,Calc!BO207)","v":372266.97414271865},{"$f":"IF(BP$11=\"\",0,Calc!BP207)","v":707307.25087116531},{"$f":"IF(BQ$11=\"\",0,Calc!BQ207)","v":774315.30621685483},{"$f":"IF(BR$11=\"\",0,Calc!BR207)","v":696883.77559516928},{"$f":"IF(BS$11=\"\",0,Calc!BS207)","v":504278.25796607789},{"$f":"IF(BT$11=\"\",0,Calc!BT207)","v":958128.69013554789},{"$f":"IF(BU$11=\"\",0,Calc!BU207)","v":1045910.46096668},{"$f":"IF(BV$11=\"\",0,Calc!BV207)","v":941319.41487001197},{"$f":"IF(BW$11=\"\",0,Calc!BW207)","v":541632.2030006022},{"$f":"IF(BX$11=\"\",0,Calc!BX207)","v":1029101.1857011439},{"$f":"IF(BY$11=\"\",0,Calc!BY207)","v":1145271.9547585151},{"$f":"IF(BZ$11=\"\",0,Calc!BZ207)","v":1030744.7592826635},{"$f":"IF(CA$11=\"\",0,Calc!CA207)","v":572635.97737925756},{"$f":"IF(CB$11=\"\",0,Calc!CB207)","v":1088008.3570205895},{"$f":"IF(CC$11=\"\",0,Calc!CC207)","v":1357359.3537878697},{"$f":"IF(CD$11=\"\",0,Calc!CD207)","v":1221623.4184090826},{"$f":"IF(CE$11=\"\",0,Calc!CE207)","v":693610.62978560117},{"$f":"IF(CF$11=\"\",0,Calc!CF207)","v":1317860.1965926425},{"$f":"IF(CG$11=\"\",0,Calc!CG207)","v":1387221.2595712023},{"$f":"IF(CH$11=\"\",0,Calc!CH207)","v":1248499.1336140821},{"$f":"IF(CI$11=\"\",0,Calc!CI207)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ207)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK207)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL207)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM207)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN207)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO207)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP207)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ207)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR207)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS207)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT207)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU207)","v":0}]
[{"$f":"ROW()","v":40},null,null,null,null,null,null,{"$f":"H36","v":"Себестоимость"},{"$f":"I37","v":"Продукт-3"},{"$f":"Items!$AL$18","v":"с/ст ингрединент - 3"},null,{"$f":"L37","v":3},{"$f":"M37","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B40=Lists!$CU$24,SUMIFS($Z40:$CV40,$Z$2:$CV$2,Periods!$Q$18),SUM($Z40:$CV40))","v":48714156.32817325},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA208)","v":5197.5},{"$f":"IF(AB$11=\"\",0,Calc!AB208)","v":9875.25},{"$f":"IF(AC$11=\"\",0,Calc!AC208)","v":31184.999999999996},{"$f":"IF(AD$11=\"\",0,Calc!AD208)","v":28066.500000000004},{"$f":"IF(AE$11=\"\",0,Calc!AE208)","v":18191.25},{"$f":"IF(AF$11=\"\",0,Calc!AF208)","v":62214.07499999999},{"$f":"IF(AG$11=\"\",0,Calc!AG208)","v":76490.567999999999},{"$f":"IF(AH$11=\"\",0,Calc!AH208)","v":68841.511200000008},{"$f":"IF(AI$11=\"\",0,Calc!AI208)","v":43025.944500000012},{"$f":"IF(AJ$11=\"\",0,Calc!AJ208)","v":127165.56930000005},{"$f":"IF(AK$11=\"\",0,Calc!AK208)","v":148731.66000000003},{"$f":"IF(AL$11=\"\",0,Calc!AL208)","v":133858.49400000001},{"$f":"IF(AM$11=\"\",0,Calc!AM208)","v":83602.066085999992},{"$f":"IF(AN$11=\"\",0,Calc!AN208)","v":158843.92556339997},{"$f":"IF(AO$11=\"\",0,Calc!AO208)","v":260577.86831999995},{"$f":"IF(AP$11=\"\",0,Calc!AP208)","v":234520.08148799997},{"$f":"IF(AQ$11=\"\",0,Calc!AQ208)","v":141146.34534},{"$f":"IF(AR$11=\"\",0,Calc!AR208)","v":268178.05614599993},{"$f":"IF(AS$11=\"\",0,Calc!AS208)","v":310695.67832688009},{"$f":"IF(AT$11=\"\",0,Calc!AT208)","v":279626.11049419205},{"$f":"IF(AU$11=\"\",0,Calc!AU208)","v":224699.55307569003},{"$f":"IF(AV$11=\"\",0,Calc!AV208)","v":426929.15084381099},{"$f":"IF(AW$11=\"\",0,Calc!AW208)","v":479359.046561472},{"$f":"IF(AX$11=\"\",0,Calc!AX208)","v":431423.14190532482},{"$f":"IF(AY$11=\"\",0,Calc!AY208)","v":260262.0023424692},{"$f":"IF(AZ$11=\"\",0,Calc!AZ208)","v":494497.80445069144},{"$f":"IF(BA$11=\"\",0,Calc!BA208)","v":551143.0637840525},{"$f":"IF(BB$11=\"\",0,Calc!BB208)","v":643000.2410813946},{"$f":"IF(BC$11=\"\",0,Calc!BC208)","v":377068.04260945978},{"$f":"IF(BD$11=\"\",0,Calc!BD208)","v":716429.28095797356},{"$f":"IF(BE$11=\"\",0,Calc!BE208)","v":811291.66220393241},{"$f":"IF(BF$11=\"\",0,Calc!BF208)","v":730162.49598353915},{"$f":"IF(BG$11=\"\",0,Calc!BG208)","v":425928.12265706452},{"$f":"IF(BH$11=\"\",0,Calc!BH208)","v":809263.43304842245},{"$f":"IF(BI$11=\"\",0,Calc!BI208)","v":892420.82842432568},{"$f":"IF(BJ$11=\"\",0,Calc!BJ208)","v":1009710.4230172368},{"$f":"IF(BK$11=\"\",0,Calc!BK208)","v":599349.82836977707},{"$f":"IF(BL$11=\"\",0,Calc!BL208)","v":1138764.6739025761},{"$f":"IF(BM$11=\"\",0,Calc!BM208)","v":1250817.0331195344},{"$f":"IF(BN$11=\"\",0,Calc!BN208)","v":1125735.3298075809},{"$f":"IF(BO$11=\"\",0,Calc!BO208)","v":651467.20474975754},{"$f":"IF(BP$11=\"\",0,Calc!BP208)","v":1237787.6890245394},{"$f":"IF(BQ$11=\"\",0,Calc!BQ208)","v":1384862.9251688449},{"$f":"IF(BR$11=\"\",0,Calc!BR208)","v":1246376.63265196},{"$f":"IF(BS$11=\"\",0,Calc!BS208)","v":882486.95144063618},{"$f":"IF(BT$11=\"\",0,Calc!BT208)","v":1676725.207737209},{"$f":"IF(BU$11=\"\",0,Calc!BU208)","v":1830343.3066916901},{"$f":"IF(BV$11=\"\",0,Calc!BV208)","v":1647308.9760225206},{"$f":"IF(BW$11=\"\",0,Calc!BW208)","v":968709.19506657717},{"$f":"IF(BX$11=\"\",0,Calc!BX208)","v":1840547.4706264962},{"$f":"IF(BY$11=\"\",0,Calc!BY208)","v":2004225.9208274009},{"$f":"IF(BZ$11=\"\",0,Calc!BZ208)","v":1803803.3287446608},{"$f":"IF(CA$11=\"\",0,Calc!CA208)","v":1002112.9604137004},{"$f":"IF(CB$11=\"\",0,Calc!CB208)","v":1904014.624786031},{"$f":"IF(CC$11=\"\",0,Calc!CC208)","v":2427637.2042496037},{"$f":"IF(CD$11=\"\",0,Calc!CD208)","v":2184873.4838246433},{"$f":"IF(CE$11=\"\",0,Calc!CE208)","v":1213818.6021248018},{"$f":"IF(CF$11=\"\",0,Calc!CF208)","v":2306255.3440371235},{"$f":"IF(CG$11=\"\",0,Calc!CG208)","v":2427637.2042496037},{"$f":"IF(CH$11=\"\",0,Calc!CH208)","v":2184873.4838246433},{"$f":"IF(CI$11=\"\",0,Calc!CI208)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ208)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK208)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL208)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM208)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN208)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO208)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP208)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ208)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR208)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS208)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT208)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU208)","v":0}]
[{"$f":"ROW()","v":41},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":42},null,null,null,null,null,null,{"$f":"H36","v":"Себестоимость"},{"$f":"I37","v":"Продукт-3"},{"$f":"Items!$AQ$16","v":"ФОТ производственных рабочих"},null,{"$f":"L37","v":3},{"$f":"M37","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B42=Lists!$CU$24,SUMIFS($Z42:$CV42,$Z$2:$CV$2,Periods!$Q$18),SUM($Z42:$CV42))","v":28739765.052753758},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA210)","v":2812.5},{"$f":"IF(AB$11=\"\",0,Calc!AB210)","v":5343.75},{"$f":"IF(AC$11=\"\",0,Calc!AC210)","v":16875},{"$f":"IF(AD$11=\"\",0,Calc!AD210)","v":16875},{"$f":"IF(AE$11=\"\",0,Calc!AE210)","v":16875},{"$f":"IF(AF$11=\"\",0,Calc!AF210)","v":33665.625},{"$f":"IF(AG$11=\"\",0,Calc!AG210)","v":40500},{"$f":"IF(AH$11=\"\",0,Calc!AH210)","v":40500},{"$f":"IF(AI$11=\"\",0,Calc!AI210)","v":40500},{"$f":"IF(AJ$11=\"\",0,Calc!AJ210)","v":67331.250000000015},{"$f":"IF(AK$11=\"\",0,Calc!AK210)","v":78750},{"$f":"IF(AL$11=\"\",0,Calc!AL210)","v":78750},{"$f":"IF(AM$11=\"\",0,Calc!AM210)","v":81112.5},{"$f":"IF(AN$11=\"\",0,Calc!AN210)","v":84762.5625},{"$f":"IF(AO$11=\"\",0,Calc!AO210)","v":139050},{"$f":"IF(AP$11=\"\",0,Calc!AP210)","v":139050},{"$f":"IF(AQ$11=\"\",0,Calc!AQ210)","v":139050},{"$f":"IF(AR$11=\"\",0,Calc!AR210)","v":143105.625},{"$f":"IF(AS$11=\"\",0,Calc!AS210)","v":162225.00000000003},{"$f":"IF(AT$11=\"\",0,Calc!AT210)","v":162225.00000000003},{"$f":"IF(AU$11=\"\",0,Calc!AU210)","v":162225.00000000003},{"$f":"IF(AV$11=\"\",0,Calc!AV210)","v":222914.53125},{"$f":"IF(AW$11=\"\",0,Calc!AW210)","v":250290},{"$f":"IF(AX$11=\"\",0,Calc!AX210)","v":250290},{"$f":"IF(AY$11=\"\",0,Calc!AY210)","v":257798.69999999998},{"$f":"IF(AZ$11=\"\",0,Calc!AZ210)","v":260215.56281249999},{"$f":"IF(BA$11=\"\",0,Calc!BA210)","v":290023.53750000003},{"$f":"IF(BB$11=\"\",0,Calc!BB210)","v":338360.79375000007},{"$f":"IF(BC$11=\"\",0,Calc!BC210)","v":338360.79375000007},{"$f":"IF(BD$11=\"\",0,Calc!BD210)","v":377000.76093749999},{"$f":"IF(BE$11=\"\",0,Calc!BE210)","v":417729.375},{"$f":"IF(BF$11=\"\",0,Calc!BF210)","v":417729.375},{"$f":"IF(BG$11=\"\",0,Calc!BG210)","v":417729.375},{"$f":"IF(BH$11=\"\",0,Calc!BH210)","v":417729.375},{"$f":"IF(BI$11=\"\",0,Calc!BI210)","v":459502.3125},{"$f":"IF(BJ$11=\"\",0,Calc!BJ210)","v":519894.04499999998},{"$f":"IF(BK$11=\"\",0,Calc!BK210)","v":535490.86635000003},{"$f":"IF(BL$11=\"\",0,Calc!BL210)","v":590933.10251250025},{"$f":"IF(BM$11=\"\",0,Calc!BM210)","v":649079.83799999999},{"$f":"IF(BN$11=\"\",0,Calc!BN210)","v":649079.83799999999},{"$f":"IF(BO$11=\"\",0,Calc!BO210)","v":649079.83799999999},{"$f":"IF(BP$11=\"\",0,Calc!BP210)","v":649079.83799999999},{"$f":"IF(BQ$11=\"\",0,Calc!BQ210)","v":703169.8245000001},{"$f":"IF(BR$11=\"\",0,Calc!BR210)","v":703169.8245000001},{"$f":"IF(BS$11=\"\",0,Calc!BS210)","v":703169.8245000001},{"$f":"IF(BT$11=\"\",0,Calc!BT210)","v":851364.09433125018},{"$f":"IF(BU$11=\"\",0,Calc!BU210)","v":929364.31350000005},{"$f":"IF(BV$11=\"\",0,Calc!BV210)","v":929364.31350000005},{"$f":"IF(BW$11=\"\",0,Calc!BW210)","v":957245.24290499988},{"$f":"IF(BX$11=\"\",0,Calc!BX210)","v":957245.24290499988},{"$f":"IF(BY$11=\"\",0,Calc!BY210)","v":1025619.9031125},{"$f":"IF(BZ$11=\"\",0,Calc!BZ210)","v":1025619.9031125},{"$f":"IF(CA$11=\"\",0,Calc!CA210)","v":1025619.9031125},{"$f":"IF(CB$11=\"\",0,Calc!CB210)","v":1025619.9031125},{"$f":"IF(CC$11=\"\",0,Calc!CC210)","v":1215549.5148},{"$f":"IF(CD$11=\"\",0,Calc!CD210)","v":1215549.5148},{"$f":"IF(CE$11=\"\",0,Calc!CE210)","v":1215549.5148},{"$f":"IF(CF$11=\"\",0,Calc!CF210)","v":1215549.5148},{"$f":"IF(CG$11=\"\",0,Calc!CG210)","v":1215549.5148},{"$f":"IF(CH$11=\"\",0,Calc!CH210)","v":1215549.5148},{"$f":"IF(CI$11=\"\",0,Calc!CI210)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ210)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK210)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL210)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM210)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN210)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO210)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP210)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ210)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR210)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS210)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT210)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU210)","v":0}]
[{"$f":"ROW()","v":43},null,null,null,null,null,null,{"$f":"H36","v":"Себестоимость"},{"$f":"I37","v":"Продукт-3"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L37","v":3},{"$f":"M37","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B43=Lists!$CU$24,SUMIFS($Z43:$CV43,$Z$2:$CV$2,Periods!$Q$18),SUM($Z43:$CV43))","v":8621929.5158261266},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA211)","v":843.75},{"$f":"IF(AB$11=\"\",0,Calc!AB211)","v":1603.125},{"$f":"IF(AC$11=\"\",0,Calc!AC211)","v":5062.5},{"$f":"IF(AD$11=\"\",0,Calc!AD211)","v":5062.5},{"$f":"IF(AE$11=\"\",0,Calc!AE211)","v":5062.5},{"$f":"IF(AF$11=\"\",0,Calc!AF211)","v":10099.6875},{"$f":"IF(AG$11=\"\",0,Calc!AG211)","v":12150},{"$f":"IF(AH$11=\"\",0,Calc!AH211)","v":12150},{"$f":"IF(AI$11=\"\",0,Calc!AI211)","v":12150},{"$f":"IF(AJ$11=\"\",0,Calc!AJ211)","v":20199.375000000004},{"$f":"IF(AK$11=\"\",0,Calc!AK211)","v":23625},{"$f":"IF(AL$11=\"\",0,Calc!AL211)","v":23625},{"$f":"IF(AM$11=\"\",0,Calc!AM211)","v":24333.75},{"$f":"IF(AN$11=\"\",0,Calc!AN211)","v":25428.768749999999},{"$f":"IF(AO$11=\"\",0,Calc!AO211)","v":41715},{"$f":"IF(AP$11=\"\",0,Calc!AP211)","v":41715},{"$f":"IF(AQ$11=\"\",0,Calc!AQ211)","v":41715},{"$f":"IF(AR$11=\"\",0,Calc!AR211)","v":42931.6875},{"$f":"IF(AS$11=\"\",0,Calc!AS211)","v":48667.500000000007},{"$f":"IF(AT$11=\"\",0,Calc!AT211)","v":48667.500000000007},{"$f":"IF(AU$11=\"\",0,Calc!AU211)","v":48667.500000000007},{"$f":"IF(AV$11=\"\",0,Calc!AV211)","v":66874.359375},{"$f":"IF(AW$11=\"\",0,Calc!AW211)","v":75087},{"$f":"IF(AX$11=\"\",0,Calc!AX211)","v":75087},{"$f":"IF(AY$11=\"\",0,Calc!AY211)","v":77339.609999999986},{"$f":"IF(AZ$11=\"\",0,Calc!AZ211)","v":78064.668843749998},{"$f":"IF(BA$11=\"\",0,Calc!BA211)","v":87007.061250000013},{"$f":"IF(BB$11=\"\",0,Calc!BB211)","v":101508.23812500002},{"$f":"IF(BC$11=\"\",0,Calc!BC211)","v":101508.23812500002},{"$f":"IF(BD$11=\"\",0,Calc!BD211)","v":113100.22828124999},{"$f":"IF(BE$11=\"\",0,Calc!BE211)","v":125318.8125},{"$f":"IF(BF$11=\"\",0,Calc!BF211)","v":125318.8125},{"$f":"IF(BG$11=\"\",0,Calc!BG211)","v":125318.8125},{"$f":"IF(BH$11=\"\",0,Calc!BH211)","v":125318.8125},{"$f":"IF(BI$11=\"\",0,Calc!BI211)","v":137850.69375000001},{"$f":"IF(BJ$11=\"\",0,Calc!BJ211)","v":155968.21349999998},{"$f":"IF(BK$11=\"\",0,Calc!BK211)","v":160647.25990500001},{"$f":"IF(BL$11=\"\",0,Calc!BL211)","v":177279.93075375006},{"$f":"IF(BM$11=\"\",0,Calc!BM211)","v":194723.95139999999},{"$f":"IF(BN$11=\"\",0,Calc!BN211)","v":194723.95139999999},{"$f":"IF(BO$11=\"\",0,Calc!BO211)","v":194723.95139999999},{"$f":"IF(BP$11=\"\",0,Calc!BP211)","v":194723.95139999999},{"$f":"IF(BQ$11=\"\",0,Calc!BQ211)","v":210950.94735000003},{"$f":"IF(BR$11=\"\",0,Calc!BR211)","v":210950.94735000003},{"$f":"IF(BS$11=\"\",0,Calc!BS211)","v":210950.94735000003},{"$f":"IF(BT$11=\"\",0,Calc!BT211)","v":255409.22829937504},{"$f":"IF(BU$11=\"\",0,Calc!BU211)","v":278809.29405000003},{"$f":"IF(BV$11=\"\",0,Calc!BV211)","v":278809.29405000003},{"$f":"IF(BW$11=\"\",0,Calc!BW211)","v":287173.57287149993},{"$f":"IF(BX$11=\"\",0,Calc!BX211)","v":287173.57287149993},{"$f":"IF(BY$11=\"\",0,Calc!BY211)","v":307685.97093374998},{"$f":"IF(BZ$11=\"\",0,Calc!BZ211)","v":307685.97093374998},{"$f":"IF(CA$11=\"\",0,Calc!CA211)","v":307685.97093374998},{"$f":"IF(CB$11=\"\",0,Calc!CB211)","v":307685.97093374998},{"$f":"IF(CC$11=\"\",0,Calc!CC211)","v":364664.85443999997},{"$f":"IF(CD$11=\"\",0,Calc!CD211)","v":364664.85443999997},{"$f":"IF(CE$11=\"\",0,Calc!CE211)","v":364664.85443999997},{"$f":"IF(CF$11=\"\",0,Calc!CF211)","v":364664.85443999997},{"$f":"IF(CG$11=\"\",0,Calc!CG211)","v":364664.85443999997},{"$f":"IF(CH$11=\"\",0,Calc!CH211)","v":364664.85443999997},{"$f":"IF(CI$11=\"\",0,Calc!CI211)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ211)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK211)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL211)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM211)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN211)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO211)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP211)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ211)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR211)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS211)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT211)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU211)","v":0}]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":45}]
[{"$f":"ROW()","v":46},null,null,null,null,null,null,{"$f":"Items!$BO$18","v":"Валовая прибыль"},null,null,null,null,{"$f":"Sales!$M$91","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X46-(X16-X22))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B46=Lists!$CU$24,SUMIFS($Z46:$CV46,$Z$2:$CV$2,Periods!$Q$18),SUM($Z46:$CV46))","v":1695823658.940064},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA230)","v":176314.49999999997},{"$f":"IF(AB$11=\"\",0,Calc!AB230)","v":334997.55},{"$f":"IF(AC$11=\"\",0,Calc!AC230)","v":1057887},{"$f":"IF(AD$11=\"\",0,Calc!AD230)","v":941349.15000000014},{"$f":"IF(AE$11=\"\",0,Calc!AE230)","v":558675.375},{"$f":"IF(AF$11=\"\",0,Calc!AF230)","v":2119076.0325000002},{"$f":"IF(AG$11=\"\",0,Calc!AG230)","v":2627116.4160000002},{"$f":"IF(AH$11=\"\",0,Calc!AH230)","v":2329304.7743999995},{"$f":"IF(AI$11=\"\",0,Calc!AI230)","v":1317987.9211500003},{"$f":"IF(AJ$11=\"\",0,Calc!AJ230)","v":4366775.6162100015},{"$f":"IF(AK$11=\"\",0,Calc!AK230)","v":5107339.9019999988},{"$f":"IF(AL$11=\"\",0,Calc!AL230)","v":4528355.9118000008},{"$f":"IF(AM$11=\"\",0,Calc!AM230)","v":2566794.5585939996},{"$f":"IF(AN$11=\"\",0,Calc!AN230)","v":5477953.2863285998},{"$f":"IF(AO$11=\"\",0,Calc!AO230)","v":8948824.9748640023},{"$f":"IF(AP$11=\"\",0,Calc!AP230)","v":7965691.9520975985},{"$f":"IF(AQ$11=\"\",0,Calc!AQ230)","v":4314358.119318},{"$f":"IF(AR$11=\"\",0,Calc!AR230)","v":9246721.6767042018},{"$f":"IF(AS$11=\"\",0,Calc!AS230)","v":10800322.550730718},{"$f":"IF(AT$11=\"\",0,Calc!AT230)","v":9579695.2956576478},{"$f":"IF(AU$11=\"\",0,Calc!AU230)","v":7389408.2957315091},{"$f":"IF(AV$11=\"\",0,Calc!AV230)","v":14837866.257521778},{"$f":"IF(AW$11=\"\",0,Calc!AW230)","v":16660060.359322695},{"$f":"IF(AX$11=\"\",0,Calc!AX230)","v":14777136.323390422},{"$f":"IF(AY$11=\"\",0,Calc!AY230)","v":8036158.271026223},{"$f":"IF(AZ$11=\"\",0,Calc!AZ230)","v":17258584.430574827},{"$f":"IF(BA$11=\"\",0,Calc!BA230)","v":19156121.928378683},{"$f":"IF(BB$11=\"\",0,Calc!BB230)","v":22436911.15487586},{"$f":"IF(BC$11=\"\",0,Calc!BC230)","v":11944640.280714232},{"$f":"IF(BD$11=\"\",0,Calc!BD230)","v":24999151.008982044},{"$f":"IF(BE$11=\"\",0,Calc!BE230)","v":28535924.718988717},{"$f":"IF(BF$11=\"\",0,Calc!BF230)","v":25320300.122089844},{"$f":"IF(BG$11=\"\",0,Calc!BG230)","v":13200306.652878858},{"$f":"IF(BH$11=\"\",0,Calc!BH230)","v":28449537.966080606},{"$f":"IF(BI$11=\"\",0,Calc!BI230)","v":31382904.908397168},{"$f":"IF(BJ$11=\"\",0,Calc!BJ230)","v":35507515.267786503},{"$f":"IF(BK$11=\"\",0,Calc!BK230)","v":19218612.561627306},{"$f":"IF(BL$11=\"\",0,Calc!BL230)","v":40211693.244546883},{"$f":"IF(BM$11=\"\",0,Calc!BM230)","v":43988134.128278516},{"$f":"IF(BN$11=\"\",0,Calc!BN230)","v":39180427.104617849},{"$f":"IF(BO$11=\"\",0,Calc!BO230)","v":20303915.536302},{"$f":"IF(BP$11=\"\",0,Calc!BP230)","v":43640262.255373791},{"$f":"IF(BQ$11=\"\",0,Calc!BQ230)","v":49274504.655475259},{"$f":"IF(BR$11=\"\",0,Calc!BR230)","v":43737640.342027739},{"$f":"IF(BS$11=\"\",0,Calc!BS230)","v":29061633.626677688},{"$f":"IF(BT$11=\"\",0,Calc!BT230)","v":59645872.623846501},{"$f":"IF(BU$11=\"\",0,Calc!BU230)","v":65110504.228760295},{"$f":"IF(BV$11=\"\",0,Calc!BV230)","v":57794004.734184287},{"$f":"IF(BW$11=\"\",0,Calc!BW230)","v":30600199.305228546},{"$f":"IF(BX$11=\"\",0,Calc!BX230)","v":65606891.574593239},{"$f":"IF(BY$11=\"\",0,Calc!BY230)","v":71297522.276058137},{"$f":"IF(BZ$11=\"\",0,Calc!BZ230)","v":63524122.97039514},{"$f":"IF(CA$11=\"\",0,Calc!CA230)","v":31340643.504897293},{"$f":"IF(CB$11=\"\",0,Calc!CB230)","v":67547057.903582364},{"$f":"IF(CC$11=\"\",0,Calc!CC230)","v":87355552.069155395},{"$f":"IF(CD$11=\"\",0,Calc!CD230)","v":77566520.616079867},{"$f":"IF(CE$11=\"\",0,Calc!CE230)","v":38235412.330861196},{"$f":"IF(CF$11=\"\",0,Calc!CF230)","v":82441486.945800006},{"$f":"IF(CG$11=\"\",0,Calc!CG230)","v":87334973.756715804},{"$f":"IF(CH$11=\"\",0,Calc!CH230)","v":77548000.134884208},{"$f":"IF(CI$11=\"\",0,Calc!CI230)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ230)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK230)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL230)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM230)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN230)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO230)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP230)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ230)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR230)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS230)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT230)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU230)","v":0}]
[{"$f":"ROW()","v":47},null,null,null,null,null,null,{"$f":"H46","v":"Валовая прибыль"},{"$f":"Lists!$AM$16","v":"Продукт-1"},null,null,1,{"$f":"M46","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B47=Lists!$CU$24,SUMIFS($Z47:$CV47,$Z$2:$CV$2,Periods!$Q$18),SUM($Z47:$CV47))","v":1049319664.1201503},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA231)","v":110541.37499999997},{"$f":"IF(AB$11=\"\",0,Calc!AB231)","v":210028.61249999993},{"$f":"IF(AC$11=\"\",0,Calc!AC231)","v":663248.25},{"$f":"IF(AD$11=\"\",0,Calc!AD231)","v":591945.97499999998},{"$f":"IF(AE$11=\"\",0,Calc!AE231)","v":360512.43749999994},{"$f":"IF(AF$11=\"\",0,Calc!AF231)","v":1326735.3487500001},{"$f":"IF(AG$11=\"\",0,Calc!AG231)","v":1641577.7520000001},{"$f":"IF(AH$11=\"\",0,Calc!AH231)","v":1461624.9767999994},{"$f":"IF(AI$11=\"\",0,Calc!AI231)","v":850533.27277499996},{"$f":"IF(AJ$11=\"\",0,Calc!AJ231)","v":2725288.848135001},{"$f":"IF(AK$11=\"\",0,Calc!AK231)","v":3187472.3369999984},{"$f":"IF(AL$11=\"\",0,Calc!AL231)","v":2838012.6032999996},{"$f":"IF(AM$11=\"\",0,Calc!AM231)","v":1655514.9330299997},{"$f":"IF(AN$11=\"\",0,Calc!AN231)","v":3415948.0040070009},{"$f":"IF(AO$11=\"\",0,Calc!AO231)","v":5581024.754904001},{"$f":"IF(AP$11=\"\",0,Calc!AP231)","v":4982041.5275736004},{"$f":"IF(AQ$11=\"\",0,Calc!AQ231)","v":2782537.169373},{"$f":"IF(AR$11=\"\",0,Calc!AR231)","v":5759069.1843087012},{"$f":"IF(AS$11=\"\",0,Calc!AS231)","v":6713997.6398039991},{"$f":"IF(AT$11=\"\",0,Calc!AT231)","v":5979330.1258235984},{"$f":"IF(AU$11=\"\",0,Calc!AU231)","v":4660953.1580514535},{"$f":"IF(AV$11=\"\",0,Calc!AV231)","v":9212784.5852359645},{"$f":"IF(AW$11=\"\",0,Calc!AW231)","v":10344179.183422837},{"$f":"IF(AX$11=\"\",0,Calc!AX231)","v":9212148.1650805511},{"$f":"IF(AY$11=\"\",0,Calc!AY231)","v":5164161.6095493659},{"$f":"IF(AZ$11=\"\",0,Calc!AZ231)","v":10707354.730175048},{"$f":"IF(BA$11=\"\",0,Calc!BA231)","v":11885844.064483661},{"$f":"IF(BB$11=\"\",0,Calc!BB231)","v":13903274.173893308},{"$f":"IF(BC$11=\"\",0,Calc!BC231)","v":7607391.179709807},{"$f":"IF(BD$11=\"\",0,Calc!BD231)","v":15490993.755479887},{"$f":"IF(BE$11=\"\",0,Calc!BE231)","v":17650617.332650468},{"$f":"IF(BF$11=\"\",0,Calc!BF231)","v":15722641.143135421},{"$f":"IF(BG$11=\"\",0,Calc!BG231)","v":8455597.1685315445},{"$f":"IF(BH$11=\"\",0,Calc!BH231)","v":17577657.637057498},{"$f":"IF(BI$11=\"\",0,Calc!BI231)","v":19388374.484521426},{"$f":"IF(BJ$11=\"\",0,Calc!BJ231)","v":21936560.845344245},{"$f":"IF(BK$11=\"\",0,Calc!BK231)","v":12189878.294804864},{"$f":"IF(BL$11=\"\",0,Calc!BL231)","v":24824116.979983989},{"$f":"IF(BM$11=\"\",0,Calc!BM231)","v":27157715.920520805},{"$f":"IF(BN$11=\"\",0,Calc!BN231)","v":24252379.294586867},{"$f":"IF(BO$11=\"\",0,Calc!BO231)","v":12968467.487579439},{"$f":"IF(BP$11=\"\",0,Calc!BP231)","v":26918358.457780927},{"$f":"IF(BQ$11=\"\",0,Calc!BQ231)","v":30329997.185913064},{"$f":"IF(BR$11=\"\",0,Calc!BR231)","v":27022761.235766757},{"$f":"IF(BS$11=\"\",0,Calc!BS231)","v":18255657.071138579},{"$f":"IF(BT$11=\"\",0,Calc!BT231)","v":36670424.911201134},{"$f":"IF(BU$11=\"\",0,Calc!BU231)","v":40030093.470317021},{"$f":"IF(BV$11=\"\",0,Calc!BV231)","v":35664632.041020326},{"$f":"IF(BW$11=\"\",0,Calc!BW231)","v":19457004.936480347},{"$f":"IF(BX$11=\"\",0,Calc!BX231)","v":40328240.181909218},{"$f":"IF(BY$11=\"\",0,Calc!BY231)","v":43805201.10039293},{"$f":"IF(BZ$11=\"\",0,Calc!BZ231)","v":39126161.023163341},{"$f":"IF(CA$11=\"\",0,Calc!CA231)","v":19959014.958584629},{"$f":"IF(CB$11=\"\",0,Calc!CB231)","v":41522054.28123568},{"$f":"IF(CC$11=\"\",0,Calc!CC231)","v":53515435.270894654},{"$f":"IF(CD$11=\"\",0,Calc!CD231)","v":47689827.433033183},{"$f":"IF(CE$11=\"\",0,Calc!CE231)","v":24281572.95296764},{"$f":"IF(CF$11=\"\",0,Calc!CF231)","v":50531050.428989448},{"$f":"IF(CG$11=\"\",0,Calc!CG231)","v":53440086.930921525},{"$f":"IF(CH$11=\"\",0,Calc!CH231)","v":47622013.927057356},{"$f":"IF(CI$11=\"\",0,Calc!CI231)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ231)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK231)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL231)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM231)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN231)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO231)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP231)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ231)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR231)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS231)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT231)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU231)","v":0}]
[{"$f":"ROW()","v":48},null,null,null,null,null,null,{"$f":"H46","v":"Валовая прибыль"},{"$f":"Lists!$AM$17","v":"Продукт-2"},null,null,{"$f":"L47+1","v":2},{"$f":"M46","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B48=Lists!$CU$24,SUMIFS($Z48:$CV48,$Z$2:$CV$2,Periods!$Q$18),SUM($Z48:$CV48))","v":505503608.93269098},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA232)","v":51795},{"$f":"IF(AB$11=\"\",0,Calc!AB232)","v":98410.500000000029},{"$f":"IF(AC$11=\"\",0,Calc!AC232)","v":310770},{"$f":"IF(AD$11=\"\",0,Calc!AD232)","v":275446.80000000005},{"$f":"IF(AE$11=\"\",0,Calc!AE232)","v":157947.00000000006},{"$f":"IF(AF$11=\"\",0,Calc!AF232)","v":623541.24000000011},{"$f":"IF(AG$11=\"\",0,Calc!AG232)","v":774245.95199999993},{"$f":"IF(AH$11=\"\",0,Calc!AH232)","v":682781.3568000003},{"$f":"IF(AI$11=\"\",0,Calc!AI232)","v":372529.98900000018},{"$f":"IF(AJ$11=\"\",0,Calc!AJ232)","v":1289830.4622000009},{"$f":"IF(AK$11=\"\",0,Calc!AK232)","v":1508573.6399999997},{"$f":"IF(AL$11=\"\",0,Calc!AL232)","v":1330416.2760000001},{"$f":"IF(AM$11=\"\",0,Calc!AM232)","v":725160.85320000001},{"$f":"IF(AN$11=\"\",0,Calc!AN232)","v":1618223.0710799994},{"$f":"IF(AO$11=\"\",0,Calc!AO232)","v":2645200.1001599999},{"$f":"IF(AP$11=\"\",0,Calc!AP232)","v":2345824.838304},{"$f":"IF(AQ$11=\"\",0,Calc!AQ232)","v":1219915.6897200001},{"$f":"IF(AR$11=\"\",0,Calc!AR232)","v":2737616.310467999},{"$f":"IF(AS$11=\"\",0,Calc!AS232)","v":3202249.5884736003},{"$f":"IF(AT$11=\"\",0,Calc!AT232)","v":2825786.6296262415},{"$f":"IF(AU$11=\"\",0,Calc!AU232)","v":2152115.4935980197},{"$f":"IF(AV$11=\"\",0,Calc!AV232)","v":4409024.0696494384},{"$f":"IF(AW$11=\"\",0,Calc!AW232)","v":4950483.1659221761},{"$f":"IF(AX$11=\"\",0,Calc!AX232)","v":4368667.6493299585},{"$f":"IF(AY$11=\"\",0,Calc!AY232)","v":2280395.9417278422},{"$f":"IF(AZ$11=\"\",0,Calc!AZ232)","v":5128705.7755328994},{"$f":"IF(BA$11=\"\",0,Calc!BA232)","v":5696242.6992452182},{"$f":"IF(BB$11=\"\",0,Calc!BB232)","v":6682072.5811151229},{"$f":"IF(BC$11=\"\",0,Calc!BC232)","v":3433376.3056230647},{"$f":"IF(BD$11=\"\",0,Calc!BD232)","v":7445148.7709338237},{"$f":"IF(BE$11=\"\",0,Calc!BE232)","v":8509996.7333916333},{"$f":"IF(BF$11=\"\",0,Calc!BF232)","v":7514184.210052467},{"$f":"IF(BG$11=\"\",0,Calc!BG232)","v":3764460.5339277079},{"$f":"IF(BH$11=\"\",0,Calc!BH232)","v":8501583.5750602093},{"$f":"IF(BI$11=\"\",0,Calc!BI232)","v":9379172.2164824381},{"$f":"IF(BJ$11=\"\",0,Calc!BJ232)","v":10611863.422077266},{"$f":"IF(BK$11=\"\",0,Calc!BK232)","v":5547197.2952850666},{"$f":"IF(BL$11=\"\",0,Calc!BL232)","v":12018206.612023629},{"$f":"IF(BM$11=\"\",0,Calc!BM232)","v":13155472.731897173},{"$f":"IF(BN$11=\"\",0,Calc!BN232)","v":11678487.217805604},{"$f":"IF(BO$11=\"\",0,Calc!BO232)","v":5810406.709867131},{"$f":"IF(BP$11=\"\",0,Calc!BP232)","v":13064901.843307549},{"$f":"IF(BQ$11=\"\",0,Calc!BQ232)","v":14776939.493298594},{"$f":"IF(BR$11=\"\",0,Calc!BR232)","v":13055480.004808739},{"$f":"IF(BS$11=\"\",0,Calc!BS232)","v":8500171.688282514},{"$f":"IF(BT$11=\"\",0,Calc!BT232)","v":17924983.969146483},{"$f":"IF(BU$11=\"\",0,Calc!BU232)","v":19567233.962421112},{"$f":"IF(BV$11=\"\",0,Calc!BV232)","v":17288330.937499002},{"$f":"IF(BW$11=\"\",0,Calc!BW232)","v":8798209.6278663445},{"$f":"IF(BX$11=\"\",0,Calc!BX232)","v":19703203.45080965},{"$f":"IF(BY$11=\"\",0,Calc!BY232)","v":21440877.819803964},{"$f":"IF(BZ$11=\"\",0,Calc!BZ232)","v":19042713.599768143},{"$f":"IF(CA$11=\"\",0,Calc!CA232)","v":8999070.9639645237},{"$f":"IF(CB$11=\"\",0,Calc!CB232)","v":20298168.929243606},{"$f":"IF(CC$11=\"\",0,Calc!CC232)","v":26338348.158060852},{"$f":"IF(CD$11=\"\",0,Calc!CD232)","v":23283122.843790758},{"$f":"IF(CE$11=\"\",0,Calc!CE232)","v":11018258.225418296},{"$f":"IF(CF$11=\"\",0,Calc!CF232)","v":24856688.135873687},{"$f":"IF(CG$11=\"\",0,Calc!CG232)","v":26386719.352742828},{"$f":"IF(CH$11=\"\",0,Calc!CH232)","v":23326656.919004545},{"$f":"IF(CI$11=\"\",0,Calc!CI232)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ232)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK232)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL232)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM232)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN232)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO232)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP232)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ232)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR232)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS232)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT232)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU232)","v":0}]
[{"$f":"ROW()","v":49},null,null,null,null,null,null,{"$f":"H46","v":"Валовая прибыль"},{"$f":"Lists!$AM$18","v":"Продукт-3"},null,null,{"$f":"L48+1","v":3},{"$f":"M46","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B49=Lists!$CU$24,SUMIFS($Z49:$CV49,$Z$2:$CV$2,Periods!$Q$18),SUM($Z49:$CV49))","v":141000385.88722301},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA233)","v":13978.125},{"$f":"IF(AB$11=\"\",0,Calc!AB233)","v":26558.4375},{"$f":"IF(AC$11=\"\",0,Calc!AC233)","v":83868.75},{"$f":"IF(AD$11=\"\",0,Calc!AD233)","v":73956.375},{"$f":"IF(AE$11=\"\",0,Calc!AE233)","v":40215.9375},{"$f":"IF(AF$11=\"\",0,Calc!AF233)","v":168799.44374999998},{"$f":"IF(AG$11=\"\",0,Calc!AG233)","v":211292.71200000003},{"$f":"IF(AH$11=\"\",0,Calc!AH233)","v":184898.44079999998},{"$f":"IF(AI$11=\"\",0,Calc!AI233)","v":94924.659375000017},{"$f":"IF(AJ$11=\"\",0,Calc!AJ233)","v":351656.30587500019},{"$f":"IF(AK$11=\"\",0,Calc!AK233)","v":411293.92499999999},{"$f":"IF(AL$11=\"\",0,Calc!AL233)","v":359927.03249999997},{"$f":"IF(AM$11=\"\",0,Calc!AM233)","v":186118.77236399997},{"$f":"IF(AN$11=\"\",0,Calc!AN233)","v":443782.21124159999},{"$f":"IF(AO$11=\"\",0,Calc!AO233)","v":722600.11979999999},{"$f":"IF(AP$11=\"\",0,Calc!AP233)","v":637825.58622000017},{"$f":"IF(AQ$11=\"\",0,Calc!AQ233)","v":311905.26022499998},{"$f":"IF(AR$11=\"\",0,Calc!AR233)","v":750036.18192750018},{"$f":"IF(AS$11=\"\",0,Calc!AS233)","v":884075.32245312002},{"$f":"IF(AT$11=\"\",0,Calc!AT233)","v":774578.54020780814},{"$f":"IF(AU$11=\"\",0,Calc!AU233)","v":576339.64408203738},{"$f":"IF(AV$11=\"\",0,Calc!AV233)","v":1216057.6026363717},{"$f":"IF(AW$11=\"\",0,Calc!AW233)","v":1365398.0099776797},{"$f":"IF(AX$11=\"\",0,Calc!AX233)","v":1196320.5089799115},{"$f":"IF(AY$11=\"\",0,Calc!AY233)","v":591600.71974901517},{"$f":"IF(AZ$11=\"\",0,Calc!AZ233)","v":1422523.9248668789},{"$f":"IF(BA$11=\"\",0,Calc!BA233)","v":1574035.1646498053},{"$f":"IF(BB$11=\"\",0,Calc!BB233)","v":1851564.3998674259},{"$f":"IF(BC$11=\"\",0,Calc!BC233)","v":903872.79538136162},{"$f":"IF(BD$11=\"\",0,Calc!BD233)","v":2063008.4825683362},{"$f":"IF(BE$11=\"\",0,Calc!BE233)","v":2375310.6529466179},{"$f":"IF(BF$11=\"\",0,Calc!BF233)","v":2083474.7689019558},{"$f":"IF(BG$11=\"\",0,Calc!BG233)","v":980248.95041960478},{"$f":"IF(BH$11=\"\",0,Calc!BH233)","v":2370296.7539629014},{"$f":"IF(BI$11=\"\",0,Calc!BI233)","v":2615358.2073932993},{"$f":"IF(BJ$11=\"\",0,Calc!BJ233)","v":2959091.00036499},{"$f":"IF(BK$11=\"\",0,Calc!BK233)","v":1481536.9715373772},{"$f":"IF(BL$11=\"\",0,Calc!BL233)","v":3369369.6525392658},{"$f":"IF(BM$11=\"\",0,Calc!BM233)","v":3674945.4758605426},{"$f":"IF(BN$11=\"\",0,Calc!BN233)","v":3249560.592225383},{"$f":"IF(BO$11=\"\",0,Calc!BO233)","v":1525041.3388554309},{"$f":"IF(BP$11=\"\",0,Calc!BP233)","v":3657001.9542853166},{"$f":"IF(BQ$11=\"\",0,Calc!BQ233)","v":4167567.9762636004},{"$f":"IF(BR$11=\"\",0,Calc!BR233)","v":3659399.1014522417},{"$f":"IF(BS$11=\"\",0,Calc!BS233)","v":2305804.8672565985},{"$f":"IF(BT$11=\"\",0,Calc!BT233)","v":5050463.7434988739},{"$f":"IF(BU$11=\"\",0,Calc!BU233)","v":5513176.7960221618},{"$f":"IF(BV$11=\"\",0,Calc!BV233)","v":4841041.7556649456},{"$f":"IF(BW$11=\"\",0,Calc!BW233)","v":2344984.7408818519},{"$f":"IF(BX$11=\"\",0,Calc!BX233)","v":5575447.9418743709},{"$f":"IF(BY$11=\"\",0,Calc!BY233)","v":6051443.3558612429},{"$f":"IF(BZ$11=\"\",0,Calc!BZ233)","v":5355248.3474636506},{"$f":"IF(CA$11=\"\",0,Calc!CA233)","v":2382557.58234814},{"$f":"IF(CB$11=\"\",0,Calc!CB233)","v":5726834.6931030881},{"$f":"IF(CC$11=\"\",0,Calc!CC233)","v":7501768.640199895},{"$f":"IF(CD$11=\"\",0,Calc!CD233)","v":6593570.3392559048},{"$f":"IF(CE$11=\"\",0,Calc!CE233)","v":2935581.1524752602},{"$f":"IF(CF$11=\"\",0,Calc!CF233)","v":7053748.3809368797},{"$f":"IF(CG$11=\"\",0,Calc!CG233)","v":7508167.4730514521},{"$f":"IF(CH$11=\"\",0,Calc!CH233)","v":6599329.2888223082},{"$f":"IF(CI$11=\"\",0,Calc!CI233)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ233)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK233)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL233)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM233)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN233)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO233)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP233)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ233)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR233)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS233)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT233)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU233)","v":0}]
[{"$f":"ROW()","v":50},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":51}]
[{"$f":"ROW()","v":52},null,null,null,null,null,null,{"$f":"Calc!H373","v":"Прямые расходы"},null,null,null,null,{"$f":"Calc!M373","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X52-SUMIFS($X53:$X78,$J53:$J78,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B52=Lists!$CU$24,SUMIFS($Z52:$CV52,$Z$2:$CV$2,Periods!$Q$18),SUM($Z52:$CV52))","v":606758058.21206498},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA373)","v":120766.66666666669},{"$f":"IF(AB$11=\"\",0,Calc!AB373)","v":270331.66666666663},{"$f":"IF(AC$11=\"\",0,Calc!AC373)","v":1208804.1666666667},{"$f":"IF(AD$11=\"\",0,Calc!AD373)","v":1610291.6666666665},{"$f":"IF(AE$11=\"\",0,Calc!AE373)","v":1449470.8333333333},{"$f":"IF(AF$11=\"\",0,Calc!AF373)","v":1855611.7222222222},{"$f":"IF(AG$11=\"\",0,Calc!AG373)","v":2372365.138888889},{"$f":"IF(AH$11=\"\",0,Calc!AH373)","v":2359466.666666667},{"$f":"IF(AI$11=\"\",0,Calc!AI373)","v":2035439.7222222222},{"$f":"IF(AJ$11=\"\",0,Calc!AJ373)","v":2635616.5},{"$f":"IF(AK$11=\"\",0,Calc!AK373)","v":3449616.944444444},{"$f":"IF(AL$11=\"\",0,Calc!AL373)","v":3421861.111111111},{"$f":"IF(AM$11=\"\",0,Calc!AM373)","v":2879981.7777777775},{"$f":"IF(AN$11=\"\",0,Calc!AN373)","v":3048673.9716666667},{"$f":"IF(AO$11=\"\",0,Calc!AO373)","v":4485171.5},{"$f":"IF(AP$11=\"\",0,Calc!AP373)","v":4902777.333333334},{"$f":"IF(AQ$11=\"\",0,Calc!AQ373)","v":4042127.3333333335},{"$f":"IF(AR$11=\"\",0,Calc!AR373)","v":4297608.7833333341},{"$f":"IF(AS$11=\"\",0,Calc!AS373)","v":5316668.555555555},{"$f":"IF(AT$11=\"\",0,Calc!AT373)","v":5258260.222222222},{"$f":"IF(AU$11=\"\",0,Calc!AU373)","v":4690481.055555555},{"$f":"IF(AV$11=\"\",0,Calc!AV373)","v":5864322.9124999996},{"$f":"IF(AW$11=\"\",0,Calc!AW373)","v":7319109.5055555562},{"$f":"IF(AX$11=\"\",0,Calc!AX373)","v":7227428.5333333341},{"$f":"IF(AY$11=\"\",0,Calc!AY373)","v":5918769.2448888887},{"$f":"IF(AZ$11=\"\",0,Calc!AZ373)","v":6305363.9556916654},{"$f":"IF(BA$11=\"\",0,Calc!BA373)","v":7864626.8352222219},{"$f":"IF(BB$11=\"\",0,Calc!BB373)","v":8816834.5235000011},{"$f":"IF(BC$11=\"\",0,Calc!BC373)","v":7736505.3568333341},{"$f":"IF(BD$11=\"\",0,Calc!BD373)","v":8436317.4342083335},{"$f":"IF(BE$11=\"\",0,Calc!BE373)","v":10535944.222222224},{"$f":"IF(BF$11=\"\",0,Calc!BF373)","v":10385533.805555556},{"$f":"IF(BG$11=\"\",0,Calc!BG373)","v":8406929.6388888899},{"$f":"IF(BH$11=\"\",0,Calc!BH373)","v":8966367.833333334},{"$f":"IF(BI$11=\"\",0,Calc!BI373)","v":11166487.046111112},{"$f":"IF(BJ$11=\"\",0,Calc!BJ373)","v":12309688.604044445},{"$f":"IF(BK$11=\"\",0,Calc!BK373)","v":10720845.645165779},{"$f":"IF(BL$11=\"\",0,Calc!BL373)","v":11723743.650627669},{"$f":"IF(BM$11=\"\",0,Calc!BM373)","v":14654444.849439999},{"$f":"IF(BN$11=\"\",0,Calc!BN373)","v":14446137.141106667},{"$f":"IF(BO$11=\"\",0,Calc!BO373)","v":11662960.474440001},{"$f":"IF(BP$11=\"\",0,Calc!BP373)","v":12457915.474439999},{"$f":"IF(BQ$11=\"\",0,Calc!BQ373)","v":15470203.501448892},{"$f":"IF(BR$11=\"\",0,Calc!BR373)","v":15222431.834782224},{"$f":"IF(BS$11=\"\",0,Calc!BS373)","v":13017200.168115556},{"$f":"IF(BT$11=\"\",0,Calc!BT373)","v":15797609.069386501},{"$f":"IF(BU$11=\"\",0,Calc!BU373)","v":19694154.518435553},{"$f":"IF(BV$11=\"\",0,Calc!BV373)","v":19365724.796213333},{"$f":"IF(BW$11=\"\",0,Calc!BW373)","v":15716947.02114529},{"$f":"IF(BX$11=\"\",0,Calc!BX373)","v":16805312.298923068},{"$f":"IF(BY$11=\"\",0,Calc!BY373)","v":20826189.968471222},{"$f":"IF(BZ$11=\"\",0,Calc!BZ373)","v":20496575.402498998},{"$f":"IF(CA$11=\"\",0,Calc!CA373)","v":16437125.402499001},{"$f":"IF(CB$11=\"\",0,Calc!CB373)","v":17422400.402498998},{"$f":"IF(CC$11=\"\",0,Calc!CC373)","v":23413714.800367333},{"$f":"IF(CD$11=\"\",0,Calc!CD373)","v":24061573.133700669},{"$f":"IF(CE$11=\"\",0,Calc!CE373)","v":19250373.133700669},{"$f":"IF(CF$11=\"\",0,Calc!CF373)","v":20418106.467033997},{"$f":"IF(CG$11=\"\",0,Calc!CG373)","v":24643173.133700669},{"$f":"IF(CH$11=\"\",0,Calc!CH373)","v":24061573.133700669},{"$f":"IF(CI$11=\"\",0,Calc!CI373)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ373)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK373)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL373)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM373)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN373)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO373)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP373)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ373)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR373)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS373)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT373)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU373)","v":0}]
[{"$f":"ROW()","v":53},null,null,null,null,null,null,{"$f":"Calc!H374","v":"Прямые расходы"},{"$f":"Calc!I374","v":"Прочие производственные расходы"},null,null,null,{"$f":"Calc!M374","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X53-SUM($X54:$X57))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B53=Lists!$CU$24,SUMIFS($Z53:$CV53,$Z$2:$CV$2,Periods!$Q$18),SUM($Z53:$CV53))","v":4618828.125},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA374)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB374)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC374)","v":50000},{"$f":"IF(AD$11=\"\",0,Calc!AD374)","v":75000},{"$f":"IF(AE$11=\"\",0,Calc!AE374)","v":75000},{"$f":"IF(AF$11=\"\",0,Calc!AF374)","v":75000},{"$f":"IF(AG$11=\"\",0,Calc!AG374)","v":75000},{"$f":"IF(AH$11=\"\",0,Calc!AH374)","v":75000},{"$f":"IF(AI$11=\"\",0,Calc!AI374)","v":75000},{"$f":"IF(AJ$11=\"\",0,Calc!AJ374)","v":75000},{"$f":"IF(AK$11=\"\",0,Calc!AK374)","v":75000},{"$f":"IF(AL$11=\"\",0,Calc!AL374)","v":75000},{"$f":"IF(AM$11=\"\",0,Calc!AM374)","v":75000},{"$f":"IF(AN$11=\"\",0,Calc!AN374)","v":75000},{"$f":"IF(AO$11=\"\",0,Calc!AO374)","v":77500},{"$f":"IF(AP$11=\"\",0,Calc!AP374)","v":77500},{"$f":"IF(AQ$11=\"\",0,Calc!AQ374)","v":77500},{"$f":"IF(AR$11=\"\",0,Calc!AR374)","v":77500},{"$f":"IF(AS$11=\"\",0,Calc!AS374)","v":77500},{"$f":"IF(AT$11=\"\",0,Calc!AT374)","v":77500},{"$f":"IF(AU$11=\"\",0,Calc!AU374)","v":77500},{"$f":"IF(AV$11=\"\",0,Calc!AV374)","v":77500},{"$f":"IF(AW$11=\"\",0,Calc!AW374)","v":77500},{"$f":"IF(AX$11=\"\",0,Calc!AX374)","v":77500},{"$f":"IF(AY$11=\"\",0,Calc!AY374)","v":77500},{"$f":"IF(AZ$11=\"\",0,Calc!AZ374)","v":77500},{"$f":"IF(BA$11=\"\",0,Calc!BA374)","v":80125},{"$f":"IF(BB$11=\"\",0,Calc!BB374)","v":80125},{"$f":"IF(BC$11=\"\",0,Calc!BC374)","v":80125},{"$f":"IF(BD$11=\"\",0,Calc!BD374)","v":80125},{"$f":"IF(BE$11=\"\",0,Calc!BE374)","v":80125},{"$f":"IF(BF$11=\"\",0,Calc!BF374)","v":80125},{"$f":"IF(BG$11=\"\",0,Calc!BG374)","v":80125},{"$f":"IF(BH$11=\"\",0,Calc!BH374)","v":80125},{"$f":"IF(BI$11=\"\",0,Calc!BI374)","v":80125},{"$f":"IF(BJ$11=\"\",0,Calc!BJ374)","v":80125},{"$f":"IF(BK$11=\"\",0,Calc!BK374)","v":80125},{"$f":"IF(BL$11=\"\",0,Calc!BL374)","v":80125},{"$f":"IF(BM$11=\"\",0,Calc!BM374)","v":82881.250000000015},{"$f":"IF(BN$11=\"\",0,Calc!BN374)","v":82881.250000000015},{"$f":"IF(BO$11=\"\",0,Calc!BO374)","v":82881.250000000015},{"$f":"IF(BP$11=\"\",0,Calc!BP374)","v":82881.250000000015},{"$f":"IF(BQ$11=\"\",0,Calc!BQ374)","v":82881.250000000015},{"$f":"IF(BR$11=\"\",0,Calc!BR374)","v":82881.250000000015},{"$f":"IF(BS$11=\"\",0,Calc!BS374)","v":82881.250000000015},{"$f":"IF(BT$11=\"\",0,Calc!BT374)","v":82881.250000000015},{"$f":"IF(BU$11=\"\",0,Calc!BU374)","v":82881.250000000015},{"$f":"IF(BV$11=\"\",0,Calc!BV374)","v":82881.250000000015},{"$f":"IF(BW$11=\"\",0,Calc!BW374)","v":82881.250000000015},{"$f":"IF(BX$11=\"\",0,Calc!BX374)","v":82881.250000000015},{"$f":"IF(BY$11=\"\",0,Calc!BY374)","v":85775.3125},{"$f":"IF(BZ$11=\"\",0,Calc!BZ374)","v":85775.3125},{"$f":"IF(CA$11=\"\",0,Calc!CA374)","v":85775.3125},{"$f":"IF(CB$11=\"\",0,Calc!CB374)","v":85775.3125},{"$f":"IF(CC$11=\"\",0,Calc!CC374)","v":85775.3125},{"$f":"IF(CD$11=\"\",0,Calc!CD374)","v":85775.3125},{"$f":"IF(CE$11=\"\",0,Calc!CE374)","v":85775.3125},{"$f":"IF(CF$11=\"\",0,Calc!CF374)","v":85775.3125},{"$f":"IF(CG$11=\"\",0,Calc!CG374)","v":85775.3125},{"$f":"IF(CH$11=\"\",0,Calc!CH374)","v":85775.3125},{"$f":"IF(CI$11=\"\",0,Calc!CI374)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ374)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK374)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL374)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM374)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN374)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO374)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP374)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ374)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR374)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS374)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT374)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU374)","v":0}]
[{"$f":"ROW()","v":54},null,null,null,null,null,null,{"$f":"Calc!H375","v":"Прямые расходы"},{"$f":"Calc!I375","v":"Прочие производственные расходы"},{"$f":"Calc!J375","v":"Продукт-1"},null,{"$f":"Calc!L375","v":1},{"$f":"Calc!M375","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B54=Lists!$CU$24,SUMIFS($Z54:$CV54,$Z$2:$CV$2,Periods!$Q$18),SUM($Z54:$CV54))","v":3193828.125},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA375)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB375)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC375)","v":50000},{"$f":"IF(AD$11=\"\",0,Calc!AD375)","v":50000},{"$f":"IF(AE$11=\"\",0,Calc!AE375)","v":50000},{"$f":"IF(AF$11=\"\",0,Calc!AF375)","v":50000},{"$f":"IF(AG$11=\"\",0,Calc!AG375)","v":50000},{"$f":"IF(AH$11=\"\",0,Calc!AH375)","v":50000},{"$f":"IF(AI$11=\"\",0,Calc!AI375)","v":50000},{"$f":"IF(AJ$11=\"\",0,Calc!AJ375)","v":50000},{"$f":"IF(AK$11=\"\",0,Calc!AK375)","v":50000},{"$f":"IF(AL$11=\"\",0,Calc!AL375)","v":50000},{"$f":"IF(AM$11=\"\",0,Calc!AM375)","v":50000},{"$f":"IF(AN$11=\"\",0,Calc!AN375)","v":50000},{"$f":"IF(AO$11=\"\",0,Calc!AO375)","v":52500},{"$f":"IF(AP$11=\"\",0,Calc!AP375)","v":52500},{"$f":"IF(AQ$11=\"\",0,Calc!AQ375)","v":52500},{"$f":"IF(AR$11=\"\",0,Calc!AR375)","v":52500},{"$f":"IF(AS$11=\"\",0,Calc!AS375)","v":52500},{"$f":"IF(AT$11=\"\",0,Calc!AT375)","v":52500},{"$f":"IF(AU$11=\"\",0,Calc!AU375)","v":52500},{"$f":"IF(AV$11=\"\",0,Calc!AV375)","v":52500},{"$f":"IF(AW$11=\"\",0,Calc!AW375)","v":52500},{"$f":"IF(AX$11=\"\",0,Calc!AX375)","v":52500},{"$f":"IF(AY$11=\"\",0,Calc!AY375)","v":52500},{"$f":"IF(AZ$11=\"\",0,Calc!AZ375)","v":52500},{"$f":"IF(BA$11=\"\",0,Calc!BA375)","v":55125},{"$f":"IF(BB$11=\"\",0,Calc!BB375)","v":55125},{"$f":"IF(BC$11=\"\",0,Calc!BC375)","v":55125},{"$f":"IF(BD$11=\"\",0,Calc!BD375)","v":55125},{"$f":"IF(BE$11=\"\",0,Calc!BE375)","v":55125},{"$f":"IF(BF$11=\"\",0,Calc!BF375)","v":55125},{"$f":"IF(BG$11=\"\",0,Calc!BG375)","v":55125},{"$f":"IF(BH$11=\"\",0,Calc!BH375)","v":55125},{"$f":"IF(BI$11=\"\",0,Calc!BI375)","v":55125},{"$f":"IF(BJ$11=\"\",0,Calc!BJ375)","v":55125},{"$f":"IF(BK$11=\"\",0,Calc!BK375)","v":55125},{"$f":"IF(BL$11=\"\",0,Calc!BL375)","v":55125},{"$f":"IF(BM$11=\"\",0,Calc!BM375)","v":57881.250000000015},{"$f":"IF(BN$11=\"\",0,Calc!BN375)","v":57881.250000000015},{"$f":"IF(BO$11=\"\",0,Calc!BO375)","v":57881.250000000015},{"$f":"IF(BP$11=\"\",0,Calc!BP375)","v":57881.250000000015},{"$f":"IF(BQ$11=\"\",0,Calc!BQ375)","v":57881.250000000015},{"$f":"IF(BR$11=\"\",0,Calc!BR375)","v":57881.250000000015},{"$f":"IF(BS$11=\"\",0,Calc!BS375)","v":57881.250000000015},{"$f":"IF(BT$11=\"\",0,Calc!BT375)","v":57881.250000000015},{"$f":"IF(BU$11=\"\",0,Calc!BU375)","v":57881.250000000015},{"$f":"IF(BV$11=\"\",0,Calc!BV375)","v":57881.250000000015},{"$f":"IF(BW$11=\"\",0,Calc!BW375)","v":57881.250000000015},{"$f":"IF(BX$11=\"\",0,Calc!BX375)","v":57881.250000000015},{"$f":"IF(BY$11=\"\",0,Calc!BY375)","v":60775.3125},{"$f":"IF(BZ$11=\"\",0,Calc!BZ375)","v":60775.3125},{"$f":"IF(CA$11=\"\",0,Calc!CA375)","v":60775.3125},{"$f":"IF(CB$11=\"\",0,Calc!CB375)","v":60775.3125},{"$f":"IF(CC$11=\"\",0,Calc!CC375)","v":60775.3125},{"$f":"IF(CD$11=\"\",0,Calc!CD375)","v":60775.3125},{"$f":"IF(CE$11=\"\",0,Calc!CE375)","v":60775.3125},{"$f":"IF(CF$11=\"\",0,Calc!CF375)","v":60775.3125},{"$f":"IF(CG$11=\"\",0,Calc!CG375)","v":60775.3125},{"$f":"IF(CH$11=\"\",0,Calc!CH375)","v":60775.3125},{"$f":"IF(CI$11=\"\",0,Calc!CI375)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ375)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK375)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL375)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM375)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN375)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO375)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP375)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ375)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR375)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS375)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT375)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU375)","v":0}]
[{"$f":"ROW()","v":55},null,null,null,null,null,null,{"$f":"Calc!H376","v":"Прямые расходы"},{"$f":"Calc!I376","v":"Прочие производственные расходы"},{"$f":"Calc!J376","v":"Продукт-2"},null,{"$f":"Calc!L376","v":2},{"$f":"Calc!M376","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B55=Lists!$CU$24,SUMIFS($Z55:$CV55,$Z$2:$CV$2,Periods!$Q$18),SUM($Z55:$CV55))","v":712500},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA376)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB376)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC376)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD376)","v":12500},{"$f":"IF(AE$11=\"\",0,Calc!AE376)","v":12500},{"$f":"IF(AF$11=\"\",0,Calc!AF376)","v":12500},{"$f":"IF(AG$11=\"\",0,Calc!AG376)","v":12500},{"$f":"IF(AH$11=\"\",0,Calc!AH376)","v":12500},{"$f":"IF(AI$11=\"\",0,Calc!AI376)","v":12500},{"$f":"IF(AJ$11=\"\",0,Calc!AJ376)","v":12500},{"$f":"IF(AK$11=\"\",0,Calc!AK376)","v":12500},{"$f":"IF(AL$11=\"\",0,Calc!AL376)","v":12500},{"$f":"IF(AM$11=\"\",0,Calc!AM376)","v":12500},{"$f":"IF(AN$11=\"\",0,Calc!AN376)","v":12500},{"$f":"IF(AO$11=\"\",0,Calc!AO376)","v":12500},{"$f":"IF(AP$11=\"\",0,Calc!AP376)","v":12500},{"$f":"IF(AQ$11=\"\",0,Calc!AQ376)","v":12500},{"$f":"IF(AR$11=\"\",0,Calc!AR376)","v":12500},{"$f":"IF(AS$11=\"\",0,Calc!AS376)","v":12500},{"$f":"IF(AT$11=\"\",0,Calc!AT376)","v":12500},{"$f":"IF(AU$11=\"\",0,Calc!AU376)","v":12500},{"$f":"IF(AV$11=\"\",0,Calc!AV376)","v":12500},{"$f":"IF(AW$11=\"\",0,Calc!AW376)","v":12500},{"$f":"IF(AX$11=\"\",0,Calc!AX376)","v":12500},{"$f":"IF(AY$11=\"\",0,Calc!AY376)","v":12500},{"$f":"IF(AZ$11=\"\",0,Calc!AZ376)","v":12500},{"$f":"IF(BA$11=\"\",0,Calc!BA376)","v":12500},{"$f":"IF(BB$11=\"\",0,Calc!BB376)","v":12500},{"$f":"IF(BC$11=\"\",0,Calc!BC376)","v":12500},{"$f":"IF(BD$11=\"\",0,Calc!BD376)","v":12500},{"$f":"IF(BE$11=\"\",0,Calc!BE376)","v":12500},{"$f":"IF(BF$11=\"\",0,Calc!BF376)","v":12500},{"$f":"IF(BG$11=\"\",0,Calc!BG376)","v":12500},{"$f":"IF(BH$11=\"\",0,Calc!BH376)","v":12500},{"$f":"IF(BI$11=\"\",0,Calc!BI376)","v":12500},{"$f":"IF(BJ$11=\"\",0,Calc!BJ376)","v":12500},{"$f":"IF(BK$11=\"\",0,Calc!BK376)","v":12500},{"$f":"IF(BL$11=\"\",0,Calc!BL376)","v":12500},{"$f":"IF(BM$11=\"\",0,Calc!BM376)","v":12500},{"$f":"IF(BN$11=\"\",0,Calc!BN376)","v":12500},{"$f":"IF(BO$11=\"\",0,Calc!BO376)","v":12500},{"$f":"IF(BP$11=\"\",0,Calc!BP376)","v":12500},{"$f":"IF(BQ$11=\"\",0,Calc!BQ376)","v":12500},{"$f":"IF(BR$11=\"\",0,Calc!BR376)","v":12500},{"$f":"IF(BS$11=\"\",0,Calc!BS376)","v":12500},{"$f":"IF(BT$11=\"\",0,Calc!BT376)","v":12500},{"$f":"IF(BU$11=\"\",0,Calc!BU376)","v":12500},{"$f":"IF(BV$11=\"\",0,Calc!BV376)","v":12500},{"$f":"IF(BW$11=\"\",0,Calc!BW376)","v":12500},{"$f":"IF(BX$11=\"\",0,Calc!BX376)","v":12500},{"$f":"IF(BY$11=\"\",0,Calc!BY376)","v":12500},{"$f":"IF(BZ$11=\"\",0,Calc!BZ376)","v":12500},{"$f":"IF(CA$11=\"\",0,Calc!CA376)","v":12500},{"$f":"IF(CB$11=\"\",0,Calc!CB376)","v":12500},{"$f":"IF(CC$11=\"\",0,Calc!CC376)","v":12500},{"$f":"IF(CD$11=\"\",0,Calc!CD376)","v":12500},{"$f":"IF(CE$11=\"\",0,Calc!CE376)","v":12500},{"$f":"IF(CF$11=\"\",0,Calc!CF376)","v":12500},{"$f":"IF(CG$11=\"\",0,Calc!CG376)","v":12500},{"$f":"IF(CH$11=\"\",0,Calc!CH376)","v":12500},{"$f":"IF(CI$11=\"\",0,Calc!CI376)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ376)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK376)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL376)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM376)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN376)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO376)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP376)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ376)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR376)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS376)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT376)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU376)","v":0}]
[{"$f":"ROW()","v":56},null,null,null,null,null,null,{"$f":"Calc!H377","v":"Прямые расходы"},{"$f":"Calc!I377","v":"Прочие производственные расходы"},{"$f":"Calc!J377","v":"Продукт-3"},null,{"$f":"Calc!L377","v":3},{"$f":"Calc!M377","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B56=Lists!$CU$24,SUMIFS($Z56:$CV56,$Z$2:$CV$2,Periods!$Q$18),SUM($Z56:$CV56))","v":712500},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA377)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB377)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC377)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD377)","v":12500},{"$f":"IF(AE$11=\"\",0,Calc!AE377)","v":12500},{"$f":"IF(AF$11=\"\",0,Calc!AF377)","v":12500},{"$f":"IF(AG$11=\"\",0,Calc!AG377)","v":12500},{"$f":"IF(AH$11=\"\",0,Calc!AH377)","v":12500},{"$f":"IF(AI$11=\"\",0,Calc!AI377)","v":12500},{"$f":"IF(AJ$11=\"\",0,Calc!AJ377)","v":12500},{"$f":"IF(AK$11=\"\",0,Calc!AK377)","v":12500},{"$f":"IF(AL$11=\"\",0,Calc!AL377)","v":12500},{"$f":"IF(AM$11=\"\",0,Calc!AM377)","v":12500},{"$f":"IF(AN$11=\"\",0,Calc!AN377)","v":12500},{"$f":"IF(AO$11=\"\",0,Calc!AO377)","v":12500},{"$f":"IF(AP$11=\"\",0,Calc!AP377)","v":12500},{"$f":"IF(AQ$11=\"\",0,Calc!AQ377)","v":12500},{"$f":"IF(AR$11=\"\",0,Calc!AR377)","v":12500},{"$f":"IF(AS$11=\"\",0,Calc!AS377)","v":12500},{"$f":"IF(AT$11=\"\",0,Calc!AT377)","v":12500},{"$f":"IF(AU$11=\"\",0,Calc!AU377)","v":12500},{"$f":"IF(AV$11=\"\",0,Calc!AV377)","v":12500},{"$f":"IF(AW$11=\"\",0,Calc!AW377)","v":12500},{"$f":"IF(AX$11=\"\",0,Calc!AX377)","v":12500},{"$f":"IF(AY$11=\"\",0,Calc!AY377)","v":12500},{"$f":"IF(AZ$11=\"\",0,Calc!AZ377)","v":12500},{"$f":"IF(BA$11=\"\",0,Calc!BA377)","v":12500},{"$f":"IF(BB$11=\"\",0,Calc!BB377)","v":12500},{"$f":"IF(BC$11=\"\",0,Calc!BC377)","v":12500},{"$f":"IF(BD$11=\"\",0,Calc!BD377)","v":12500},{"$f":"IF(BE$11=\"\",0,Calc!BE377)","v":12500},{"$f":"IF(BF$11=\"\",0,Calc!BF377)","v":12500},{"$f":"IF(BG$11=\"\",0,Calc!BG377)","v":12500},{"$f":"IF(BH$11=\"\",0,Calc!BH377)","v":12500},{"$f":"IF(BI$11=\"\",0,Calc!BI377)","v":12500},{"$f":"IF(BJ$11=\"\",0,Calc!BJ377)","v":12500},{"$f":"IF(BK$11=\"\",0,Calc!BK377)","v":12500},{"$f":"IF(BL$11=\"\",0,Calc!BL377)","v":12500},{"$f":"IF(BM$11=\"\",0,Calc!BM377)","v":12500},{"$f":"IF(BN$11=\"\",0,Calc!BN377)","v":12500},{"$f":"IF(BO$11=\"\",0,Calc!BO377)","v":12500},{"$f":"IF(BP$11=\"\",0,Calc!BP377)","v":12500},{"$f":"IF(BQ$11=\"\",0,Calc!BQ377)","v":12500},{"$f":"IF(BR$11=\"\",0,Calc!BR377)","v":12500},{"$f":"IF(BS$11=\"\",0,Calc!BS377)","v":12500},{"$f":"IF(BT$11=\"\",0,Calc!BT377)","v":12500},{"$f":"IF(BU$11=\"\",0,Calc!BU377)","v":12500},{"$f":"IF(BV$11=\"\",0,Calc!BV377)","v":12500},{"$f":"IF(BW$11=\"\",0,Calc!BW377)","v":12500},{"$f":"IF(BX$11=\"\",0,Calc!BX377)","v":12500},{"$f":"IF(BY$11=\"\",0,Calc!BY377)","v":12500},{"$f":"IF(BZ$11=\"\",0,Calc!BZ377)","v":12500},{"$f":"IF(CA$11=\"\",0,Calc!CA377)","v":12500},{"$f":"IF(CB$11=\"\",0,Calc!CB377)","v":12500},{"$f":"IF(CC$11=\"\",0,Calc!CC377)","v":12500},{"$f":"IF(CD$11=\"\",0,Calc!CD377)","v":12500},{"$f":"IF(CE$11=\"\",0,Calc!CE377)","v":12500},{"$f":"IF(CF$11=\"\",0,Calc!CF377)","v":12500},{"$f":"IF(CG$11=\"\",0,Calc!CG377)","v":12500},{"$f":"IF(CH$11=\"\",0,Calc!CH377)","v":12500},{"$f":"IF(CI$11=\"\",0,Calc!CI377)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ377)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK377)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL377)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM377)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN377)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO377)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP377)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ377)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR377)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS377)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT377)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU377)","v":0}]
[{"$f":"ROW()","v":57},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":58},null,null,null,null,null,null,{"$f":"Calc!H379","v":"Прямые расходы"},{"$f":"Calc!I379","v":"Прямые переменные расходы маркетинга"},null,null,null,{"$f":"Calc!M379","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X58-SUM($X59:$X62))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B58=Lists!$CU$24,SUMIFS($Z58:$CV58,$Z$2:$CV$2,Periods!$Q$18),SUM($Z58:$CV58))","v":308748166.66666669},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA379)","v":83333.333333333343},{"$f":"IF(AB$11=\"\",0,Calc!AB379)","v":208333.33333333331},{"$f":"IF(AC$11=\"\",0,Calc!AC379)","v":446666.66666666669},{"$f":"IF(AD$11=\"\",0,Calc!AD379)","v":621666.66666666663},{"$f":"IF(AE$11=\"\",0,Calc!AE379)","v":485000},{"$f":"IF(AF$11=\"\",0,Calc!AF379)","v":716222.22222222225},{"$f":"IF(AG$11=\"\",0,Calc!AG379)","v":1154388.888888889},{"$f":"IF(AH$11=\"\",0,Calc!AH379)","v":1153666.6666666667},{"$f":"IF(AI$11=\"\",0,Calc!AI379)","v":891222.22222222225},{"$f":"IF(AJ$11=\"\",0,Calc!AJ379)","v":1188000},{"$f":"IF(AK$11=\"\",0,Calc!AK379)","v":1867111.111111111},{"$f":"IF(AL$11=\"\",0,Calc!AL379)","v":1864444.4444444445},{"$f":"IF(AM$11=\"\",0,Calc!AM379)","v":1434444.4444444445},{"$f":"IF(AN$11=\"\",0,Calc!AN379)","v":1440333.3333333335},{"$f":"IF(AO$11=\"\",0,Calc!AO379)","v":2354000},{"$f":"IF(AP$11=\"\",0,Calc!AP379)","v":2773333.3333333335},{"$f":"IF(AQ$11=\"\",0,Calc!AQ379)","v":2130000},{"$f":"IF(AR$11=\"\",0,Calc!AR379)","v":2121666.666666667},{"$f":"IF(AS$11=\"\",0,Calc!AS379)","v":2923888.888888889},{"$f":"IF(AT$11=\"\",0,Calc!AT379)","v":2918888.888888889},{"$f":"IF(AU$11=\"\",0,Calc!AU379)","v":2482222.222222222},{"$f":"IF(AV$11=\"\",0,Calc!AV379)","v":2960000},{"$f":"IF(AW$11=\"\",0,Calc!AW379)","v":4098055.5555555555},{"$f":"IF(AX$11=\"\",0,Calc!AX379)","v":4090333.3333333335},{"$f":"IF(AY$11=\"\",0,Calc!AY379)","v":3147888.888888889},{"$f":"IF(AZ$11=\"\",0,Calc!AZ379)","v":3093666.6666666665},{"$f":"IF(BA$11=\"\",0,Calc!BA379)","v":4288722.222222222},{"$f":"IF(BB$11=\"\",0,Calc!BB379)","v":4785000},{"$f":"IF(BC$11=\"\",0,Calc!BC379)","v":4235000.0000000009},{"$f":"IF(BD$11=\"\",0,Calc!BD379)","v":4136666.666666667},{"$f":"IF(BE$11=\"\",0,Calc!BE379)","v":5758055.555555556},{"$f":"IF(BF$11=\"\",0,Calc!BF379)","v":5747222.2222222229},{"$f":"IF(BG$11=\"\",0,Calc!BG379)","v":4430555.555555556},{"$f":"IF(BH$11=\"\",0,Calc!BH379)","v":4305000},{"$f":"IF(BI$11=\"\",0,Calc!BI379)","v":6000277.777777778},{"$f":"IF(BJ$11=\"\",0,Calc!BJ379)","v":6592444.444444445},{"$f":"IF(BK$11=\"\",0,Calc!BK379)","v":5767111.111111111},{"$f":"IF(BL$11=\"\",0,Calc!BL379)","v":5574333.3333333349},{"$f":"IF(BM$11=\"\",0,Calc!BM379)","v":7797000},{"$f":"IF(BN$11=\"\",0,Calc!BN379)","v":7782666.666666667},{"$f":"IF(BO$11=\"\",0,Calc!BO379)","v":6008666.6666666679},{"$f":"IF(BP$11=\"\",0,Calc!BP379)","v":5781666.666666667},{"$f":"IF(BQ$11=\"\",0,Calc!BQ379)","v":8097222.2222222229},{"$f":"IF(BR$11=\"\",0,Calc!BR379)","v":8082888.888888889},{"$f":"IF(BS$11=\"\",0,Calc!BS379)","v":6650222.222222222},{"$f":"IF(BT$11=\"\",0,Calc!BT379)","v":7299000},{"$f":"IF(BU$11=\"\",0,Calc!BU379)","v":10253555.555555556},{"$f":"IF(BV$11=\"\",0,Calc!BV379)","v":10235333.333333334},{"$f":"IF(BW$11=\"\",0,Calc!BW379)","v":7912888.888888889},{"$f":"IF(BX$11=\"\",0,Calc!BX379)","v":7549666.666666667},{"$f":"IF(BY$11=\"\",0,Calc!BY379)","v":10618222.222222222},{"$f":"IF(BZ$11=\"\",0,Calc!BZ379)","v":10600000},{"$f":"IF(CA$11=\"\",0,Calc!CA379)","v":8170000.0000000009},{"$f":"IF(CB$11=\"\",0,Calc!CB379)","v":7675000},{"$f":"IF(CC$11=\"\",0,Calc!CC379)","v":11568333.333333334},{"$f":"IF(CD$11=\"\",0,Calc!CD379)","v":12516666.666666668},{"$f":"IF(CE$11=\"\",0,Calc!CE379)","v":9636666.6666666679},{"$f":"IF(CF$11=\"\",0,Calc!CF379)","v":9050000},{"$f":"IF(CG$11=\"\",0,Calc!CG379)","v":12676666.666666668},{"$f":"IF(CH$11=\"\",0,Calc!CH379)","v":12516666.666666668},{"$f":"IF(CI$11=\"\",0,Calc!CI379)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ379)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK379)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL379)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM379)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN379)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO379)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP379)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ379)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR379)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS379)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT379)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU379)","v":0}]
[{"$f":"ROW()","v":59},null,null,null,null,null,null,{"$f":"Calc!H380","v":"Прямые расходы"},{"$f":"Calc!I380","v":"Прямые переменные расходы маркетинга"},{"$f":"Calc!J380","v":"Расходы на платный трафик"},null,{"$f":"Calc!L380","v":1},{"$f":"Calc!M380","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B59=Lists!$CU$24,SUMIFS($Z59:$CV59,$Z$2:$CV$2,Periods!$Q$18),SUM($Z59:$CV59))","v":168305000},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA380)","v":50000},{"$f":"IF(AB$11=\"\",0,Calc!AB380)","v":145000},{"$f":"IF(AC$11=\"\",0,Calc!AC380)","v":345000},{"$f":"IF(AD$11=\"\",0,Calc!AD380)","v":475000},{"$f":"IF(AE$11=\"\",0,Calc!AE380)","v":350000},{"$f":"IF(AF$11=\"\",0,Calc!AF380)","v":552500},{"$f":"IF(AG$11=\"\",0,Calc!AG380)","v":877500},{"$f":"IF(AH$11=\"\",0,Calc!AH380)","v":855000},{"$f":"IF(AI$11=\"\",0,Calc!AI380)","v":630000},{"$f":"IF(AJ$11=\"\",0,Calc!AJ380)","v":890000},{"$f":"IF(AK$11=\"\",0,Calc!AK380)","v":1365000},{"$f":"IF(AL$11=\"\",0,Calc!AL380)","v":1330000},{"$f":"IF(AM$11=\"\",0,Calc!AM380)","v":980000},{"$f":"IF(AN$11=\"\",0,Calc!AN380)","v":1015000},{"$f":"IF(AO$11=\"\",0,Calc!AO380)","v":1665000},{"$f":"IF(AP$11=\"\",0,Calc!AP380)","v":1900000},{"$f":"IF(AQ$11=\"\",0,Calc!AQ380)","v":1400000},{"$f":"IF(AR$11=\"\",0,Calc!AR380)","v":1450000},{"$f":"IF(AS$11=\"\",0,Calc!AS380)","v":1950000},{"$f":"IF(AT$11=\"\",0,Calc!AT380)","v":1900000},{"$f":"IF(AU$11=\"\",0,Calc!AU380)","v":1575000},{"$f":"IF(AV$11=\"\",0,Calc!AV380)","v":1957500},{"$f":"IF(AW$11=\"\",0,Calc!AW380)","v":2632500},{"$f":"IF(AX$11=\"\",0,Calc!AX380)","v":2565000},{"$f":"IF(AY$11=\"\",0,Calc!AY380)","v":1890000},{"$f":"IF(AZ$11=\"\",0,Calc!AZ380)","v":1957500},{"$f":"IF(BA$11=\"\",0,Calc!BA380)","v":2632500},{"$f":"IF(BB$11=\"\",0,Calc!BB380)","v":2925000},{"$f":"IF(BC$11=\"\",0,Calc!BC380)","v":2450000},{"$f":"IF(BD$11=\"\",0,Calc!BD380)","v":2537500},{"$f":"IF(BE$11=\"\",0,Calc!BE380)","v":3412500},{"$f":"IF(BF$11=\"\",0,Calc!BF380)","v":3325000},{"$f":"IF(BG$11=\"\",0,Calc!BG380)","v":2450000},{"$f":"IF(BH$11=\"\",0,Calc!BH380)","v":2537500},{"$f":"IF(BI$11=\"\",0,Calc!BI380)","v":3412500},{"$f":"IF(BJ$11=\"\",0,Calc!BJ380)","v":3730000},{"$f":"IF(BK$11=\"\",0,Calc!BK380)","v":3080000},{"$f":"IF(BL$11=\"\",0,Calc!BL380)","v":3190000},{"$f":"IF(BM$11=\"\",0,Calc!BM380)","v":4290000},{"$f":"IF(BN$11=\"\",0,Calc!BN380)","v":4180000},{"$f":"IF(BO$11=\"\",0,Calc!BO380)","v":3080000},{"$f":"IF(BP$11=\"\",0,Calc!BP380)","v":3190000},{"$f":"IF(BQ$11=\"\",0,Calc!BQ380)","v":4290000},{"$f":"IF(BR$11=\"\",0,Calc!BR380)","v":4180000},{"$f":"IF(BS$11=\"\",0,Calc!BS380)","v":3330000},{"$f":"IF(BT$11=\"\",0,Calc!BT380)","v":3915000},{"$f":"IF(BU$11=\"\",0,Calc!BU380)","v":5265000},{"$f":"IF(BV$11=\"\",0,Calc!BV380)","v":5130000},{"$f":"IF(BW$11=\"\",0,Calc!BW380)","v":3780000},{"$f":"IF(BX$11=\"\",0,Calc!BX380)","v":3915000},{"$f":"IF(BY$11=\"\",0,Calc!BY380)","v":5265000},{"$f":"IF(BZ$11=\"\",0,Calc!BZ380)","v":5130000},{"$f":"IF(CA$11=\"\",0,Calc!CA380)","v":3780000},{"$f":"IF(CB$11=\"\",0,Calc!CB380)","v":3915000},{"$f":"IF(CC$11=\"\",0,Calc!CC380)","v":5765000},{"$f":"IF(CD$11=\"\",0,Calc!CD380)","v":6080000},{"$f":"IF(CE$11=\"\",0,Calc!CE380)","v":4480000},{"$f":"IF(CF$11=\"\",0,Calc!CF380)","v":4640000},{"$f":"IF(CG$11=\"\",0,Calc!CG380)","v":6240000},{"$f":"IF(CH$11=\"\",0,Calc!CH380)","v":6080000},{"$f":"IF(CI$11=\"\",0,Calc!CI380)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ380)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK380)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL380)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM380)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN380)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO380)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP380)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ380)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR380)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS380)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT380)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU380)","v":0}]
[{"$f":"ROW()","v":60},null,null,null,null,null,null,{"$f":"Calc!H381","v":"Прямые расходы"},{"$f":"Calc!I381","v":"Прямые переменные расходы маркетинга"},{"$f":"Calc!J381","v":"Представительские расходы"},null,{"$f":"Calc!L381","v":2},{"$f":"Calc!M381","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B60=Lists!$CU$24,SUMIFS($Z60:$CV60,$Z$2:$CV$2,Periods!$Q$18),SUM($Z60:$CV60))","v":130943166.66666669},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA381)","v":5555.5555555555557},{"$f":"IF(AB$11=\"\",0,Calc!AB381)","v":21666.666666666668},{"$f":"IF(AC$11=\"\",0,Calc!AC381)","v":54444.444444444453},{"$f":"IF(AD$11=\"\",0,Calc!AD381)","v":96666.666666666672},{"$f":"IF(AE$11=\"\",0,Calc!AE381)","v":79444.444444444453},{"$f":"IF(AF$11=\"\",0,Calc!AF381)","v":105388.88888888891},{"$f":"IF(AG$11=\"\",0,Calc!AG381)","v":213000},{"$f":"IF(AH$11=\"\",0,Calc!AH381)","v":232000},{"$f":"IF(AI$11=\"\",0,Calc!AI381)","v":189000},{"$f":"IF(AJ$11=\"\",0,Calc!AJ381)","v":223000.00000000006},{"$f":"IF(AK$11=\"\",0,Calc!AK381)","v":421555.55555555562},{"$f":"IF(AL$11=\"\",0,Calc!AL381)","v":451111.11111111118},{"$f":"IF(AM$11=\"\",0,Calc!AM381)","v":365555.55555555556},{"$f":"IF(AN$11=\"\",0,Calc!AN381)","v":333666.66666666669},{"$f":"IF(AO$11=\"\",0,Calc!AO381)","v":591777.77777777787},{"$f":"IF(AP$11=\"\",0,Calc!AP381)","v":773333.33333333337},{"$f":"IF(AQ$11=\"\",0,Calc!AQ381)","v":624444.4444444445},{"$f":"IF(AR$11=\"\",0,Calc!AR381)","v":563333.33333333349},{"$f":"IF(AS$11=\"\",0,Calc!AS381)","v":860000},{"$f":"IF(AT$11=\"\",0,Calc!AT381)","v":902222.22222222248},{"$f":"IF(AU$11=\"\",0,Calc!AU381)","v":785000.00000000023},{"$f":"IF(AV$11=\"\",0,Calc!AV381)","v":877500},{"$f":"IF(AW$11=\"\",0,Calc!AW381)","v":1335000},{"$f":"IF(AX$11=\"\",0,Calc!AX381)","v":1392000},{"$f":"IF(AY$11=\"\",0,Calc!AY381)","v":1119000},{"$f":"IF(AZ$11=\"\",0,Calc!AZ381)","v":994500},{"$f":"IF(BA$11=\"\",0,Calc!BA381)","v":1509000.0000000002},{"$f":"IF(BB$11=\"\",0,Calc!BB381)","v":1710000.0000000005},{"$f":"IF(BC$11=\"\",0,Calc!BC381)","v":1629444.4444444447},{"$f":"IF(BD$11=\"\",0,Calc!BD381)","v":1440833.3333333335},{"$f":"IF(BE$11=\"\",0,Calc!BE381)","v":2181666.666666667},{"$f":"IF(BF$11=\"\",0,Calc!BF381)","v":2255555.5555555555},{"$f":"IF(BG$11=\"\",0,Calc!BG381)","v":1808333.3333333335},{"$f":"IF(BH$11=\"\",0,Calc!BH381)","v":1592500.0000000002},{"$f":"IF(BI$11=\"\",0,Calc!BI381)","v":2407222.2222222225},{"$f":"IF(BJ$11=\"\",0,Calc!BJ381)","v":2679111.1111111119},{"$f":"IF(BK$11=\"\",0,Calc!BK381)","v":2498222.2222222225},{"$f":"IF(BL$11=\"\",0,Calc!BL381)","v":2192666.6666666674},{"$f":"IF(BM$11=\"\",0,Calc!BM381)","v":3309777.7777777785},{"$f":"IF(BN$11=\"\",0,Calc!BN381)","v":3402666.666666667},{"$f":"IF(BO$11=\"\",0,Calc!BO381)","v":2723111.1111111115},{"$f":"IF(BP$11=\"\",0,Calc!BP381)","v":2383333.3333333335},{"$f":"IF(BQ$11=\"\",0,Calc!BQ381)","v":3593333.3333333335},{"$f":"IF(BR$11=\"\",0,Calc!BR381)","v":3686222.2222222225},{"$f":"IF(BS$11=\"\",0,Calc!BS381)","v":3098000},{"$f":"IF(BT$11=\"\",0,Calc!BT381)","v":3159000},{"$f":"IF(BU$11=\"\",0,Calc!BU381)","v":4758000},{"$f":"IF(BV$11=\"\",0,Calc!BV381)","v":4872000},{"$f":"IF(BW$11=\"\",0,Calc!BW381)","v":3894000},{"$f":"IF(BX$11=\"\",0,Calc!BX381)","v":3393000},{"$f":"IF(BY$11=\"\",0,Calc!BY381)","v":5106000},{"$f":"IF(BZ$11=\"\",0,Calc!BZ381)","v":5220000},{"$f":"IF(CA$11=\"\",0,Calc!CA381)","v":4140000.0000000009},{"$f":"IF(CB$11=\"\",0,Calc!CB381)","v":3510000},{"$f":"IF(CC$11=\"\",0,Calc!CC381)","v":5553333.333333334},{"$f":"IF(CD$11=\"\",0,Calc!CD381)","v":6186666.666666667},{"$f":"IF(CE$11=\"\",0,Calc!CE381)","v":4906666.666666667},{"$f":"IF(CF$11=\"\",0,Calc!CF381)","v":4160000},{"$f":"IF(CG$11=\"\",0,Calc!CG381)","v":6186666.666666667},{"$f":"IF(CH$11=\"\",0,Calc!CH381)","v":6186666.666666667},{"$f":"IF(CI$11=\"\",0,Calc!CI381)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ381)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK381)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL381)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM381)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN381)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO381)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP381)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ381)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR381)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS381)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT381)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU381)","v":0}]
[{"$f":"ROW()","v":61},null,null,null,null,null,null,{"$f":"Calc!H382","v":"Прямые расходы"},{"$f":"Calc!I382","v":"Прямые переменные расходы маркетинга"},{"$f":"Calc!J382","v":"Расходы на поддержание конверсии"},null,{"$f":"Calc!L382","v":3},{"$f":"Calc!M382","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B61=Lists!$CU$24,SUMIFS($Z61:$CV61,$Z$2:$CV$2,Periods!$Q$18),SUM($Z61:$CV61))","v":9500000},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA382)","v":27777.777777777781},{"$f":"IF(AB$11=\"\",0,Calc!AB382)","v":41666.666666666672},{"$f":"IF(AC$11=\"\",0,Calc!AC382)","v":47222.222222222226},{"$f":"IF(AD$11=\"\",0,Calc!AD382)","v":50000.000000000007},{"$f":"IF(AE$11=\"\",0,Calc!AE382)","v":55555.555555555562},{"$f":"IF(AF$11=\"\",0,Calc!AF382)","v":58333.333333333336},{"$f":"IF(AG$11=\"\",0,Calc!AG382)","v":63888.888888888898},{"$f":"IF(AH$11=\"\",0,Calc!AH382)","v":66666.666666666672},{"$f":"IF(AI$11=\"\",0,Calc!AI382)","v":72222.222222222248},{"$f":"IF(AJ$11=\"\",0,Calc!AJ382)","v":75000.000000000015},{"$f":"IF(AK$11=\"\",0,Calc!AK382)","v":80555.555555555562},{"$f":"IF(AL$11=\"\",0,Calc!AL382)","v":83333.333333333343},{"$f":"IF(AM$11=\"\",0,Calc!AM382)","v":88888.888888888891},{"$f":"IF(AN$11=\"\",0,Calc!AN382)","v":91666.666666666672},{"$f":"IF(AO$11=\"\",0,Calc!AO382)","v":97222.222222222248},{"$f":"IF(AP$11=\"\",0,Calc!AP382)","v":100000.00000000001},{"$f":"IF(AQ$11=\"\",0,Calc!AQ382)","v":105555.55555555558},{"$f":"IF(AR$11=\"\",0,Calc!AR382)","v":108333.33333333336},{"$f":"IF(AS$11=\"\",0,Calc!AS382)","v":113888.88888888891},{"$f":"IF(AT$11=\"\",0,Calc!AT382)","v":116666.6666666667},{"$f":"IF(AU$11=\"\",0,Calc!AU382)","v":122222.22222222225},{"$f":"IF(AV$11=\"\",0,Calc!AV382)","v":125000},{"$f":"IF(AW$11=\"\",0,Calc!AW382)","v":130555.55555555558},{"$f":"IF(AX$11=\"\",0,Calc!AX382)","v":133333.33333333334},{"$f":"IF(AY$11=\"\",0,Calc!AY382)","v":138888.88888888891},{"$f":"IF(AZ$11=\"\",0,Calc!AZ382)","v":141666.66666666669},{"$f":"IF(BA$11=\"\",0,Calc!BA382)","v":147222.22222222225},{"$f":"IF(BB$11=\"\",0,Calc!BB382)","v":150000.00000000003},{"$f":"IF(BC$11=\"\",0,Calc!BC382)","v":155555.55555555559},{"$f":"IF(BD$11=\"\",0,Calc!BD382)","v":158333.33333333334},{"$f":"IF(BE$11=\"\",0,Calc!BE382)","v":163888.88888888891},{"$f":"IF(BF$11=\"\",0,Calc!BF382)","v":166666.66666666669},{"$f":"IF(BG$11=\"\",0,Calc!BG382)","v":172222.22222222225},{"$f":"IF(BH$11=\"\",0,Calc!BH382)","v":175000.00000000003},{"$f":"IF(BI$11=\"\",0,Calc!BI382)","v":180555.55555555559},{"$f":"IF(BJ$11=\"\",0,Calc!BJ382)","v":183333.3333333334},{"$f":"IF(BK$11=\"\",0,Calc!BK382)","v":188888.88888888893},{"$f":"IF(BL$11=\"\",0,Calc!BL382)","v":191666.66666666672},{"$f":"IF(BM$11=\"\",0,Calc!BM382)","v":197222.22222222225},{"$f":"IF(BN$11=\"\",0,Calc!BN382)","v":200000.00000000003},{"$f":"IF(BO$11=\"\",0,Calc!BO382)","v":205555.55555555559},{"$f":"IF(BP$11=\"\",0,Calc!BP382)","v":208333.33333333334},{"$f":"IF(BQ$11=\"\",0,Calc!BQ382)","v":213888.88888888891},{"$f":"IF(BR$11=\"\",0,Calc!BR382)","v":216666.66666666672},{"$f":"IF(BS$11=\"\",0,Calc!BS382)","v":222222.22222222225},{"$f":"IF(BT$11=\"\",0,Calc!BT382)","v":225000},{"$f":"IF(BU$11=\"\",0,Calc!BU382)","v":230555.55555555559},{"$f":"IF(BV$11=\"\",0,Calc!BV382)","v":233333.33333333334},{"$f":"IF(BW$11=\"\",0,Calc!BW382)","v":238888.88888888891},{"$f":"IF(BX$11=\"\",0,Calc!BX382)","v":241666.66666666669},{"$f":"IF(BY$11=\"\",0,Calc!BY382)","v":247222.22222222225},{"$f":"IF(BZ$11=\"\",0,Calc!BZ382)","v":250000},{"$f":"IF(CA$11=\"\",0,Calc!CA382)","v":250000},{"$f":"IF(CB$11=\"\",0,Calc!CB382)","v":250000},{"$f":"IF(CC$11=\"\",0,Calc!CC382)","v":250000},{"$f":"IF(CD$11=\"\",0,Calc!CD382)","v":250000},{"$f":"IF(CE$11=\"\",0,Calc!CE382)","v":250000},{"$f":"IF(CF$11=\"\",0,Calc!CF382)","v":250000},{"$f":"IF(CG$11=\"\",0,Calc!CG382)","v":250000},{"$f":"IF(CH$11=\"\",0,Calc!CH382)","v":250000},{"$f":"IF(CI$11=\"\",0,Calc!CI382)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ382)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK382)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL382)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM382)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN382)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO382)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP382)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ382)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR382)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS382)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT382)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU382)","v":0}]
[{"$f":"ROW()","v":62},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":63},null,null,null,null,null,null,{"$f":"Calc!H384","v":"Прямые расходы"},{"$f":"Calc!I384","v":"Прямые постоянные расходы маркетинга"},null,null,null,{"$f":"Calc!M384","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X63-SUM($X64:$X67))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B63=Lists!$CU$24,SUMIFS($Z63:$CV63,$Z$2:$CV$2,Periods!$Q$18),SUM($Z63:$CV63))","v":41389034.237849981},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA384)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB384)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC384)","v":546000},{"$f":"IF(AD$11=\"\",0,Calc!AD384)","v":671000},{"$f":"IF(AE$11=\"\",0,Calc!AE384)","v":671000},{"$f":"IF(AF$11=\"\",0,Calc!AF384)","v":671000},{"$f":"IF(AG$11=\"\",0,Calc!AG384)","v":671000},{"$f":"IF(AH$11=\"\",0,Calc!AH384)","v":671000},{"$f":"IF(AI$11=\"\",0,Calc!AI384)","v":671000},{"$f":"IF(AJ$11=\"\",0,Calc!AJ384)","v":671000},{"$f":"IF(AK$11=\"\",0,Calc!AK384)","v":671000},{"$f":"IF(AL$11=\"\",0,Calc!AL384)","v":671000},{"$f":"IF(AM$11=\"\",0,Calc!AM384)","v":671000},{"$f":"IF(AN$11=\"\",0,Calc!AN384)","v":671000},{"$f":"IF(AO$11=\"\",0,Calc!AO384)","v":687380},{"$f":"IF(AP$11=\"\",0,Calc!AP384)","v":693630},{"$f":"IF(AQ$11=\"\",0,Calc!AQ384)","v":693630},{"$f":"IF(AR$11=\"\",0,Calc!AR384)","v":693630},{"$f":"IF(AS$11=\"\",0,Calc!AS384)","v":693630},{"$f":"IF(AT$11=\"\",0,Calc!AT384)","v":693630},{"$f":"IF(AU$11=\"\",0,Calc!AU384)","v":693630},{"$f":"IF(AV$11=\"\",0,Calc!AV384)","v":693630},{"$f":"IF(AW$11=\"\",0,Calc!AW384)","v":693630},{"$f":"IF(AX$11=\"\",0,Calc!AX384)","v":693630},{"$f":"IF(AY$11=\"\",0,Calc!AY384)","v":693630},{"$f":"IF(AZ$11=\"\",0,Calc!AZ384)","v":693630},{"$f":"IF(BA$11=\"\",0,Calc!BA384)","v":710501.4},{"$f":"IF(BB$11=\"\",0,Calc!BB384)","v":717063.9},{"$f":"IF(BC$11=\"\",0,Calc!BC384)","v":717063.9},{"$f":"IF(BD$11=\"\",0,Calc!BD384)","v":717063.9},{"$f":"IF(BE$11=\"\",0,Calc!BE384)","v":717063.9},{"$f":"IF(BF$11=\"\",0,Calc!BF384)","v":717063.9},{"$f":"IF(BG$11=\"\",0,Calc!BG384)","v":717063.9},{"$f":"IF(BH$11=\"\",0,Calc!BH384)","v":717063.9},{"$f":"IF(BI$11=\"\",0,Calc!BI384)","v":717063.9},{"$f":"IF(BJ$11=\"\",0,Calc!BJ384)","v":717063.9},{"$f":"IF(BK$11=\"\",0,Calc!BK384)","v":717063.9},{"$f":"IF(BL$11=\"\",0,Calc!BL384)","v":717063.9},{"$f":"IF(BM$11=\"\",0,Calc!BM384)","v":734441.44200000004},{"$f":"IF(BN$11=\"\",0,Calc!BN384)","v":741332.06700000004},{"$f":"IF(BO$11=\"\",0,Calc!BO384)","v":741332.06700000004},{"$f":"IF(BP$11=\"\",0,Calc!BP384)","v":741332.06700000004},{"$f":"IF(BQ$11=\"\",0,Calc!BQ384)","v":741332.06700000004},{"$f":"IF(BR$11=\"\",0,Calc!BR384)","v":741332.06700000004},{"$f":"IF(BS$11=\"\",0,Calc!BS384)","v":741332.06700000004},{"$f":"IF(BT$11=\"\",0,Calc!BT384)","v":741332.06700000004},{"$f":"IF(BU$11=\"\",0,Calc!BU384)","v":741332.06700000004},{"$f":"IF(BV$11=\"\",0,Calc!BV384)","v":741332.06700000004},{"$f":"IF(BW$11=\"\",0,Calc!BW384)","v":741332.06700000004},{"$f":"IF(BX$11=\"\",0,Calc!BX384)","v":741332.06700000004},{"$f":"IF(BY$11=\"\",0,Calc!BY384)","v":759230.93525999994},{"$f":"IF(BZ$11=\"\",0,Calc!BZ384)","v":766466.09150999994},{"$f":"IF(CA$11=\"\",0,Calc!CA384)","v":766466.09150999994},{"$f":"IF(CB$11=\"\",0,Calc!CB384)","v":766466.09150999994},{"$f":"IF(CC$11=\"\",0,Calc!CC384)","v":766466.09150999994},{"$f":"IF(CD$11=\"\",0,Calc!CD384)","v":766466.09150999994},{"$f":"IF(CE$11=\"\",0,Calc!CE384)","v":766466.09150999994},{"$f":"IF(CF$11=\"\",0,Calc!CF384)","v":766466.09150999994},{"$f":"IF(CG$11=\"\",0,Calc!CG384)","v":766466.09150999994},{"$f":"IF(CH$11=\"\",0,Calc!CH384)","v":766466.09150999994},{"$f":"IF(CI$11=\"\",0,Calc!CI384)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ384)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK384)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL384)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM384)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN384)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO384)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP384)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ384)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR384)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS384)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT384)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU384)","v":0}]
[{"$f":"ROW()","v":67},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":72},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":75},null,null,null,null,null,null,{"$f":"Calc!H396","v":"Прямые расходы"},{"$f":"Calc!I396","v":"Прямые постоянные расходы отдела продаж"},{"$f":"Calc!J396","v":"Соцсборы"},null,{"$f":"Calc!L396","v":0},{"$f":"Calc!M396","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B75=Lists!$CU$24,SUMIFS($Z75:$CV75,$Z$2:$CV$2,Periods!$Q$18),SUM($Z75:$CV75))","v":30400284.811357297},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA396)","v":2974.9999999999991},{"$f":"IF(AB$11=\"\",0,Calc!AB396)","v":5652.4999999999991},{"$f":"IF(AC$11=\"\",0,Calc!AC396)","v":17850},{"$f":"IF(AD$11=\"\",0,Calc!AD396)","v":17850},{"$f":"IF(AE$11=\"\",0,Calc!AE396)","v":17850},{"$f":"IF(AF$11=\"\",0,Calc!AF396)","v":35610.749999999993},{"$f":"IF(AG$11=\"\",0,Calc!AG396)","v":42840},{"$f":"IF(AH$11=\"\",0,Calc!AH396)","v":42840},{"$f":"IF(AI$11=\"\",0,Calc!AI396)","v":42840},{"$f":"IF(AJ$11=\"\",0,Calc!AJ396)","v":71221.500000000015},{"$f":"IF(AK$11=\"\",0,Calc!AK396)","v":83299.999999999985},{"$f":"IF(AL$11=\"\",0,Calc!AL396)","v":83299.999999999985},{"$f":"IF(AM$11=\"\",0,Calc!AM396)","v":85798.999999999985},{"$f":"IF(AN$11=\"\",0,Calc!AN396)","v":89659.954999999973},{"$f":"IF(AO$11=\"\",0,Calc!AO396)","v":147084},{"$f":"IF(AP$11=\"\",0,Calc!AP396)","v":147084},{"$f":"IF(AQ$11=\"\",0,Calc!AQ396)","v":147084},{"$f":"IF(AR$11=\"\",0,Calc!AR396)","v":151373.95000000001},{"$f":"IF(AS$11=\"\",0,Calc!AS396)","v":171598},{"$f":"IF(AT$11=\"\",0,Calc!AT396)","v":171598},{"$f":"IF(AU$11=\"\",0,Calc!AU396)","v":171598},{"$f":"IF(AV$11=\"\",0,Calc!AV396)","v":235794.03749999995},{"$f":"IF(AW$11=\"\",0,Calc!AW396)","v":264751.2},{"$f":"IF(AX$11=\"\",0,Calc!AX396)","v":264751.2},{"$f":"IF(AY$11=\"\",0,Calc!AY396)","v":272693.73599999998},{"$f":"IF(AZ$11=\"\",0,Calc!AZ396)","v":275250.23977499997},{"$f":"IF(BA$11=\"\",0,Calc!BA396)","v":306780.45299999998},{"$f":"IF(BB$11=\"\",0,Calc!BB396)","v":357910.52849999996},{"$f":"IF(BC$11=\"\",0,Calc!BC396)","v":357910.52849999996},{"$f":"IF(BD$11=\"\",0,Calc!BD396)","v":398783.02712499991},{"$f":"IF(BE$11=\"\",0,Calc!BE396)","v":441864.84999999992},{"$f":"IF(BF$11=\"\",0,Calc!BF396)","v":441864.84999999992},{"$f":"IF(BG$11=\"\",0,Calc!BG396)","v":441864.84999999992},{"$f":"IF(BH$11=\"\",0,Calc!BH396)","v":441864.84999999992},{"$f":"IF(BI$11=\"\",0,Calc!BI396)","v":486051.33499999996},{"$f":"IF(BJ$11=\"\",0,Calc!BJ396)","v":549932.36759999988},{"$f":"IF(BK$11=\"\",0,Calc!BK396)","v":566430.33862799988},{"$f":"IF(BL$11=\"\",0,Calc!BL396)","v":625075.90399100003},{"$f":"IF(BM$11=\"\",0,Calc!BM396)","v":686582.22863999975},{"$f":"IF(BN$11=\"\",0,Calc!BN396)","v":686582.22863999975},{"$f":"IF(BO$11=\"\",0,Calc!BO396)","v":686582.22863999975},{"$f":"IF(BP$11=\"\",0,Calc!BP396)","v":686582.22863999975},{"$f":"IF(BQ$11=\"\",0,Calc!BQ396)","v":743797.41436000005},{"$f":"IF(BR$11=\"\",0,Calc!BR396)","v":743797.41436000005},{"$f":"IF(BS$11=\"\",0,Calc!BS396)","v":743797.41436000005},{"$f":"IF(BT$11=\"\",0,Calc!BT396)","v":900554.01978149998},{"$f":"IF(BU$11=\"\",0,Calc!BU396)","v":983060.91827999975},{"$f":"IF(BV$11=\"\",0,Calc!BV396)","v":983060.91827999975},{"$f":"IF(BW$11=\"\",0,Calc!BW396)","v":1012552.7458283999},{"$f":"IF(BX$11=\"\",0,Calc!BX396)","v":1012552.7458283999},{"$f":"IF(BY$11=\"\",0,Calc!BY396)","v":1084877.941959},{"$f":"IF(BZ$11=\"\",0,Calc!BZ396)","v":1084877.941959},{"$f":"IF(CA$11=\"\",0,Calc!CA396)","v":1084877.941959},{"$f":"IF(CB$11=\"\",0,Calc!CB396)","v":1084877.941959},{"$f":"IF(CC$11=\"\",0,Calc!CC396)","v":1285781.2645439997},{"$f":"IF(CD$11=\"\",0,Calc!CD396)","v":1285781.2645439997},{"$f":"IF(CE$11=\"\",0,Calc!CE396)","v":1285781.2645439997},{"$f":"IF(CF$11=\"\",0,Calc!CF396)","v":1285781.2645439997},{"$f":"IF(CG$11=\"\",0,Calc!CG396)","v":1285781.2645439997},{"$f":"IF(CH$11=\"\",0,Calc!CH396)","v":1285781.2645439997},{"$f":"IF(CI$11=\"\",0,Calc!CI396)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ396)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK396)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL396)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM396)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN396)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO396)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP396)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ396)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR396)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS396)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT396)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU396)","v":0}]
[{"$f":"ROW()","v":77},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":82},null,null,null,null,null,null,{"$f":"Items!$BO$23","v":"Управленческие расходы"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X82-SUMIFS($X83:$X109,$J83:$J109,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B82=Lists!$CU$24,SUMIFS($Z82:$CV82,$Z$2:$CV$2,Periods!$Q$18),SUM($Z82:$CV82))","v":218853915.04232818},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA454)","v":1633953.7761574076},{"$f":"IF(AB$11=\"\",0,Calc!AB454)","v":1435451.2950694445},{"$f":"IF(AC$11=\"\",0,Calc!AC454)","v":1568997.5412037037},{"$f":"IF(AD$11=\"\",0,Calc!AD454)","v":1540015.2903222223},{"$f":"IF(AE$11=\"\",0,Calc!AE454)","v":1554118.5510833333},{"$f":"IF(AF$11=\"\",0,Calc!AF454)","v":1725108.3188369446},{"$f":"IF(AG$11=\"\",0,Calc!AG454)","v":1752199.4033473332},{"$f":"IF(AH$11=\"\",0,Calc!AH454)","v":2704058.6203042665},{"$f":"IF(AI$11=\"\",0,Calc!AI454)","v":2637705.4097735002},{"$f":"IF(AJ$11=\"\",0,Calc!AJ454)","v":2956706.095327517},{"$f":"IF(AK$11=\"\",0,Calc!AK454)","v":2994421.8524968522},{"$f":"IF(AL$11=\"\",0,Calc!AL454)","v":2924704.331518},{"$f":"IF(AM$11=\"\",0,Calc!AM454)","v":2873935.7031219597},{"$f":"IF(AN$11=\"\",0,Calc!AN454)","v":3114446.3711943282},{"$f":"IF(AO$11=\"\",0,Calc!AO454)","v":3544025.1765316352},{"$f":"IF(AP$11=\"\",0,Calc!AP454)","v":990222.89699160005},{"$f":"IF(AQ$11=\"\",0,Calc!AQ454)","v":711319.68994050007},{"$f":"IF(AR$11=\"\",0,Calc!AR454)","v":1113701.3554267338},{"$f":"IF(AS$11=\"\",0,Calc!AS454)","v":1284214.490513463},{"$f":"IF(AT$11=\"\",0,Calc!AT454)","v":1145608.2286411789},{"$f":"IF(AU$11=\"\",0,Calc!AU454)","v":985829.72742347838},{"$f":"IF(AV$11=\"\",0,Calc!AV454)","v":1763212.7135144384},{"$f":"IF(AW$11=\"\",0,Calc!AW454)","v":1853940.9136684141},{"$f":"IF(AX$11=\"\",0,Calc!AX454)","v":1641617.100982195},{"$f":"IF(AY$11=\"\",0,Calc!AY454)","v":1235353.4894909756},{"$f":"IF(AZ$11=\"\",0,Calc!AZ454)","v":1968334.9244837707},{"$f":"IF(BA$11=\"\",0,Calc!BA454)","v":2215301.9187019523},{"$f":"IF(BB$11=\"\",0,Calc!BB454)","v":2554725.9378101574},{"$f":"IF(BC$11=\"\",0,Calc!BC454)","v":1630833.1087749244},{"$f":"IF(BD$11=\"\",0,Calc!BD454)","v":2786729.1624867371},{"$f":"IF(BE$11=\"\",0,Calc!BE454)","v":3096633.7091452591},{"$f":"IF(BF$11=\"\",0,Calc!BF454)","v":2743441.1909123645},{"$f":"IF(BG$11=\"\",0,Calc!BG454)","v":1815484.5906271436},{"$f":"IF(BH$11=\"\",0,Calc!BH454)","v":3015625.3251103312},{"$f":"IF(BI$11=\"\",0,Calc!BI454)","v":3391661.3346173009},{"$f":"IF(BJ$11=\"\",0,Calc!BJ454)","v":3812956.0278751673},{"$f":"IF(BK$11=\"\",0,Calc!BK454)","v":2632471.5999532007},{"$f":"IF(BL$11=\"\",0,Calc!BL454)","v":4469534.7205421543},{"$f":"IF(BM$11=\"\",0,Calc!BM454)","v":4837064.6908160727},{"$f":"IF(BN$11=\"\",0,Calc!BN454)","v":4303201.5151465014},{"$f":"IF(BO$11=\"\",0,Calc!BO454)","v":2851951.0008193478},{"$f":"IF(BP$11=\"\",0,Calc!BP454)","v":4687968.6333907004},{"$f":"IF(BQ$11=\"\",0,Calc!BQ454)","v":5310597.0835700231},{"$f":"IF(BR$11=\"\",0,Calc!BR454)","v":4728236.7332527107},{"$f":"IF(BS$11=\"\",0,Calc!BS454)","v":3623548.9189868765},{"$f":"IF(BT$11=\"\",0,Calc!BT454)","v":6571143.7885911092},{"$f":"IF(BU$11=\"\",0,Calc!BU454)","v":6865921.7150486484},{"$f":"IF(BV$11=\"\",0,Calc!BV454)","v":6066996.0069338474},{"$f":"IF(BW$11=\"\",0,Calc!BW454)","v":4148965.0062579075},{"$f":"IF(BX$11=\"\",0,Calc!BX454)","v":6889707.7457239917},{"$f":"IF(BY$11=\"\",0,Calc!BY454)","v":7616779.9064687509},{"$f":"IF(BZ$11=\"\",0,Calc!BZ454)","v":6802449.9678093223},{"$f":"IF(CA$11=\"\",0,Calc!CA454)","v":4325297.9583367174},{"$f":"IF(CB$11=\"\",0,Calc!CB454)","v":7168044.9723636629},{"$f":"IF(CC$11=\"\",0,Calc!CC454)","v":9432793.5457535796},{"$f":"IF(CD$11=\"\",0,Calc!CD454)","v":8087837.0446702158},{"$f":"IF(CE$11=\"\",0,Calc!CE454)","v":5078441.0777351316},{"$f":"IF(CF$11=\"\",0,Calc!CF454)","v":8542957.6368960142},{"$f":"IF(CG$11=\"\",0,Calc!CG454)","v":8931370.84154387},{"$f":"IF(CH$11=\"\",0,Calc!CH454)","v":8164037.3582912963},{"$f":"IF(CI$11=\"\",0,Calc!CI454)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ454)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK454)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL454)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM454)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN454)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO454)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP454)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ454)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR454)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS454)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT454)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU454)","v":0}]
[{"$f":"ROW()","v":86},null,null,null,null,null,null,{"$f":"H82","v":"Управленческие расходы"},{"$f":"I83","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L86)=0,$L86=0,$L86=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L86)))","v":"Главный бухгалтер"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B86=Lists!$CU$24,SUMIFS($Z86:$CV86,$Z$2:$CV$2,Periods!$Q$18),SUM($Z86:$CV86))","v":5631041.1599999992},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA458)","v":360000},{"$f":"IF(AB$11=\"\",0,Calc!AB458)","v":360000},{"$f":"IF(AC$11=\"\",0,Calc!AC458)","v":360000},{"$f":"IF(AD$11=\"\",0,Calc!AD458)","v":360000},{"$f":"IF(AE$11=\"\",0,Calc!AE458)","v":370800},{"$f":"IF(AF$11=\"\",0,Calc!AF458)","v":370800},{"$f":"IF(AG$11=\"\",0,Calc!AG458)","v":370800},{"$f":"IF(AH$11=\"\",0,Calc!AH458)","v":370800},{"$f":"IF(AI$11=\"\",0,Calc!AI458)","v":381924},{"$f":"IF(AJ$11=\"\",0,Calc!AJ458)","v":381924},{"$f":"IF(AK$11=\"\",0,Calc!AK458)","v":381924},{"$f":"IF(AL$11=\"\",0,Calc!AL458)","v":381924},{"$f":"IF(AM$11=\"\",0,Calc!AM458)","v":393381.72000000003},{"$f":"IF(AN$11=\"\",0,Calc!AN458)","v":393381.72000000003},{"$f":"IF(AO$11=\"\",0,Calc!AO458)","v":393381.72000000003},{"$f":"IF(AP$11=\"\",0,Calc!AP458)","v":0},{"$f":"IF(AQ$11=\"\",0,Calc!AQ458)","v":0},{"$f":"IF(AR$11=\"\",0,Calc!AR458)","v":0},{"$f":"IF(AS$11=\"\",0,Calc!AS458)","v":0},{"$f":"IF(AT$11=\"\",0,Calc!AT458)","v":0},{"$f":"IF(AU$11=\"\",0,Calc!AU458)","v":0},{"$f":"IF(AV$11=\"\",0,Calc!AV458)","v":0},{"$f":"IF(AW$11=\"\",0,Calc!AW458)","v":0},{"$f":"IF(AX$11=\"\",0,Calc!AX458)","v":0},{"$f":"IF(AY$11=\"\",0,Calc!AY458)","v":0},{"$f":"IF(AZ$11=\"\",0,Calc!AZ458)","v":0},{"$f":"IF(BA$11=\"\",0,Calc!BA458)","v":0},{"$f":"IF(BB$11=\"\",0,Calc!BB458)","v":0},{"$f":"IF(BC$11=\"\",0,Calc!BC458)","v":0},{"$f":"IF(BD$11=\"\",0,Calc!BD458)","v":0},{"$f":"IF(BE$11=\"\",0,Calc!BE458)","v":0},{"$f":"IF(BF$11=\"\",0,Calc!BF458)","v":0},{"$f":"IF(BG$11=\"\",0,Calc!BG458)","v":0},{"$f":"IF(BH$11=\"\",0,Calc!BH458)","v":0},{"$f":"IF(BI$11=\"\",0,Calc!BI458)","v":0},{"$f":"IF(BJ$11=\"\",0,Calc!BJ458)","v":0},{"$f":"IF(BK$11=\"\",0,Calc!BK458)","v":0},{"$f":"IF(BL$11=\"\",0,Calc!BL458)","v":0},{"$f":"IF(BM$11=\"\",0,Calc!BM458)","v":0},{"$f":"IF(BN$11=\"\",0,Calc!BN458)","v":0},{"$f":"IF(BO$11=\"\",0,Calc!BO458)","v":0},{"$f":"IF(BP$11=\"\",0,Calc!BP458)","v":0},{"$f":"IF(BQ$11=\"\",0,Calc!BQ458)","v":0},{"$f":"IF(BR$11=\"\",0,Calc!BR458)","v":0},{"$f":"IF(BS$11=\"\",0,Calc!BS458)","v":0},{"$f":"IF(BT$11=\"\",0,Calc!BT458)","v":0},{"$f":"IF(BU$11=\"\",0,Calc!BU458)","v":0},{"$f":"IF(BV$11=\"\",0,Calc!BV458)","v":0},{"$f":"IF(BW$11=\"\",0,Calc!BW458)","v":0},{"$f":"IF(BX$11=\"\",0,Calc!BX458)","v":0},{"$f":"IF(BY$11=\"\",0,Calc!BY458)","v":0},{"$f":"IF(BZ$11=\"\",0,Calc!BZ458)","v":0},{"$f":"IF(CA$11=\"\",0,Calc!CA458)","v":0},{"$f":"IF(CB$11=\"\",0,Calc!CB458)","v":0},{"$f":"IF(CC$11=\"\",0,Calc!CC458)","v":0},{"$f":"IF(CD$11=\"\",0,Calc!CD458)","v":0},{"$f":"IF(CE$11=\"\",0,Calc!CE458)","v":0},{"$f":"IF(CF$11=\"\",0,Calc!CF458)","v":0},{"$f":"IF(CG$11=\"\",0,Calc!CG458)","v":0},{"$f":"IF(CH$11=\"\",0,Calc!CH458)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI458)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ458)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK458)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL458)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM458)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN458)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO458)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP458)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ458)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR458)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS458)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT458)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU458)","v":0}]
[{"$f":"ROW()","v":87},null,null,null,null,null,null,{"$f":"H83","v":"Управленческие расходы"},{"$f":"I84","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L87)=0,$L87=0,$L87=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L87)))","v":"Сотрудники категории - 1"},null,7,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B87=Lists!$CU$24,SUMIFS($Z87:$CV87,$Z$2:$CV$2,Periods!$Q$18),SUM($Z87:$CV87))","v":1282767.1500000001},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA459)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB459)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC459)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD459)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE459)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF459)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG459)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH459)","v":154500},{"$f":"IF(AI$11=\"\",0,Calc!AI459)","v":159135},{"$f":"IF(AJ$11=\"\",0,Calc!AJ459)","v":159135},{"$f":"IF(AK$11=\"\",0,Calc!AK459)","v":159135},{"$f":"IF(AL$11=\"\",0,Calc!AL459)","v":159135},{"$f":"IF(AM$11=\"\",0,Calc!AM459)","v":163909.04999999999},{"$f":"IF(AN$11=\"\",0,Calc!AN459)","v":163909.04999999999},{"$f":"IF(AO$11=\"\",0,Calc!AO459)","v":163909.04999999999},{"$f":"IF(AP$11=\"\",0,Calc!AP459)","v":0},{"$f":"IF(AQ$11=\"\",0,Calc!AQ459)","v":0},{"$f":"IF(AR$11=\"\",0,Calc!AR459)","v":0},{"$f":"IF(AS$11=\"\",0,Calc!AS459)","v":0},{"$f":"IF(AT$11=\"\",0,Calc!AT459)","v":0},{"$f":"IF(AU$11=\"\",0,Calc!AU459)","v":0},{"$f":"IF(AV$11=\"\",0,Calc!AV459)","v":0},{"$f":"IF(AW$11=\"\",0,Calc!AW459)","v":0},{"$f":"IF(AX$11=\"\",0,Calc!AX459)","v":0},{"$f":"IF(AY$11=\"\",0,Calc!AY459)","v":0},{"$f":"IF(AZ$11=\"\",0,Calc!AZ459)","v":0},{"$f":"IF(BA$11=\"\",0,Calc!BA459)","v":0},{"$f":"IF(BB$11=\"\",0,Calc!BB459)","v":0},{"$f":"IF(BC$11=\"\",0,Calc!BC459)","v":0},{"$f":"IF(BD$11=\"\",0,Calc!BD459)","v":0},{"$f":"IF(BE$11=\"\",0,Calc!BE459)","v":0},{"$f":"IF(BF$11=\"\",0,Calc!BF459)","v":0},{"$f":"IF(BG$11=\"\",0,Calc!BG459)","v":0},{"$f":"IF(BH$11=\"\",0,Calc!BH459)","v":0},{"$f":"IF(BI$11=\"\",0,Calc!BI459)","v":0},{"$f":"IF(BJ$11=\"\",0,Calc!BJ459)","v":0},{"$f":"IF(BK$11=\"\",0,Calc!BK459)","v":0},{"$f":"IF(BL$11=\"\",0,Calc!BL459)","v":0},{"$f":"IF(BM$11=\"\",0,Calc!BM459)","v":0},{"$f":"IF(BN$11=\"\",0,Calc!BN459)","v":0},{"$f":"IF(BO$11=\"\",0,Calc!BO459)","v":0},{"$f":"IF(BP$11=\"\",0,Calc!BP459)","v":0},{"$f":"IF(BQ$11=\"\",0,Calc!BQ459)","v":0},{"$f":"IF(BR$11=\"\",0,Calc!BR459)","v":0},{"$f":"IF(BS$11=\"\",0,Calc!BS459)","v":0},{"$f":"IF(BT$11=\"\",0,Calc!BT459)","v":0},{"$f":"IF(BU$11=\"\",0,Calc!BU459)","v":0},{"$f":"IF(BV$11=\"\",0,Calc!BV459)","v":0},{"$f":"IF(BW$11=\"\",0,Calc!BW459)","v":0},{"$f":"IF(BX$11=\"\",0,Calc!BX459)","v":0},{"$f":"IF(BY$11=\"\",0,Calc!BY459)","v":0},{"$f":"IF(BZ$11=\"\",0,Calc!BZ459)","v":0},{"$f":"IF(CA$11=\"\",0,Calc!CA459)","v":0},{"$f":"IF(CB$11=\"\",0,Calc!CB459)","v":0},{"$f":"IF(CC$11=\"\",0,Calc!CC459)","v":0},{"$f":"IF(CD$11=\"\",0,Calc!CD459)","v":0},{"$f":"IF(CE$11=\"\",0,Calc!CE459)","v":0},{"$f":"IF(CF$11=\"\",0,Calc!CF459)","v":0},{"$f":"IF(CG$11=\"\",0,Calc!CG459)","v":0},{"$f":"IF(CH$11=\"\",0,Calc!CH459)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI459)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ459)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK459)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL459)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM459)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN459)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO459)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP459)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ459)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR459)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS459)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT459)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU459)","v":0}]
[{"$f":"ROW()","v":91},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":95},null,null,null,null,null,null,{"$f":"H82","v":"Управленческие расходы"},{"$f":"I83","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L95)=0,$L95=0,$L95=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L95)))","v":"Расходы на организацию рабочего места"},null,{"$f":"L94+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B95=Lists!$CU$24,SUMIFS($Z95:$CV95,$Z$2:$CV$2,Periods!$Q$18),SUM($Z95:$CV95))","v":1460336.8646476627},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA467)","v":102459.49074074074},{"$f":"IF(AB$11=\"\",0,Calc!AB467)","v":2213.541666666667},{"$f":"IF(AC$11=\"\",0,Calc!AC467)","v":10083.912037037036},{"$f":"IF(AD$11=\"\",0,Calc!AD467)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE467)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF467)","v":15270.486111111113},{"$f":"IF(AG$11=\"\",0,Calc!AG467)","v":6215.6249999999955},{"$f":"IF(AH$11=\"\",0,Calc!AH467)","v":30333.333333333336},{"$f":"IF(AI$11=\"\",0,Calc!AI467)","v":0},{"$f":"IF(AJ$11=\"\",0,Calc!AJ467)","v":25378.166666666693},{"$f":"IF(AK$11=\"\",0,Calc!AK467)","v":10800.35185185183},{"$f":"IF(AL$11=\"\",0,Calc!AL467)","v":0},{"$f":"IF(AM$11=\"\",0,Calc!AM467)","v":0},{"$f":"IF(AN$11=\"\",0,Calc!AN467)","v":3485.9066666666604},{"$f":"IF(AO$11=\"\",0,Calc!AO467)","v":51845.945185185185},{"$f":"IF(AP$11=\"\",0,Calc!AP467)","v":0},{"$f":"IF(AQ$11=\"\",0,Calc!AQ467)","v":0},{"$f":"IF(AR$11=\"\",0,Calc!AR467)","v":4028.1588148148394},{"$f":"IF(AS$11=\"\",0,Calc!AS467)","v":18989.891555555583},{"$f":"IF(AT$11=\"\",0,Calc!AT467)","v":0},{"$f":"IF(AU$11=\"\",0,Calc!AU467)","v":0},{"$f":"IF(AV$11=\"\",0,Calc!AV467)","v":62689.660183703672},{"$f":"IF(AW$11=\"\",0,Calc!AW467)","v":28277.674880000002},{"$f":"IF(AX$11=\"\",0,Calc!AX467)","v":0},{"$f":"IF(AY$11=\"\",0,Calc!AY467)","v":0},{"$f":"IF(AZ$11=\"\",0,Calc!AZ467)","v":2520.7527321600028},{"$f":"IF(BA$11=\"\",0,Calc!BA467)","v":31089.283696640065},{"$f":"IF(BB$11=\"\",0,Calc!BB467)","v":50415.054643200012},{"$f":"IF(BC$11=\"\",0,Calc!BC467)","v":0},{"$f":"IF(BD$11=\"\",0,Calc!BD467)","v":41912.960242877591},{"$f":"IF(BE$11=\"\",0,Calc!BE467)","v":44178.525661411608},{"$f":"IF(BF$11=\"\",0,Calc!BF467)","v":0},{"$f":"IF(BG$11=\"\",0,Calc!BG467)","v":0},{"$f":"IF(BH$11=\"\",0,Calc!BH467)","v":0},{"$f":"IF(BI$11=\"\",0,Calc!BI467)","v":47123.760705505701},{"$f":"IF(BJ$11=\"\",0,Calc!BJ467)","v":68127.494048530934},{"$f":"IF(BK$11=\"\",0,Calc!BK467)","v":0},{"$f":"IF(BL$11=\"\",0,Calc!BL467)","v":63151.224918029831},{"$f":"IF(BM$11=\"\",0,Calc!BM467)","v":66231.772475006568},{"$f":"IF(BN$11=\"\",0,Calc!BN467)","v":0},{"$f":"IF(BO$11=\"\",0,Calc!BO467)","v":0},{"$f":"IF(BP$11=\"\",0,Calc!BP467)","v":0},{"$f":"IF(BQ$11=\"\",0,Calc!BQ467)","v":64075.389185122833},{"$f":"IF(BR$11=\"\",0,Calc!BR467)","v":0},{"$f":"IF(BS$11=\"\",0,Calc!BS467)","v":0},{"$f":"IF(BT$11=\"\",0,Calc!BT467)","v":182574.08392993672},{"$f":"IF(BU$11=\"\",0,Calc!BU467)","v":96095.608671542897},{"$f":"IF(BV$11=\"\",0,Calc!BV467)","v":0},{"$f":"IF(BW$11=\"\",0,Calc!BW467)","v":0},{"$f":"IF(BX$11=\"\",0,Calc!BX467)","v":0},{"$f":"IF(BY$11=\"\",0,Calc!BY467)","v":85054.836611407998},{"$f":"IF(BZ$11=\"\",0,Calc!BZ467)","v":0},{"$f":"IF(CA$11=\"\",0,Calc!CA467)","v":0},{"$f":"IF(CB$11=\"\",0,Calc!CB467)","v":0},{"$f":"IF(CC$11=\"\",0,Calc!CC467)","v":245713.97243295657},{"$f":"IF(CD$11=\"\",0,Calc!CD467)","v":0},{"$f":"IF(CE$11=\"\",0,Calc!CE467)","v":0},{"$f":"IF(CF$11=\"\",0,Calc!CF467)","v":0},{"$f":"IF(CG$11=\"\",0,Calc!CG467)","v":0},{"$f":"IF(CH$11=\"\",0,Calc!CH467)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI467)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ467)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK467)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL467)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM467)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN467)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO467)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP467)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ467)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR467)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS467)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT467)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU467)","v":0}]
[{"$f":"ROW()","v":100},null,null,null,null,null,null,{"$f":"H89","v":"Управленческие расходы"},{"$f":"Items!$BC$13","v":"Постоянные расходы"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X100-SUM($X101:$X108))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B100=Lists!$CU$24,SUMIFS($Z100:$CV100,$Z$2:$CV$2,Periods!$Q$18),SUM($Z100:$CV100))","v":158752588.24663284},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA472)","v":24223.452083333337},{"$f":"IF(AB$11=\"\",0,Calc!AB472)","v":51024.558958333342},{"$f":"IF(AC$11=\"\",0,Calc!AC472)","v":166174.04583333334},{"$f":"IF(AD$11=\"\",0,Calc!AD472)","v":159376.40143333335},{"$f":"IF(AE$11=\"\",0,Calc!AE472)","v":129518.65525},{"$f":"IF(AF$11=\"\",0,Calc!AF472)","v":265103.80095499998},{"$f":"IF(AG$11=\"\",0,Calc!AG472)","v":311555.226264},{"$f":"IF(AH$11=\"\",0,Calc!AH472)","v":288137.2036376},{"$f":"IF(AI$11=\"\",0,Calc!AI472)","v":209370.12727349997},{"$f":"IF(AJ$11=\"\",0,Calc!AJ472)","v":469243.74837960018},{"$f":"IF(AK$11=\"\",0,Calc!AK472)","v":538216.84752000007},{"$f":"IF(AL$11=\"\",0,Calc!AL472)","v":492510.53776800004},{"$f":"IF(AM$11=\"\",0,Calc!AM472)","v":338554.12693445996},{"$f":"IF(AN$11=\"\",0,Calc!AN472)","v":570903.19117547409},{"$f":"IF(AO$11=\"\",0,Calc!AO472)","v":886885.15781520004},{"$f":"IF(AP$11=\"\",0,Calc!AP472)","v":808676.43374160002},{"$f":"IF(AQ$11=\"\",0,Calc!AQ472)","v":520889.57398800011},{"$f":"IF(AR$11=\"\",0,Calc!AR472)","v":913793.28507720027},{"$f":"IF(AS$11=\"\",0,Calc!AS472)","v":1048675.1982610323},{"$f":"IF(AT$11=\"\",0,Calc!AT472)","v":952735.87677242898},{"$f":"IF(AU$11=\"\",0,Calc!AU472)","v":783541.51972829085},{"$f":"IF(AV$11=\"\",0,Calc!AV472)","v":1412684.0656697988},{"$f":"IF(AW$11=\"\",0,Calc!AW472)","v":1578149.0473449277},{"$f":"IF(AX$11=\"\",0,Calc!AX472)","v":1429699.1999928099},{"$f":"IF(AY$11=\"\",0,Calc!AY472)","v":900576.43135914672},{"$f":"IF(AZ$11=\"\",0,Calc!AZ472)","v":1627567.1585564292},{"$f":"IF(BA$11=\"\",0,Calc!BA472)","v":1806373.1755029841},{"$f":"IF(BB$11=\"\",0,Calc!BB472)","v":2096584.2048016295},{"$f":"IF(BC$11=\"\",0,Calc!BC472)","v":1270459.6214707191},{"$f":"IF(BD$11=\"\",0,Calc!BD472)","v":2326243.3421713347},{"$f":"IF(BE$11=\"\",0,Calc!BE472)","v":2626317.1007625437},{"$f":"IF(BF$11=\"\",0,Calc!BF472)","v":2373990.2007392175},{"$f":"IF(BG$11=\"\",0,Calc!BG472)","v":1428139.4620409035},{"$f":"IF(BH$11=\"\",0,Calc!BH472)","v":2628280.1965240911},{"$f":"IF(BI$11=\"\",0,Calc!BI472)","v":2891184.4105344634},{"$f":"IF(BJ$11=\"\",0,Calc!BJ472)","v":3257094.2497086823},{"$f":"IF(BK$11=\"\",0,Calc!BK472)","v":1979034.9303171425},{"$f":"IF(BL$11=\"\",0,Calc!BL472)","v":3663711.7133147102},{"$f":"IF(BM$11=\"\",0,Calc!BM472)","v":4017170.5454210122},{"$f":"IF(BN$11=\"\",0,Calc!BN472)","v":3636165.7407311918},{"$f":"IF(BO$11=\"\",0,Calc!BO472)","v":2152462.1472948766},{"$f":"IF(BP$11=\"\",0,Calc!BP472)","v":3988479.7798662293},{"$f":"IF(BQ$11=\"\",0,Calc!BQ472)","v":4455694.6606262308},{"$f":"IF(BR$11=\"\",0,Calc!BR472)","v":4022021.7259405367},{"$f":"IF(BS$11=\"\",0,Calc!BS472)","v":2883014.711686891},{"$f":"IF(BT$11=\"\",0,Calc!BT472)","v":5385482.4668361153},{"$f":"IF(BU$11=\"\",0,Calc!BU472)","v":5871955.9401201447},{"$f":"IF(BV$11=\"\",0,Calc!BV472)","v":5297240.9482207866},{"$f":"IF(BW$11=\"\",0,Calc!BW472)","v":3169052.0898892879},{"$f":"IF(BX$11=\"\",0,Calc!BX472)","v":5909794.8293553721},{"$f":"IF(BY$11=\"\",0,Calc!BY472)","v":6428415.5631567789},{"$f":"IF(BZ$11=\"\",0,Calc!BZ472)","v":5813626.3018926689},{"$f":"IF(CA$11=\"\",0,Calc!CA472)","v":3288486.038630127},{"$f":"IF(CB$11=\"\",0,Calc!CB472)","v":6131233.0526570724},{"$f":"IF(CC$11=\"\",0,Calc!CC472)","v":7790626.4699382642},{"$f":"IF(CD$11=\"\",0,Calc!CD472)","v":7025300.976907596},{"$f":"IF(CE$11=\"\",0,Calc!CE472)","v":3964531.0435686465},{"$f":"IF(CF$11=\"\",0,Calc!CF472)","v":7429047.6027295291},{"$f":"IF(CG$11=\"\",0,Calc!CG472)","v":7817460.807377384},{"$f":"IF(CH$11=\"\",0,Calc!CH472)","v":7050127.3241248103},{"$f":"IF(CI$11=\"\",0,Calc!CI472)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ472)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK472)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL472)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM472)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN472)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO472)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP472)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ472)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR472)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS472)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT472)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU472)","v":0}]
[{"$f":"ROW()","v":103},null,null,null,null,null,null,{"$f":"H89","v":"Управленческие расходы"},{"$f":"I90","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L103)=0,$L103=0,$L103=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L103)))","v":"Постоянные расходы - 3"},null,3,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B103=Lists!$CU$24,SUMIFS($Z103:$CV103,$Z$2:$CV$2,Periods!$Q$18),SUM($Z103:$CV103))","v":4117719.5577015318},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA475)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB475)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC475)","v":50000},{"$f":"IF(AD$11=\"\",0,Calc!AD475)","v":50000},{"$f":"IF(AE$11=\"\",0,Calc!AE475)","v":50000},{"$f":"IF(AF$11=\"\",0,Calc!AF475)","v":50000},{"$f":"IF(AG$11=\"\",0,Calc!AG475)","v":52500},{"$f":"IF(AH$11=\"\",0,Calc!AH475)","v":52500},{"$f":"IF(AI$11=\"\",0,Calc!AI475)","v":52500},{"$f":"IF(AJ$11=\"\",0,Calc!AJ475)","v":52500},{"$f":"IF(AK$11=\"\",0,Calc!AK475)","v":55125},{"$f":"IF(AL$11=\"\",0,Calc!AL475)","v":55125},{"$f":"IF(AM$11=\"\",0,Calc!AM475)","v":55125},{"$f":"IF(AN$11=\"\",0,Calc!AN475)","v":55125},{"$f":"IF(AO$11=\"\",0,Calc!AO475)","v":57881.250000000015},{"$f":"IF(AP$11=\"\",0,Calc!AP475)","v":57881.250000000015},{"$f":"IF(AQ$11=\"\",0,Calc!AQ475)","v":57881.250000000015},{"$f":"IF(AR$11=\"\",0,Calc!AR475)","v":57881.250000000015},{"$f":"IF(AS$11=\"\",0,Calc!AS475)","v":60775.3125},{"$f":"IF(AT$11=\"\",0,Calc!AT475)","v":60775.3125},{"$f":"IF(AU$11=\"\",0,Calc!AU475)","v":60775.3125},{"$f":"IF(AV$11=\"\",0,Calc!AV475)","v":60775.3125},{"$f":"IF(AW$11=\"\",0,Calc!AW475)","v":63814.078125000007},{"$f":"IF(AX$11=\"\",0,Calc!AX475)","v":63814.078125000007},{"$f":"IF(AY$11=\"\",0,Calc!AY475)","v":63814.078125000007},{"$f":"IF(AZ$11=\"\",0,Calc!AZ475)","v":63814.078125000007},{"$f":"IF(BA$11=\"\",0,Calc!BA475)","v":67004.782031249997},{"$f":"IF(BB$11=\"\",0,Calc!BB475)","v":67004.782031249997},{"$f":"IF(BC$11=\"\",0,Calc!BC475)","v":67004.782031249997},{"$f":"IF(BD$11=\"\",0,Calc!BD475)","v":67004.782031249997},{"$f":"IF(BE$11=\"\",0,Calc!BE475)","v":70355.021132812515},{"$f":"IF(BF$11=\"\",0,Calc!BF475)","v":70355.021132812515},{"$f":"IF(BG$11=\"\",0,Calc!BG475)","v":70355.021132812515},{"$f":"IF(BH$11=\"\",0,Calc!BH475)","v":70355.021132812515},{"$f":"IF(BI$11=\"\",0,Calc!BI475)","v":73872.772189453128},{"$f":"IF(BJ$11=\"\",0,Calc!BJ475)","v":73872.772189453128},{"$f":"IF(BK$11=\"\",0,Calc!BK475)","v":73872.772189453128},{"$f":"IF(BL$11=\"\",0,Calc!BL475)","v":73872.772189453128},{"$f":"IF(BM$11=\"\",0,Calc!BM475)","v":77566.41079892579},{"$f":"IF(BN$11=\"\",0,Calc!BN475)","v":77566.41079892579},{"$f":"IF(BO$11=\"\",0,Calc!BO475)","v":77566.41079892579},{"$f":"IF(BP$11=\"\",0,Calc!BP475)","v":77566.41079892579},{"$f":"IF(BQ$11=\"\",0,Calc!BQ475)","v":81444.73133887208},{"$f":"IF(BR$11=\"\",0,Calc!BR475)","v":81444.73133887208},{"$f":"IF(BS$11=\"\",0,Calc!BS475)","v":81444.73133887208},{"$f":"IF(BT$11=\"\",0,Calc!BT475)","v":81444.73133887208},{"$f":"IF(BU$11=\"\",0,Calc!BU475)","v":85516.967905815691},{"$f":"IF(BV$11=\"\",0,Calc!BV475)","v":85516.967905815691},{"$f":"IF(BW$11=\"\",0,Calc!BW475)","v":85516.967905815691},{"$f":"IF(BX$11=\"\",0,Calc!BX475)","v":85516.967905815691},{"$f":"IF(BY$11=\"\",0,Calc!BY475)","v":89792.816301106461},{"$f":"IF(BZ$11=\"\",0,Calc!BZ475)","v":89792.816301106461},{"$f":"IF(CA$11=\"\",0,Calc!CA475)","v":89792.816301106461},{"$f":"IF(CB$11=\"\",0,Calc!CB475)","v":89792.816301106461},{"$f":"IF(CC$11=\"\",0,Calc!CC475)","v":94282.457116161808},{"$f":"IF(CD$11=\"\",0,Calc!CD475)","v":94282.457116161808},{"$f":"IF(CE$11=\"\",0,Calc!CE475)","v":94282.457116161808},{"$f":"IF(CF$11=\"\",0,Calc!CF475)","v":94282.457116161808},{"$f":"IF(CG$11=\"\",0,Calc!CG475)","v":98996.57997196987},{"$f":"IF(CH$11=\"\",0,Calc!CH475)","v":98996.57997196987},{"$f":"IF(CI$11=\"\",0,Calc!CI475)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ475)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK475)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL475)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM475)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN475)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO475)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP475)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ475)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR475)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS475)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT475)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU475)","v":0}]
[{"$f":"ROW()","v":105},null,null,null,null,null,null,{"$f":"H101","v":"Управленческие расходы"},{"$f":"I102","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L105)=0,$L105=0,$L105=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L105)))","v":"Постоянные расходы - 5"},null,5,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B105=Lists!$CU$24,SUMIFS($Z105:$CV105,$Z$2:$CV$2,Periods!$Q$18),SUM($Z105:$CV105))","v":719285.45294091164},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA477)","v":8333.3333333333339},{"$f":"IF(AB$11=\"\",0,Calc!AB477)","v":8333.3333333333339},{"$f":"IF(AC$11=\"\",0,Calc!AC477)","v":8333.3333333333339},{"$f":"IF(AD$11=\"\",0,Calc!AD477)","v":8333.3333333333339},{"$f":"IF(AE$11=\"\",0,Calc!AE477)","v":8750},{"$f":"IF(AF$11=\"\",0,Calc!AF477)","v":8750},{"$f":"IF(AG$11=\"\",0,Calc!AG477)","v":8750},{"$f":"IF(AH$11=\"\",0,Calc!AH477)","v":8750},{"$f":"IF(AI$11=\"\",0,Calc!AI477)","v":9187.5},{"$f":"IF(AJ$11=\"\",0,Calc!AJ477)","v":9187.5},{"$f":"IF(AK$11=\"\",0,Calc!AK477)","v":9187.5},{"$f":"IF(AL$11=\"\",0,Calc!AL477)","v":9187.5},{"$f":"IF(AM$11=\"\",0,Calc!AM477)","v":9646.8750000000018},{"$f":"IF(AN$11=\"\",0,Calc!AN477)","v":9646.8750000000018},{"$f":"IF(AO$11=\"\",0,Calc!AO477)","v":9646.8750000000018},{"$f":"IF(AP$11=\"\",0,Calc!AP477)","v":9646.8750000000018},{"$f":"IF(AQ$11=\"\",0,Calc!AQ477)","v":10129.21875},{"$f":"IF(AR$11=\"\",0,Calc!AR477)","v":10129.21875},{"$f":"IF(AS$11=\"\",0,Calc!AS477)","v":10129.21875},{"$f":"IF(AT$11=\"\",0,Calc!AT477)","v":10129.21875},{"$f":"IF(AU$11=\"\",0,Calc!AU477)","v":10635.679687500002},{"$f":"IF(AV$11=\"\",0,Calc!AV477)","v":10635.679687500002},{"$f":"IF(AW$11=\"\",0,Calc!AW477)","v":10635.679687500002},{"$f":"IF(AX$11=\"\",0,Calc!AX477)","v":10635.679687500002},{"$f":"IF(AY$11=\"\",0,Calc!AY477)","v":11167.463671875001},{"$f":"IF(AZ$11=\"\",0,Calc!AZ477)","v":11167.463671875001},{"$f":"IF(BA$11=\"\",0,Calc!BA477)","v":11167.463671875001},{"$f":"IF(BB$11=\"\",0,Calc!BB477)","v":11167.463671875001},{"$f":"IF(BC$11=\"\",0,Calc!BC477)","v":11725.836855468751},{"$f":"IF(BD$11=\"\",0,Calc!BD477)","v":11725.836855468751},{"$f":"IF(BE$11=\"\",0,Calc!BE477)","v":11725.836855468751},{"$f":"IF(BF$11=\"\",0,Calc!BF477)","v":11725.836855468751},{"$f":"IF(BG$11=\"\",0,Calc!BG477)","v":12312.128698242188},{"$f":"IF(BH$11=\"\",0,Calc!BH477)","v":12312.128698242188},{"$f":"IF(BI$11=\"\",0,Calc!BI477)","v":12312.128698242188},{"$f":"IF(BJ$11=\"\",0,Calc!BJ477)","v":12312.128698242188},{"$f":"IF(BK$11=\"\",0,Calc!BK477)","v":12927.7351331543},{"$f":"IF(BL$11=\"\",0,Calc!BL477)","v":12927.7351331543},{"$f":"IF(BM$11=\"\",0,Calc!BM477)","v":12927.7351331543},{"$f":"IF(BN$11=\"\",0,Calc!BN477)","v":12927.7351331543},{"$f":"IF(BO$11=\"\",0,Calc!BO477)","v":13574.121889812013},{"$f":"IF(BP$11=\"\",0,Calc!BP477)","v":13574.121889812013},{"$f":"IF(BQ$11=\"\",0,Calc!BQ477)","v":13574.121889812013},{"$f":"IF(BR$11=\"\",0,Calc!BR477)","v":13574.121889812013},{"$f":"IF(BS$11=\"\",0,Calc!BS477)","v":14252.827984302616},{"$f":"IF(BT$11=\"\",0,Calc!BT477)","v":14252.827984302616},{"$f":"IF(BU$11=\"\",0,Calc!BU477)","v":14252.827984302616},{"$f":"IF(BV$11=\"\",0,Calc!BV477)","v":14252.827984302616},{"$f":"IF(BW$11=\"\",0,Calc!BW477)","v":14965.469383517746},{"$f":"IF(BX$11=\"\",0,Calc!BX477)","v":14965.469383517746},{"$f":"IF(BY$11=\"\",0,Calc!BY477)","v":14965.469383517746},{"$f":"IF(BZ$11=\"\",0,Calc!BZ477)","v":14965.469383517746},{"$f":"IF(CA$11=\"\",0,Calc!CA477)","v":15713.742852693635},{"$f":"IF(CB$11=\"\",0,Calc!CB477)","v":15713.742852693635},{"$f":"IF(CC$11=\"\",0,Calc!CC477)","v":15713.742852693635},{"$f":"IF(CD$11=\"\",0,Calc!CD477)","v":15713.742852693635},{"$f":"IF(CE$11=\"\",0,Calc!CE477)","v":16499.429995328312},{"$f":"IF(CF$11=\"\",0,Calc!CF477)","v":16499.429995328312},{"$f":"IF(CG$11=\"\",0,Calc!CG477)","v":16499.429995328312},{"$f":"IF(CH$11=\"\",0,Calc!CH477)","v":16499.429995328312},{"$f":"IF(CI$11=\"\",0,Calc!CI477)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ477)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK477)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL477)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM477)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN477)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO477)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP477)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ477)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR477)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS477)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT477)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU477)","v":0}]
[{"$f":"ROW()","v":110}]
[{"$f":"ROW()","v":114},null,null,null,null,null,null,{"$f":"H113","v":"Амортизация"},{"$f":"Items!$AU$13","v":"Капзатраты разовые амортизируемые"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X114-SUM($X115:$X122))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B114=Lists!$CU$24,SUMIFS($Z114:$CV114,$Z$2:$CV$2,Periods!$Q$18),SUM($Z114:$CV114))","v":33847222.222222194},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA588)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB588)","v":13888.888888888889},{"$f":"IF(AC$11=\"\",0,Calc!AC588)","v":583333.33333333337},{"$f":"IF(AD$11=\"\",0,Calc!AD588)","v":583333.33333333337},{"$f":"IF(AE$11=\"\",0,Calc!AE588)","v":583333.33333333337},{"$f":"IF(AF$11=\"\",0,Calc!AF588)","v":583333.33333333337},{"$f":"IF(AG$11=\"\",0,Calc!AG588)","v":583333.33333333337},{"$f":"IF(AH$11=\"\",0,Calc!AH588)","v":583333.33333333337},{"$f":"IF(AI$11=\"\",0,Calc!AI588)","v":583333.33333333337},{"$f":"IF(AJ$11=\"\",0,Calc!AJ588)","v":583333.33333333337},{"$f":"IF(AK$11=\"\",0,Calc!AK588)","v":583333.33333333337},{"$f":"IF(AL$11=\"\",0,Calc!AL588)","v":583333.33333333337},{"$f":"IF(AM$11=\"\",0,Calc!AM588)","v":583333.33333333337},{"$f":"IF(AN$11=\"\",0,Calc!AN588)","v":583333.33333333337},{"$f":"IF(AO$11=\"\",0,Calc!AO588)","v":583333.33333333337},{"$f":"IF(AP$11=\"\",0,Calc!AP588)","v":583333.33333333337},{"$f":"IF(AQ$11=\"\",0,Calc!AQ588)","v":583333.33333333337},{"$f":"IF(AR$11=\"\",0,Calc!AR588)","v":583333.33333333337},{"$f":"IF(AS$11=\"\",0,Calc!AS588)","v":583333.33333333337},{"$f":"IF(AT$11=\"\",0,Calc!AT588)","v":583333.33333333337},{"$f":"IF(AU$11=\"\",0,Calc!AU588)","v":583333.33333333337},{"$f":"IF(AV$11=\"\",0,Calc!AV588)","v":583333.33333333337},{"$f":"IF(AW$11=\"\",0,Calc!AW588)","v":583333.33333333337},{"$f":"IF(AX$11=\"\",0,Calc!AX588)","v":583333.33333333337},{"$f":"IF(AY$11=\"\",0,Calc!AY588)","v":583333.33333333337},{"$f":"IF(AZ$11=\"\",0,Calc!AZ588)","v":583333.33333333337},{"$f":"IF(BA$11=\"\",0,Calc!BA588)","v":583333.33333333337},{"$f":"IF(BB$11=\"\",0,Calc!BB588)","v":583333.33333333337},{"$f":"IF(BC$11=\"\",0,Calc!BC588)","v":583333.33333333337},{"$f":"IF(BD$11=\"\",0,Calc!BD588)","v":583333.33333333337},{"$f":"IF(BE$11=\"\",0,Calc!BE588)","v":583333.33333333337},{"$f":"IF(BF$11=\"\",0,Calc!BF588)","v":583333.33333333337},{"$f":"IF(BG$11=\"\",0,Calc!BG588)","v":583333.33333333337},{"$f":"IF(BH$11=\"\",0,Calc!BH588)","v":583333.33333333337},{"$f":"IF(BI$11=\"\",0,Calc!BI588)","v":583333.33333333337},{"$f":"IF(BJ$11=\"\",0,Calc!BJ588)","v":583333.33333333337},{"$f":"IF(BK$11=\"\",0,Calc!BK588)","v":583333.33333333337},{"$f":"IF(BL$11=\"\",0,Calc!BL588)","v":583333.33333333337},{"$f":"IF(BM$11=\"\",0,Calc!BM588)","v":583333.33333333337},{"$f":"IF(BN$11=\"\",0,Calc!BN588)","v":583333.33333333337},{"$f":"IF(BO$11=\"\",0,Calc!BO588)","v":583333.33333333337},{"$f":"IF(BP$11=\"\",0,Calc!BP588)","v":583333.33333333337},{"$f":"IF(BQ$11=\"\",0,Calc!BQ588)","v":583333.33333333337},{"$f":"IF(BR$11=\"\",0,Calc!BR588)","v":583333.33333333337},{"$f":"IF(BS$11=\"\",0,Calc!BS588)","v":583333.33333333337},{"$f":"IF(BT$11=\"\",0,Calc!BT588)","v":583333.33333333337},{"$f":"IF(BU$11=\"\",0,Calc!BU588)","v":583333.33333333337},{"$f":"IF(BV$11=\"\",0,Calc!BV588)","v":583333.33333333337},{"$f":"IF(BW$11=\"\",0,Calc!BW588)","v":583333.33333333337},{"$f":"IF(BX$11=\"\",0,Calc!BX588)","v":583333.33333333337},{"$f":"IF(BY$11=\"\",0,Calc!BY588)","v":583333.33333333337},{"$f":"IF(BZ$11=\"\",0,Calc!BZ588)","v":583333.33333333337},{"$f":"IF(CA$11=\"\",0,Calc!CA588)","v":583333.33333333337},{"$f":"IF(CB$11=\"\",0,Calc!CB588)","v":583333.33333333337},{"$f":"IF(CC$11=\"\",0,Calc!CC588)","v":583333.33333333337},{"$f":"IF(CD$11=\"\",0,Calc!CD588)","v":583333.33333333337},{"$f":"IF(CE$11=\"\",0,Calc!CE588)","v":583333.33333333337},{"$f":"IF(CF$11=\"\",0,Calc!CF588)","v":583333.33333333337},{"$f":"IF(CG$11=\"\",0,Calc!CG588)","v":583333.33333333337},{"$f":"IF(CH$11=\"\",0,Calc!CH588)","v":583333.33333333337},{"$f":"IF(CI$11=\"\",0,Calc!CI588)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ588)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK588)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL588)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM588)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN588)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO588)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP588)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ588)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR588)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS588)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT588)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU588)","v":0}]
[{"$f":"ROW()","v":115},null,null,null,null,null,null,{"$f":"H113","v":"Амортизация"},{"$f":"I114","v":"Капзатраты разовые амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L115)=0,$L115=0,$L115=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L115)))","v":"Учреждение юр.лица"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B115=Lists!$CU$24,SUMIFS($Z115:$CV115,$Z$2:$CV$2,Periods!$Q$18),SUM($Z115:$CV115))","v":81944.444444444511},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA589)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB589)","v":1388.8888888888889},{"$f":"IF(AC$11=\"\",0,Calc!AC589)","v":1388.8888888888889},{"$f":"IF(AD$11=\"\",0,Calc!AD589)","v":1388.8888888888889},{"$f":"IF(AE$11=\"\",0,Calc!AE589)","v":1388.8888888888889},{"$f":"IF(AF$11=\"\",0,Calc!AF589)","v":1388.8888888888889},{"$f":"IF(AG$11=\"\",0,Calc!AG589)","v":1388.8888888888889},{"$f":"IF(AH$11=\"\",0,Calc!AH589)","v":1388.8888888888889},{"$f":"IF(AI$11=\"\",0,Calc!AI589)","v":1388.8888888888889},{"$f":"IF(AJ$11=\"\",0,Calc!AJ589)","v":1388.8888888888889},{"$f":"IF(AK$11=\"\",0,Calc!AK589)","v":1388.8888888888889},{"$f":"IF(AL$11=\"\",0,Calc!AL589)","v":1388.8888888888889},{"$f":"IF(AM$11=\"\",0,Calc!AM589)","v":1388.8888888888889},{"$f":"IF(AN$11=\"\",0,Calc!AN589)","v":1388.8888888888889},{"$f":"IF(AO$11=\"\",0,Calc!AO589)","v":1388.8888888888889},{"$f":"IF(AP$11=\"\",0,Calc!AP589)","v":1388.8888888888889},{"$f":"IF(AQ$11=\"\",0,Calc!AQ589)","v":1388.8888888888889},{"$f":"IF(AR$11=\"\",0,Calc!AR589)","v":1388.8888888888889},{"$f":"IF(AS$11=\"\",0,Calc!AS589)","v":1388.8888888888889},{"$f":"IF(AT$11=\"\",0,Calc!AT589)","v":1388.8888888888889},{"$f":"IF(AU$11=\"\",0,Calc!AU589)","v":1388.8888888888889},{"$f":"IF(AV$11=\"\",0,Calc!AV589)","v":1388.8888888888889},{"$f":"IF(AW$11=\"\",0,Calc!AW589)","v":1388.8888888888889},{"$f":"IF(AX$11=\"\",0,Calc!AX589)","v":1388.8888888888889},{"$f":"IF(AY$11=\"\",0,Calc!AY589)","v":1388.8888888888889},{"$f":"IF(AZ$11=\"\",0,Calc!AZ589)","v":1388.8888888888889},{"$f":"IF(BA$11=\"\",0,Calc!BA589)","v":1388.8888888888889},{"$f":"IF(BB$11=\"\",0,Calc!BB589)","v":1388.8888888888889},{"$f":"IF(BC$11=\"\",0,Calc!BC589)","v":1388.8888888888889},{"$f":"IF(BD$11=\"\",0,Calc!BD589)","v":1388.8888888888889},{"$f":"IF(BE$11=\"\",0,Calc!BE589)","v":1388.8888888888889},{"$f":"IF(BF$11=\"\",0,Calc!BF589)","v":1388.8888888888889},{"$f":"IF(BG$11=\"\",0,Calc!BG589)","v":1388.8888888888889},{"$f":"IF(BH$11=\"\",0,Calc!BH589)","v":1388.8888888888889},{"$f":"IF(BI$11=\"\",0,Calc!BI589)","v":1388.8888888888889},{"$f":"IF(BJ$11=\"\",0,Calc!BJ589)","v":1388.8888888888889},{"$f":"IF(BK$11=\"\",0,Calc!BK589)","v":1388.8888888888889},{"$f":"IF(BL$11=\"\",0,Calc!BL589)","v":1388.8888888888889},{"$f":"IF(BM$11=\"\",0,Calc!BM589)","v":1388.8888888888889},{"$f":"IF(BN$11=\"\",0,Calc!BN589)","v":1388.8888888888889},{"$f":"IF(BO$11=\"\",0,Calc!BO589)","v":1388.8888888888889},{"$f":"IF(BP$11=\"\",0,Calc!BP589)","v":1388.8888888888889},{"$f":"IF(BQ$11=\"\",0,Calc!BQ589)","v":1388.8888888888889},{"$f":"IF(BR$11=\"\",0,Calc!BR589)","v":1388.8888888888889},{"$f":"IF(BS$11=\"\",0,Calc!BS589)","v":1388.8888888888889},{"$f":"IF(BT$11=\"\",0,Calc!BT589)","v":1388.8888888888889},{"$f":"IF(BU$11=\"\",0,Calc!BU589)","v":1388.8888888888889},{"$f":"IF(BV$11=\"\",0,Calc!BV589)","v":1388.8888888888889},{"$f":"IF(BW$11=\"\",0,Calc!BW589)","v":1388.8888888888889},{"$f":"IF(BX$11=\"\",0,Calc!BX589)","v":1388.8888888888889},{"$f":"IF(BY$11=\"\",0,Calc!BY589)","v":1388.8888888888889},{"$f":"IF(BZ$11=\"\",0,Calc!BZ589)","v":1388.8888888888889},{"$f":"IF(CA$11=\"\",0,Calc!CA589)","v":1388.8888888888889},{"$f":"IF(CB$11=\"\",0,Calc!CB589)","v":1388.8888888888889},{"$f":"IF(CC$11=\"\",0,Calc!CC589)","v":1388.8888888888889},{"$f":"IF(CD$11=\"\",0,Calc!CD589)","v":1388.8888888888889},{"$f":"IF(CE$11=\"\",0,Calc!CE589)","v":1388.8888888888889},{"$f":"IF(CF$11=\"\",0,Calc!CF589)","v":1388.8888888888889},{"$f":"IF(CG$11=\"\",0,Calc!CG589)","v":1388.8888888888889},{"$f":"IF(CH$11=\"\",0,Calc!CH589)","v":1388.8888888888889},{"$f":"IF(CI$11=\"\",0,Calc!CI589)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ589)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK589)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL589)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM589)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN589)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO589)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP589)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ589)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR589)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS589)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT589)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU589)","v":0}]
[{"$f":"ROW()","v":119},null,null,null,null,null,null,{"$f":"H115","v":"Амортизация"},{"$f":"I116","v":"Капзатраты разовые амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L119)=0,$L119=0,$L119=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L119)))","v":"Технологические инструкции"},null,5,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B119=Lists!$CU$24,SUMIFS($Z119:$CV119,$Z$2:$CV$2,Periods!$Q$18),SUM($Z119:$CV119))","v":805555.55555555504},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA593)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB593)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC593)","v":13888.888888888891},{"$f":"IF(AD$11=\"\",0,Calc!AD593)","v":13888.888888888891},{"$f":"IF(AE$11=\"\",0,Calc!AE593)","v":13888.888888888891},{"$f":"IF(AF$11=\"\",0,Calc!AF593)","v":13888.888888888891},{"$f":"IF(AG$11=\"\",0,Calc!AG593)","v":13888.888888888891},{"$f":"IF(AH$11=\"\",0,Calc!AH593)","v":13888.888888888891},{"$f":"IF(AI$11=\"\",0,Calc!AI593)","v":13888.888888888891},{"$f":"IF(AJ$11=\"\",0,Calc!AJ593)","v":13888.888888888891},{"$f":"IF(AK$11=\"\",0,Calc!AK593)","v":13888.888888888891},{"$f":"IF(AL$11=\"\",0,Calc!AL593)","v":13888.888888888891},{"$f":"IF(AM$11=\"\",0,Calc!AM593)","v":13888.888888888891},{"$f":"IF(AN$11=\"\",0,Calc!AN593)","v":13888.888888888891},{"$f":"IF(AO$11=\"\",0,Calc!AO593)","v":13888.888888888891},{"$f":"IF(AP$11=\"\",0,Calc!AP593)","v":13888.888888888891},{"$f":"IF(AQ$11=\"\",0,Calc!AQ593)","v":13888.888888888891},{"$f":"IF(AR$11=\"\",0,Calc!AR593)","v":13888.888888888891},{"$f":"IF(AS$11=\"\",0,Calc!AS593)","v":13888.888888888891},{"$f":"IF(AT$11=\"\",0,Calc!AT593)","v":13888.888888888891},{"$f":"IF(AU$11=\"\",0,Calc!AU593)","v":13888.888888888891},{"$f":"IF(AV$11=\"\",0,Calc!AV593)","v":13888.888888888891},{"$f":"IF(AW$11=\"\",0,Calc!AW593)","v":13888.888888888891},{"$f":"IF(AX$11=\"\",0,Calc!AX593)","v":13888.888888888891},{"$f":"IF(AY$11=\"\",0,Calc!AY593)","v":13888.888888888891},{"$f":"IF(AZ$11=\"\",0,Calc!AZ593)","v":13888.888888888891},{"$f":"IF(BA$11=\"\",0,Calc!BA593)","v":13888.888888888891},{"$f":"IF(BB$11=\"\",0,Calc!BB593)","v":13888.888888888891},{"$f":"IF(BC$11=\"\",0,Calc!BC593)","v":13888.888888888891},{"$f":"IF(BD$11=\"\",0,Calc!BD593)","v":13888.888888888891},{"$f":"IF(BE$11=\"\",0,Calc!BE593)","v":13888.888888888891},{"$f":"IF(BF$11=\"\",0,Calc!BF593)","v":13888.888888888891},{"$f":"IF(BG$11=\"\",0,Calc!BG593)","v":13888.888888888891},{"$f":"IF(BH$11=\"\",0,Calc!BH593)","v":13888.888888888891},{"$f":"IF(BI$11=\"\",0,Calc!BI593)","v":13888.888888888891},{"$f":"IF(BJ$11=\"\",0,Calc!BJ593)","v":13888.888888888891},{"$f":"IF(BK$11=\"\",0,Calc!BK593)","v":13888.888888888891},{"$f":"IF(BL$11=\"\",0,Calc!BL593)","v":13888.888888888891},{"$f":"IF(BM$11=\"\",0,Calc!BM593)","v":13888.888888888891},{"$f":"IF(BN$11=\"\",0,Calc!BN593)","v":13888.888888888891},{"$f":"IF(BO$11=\"\",0,Calc!BO593)","v":13888.888888888891},{"$f":"IF(BP$11=\"\",0,Calc!BP593)","v":13888.888888888891},{"$f":"IF(BQ$11=\"\",0,Calc!BQ593)","v":13888.888888888891},{"$f":"IF(BR$11=\"\",0,Calc!BR593)","v":13888.888888888891},{"$f":"IF(BS$11=\"\",0,Calc!BS593)","v":13888.888888888891},{"$f":"IF(BT$11=\"\",0,Calc!BT593)","v":13888.888888888891},{"$f":"IF(BU$11=\"\",0,Calc!BU593)","v":13888.888888888891},{"$f":"IF(BV$11=\"\",0,Calc!BV593)","v":13888.888888888891},{"$f":"IF(BW$11=\"\",0,Calc!BW593)","v":13888.888888888891},{"$f":"IF(BX$11=\"\",0,Calc!BX593)","v":13888.888888888891},{"$f":"IF(BY$11=\"\",0,Calc!BY593)","v":13888.888888888891},{"$f":"IF(BZ$11=\"\",0,Calc!BZ593)","v":13888.888888888891},{"$f":"IF(CA$11=\"\",0,Calc!CA593)","v":13888.888888888891},{"$f":"IF(CB$11=\"\",0,Calc!CB593)","v":13888.888888888891},{"$f":"IF(CC$11=\"\",0,Calc!CC593)","v":13888.888888888891},{"$f":"IF(CD$11=\"\",0,Calc!CD593)","v":13888.888888888891},{"$f":"IF(CE$11=\"\",0,Calc!CE593)","v":13888.888888888891},{"$f":"IF(CF$11=\"\",0,Calc!CF593)","v":13888.888888888891},{"$f":"IF(CG$11=\"\",0,Calc!CG593)","v":13888.888888888891},{"$f":"IF(CH$11=\"\",0,Calc!CH593)","v":13888.888888888891},{"$f":"IF(CI$11=\"\",0,Calc!CI593)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ593)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK593)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL593)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM593)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN593)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO593)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP593)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ593)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR593)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS593)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT593)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU593)","v":0}]
[{"$f":"ROW()","v":123},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":126},null,null,null,null,null,null,{"$f":"H125","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L126)=0,$L126=0,$L126=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L126)))","v":"земельный налог"},null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B126=Lists!$CU$24,SUMIFS($Z126:$CV126,$Z$2:$CV$2,Periods!$Q$18),SUM($Z126:$CV126))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA613)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB613)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC613)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD613)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE613)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF613)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG613)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH613)","v":0},{"$f":"IF(AI$11=\"\",0,Calc!AI613)","v":0},{"$f":"IF(AJ$11=\"\",0,Calc!AJ613)","v":0},{"$f":"IF(AK$11=\"\",0,Calc!AK613)","v":0},{"$f":"IF(AL$11=\"\",0,Calc!AL613)","v":0},{"$f":"IF(AM$11=\"\",0,Calc!AM613)","v":0},{"$f":"IF(AN$11=\"\",0,Calc!AN613)","v":0},{"$f":"IF(AO$11=\"\",0,Calc!AO613)","v":0},{"$f":"IF(AP$11=\"\",0,Calc!AP613)","v":0},{"$f":"IF(AQ$11=\"\",0,Calc!AQ613)","v":0},{"$f":"IF(AR$11=\"\",0,Calc!AR613)","v":0},{"$f":"IF(AS$11=\"\",0,Calc!AS613)","v":0},{"$f":"IF(AT$11=\"\",0,Calc!AT613)","v":0},{"$f":"IF(AU$11=\"\",0,Calc!AU613)","v":0},{"$f":"IF(AV$11=\"\",0,Calc!AV613)","v":0},{"$f":"IF(AW$11=\"\",0,Calc!AW613)","v":0},{"$f":"IF(AX$11=\"\",0,Calc!AX613)","v":0},{"$f":"IF(AY$11=\"\",0,Calc!AY613)","v":0},{"$f":"IF(AZ$11=\"\",0,Calc!AZ613)","v":0},{"$f":"IF(BA$11=\"\",0,Calc!BA613)","v":0},{"$f":"IF(BB$11=\"\",0,Calc!BB613)","v":0},{"$f":"IF(BC$11=\"\",0,Calc!BC613)","v":0},{"$f":"IF(BD$11=\"\",0,Calc!BD613)","v":0},{"$f":"IF(BE$11=\"\",0,Calc!BE613)","v":0},{"$f":"IF(BF$11=\"\",0,Calc!BF613)","v":0},{"$f":"IF(BG$11=\"\",0,Calc!BG613)","v":0},{"$f":"IF(BH$11=\"\",0,Calc!BH613)","v":0},{"$f":"IF(BI$11=\"\",0,Calc!BI613)","v":0},{"$f":"IF(BJ$11=\"\",0,Calc!BJ613)","v":0},{"$f":"IF(BK$11=\"\",0,Calc!BK613)","v":0},{"$f":"IF(BL$11=\"\",0,Calc!BL613)","v":0},{"$f":"IF(BM$11=\"\",0,Calc!BM613)","v":0},{"$f":"IF(BN$11=\"\",0,Calc!BN613)","v":0},{"$f":"IF(BO$11=\"\",0,Calc!BO613)","v":0},{"$f":"IF(BP$11=\"\",0,Calc!BP613)","v":0},{"$f":"IF(BQ$11=\"\",0,Calc!BQ613)","v":0},{"$f":"IF(BR$11=\"\",0,Calc!BR613)","v":0},{"$f":"IF(BS$11=\"\",0,Calc!BS613)","v":0},{"$f":"IF(BT$11=\"\",0,Calc!BT613)","v":0},{"$f":"IF(BU$11=\"\",0,Calc!BU613)","v":0},{"$f":"IF(BV$11=\"\",0,Calc!BV613)","v":0},{"$f":"IF(BW$11=\"\",0,Calc!BW613)","v":0},{"$f":"IF(BX$11=\"\",0,Calc!BX613)","v":0},{"$f":"IF(BY$11=\"\",0,Calc!BY613)","v":0},{"$f":"IF(BZ$11=\"\",0,Calc!BZ613)","v":0},{"$f":"IF(CA$11=\"\",0,Calc!CA613)","v":0},{"$f":"IF(CB$11=\"\",0,Calc!CB613)","v":0},{"$f":"IF(CC$11=\"\",0,Calc!CC613)","v":0},{"$f":"IF(CD$11=\"\",0,Calc!CD613)","v":0},{"$f":"IF(CE$11=\"\",0,Calc!CE613)","v":0},{"$f":"IF(CF$11=\"\",0,Calc!CF613)","v":0},{"$f":"IF(CG$11=\"\",0,Calc!CG613)","v":0},{"$f":"IF(CH$11=\"\",0,Calc!CH613)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI613)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ613)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK613)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL613)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM613)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN613)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO613)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP613)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ613)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR613)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS613)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT613)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU613)","v":0}]
[{"$f":"ROW()","v":128},null,null,null,null,null,null,{"$f":"H125","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L128)=0,$L128=0,$L128=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L128)))","v":"налог на имущество организаций"},null,null,{"$f":"L127+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B128=Lists!$CU$24,SUMIFS($Z128:$CV128,$Z$2:$CV$2,Periods!$Q$18),SUM($Z128:$CV128))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA615)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB615)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC615)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD615)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE615)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF615)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG615)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH615)","v":0},{"$f":"IF(AI$11=\"\",0,Calc!AI615)","v":0},{"$f":"IF(AJ$11=\"\",0,Calc!AJ615)","v":0},{"$f":"IF(AK$11=\"\",0,Calc!AK615)","v":0},{"$f":"IF(AL$11=\"\",0,Calc!AL615)","v":0},{"$f":"IF(AM$11=\"\",0,Calc!AM615)","v":0},{"$f":"IF(AN$11=\"\",0,Calc!AN615)","v":0},{"$f":"IF(AO$11=\"\",0,Calc!AO615)","v":0},{"$f":"IF(AP$11=\"\",0,Calc!AP615)","v":0},{"$f":"IF(AQ$11=\"\",0,Calc!AQ615)","v":0},{"$f":"IF(AR$11=\"\",0,Calc!AR615)","v":0},{"$f":"IF(AS$11=\"\",0,Calc!AS615)","v":0},{"$f":"IF(AT$11=\"\",0,Calc!AT615)","v":0},{"$f":"IF(AU$11=\"\",0,Calc!AU615)","v":0},{"$f":"IF(AV$11=\"\",0,Calc!AV615)","v":0},{"$f":"IF(AW$11=\"\",0,Calc!AW615)","v":0},{"$f":"IF(AX$11=\"\",0,Calc!AX615)","v":0},{"$f":"IF(AY$11=\"\",0,Calc!AY615)","v":0},{"$f":"IF(AZ$11=\"\",0,Calc!AZ615)","v":0},{"$f":"IF(BA$11=\"\",0,Calc!BA615)","v":0},{"$f":"IF(BB$11=\"\",0,Calc!BB615)","v":0},{"$f":"IF(BC$11=\"\",0,Calc!BC615)","v":0},{"$f":"IF(BD$11=\"\",0,Calc!BD615)","v":0},{"$f":"IF(BE$11=\"\",0,Calc!BE615)","v":0},{"$f":"IF(BF$11=\"\",0,Calc!BF615)","v":0},{"$f":"IF(BG$11=\"\",0,Calc!BG615)","v":0},{"$f":"IF(BH$11=\"\",0,Calc!BH615)","v":0},{"$f":"IF(BI$11=\"\",0,Calc!BI615)","v":0},{"$f":"IF(BJ$11=\"\",0,Calc!BJ615)","v":0},{"$f":"IF(BK$11=\"\",0,Calc!BK615)","v":0},{"$f":"IF(BL$11=\"\",0,Calc!BL615)","v":0},{"$f":"IF(BM$11=\"\",0,Calc!BM615)","v":0},{"$f":"IF(BN$11=\"\",0,Calc!BN615)","v":0},{"$f":"IF(BO$11=\"\",0,Calc!BO615)","v":0},{"$f":"IF(BP$11=\"\",0,Calc!BP615)","v":0},{"$f":"IF(BQ$11=\"\",0,Calc!BQ615)","v":0},{"$f":"IF(BR$11=\"\",0,Calc!BR615)","v":0},{"$f":"IF(BS$11=\"\",0,Calc!BS615)","v":0},{"$f":"IF(BT$11=\"\",0,Calc!BT615)","v":0},{"$f":"IF(BU$11=\"\",0,Calc!BU615)","v":0},{"$f":"IF(BV$11=\"\",0,Calc!BV615)","v":0},{"$f":"IF(BW$11=\"\",0,Calc!BW615)","v":0},{"$f":"IF(BX$11=\"\",0,Calc!BX615)","v":0},{"$f":"IF(BY$11=\"\",0,Calc!BY615)","v":0},{"$f":"IF(BZ$11=\"\",0,Calc!BZ615)","v":0},{"$f":"IF(CA$11=\"\",0,Calc!CA615)","v":0},{"$f":"IF(CB$11=\"\",0,Calc!CB615)","v":0},{"$f":"IF(CC$11=\"\",0,Calc!CC615)","v":0},{"$f":"IF(CD$11=\"\",0,Calc!CD615)","v":0},{"$f":"IF(CE$11=\"\",0,Calc!CE615)","v":0},{"$f":"IF(CF$11=\"\",0,Calc!CF615)","v":0},{"$f":"IF(CG$11=\"\",0,Calc!CG615)","v":0},{"$f":"IF(CH$11=\"\",0,Calc!CH615)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI615)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ615)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK615)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL615)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM615)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN615)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO615)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP615)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ615)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR615)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS615)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT615)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU615)","v":0}]
[{"$f":"ROW()","v":134}]
[{"$f":"ROW()","v":137},null,null,null,null,null,null,{"$f":"Items!$BO$32","v":"Прибыль до налога на прибыль"},null,null,null,null,{"$f":"Sales!$M$91","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X137-($X131+$X133-$X135))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B137=Lists!$CU$24,SUMIFS($Z137:$CV137,$Z$2:$CV$2,Periods!$Q$18),SUM($Z137:$CV137))","v":811230321.84441292},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA667)","v":-1947155.9428240741},{"$f":"IF(AB$11=\"\",0,Calc!AB667)","v":-1881581.9586032405},{"$f":"IF(AC$11=\"\",0,Calc!AC667)","v":-2839345.5092621529},{"$f":"IF(AD$11=\"\",0,Calc!AD667)","v":-3327543.2432732075},{"$f":"IF(AE$11=\"\",0,Calc!AE667)","v":-3560443.8901454303},{"$f":"IF(AF$11=\"\",0,Calc!AF667)","v":-2864228.703445063},{"$f":"IF(AG$11=\"\",0,Calc!AG667)","v":-2848837.0151251107},{"$f":"IF(AH$11=\"\",0,Calc!AH667)","v":-4082553.8459042674},{"$f":"IF(AI$11=\"\",0,Calc!AI667)","v":-4700434.9886234989},{"$f":"IF(AJ$11=\"\",0,Calc!AJ667)","v":-2592229.5389471315},{"$f":"IF(AK$11=\"\",0,Calc!AK667)","v":-2734326.1516961828},{"$f":"IF(AL$11=\"\",0,Calc!AL667)","v":-3277410.2986790733},{"$f":"IF(AM$11=\"\",0,Calc!AM667)","v":-4786287.2391733089},{"$f":"IF(AN$11=\"\",0,Calc!AN667)","v":-2321239.004365419},{"$f":"IF(AO$11=\"\",0,Calc!AO667)","v":-713388.09394510277},{"$f":"IF(AP$11=\"\",0,Calc!AP667)","v":458295.41876176372},{"$f":"IF(AQ$11=\"\",0,Calc!AQ667)","v":-2113920.7763275197},{"$f":"IF(AR$11=\"\",0,Calc!AR667)","v":2163635.2211280018},{"$f":"IF(AS$11=\"\",0,Calc!AS667)","v":2605363.9585510995},{"$f":"IF(AT$11=\"\",0,Calc!AT667)","v":1687782.6243023239},{"$f":"IF(AU$11=\"\",0,Calc!AU667)","v":217565.16162276641},{"$f":"IF(AV$11=\"\",0,Calc!AV667)","v":5747853.8359331843},{"$f":"IF(AW$11=\"\",0,Calc!AW667)","v":6203664.550360702},{"$f":"IF(AX$11=\"\",0,Calc!AX667)","v":4728646.2446304485},{"$f":"IF(AY$11=\"\",0,Calc!AY667)","v":-264353.35224253125},{"$f":"IF(AZ$11=\"\",0,Calc!AZ667)","v":7871552.217066057},{"$f":"IF(BA$11=\"\",0,Calc!BA667)","v":7995915.3966767341},{"$f":"IF(BB$11=\"\",0,Calc!BB667)","v":10018128.47134348},{"$f":"IF(BC$11=\"\",0,Calc!BC667)","v":1563135.1484393105},{"$f":"IF(BD$11=\"\",0,Calc!BD667)","v":12794993.301175866},{"$f":"IF(BE$11=\"\",0,Calc!BE667)","v":13955291.232065678},{"$f":"IF(BF$11=\"\",0,Calc!BF667)","v":11276325.125621922},{"$f":"IF(BG$11=\"\",0,Calc!BG667)","v":2095947.978918381},{"$f":"IF(BH$11=\"\",0,Calc!BH667)","v":15618655.918748051},{"$f":"IF(BI$11=\"\",0,Calc!BI667)","v":16008923.194335423},{"$f":"IF(BJ$11=\"\",0,Calc!BJ667)","v":18602092.858089115},{"$f":"IF(BK$11=\"\",0,Calc!BK667)","v":5115573.0942861065},{"$f":"IF(BL$11=\"\",0,Calc!BL667)","v":23301748.206710391},{"$f":"IF(BM$11=\"\",0,Calc!BM667)","v":23813013.476911329},{"$f":"IF(BN$11=\"\",0,Calc!BN667)","v":19780532.892809123},{"$f":"IF(BO$11=\"\",0,Calc!BO667)","v":5141504.0610426515},{"$f":"IF(BP$11=\"\",0,Calc!BP667)","v":25849933.70309864},{"$f":"IF(BQ$11=\"\",0,Calc!BQ667)","v":27852315.181567445},{"$f":"IF(BR$11=\"\",0,Calc!BR667)","v":23148638.440659471},{"$f":"IF(BS$11=\"\",0,Calc!BS667)","v":11785606.76179748},{"$f":"IF(BT$11=\"\",0,Calc!BT667)","v":36644897.543646663},{"$f":"IF(BU$11=\"\",0,Calc!BU667)","v":37921261.328609422},{"$f":"IF(BV$11=\"\",0,Calc!BV667)","v":31735172.819925994},{"$f":"IF(BW$11=\"\",0,Calc!BW667)","v":10111231.722269788},{"$f":"IF(BX$11=\"\",0,Calc!BX667)","v":41291871.529946178},{"$f":"IF(BY$11=\"\",0,Calc!BY667)","v":42237607.956673719},{"$f":"IF(BZ$11=\"\",0,Calc!BZ667)","v":35611208.711197935},{"$f":"IF(CA$11=\"\",0,Calc!CA667)","v":9967386.810728237},{"$f":"IF(CB$11=\"\",0,Calc!CB667)","v":42348834.750941925},{"$f":"IF(CC$11=\"\",0,Calc!CC667)","v":53904321.500812262},{"$f":"IF(CD$11=\"\",0,Calc!CD667)","v":44815443.771042317},{"$f":"IF(CE$11=\"\",0,Calc!CE667)","v":13307987.008314282},{"$f":"IF(CF$11=\"\",0,Calc!CF667)","v":52884867.286314443},{"$f":"IF(CG$11=\"\",0,Calc!CG667)","v":53167929.781471267},{"$f":"IF(CH$11=\"\",0,Calc!CH667)","v":44732945.198447809},{"$f":"IF(CI$11=\"\",0,Calc!CI667)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ667)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK667)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL667)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM667)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN667)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO667)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP667)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ667)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR667)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS667)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT667)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU667)","v":0}]
[{"$f":"ROW()","v":139},null,null,null,null,null,null,{"$f":"Items!$BO$33","v":"Налог на прибыль"},null,null,null,null,{"$f":"Prdction!$M$382","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B139=Lists!$CU$24,SUMIFS($Z139:$CV139,$Z$2:$CV$2,Periods!$Q$18),SUM($Z139:$CV139))","v":162246064.3688826},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA669)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB669)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC669)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD669)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE669)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF669)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG669)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH669)","v":0},{"$f":"IF(AI$11=\"\",0,Calc!AI669)","v":0},{"$f":"IF(AJ$11=\"\",0,Calc!AJ669)","v":0},{"$f":"IF(AK$11=\"\",0,Calc!AK669)","v":0},{"$f":"IF(AL$11=\"\",0,Calc!AL669)","v":0},{"$f":"IF(AM$11=\"\",0,Calc!AM669)","v":0},{"$f":"IF(AN$11=\"\",0,Calc!AN669)","v":0},{"$f":"IF(AO$11=\"\",0,Calc!AO669)","v":0},{"$f":"IF(AP$11=\"\",0,Calc!AP669)","v":0},{"$f":"IF(AQ$11=\"\",0,Calc!AQ669)","v":0},{"$f":"IF(AR$11=\"\",0,Calc!AR669)","v":0},{"$f":"IF(AS$11=\"\",0,Calc!AS669)","v":0},{"$f":"IF(AT$11=\"\",0,Calc!AT669)","v":0},{"$f":"IF(AU$11=\"\",0,Calc!AU669)","v":0},{"$f":"IF(AV$11=\"\",0,Calc!AV669)","v":0},{"$f":"IF(AW$11=\"\",0,Calc!AW669)","v":0},{"$f":"IF(AX$11=\"\",0,Calc!AX669)","v":0},{"$f":"IF(AY$11=\"\",0,Calc!AY669)","v":0},{"$f":"IF(AZ$11=\"\",0,Calc!AZ669)","v":0},{"$f":"IF(BA$11=\"\",0,Calc!BA669)","v":0},{"$f":"IF(BB$11=\"\",0,Calc!BB669)","v":568624.70955884911},{"$f":"IF(BC$11=\"\",0,Calc!BC669)","v":312627.02968786203},{"$f":"IF(BD$11=\"\",0,Calc!BD669)","v":2558998.6602351735},{"$f":"IF(BE$11=\"\",0,Calc!BE669)","v":2791058.2464131354},{"$f":"IF(BF$11=\"\",0,Calc!BF669)","v":2255265.025124385},{"$f":"IF(BG$11=\"\",0,Calc!BG669)","v":419189.59578367695},{"$f":"IF(BH$11=\"\",0,Calc!BH669)","v":3123731.1837496106},{"$f":"IF(BI$11=\"\",0,Calc!BI669)","v":3201784.6388670839},{"$f":"IF(BJ$11=\"\",0,Calc!BJ669)","v":3720418.571617825},{"$f":"IF(BK$11=\"\",0,Calc!BK669)","v":1023114.6188572235},{"$f":"IF(BL$11=\"\",0,Calc!BL669)","v":4660349.6413420774},{"$f":"IF(BM$11=\"\",0,Calc!BM669)","v":4762602.6953822672},{"$f":"IF(BN$11=\"\",0,Calc!BN669)","v":3956106.5785618275},{"$f":"IF(BO$11=\"\",0,Calc!BO669)","v":1028300.8122085258},{"$f":"IF(BP$11=\"\",0,Calc!BP669)","v":5169986.7406197339},{"$f":"IF(BQ$11=\"\",0,Calc!BQ669)","v":5570463.0363134816},{"$f":"IF(BR$11=\"\",0,Calc!BR669)","v":4629727.6881318986},{"$f":"IF(BS$11=\"\",0,Calc!BS669)","v":2357121.3523594961},{"$f":"IF(BT$11=\"\",0,Calc!BT669)","v":7328979.5087293386},{"$f":"IF(BU$11=\"\",0,Calc!BU669)","v":7584252.2657218799},{"$f":"IF(BV$11=\"\",0,Calc!BV669)","v":6347034.5639851987},{"$f":"IF(BW$11=\"\",0,Calc!BW669)","v":2022246.3444539458},{"$f":"IF(BX$11=\"\",0,Calc!BX669)","v":8258374.3059892505},{"$f":"IF(BY$11=\"\",0,Calc!BY669)","v":8447521.5913347453},{"$f":"IF(BZ$11=\"\",0,Calc!BZ669)","v":7122241.7422395796},{"$f":"IF(CA$11=\"\",0,Calc!CA669)","v":1993477.3621456474},{"$f":"IF(CB$11=\"\",0,Calc!CB669)","v":8469766.9501883835},{"$f":"IF(CC$11=\"\",0,Calc!CC669)","v":10780864.300162449},{"$f":"IF(CD$11=\"\",0,Calc!CD669)","v":8963088.7542084754},{"$f":"IF(CE$11=\"\",0,Calc!CE669)","v":2661597.4016628563},{"$f":"IF(CF$11=\"\",0,Calc!CF669)","v":10576973.457262903},{"$f":"IF(CG$11=\"\",0,Calc!CG669)","v":10633585.956294239},{"$f":"IF(CH$11=\"\",0,Calc!CH669)","v":8946589.0396895707},{"$f":"IF(CI$11=\"\",0,Calc!CI669)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ669)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK669)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL669)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM669)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN669)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO669)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP669)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ669)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR669)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS669)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT669)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU669)","v":0}]
[{"$f":"ROW()","v":142}]
[{"$f":"ROW()","v":147},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"H146","v":"Поступление ДС"},{"$f":"Lists!$AM$16","v":"Продукт-1"},null,null,1,{"$f":"M146","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B147=Lists!$CU$24,SUMIFS($Z147:$CV147,$Z$2:$CV$2,Periods!$Q$18),SUM($Z147:$CV147))","v":1628860375.4867904},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA75)","v":171071.99999999997},{"$f":"IF(AB$11=\"\",0,Calc!AB75)","v":325036.79999999993},{"$f":"IF(AC$11=\"\",0,Calc!AC75)","v":1026432},{"$f":"IF(AD$11=\"\",0,Calc!AD75)","v":925713.35999999987},{"$f":"IF(AE$11=\"\",0,Calc!AE75)","v":599999.39999999991},{"$f":"IF(AF$11=\"\",0,Calc!AF75)","v":2051997.9479999999},{"$f":"IF(AG$11=\"\",0,Calc!AG75)","v":2523175.1423999998},{"$f":"IF(AH$11=\"\",0,Calc!AH75)","v":2270857.6281599994},{"$f":"IF(AI$11=\"\",0,Calc!AI75)","v":1419286.0175999999},{"$f":"IF(AJ$11=\"\",0,Calc!AJ75)","v":4203481.5345600015},{"$f":"IF(AK$11=\"\",0,Calc!AK75)","v":4916352.6719999984},{"$f":"IF(AL$11=\"\",0,Calc!AL75)","v":4424717.4047999997},{"$f":"IF(AM$11=\"\",0,Calc!AM75)","v":2763784.1468159994},{"$f":"IF(AN$11=\"\",0,Calc!AN75)","v":5251189.8789504003},{"$f":"IF(AO$11=\"\",0,Calc!AO75)","v":8614392.145920001},{"$f":"IF(AP$11=\"\",0,Calc!AP75)","v":7768971.4291199995},{"$f":"IF(AQ$11=\"\",0,Calc!AQ75)","v":4675769.8415999999},{"$f":"IF(AR$11=\"\",0,Calc!AR75)","v":8883962.6990400013},{"$f":"IF(AS$11=\"\",0,Calc!AS75)","v":10293486.681139199},{"$f":"IF(AT$11=\"\",0,Calc!AT75)","v":9264138.0130252782},{"$f":"IF(AU$11=\"\",0,Calc!AU75)","v":7444396.6176095977},{"$f":"IF(AV$11=\"\",0,Calc!AV75)","v":14173457.181634076},{"$f":"IF(AW$11=\"\",0,Calc!AW75)","v":15914057.186396156},{"$f":"IF(AX$11=\"\",0,Calc!AX75)","v":14322651.467756541},{"$f":"IF(AY$11=\"\",0,Calc!AY75)","v":8641136.9858001396},{"$f":"IF(AZ$11=\"\",0,Calc!AZ75)","v":16418160.273020267},{"$f":"IF(BA$11=\"\",0,Calc!BA75)","v":18298878.322870888},{"$f":"IF(BB$11=\"\",0,Calc!BB75)","v":21392438.695077546},{"$f":"IF(BC$11=\"\",0,Calc!BC75)","v":12544948.617483743},{"$f":"IF(BD$11=\"\",0,Calc!BD75)","v":23835402.373219114},{"$f":"IF(BE$11=\"\",0,Calc!BE75)","v":26993715.720668927},{"$f":"IF(BF$11=\"\",0,Calc!BF75)","v":24294344.148602035},{"$f":"IF(BG$11=\"\",0,Calc!BG75)","v":14171700.753351187},{"$f":"IF(BH$11=\"\",0,Calc!BH75)","v":26981182.924084328},{"$f":"IF(BI$11=\"\",0,Calc!BI75)","v":29753685.43006793},{"$f":"IF(BJ$11=\"\",0,Calc!BJ75)","v":33664169.800876863},{"$f":"IF(BK$11=\"\",0,Calc!BK75)","v":19984088.35689158},{"$f":"IF(BL$11=\"\",0,Calc!BL75)","v":37969767.878094003},{"$f":"IF(BM$11=\"\",0,Calc!BM75)","v":41705923.5274259},{"$f":"IF(BN$11=\"\",0,Calc!BN75)","v":37611622.498209082},{"$f":"IF(BO$11=\"\",0,Calc!BO75)","v":21765985.242019147},{"$f":"IF(BP$11=\"\",0,Calc!BP75)","v":41355371.959836371},{"$f":"IF(BQ$11=\"\",0,Calc!BQ75)","v":46272383.08113002},{"$f":"IF(BR$11=\"\",0,Calc!BR75)","v":41645144.773017019},{"$f":"IF(BS$11=\"\",0,Calc!BS75)","v":29486509.848027784},{"$f":"IF(BT$11=\"\",0,Calc!BT75)","v":56137778.36451444},{"$f":"IF(BU$11=\"\",0,Calc!BU75)","v":61281005.622082032},{"$f":"IF(BV$11=\"\",0,Calc!BV75)","v":55152905.059873834},{"$f":"IF(BW$11=\"\",0,Calc!BW75)","v":32434895.547091935},{"$f":"IF(BX$11=\"\",0,Calc!BX75)","v":61626301.539474681},{"$f":"IF(BY$11=\"\",0,Calc!BY75)","v":67106680.442259178},{"$f":"IF(BZ$11=\"\",0,Calc!BZ75)","v":60517778.552061558},{"$f":"IF(CA$11=\"\",0,Calc!CA75)","v":33620988.084478639},{"$f":"IF(CB$11=\"\",0,Calc!CB75)","v":63879877.360509418},{"$f":"IF(CC$11=\"\",0,Calc!CC75)","v":81451635.358303413},{"$f":"IF(CD$11=\"\",0,Calc!CD75)","v":73306471.822473064},{"$f":"IF(CE$11=\"\",0,Calc!CE75)","v":40725817.679151706},{"$f":"IF(CF$11=\"\",0,Calc!CF75)","v":77534433.216071755},{"$f":"IF(CG$11=\"\",0,Calc!CG75)","v":81615192.8590229},{"$f":"IF(CH$11=\"\",0,Calc!CH75)","v":73453673.573120594},{"$f":"IF(CI$11=\"\",0,Calc!CI75)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ75)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK75)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL75)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM75)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN75)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO75)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP75)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ75)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR75)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS75)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT75)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU75)","v":0}]
[{"$f":"ROW()","v":151}]
[{"$f":"ROW()","v":154},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Prdction!$H$78","v":"ФОТ производственных рабочих"},null,null,null,null,{"$f":"Prdction!$M$382","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B154=Lists!$CU$24,SUMIFS($Z154:$CV154,$Z$2:$CV$2,Periods!$Q$18),SUM($Z154:$CV154))","v":190247823.11302507},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA158)","v":15625},{"$f":"IF(AB$11=\"\",0,Calc!AB158)","v":32812.5},{"$f":"IF(AC$11=\"\",0,Calc!AC158)","v":99687.5},{"$f":"IF(AD$11=\"\",0,Calc!AD158)","v":112500},{"$f":"IF(AE$11=\"\",0,Calc!AE158)","v":112500},{"$f":"IF(AF$11=\"\",0,Calc!AF158)","v":205781.25},{"$f":"IF(AG$11=\"\",0,Calc!AG158)","v":262406.25},{"$f":"IF(AH$11=\"\",0,Calc!AH158)","v":270000},{"$f":"IF(AI$11=\"\",0,Calc!AI158)","v":270000},{"$f":"IF(AJ$11=\"\",0,Calc!AJ158)","v":419062.50000000012},{"$f":"IF(AK$11=\"\",0,Calc!AK158)","v":512312.50000000006},{"$f":"IF(AL$11=\"\",0,Calc!AL158)","v":525000},{"$f":"IF(AM$11=\"\",0,Calc!AM158)","v":538125},{"$f":"IF(AN$11=\"\",0,Calc!AN158)","v":561028.125},{"$f":"IF(AO$11=\"\",0,Calc!AO158)","v":866680.625},{"$f":"IF(AP$11=\"\",0,Calc!AP158)","v":927000},{"$f":"IF(AQ$11=\"\",0,Calc!AQ158)","v":927000},{"$f":"IF(AR$11=\"\",0,Calc!AR158)","v":949531.25},{"$f":"IF(AS$11=\"\",0,Calc!AS158)","v":1060256.2500000002},{"$f":"IF(AT$11=\"\",0,Calc!AT158)","v":1081500.0000000002},{"$f":"IF(AU$11=\"\",0,Calc!AU158)","v":1081500.0000000002},{"$f":"IF(AV$11=\"\",0,Calc!AV158)","v":1418664.0625},{"$f":"IF(AW$11=\"\",0,Calc!AW158)","v":1638182.8125},{"$f":"IF(AX$11=\"\",0,Calc!AX158)","v":1668600},{"$f":"IF(AY$11=\"\",0,Calc!AY158)","v":1710315},{"$f":"IF(AZ$11=\"\",0,Calc!AZ158)","v":1732085.015625},{"$f":"IF(BA$11=\"\",0,Calc!BA158)","v":1900370.2781250002},{"$f":"IF(BB$11=\"\",0,Calc!BB158)","v":2202030.5625000005},{"$f":"IF(BC$11=\"\",0,Calc!BC158)","v":2255738.6250000005},{"$f":"IF(BD$11=\"\",0,Calc!BD158)","v":2470405.109375},{"$f":"IF(BE$11=\"\",0,Calc!BE158)","v":2739608.484375},{"$f":"IF(BF$11=\"\",0,Calc!BF158)","v":2784862.5},{"$f":"IF(BG$11=\"\",0,Calc!BG158)","v":2784862.5},{"$f":"IF(BH$11=\"\",0,Calc!BH158)","v":2784862.5},{"$f":"IF(BI$11=\"\",0,Calc!BI158)","v":3016934.375},{"$f":"IF(BJ$11=\"\",0,Calc!BJ158)","v":3398858.375},{"$f":"IF(BK$11=\"\",0,Calc!BK158)","v":3552609.3075000001},{"$f":"IF(BL$11=\"\",0,Calc!BL158)","v":3877951.5321250008},{"$f":"IF(BM$11=\"\",0,Calc!BM158)","v":4262591.436125},{"$f":"IF(BN$11=\"\",0,Calc!BN158)","v":4327198.92},{"$f":"IF(BO$11=\"\",0,Calc!BO158)","v":4327198.92},{"$f":"IF(BP$11=\"\",0,Calc!BP158)","v":4327198.92},{"$f":"IF(BQ$11=\"\",0,Calc!BQ158)","v":4627698.8450000007},{"$f":"IF(BR$11=\"\",0,Calc!BR158)","v":4687798.83},{"$f":"IF(BS$11=\"\",0,Calc!BS158)","v":4687798.83},{"$f":"IF(BT$11=\"\",0,Calc!BT158)","v":5511100.329062501},{"$f":"IF(BU$11=\"\",0,Calc!BU158)","v":6109095.1798125003},{"$f":"IF(BV$11=\"\",0,Calc!BV158)","v":6195762.0899999999},{"$f":"IF(BW$11=\"\",0,Calc!BW158)","v":6350656.1422499996},{"$f":"IF(BX$11=\"\",0,Calc!BX158)","v":6381634.9527000003},{"$f":"IF(BY$11=\"\",0,Calc!BY158)","v":6761494.1760750003},{"$f":"IF(BZ$11=\"\",0,Calc!BZ158)","v":6837466.0207500011},{"$f":"IF(CA$11=\"\",0,Calc!CA158)","v":6837466.0207500011},{"$f":"IF(CB$11=\"\",0,Calc!CB158)","v":6837466.0207500011},{"$f":"IF(CC$11=\"\",0,Calc!CC158)","v":7892630.5301249996},{"$f":"IF(CD$11=\"\",0,Calc!CD158)","v":8103663.4319999991},{"$f":"IF(CE$11=\"\",0,Calc!CE158)","v":8103663.4319999991},{"$f":"IF(CF$11=\"\",0,Calc!CF158)","v":8103663.4319999991},{"$f":"IF(CG$11=\"\",0,Calc!CG158)","v":8103663.4319999991},{"$f":"IF(CH$11=\"\",0,Calc!CH158)","v":8103663.4319999991},{"$f":"IF(CI$11=\"\",0,Calc!CI158)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ158)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK158)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL158)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM158)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN158)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO158)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP158)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ158)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR158)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS158)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT158)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU158)","v":0}]
[{"$f":"ROW()","v":156},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,null,null,{"$f":"Prdction!$M$382","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B156=Lists!$CU$24,SUMIFS($Z156:$CV156,$Z$2:$CV$2,Periods!$Q$18),SUM($Z156:$CV156))","v":55048431.075907513},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA162)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB162)","v":5625},{"$f":"IF(AC$11=\"\",0,Calc!AC162)","v":10687.5},{"$f":"IF(AD$11=\"\",0,Calc!AD162)","v":33750},{"$f":"IF(AE$11=\"\",0,Calc!AE162)","v":33750},{"$f":"IF(AF$11=\"\",0,Calc!AF162)","v":33750},{"$f":"IF(AG$11=\"\",0,Calc!AG162)","v":67331.25},{"$f":"IF(AH$11=\"\",0,Calc!AH162)","v":81000},{"$f":"IF(AI$11=\"\",0,Calc!AI162)","v":81000},{"$f":"IF(AJ$11=\"\",0,Calc!AJ162)","v":81000},{"$f":"IF(AK$11=\"\",0,Calc!AK162)","v":134662.50000000003},{"$f":"IF(AL$11=\"\",0,Calc!AL162)","v":157500},{"$f":"IF(AM$11=\"\",0,Calc!AM162)","v":157500},{"$f":"IF(AN$11=\"\",0,Calc!AN162)","v":162225},{"$f":"IF(AO$11=\"\",0,Calc!AO162)","v":169525.125},{"$f":"IF(AP$11=\"\",0,Calc!AP162)","v":278100},{"$f":"IF(AQ$11=\"\",0,Calc!AQ162)","v":278100},{"$f":"IF(AR$11=\"\",0,Calc!AR162)","v":278100},{"$f":"IF(AS$11=\"\",0,Calc!AS162)","v":286211.25},{"$f":"IF(AT$11=\"\",0,Calc!AT162)","v":324450.00000000006},{"$f":"IF(AU$11=\"\",0,Calc!AU162)","v":324450.00000000006},{"$f":"IF(AV$11=\"\",0,Calc!AV162)","v":324450.00000000006},{"$f":"IF(AW$11=\"\",0,Calc!AW162)","v":445829.0625},{"$f":"IF(AX$11=\"\",0,Calc!AX162)","v":500580},{"$f":"IF(AY$11=\"\",0,Calc!AY162)","v":500580},{"$f":"IF(AZ$11=\"\",0,Calc!AZ162)","v":515597.39999999991},{"$f":"IF(BA$11=\"\",0,Calc!BA162)","v":520431.12562499999},{"$f":"IF(BB$11=\"\",0,Calc!BB162)","v":580047.07500000007},{"$f":"IF(BC$11=\"\",0,Calc!BC162)","v":676721.58750000002},{"$f":"IF(BD$11=\"\",0,Calc!BD162)","v":676721.58750000002},{"$f":"IF(BE$11=\"\",0,Calc!BE162)","v":754001.52187499986},{"$f":"IF(BF$11=\"\",0,Calc!BF162)","v":835458.75},{"$f":"IF(BG$11=\"\",0,Calc!BG162)","v":835458.75},{"$f":"IF(BH$11=\"\",0,Calc!BH162)","v":835458.75},{"$f":"IF(BI$11=\"\",0,Calc!BI162)","v":835458.75},{"$f":"IF(BJ$11=\"\",0,Calc!BJ162)","v":919004.625},{"$f":"IF(BK$11=\"\",0,Calc!BK162)","v":1039788.09},{"$f":"IF(BL$11=\"\",0,Calc!BL162)","v":1070981.7327000001},{"$f":"IF(BM$11=\"\",0,Calc!BM162)","v":1181866.2050250003},{"$f":"IF(BN$11=\"\",0,Calc!BN162)","v":1298159.6759999997},{"$f":"IF(BO$11=\"\",0,Calc!BO162)","v":1298159.6759999997},{"$f":"IF(BP$11=\"\",0,Calc!BP162)","v":1298159.6759999997},{"$f":"IF(BQ$11=\"\",0,Calc!BQ162)","v":1298159.6759999997},{"$f":"IF(BR$11=\"\",0,Calc!BR162)","v":1406339.6490000002},{"$f":"IF(BS$11=\"\",0,Calc!BS162)","v":1406339.6490000002},{"$f":"IF(BT$11=\"\",0,Calc!BT162)","v":1406339.6490000002},{"$f":"IF(BU$11=\"\",0,Calc!BU162)","v":1702728.1886625001},{"$f":"IF(BV$11=\"\",0,Calc!BV162)","v":1858728.6269999999},{"$f":"IF(BW$11=\"\",0,Calc!BW162)","v":1858728.6269999999},{"$f":"IF(BX$11=\"\",0,Calc!BX162)","v":1914490.4858099998},{"$f":"IF(BY$11=\"\",0,Calc!BY162)","v":1914490.4858099998},{"$f":"IF(BZ$11=\"\",0,Calc!BZ162)","v":2051239.8062250002},{"$f":"IF(CA$11=\"\",0,Calc!CA162)","v":2051239.8062250002},{"$f":"IF(CB$11=\"\",0,Calc!CB162)","v":2051239.8062250002},{"$f":"IF(CC$11=\"\",0,Calc!CC162)","v":2051239.8062250002},{"$f":"IF(CD$11=\"\",0,Calc!CD162)","v":2431099.0295999995},{"$f":"IF(CE$11=\"\",0,Calc!CE162)","v":2431099.0295999995},{"$f":"IF(CF$11=\"\",0,Calc!CF162)","v":2431099.0295999995},{"$f":"IF(CG$11=\"\",0,Calc!CG162)","v":2431099.0295999995},{"$f":"IF(CH$11=\"\",0,Calc!CH162)","v":2431099.0295999995},{"$f":"IF(CI$11=\"\",0,Calc!CI162)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ162)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK162)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL162)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM162)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN162)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO162)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP162)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ162)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR162)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS162)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT162)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU162)","v":0}]
[{"$f":"ROW()","v":162},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H158","v":"Прямые расходы"},{"$f":"I159","v":"Прочие производственные расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L162)=0,$L162=0,$L162=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L162)))","v":"Продукт-3"},null,{"$f":"L161+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B162=Lists!$CU$24,SUMIFS($Z162:$CV162,$Z$2:$CV$2,Periods!$Q$18),SUM($Z162:$CV162))","v":855000},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA315)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB315)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC315)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD315)","v":15000},{"$f":"IF(AE$11=\"\",0,Calc!AE315)","v":15000},{"$f":"IF(AF$11=\"\",0,Calc!AF315)","v":15000},{"$f":"IF(AG$11=\"\",0,Calc!AG315)","v":15000},{"$f":"IF(AH$11=\"\",0,Calc!AH315)","v":15000},{"$f":"IF(AI$11=\"\",0,Calc!AI315)","v":15000},{"$f":"IF(AJ$11=\"\",0,Calc!AJ315)","v":15000},{"$f":"IF(AK$11=\"\",0,Calc!AK315)","v":15000},{"$f":"IF(AL$11=\"\",0,Calc!AL315)","v":15000},{"$f":"IF(AM$11=\"\",0,Calc!AM315)","v":15000},{"$f":"IF(AN$11=\"\",0,Calc!AN315)","v":15000},{"$f":"IF(AO$11=\"\",0,Calc!AO315)","v":15000},{"$f":"IF(AP$11=\"\",0,Calc!AP315)","v":15000},{"$f":"IF(AQ$11=\"\",0,Calc!AQ315)","v":15000},{"$f":"IF(AR$11=\"\",0,Calc!AR315)","v":15000},{"$f":"IF(AS$11=\"\",0,Calc!AS315)","v":15000},{"$f":"IF(AT$11=\"\",0,Calc!AT315)","v":15000},{"$f":"IF(AU$11=\"\",0,Calc!AU315)","v":15000},{"$f":"IF(AV$11=\"\",0,Calc!AV315)","v":15000},{"$f":"IF(AW$11=\"\",0,Calc!AW315)","v":15000},{"$f":"IF(AX$11=\"\",0,Calc!AX315)","v":15000},{"$f":"IF(AY$11=\"\",0,Calc!AY315)","v":15000},{"$f":"IF(AZ$11=\"\",0,Calc!AZ315)","v":15000},{"$f":"IF(BA$11=\"\",0,Calc!BA315)","v":15000},{"$f":"IF(BB$11=\"\",0,Calc!BB315)","v":15000},{"$f":"IF(BC$11=\"\",0,Calc!BC315)","v":15000},{"$f":"IF(BD$11=\"\",0,Calc!BD315)","v":15000},{"$f":"IF(BE$11=\"\",0,Calc!BE315)","v":15000},{"$f":"IF(BF$11=\"\",0,Calc!BF315)","v":15000},{"$f":"IF(BG$11=\"\",0,Calc!BG315)","v":15000},{"$f":"IF(BH$11=\"\",0,Calc!BH315)","v":15000},{"$f":"IF(BI$11=\"\",0,Calc!BI315)","v":15000},{"$f":"IF(BJ$11=\"\",0,Calc!BJ315)","v":15000},{"$f":"IF(BK$11=\"\",0,Calc!BK315)","v":15000},{"$f":"IF(BL$11=\"\",0,Calc!BL315)","v":15000},{"$f":"IF(BM$11=\"\",0,Calc!BM315)","v":15000},{"$f":"IF(BN$11=\"\",0,Calc!BN315)","v":15000},{"$f":"IF(BO$11=\"\",0,Calc!BO315)","v":15000},{"$f":"IF(BP$11=\"\",0,Calc!BP315)","v":15000},{"$f":"IF(BQ$11=\"\",0,Calc!BQ315)","v":15000},{"$f":"IF(BR$11=\"\",0,Calc!BR315)","v":15000},{"$f":"IF(BS$11=\"\",0,Calc!BS315)","v":15000},{"$f":"IF(BT$11=\"\",0,Calc!BT315)","v":15000},{"$f":"IF(BU$11=\"\",0,Calc!BU315)","v":15000},{"$f":"IF(BV$11=\"\",0,Calc!BV315)","v":15000},{"$f":"IF(BW$11=\"\",0,Calc!BW315)","v":15000},{"$f":"IF(BX$11=\"\",0,Calc!BX315)","v":15000},{"$f":"IF(BY$11=\"\",0,Calc!BY315)","v":15000},{"$f":"IF(BZ$11=\"\",0,Calc!BZ315)","v":15000},{"$f":"IF(CA$11=\"\",0,Calc!CA315)","v":15000},{"$f":"IF(CB$11=\"\",0,Calc!CB315)","v":15000},{"$f":"IF(CC$11=\"\",0,Calc!CC315)","v":15000},{"$f":"IF(CD$11=\"\",0,Calc!CD315)","v":15000},{"$f":"IF(CE$11=\"\",0,Calc!CE315)","v":15000},{"$f":"IF(CF$11=\"\",0,Calc!CF315)","v":15000},{"$f":"IF(CG$11=\"\",0,Calc!CG315)","v":15000},{"$f":"IF(CH$11=\"\",0,Calc!CH315)","v":15000},{"$f":"IF(CI$11=\"\",0,Calc!CI315)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ315)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK315)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL315)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM315)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN315)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO315)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP315)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ315)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR315)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS315)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT315)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU315)","v":0}]
[{"$f":"ROW()","v":165},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H158","v":"Прямые расходы"},{"$f":"I164","v":"Прямые переменные расходы маркетинга"},{"$f":"IF(OR($L165=0,$L165=\"\",SUMIFS(Items!$A:$A,Items!$N:$N,$L165)=0),0,INDEX(Items!$M:$M,SUMIFS(Items!$A:$A,Items!$N:$N,$L165)))","v":"Расходы на платный трафик"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B165=Lists!$CU$24,SUMIFS($Z165:$CV165,$Z$2:$CV$2,Periods!$Q$18),SUM($Z165:$CV165))","v":203809200},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA318)","v":99600},{"$f":"IF(AB$11=\"\",0,Calc!AB318)","v":215200},{"$f":"IF(AC$11=\"\",0,Calc!AC318)","v":511200},{"$f":"IF(AD$11=\"\",0,Calc!AD318)","v":546000},{"$f":"IF(AE$11=\"\",0,Calc!AE318)","v":380200},{"$f":"IF(AF$11=\"\",0,Calc!AF318)","v":858400},{"$f":"IF(AG$11=\"\",0,Calc!AG318)","v":1063800},{"$f":"IF(AH$11=\"\",0,Calc!AH318)","v":982800},{"$f":"IF(AI$11=\"\",0,Calc!AI318)","v":675999.99999999988},{"$f":"IF(AJ$11=\"\",0,Calc!AJ318)","v":1352400},{"$f":"IF(AK$11=\"\",0,Calc!AK318)","v":1654800},{"$f":"IF(AL$11=\"\",0,Calc!AL318)","v":1528800},{"$f":"IF(AM$11=\"\",0,Calc!AM318)","v":1022000},{"$f":"IF(AN$11=\"\",0,Calc!AN318)","v":1446400},{"$f":"IF(AO$11=\"\",0,Calc!AO318)","v":2204400},{"$f":"IF(AP$11=\"\",0,Calc!AP318)","v":2184000},{"$f":"IF(AQ$11=\"\",0,Calc!AQ318)","v":1460000},{"$f":"IF(AR$11=\"\",0,Calc!AR318)","v":2032000},{"$f":"IF(AS$11=\"\",0,Calc!AS318)","v":2364000},{"$f":"IF(AT$11=\"\",0,Calc!AT318)","v":2198000},{"$f":"IF(AU$11=\"\",0,Calc!AU318)","v":1794600},{"$f":"IF(AV$11=\"\",0,Calc!AV318)","v":2743200},{"$f":"IF(AW$11=\"\",0,Calc!AW318)","v":3191400},{"$f":"IF(AX$11=\"\",0,Calc!AX318)","v":2948400},{"$f":"IF(AY$11=\"\",0,Calc!AY318)","v":1971000},{"$f":"IF(AZ$11=\"\",0,Calc!AZ318)","v":2743200},{"$f":"IF(BA$11=\"\",0,Calc!BA318)","v":3220200},{"$f":"IF(BB$11=\"\",0,Calc!BB318)","v":3598000},{"$f":"IF(BC$11=\"\",0,Calc!BC318)","v":2555000},{"$f":"IF(BD$11=\"\",0,Calc!BD318)","v":3556000},{"$f":"IF(BE$11=\"\",0,Calc!BE318)","v":4137000},{"$f":"IF(BF$11=\"\",0,Calc!BF318)","v":3822000},{"$f":"IF(BG$11=\"\",0,Calc!BG318)","v":2555000},{"$f":"IF(BH$11=\"\",0,Calc!BH318)","v":3556000},{"$f":"IF(BI$11=\"\",0,Calc!BI318)","v":4169400},{"$f":"IF(BJ$11=\"\",0,Calc!BJ318)","v":4552800},{"$f":"IF(BK$11=\"\",0,Calc!BK318)","v":3212000},{"$f":"IF(BL$11=\"\",0,Calc!BL318)","v":4470400},{"$f":"IF(BM$11=\"\",0,Calc!BM318)","v":5200800},{"$f":"IF(BN$11=\"\",0,Calc!BN318)","v":4804800},{"$f":"IF(BO$11=\"\",0,Calc!BO318)","v":3212000},{"$f":"IF(BP$11=\"\",0,Calc!BP318)","v":4470400},{"$f":"IF(BQ$11=\"\",0,Calc!BQ318)","v":5200800},{"$f":"IF(BR$11=\"\",0,Calc!BR318)","v":4824800},{"$f":"IF(BS$11=\"\",0,Calc!BS318)","v":3690000},{"$f":"IF(BT$11=\"\",0,Calc!BT318)","v":5486400},{"$f":"IF(BU$11=\"\",0,Calc!BU318)","v":6382800},{"$f":"IF(BV$11=\"\",0,Calc!BV318)","v":5896800},{"$f":"IF(BW$11=\"\",0,Calc!BW318)","v":3942000},{"$f":"IF(BX$11=\"\",0,Calc!BX318)","v":5486400},{"$f":"IF(BY$11=\"\",0,Calc!BY318)","v":6382800},{"$f":"IF(BZ$11=\"\",0,Calc!BZ318)","v":5896800},{"$f":"IF(CA$11=\"\",0,Calc!CA318)","v":3942000},{"$f":"IF(CB$11=\"\",0,Calc!CB318)","v":5526400},{"$f":"IF(CC$11=\"\",0,Calc!CC318)","v":7298800},{"$f":"IF(CD$11=\"\",0,Calc!CD318)","v":6988800},{"$f":"IF(CE$11=\"\",0,Calc!CE318)","v":4672000},{"$f":"IF(CF$11=\"\",0,Calc!CF318)","v":6502400},{"$f":"IF(CG$11=\"\",0,Calc!CG318)","v":7564800},{"$f":"IF(CH$11=\"\",0,Calc!CH318)","v":6860800},{"$f":"IF(CI$11=\"\",0,Calc!CI318)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ318)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK318)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL318)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM318)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN318)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO318)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP318)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ318)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR318)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS318)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT318)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU318)","v":0}]
[{"$f":"ROW()","v":167},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H158","v":"Прямые расходы"},{"$f":"I164","v":"Прямые переменные расходы маркетинга"},{"$f":"IF(OR($L167=0,$L167=\"\",SUMIFS(Items!$A:$A,Items!$N:$N,$L167)=0),0,INDEX(Items!$M:$M,SUMIFS(Items!$A:$A,Items!$N:$N,$L167)))","v":"Расходы на поддержание конверсии"},null,{"$f":"L166+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B167=Lists!$CU$24,SUMIFS($Z167:$CV167,$Z$2:$CV$2,Periods!$Q$18),SUM($Z167:$CV167))","v":11493333.333333336},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA320)","v":48888.888888888891},{"$f":"IF(AB$11=\"\",0,Calc!AB320)","v":50000},{"$f":"IF(AC$11=\"\",0,Calc!AC320)","v":59777.777777777774},{"$f":"IF(AD$11=\"\",0,Calc!AD320)","v":60000},{"$f":"IF(AE$11=\"\",0,Calc!AE320)","v":69777.777777777766},{"$f":"IF(AF$11=\"\",0,Calc!AF320)","v":70000},{"$f":"IF(AG$11=\"\",0,Calc!AG320)","v":79777.777777777781},{"$f":"IF(AH$11=\"\",0,Calc!AH320)","v":80000},{"$f":"IF(AI$11=\"\",0,Calc!AI320)","v":89777.777777777796},{"$f":"IF(AJ$11=\"\",0,Calc!AJ320)","v":90000.000000000015},{"$f":"IF(AK$11=\"\",0,Calc!AK320)","v":99777.777777777781},{"$f":"IF(AL$11=\"\",0,Calc!AL320)","v":100000},{"$f":"IF(AM$11=\"\",0,Calc!AM320)","v":109777.77777777777},{"$f":"IF(AN$11=\"\",0,Calc!AN320)","v":109999.99999999999},{"$f":"IF(AO$11=\"\",0,Calc!AO320)","v":119777.77777777777},{"$f":"IF(AP$11=\"\",0,Calc!AP320)","v":120000},{"$f":"IF(AQ$11=\"\",0,Calc!AQ320)","v":129777.7777777778},{"$f":"IF(AR$11=\"\",0,Calc!AR320)","v":130000.00000000001},{"$f":"IF(AS$11=\"\",0,Calc!AS320)","v":139777.77777777778},{"$f":"IF(AT$11=\"\",0,Calc!AT320)","v":140000.00000000003},{"$f":"IF(AU$11=\"\",0,Calc!AU320)","v":149777.77777777778},{"$f":"IF(AV$11=\"\",0,Calc!AV320)","v":150000},{"$f":"IF(AW$11=\"\",0,Calc!AW320)","v":159777.77777777778},{"$f":"IF(AX$11=\"\",0,Calc!AX320)","v":160000},{"$f":"IF(AY$11=\"\",0,Calc!AY320)","v":169777.77777777778},{"$f":"IF(AZ$11=\"\",0,Calc!AZ320)","v":170000},{"$f":"IF(BA$11=\"\",0,Calc!BA320)","v":179777.77777777781},{"$f":"IF(BB$11=\"\",0,Calc!BB320)","v":180000.00000000003},{"$f":"IF(BC$11=\"\",0,Calc!BC320)","v":189777.77777777778},{"$f":"IF(BD$11=\"\",0,Calc!BD320)","v":190000},{"$f":"IF(BE$11=\"\",0,Calc!BE320)","v":199777.77777777778},{"$f":"IF(BF$11=\"\",0,Calc!BF320)","v":200000},{"$f":"IF(BG$11=\"\",0,Calc!BG320)","v":209777.77777777775},{"$f":"IF(BH$11=\"\",0,Calc!BH320)","v":209999.99999999997},{"$f":"IF(BI$11=\"\",0,Calc!BI320)","v":219777.77777777778},{"$f":"IF(BJ$11=\"\",0,Calc!BJ320)","v":220000},{"$f":"IF(BK$11=\"\",0,Calc!BK320)","v":229777.77777777778},{"$f":"IF(BL$11=\"\",0,Calc!BL320)","v":230000.00000000003},{"$f":"IF(BM$11=\"\",0,Calc!BM320)","v":239777.77777777778},{"$f":"IF(BN$11=\"\",0,Calc!BN320)","v":240000},{"$f":"IF(BO$11=\"\",0,Calc!BO320)","v":249777.77777777778},{"$f":"IF(BP$11=\"\",0,Calc!BP320)","v":250000},{"$f":"IF(BQ$11=\"\",0,Calc!BQ320)","v":259777.77777777781},{"$f":"IF(BR$11=\"\",0,Calc!BR320)","v":260000.00000000003},{"$f":"IF(BS$11=\"\",0,Calc!BS320)","v":269777.77777777775},{"$f":"IF(BT$11=\"\",0,Calc!BT320)","v":270000},{"$f":"IF(BU$11=\"\",0,Calc!BU320)","v":279777.77777777775},{"$f":"IF(BV$11=\"\",0,Calc!BV320)","v":280000},{"$f":"IF(BW$11=\"\",0,Calc!BW320)","v":289777.77777777781},{"$f":"IF(BX$11=\"\",0,Calc!BX320)","v":290000},{"$f":"IF(BY$11=\"\",0,Calc!BY320)","v":299777.77777777775},{"$f":"IF(BZ$11=\"\",0,Calc!BZ320)","v":300000},{"$f":"IF(CA$11=\"\",0,Calc!CA320)","v":300000},{"$f":"IF(CB$11=\"\",0,Calc!CB320)","v":300000},{"$f":"IF(CC$11=\"\",0,Calc!CC320)","v":300000},{"$f":"IF(CD$11=\"\",0,Calc!CD320)","v":300000},{"$f":"IF(CE$11=\"\",0,Calc!CE320)","v":300000},{"$f":"IF(CF$11=\"\",0,Calc!CF320)","v":300000},{"$f":"IF(CG$11=\"\",0,Calc!CG320)","v":300000},{"$f":"IF(CH$11=\"\",0,Calc!CH320)","v":300000},{"$f":"IF(CI$11=\"\",0,Calc!CI320)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ320)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK320)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL320)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM320)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN320)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO320)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP320)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ320)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR320)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS320)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT320)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU320)","v":0}]
[{"$f":"ROW()","v":170},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H158","v":"Прямые расходы"},{"$f":"I169","v":"Прямые постоянные расходы маркетинга"},{"$f":"IF(OR($L170=0,$L170=\"\",SUMIFS(Items!$A:$A,Items!$R:$R,$L170)=0),0,INDEX(Items!$Q:$Q,SUMIFS(Items!$A:$A,Items!$R:$R,$L170)))","v":"ФОТ сотрудников маркетинга"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B170=Lists!$CU$24,SUMIFS($Z170:$CV170,$Z$2:$CV$2,Periods!$Q$18),SUM($Z170:$CV170))","v":25733831.465299986},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA323)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB323)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC323)","v":350000},{"$f":"IF(AD$11=\"\",0,Calc!AD323)","v":420000},{"$f":"IF(AE$11=\"\",0,Calc!AE323)","v":420000},{"$f":"IF(AF$11=\"\",0,Calc!AF323)","v":420000},{"$f":"IF(AG$11=\"\",0,Calc!AG323)","v":420000},{"$f":"IF(AH$11=\"\",0,Calc!AH323)","v":420000},{"$f":"IF(AI$11=\"\",0,Calc!AI323)","v":420000},{"$f":"IF(AJ$11=\"\",0,Calc!AJ323)","v":420000},{"$f":"IF(AK$11=\"\",0,Calc!AK323)","v":420000},{"$f":"IF(AL$11=\"\",0,Calc!AL323)","v":420000},{"$f":"IF(AM$11=\"\",0,Calc!AM323)","v":420000},{"$f":"IF(AN$11=\"\",0,Calc!AN323)","v":420000},{"$f":"IF(AO$11=\"\",0,Calc!AO323)","v":430500},{"$f":"IF(AP$11=\"\",0,Calc!AP323)","v":432600},{"$f":"IF(AQ$11=\"\",0,Calc!AQ323)","v":432600},{"$f":"IF(AR$11=\"\",0,Calc!AR323)","v":432600},{"$f":"IF(AS$11=\"\",0,Calc!AS323)","v":432600},{"$f":"IF(AT$11=\"\",0,Calc!AT323)","v":432600},{"$f":"IF(AU$11=\"\",0,Calc!AU323)","v":432600},{"$f":"IF(AV$11=\"\",0,Calc!AV323)","v":432600},{"$f":"IF(AW$11=\"\",0,Calc!AW323)","v":432600},{"$f":"IF(AX$11=\"\",0,Calc!AX323)","v":432600},{"$f":"IF(AY$11=\"\",0,Calc!AY323)","v":432600},{"$f":"IF(AZ$11=\"\",0,Calc!AZ323)","v":432600},{"$f":"IF(BA$11=\"\",0,Calc!BA323)","v":443415},{"$f":"IF(BB$11=\"\",0,Calc!BB323)","v":445578},{"$f":"IF(BC$11=\"\",0,Calc!BC323)","v":445578},{"$f":"IF(BD$11=\"\",0,Calc!BD323)","v":445578},{"$f":"IF(BE$11=\"\",0,Calc!BE323)","v":445578},{"$f":"IF(BF$11=\"\",0,Calc!BF323)","v":445578},{"$f":"IF(BG$11=\"\",0,Calc!BG323)","v":445578},{"$f":"IF(BH$11=\"\",0,Calc!BH323)","v":445578},{"$f":"IF(BI$11=\"\",0,Calc!BI323)","v":445578},{"$f":"IF(BJ$11=\"\",0,Calc!BJ323)","v":445578},{"$f":"IF(BK$11=\"\",0,Calc!BK323)","v":445578},{"$f":"IF(BL$11=\"\",0,Calc!BL323)","v":445578},{"$f":"IF(BM$11=\"\",0,Calc!BM323)","v":456717.45000000007},{"$f":"IF(BN$11=\"\",0,Calc!BN323)","v":458945.34000000008},{"$f":"IF(BO$11=\"\",0,Calc!BO323)","v":458945.34000000008},{"$f":"IF(BP$11=\"\",0,Calc!BP323)","v":458945.34000000008},{"$f":"IF(BQ$11=\"\",0,Calc!BQ323)","v":458945.34000000008},{"$f":"IF(BR$11=\"\",0,Calc!BR323)","v":458945.34000000008},{"$f":"IF(BS$11=\"\",0,Calc!BS323)","v":458945.34000000008},{"$f":"IF(BT$11=\"\",0,Calc!BT323)","v":458945.34000000008},{"$f":"IF(BU$11=\"\",0,Calc!BU323)","v":458945.34000000008},{"$f":"IF(BV$11=\"\",0,Calc!BV323)","v":458945.34000000008},{"$f":"IF(BW$11=\"\",0,Calc!BW323)","v":458945.34000000008},{"$f":"IF(BX$11=\"\",0,Calc!BX323)","v":458945.34000000008},{"$f":"IF(BY$11=\"\",0,Calc!BY323)","v":470418.97349999996},{"$f":"IF(BZ$11=\"\",0,Calc!BZ323)","v":472713.70019999996},{"$f":"IF(CA$11=\"\",0,Calc!CA323)","v":472713.70019999996},{"$f":"IF(CB$11=\"\",0,Calc!CB323)","v":472713.70019999996},{"$f":"IF(CC$11=\"\",0,Calc!CC323)","v":472713.70019999996},{"$f":"IF(CD$11=\"\",0,Calc!CD323)","v":472713.70019999996},{"$f":"IF(CE$11=\"\",0,Calc!CE323)","v":472713.70019999996},{"$f":"IF(CF$11=\"\",0,Calc!CF323)","v":472713.70019999996},{"$f":"IF(CG$11=\"\",0,Calc!CG323)","v":472713.70019999996},{"$f":"IF(CH$11=\"\",0,Calc!CH323)","v":472713.70019999996},{"$f":"IF(CI$11=\"\",0,Calc!CI323)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ323)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK323)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL323)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM323)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN323)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO323)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP323)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ323)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR323)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS323)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT323)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU323)","v":0}]
[{"$f":"ROW()","v":174},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H158","v":"Прямые расходы"},{"$f":"Items!$AD$13","v":"Прямые переменные коммерческие расходы"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X174-SUM($X175:$X178))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B174=Lists!$CU$24,SUMIFS($Z174:$CV174,$Z$2:$CV$2,Periods!$Q$18),SUM($Z174:$CV174))","v":136107950},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA327)","v":14110},{"$f":"IF(AB$11=\"\",0,Calc!AB327)","v":31053.333333333332},{"$f":"IF(AC$11=\"\",0,Calc!AC327)","v":85396.666666666657},{"$f":"IF(AD$11=\"\",0,Calc!AD327)","v":93103.333333333328},{"$f":"IF(AE$11=\"\",0,Calc!AE327)","v":71836.333333333328},{"$f":"IF(AF$11=\"\",0,Calc!AF327)","v":171269.33333333334},{"$f":"IF(AG$11=\"\",0,Calc!AG327)","v":234345},{"$f":"IF(AH$11=\"\",0,Calc!AH327)","v":223278},{"$f":"IF(AI$11=\"\",0,Calc!AI327)","v":165954.00000000003},{"$f":"IF(AJ$11=\"\",0,Calc!AJ327)","v":346448.66666666669},{"$f":"IF(AK$11=\"\",0,Calc!AK327)","v":458308.66666666663},{"$f":"IF(AL$11=\"\",0,Calc!AL327)","v":433953.33333333337},{"$f":"IF(AM$11=\"\",0,Calc!AM327)","v":308527.33333333326},{"$f":"IF(AN$11=\"\",0,Calc!AN327)","v":453061.33333333331},{"$f":"IF(AO$11=\"\",0,Calc!AO327)","v":738944.66666666651},{"$f":"IF(AP$11=\"\",0,Calc!AP327)","v":743693.33333333326},{"$f":"IF(AQ$11=\"\",0,Calc!AQ327)","v":523486.66666666663},{"$f":"IF(AR$11=\"\",0,Calc!AR327)","v":750720},{"$f":"IF(AS$11=\"\",0,Calc!AS327)","v":922646.66666666674},{"$f":"IF(AT$11=\"\",0,Calc!AT327)","v":873403.33333333337},{"$f":"IF(AU$11=\"\",0,Calc!AU327)","v":748425},{"$f":"IF(AV$11=\"\",0,Calc!AV327)","v":1168920},{"$f":"IF(AW$11=\"\",0,Calc!AW327)","v":1426419},{"$f":"IF(AX$11=\"\",0,Calc!AX327)","v":1338137.9999999998},{"$f":"IF(AY$11=\"\",0,Calc!AY327)","v":930087},{"$f":"IF(AZ$11=\"\",0,Calc!AZ327)","v":1324367.9999999998},{"$f":"IF(BA$11=\"\",0,Calc!BA327)","v":1621953},{"$f":"IF(BB$11=\"\",0,Calc!BB327)","v":1836963.3333333335},{"$f":"IF(BC$11=\"\",0,Calc!BC327)","v":1350451.6666666667},{"$f":"IF(BD$11=\"\",0,Calc!BD327)","v":1918280},{"$f":"IF(BE$11=\"\",0,Calc!BE327)","v":2317921.6666666665},{"$f":"IF(BF$11=\"\",0,Calc!BF327)","v":2167783.333333333},{"$f":"IF(BG$11=\"\",0,Calc!BG327)","v":1495235},{"$f":"IF(BH$11=\"\",0,Calc!BH327)","v":2119786.6666666665},{"$f":"IF(BI$11=\"\",0,Calc!BI327)","v":2572547.6666666665},{"$f":"IF(BJ$11=\"\",0,Calc!BJ327)","v":2840405.333333333},{"$f":"IF(BK$11=\"\",0,Calc!BK327)","v":2061737.3333333335},{"$f":"IF(BL$11=\"\",0,Calc!BL327)","v":2918197.3333333335},{"$f":"IF(BM$11=\"\",0,Calc!BM327)","v":3503382.6666666665},{"$f":"IF(BN$11=\"\",0,Calc!BN327)","v":3269757.3333333335},{"$f":"IF(BO$11=\"\",0,Calc!BO327)","v":2243750.6666666665},{"$f":"IF(BP$11=\"\",0,Calc!BP327)","v":3171520},{"$f":"IF(BQ$11=\"\",0,Calc!BQ327)","v":3798094.666666667},{"$f":"IF(BR$11=\"\",0,Calc!BR327)","v":3557329.3333333335},{"$f":"IF(BS$11=\"\",0,Calc!BS327)","v":2791434},{"$f":"IF(BT$11=\"\",0,Calc!BT327)","v":4203216},{"$f":"IF(BU$11=\"\",0,Calc!BU327)","v":5022990},{"$f":"IF(BV$11=\"\",0,Calc!BV327)","v":4681188},{"$f":"IF(BW$11=\"\",0,Calc!BW327)","v":3200453.9999999995},{"$f":"IF(BX$11=\"\",0,Calc!BX327)","v":4514112},{"$f":"IF(BY$11=\"\",0,Calc!BY327)","v":5384682},{"$f":"IF(BZ$11=\"\",0,Calc!BZ327)","v":5012280},{"$f":"IF(CA$11=\"\",0,Calc!CA327)","v":3350700},{"$f":"IF(CB$11=\"\",0,Calc!CB327)","v":4697440},{"$f":"IF(CC$11=\"\",0,Calc!CC327)","v":6203980},{"$f":"IF(CD$11=\"\",0,Calc!CD327)","v":5940480},{"$f":"IF(CE$11=\"\",0,Calc!CE327)","v":3971200},{"$f":"IF(CF$11=\"\",0,Calc!CF327)","v":5527040},{"$f":"IF(CG$11=\"\",0,Calc!CG327)","v":6430080},{"$f":"IF(CH$11=\"\",0,Calc!CH327)","v":5831680},{"$f":"IF(CI$11=\"\",0,Calc!CI327)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ327)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK327)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL327)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM327)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN327)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO327)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP327)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ327)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR327)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS327)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT327)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU327)","v":0}]
[{"$f":"ROW()","v":178},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":183},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":186},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BO$23","v":"Управленческие расходы"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X186-SUMIFS($X187:$X213,$J187:$J213,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B186=Lists!$CU$24,SUMIFS($Z186:$CV186,$Z$2:$CV$2,Periods!$Q$18),SUM($Z186:$CV186))","v":257130221.93980974},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA485)","v":1547033.4202777776},{"$f":"IF(AB$11=\"\",0,Calc!AB485)","v":1467941.5540833336},{"$f":"IF(AC$11=\"\",0,Calc!AC485)","v":1613197.0494444445},{"$f":"IF(AD$11=\"\",0,Calc!AD485)","v":1600779.4594977777},{"$f":"IF(AE$11=\"\",0,Calc!AE485)","v":1601447.5946333334},{"$f":"IF(AF$11=\"\",0,Calc!AF485)","v":1812791.9826043332},{"$f":"IF(AG$11=\"\",0,Calc!AG485)","v":1844551.2840167999},{"$f":"IF(AH$11=\"\",0,Calc!AH485)","v":2651494.5110317869},{"$f":"IF(AI$11=\"\",0,Calc!AI485)","v":2698898.6417282},{"$f":"IF(AJ$11=\"\",0,Calc!AJ485)","v":3092658.7143930206},{"$f":"IF(AK$11=\"\",0,Calc!AK485)","v":3137130.1229962222},{"$f":"IF(AL$11=\"\",0,Calc!AL485)","v":3068055.3478215998},{"$f":"IF(AM$11=\"\",0,Calc!AM485)","v":2968381.0582463522},{"$f":"IF(AN$11=\"\",0,Calc!AN485)","v":3268280.1374331936},{"$f":"IF(AO$11=\"\",0,Calc!AO485)","v":3782947.8288379624},{"$f":"IF(AP$11=\"\",0,Calc!AP485)","v":1582197.3163899197},{"$f":"IF(AQ$11=\"\",0,Calc!AQ485)","v":853390.69042860006},{"$f":"IF(AR$11=\"\",0,Calc!AR485)","v":1336152.2202620807},{"$f":"IF(AS$11=\"\",0,Calc!AS485)","v":1539899.7636161556},{"$f":"IF(AT$11=\"\",0,Calc!AT485)","v":1378173.8087444147},{"$f":"IF(AU$11=\"\",0,Calc!AU485)","v":1182793.088533174},{"$f":"IF(AV$11=\"\",0,Calc!AV485)","v":2115551.3796548261},{"$f":"IF(AW$11=\"\",0,Calc!AW485)","v":2223513.5901520969},{"$f":"IF(AX$11=\"\",0,Calc!AX485)","v":2018601.7337392583},{"$f":"IF(AY$11=\"\",0,Calc!AY485)","v":1482211.473795421},{"$f":"IF(AZ$11=\"\",0,Calc!AZ485)","v":2361682.8389898995},{"$f":"IF(BA$11=\"\",0,Calc!BA485)","v":2657086.0208798428},{"$f":"IF(BB$11=\"\",0,Calc!BB485)","v":3071720.3170939703},{"$f":"IF(BC$11=\"\",0,Calc!BC485)","v":1956776.3812564716},{"$f":"IF(BD$11=\"\",0,Calc!BD485)","v":3343739.9710739278},{"$f":"IF(BE$11=\"\",0,Calc!BE485)","v":3714620.3553336863},{"$f":"IF(BF$11=\"\",0,Calc!BF485)","v":3298481.0804027077},{"$f":"IF(BG$11=\"\",0,Calc!BG485)","v":2178346.9920154628},{"$f":"IF(BH$11=\"\",0,Calc!BH485)","v":3618398.6150267329},{"$f":"IF(BI$11=\"\",0,Calc!BI485)","v":4068586.5011181044},{"$f":"IF(BJ$11=\"\",0,Calc!BJ485)","v":4676102.8509544842},{"$f":"IF(BK$11=\"\",0,Calc!BK485)","v":3158719.6773698763},{"$f":"IF(BL$11=\"\",0,Calc!BL485)","v":5363072.3007896375},{"$f":"IF(BM$11=\"\",0,Calc!BM485)","v":5803000.1735354979},{"$f":"IF(BN$11=\"\",0,Calc!BN485)","v":5175538.8329242785},{"$f":"IF(BO$11=\"\",0,Calc!BO485)","v":3422082.6462805546},{"$f":"IF(BP$11=\"\",0,Calc!BP485)","v":5625174.5280148443},{"$f":"IF(BQ$11=\"\",0,Calc!BQ485)","v":6371165.1720680492},{"$f":"IF(BR$11=\"\",0,Calc!BR485)","v":5686165.9453891553},{"$f":"IF(BS$11=\"\",0,Calc!BS485)","v":4347987.2203464555},{"$f":"IF(BT$11=\"\",0,Calc!BT485)","v":7884965.322652637},{"$f":"IF(BU$11=\"\",0,Calc!BU485)","v":8237477.1634316016},{"$f":"IF(BV$11=\"\",0,Calc!BV485)","v":7362491.4975102004},{"$f":"IF(BW$11=\"\",0,Calc!BW485)","v":4978472.950949803},{"$f":"IF(BX$11=\"\",0,Calc!BX485)","v":8267221.7100292612},{"$f":"IF(BY$11=\"\",0,Calc!BY485)","v":9138425.5484043825},{"$f":"IF(BZ$11=\"\",0,Calc!BZ485)","v":8179940.7345908601},{"$f":"IF(CA$11=\"\",0,Calc!CA485)","v":5190058.2406163914},{"$f":"IF(CB$11=\"\",0,Calc!CB485)","v":8601205.0027548913},{"$f":"IF(CC$11=\"\",0,Calc!CC485)","v":11317556.398578273},{"$f":"IF(CD$11=\"\",0,Calc!CD485)","v":9723255.2654849179},{"$f":"IF(CE$11=\"\",0,Calc!CE485)","v":6093815.0184251042},{"$f":"IF(CF$11=\"\",0,Calc!CF485)","v":10251077.751989638},{"$f":"IF(CG$11=\"\",0,Calc!CG485)","v":10715759.360710321},{"$f":"IF(CH$11=\"\",0,Calc!CH485)","v":9421977.7804556955},{"$f":"IF(CI$11=\"\",0,Calc!CI485)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ485)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK485)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL485)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM485)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN485)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO485)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP485)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ485)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR485)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS485)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT485)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU485)","v":0}]
[{"$f":"ROW()","v":188},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H186","v":"Управленческие расходы"},{"$f":"I187","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L188)=0,$L188=0,$L188=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L188)))","v":"Генеральный директор"},null,4,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B188=Lists!$CU$24,SUMIFS($Z188:$CV188,$Z$2:$CV$2,Periods!$Q$18),SUM($Z188:$CV188))","v":9385068.5999999978},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA487)","v":500000},{"$f":"IF(AB$11=\"\",0,Calc!AB487)","v":600000},{"$f":"IF(AC$11=\"\",0,Calc!AC487)","v":600000},{"$f":"IF(AD$11=\"\",0,Calc!AD487)","v":600000},{"$f":"IF(AE$11=\"\",0,Calc!AE487)","v":615000},{"$f":"IF(AF$11=\"\",0,Calc!AF487)","v":618000},{"$f":"IF(AG$11=\"\",0,Calc!AG487)","v":618000},{"$f":"IF(AH$11=\"\",0,Calc!AH487)","v":618000},{"$f":"IF(AI$11=\"\",0,Calc!AI487)","v":633450},{"$f":"IF(AJ$11=\"\",0,Calc!AJ487)","v":636540},{"$f":"IF(AK$11=\"\",0,Calc!AK487)","v":636540},{"$f":"IF(AL$11=\"\",0,Calc!AL487)","v":636540},{"$f":"IF(AM$11=\"\",0,Calc!AM487)","v":652453.5},{"$f":"IF(AN$11=\"\",0,Calc!AN487)","v":655636.19999999995},{"$f":"IF(AO$11=\"\",0,Calc!AO487)","v":655636.19999999995},{"$f":"IF(AP$11=\"\",0,Calc!AP487)","v":109272.69999999998},{"$f":"IF(AQ$11=\"\",0,Calc!AQ487)","v":0},{"$f":"IF(AR$11=\"\",0,Calc!AR487)","v":0},{"$f":"IF(AS$11=\"\",0,Calc!AS487)","v":0},{"$f":"IF(AT$11=\"\",0,Calc!AT487)","v":0},{"$f":"IF(AU$11=\"\",0,Calc!AU487)","v":0},{"$f":"IF(AV$11=\"\",0,Calc!AV487)","v":0},{"$f":"IF(AW$11=\"\",0,Calc!AW487)","v":0},{"$f":"IF(AX$11=\"\",0,Calc!AX487)","v":0},{"$f":"IF(AY$11=\"\",0,Calc!AY487)","v":0},{"$f":"IF(AZ$11=\"\",0,Calc!AZ487)","v":0},{"$f":"IF(BA$11=\"\",0,Calc!BA487)","v":0},{"$f":"IF(BB$11=\"\",0,Calc!BB487)","v":0},{"$f":"IF(BC$11=\"\",0,Calc!BC487)","v":0},{"$f":"IF(BD$11=\"\",0,Calc!BD487)","v":0},{"$f":"IF(BE$11=\"\",0,Calc!BE487)","v":0},{"$f":"IF(BF$11=\"\",0,Calc!BF487)","v":0},{"$f":"IF(BG$11=\"\",0,Calc!BG487)","v":0},{"$f":"IF(BH$11=\"\",0,Calc!BH487)","v":0},{"$f":"IF(BI$11=\"\",0,Calc!BI487)","v":0},{"$f":"IF(BJ$11=\"\",0,Calc!BJ487)","v":0},{"$f":"IF(BK$11=\"\",0,Calc!BK487)","v":0},{"$f":"IF(BL$11=\"\",0,Calc!BL487)","v":0},{"$f":"IF(BM$11=\"\",0,Calc!BM487)","v":0},{"$f":"IF(BN$11=\"\",0,Calc!BN487)","v":0},{"$f":"IF(BO$11=\"\",0,Calc!BO487)","v":0},{"$f":"IF(BP$11=\"\",0,Calc!BP487)","v":0},{"$f":"IF(BQ$11=\"\",0,Calc!BQ487)","v":0},{"$f":"IF(BR$11=\"\",0,Calc!BR487)","v":0},{"$f":"IF(BS$11=\"\",0,Calc!BS487)","v":0},{"$f":"IF(BT$11=\"\",0,Calc!BT487)","v":0},{"$f":"IF(BU$11=\"\",0,Calc!BU487)","v":0},{"$f":"IF(BV$11=\"\",0,Calc!BV487)","v":0},{"$f":"IF(BW$11=\"\",0,Calc!BW487)","v":0},{"$f":"IF(BX$11=\"\",0,Calc!BX487)","v":0},{"$f":"IF(BY$11=\"\",0,Calc!BY487)","v":0},{"$f":"IF(BZ$11=\"\",0,Calc!BZ487)","v":0},{"$f":"IF(CA$11=\"\",0,Calc!CA487)","v":0},{"$f":"IF(CB$11=\"\",0,Calc!CB487)","v":0},{"$f":"IF(CC$11=\"\",0,Calc!CC487)","v":0},{"$f":"IF(CD$11=\"\",0,Calc!CD487)","v":0},{"$f":"IF(CE$11=\"\",0,Calc!CE487)","v":0},{"$f":"IF(CF$11=\"\",0,Calc!CF487)","v":0},{"$f":"IF(CG$11=\"\",0,Calc!CG487)","v":0},{"$f":"IF(CH$11=\"\",0,Calc!CH487)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI487)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ487)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK487)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL487)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM487)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN487)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO487)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP487)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ487)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR487)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS487)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT487)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU487)","v":0}]
[{"$f":"ROW()","v":191},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H187","v":"Управленческие расходы"},{"$f":"I188","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L191)=0,$L191=0,$L191=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L191)))","v":"Сотрудники категории - 1"},null,7,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B191=Lists!$CU$24,SUMIFS($Z191:$CV191,$Z$2:$CV$2,Periods!$Q$18),SUM($Z191:$CV191))","v":1282767.1500000001},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA490)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB490)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC490)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD490)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE490)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF490)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG490)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH490)","v":128750},{"$f":"IF(AI$11=\"\",0,Calc!AI490)","v":158362.5},{"$f":"IF(AJ$11=\"\",0,Calc!AJ490)","v":159135},{"$f":"IF(AK$11=\"\",0,Calc!AK490)","v":159135},{"$f":"IF(AL$11=\"\",0,Calc!AL490)","v":159135},{"$f":"IF(AM$11=\"\",0,Calc!AM490)","v":163113.375},{"$f":"IF(AN$11=\"\",0,Calc!AN490)","v":163909.04999999999},{"$f":"IF(AO$11=\"\",0,Calc!AO490)","v":163909.04999999999},{"$f":"IF(AP$11=\"\",0,Calc!AP490)","v":27318.174999999996},{"$f":"IF(AQ$11=\"\",0,Calc!AQ490)","v":0},{"$f":"IF(AR$11=\"\",0,Calc!AR490)","v":0},{"$f":"IF(AS$11=\"\",0,Calc!AS490)","v":0},{"$f":"IF(AT$11=\"\",0,Calc!AT490)","v":0},{"$f":"IF(AU$11=\"\",0,Calc!AU490)","v":0},{"$f":"IF(AV$11=\"\",0,Calc!AV490)","v":0},{"$f":"IF(AW$11=\"\",0,Calc!AW490)","v":0},{"$f":"IF(AX$11=\"\",0,Calc!AX490)","v":0},{"$f":"IF(AY$11=\"\",0,Calc!AY490)","v":0},{"$f":"IF(AZ$11=\"\",0,Calc!AZ490)","v":0},{"$f":"IF(BA$11=\"\",0,Calc!BA490)","v":0},{"$f":"IF(BB$11=\"\",0,Calc!BB490)","v":0},{"$f":"IF(BC$11=\"\",0,Calc!BC490)","v":0},{"$f":"IF(BD$11=\"\",0,Calc!BD490)","v":0},{"$f":"IF(BE$11=\"\",0,Calc!BE490)","v":0},{"$f":"IF(BF$11=\"\",0,Calc!BF490)","v":0},{"$f":"IF(BG$11=\"\",0,Calc!BG490)","v":0},{"$f":"IF(BH$11=\"\",0,Calc!BH490)","v":0},{"$f":"IF(BI$11=\"\",0,Calc!BI490)","v":0},{"$f":"IF(BJ$11=\"\",0,Calc!BJ490)","v":0},{"$f":"IF(BK$11=\"\",0,Calc!BK490)","v":0},{"$f":"IF(BL$11=\"\",0,Calc!BL490)","v":0},{"$f":"IF(BM$11=\"\",0,Calc!BM490)","v":0},{"$f":"IF(BN$11=\"\",0,Calc!BN490)","v":0},{"$f":"IF(BO$11=\"\",0,Calc!BO490)","v":0},{"$f":"IF(BP$11=\"\",0,Calc!BP490)","v":0},{"$f":"IF(BQ$11=\"\",0,Calc!BQ490)","v":0},{"$f":"IF(BR$11=\"\",0,Calc!BR490)","v":0},{"$f":"IF(BS$11=\"\",0,Calc!BS490)","v":0},{"$f":"IF(BT$11=\"\",0,Calc!BT490)","v":0},{"$f":"IF(BU$11=\"\",0,Calc!BU490)","v":0},{"$f":"IF(BV$11=\"\",0,Calc!BV490)","v":0},{"$f":"IF(BW$11=\"\",0,Calc!BW490)","v":0},{"$f":"IF(BX$11=\"\",0,Calc!BX490)","v":0},{"$f":"IF(BY$11=\"\",0,Calc!BY490)","v":0},{"$f":"IF(BZ$11=\"\",0,Calc!BZ490)","v":0},{"$f":"IF(CA$11=\"\",0,Calc!CA490)","v":0},{"$f":"IF(CB$11=\"\",0,Calc!CB490)","v":0},{"$f":"IF(CC$11=\"\",0,Calc!CC490)","v":0},{"$f":"IF(CD$11=\"\",0,Calc!CD490)","v":0},{"$f":"IF(CE$11=\"\",0,Calc!CE490)","v":0},{"$f":"IF(CF$11=\"\",0,Calc!CF490)","v":0},{"$f":"IF(CG$11=\"\",0,Calc!CG490)","v":0},{"$f":"IF(CH$11=\"\",0,Calc!CH490)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI490)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ490)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK490)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL490)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM490)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN490)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO490)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP490)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ490)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR490)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS490)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT490)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU490)","v":0}]
[{"$f":"ROW()","v":197},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H186","v":"Управленческие расходы"},{"$f":"Items!$BG$13","v":"Расходы на персонал"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X197-SUM($X198:$X203))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B197=Lists!$CU$24,SUMIFS($Z197:$CV197,$Z$2:$CV$2,Periods!$Q$18),SUM($Z197:$CV197))","v":39491323.860834464},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA496)","v":481298.61111111101},{"$f":"IF(AB$11=\"\",0,Calc!AB496)","v":163712.08333333337},{"$f":"IF(AC$11=\"\",0,Calc!AC496)","v":185788.19444444447},{"$f":"IF(AD$11=\"\",0,Calc!AD496)","v":161527.77777777778},{"$f":"IF(AE$11=\"\",0,Calc!AE496)","v":166991.875},{"$f":"IF(AF$11=\"\",0,Calc!AF496)","v":209477.42145833335},{"$f":"IF(AG$11=\"\",0,Calc!AG496)","v":186245.01250000001},{"$f":"IF(AH$11=\"\",0,Calc!AH496)","v":250364.8666666667},{"$f":"IF(AI$11=\"\",0,Calc!AI496)","v":183245.739},{"$f":"IF(AJ$11=\"\",0,Calc!AJ496)","v":254198.21633750008},{"$f":"IF(AK$11=\"\",0,Calc!AK496)","v":216689.40597222219},{"$f":"IF(AL$11=\"\",0,Calc!AL496)","v":201412.20250000001},{"$f":"IF(AM$11=\"\",0,Calc!AM496)","v":229778.59342500003},{"$f":"IF(AN$11=\"\",0,Calc!AN496)","v":239572.51802262501},{"$f":"IF(AO$11=\"\",0,Calc!AO496)","v":375888.72445972229},{"$f":"IF(AP$11=\"\",0,Calc!AP496)","v":221135.69340000002},{"$f":"IF(AQ$11=\"\",0,Calc!AQ496)","v":228516.13914300004},{"$f":"IF(AR$11=\"\",0,Calc!AR496)","v":239889.68441944037},{"$f":"IF(AS$11=\"\",0,Calc!AS496)","v":282647.15070291678},{"$f":"IF(AT$11=\"\",0,Calc!AT496)","v":234890.75661750001},{"$f":"IF(AU$11=\"\",0,Calc!AU496)","v":242745.84923422505},{"$f":"IF(AV$11=\"\",0,Calc!AV496)","v":420634.37741356745},{"$f":"IF(AW$11=\"\",0,Calc!AW496)","v":330950.23958818393},{"$f":"IF(AX$11=\"\",0,Calc!AX496)","v":302962.69374788704},{"$f":"IF(AY$11=\"\",0,Calc!AY496)","v":401732.46975819475},{"$f":"IF(AZ$11=\"\",0,Calc!AZ496)","v":408921.31911280984},{"$f":"IF(BA$11=\"\",0,Calc!BA496)","v":490714.49183876195},{"$f":"IF(BB$11=\"\",0,Calc!BB496)","v":555819.27133201493},{"$f":"IF(BC$11=\"\",0,Calc!BC496)","v":432448.18476504652},{"$f":"IF(BD$11=\"\",0,Calc!BD496)","v":552582.98437848315},{"$f":"IF(BE$11=\"\",0,Calc!BE496)","v":564379.93005925836},{"$f":"IF(BF$11=\"\",0,Calc!BF496)","v":449692.83951564669},{"$f":"IF(BG$11=\"\",0,Calc!BG496)","v":464814.15430348809},{"$f":"IF(BH$11=\"\",0,Calc!BH496)","v":464814.15430348809},{"$f":"IF(BI$11=\"\",0,Calc!BI496)","v":600572.30889940506},{"$f":"IF(BJ$11=\"\",0,Calc!BJ496)","v":767589.75130406569},{"$f":"IF(BK$11=\"\",0,Calc!BK496)","v":784124.00356326986},{"$f":"IF(BL$11=\"\",0,Calc!BL496)","v":966987.60867293295},{"$f":"IF(BM$11=\"\",0,Calc!BM496)","v":983872.97447407315},{"$f":"IF(BN$11=\"\",0,Calc!BN496)","v":812139.94404684985},{"$f":"IF(BO$11=\"\",0,Calc!BO496)","v":839386.62422936549},{"$f":"IF(BP$11=\"\",0,Calc!BP496)","v":839386.62422936549},{"$f":"IF(BQ$11=\"\",0,Calc!BQ496)","v":1025882.9075325503},{"$f":"IF(BR$11=\"\",0,Calc!BR496)","v":859739.8742605109},{"$f":"IF(BS$11=\"\",0,Calc!BS496)","v":888641.04875998269},{"$f":"IF(BT$11=\"\",0,Calc!BT496)","v":1422793.5861059923},{"$f":"IF(BU$11=\"\",0,Calc!BU496)","v":1192758.9299142049},{"$f":"IF(BV$11=\"\",0,Calc!BV496)","v":1005802.359645256},{"$f":"IF(BW$11=\"\",0,Calc!BW496)","v":1175895.4996423433},{"$f":"IF(BX$11=\"\",0,Calc!BX496)","v":1175895.4996423433},{"$f":"IF(BY$11=\"\",0,Calc!BY496)","v":1426037.2119743663},{"$f":"IF(BZ$11=\"\",0,Calc!BZ496)","v":1203589.1723196604},{"$f":"IF(CA$11=\"\",0,Calc!CA496)","v":1244174.3036479086},{"$f":"IF(CB$11=\"\",0,Calc!CB496)","v":1244174.3036479086},{"$f":"IF(CC$11=\"\",0,Calc!CC496)","v":1970600.4909783788},{"$f":"IF(CD$11=\"\",0,Calc!CD496)","v":1292894.0931958035},{"$f":"IF(CE$11=\"\",0,Calc!CE496)","v":1336692.0409997825},{"$f":"IF(CF$11=\"\",0,Calc!CF496)","v":1336692.0409997825},{"$f":"IF(CG$11=\"\",0,Calc!CG496)","v":1336692.0409997825},{"$f":"IF(CH$11=\"\",0,Calc!CH496)","v":961824.99150592333},{"$f":"IF(CI$11=\"\",0,Calc!CI496)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ496)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK496)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL496)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM496)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN496)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO496)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP496)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ496)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR496)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS496)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT496)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU496)","v":0}]
[{"$f":"ROW()","v":198},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H186","v":"Управленческие расходы"},{"$f":"I187","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L198)=0,$L198=0,$L198=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L198)))","v":"Аренда офиса"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B198=Lists!$CU$24,SUMIFS($Z198:$CV198,$Z$2:$CV$2,Periods!$Q$18),SUM($Z198:$CV198))","v":30557582.2125718},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA497)","v":188888.88888888888},{"$f":"IF(AB$11=\"\",0,Calc!AB497)","v":141666.66666666669},{"$f":"IF(AC$11=\"\",0,Calc!AC497)","v":141666.66666666669},{"$f":"IF(AD$11=\"\",0,Calc!AD497)","v":144027.77777777778},{"$f":"IF(AE$11=\"\",0,Calc!AE497)","v":148750},{"$f":"IF(AF$11=\"\",0,Calc!AF497)","v":148750},{"$f":"IF(AG$11=\"\",0,Calc!AG497)","v":148750},{"$f":"IF(AH$11=\"\",0,Calc!AH497)","v":151229.16666666669},{"$f":"IF(AI$11=\"\",0,Calc!AI497)","v":156187.5},{"$f":"IF(AJ$11=\"\",0,Calc!AJ497)","v":156187.5},{"$f":"IF(AK$11=\"\",0,Calc!AK497)","v":156187.5},{"$f":"IF(AL$11=\"\",0,Calc!AL497)","v":169723.75},{"$f":"IF(AM$11=\"\",0,Calc!AM497)","v":196796.25000000003},{"$f":"IF(AN$11=\"\",0,Calc!AN497)","v":196796.25000000003},{"$f":"IF(AO$11=\"\",0,Calc!AO497)","v":196796.25000000003},{"$f":"IF(AP$11=\"\",0,Calc!AP497)","v":200076.18750000003},{"$f":"IF(AQ$11=\"\",0,Calc!AQ497)","v":206636.06250000003},{"$f":"IF(AR$11=\"\",0,Calc!AR497)","v":206636.06250000003},{"$f":"IF(AS$11=\"\",0,Calc!AS497)","v":206636.06250000003},{"$f":"IF(AT$11=\"\",0,Calc!AT497)","v":210079.99687500001},{"$f":"IF(AU$11=\"\",0,Calc!AU497)","v":216967.86562500003},{"$f":"IF(AV$11=\"\",0,Calc!AV497)","v":216967.86562500003},{"$f":"IF(AW$11=\"\",0,Calc!AW497)","v":216967.86562500003},{"$f":"IF(AX$11=\"\",0,Calc!AX497)","v":265629.07818562503},{"$f":"IF(AY$11=\"\",0,Calc!AY497)","v":362951.50330687501},{"$f":"IF(AZ$11=\"\",0,Calc!AZ497)","v":362951.50330687501},{"$f":"IF(BA$11=\"\",0,Calc!BA497)","v":362951.50330687501},{"$f":"IF(BB$11=\"\",0,Calc!BB497)","v":369000.69502865628},{"$f":"IF(BC$11=\"\",0,Calc!BC497)","v":381099.07847221883},{"$f":"IF(BD$11=\"\",0,Calc!BD497)","v":381099.07847221883},{"$f":"IF(BE$11=\"\",0,Calc!BE497)","v":381099.07847221883},{"$f":"IF(BF$11=\"\",0,Calc!BF497)","v":387450.72978008911},{"$f":"IF(BG$11=\"\",0,Calc!BG497)","v":400154.03239582974},{"$f":"IF(BH$11=\"\",0,Calc!BH497)","v":400154.03239582974},{"$f":"IF(BI$11=\"\",0,Calc!BI497)","v":400154.03239582974},{"$f":"IF(BJ$11=\"\",0,Calc!BJ497)","v":500709.64990011335},{"$f":"IF(BK$11=\"\",0,Calc!BK497)","v":701820.88490868057},{"$f":"IF(BL$11=\"\",0,Calc!BL497)","v":701820.88490868057},{"$f":"IF(BM$11=\"\",0,Calc!BM497)","v":701820.88490868057},{"$f":"IF(BN$11=\"\",0,Calc!BN497)","v":713517.89965715865},{"$f":"IF(BO$11=\"\",0,Calc!BO497)","v":736911.92915411456},{"$f":"IF(BP$11=\"\",0,Calc!BP497)","v":736911.92915411456},{"$f":"IF(BQ$11=\"\",0,Calc!BQ497)","v":736911.92915411456},{"$f":"IF(BR$11=\"\",0,Calc!BR497)","v":749193.79464001651},{"$f":"IF(BS$11=\"\",0,Calc!BS497)","v":773757.5256118204},{"$f":"IF(BT$11=\"\",0,Calc!BT497)","v":773757.5256118204},{"$f":"IF(BU$11=\"\",0,Calc!BU497)","v":773757.5256118204},{"$f":"IF(BV$11=\"\",0,Calc!BV497)","v":855853.81480140332},{"$f":"IF(BW$11=\"\",0,Calc!BW497)","v":1020046.3931805693},{"$f":"IF(BX$11=\"\",0,Calc!BX497)","v":1020046.3931805693},{"$f":"IF(BY$11=\"\",0,Calc!BY497)","v":1020046.3931805693},{"$f":"IF(BZ$11=\"\",0,Calc!BZ497)","v":1037047.1664002456},{"$f":"IF(CA$11=\"\",0,Calc!CA497)","v":1071048.7128395981},{"$f":"IF(CB$11=\"\",0,Calc!CB497)","v":1071048.7128395981},{"$f":"IF(CC$11=\"\",0,Calc!CC497)","v":1071048.7128395981},{"$f":"IF(CD$11=\"\",0,Calc!CD497)","v":1088899.5247202581},{"$f":"IF(CE$11=\"\",0,Calc!CE497)","v":1124601.1484815776},{"$f":"IF(CF$11=\"\",0,Calc!CF497)","v":1124601.1484815776},{"$f":"IF(CG$11=\"\",0,Calc!CG497)","v":1124601.1484815776},{"$f":"IF(CH$11=\"\",0,Calc!CH497)","v":749734.09898771846},{"$f":"IF(CI$11=\"\",0,Calc!CI497)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ497)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK497)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL497)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM497)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN497)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO497)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP497)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ497)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR497)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS497)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT497)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU497)","v":0}]
[{"$f":"ROW()","v":202},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H198","v":"Управленческие расходы"},{"$f":"I199","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L202)=0,$L202=0,$L202=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L202)))","v":"Прочие расходы на персонал"},null,{"$f":"L201+1","v":5},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B202=Lists!$CU$24,SUMIFS($Z202:$CV202,$Z$2:$CV$2,Periods!$Q$18),SUM($Z202:$CV202))","v":1704385.3707921535},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA501)","v":3739.583333333333},{"$f":"IF(AB$11=\"\",0,Calc!AB501)","v":3865.208333333333},{"$f":"IF(AC$11=\"\",0,Calc!AC501)","v":4437.5},{"$f":"IF(AD$11=\"\",0,Calc!AD501)","v":4437.5},{"$f":"IF(AE$11=\"\",0,Calc!AE501)","v":4526.25},{"$f":"IF(AF$11=\"\",0,Calc!AF501)","v":5376.2287500000002},{"$f":"IF(AG$11=\"\",0,Calc!AG501)","v":5722.2},{"$f":"IF(AH$11=\"\",0,Calc!AH501)","v":7558.2},{"$f":"IF(AI$11=\"\",0,Calc!AI501)","v":7709.3640000000005},{"$f":"IF(AJ$11=\"\",0,Calc!AJ501)","v":9094.7866500000018},{"$f":"IF(AK$11=\"\",0,Calc!AK501)","v":9684.3900000000012},{"$f":"IF(AL$11=\"\",0,Calc!AL501)","v":9684.3900000000012},{"$f":"IF(AM$11=\"\",0,Calc!AM501)","v":9878.0777999999991},{"$f":"IF(AN$11=\"\",0,Calc!AN501)","v":10064.717757},{"$f":"IF(AO$11=\"\",0,Calc!AO501)","v":12840.6168},{"$f":"IF(AP$11=\"\",0,Calc!AP501)","v":7746.8184000000001},{"$f":"IF(AQ$11=\"\",0,Calc!AQ501)","v":7901.7547679999998},{"$f":"IF(AR$11=\"\",0,Calc!AR501)","v":8113.2800525999992},{"$f":"IF(AS$11=\"\",0,Calc!AS501)","v":9110.4706799999985},{"$f":"IF(AT$11=\"\",0,Calc!AT501)","v":9110.4706799999985},{"$f":"IF(AU$11=\"\",0,Calc!AU501)","v":9292.6800936},{"$f":"IF(AV$11=\"\",0,Calc!AV501)","v":12521.311384041001},{"$f":"IF(AW$11=\"\",0,Calc!AW501)","v":13977.662968512001},{"$f":"IF(AX$11=\"\",0,Calc!AX501)","v":13977.662968512001},{"$f":"IF(AY$11=\"\",0,Calc!AY501)","v":14257.21622788224},{"$f":"IF(AZ$11=\"\",0,Calc!AZ501)","v":14384.542966410279},{"$f":"IF(BA$11=\"\",0,Calc!BA501)","v":15954.906074922725},{"$f":"IF(BB$11=\"\",0,Calc!BB501)","v":18501.440845483441},{"$f":"IF(BC$11=\"\",0,Calc!BC501)","v":18871.469662393105},{"$f":"IF(BD$11=\"\",0,Calc!BD501)","v":20947.838661426224},{"$f":"IF(BE$11=\"\",0,Calc!BE501)","v":23136.443822569243},{"$f":"IF(BF$11=\"\",0,Calc!BF501)","v":23136.443822569243},{"$f":"IF(BG$11=\"\",0,Calc!BG501)","v":23599.17269902063},{"$f":"IF(BH$11=\"\",0,Calc!BH501)","v":23599.17269902063},{"$f":"IF(BI$11=\"\",0,Calc!BI501)","v":25888.790406062562},{"$f":"IF(BJ$11=\"\",0,Calc!BJ501)","v":29198.923433957461},{"$f":"IF(BK$11=\"\",0,Calc!BK501)","v":29782.901902636608},{"$f":"IF(BL$11=\"\",0,Calc!BL501)","v":32792.244581474981},{"$f":"IF(BM$11=\"\",0,Calc!BM501)","v":35948.384464159113},{"$f":"IF(BN$11=\"\",0,Calc!BN501)","v":35948.384464159113},{"$f":"IF(BO$11=\"\",0,Calc!BO501)","v":36667.352153442291},{"$f":"IF(BP$11=\"\",0,Calc!BP501)","v":36667.352153442291},{"$f":"IF(BQ$11=\"\",0,Calc!BQ501)","v":39662.015111896078},{"$f":"IF(BR$11=\"\",0,Calc!BR501)","v":39662.015111896078},{"$f":"IF(BS$11=\"\",0,Calc!BS501)","v":40455.255414134001},{"$f":"IF(BT$11=\"\",0,Calc!BT501)","v":48824.045233098448},{"$f":"IF(BU$11=\"\",0,Calc!BU501)","v":53228.854142375058},{"$f":"IF(BV$11=\"\",0,Calc!BV501)","v":53228.854142375058},{"$f":"IF(BW$11=\"\",0,Calc!BW501)","v":54293.431225222565},{"$f":"IF(BX$11=\"\",0,Calc!BX501)","v":54293.431225222565},{"$f":"IF(BY$11=\"\",0,Calc!BY501)","v":58117.180235828637},{"$f":"IF(BZ$11=\"\",0,Calc!BZ501)","v":58117.180235828637},{"$f":"IF(CA$11=\"\",0,Calc!CA501)","v":59279.523840545211},{"$f":"IF(CB$11=\"\",0,Calc!CB501)","v":59279.523840545211},{"$f":"IF(CC$11=\"\",0,Calc!CC501)","v":70113.479370595742},{"$f":"IF(CD$11=\"\",0,Calc!CD501)","v":70113.479370595742},{"$f":"IF(CE$11=\"\",0,Calc!CE501)","v":71515.748958007665},{"$f":"IF(CF$11=\"\",0,Calc!CF501)","v":71515.748958007665},{"$f":"IF(CG$11=\"\",0,Calc!CG501)","v":71515.748958007665},{"$f":"IF(CH$11=\"\",0,Calc!CH501)","v":71515.748958007665},{"$f":"IF(CI$11=\"\",0,Calc!CI501)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ501)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK501)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL501)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM501)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN501)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO501)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP501)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ501)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR501)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS501)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT501)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU501)","v":0}]
[{"$f":"ROW()","v":206},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H193","v":"Управленческие расходы"},{"$f":"I194","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L206)=0,$L206=0,$L206=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L206)))","v":"Постоянные расходы - 2"},null,{"$f":"L205+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B206=Lists!$CU$24,SUMIFS($Z206:$CV206,$Z$2:$CV$2,Periods!$Q$18),SUM($Z206:$CV206))","v":150195114.219475},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA505)","v":15629.625},{"$f":"IF(AB$11=\"\",0,Calc!AB505)","v":29696.287500000002},{"$f":"IF(AC$11=\"\",0,Calc!AC505)","v":93777.75},{"$f":"IF(AD$11=\"\",0,Calc!AD505)","v":84632.525999999998},{"$f":"IF(AE$11=\"\",0,Calc!AE505)","v":54854.414999999994},{"$f":"IF(AF$11=\"\",0,Calc!AF505)","v":187602.0993},{"$f":"IF(AG$11=\"\",0,Calc!AG505)","v":230833.00943999999},{"$f":"IF(AH$11=\"\",0,Calc!AH505)","v":207749.70849599998},{"$f":"IF(AI$11=\"\",0,Calc!AI505)","v":129843.56780999999},{"$f":"IF(AJ$11=\"\",0,Calc!AJ505)","v":384811.47381600016},{"$f":"IF(AK$11=\"\",0,Calc!AK505)","v":450071.89919999999},{"$f":"IF(AL$11=\"\",0,Calc!AL505)","v":405064.70928000001},{"$f":"IF(AM$11=\"\",0,Calc!AM505)","v":253180.32977159997},{"$f":"IF(AN$11=\"\",0,Calc!AN505)","v":481042.6265660401},{"$f":"IF(AO$11=\"\",0,Calc!AO505)","v":789133.49539200007},{"$f":"IF(AP$11=\"\",0,Calc!AP505)","v":712155.71433599992},{"$f":"IF(AQ$11=\"\",0,Calc!AQ505)","v":428612.23548000003},{"$f":"IF(AR$11=\"\",0,Calc!AR505)","v":814363.24741200008},{"$f":"IF(AS$11=\"\",0,Calc!AS505)","v":944187.3628387202},{"$f":"IF(AT$11=\"\",0,Calc!AT505)","v":849768.62655484816},{"$f":"IF(AU$11=\"\",0,Calc!AU505)","v":682849.78919585992},{"$f":"IF(AV$11=\"\",0,Calc!AV505)","v":1300931.2854600479},{"$f":"IF(AW$11=\"\",0,Calc!AW505)","v":1460694.7766568959},{"$f":"IF(AX$11=\"\",0,Calc!AX505)","v":1314625.2989912061},{"$f":"IF(AY$11=\"\",0,Calc!AY505)","v":793653.60789149685},{"$f":"IF(AZ$11=\"\",0,Calc!AZ505)","v":1507941.8549938442},{"$f":"IF(BA$11=\"\",0,Calc!BA505)","v":1680678.2284761113},{"$f":"IF(BB$11=\"\",0,Calc!BB505)","v":1966077.4008615066},{"$f":"IF(BC$11=\"\",0,Calc!BC505)","v":1152946.6239619944},{"$f":"IF(BD$11=\"\",0,Calc!BD505)","v":2190598.5855277893},{"$f":"IF(BE$11=\"\",0,Calc!BE505)","v":2482457.7850258029},{"$f":"IF(BF$11=\"\",0,Calc!BF505)","v":2234212.0065232231},{"$f":"IF(BG$11=\"\",0,Calc!BG505)","v":1303290.3371385466},{"$f":"IF(BH$11=\"\",0,Calc!BH505)","v":2482891.6125998851},{"$f":"IF(BI$11=\"\",0,Calc!BI505)","v":2738025.8384560142},{"$f":"IF(BJ$11=\"\",0,Calc!BJ505)","v":3097880.6629388044},{"$f":"IF(BK$11=\"\",0,Calc!BK505)","v":1840167.6211422943},{"$f":"IF(BL$11=\"\",0,Calc!BL505)","v":3496318.4801703598},{"$f":"IF(BM$11=\"\",0,Calc!BM505)","v":3840349.8180360929},{"$f":"IF(BN$11=\"\",0,Calc!BN505)","v":3465533.3711585151},{"$f":"IF(BO$11=\"\",0,Calc!BO505)","v":2005516.9971982148},{"$f":"IF(BP$11=\"\",0,Calc!BP505)","v":3810482.2946766075},{"$f":"IF(BQ$11=\"\",0,Calc!BQ505)","v":4266223.1735815806},{"$f":"IF(BR$11=\"\",0,Calc!BR505)","v":3839600.856223424},{"$f":"IF(BS$11=\"\",0,Calc!BS505)","v":2718598.5083400114},{"$f":"IF(BT$11=\"\",0,Calc!BT505)","v":5179040.8322818037},{"$f":"IF(BU$11=\"\",0,Calc!BU505)","v":5653533.8520035278},{"$f":"IF(BV$11=\"\",0,Calc!BV505)","v":5088180.4668031754},{"$f":"IF(BW$11=\"\",0,Calc!BW505)","v":2994178.9916582103},{"$f":"IF(BX$11=\"\",0,Calc!BX505)","v":5688940.0841505993},{"$f":"IF(BY$11=\"\",0,Calc!BY505)","v":6194853.0861894004},{"$f":"IF(BZ$11=\"\",0,Calc!BZ505)","v":5590081.187848879},{"$f":"IF(CA$11=\"\",0,Calc!CA505)","v":3105600.6599160437},{"$f":"IF(CB$11=\"\",0,Calc!CB505)","v":5900641.2538404837},{"$f":"IF(CC$11=\"\",0,Calc!CC505)","v":7528415.460200619},{"$f":"IF(CD$11=\"\",0,Calc!CD505)","v":6775573.9141805563},{"$f":"IF(CE$11=\"\",0,Calc!CE505)","v":3764207.7301003095},{"$f":"IF(CF$11=\"\",0,Calc!CF505)","v":7170769.7252940126},{"$f":"IF(CG$11=\"\",0,Calc!CG505)","v":7548178.6582042221},{"$f":"IF(CH$11=\"\",0,Calc!CH505)","v":6793360.7923837993},{"$f":"IF(CI$11=\"\",0,Calc!CI505)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ505)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK505)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL505)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM505)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN505)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO505)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP505)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ505)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR505)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS505)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT505)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU505)","v":0}]
[{"$f":"ROW()","v":211},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H207","v":"Управленческие расходы"},{"$f":"I208","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L211)=0,$L211=0,$L211=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L211)))","v":"Постоянные расходы - 7"},null,7,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B211=Lists!$CU$24,SUMIFS($Z211:$CV211,$Z$2:$CV$2,Periods!$Q$18),SUM($Z211:$CV211))","v":3003902.2843894991},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA510)","v":312.59250000000003},{"$f":"IF(AB$11=\"\",0,Calc!AB510)","v":593.92574999999999},{"$f":"IF(AC$11=\"\",0,Calc!AC510)","v":1875.5550000000001},{"$f":"IF(AD$11=\"\",0,Calc!AD510)","v":1692.6505199999999},{"$f":"IF(AE$11=\"\",0,Calc!AE510)","v":1097.0882999999999},{"$f":"IF(AF$11=\"\",0,Calc!AF510)","v":3752.0419859999997},{"$f":"IF(AG$11=\"\",0,Calc!AG510)","v":4616.6601887999996},{"$f":"IF(AH$11=\"\",0,Calc!AH510)","v":4154.994169919999},{"$f":"IF(AI$11=\"\",0,Calc!AI510)","v":2596.8713561999998},{"$f":"IF(AJ$11=\"\",0,Calc!AJ510)","v":7696.2294763200025},{"$f":"IF(AK$11=\"\",0,Calc!AK510)","v":9001.4379840000001},{"$f":"IF(AL$11=\"\",0,Calc!AL510)","v":8101.2941855999998},{"$f":"IF(AM$11=\"\",0,Calc!AM510)","v":5063.6065954319993},{"$f":"IF(AN$11=\"\",0,Calc!AN510)","v":9620.8525313208011},{"$f":"IF(AO$11=\"\",0,Calc!AO510)","v":15782.669907840002},{"$f":"IF(AP$11=\"\",0,Calc!AP510)","v":14243.114286719998},{"$f":"IF(AQ$11=\"\",0,Calc!AQ510)","v":8572.2447095999996},{"$f":"IF(AR$11=\"\",0,Calc!AR510)","v":16287.264948240001},{"$f":"IF(AS$11=\"\",0,Calc!AS510)","v":18883.747256774404},{"$f":"IF(AT$11=\"\",0,Calc!AT510)","v":16995.37253109696},{"$f":"IF(AU$11=\"\",0,Calc!AU510)","v":13656.995783917198},{"$f":"IF(AV$11=\"\",0,Calc!AV510)","v":26018.625709200958},{"$f":"IF(AW$11=\"\",0,Calc!AW510)","v":29213.895533137915},{"$f":"IF(AX$11=\"\",0,Calc!AX510)","v":26292.505979824124},{"$f":"IF(AY$11=\"\",0,Calc!AY510)","v":15873.072157829936},{"$f":"IF(AZ$11=\"\",0,Calc!AZ510)","v":30158.837099876881},{"$f":"IF(BA$11=\"\",0,Calc!BA510)","v":33613.564569522227},{"$f":"IF(BB$11=\"\",0,Calc!BB510)","v":39321.548017230132},{"$f":"IF(BC$11=\"\",0,Calc!BC510)","v":23058.932479239887},{"$f":"IF(BD$11=\"\",0,Calc!BD510)","v":43811.971710555787},{"$f":"IF(BE$11=\"\",0,Calc!BE510)","v":49649.155700516058},{"$f":"IF(BF$11=\"\",0,Calc!BF510)","v":44684.240130464459},{"$f":"IF(BG$11=\"\",0,Calc!BG510)","v":26065.806742770932},{"$f":"IF(BH$11=\"\",0,Calc!BH510)","v":49657.832251997701},{"$f":"IF(BI$11=\"\",0,Calc!BI510)","v":54760.516769120281},{"$f":"IF(BJ$11=\"\",0,Calc!BJ510)","v":61957.613258776088},{"$f":"IF(BK$11=\"\",0,Calc!BK510)","v":36803.352422845885},{"$f":"IF(BL$11=\"\",0,Calc!BL510)","v":69926.369603407191},{"$f":"IF(BM$11=\"\",0,Calc!BM510)","v":76806.996360721852},{"$f":"IF(BN$11=\"\",0,Calc!BN510)","v":69310.667423170293},{"$f":"IF(BO$11=\"\",0,Calc!BO510)","v":40110.339943964296},{"$f":"IF(BP$11=\"\",0,Calc!BP510)","v":76209.645893532143},{"$f":"IF(BQ$11=\"\",0,Calc!BQ510)","v":85324.463471631621},{"$f":"IF(BR$11=\"\",0,Calc!BR510)","v":76792.017124468475},{"$f":"IF(BS$11=\"\",0,Calc!BS510)","v":54371.970166800224},{"$f":"IF(BT$11=\"\",0,Calc!BT510)","v":103580.81664563606},{"$f":"IF(BU$11=\"\",0,Calc!BU510)","v":113070.67704007056},{"$f":"IF(BV$11=\"\",0,Calc!BV510)","v":101763.60933606351},{"$f":"IF(BW$11=\"\",0,Calc!BW510)","v":59883.5798331642},{"$f":"IF(BX$11=\"\",0,Calc!BX510)","v":113778.80168301197},{"$f":"IF(BY$11=\"\",0,Calc!BY510)","v":123897.06172378799},{"$f":"IF(BZ$11=\"\",0,Calc!BZ510)","v":111801.62375697757},{"$f":"IF(CA$11=\"\",0,Calc!CA510)","v":62112.013198320878},{"$f":"IF(CB$11=\"\",0,Calc!CB510)","v":118012.82507680968},{"$f":"IF(CC$11=\"\",0,Calc!CC510)","v":150568.30920401236},{"$f":"IF(CD$11=\"\",0,Calc!CD510)","v":135511.47828361113},{"$f":"IF(CE$11=\"\",0,Calc!CE510)","v":75284.15460200618},{"$f":"IF(CF$11=\"\",0,Calc!CF510)","v":143415.39450588025},{"$f":"IF(CG$11=\"\",0,Calc!CG510)","v":150963.57316408443},{"$f":"IF(CH$11=\"\",0,Calc!CH510)","v":135867.21584767598},{"$f":"IF(CI$11=\"\",0,Calc!CI510)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ510)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK510)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL510)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM510)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN510)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO510)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP510)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ510)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR510)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS510)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT510)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU510)","v":0}]
[{"$f":"ROW()","v":214}]
[{"$f":"ROW()","v":216}]
[{"$f":"ROW()","v":219},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":222},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H221","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L222)=0,$L222=0,$L222=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L222)))","v":"земельный налог"},null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B222=Lists!$CU$24,SUMIFS($Z222:$CV222,$Z$2:$CV$2,Periods!$Q$18),SUM($Z222:$CV222))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA618)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB618)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC618)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD618)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE618)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF618)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG618)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH618)","v":0},{"$f":"IF(AI$11=\"\",0,Calc!AI618)","v":0},{"$f":"IF(AJ$11=\"\",0,Calc!AJ618)","v":0},{"$f":"IF(AK$11=\"\",0,Calc!AK618)","v":0},{"$f":"IF(AL$11=\"\",0,Calc!AL618)","v":0},{"$f":"IF(AM$11=\"\",0,Calc!AM618)","v":0},{"$f":"IF(AN$11=\"\",0,Calc!AN618)","v":0},{"$f":"IF(AO$11=\"\",0,Calc!AO618)","v":0},{"$f":"IF(AP$11=\"\",0,Calc!AP618)","v":0},{"$f":"IF(AQ$11=\"\",0,Calc!AQ618)","v":0},{"$f":"IF(AR$11=\"\",0,Calc!AR618)","v":0},{"$f":"IF(AS$11=\"\",0,Calc!AS618)","v":0},{"$f":"IF(AT$11=\"\",0,Calc!AT618)","v":0},{"$f":"IF(AU$11=\"\",0,Calc!AU618)","v":0},{"$f":"IF(AV$11=\"\",0,Calc!AV618)","v":0},{"$f":"IF(AW$11=\"\",0,Calc!AW618)","v":0},{"$f":"IF(AX$11=\"\",0,Calc!AX618)","v":0},{"$f":"IF(AY$11=\"\",0,Calc!AY618)","v":0},{"$f":"IF(AZ$11=\"\",0,Calc!AZ618)","v":0},{"$f":"IF(BA$11=\"\",0,Calc!BA618)","v":0},{"$f":"IF(BB$11=\"\",0,Calc!BB618)","v":0},{"$f":"IF(BC$11=\"\",0,Calc!BC618)","v":0},{"$f":"IF(BD$11=\"\",0,Calc!BD618)","v":0},{"$f":"IF(BE$11=\"\",0,Calc!BE618)","v":0},{"$f":"IF(BF$11=\"\",0,Calc!BF618)","v":0},{"$f":"IF(BG$11=\"\",0,Calc!BG618)","v":0},{"$f":"IF(BH$11=\"\",0,Calc!BH618)","v":0},{"$f":"IF(BI$11=\"\",0,Calc!BI618)","v":0},{"$f":"IF(BJ$11=\"\",0,Calc!BJ618)","v":0},{"$f":"IF(BK$11=\"\",0,Calc!BK618)","v":0},{"$f":"IF(BL$11=\"\",0,Calc!BL618)","v":0},{"$f":"IF(BM$11=\"\",0,Calc!BM618)","v":0},{"$f":"IF(BN$11=\"\",0,Calc!BN618)","v":0},{"$f":"IF(BO$11=\"\",0,Calc!BO618)","v":0},{"$f":"IF(BP$11=\"\",0,Calc!BP618)","v":0},{"$f":"IF(BQ$11=\"\",0,Calc!BQ618)","v":0},{"$f":"IF(BR$11=\"\",0,Calc!BR618)","v":0},{"$f":"IF(BS$11=\"\",0,Calc!BS618)","v":0},{"$f":"IF(BT$11=\"\",0,Calc!BT618)","v":0},{"$f":"IF(BU$11=\"\",0,Calc!BU618)","v":0},{"$f":"IF(BV$11=\"\",0,Calc!BV618)","v":0},{"$f":"IF(BW$11=\"\",0,Calc!BW618)","v":0},{"$f":"IF(BX$11=\"\",0,Calc!BX618)","v":0},{"$f":"IF(BY$11=\"\",0,Calc!BY618)","v":0},{"$f":"IF(BZ$11=\"\",0,Calc!BZ618)","v":0},{"$f":"IF(CA$11=\"\",0,Calc!CA618)","v":0},{"$f":"IF(CB$11=\"\",0,Calc!CB618)","v":0},{"$f":"IF(CC$11=\"\",0,Calc!CC618)","v":0},{"$f":"IF(CD$11=\"\",0,Calc!CD618)","v":0},{"$f":"IF(CE$11=\"\",0,Calc!CE618)","v":0},{"$f":"IF(CF$11=\"\",0,Calc!CF618)","v":0},{"$f":"IF(CG$11=\"\",0,Calc!CG618)","v":0},{"$f":"IF(CH$11=\"\",0,Calc!CH618)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI618)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ618)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK618)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL618)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM618)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN618)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO618)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP618)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ618)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR618)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS618)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT618)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU618)","v":0}]
[{"$f":"ROW()","v":225},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":230},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BO$33","v":"Налог на прибыль"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B230=Lists!$CU$24,SUMIFS($Z230:$CV230,$Z$2:$CV$2,Periods!$Q$18),SUM($Z230:$CV230))","v":153299475.32919303},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA671)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB671)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC671)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD671)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE671)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF671)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG671)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH671)","v":0},{"$f":"IF(AI$11=\"\",0,Calc!AI671)","v":0},{"$f":"IF(AJ$11=\"\",0,Calc!AJ671)","v":0},{"$f":"IF(AK$11=\"\",0,Calc!AK671)","v":0},{"$f":"IF(AL$11=\"\",0,Calc!AL671)","v":0},{"$f":"IF(AM$11=\"\",0,Calc!AM671)","v":0},{"$f":"IF(AN$11=\"\",0,Calc!AN671)","v":0},{"$f":"IF(AO$11=\"\",0,Calc!AO671)","v":0},{"$f":"IF(AP$11=\"\",0,Calc!AP671)","v":0},{"$f":"IF(AQ$11=\"\",0,Calc!AQ671)","v":0},{"$f":"IF(AR$11=\"\",0,Calc!AR671)","v":0},{"$f":"IF(AS$11=\"\",0,Calc!AS671)","v":0},{"$f":"IF(AT$11=\"\",0,Calc!AT671)","v":0},{"$f":"IF(AU$11=\"\",0,Calc!AU671)","v":0},{"$f":"IF(AV$11=\"\",0,Calc!AV671)","v":0},{"$f":"IF(AW$11=\"\",0,Calc!AW671)","v":0},{"$f":"IF(AX$11=\"\",0,Calc!AX671)","v":0},{"$f":"IF(AY$11=\"\",0,Calc!AY671)","v":0},{"$f":"IF(AZ$11=\"\",0,Calc!AZ671)","v":0},{"$f":"IF(BA$11=\"\",0,Calc!BA671)","v":0},{"$f":"IF(BB$11=\"\",0,Calc!BB671)","v":0},{"$f":"IF(BC$11=\"\",0,Calc!BC671)","v":568624.70955884911},{"$f":"IF(BD$11=\"\",0,Calc!BD671)","v":312627.02968786203},{"$f":"IF(BE$11=\"\",0,Calc!BE671)","v":2558998.6602351735},{"$f":"IF(BF$11=\"\",0,Calc!BF671)","v":2791058.2464131354},{"$f":"IF(BG$11=\"\",0,Calc!BG671)","v":2255265.025124385},{"$f":"IF(BH$11=\"\",0,Calc!BH671)","v":419189.59578367695},{"$f":"IF(BI$11=\"\",0,Calc!BI671)","v":3123731.1837496106},{"$f":"IF(BJ$11=\"\",0,Calc!BJ671)","v":3201784.6388670839},{"$f":"IF(BK$11=\"\",0,Calc!BK671)","v":3720418.571617825},{"$f":"IF(BL$11=\"\",0,Calc!BL671)","v":1023114.6188572235},{"$f":"IF(BM$11=\"\",0,Calc!BM671)","v":4660349.6413420774},{"$f":"IF(BN$11=\"\",0,Calc!BN671)","v":4762602.6953822672},{"$f":"IF(BO$11=\"\",0,Calc!BO671)","v":3956106.5785618275},{"$f":"IF(BP$11=\"\",0,Calc!BP671)","v":1028300.8122085258},{"$f":"IF(BQ$11=\"\",0,Calc!BQ671)","v":5169986.7406197339},{"$f":"IF(BR$11=\"\",0,Calc!BR671)","v":5570463.0363134816},{"$f":"IF(BS$11=\"\",0,Calc!BS671)","v":4629727.6881318986},{"$f":"IF(BT$11=\"\",0,Calc!BT671)","v":2357121.3523594961},{"$f":"IF(BU$11=\"\",0,Calc!BU671)","v":7328979.5087293386},{"$f":"IF(BV$11=\"\",0,Calc!BV671)","v":7584252.2657218799},{"$f":"IF(BW$11=\"\",0,Calc!BW671)","v":6347034.5639851987},{"$f":"IF(BX$11=\"\",0,Calc!BX671)","v":2022246.3444539458},{"$f":"IF(BY$11=\"\",0,Calc!BY671)","v":8258374.3059892505},{"$f":"IF(BZ$11=\"\",0,Calc!BZ671)","v":8447521.5913347453},{"$f":"IF(CA$11=\"\",0,Calc!CA671)","v":7122241.7422395796},{"$f":"IF(CB$11=\"\",0,Calc!CB671)","v":1993477.3621456474},{"$f":"IF(CC$11=\"\",0,Calc!CC671)","v":8469766.9501883835},{"$f":"IF(CD$11=\"\",0,Calc!CD671)","v":10780864.300162449},{"$f":"IF(CE$11=\"\",0,Calc!CE671)","v":8963088.7542084754},{"$f":"IF(CF$11=\"\",0,Calc!CF671)","v":2661597.4016628563},{"$f":"IF(CG$11=\"\",0,Calc!CG671)","v":10576973.457262903},{"$f":"IF(CH$11=\"\",0,Calc!CH671)","v":10633585.956294239},{"$f":"IF(CI$11=\"\",0,Calc!CI671)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ671)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK671)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL671)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM671)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN671)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO671)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP671)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ671)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR671)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS671)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT671)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU671)","v":0}]
[{"$f":"ROW()","v":234},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"Items!$BS$22","v":"Поступление финансирования от Учредителей"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B234=Lists!$CU$24,SUMIFS($Z234:$CV234,$Z$2:$CV$2,Periods!$Q$18),SUM($Z234:$CV234))","v":30000000},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA709)","v":30000000},{"$f":"IF(AB$11=\"\",0,Calc!AB709)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC709)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD709)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE709)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF709)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG709)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH709)","v":0},{"$f":"IF(AI$11=\"\",0,Calc!AI709)","v":0},{"$f":"IF(AJ$11=\"\",0,Calc!AJ709)","v":0},{"$f":"IF(AK$11=\"\",0,Calc!AK709)","v":0},{"$f":"IF(AL$11=\"\",0,Calc!AL709)","v":0},{"$f":"IF(AM$11=\"\",0,Calc!AM709)","v":0},{"$f":"IF(AN$11=\"\",0,Calc!AN709)","v":0},{"$f":"IF(AO$11=\"\",0,Calc!AO709)","v":0},{"$f":"IF(AP$11=\"\",0,Calc!AP709)","v":0},{"$f":"IF(AQ$11=\"\",0,Calc!AQ709)","v":0},{"$f":"IF(AR$11=\"\",0,Calc!AR709)","v":0},{"$f":"IF(AS$11=\"\",0,Calc!AS709)","v":0},{"$f":"IF(AT$11=\"\",0,Calc!AT709)","v":0},{"$f":"IF(AU$11=\"\",0,Calc!AU709)","v":0},{"$f":"IF(AV$11=\"\",0,Calc!AV709)","v":0},{"$f":"IF(AW$11=\"\",0,Calc!AW709)","v":0},{"$f":"IF(AX$11=\"\",0,Calc!AX709)","v":0},{"$f":"IF(AY$11=\"\",0,Calc!AY709)","v":0},{"$f":"IF(AZ$11=\"\",0,Calc!AZ709)","v":0},{"$f":"IF(BA$11=\"\",0,Calc!BA709)","v":0},{"$f":"IF(BB$11=\"\",0,Calc!BB709)","v":0},{"$f":"IF(BC$11=\"\",0,Calc!BC709)","v":0},{"$f":"IF(BD$11=\"\",0,Calc!BD709)","v":0},{"$f":"IF(BE$11=\"\",0,Calc!BE709)","v":0},{"$f":"IF(BF$11=\"\",0,Calc!BF709)","v":0},{"$f":"IF(BG$11=\"\",0,Calc!BG709)","v":0},{"$f":"IF(BH$11=\"\",0,Calc!BH709)","v":0},{"$f":"IF(BI$11=\"\",0,Calc!BI709)","v":0},{"$f":"IF(BJ$11=\"\",0,Calc!BJ709)","v":0},{"$f":"IF(BK$11=\"\",0,Calc!BK709)","v":0},{"$f":"IF(BL$11=\"\",0,Calc!BL709)","v":0},{"$f":"IF(BM$11=\"\",0,Calc!BM709)","v":0},{"$f":"IF(BN$11=\"\",0,Calc!BN709)","v":0},{"$f":"IF(BO$11=\"\",0,Calc!BO709)","v":0},{"$f":"IF(BP$11=\"\",0,Calc!BP709)","v":0},{"$f":"IF(BQ$11=\"\",0,Calc!BQ709)","v":0},{"$f":"IF(BR$11=\"\",0,Calc!BR709)","v":0},{"$f":"IF(BS$11=\"\",0,Calc!BS709)","v":0},{"$f":"IF(BT$11=\"\",0,Calc!BT709)","v":0},{"$f":"IF(BU$11=\"\",0,Calc!BU709)","v":0},{"$f":"IF(BV$11=\"\",0,Calc!BV709)","v":0},{"$f":"IF(BW$11=\"\",0,Calc!BW709)","v":0},{"$f":"IF(BX$11=\"\",0,Calc!BX709)","v":0},{"$f":"IF(BY$11=\"\",0,Calc!BY709)","v":0},{"$f":"IF(BZ$11=\"\",0,Calc!BZ709)","v":0},{"$f":"IF(CA$11=\"\",0,Calc!CA709)","v":0},{"$f":"IF(CB$11=\"\",0,Calc!CB709)","v":0},{"$f":"IF(CC$11=\"\",0,Calc!CC709)","v":0},{"$f":"IF(CD$11=\"\",0,Calc!CD709)","v":0},{"$f":"IF(CE$11=\"\",0,Calc!CE709)","v":0},{"$f":"IF(CF$11=\"\",0,Calc!CF709)","v":0},{"$f":"IF(CG$11=\"\",0,Calc!CG709)","v":0},{"$f":"IF(CH$11=\"\",0,Calc!CH709)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI709)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ709)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK709)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL709)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM709)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN709)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO709)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP709)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ709)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR709)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS709)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT709)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU709)","v":0}]
[{"$f":"ROW()","v":238},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BS$30","v":"Возврат кредита"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B238=Lists!$CU$24,SUMIFS($Z238:$CV238,$Z$2:$CV$2,Periods!$Q$18),SUM($Z238:$CV238))","v":30000000},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA737)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB737)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC737)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD737)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE737)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF737)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG737)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH737)","v":0},{"$f":"IF(AI$11=\"\",0,Calc!AI737)","v":0},{"$f":"IF(AJ$11=\"\",0,Calc!AJ737)","v":0},{"$f":"IF(AK$11=\"\",0,Calc!AK737)","v":0},{"$f":"IF(AL$11=\"\",0,Calc!AL737)","v":0},{"$f":"IF(AM$11=\"\",0,Calc!AM737)","v":0},{"$f":"IF(AN$11=\"\",0,Calc!AN737)","v":0},{"$f":"IF(AO$11=\"\",0,Calc!AO737)","v":0},{"$f":"IF(AP$11=\"\",0,Calc!AP737)","v":0},{"$f":"IF(AQ$11=\"\",0,Calc!AQ737)","v":0},{"$f":"IF(AR$11=\"\",0,Calc!AR737)","v":0},{"$f":"IF(AS$11=\"\",0,Calc!AS737)","v":0},{"$f":"IF(AT$11=\"\",0,Calc!AT737)","v":0},{"$f":"IF(AU$11=\"\",0,Calc!AU737)","v":1500000},{"$f":"IF(AV$11=\"\",0,Calc!AV737)","v":1500000},{"$f":"IF(AW$11=\"\",0,Calc!AW737)","v":1500000},{"$f":"IF(AX$11=\"\",0,Calc!AX737)","v":1500000},{"$f":"IF(AY$11=\"\",0,Calc!AY737)","v":1500000},{"$f":"IF(AZ$11=\"\",0,Calc!AZ737)","v":1500000},{"$f":"IF(BA$11=\"\",0,Calc!BA737)","v":1500000},{"$f":"IF(BB$11=\"\",0,Calc!BB737)","v":1500000},{"$f":"IF(BC$11=\"\",0,Calc!BC737)","v":1500000},{"$f":"IF(BD$11=\"\",0,Calc!BD737)","v":1500000},{"$f":"IF(BE$11=\"\",0,Calc!BE737)","v":1500000},{"$f":"IF(BF$11=\"\",0,Calc!BF737)","v":1500000},{"$f":"IF(BG$11=\"\",0,Calc!BG737)","v":1500000},{"$f":"IF(BH$11=\"\",0,Calc!BH737)","v":1500000},{"$f":"IF(BI$11=\"\",0,Calc!BI737)","v":1500000},{"$f":"IF(BJ$11=\"\",0,Calc!BJ737)","v":1500000},{"$f":"IF(BK$11=\"\",0,Calc!BK737)","v":1500000},{"$f":"IF(BL$11=\"\",0,Calc!BL737)","v":1500000},{"$f":"IF(BM$11=\"\",0,Calc!BM737)","v":1500000},{"$f":"IF(BN$11=\"\",0,Calc!BN737)","v":1500000},{"$f":"IF(BO$11=\"\",0,Calc!BO737)","v":0},{"$f":"IF(BP$11=\"\",0,Calc!BP737)","v":0},{"$f":"IF(BQ$11=\"\",0,Calc!BQ737)","v":0},{"$f":"IF(BR$11=\"\",0,Calc!BR737)","v":0},{"$f":"IF(BS$11=\"\",0,Calc!BS737)","v":0},{"$f":"IF(BT$11=\"\",0,Calc!BT737)","v":0},{"$f":"IF(BU$11=\"\",0,Calc!BU737)","v":0},{"$f":"IF(BV$11=\"\",0,Calc!BV737)","v":0},{"$f":"IF(BW$11=\"\",0,Calc!BW737)","v":0},{"$f":"IF(BX$11=\"\",0,Calc!BX737)","v":0},{"$f":"IF(BY$11=\"\",0,Calc!BY737)","v":0},{"$f":"IF(BZ$11=\"\",0,Calc!BZ737)","v":0},{"$f":"IF(CA$11=\"\",0,Calc!CA737)","v":0},{"$f":"IF(CB$11=\"\",0,Calc!CB737)","v":0},{"$f":"IF(CC$11=\"\",0,Calc!CC737)","v":0},{"$f":"IF(CD$11=\"\",0,Calc!CD737)","v":0},{"$f":"IF(CE$11=\"\",0,Calc!CE737)","v":0},{"$f":"IF(CF$11=\"\",0,Calc!CF737)","v":0},{"$f":"IF(CG$11=\"\",0,Calc!CG737)","v":0},{"$f":"IF(CH$11=\"\",0,Calc!CH737)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI737)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ737)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK737)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL737)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM737)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN737)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO737)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP737)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ737)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR737)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS737)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT737)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU737)","v":0}]
[{"$f":"ROW()","v":239}]
[{"$f":"ROW()","v":245}]
[{"$f":"ROW()","v":248},{"$f":"Lists!$CU$23","v":"CF"},null,null,null,null,null,{"$f":"Items!$BS$40","v":"Финпоток по финансовой деятельности"},null,null,null,null,{"$f":"Sales!$M$91","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X248-(X234+X236+X242-X238-X240-X244-X246))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B248=Lists!$CU$24,SUMIFS($Z248:$CV248,$Z$2:$CV$2,Periods!$Q$18),SUM($Z248:$CV248))","v":10523219.492075332},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA$233:AA247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$21)-SUMIFS(AA$233:AA247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$22))","v":45000000},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB$233:AB247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$21)-SUMIFS(AB$233:AB247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$22))","v":242972.98579629511},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC$233:AC247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$21)-SUMIFS(AC$233:AC247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$22))","v":1389814.6254305555},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD$233:AD247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$21)-SUMIFS(AD$233:AD247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$22))","v":-211592.38207629509},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE$233:AE247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$21)-SUMIFS(AE$233:AE247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$22))","v":-881038.98787555471},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF$233:AF247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$21)-SUMIFS(AF$233:AF247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$22))","v":12726249.731900441},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG$233:AG247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$21)-SUMIFS(AG$233:AG247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$22))","v":-600000},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH$233:AH247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$21)-SUMIFS(AH$233:AH247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$22))","v":-600000},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI$233:AI247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$21)-SUMIFS(AI$233:AI247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$22))","v":-600000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ$233:AJ247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$21)-SUMIFS(AJ$233:AJ247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$22))","v":378413.50429573376},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK$233:AK247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$21)-SUMIFS(AK$233:AK247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$22))","v":760010.09923294373},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL$233:AL247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$21)-SUMIFS(AL$233:AL247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$22))","v":1985162.6660253406},{"$f":"IF(AM$11=\"\",0,SUMIFS(AM$233:AM247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$21)-SUMIFS(AM$233:AM247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$22))","v":5120764.1829266632},{"$f":"IF(AN$11=\"\",0,SUMIFS(AN$233:AN247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$21)-SUMIFS(AN$233:AN247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$22))","v":998527.4608402662},{"$f":"IF(AO$11=\"\",0,SUMIFS(AO$233:AO247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$21)-SUMIFS(AO$233:AO247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$22))","v":-2306844.5898530353},{"$f":"IF(AP$11=\"\",0,SUMIFS(AP$233:AP247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$21)-SUMIFS(AP$233:AP247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$22))","v":-1470737.8267734703},{"$f":"IF(AQ$11=\"\",0,SUMIFS(AQ$233:AQ247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$21)-SUMIFS(AQ$233:AQ247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$22))","v":2519875.4093051255},{"$f":"IF(AR$11=\"\",0,SUMIFS(AR$233:AR247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$21)-SUMIFS(AR$233:AR247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$22))","v":-4293805.6840756182},{"$f":"IF(AS$11=\"\",0,SUMIFS(AS$233:AS247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$21)-SUMIFS(AS$233:AS247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$22))","v":-4998384.126413323},{"$f":"IF(AT$11=\"\",0,SUMIFS(AT$233:AT247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$21)-SUMIFS(AT$233:AT247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$22))","v":-2101551.1699256953},{"$f":"IF(AU$11=\"\",0,SUMIFS(AU$233:AU247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$21)-SUMIFS(AU$233:AU247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$22))","v":846921.06383413263},{"$f":"IF(AV$11=\"\",0,SUMIFS(AV$233:AV247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$21)-SUMIFS(AV$233:AV247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$22))","v":-8346876.4912601784},{"$f":"IF(AW$11=\"\",0,SUMIFS(AW$233:AW247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$21)-SUMIFS(AW$233:AW247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$22))","v":-4944660.9792589853},{"$f":"IF(AX$11=\"\",0,SUMIFS(AX$233:AX247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$21)-SUMIFS(AX$233:AX247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$22))","v":-2010000},{"$f":"IF(AY$11=\"\",0,SUMIFS(AY$233:AY247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$21)-SUMIFS(AY$233:AY247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$22))","v":-1980000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(AZ$233:AZ247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$21)-SUMIFS(AZ$233:AZ247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$22))","v":-1950000},{"$f":"IF(BA$11=\"\",0,SUMIFS(BA$233:BA247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$21)-SUMIFS(BA$233:BA247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$22))","v":-1920000},{"$f":"IF(BB$11=\"\",0,SUMIFS(BB$233:BB247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$21)-SUMIFS(BB$233:BB247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$22))","v":-1890000},{"$f":"IF(BC$11=\"\",0,SUMIFS(BC$233:BC247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$21)-SUMIFS(BC$233:BC247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$22))","v":-1860000},{"$f":"IF(BD$11=\"\",0,SUMIFS(BD$233:BD247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$21)-SUMIFS(BD$233:BD247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$22))","v":-1830000},{"$f":"IF(BE$11=\"\",0,SUMIFS(BE$233:BE247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$21)-SUMIFS(BE$233:BE247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$22))","v":-1800000},{"$f":"IF(BF$11=\"\",0,SUMIFS(BF$233:BF247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$21)-SUMIFS(BF$233:BF247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$22))","v":-1770000},{"$f":"IF(BG$11=\"\",0,SUMIFS(BG$233:BG247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$21)-SUMIFS(BG$233:BG247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$22))","v":-1740000},{"$f":"IF(BH$11=\"\",0,SUMIFS(BH$233:BH247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$21)-SUMIFS(BH$233:BH247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$22))","v":-1710000},{"$f":"IF(BI$11=\"\",0,SUMIFS(BI$233:BI247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$21)-SUMIFS(BI$233:BI247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$22))","v":-1680000},{"$f":"IF(BJ$11=\"\",0,SUMIFS(BJ$233:BJ247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$21)-SUMIFS(BJ$233:BJ247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$22))","v":-1650000},{"$f":"IF(BK$11=\"\",0,SUMIFS(BK$233:BK247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$21)-SUMIFS(BK$233:BK247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$22))","v":-1620000},{"$f":"IF(BL$11=\"\",0,SUMIFS(BL$233:BL247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$21)-SUMIFS(BL$233:BL247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$22))","v":-1590000},{"$f":"IF(BM$11=\"\",0,SUMIFS(BM$233:BM247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$21)-SUMIFS(BM$233:BM247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$22))","v":-1560000},{"$f":"IF(BN$11=\"\",0,SUMIFS(BN$233:BN247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$21)-SUMIFS(BN$233:BN247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$22))","v":-1530000},{"$f":"IF(BO$11=\"\",0,SUMIFS(BO$233:BO247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$21)-SUMIFS(BO$233:BO247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$22))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(BP$233:BP247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$21)-SUMIFS(BP$233:BP247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$22))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(BQ$233:BQ247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$21)-SUMIFS(BQ$233:BQ247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$22))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(BR$233:BR247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$21)-SUMIFS(BR$233:BR247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$22))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(BS$233:BS247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$21)-SUMIFS(BS$233:BS247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$22))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(BT$233:BT247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$21)-SUMIFS(BT$233:BT247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$22))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(BU$233:BU247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$21)-SUMIFS(BU$233:BU247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$22))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(BV$233:BV247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$21)-SUMIFS(BV$233:BV247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$22))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(BW$233:BW247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$21)-SUMIFS(BW$233:BW247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$22))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(BX$233:BX247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$21)-SUMIFS(BX$233:BX247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$22))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(BY$233:BY247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$21)-SUMIFS(BY$233:BY247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$22))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(BZ$233:BZ247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$21)-SUMIFS(BZ$233:BZ247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$22))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(CA$233:CA247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$21)-SUMIFS(CA$233:CA247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$22))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(CB$233:CB247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$21)-SUMIFS(CB$233:CB247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$22))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(CC$233:CC247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$21)-SUMIFS(CC$233:CC247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$22))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(CD$233:CD247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$21)-SUMIFS(CD$233:CD247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$22))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(CE$233:CE247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$21)-SUMIFS(CE$233:CE247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$22))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(CF$233:CF247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$21)-SUMIFS(CF$233:CF247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$22))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(CG$233:CG247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$21)-SUMIFS(CG$233:CG247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$22))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(CH$233:CH247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$21)-SUMIFS(CH$233:CH247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$22))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(CI$233:CI247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$21)-SUMIFS(CI$233:CI247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$22))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(CJ$233:CJ247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$21)-SUMIFS(CJ$233:CJ247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$22))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(CK$233:CK247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$21)-SUMIFS(CK$233:CK247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$22))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(CL$233:CL247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$21)-SUMIFS(CL$233:CL247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$22))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(CM$233:CM247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$21)-SUMIFS(CM$233:CM247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$22))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(CN$233:CN247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$21)-SUMIFS(CN$233:CN247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$22))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(CO$233:CO247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$21)-SUMIFS(CO$233:CO247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$22))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(CP$233:CP247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$21)-SUMIFS(CP$233:CP247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$22))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(CQ$233:CQ247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$21)-SUMIFS(CQ$233:CQ247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$22))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(CR$233:CR247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$21)-SUMIFS(CR$233:CR247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$22))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(CS$233:CS247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$21)-SUMIFS(CS$233:CS247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$22))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(CT$233:CT247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$21)-SUMIFS(CT$233:CT247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$22))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(CU$233:CU247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$21)-SUMIFS(CU$233:CU247,$H$233:$H247,\"<>\"&\"\",$I$233:$I247,\"\",$B$233:$B247,Lists!$CU$22))","v":0}]
[{"$f":"ROW()","v":250}]
[{"$f":"ROW()","v":253},{"$f":"Lists!$CU$24","v":"BS"},null,null,null,null,null,{"$f":"Items!$BS$36","v":"Итоговый финпоток нараст. итогом"},null,null,null,null,{"$f":"Prdction!$M$382","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X253-$X251)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B253=Lists!$CU$24,SUMIFS($Z253:$CV253,$Z$2:$CV$2,Periods!$Q$18),SUM($Z253:$CV253))","v":701297133.6937325},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z251:AA251))","v":14223896.113055557},{"$f":"IF(AB$11=\"\",0,SUM($Z251:AB251))","v":0},{"$f":"IF(AC$11=\"\",0,SUM($Z251:AC251))","v":0},{"$f":"IF(AD$11=\"\",0,SUM($Z251:AD251))","v":0},{"$f":"IF(AE$11=\"\",0,SUM($Z251:AE251))","v":0},{"$f":"IF(AF$11=\"\",0,SUM($Z251:AF251))","v":11343590.403357219},{"$f":"IF(AG$11=\"\",0,SUM($Z251:AG251))","v":9540752.8057566956},{"$f":"IF(AH$11=\"\",0,SUM($Z251:AH251))","v":5981330.6095010405},{"$f":"IF(AI$11=\"\",0,SUM($Z251:AI251))","v":570830.29958924931},{"$f":"IF(AJ$11=\"\",0,SUM($Z251:AJ251))","v":-2.7939677238464355E-9},{"$f":"IF(AK$11=\"\",0,SUM($Z251:AK251))","v":-2.7939677238464355E-9},{"$f":"IF(AL$11=\"\",0,SUM($Z251:AL251))","v":-2.7939677238464355E-9},{"$f":"IF(AM$11=\"\",0,SUM($Z251:AM251))","v":-2.7939677238464355E-9},{"$f":"IF(AN$11=\"\",0,SUM($Z251:AN251))","v":-2.7939677238464355E-9},{"$f":"IF(AO$11=\"\",0,SUM($Z251:AO251))","v":-2.7939677238464355E-9},{"$f":"IF(AP$11=\"\",0,SUM($Z251:AP251))","v":-2.7939677238464355E-9},{"$f":"IF(AQ$11=\"\",0,SUM($Z251:AQ251))","v":-2.7939677238464355E-9},{"$f":"IF(AR$11=\"\",0,SUM($Z251:AR251))","v":-2.7939677238464355E-9},{"$f":"IF(AS$11=\"\",0,SUM($Z251:AS251))","v":-2.7939677238464355E-9},{"$f":"IF(AT$11=\"\",0,SUM($Z251:AT251))","v":-2.7939677238464355E-9},{"$f":"IF(AU$11=\"\",0,SUM($Z251:AU251))","v":-2.7939677238464355E-9},{"$f":"IF(AV$11=\"\",0,SUM($Z251:AV251))","v":-2.7939677238464355E-9},{"$f":"IF(AW$11=\"\",0,SUM($Z251:AW251))","v":4337558.461141781},{"$f":"IF(AX$11=\"\",0,SUM($Z251:AX251))","v":7762386.6151718395},{"$f":"IF(AY$11=\"\",0,SUM($Z251:AY251))","v":3281077.547811185},{"$f":"IF(AZ$11=\"\",0,SUM($Z251:AZ251))","v":10489868.702007987},{"$f":"IF(BA$11=\"\",0,SUM($Z251:BA251))","v":18965076.104432411},{"$f":"IF(BB$11=\"\",0,SUM($Z251:BB251))","v":28573481.876082852},{"$f":"IF(BC$11=\"\",0,SUM($Z251:BC251))","v":23983890.090312671},{"$f":"IF(BD$11=\"\",0,SUM($Z251:BD251))","v":37534392.64615193},{"$f":"IF(BE$11=\"\",0,SUM($Z251:BE251))","v":51112576.779257193},{"$f":"IF(BF$11=\"\",0,SUM($Z251:BF251))","v":57909612.626795046},{"$f":"IF(BG$11=\"\",0,SUM($Z251:BG251))","v":51475802.78862863},{"$f":"IF(BH$11=\"\",0,SUM($Z251:BH251))","v":66699001.705372348},{"$f":"IF(BI$11=\"\",0,SUM($Z251:BI251))","v":80976331.863944054},{"$f":"IF(BJ$11=\"\",0,SUM($Z251:BJ251))","v":95976016.582519829},{"$f":"IF(BK$11=\"\",0,SUM($Z251:BK251))","v":89262339.107938319},{"$f":"IF(BL$11=\"\",0,SUM($Z251:BL251))","v":113908376.26915681},{"$f":"IF(BM$11=\"\",0,SUM($Z251:BM251))","v":136752424.06535155},{"$f":"IF(BN$11=\"\",0,SUM($Z251:BN251))","v":149790069.13877761},{"$f":"IF(BO$11=\"\",0,SUM($Z251:BO251))","v":143526511.51897201},{"$f":"IF(BP$11=\"\",0,SUM($Z251:BP251))","v":172503221.37633437},{"$f":"IF(BQ$11=\"\",0,SUM($Z251:BQ251))","v":199841965.95870298},{"$f":"IF(BR$11=\"\",0,SUM($Z251:BR251))","v":214522383.08974218},{"$f":"IF(BS$11=\"\",0,SUM($Z251:BS251))","v":213137038.22417143},{"$f":"IF(BT$11=\"\",0,SUM($Z251:BT251))","v":253734444.16240114},{"$f":"IF(BU$11=\"\",0,SUM($Z251:BU251))","v":291634604.08336836},{"$f":"IF(BV$11=\"\",0,SUM($Z251:BV251))","v":314673610.26922894},{"$f":"IF(BW$11=\"\",0,SUM($Z251:BW251))","v":307340069.88508719},{"$f":"IF(BX$11=\"\",0,SUM($Z251:BX251))","v":352689988.41881931},{"$f":"IF(BY$11=\"\",0,SUM($Z251:BY251))","v":394656075.32492518},{"$f":"IF(BZ$11=\"\",0,SUM($Z251:BZ251))","v":420982373.17086816},{"$f":"IF(CA$11=\"\",0,SUM($Z251:CA251))","v":409608854.54290932},{"$f":"IF(CB$11=\"\",0,SUM($Z251:CB251))","v":454587564.84909487},{"$f":"IF(CC$11=\"\",0,SUM($Z251:CC251))","v":511910373.89668113},{"$f":"IF(CD$11=\"\",0,SUM($Z251:CD251))","v":544584904.55323982},{"$f":"IF(CE$11=\"\",0,SUM($Z251:CE251))","v":534355624.45410281},{"$f":"IF(CF$11=\"\",0,SUM($Z251:CF251))","v":593427215.72019088},{"$f":"IF(CG$11=\"\",0,SUM($Z251:CG251))","v":652469538.97257972},{"$f":"IF(CH$11=\"\",0,SUM($Z251:CH251))","v":701297133.6937325},{"$f":"IF(CI$11=\"\",0,SUM($Z251:CI251))","v":0},{"$f":"IF(CJ$11=\"\",0,SUM($Z251:CJ251))","v":0},{"$f":"IF(CK$11=\"\",0,SUM($Z251:CK251))","v":0},{"$f":"IF(CL$11=\"\",0,SUM($Z251:CL251))","v":0},{"$f":"IF(CM$11=\"\",0,SUM($Z251:CM251))","v":0},{"$f":"IF(CN$11=\"\",0,SUM($Z251:CN251))","v":0},{"$f":"IF(CO$11=\"\",0,SUM($Z251:CO251))","v":0},{"$f":"IF(CP$11=\"\",0,SUM($Z251:CP251))","v":0},{"$f":"IF(CQ$11=\"\",0,SUM($Z251:CQ251))","v":0},{"$f":"IF(CR$11=\"\",0,SUM($Z251:CR251))","v":0},{"$f":"IF(CS$11=\"\",0,SUM($Z251:CS251))","v":0},{"$f":"IF(CT$11=\"\",0,SUM($Z251:CT251))","v":0},{"$f":"IF(CU$11=\"\",0,SUM($Z251:CU251))","v":0}]
[{"$f":"ROW()","v":258},null,null,null,null,null,null,{"$f":"H256","v":0},{"$f":"Calc!I640","v":"Внеоборотные активы"},null,null,null,{"$f":"M256","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z258:$CV258,$Z$2:$CV$2,Periods!$Q$18)","v":1152777.7777777617},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA640)","v":13333333.333333334},{"$f":"IF(AB$11=\"\",0,Calc!AB640)","v":34986111.111111112},{"$f":"IF(AC$11=\"\",0,Calc!AC640)","v":34402777.777777784},{"$f":"IF(AD$11=\"\",0,Calc!AD640)","v":33819444.444444448},{"$f":"IF(AE$11=\"\",0,Calc!AE640)","v":33236111.111111112},{"$f":"IF(AF$11=\"\",0,Calc!AF640)","v":32652777.777777776},{"$f":"IF(AG$11=\"\",0,Calc!AG640)","v":32069444.444444448},{"$f":"IF(AH$11=\"\",0,Calc!AH640)","v":31486111.111111112},{"$f":"IF(AI$11=\"\",0,Calc!AI640)","v":30902777.77777778},{"$f":"IF(AJ$11=\"\",0,Calc!AJ640)","v":30319444.444444448},{"$f":"IF(AK$11=\"\",0,Calc!AK640)","v":29736111.111111108},{"$f":"IF(AL$11=\"\",0,Calc!AL640)","v":29152777.77777778},{"$f":"IF(AM$11=\"\",0,Calc!AM640)","v":28569444.444444448},{"$f":"IF(AN$11=\"\",0,Calc!AN640)","v":27986111.111111112},{"$f":"IF(AO$11=\"\",0,Calc!AO640)","v":27402777.777777776},{"$f":"IF(AP$11=\"\",0,Calc!AP640)","v":26819444.44444444},{"$f":"IF(AQ$11=\"\",0,Calc!AQ640)","v":26236111.111111112},{"$f":"IF(AR$11=\"\",0,Calc!AR640)","v":25652777.77777778},{"$f":"IF(AS$11=\"\",0,Calc!AS640)","v":25069444.44444444},{"$f":"IF(AT$11=\"\",0,Calc!AT640)","v":24486111.111111108},{"$f":"IF(AU$11=\"\",0,Calc!AU640)","v":23902777.777777776},{"$f":"IF(AV$11=\"\",0,Calc!AV640)","v":23319444.444444444},{"$f":"IF(AW$11=\"\",0,Calc!AW640)","v":22736111.111111108},{"$f":"IF(AX$11=\"\",0,Calc!AX640)","v":22152777.777777776},{"$f":"IF(AY$11=\"\",0,Calc!AY640)","v":21569444.44444444},{"$f":"IF(AZ$11=\"\",0,Calc!AZ640)","v":20986111.111111112},{"$f":"IF(BA$11=\"\",0,Calc!BA640)","v":20402777.777777776},{"$f":"IF(BB$11=\"\",0,Calc!BB640)","v":19819444.444444448},{"$f":"IF(BC$11=\"\",0,Calc!BC640)","v":19236111.111111108},{"$f":"IF(BD$11=\"\",0,Calc!BD640)","v":18652777.77777778},{"$f":"IF(BE$11=\"\",0,Calc!BE640)","v":18069444.444444444},{"$f":"IF(BF$11=\"\",0,Calc!BF640)","v":17486111.111111116},{"$f":"IF(BG$11=\"\",0,Calc!BG640)","v":16902777.77777778},{"$f":"IF(BH$11=\"\",0,Calc!BH640)","v":16319444.44444445},{"$f":"IF(BI$11=\"\",0,Calc!BI640)","v":15736111.111111116},{"$f":"IF(BJ$11=\"\",0,Calc!BJ640)","v":15152777.777777784},{"$f":"IF(BK$11=\"\",0,Calc!BK640)","v":14569444.44444445},{"$f":"IF(BL$11=\"\",0,Calc!BL640)","v":13986111.111111118},{"$f":"IF(BM$11=\"\",0,Calc!BM640)","v":13402777.777777784},{"$f":"IF(BN$11=\"\",0,Calc!BN640)","v":12819444.444444451},{"$f":"IF(BO$11=\"\",0,Calc!BO640)","v":12236111.111111119},{"$f":"IF(BP$11=\"\",0,Calc!BP640)","v":11652777.777777785},{"$f":"IF(BQ$11=\"\",0,Calc!BQ640)","v":11069444.444444451},{"$f":"IF(BR$11=\"\",0,Calc!BR640)","v":10486111.111111116},{"$f":"IF(BS$11=\"\",0,Calc!BS640)","v":9902777.7777777817},{"$f":"IF(BT$11=\"\",0,Calc!BT640)","v":9319444.4444444459},{"$f":"IF(BU$11=\"\",0,Calc!BU640)","v":8736111.1111111119},{"$f":"IF(BV$11=\"\",0,Calc!BV640)","v":8152777.777777778},{"$f":"IF(BW$11=\"\",0,Calc!BW640)","v":7569444.4444444431},{"$f":"IF(BX$11=\"\",0,Calc!BX640)","v":6986111.1111111082},{"$f":"IF(BY$11=\"\",0,Calc!BY640)","v":6402777.7777777733},{"$f":"IF(BZ$11=\"\",0,Calc!BZ640)","v":5819444.4444444384},{"$f":"IF(CA$11=\"\",0,Calc!CA640)","v":5236111.1111111045},{"$f":"IF(CB$11=\"\",0,Calc!CB640)","v":4652777.7777777696},{"$f":"IF(CC$11=\"\",0,Calc!CC640)","v":4069444.4444444347},{"$f":"IF(CD$11=\"\",0,Calc!CD640)","v":3486111.1111111003},{"$f":"IF(CE$11=\"\",0,Calc!CE640)","v":2902777.7777777654},{"$f":"IF(CF$11=\"\",0,Calc!CF640)","v":2319444.4444444305},{"$f":"IF(CG$11=\"\",0,Calc!CG640)","v":1736111.1111110961},{"$f":"IF(CH$11=\"\",0,Calc!CH640)","v":1152777.7777777617},{"$f":"IF(CI$11=\"\",0,Calc!CI640)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ640)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK640)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL640)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM640)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN640)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO640)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP640)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ640)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR640)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS640)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT640)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU640)","v":0}]
[{"$f":"ROW()","v":262},null,null,null,null,null,null,{"$f":"H260","v":"АКТИВЫ"},{"$f":"Calc!I644","v":"Авансы выданные"},null,null,null,{"$f":"M260","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z262:$CV262,$Z$2:$CV$2,Periods!$Q$18)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA644)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB644)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC644)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD644)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE644)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF644)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG644)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH644)","v":0},{"$f":"IF(AI$11=\"\",0,Calc!AI644)","v":0},{"$f":"IF(AJ$11=\"\",0,Calc!AJ644)","v":0},{"$f":"IF(AK$11=\"\",0,Calc!AK644)","v":0},{"$f":"IF(AL$11=\"\",0,Calc!AL644)","v":0},{"$f":"IF(AM$11=\"\",0,Calc!AM644)","v":0},{"$f":"IF(AN$11=\"\",0,Calc!AN644)","v":0},{"$f":"IF(AO$11=\"\",0,Calc!AO644)","v":0},{"$f":"IF(AP$11=\"\",0,Calc!AP644)","v":0},{"$f":"IF(AQ$11=\"\",0,Calc!AQ644)","v":0},{"$f":"IF(AR$11=\"\",0,Calc!AR644)","v":0},{"$f":"IF(AS$11=\"\",0,Calc!AS644)","v":0},{"$f":"IF(AT$11=\"\",0,Calc!AT644)","v":0},{"$f":"IF(AU$11=\"\",0,Calc!AU644)","v":0},{"$f":"IF(AV$11=\"\",0,Calc!AV644)","v":0},{"$f":"IF(AW$11=\"\",0,Calc!AW644)","v":0},{"$f":"IF(AX$11=\"\",0,Calc!AX644)","v":0},{"$f":"IF(AY$11=\"\",0,Calc!AY644)","v":0},{"$f":"IF(AZ$11=\"\",0,Calc!AZ644)","v":0},{"$f":"IF(BA$11=\"\",0,Calc!BA644)","v":0},{"$f":"IF(BB$11=\"\",0,Calc!BB644)","v":0},{"$f":"IF(BC$11=\"\",0,Calc!BC644)","v":0},{"$f":"IF(BD$11=\"\",0,Calc!BD644)","v":0},{"$f":"IF(BE$11=\"\",0,Calc!BE644)","v":0},{"$f":"IF(BF$11=\"\",0,Calc!BF644)","v":0},{"$f":"IF(BG$11=\"\",0,Calc!BG644)","v":0},{"$f":"IF(BH$11=\"\",0,Calc!BH644)","v":0},{"$f":"IF(BI$11=\"\",0,Calc!BI644)","v":0},{"$f":"IF(BJ$11=\"\",0,Calc!BJ644)","v":0},{"$f":"IF(BK$11=\"\",0,Calc!BK644)","v":0},{"$f":"IF(BL$11=\"\",0,Calc!BL644)","v":0},{"$f":"IF(BM$11=\"\",0,Calc!BM644)","v":0},{"$f":"IF(BN$11=\"\",0,Calc!BN644)","v":0},{"$f":"IF(BO$11=\"\",0,Calc!BO644)","v":0},{"$f":"IF(BP$11=\"\",0,Calc!BP644)","v":0},{"$f":"IF(BQ$11=\"\",0,Calc!BQ644)","v":0},{"$f":"IF(BR$11=\"\",0,Calc!BR644)","v":0},{"$f":"IF(BS$11=\"\",0,Calc!BS644)","v":0},{"$f":"IF(BT$11=\"\",0,Calc!BT644)","v":0},{"$f":"IF(BU$11=\"\",0,Calc!BU644)","v":0},{"$f":"IF(BV$11=\"\",0,Calc!BV644)","v":0},{"$f":"IF(BW$11=\"\",0,Calc!BW644)","v":0},{"$f":"IF(BX$11=\"\",0,Calc!BX644)","v":0},{"$f":"IF(BY$11=\"\",0,Calc!BY644)","v":0},{"$f":"IF(BZ$11=\"\",0,Calc!BZ644)","v":0},{"$f":"IF(CA$11=\"\",0,Calc!CA644)","v":0},{"$f":"IF(CB$11=\"\",0,Calc!CB644)","v":0},{"$f":"IF(CC$11=\"\",0,Calc!CC644)","v":0},{"$f":"IF(CD$11=\"\",0,Calc!CD644)","v":0},{"$f":"IF(CE$11=\"\",0,Calc!CE644)","v":0},{"$f":"IF(CF$11=\"\",0,Calc!CF644)","v":0},{"$f":"IF(CG$11=\"\",0,Calc!CG644)","v":0},{"$f":"IF(CH$11=\"\",0,Calc!CH644)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI644)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ644)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK644)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL644)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM644)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN644)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO644)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP644)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ644)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR644)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS644)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT644)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU644)","v":0}]
[{"$f":"ROW()","v":266}]
[{"$f":"ROW()","v":267}]
[{"$f":"ROW()","v":273},null,null,null,null,null,null,{"$f":"H270","v":"ПАССИВЫ"},{"$f":"Items!$BK$23","v":"Кредиторская задолженность"},null,null,null,{"$f":"M270","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z273:$CV273,$Z$2:$CV$2,Periods!$Q$18)","v":2972016.4561116695},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA651)","v":85171.366666666698},{"$f":"IF(AB$11=\"\",0,Calc!AB651)","v":55610.233333333395},{"$f":"IF(AC$11=\"\",0,Calc!AC651)","v":54587.356666666688},{"$f":"IF(AD$11=\"\",0,Calc!AD651)","v":132228.46999999974},{"$f":"IF(AE$11=\"\",0,Calc!AE651)","v":136187.61999999965},{"$f":"IF(AF$11=\"\",0,Calc!AF651)","v":185704.58339999942},{"$f":"IF(AG$11=\"\",0,Calc!AG651)","v":137755.25735999923},{"$f":"IF(AH$11=\"\",0,Calc!AH651)","v":285896.53521333262},{"$f":"IF(AI$11=\"\",0,Calc!AI651)","v":279301.6986666657},{"$f":"IF(AJ$11=\"\",0,Calc!AJ651)","v":375478.1669333335},{"$f":"IF(AK$11=\"\",0,Calc!AK651)","v":289186.57124000043},{"$f":"IF(AL$11=\"\",0,Calc!AL651)","v":389713.04351466708},{"$f":"IF(AM$11=\"\",0,Calc!AM651)","v":512945.88350320049},{"$f":"IF(AN$11=\"\",0,Calc!AN651)","v":571435.8733869344},{"$f":"IF(AO$11=\"\",0,Calc!AO651)","v":503658.33177519962},{"$f":"IF(AP$11=\"\",0,Calc!AP651)","v":717267.42578959838},{"$f":"IF(AQ$11=\"\",0,Calc!AQ651)","v":641657.29866186157},{"$f":"IF(AR$11=\"\",0,Calc!AR651)","v":761845.10151990131},{"$f":"IF(AS$11=\"\",0,Calc!AS651)","v":678366.26814749837},{"$f":"IF(AT$11=\"\",0,Calc!AT651)","v":1015623.7262908295},{"$f":"IF(AU$11=\"\",0,Calc!AU651)","v":1013886.0785685405},{"$f":"IF(AV$11=\"\",0,Calc!AV651)","v":1235819.8252486363},{"$f":"IF(AW$11=\"\",0,Calc!AW651)","v":919639.32101843506},{"$f":"IF(AX$11=\"\",0,Calc!AX651)","v":1303591.4796683714},{"$f":"IF(AY$11=\"\",0,Calc!AY651)","v":1127844.72071895},{"$f":"IF(AZ$11=\"\",0,Calc!AZ651)","v":1681398.8133539259},{"$f":"IF(BA$11=\"\",0,Calc!BA651)","v":1145088.280802086},{"$f":"IF(BB$11=\"\",0,Calc!BB651)","v":1943541.2443759143},{"$f":"IF(BC$11=\"\",0,Calc!BC651)","v":1683931.1554919183},{"$f":"IF(BD$11=\"\",0,Calc!BD651)","v":2054831.2491185069},{"$f":"IF(BE$11=\"\",0,Calc!BE651)","v":1549447.2736838311},{"$f":"IF(BF$11=\"\",0,Calc!BF651)","v":2201766.0940360278},{"$f":"IF(BG$11=\"\",0,Calc!BG651)","v":1839202.3941359818},{"$f":"IF(BH$11=\"\",0,Calc!BH651)","v":2681160.5727023482},{"$f":"IF(BI$11=\"\",0,Calc!BI651)","v":1826991.5394335985},{"$f":"IF(BJ$11=\"\",0,Calc!BJ651)","v":3029014.6033074558},{"$f":"IF(BK$11=\"\",0,Calc!BK651)","v":2658499.597912997},{"$f":"IF(BL$11=\"\",0,Calc!BL651)","v":3261890.2986364365},{"$f":"IF(BM$11=\"\",0,Calc!BM651)","v":2381683.8814191222},{"$f":"IF(BN$11=\"\",0,Calc!BN651)","v":3382492.9325100183},{"$f":"IF(BO$11=\"\",0,Calc!BO651)","v":2882193.3603471816},{"$f":"IF(BP$11=\"\",0,Calc!BP651)","v":3485714.2681392431},{"$f":"IF(BQ$11=\"\",0,Calc!BQ651)","v":2859375.0156387687},{"$f":"IF(BR$11=\"\",0,Calc!BR651)","v":4204471.3846306205},{"$f":"IF(BS$11=\"\",0,Calc!BS651)","v":3895629.5120922327},{"$f":"IF(BT$11=\"\",0,Calc!BT651)","v":4788736.3452236056},{"$f":"IF(BU$11=\"\",0,Calc!BU651)","v":3477644.1076083779},{"$f":"IF(BV$11=\"\",0,Calc!BV651)","v":4921288.0978490114},{"$f":"IF(BW$11=\"\",0,Calc!BW651)","v":4268078.9525210857},{"$f":"IF(BX$11=\"\",0,Calc!BX651)","v":5259516.8471836448},{"$f":"IF(BY$11=\"\",0,Calc!BY651)","v":3758632.1662707925},{"$f":"IF(BZ$11=\"\",0,Calc!BZ651)","v":5222498.4317827225},{"$f":"IF(CA$11=\"\",0,Calc!CA651)","v":4913783.2044434547},{"$f":"IF(CB$11=\"\",0,Calc!CB651)","v":5838971.7177010179},{"$f":"IF(CC$11=\"\",0,Calc!CC651)","v":4552678.0135452747},{"$f":"IF(CD$11=\"\",0,Calc!CD651)","v":6447441.6506783962},{"$f":"IF(CE$11=\"\",0,Calc!CE651)","v":5209848.7852160931},{"$f":"IF(CF$11=\"\",0,Calc!CF651)","v":6803643.0152922869},{"$f":"IF(CG$11=\"\",0,Calc!CG651)","v":2877666.7273461819},{"$f":"IF(CH$11=\"\",0,Calc!CH651)","v":2972016.4561116695},{"$f":"IF(CI$11=\"\",0,Calc!CI651)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ651)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK651)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL651)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM651)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN651)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO651)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP651)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ651)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR651)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS651)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT651)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU651)","v":0}]
[{"$f":"ROW()","v":276},null,null,null,null,null,null,{"$f":"H272","v":"ПАССИВЫ"},{"$f":"Items!$BK$24","v":"Задолженность перед персоналом"},null,null,null,{"$f":"M272","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z276:$CV276,$Z$2:$CV$2,Periods!$Q$18)","v":2143719.1134466827},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA654)","v":164777.77777777778},{"$f":"IF(AB$11=\"\",0,Calc!AB654)","v":169077.77777777778},{"$f":"IF(AC$11=\"\",0,Calc!AC654)","v":258666.66666666666},{"$f":"IF(AD$11=\"\",0,Calc!AD654)","v":258666.6666666666},{"$f":"IF(AE$11=\"\",0,Calc!AE654)","v":263466.66666666663},{"$f":"IF(AF$11=\"\",0,Calc!AF654)","v":291989.99999999994},{"$f":"IF(AG$11=\"\",0,Calc!AG654)","v":303600.00000000017},{"$f":"IF(AH$11=\"\",0,Calc!AH654)","v":422049.99999999977},{"$f":"IF(AI$11=\"\",0,Calc!AI654)","v":430547.49999999977},{"$f":"IF(AJ$11=\"\",0,Calc!AJ654)","v":476127.49999999977},{"$f":"IF(AK$11=\"\",0,Calc!AK654)","v":495525.27777777798},{"$f":"IF(AL$11=\"\",0,Calc!AL654)","v":495525.27777777752},{"$f":"IF(AM$11=\"\",0,Calc!AM654)","v":508291.03611111199},{"$f":"IF(AN$11=\"\",0,Calc!AN654)","v":514491.63611111185},{"$f":"IF(AO$11=\"\",0,Calc!AO654)","v":608813.25833333423},{"$f":"IF(AP$11=\"\",0,Calc!AP654)","v":308313.33333333349},{"$f":"IF(AQ$11=\"\",0,Calc!AQ654)","v":308313.33333333349},{"$f":"IF(AR$11=\"\",0,Calc!AR654)","v":315202.88888888946},{"$f":"IF(AS$11=\"\",0,Calc!AS654)","v":347682.22222222202},{"$f":"IF(AT$11=\"\",0,Calc!AT654)","v":347682.22222222295},{"$f":"IF(AU$11=\"\",0,Calc!AU654)","v":347682.22222222388},{"$f":"IF(AV$11=\"\",0,Calc!AV654)","v":450779.50000000186},{"$f":"IF(AW$11=\"\",0,Calc!AW654)","v":497284.00000000186},{"$f":"IF(AX$11=\"\",0,Calc!AX654)","v":497284.00000000186},{"$f":"IF(AY$11=\"\",0,Calc!AY654)","v":510039.52000000328},{"$f":"IF(AZ$11=\"\",0,Calc!AZ654)","v":514145.20300000161},{"$f":"IF(BA$11=\"\",0,Calc!BA654)","v":566944.96000000089},{"$f":"IF(BB$11=\"\",0,Calc!BB654)","v":649058.61999999918},{"$f":"IF(BC$11=\"\",0,Calc!BC654)","v":649058.62000000104},{"$f":"IF(BD$11=\"\",0,Calc!BD654)","v":714698.86055555753},{"$f":"IF(BE$11=\"\",0,Calc!BE654)","v":783887.22222222388},{"$f":"IF(BF$11=\"\",0,Calc!BF654)","v":783887.2222222276},{"$f":"IF(BG$11=\"\",0,Calc!BG654)","v":783887.22222222388},{"$f":"IF(BH$11=\"\",0,Calc!BH654)","v":783887.22222222015},{"$f":"IF(BI$11=\"\",0,Calc!BI654)","v":854849.64444445074},{"$f":"IF(BJ$11=\"\",0,Calc!BJ654)","v":957441.03200000152},{"$f":"IF(BK$11=\"\",0,Calc!BK654)","v":983936.37296000496},{"$f":"IF(BL$11=\"\",0,Calc!BL654)","v":1078119.7272311151},{"$f":"IF(BM$11=\"\",0,Calc!BM654)","v":1179125.2814666592},{"$f":"IF(BN$11=\"\",0,Calc!BN654)","v":1179125.2814666666},{"$f":"IF(BO$11=\"\",0,Calc!BO654)","v":1179125.2814666629},{"$f":"IF(BP$11=\"\",0,Calc!BP654)","v":1179125.2814666629},{"$f":"IF(BQ$11=\"\",0,Calc!BQ654)","v":1271011.4807555452},{"$f":"IF(BR$11=\"\",0,Calc!BR654)","v":1271011.4807555526},{"$f":"IF(BS$11=\"\",0,Calc!BS654)","v":1271011.4807555601},{"$f":"IF(BT$11=\"\",0,Calc!BT654)","v":1522758.7835799977},{"$f":"IF(BU$11=\"\",0,Calc!BU654)","v":1655262.8595999926},{"$f":"IF(BV$11=\"\",0,Calc!BV654)","v":1655262.8595999926},{"$f":"IF(BW$11=\"\",0,Calc!BW654)","v":1702626.0186880007},{"$f":"IF(BX$11=\"\",0,Calc!BX654)","v":1702626.0186880007},{"$f":"IF(BY$11=\"\",0,Calc!BY654)","v":1821073.2545799986},{"$f":"IF(BZ$11=\"\",0,Calc!BZ654)","v":1821073.254580006},{"$f":"IF(CA$11=\"\",0,Calc!CA654)","v":1821073.2545799911},{"$f":"IF(CB$11=\"\",0,Calc!CB654)","v":1821073.2545799911},{"$f":"IF(CC$11=\"\",0,Calc!CC654)","v":2143719.1134466678},{"$f":"IF(CD$11=\"\",0,Calc!CD654)","v":2143719.1134466827},{"$f":"IF(CE$11=\"\",0,Calc!CE654)","v":2143719.1134466827},{"$f":"IF(CF$11=\"\",0,Calc!CF654)","v":2143719.1134466827},{"$f":"IF(CG$11=\"\",0,Calc!CG654)","v":2143719.1134466678},{"$f":"IF(CH$11=\"\",0,Calc!CH654)","v":2143719.1134466827},{"$f":"IF(CI$11=\"\",0,Calc!CI654)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ654)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK654)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL654)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM654)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN654)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO654)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP654)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ654)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR654)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS654)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT654)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU654)","v":0}]
[{"$f":"ROW()","v":278},null,null,null,null,null,null,{"$f":"H275","v":"ПАССИВЫ"},{"$f":"Items!$BK$33","v":"Задолженность по капзатратам"},null,null,null,{"$f":"M275","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z278:$CV278,$Z$2:$CV$2,Periods!$Q$18)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA656)","v":-13000000},{"$f":"IF(AB$11=\"\",0,Calc!AB656)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC656)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD656)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE656)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF656)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG656)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH656)","v":0},{"$f":"IF(AI$11=\"\",0,Calc!AI656)","v":0},{"$f":"IF(AJ$11=\"\",0,Calc!AJ656)","v":0},{"$f":"IF(AK$11=\"\",0,Calc!AK656)","v":0},{"$f":"IF(AL$11=\"\",0,Calc!AL656)","v":0},{"$f":"IF(AM$11=\"\",0,Calc!AM656)","v":0},{"$f":"IF(AN$11=\"\",0,Calc!AN656)","v":0},{"$f":"IF(AO$11=\"\",0,Calc!AO656)","v":0},{"$f":"IF(AP$11=\"\",0,Calc!AP656)","v":0},{"$f":"IF(AQ$11=\"\",0,Calc!AQ656)","v":0},{"$f":"IF(AR$11=\"\",0,Calc!AR656)","v":0},{"$f":"IF(AS$11=\"\",0,Calc!AS656)","v":0},{"$f":"IF(AT$11=\"\",0,Calc!AT656)","v":0},{"$f":"IF(AU$11=\"\",0,Calc!AU656)","v":0},{"$f":"IF(AV$11=\"\",0,Calc!AV656)","v":0},{"$f":"IF(AW$11=\"\",0,Calc!AW656)","v":0},{"$f":"IF(AX$11=\"\",0,Calc!AX656)","v":0},{"$f":"IF(AY$11=\"\",0,Calc!AY656)","v":0},{"$f":"IF(AZ$11=\"\",0,Calc!AZ656)","v":0},{"$f":"IF(BA$11=\"\",0,Calc!BA656)","v":0},{"$f":"IF(BB$11=\"\",0,Calc!BB656)","v":0},{"$f":"IF(BC$11=\"\",0,Calc!BC656)","v":0},{"$f":"IF(BD$11=\"\",0,Calc!BD656)","v":0},{"$f":"IF(BE$11=\"\",0,Calc!BE656)","v":0},{"$f":"IF(BF$11=\"\",0,Calc!BF656)","v":0},{"$f":"IF(BG$11=\"\",0,Calc!BG656)","v":0},{"$f":"IF(BH$11=\"\",0,Calc!BH656)","v":0},{"$f":"IF(BI$11=\"\",0,Calc!BI656)","v":0},{"$f":"IF(BJ$11=\"\",0,Calc!BJ656)","v":0},{"$f":"IF(BK$11=\"\",0,Calc!BK656)","v":0},{"$f":"IF(BL$11=\"\",0,Calc!BL656)","v":0},{"$f":"IF(BM$11=\"\",0,Calc!BM656)","v":0},{"$f":"IF(BN$11=\"\",0,Calc!BN656)","v":0},{"$f":"IF(BO$11=\"\",0,Calc!BO656)","v":0},{"$f":"IF(BP$11=\"\",0,Calc!BP656)","v":0},{"$f":"IF(BQ$11=\"\",0,Calc!BQ656)","v":0},{"$f":"IF(BR$11=\"\",0,Calc!BR656)","v":0},{"$f":"IF(BS$11=\"\",0,Calc!BS656)","v":0},{"$f":"IF(BT$11=\"\",0,Calc!BT656)","v":0},{"$f":"IF(BU$11=\"\",0,Calc!BU656)","v":0},{"$f":"IF(BV$11=\"\",0,Calc!BV656)","v":0},{"$f":"IF(BW$11=\"\",0,Calc!BW656)","v":0},{"$f":"IF(BX$11=\"\",0,Calc!BX656)","v":0},{"$f":"IF(BY$11=\"\",0,Calc!BY656)","v":0},{"$f":"IF(BZ$11=\"\",0,Calc!BZ656)","v":0},{"$f":"IF(CA$11=\"\",0,Calc!CA656)","v":0},{"$f":"IF(CB$11=\"\",0,Calc!CB656)","v":0},{"$f":"IF(CC$11=\"\",0,Calc!CC656)","v":0},{"$f":"IF(CD$11=\"\",0,Calc!CD656)","v":0},{"$f":"IF(CE$11=\"\",0,Calc!CE656)","v":0},{"$f":"IF(CF$11=\"\",0,Calc!CF656)","v":0},{"$f":"IF(CG$11=\"\",0,Calc!CG656)","v":0},{"$f":"IF(CH$11=\"\",0,Calc!CH656)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI656)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ656)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK656)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL656)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM656)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN656)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO656)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP656)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ656)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR656)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS656)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT656)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU656)","v":0}]
[{"$f":"ROW()","v":279},null,null,null,null,null,null,{"$f":"H275","v":"ПАССИВЫ"},{"$f":"Items!$BK$36","v":"Задолженность по налогам"},null,null,null,{"$f":"M275","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z279:$CV279,$Z$2:$CV$2,Periods!$Q$18)","v":42777.777777779847},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA657)","v":68750},{"$f":"IF(AB$11=\"\",0,Calc!AB657)","v":252083.33333333334},{"$f":"IF(AC$11=\"\",0,Calc!AC657)","v":432361.11111111112},{"$f":"IF(AD$11=\"\",0,Calc!AD657)","v":609583.33333333337},{"$f":"IF(AE$11=\"\",0,Calc!AE657)","v":174166.66666666663},{"$f":"IF(AF$11=\"\",0,Calc!AF657)","v":345277.77777777775},{"$f":"IF(AG$11=\"\",0,Calc!AG657)","v":513333.33333333337},{"$f":"IF(AH$11=\"\",0,Calc!AH657)","v":678333.33333333337},{"$f":"IF(AI$11=\"\",0,Calc!AI657)","v":161944.44444444473},{"$f":"IF(AJ$11=\"\",0,Calc!AJ657)","v":320833.33333333372},{"$f":"IF(AK$11=\"\",0,Calc!AK657)","v":476666.66666666698},{"$f":"IF(AL$11=\"\",0,Calc!AL657)","v":629444.44444444473},{"$f":"IF(AM$11=\"\",0,Calc!AM657)","v":149722.22222222248},{"$f":"IF(AN$11=\"\",0,Calc!AN657)","v":296388.88888888899},{"$f":"IF(AO$11=\"\",0,Calc!AO657)","v":440000},{"$f":"IF(AP$11=\"\",0,Calc!AP657)","v":580555.5555555555},{"$f":"IF(AQ$11=\"\",0,Calc!AQ657)","v":137500},{"$f":"IF(AR$11=\"\",0,Calc!AR657)","v":271944.4444444445},{"$f":"IF(AS$11=\"\",0,Calc!AS657)","v":403333.33333333349},{"$f":"IF(AT$11=\"\",0,Calc!AT657)","v":531666.66666666698},{"$f":"IF(AU$11=\"\",0,Calc!AU657)","v":125277.77777777798},{"$f":"IF(AV$11=\"\",0,Calc!AV657)","v":247500},{"$f":"IF(AW$11=\"\",0,Calc!AW657)","v":366666.66666666651},{"$f":"IF(AX$11=\"\",0,Calc!AX657)","v":482777.77777777752},{"$f":"IF(AY$11=\"\",0,Calc!AY657)","v":113055.5555555555},{"$f":"IF(AZ$11=\"\",0,Calc!AZ657)","v":223055.5555555555},{"$f":"IF(BA$11=\"\",0,Calc!BA657)","v":330000},{"$f":"IF(BB$11=\"\",0,Calc!BB657)","v":433888.88888888899},{"$f":"IF(BC$11=\"\",0,Calc!BC657)","v":100833.33333333349},{"$f":"IF(BD$11=\"\",0,Calc!BD657)","v":198611.11111111147},{"$f":"IF(BE$11=\"\",0,Calc!BE657)","v":293333.33333333349},{"$f":"IF(BF$11=\"\",0,Calc!BF657)","v":385000.00000000047},{"$f":"IF(BG$11=\"\",0,Calc!BG657)","v":88611.111111111008},{"$f":"IF(BH$11=\"\",0,Calc!BH657)","v":174166.66666666698},{"$f":"IF(BI$11=\"\",0,Calc!BI657)","v":256666.66666666698},{"$f":"IF(BJ$11=\"\",0,Calc!BJ657)","v":336111.11111111101},{"$f":"IF(BK$11=\"\",0,Calc!BK657)","v":76388.888888888992},{"$f":"IF(BL$11=\"\",0,Calc!BL657)","v":149722.22222222202},{"$f":"IF(BM$11=\"\",0,Calc!BM657)","v":220000},{"$f":"IF(BN$11=\"\",0,Calc!BN657)","v":287222.22222222202},{"$f":"IF(BO$11=\"\",0,Calc!BO657)","v":64166.666666666977},{"$f":"IF(BP$11=\"\",0,Calc!BP657)","v":125277.77777777798},{"$f":"IF(BQ$11=\"\",0,Calc!BQ657)","v":183333.33333333395},{"$f":"IF(BR$11=\"\",0,Calc!BR657)","v":238333.33333333395},{"$f":"IF(BS$11=\"\",0,Calc!BS657)","v":51944.444444444962},{"$f":"IF(BT$11=\"\",0,Calc!BT657)","v":100833.33333333395},{"$f":"IF(BU$11=\"\",0,Calc!BU657)","v":146666.66666666698},{"$f":"IF(BV$11=\"\",0,Calc!BV657)","v":189444.44444444496},{"$f":"IF(BW$11=\"\",0,Calc!BW657)","v":39722.222222222947},{"$f":"IF(BX$11=\"\",0,Calc!BX657)","v":76388.888888889924},{"$f":"IF(BY$11=\"\",0,Calc!BY657)","v":110000.00000000093},{"$f":"IF(BZ$11=\"\",0,Calc!BZ657)","v":140555.5555555569},{"$f":"IF(CA$11=\"\",0,Calc!CA657)","v":27500.000000001863},{"$f":"IF(CB$11=\"\",0,Calc!CB657)","v":51944.444444445893},{"$f":"IF(CC$11=\"\",0,Calc!CC657)","v":73333.333333334886},{"$f":"IF(CD$11=\"\",0,Calc!CD657)","v":91666.666666667908},{"$f":"IF(CE$11=\"\",0,Calc!CE657)","v":15277.777777779847},{"$f":"IF(CF$11=\"\",0,Calc!CF657)","v":27500.000000001863},{"$f":"IF(CG$11=\"\",0,Calc!CG657)","v":36666.66666666884},{"$f":"IF(CH$11=\"\",0,Calc!CH657)","v":42777.777777779847},{"$f":"IF(CI$11=\"\",0,Calc!CI657)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ657)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK657)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL657)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM657)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN657)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO657)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP657)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ657)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR657)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS657)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT657)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU657)","v":0}]
[{"$f":"ROW()","v":280},null,null,null,null,null,null,{"$f":"H275","v":"ПАССИВЫ"},{"$f":"Items!$BK$37","v":"Задолженность по НДС"},null,null,null,{"$f":"M275","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z280:$CV280,$Z$2:$CV$2,Periods!$Q$18)","v":15479447.636981815},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA658)","v":-129723.83856481485},{"$f":"IF(AB$11=\"\",0,Calc!AB658)","v":-46618.634013888892},{"$f":"IF(AC$11=\"\",0,Calc!AC658)","v":33982.158425925998},{"$f":"IF(AD$11=\"\",0,Calc!AD658)","v":-78533.688064444403},{"$f":"IF(AE$11=\"\",0,Calc!AE658)","v":-130568.66021666685},{"$f":"IF(AF$11=\"\",0,Calc!AF658)","v":71846.100565944449},{"$f":"IF(AG$11=\"\",0,Calc!AG658)","v":203928.76779720024},{"$f":"IF(AH$11=\"\",0,Calc!AH658)","v":41874.576725813444},{"$f":"IF(AI$11=\"\",0,Calc!AI658)","v":-95076.172588033194},{"$f":"IF(AJ$11=\"\",0,Calc!AJ658)","v":355706.70365449716},{"$f":"IF(AK$11=\"\",0,Calc!AK658)","v":574467.26483396301},{"$f":"IF(AL$11=\"\",0,Calc!AL658)","v":398501.55349639989},{"$f":"IF(AM$11=\"\",0,Calc!AM658)","v":-6886.5854123916943},{"$f":"IF(AN$11=\"\",0,Calc!AN658)","v":455229.12564393459},{"$f":"IF(AO$11=\"\",0,Calc!AO658)","v":1172030.8642403404},{"$f":"IF(AP$11=\"\",0,Calc!AP658)","v":877226.68394434685},{"$f":"IF(AQ$11=\"\",0,Calc!AQ658)","v":294512.81811856711},{"$f":"IF(AR$11=\"\",0,Calc!AR658)","v":1093275.5118106534},{"$f":"IF(AS$11=\"\",0,Calc!AS658)","v":1454408.5262845801},{"$f":"IF(AT$11=\"\",0,Calc!AT658)","v":998526.62133291643},{"$f":"IF(AU$11=\"\",0,Calc!AU658)","v":605905.23310397658},{"$f":"IF(AV$11=\"\",0,Calc!AV658)","v":1911286.9705572966},{"$f":"IF(AW$11=\"\",0,Calc!AW658)","v":2526945.1311193425},{"$f":"IF(AX$11=\"\",0,Calc!AX658)","v":1926292.5898433514},{"$f":"IF(AY$11=\"\",0,Calc!AY658)","v":756768.82056565396},{"$f":"IF(AZ$11=\"\",0,Calc!AZ658)","v":2141526.9137894753},{"$f":"IF(BA$11=\"\",0,Calc!BA658)","v":2881865.1188968346},{"$f":"IF(BB$11=\"\",0,Calc!BB658)","v":3023428.240004763},{"$f":"IF(BC$11=\"\",0,Calc!BC658)","v":1218994.6528636254},{"$f":"IF(BD$11=\"\",0,Calc!BD658)","v":3540246.2599386312},{"$f":"IF(BE$11=\"\",0,Calc!BE658)","v":4628449.7719195969},{"$f":"IF(BF$11=\"\",0,Calc!BF658)","v":3588150.4309525192},{"$f":"IF(BG$11=\"\",0,Calc!BG658)","v":1455850.2075863108},{"$f":"IF(BH$11=\"\",0,Calc!BH658)","v":3893764.294406943},{"$f":"IF(BI$11=\"\",0,Calc!BI658)","v":5035677.9467809126},{"$f":"IF(BJ$11=\"\",0,Calc!BJ658)","v":5106098.9666794017},{"$f":"IF(BK$11=\"\",0,Calc!BK658)","v":2164219.0042301118},{"$f":"IF(BL$11=\"\",0,Calc!BL658)","v":6004764.7555830553},{"$f":"IF(BM$11=\"\",0,Calc!BM658)","v":7447900.725671567},{"$f":"IF(BN$11=\"\",0,Calc!BN658)","v":5847799.6089295745},{"$f":"IF(BO$11=\"\",0,Calc!BO658)","v":2417651.4263939559},{"$f":"IF(BP$11=\"\",0,Calc!BP658)","v":6674141.7585931271},{"$f":"IF(BQ$11=\"\",0,Calc!BQ658)","v":8214090.2736991495},{"$f":"IF(BR$11=\"\",0,Calc!BR658)","v":6197617.2849435806},{"$f":"IF(BS$11=\"\",0,Calc!BS658)","v":3448687.526434958},{"$f":"IF(BT$11=\"\",0,Calc!BT658)","v":9241380.4707086086},{"$f":"IF(BU$11=\"\",0,Calc!BU658)","v":11348918.318865895},{"$f":"IF(BV$11=\"\",0,Calc!BV658)","v":8942397.8957128972},{"$f":"IF(BW$11=\"\",0,Calc!BW658)","v":3872919.7478111237},{"$f":"IF(BX$11=\"\",0,Calc!BX658)","v":10376232.348710239},{"$f":"IF(BY$11=\"\",0,Calc!BY658)","v":12623347.800894052},{"$f":"IF(BZ$11=\"\",0,Calc!BZ658)","v":10048158.855267256},{"$f":"IF(CA$11=\"\",0,Calc!CA658)","v":3634420.8047965467},{"$f":"IF(CB$11=\"\",0,Calc!CB658)","v":10442630.396918774},{"$f":"IF(CC$11=\"\",0,Calc!CC658)","v":15433036.375985622},{"$f":"IF(CD$11=\"\",0,Calc!CD658)","v":12315279.043167502},{"$f":"IF(CE$11=\"\",0,Calc!CE658)","v":5117751.4511769116},{"$f":"IF(CF$11=\"\",0,Calc!CF658)","v":13405453.926908344},{"$f":"IF(CG$11=\"\",0,Calc!CG658)","v":17241366.171152413},{"$f":"IF(CH$11=\"\",0,Calc!CH658)","v":15479447.636981815},{"$f":"IF(CI$11=\"\",0,Calc!CI658)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ658)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK658)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL658)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM658)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN658)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO658)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP658)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ658)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR658)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS658)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT658)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU658)","v":0}]
[{"$f":"ROW()","v":281},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Items!$BK$38","v":"Задолженность по НП"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z281:$CV281,$Z$2:$CV$2,Periods!$Q$18)","v":8946589.0396895707},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA673)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB673)","v":0},{"$f":"IF(AC$11=\"\",0,Calc!AC673)","v":0},{"$f":"IF(AD$11=\"\",0,Calc!AD673)","v":0},{"$f":"IF(AE$11=\"\",0,Calc!AE673)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF673)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG673)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH673)","v":0},{"$f":"IF(AI$11=\"\",0,Calc!AI673)","v":0},{"$f":"IF(AJ$11=\"\",0,Calc!AJ673)","v":0},{"$f":"IF(AK$11=\"\",0,Calc!AK673)","v":0},{"$f":"IF(AL$11=\"\",0,Calc!AL673)","v":0},{"$f":"IF(AM$11=\"\",0,Calc!AM673)","v":0},{"$f":"IF(AN$11=\"\",0,Calc!AN673)","v":0},{"$f":"IF(AO$11=\"\",0,Calc!AO673)","v":0},{"$f":"IF(AP$11=\"\",0,Calc!AP673)","v":0},{"$f":"IF(AQ$11=\"\",0,Calc!AQ673)","v":0},{"$f":"IF(AR$11=\"\",0,Calc!AR673)","v":0},{"$f":"IF(AS$11=\"\",0,Calc!AS673)","v":0},{"$f":"IF(AT$11=\"\",0,Calc!AT673)","v":0},{"$f":"IF(AU$11=\"\",0,Calc!AU673)","v":0},{"$f":"IF(AV$11=\"\",0,Calc!AV673)","v":0},{"$f":"IF(AW$11=\"\",0,Calc!AW673)","v":0},{"$f":"IF(AX$11=\"\",0,Calc!AX673)","v":0},{"$f":"IF(AY$11=\"\",0,Calc!AY673)","v":0},{"$f":"IF(AZ$11=\"\",0,Calc!AZ673)","v":0},{"$f":"IF(BA$11=\"\",0,Calc!BA673)","v":0},{"$f":"IF(BB$11=\"\",0,Calc!BB673)","v":568624.70955884911},{"$f":"IF(BC$11=\"\",0,Calc!BC673)","v":312627.02968786203},{"$f":"IF(BD$11=\"\",0,Calc!BD673)","v":2558998.6602351735},{"$f":"IF(BE$11=\"\",0,Calc!BE673)","v":2791058.2464131354},{"$f":"IF(BF$11=\"\",0,Calc!BF673)","v":2255265.025124385},{"$f":"IF(BG$11=\"\",0,Calc!BG673)","v":419189.59578367695},{"$f":"IF(BH$11=\"\",0,Calc!BH673)","v":3123731.1837496106},{"$f":"IF(BI$11=\"\",0,Calc!BI673)","v":3201784.6388670839},{"$f":"IF(BJ$11=\"\",0,Calc!BJ673)","v":3720418.571617825},{"$f":"IF(BK$11=\"\",0,Calc!BK673)","v":1023114.6188572235},{"$f":"IF(BL$11=\"\",0,Calc!BL673)","v":4660349.6413420774},{"$f":"IF(BM$11=\"\",0,Calc!BM673)","v":4762602.6953822672},{"$f":"IF(BN$11=\"\",0,Calc!BN673)","v":3956106.5785618275},{"$f":"IF(BO$11=\"\",0,Calc!BO673)","v":1028300.8122085258},{"$f":"IF(BP$11=\"\",0,Calc!BP673)","v":5169986.7406197339},{"$f":"IF(BQ$11=\"\",0,Calc!BQ673)","v":5570463.0363134816},{"$f":"IF(BR$11=\"\",0,Calc!BR673)","v":4629727.6881318986},{"$f":"IF(BS$11=\"\",0,Calc!BS673)","v":2357121.3523594961},{"$f":"IF(BT$11=\"\",0,Calc!BT673)","v":7328979.5087293386},{"$f":"IF(BU$11=\"\",0,Calc!BU673)","v":7584252.2657218799},{"$f":"IF(BV$11=\"\",0,Calc!BV673)","v":6347034.5639851987},{"$f":"IF(BW$11=\"\",0,Calc!BW673)","v":2022246.3444539458},{"$f":"IF(BX$11=\"\",0,Calc!BX673)","v":8258374.3059892505},{"$f":"IF(BY$11=\"\",0,Calc!BY673)","v":8447521.5913347453},{"$f":"IF(BZ$11=\"\",0,Calc!BZ673)","v":7122241.7422395796},{"$f":"IF(CA$11=\"\",0,Calc!CA673)","v":1993477.3621456474},{"$f":"IF(CB$11=\"\",0,Calc!CB673)","v":8469766.9501883835},{"$f":"IF(CC$11=\"\",0,Calc!CC673)","v":10780864.300162449},{"$f":"IF(CD$11=\"\",0,Calc!CD673)","v":8963088.7542084754},{"$f":"IF(CE$11=\"\",0,Calc!CE673)","v":2661597.4016628563},{"$f":"IF(CF$11=\"\",0,Calc!CF673)","v":10576973.457262903},{"$f":"IF(CG$11=\"\",0,Calc!CG673)","v":10633585.956294239},{"$f":"IF(CH$11=\"\",0,Calc!CH673)","v":8946589.0396895707},{"$f":"IF(CI$11=\"\",0,Calc!CI673)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ673)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK673)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL673)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM673)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN673)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO673)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP673)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ673)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR673)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS673)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT673)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU673)","v":0}]
[{"$f":"ROW()","v":282},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Items!$BK$41","v":"Вложения Учредителей в капитал"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z282:$CV282,$Z$2:$CV$2,Periods!$Q$18)","v":30000000},null,null,{"$f":"IF(AA$11=\"\",0,SUM(Calc!$Z709:AA709))","v":30000000},{"$f":"IF(AB$11=\"\",0,SUM(Calc!$Z709:AB709))","v":30000000},{"$f":"IF(AC$11=\"\",0,SUM(Calc!$Z709:AC709))","v":30000000},{"$f":"IF(AD$11=\"\",0,SUM(Calc!$Z709:AD709))","v":30000000},{"$f":"IF(AE$11=\"\",0,SUM(Calc!$Z709:AE709))","v":30000000},{"$f":"IF(AF$11=\"\",0,SUM(Calc!$Z709:AF709))","v":30000000},{"$f":"IF(AG$11=\"\",0,SUM(Calc!$Z709:AG709))","v":30000000},{"$f":"IF(AH$11=\"\",0,SUM(Calc!$Z709:AH709))","v":30000000},{"$f":"IF(AI$11=\"\",0,SUM(Calc!$Z709:AI709))","v":30000000},{"$f":"IF(AJ$11=\"\",0,SUM(Calc!$Z709:AJ709))","v":30000000},{"$f":"IF(AK$11=\"\",0,SUM(Calc!$Z709:AK709))","v":30000000},{"$f":"IF(AL$11=\"\",0,SUM(Calc!$Z709:AL709))","v":30000000},{"$f":"IF(AM$11=\"\",0,SUM(Calc!$Z709:AM709))","v":30000000},{"$f":"IF(AN$11=\"\",0,SUM(Calc!$Z709:AN709))","v":30000000},{"$f":"IF(AO$11=\"\",0,SUM(Calc!$Z709:AO709))","v":30000000},{"$f":"IF(AP$11=\"\",0,SUM(Calc!$Z709:AP709))","v":30000000},{"$f":"IF(AQ$11=\"\",0,SUM(Calc!$Z709:AQ709))","v":30000000},{"$f":"IF(AR$11=\"\",0,SUM(Calc!$Z709:AR709))","v":30000000},{"$f":"IF(AS$11=\"\",0,SUM(Calc!$Z709:AS709))","v":30000000},{"$f":"IF(AT$11=\"\",0,SUM(Calc!$Z709:AT709))","v":30000000},{"$f":"IF(AU$11=\"\",0,SUM(Calc!$Z709:AU709))","v":30000000},{"$f":"IF(AV$11=\"\",0,SUM(Calc!$Z709:AV709))","v":30000000},{"$f":"IF(AW$11=\"\",0,SUM(Calc!$Z709:AW709))","v":30000000},{"$f":"IF(AX$11=\"\",0,SUM(Calc!$Z709:AX709))","v":30000000},{"$f":"IF(AY$11=\"\",0,SUM(Calc!$Z709:AY709))","v":30000000},{"$f":"IF(AZ$11=\"\",0,SUM(Calc!$Z709:AZ709))","v":30000000},{"$f":"IF(BA$11=\"\",0,SUM(Calc!$Z709:BA709))","v":30000000},{"$f":"IF(BB$11=\"\",0,SUM(Calc!$Z709:BB709))","v":30000000},{"$f":"IF(BC$11=\"\",0,SUM(Calc!$Z709:BC709))","v":30000000},{"$f":"IF(BD$11=\"\",0,SUM(Calc!$Z709:BD709))","v":30000000},{"$f":"IF(BE$11=\"\",0,SUM(Calc!$Z709:BE709))","v":30000000},{"$f":"IF(BF$11=\"\",0,SUM(Calc!$Z709:BF709))","v":30000000},{"$f":"IF(BG$11=\"\",0,SUM(Calc!$Z709:BG709))","v":30000000},{"$f":"IF(BH$11=\"\",0,SUM(Calc!$Z709:BH709))","v":30000000},{"$f":"IF(BI$11=\"\",0,SUM(Calc!$Z709:BI709))","v":30000000},{"$f":"IF(BJ$11=\"\",0,SUM(Calc!$Z709:BJ709))","v":30000000},{"$f":"IF(BK$11=\"\",0,SUM(Calc!$Z709:BK709))","v":30000000},{"$f":"IF(BL$11=\"\",0,SUM(Calc!$Z709:BL709))","v":30000000},{"$f":"IF(BM$11=\"\",0,SUM(Calc!$Z709:BM709))","v":30000000},{"$f":"IF(BN$11=\"\",0,SUM(Calc!$Z709:BN709))","v":30000000},{"$f":"IF(BO$11=\"\",0,SUM(Calc!$Z709:BO709))","v":30000000},{"$f":"IF(BP$11=\"\",0,SUM(Calc!$Z709:BP709))","v":30000000},{"$f":"IF(BQ$11=\"\",0,SUM(Calc!$Z709:BQ709))","v":30000000},{"$f":"IF(BR$11=\"\",0,SUM(Calc!$Z709:BR709))","v":30000000},{"$f":"IF(BS$11=\"\",0,SUM(Calc!$Z709:BS709))","v":30000000},{"$f":"IF(BT$11=\"\",0,SUM(Calc!$Z709:BT709))","v":30000000},{"$f":"IF(BU$11=\"\",0,SUM(Calc!$Z709:BU709))","v":30000000},{"$f":"IF(BV$11=\"\",0,SUM(Calc!$Z709:BV709))","v":30000000},{"$f":"IF(BW$11=\"\",0,SUM(Calc!$Z709:BW709))","v":30000000},{"$f":"IF(BX$11=\"\",0,SUM(Calc!$Z709:BX709))","v":30000000},{"$f":"IF(BY$11=\"\",0,SUM(Calc!$Z709:BY709))","v":30000000},{"$f":"IF(BZ$11=\"\",0,SUM(Calc!$Z709:BZ709))","v":30000000},{"$f":"IF(CA$11=\"\",0,SUM(Calc!$Z709:CA709))","v":30000000},{"$f":"IF(CB$11=\"\",0,SUM(Calc!$Z709:CB709))","v":30000000},{"$f":"IF(CC$11=\"\",0,SUM(Calc!$Z709:CC709))","v":30000000},{"$f":"IF(CD$11=\"\",0,SUM(Calc!$Z709:CD709))","v":30000000},{"$f":"IF(CE$11=\"\",0,SUM(Calc!$Z709:CE709))","v":30000000},{"$f":"IF(CF$11=\"\",0,SUM(Calc!$Z709:CF709))","v":30000000},{"$f":"IF(CG$11=\"\",0,SUM(Calc!$Z709:CG709))","v":30000000},{"$f":"IF(CH$11=\"\",0,SUM(Calc!$Z709:CH709))","v":30000000},{"$f":"IF(CI$11=\"\",0,SUM(Calc!$Z709:CI709))","v":0},{"$f":"IF(CJ$11=\"\",0,SUM(Calc!$Z709:CJ709))","v":0},{"$f":"IF(CK$11=\"\",0,SUM(Calc!$Z709:CK709))","v":0},{"$f":"IF(CL$11=\"\",0,SUM(Calc!$Z709:CL709))","v":0},{"$f":"IF(CM$11=\"\",0,SUM(Calc!$Z709:CM709))","v":0},{"$f":"IF(CN$11=\"\",0,SUM(Calc!$Z709:CN709))","v":0},{"$f":"IF(CO$11=\"\",0,SUM(Calc!$Z709:CO709))","v":0},{"$f":"IF(CP$11=\"\",0,SUM(Calc!$Z709:CP709))","v":0},{"$f":"IF(CQ$11=\"\",0,SUM(Calc!$Z709:CQ709))","v":0},{"$f":"IF(CR$11=\"\",0,SUM(Calc!$Z709:CR709))","v":0},{"$f":"IF(CS$11=\"\",0,SUM(Calc!$Z709:CS709))","v":0},{"$f":"IF(CT$11=\"\",0,SUM(Calc!$Z709:CT709))","v":0},{"$f":"IF(CU$11=\"\",0,SUM(Calc!$Z709:CU709))","v":0}]
[{"$f":"ROW()","v":283},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Items!$BK$39","v":"Остаток долга по кредиту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z283:$CV283,$Z$2:$CV$2,Periods!$Q$18)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA739)","v":15000000},{"$f":"IF(AB$11=\"\",0,Calc!AB739)","v":15000000},{"$f":"IF(AC$11=\"\",0,Calc!AC739)","v":15000000},{"$f":"IF(AD$11=\"\",0,Calc!AD739)","v":15000000},{"$f":"IF(AE$11=\"\",0,Calc!AE739)","v":15000000},{"$f":"IF(AF$11=\"\",0,Calc!AF739)","v":30000000},{"$f":"IF(AG$11=\"\",0,Calc!AG739)","v":30000000},{"$f":"IF(AH$11=\"\",0,Calc!AH739)","v":30000000},{"$f":"IF(AI$11=\"\",0,Calc!AI739)","v":30000000},{"$f":"IF(AJ$11=\"\",0,Calc!AJ739)","v":30000000},{"$f":"IF(AK$11=\"\",0,Calc!AK739)","v":30000000},{"$f":"IF(AL$11=\"\",0,Calc!AL739)","v":30000000},{"$f":"IF(AM$11=\"\",0,Calc!AM739)","v":30000000},{"$f":"IF(AN$11=\"\",0,Calc!AN739)","v":30000000},{"$f":"IF(AO$11=\"\",0,Calc!AO739)","v":30000000},{"$f":"IF(AP$11=\"\",0,Calc!AP739)","v":30000000},{"$f":"IF(AQ$11=\"\",0,Calc!AQ739)","v":30000000},{"$f":"IF(AR$11=\"\",0,Calc!AR739)","v":30000000},{"$f":"IF(AS$11=\"\",0,Calc!AS739)","v":30000000},{"$f":"IF(AT$11=\"\",0,Calc!AT739)","v":30000000},{"$f":"IF(AU$11=\"\",0,Calc!AU739)","v":28500000},{"$f":"IF(AV$11=\"\",0,Calc!AV739)","v":27000000},{"$f":"IF(AW$11=\"\",0,Calc!AW739)","v":25500000},{"$f":"IF(AX$11=\"\",0,Calc!AX739)","v":24000000},{"$f":"IF(AY$11=\"\",0,Calc!AY739)","v":22500000},{"$f":"IF(AZ$11=\"\",0,Calc!AZ739)","v":21000000},{"$f":"IF(BA$11=\"\",0,Calc!BA739)","v":19500000},{"$f":"IF(BB$11=\"\",0,Calc!BB739)","v":18000000},{"$f":"IF(BC$11=\"\",0,Calc!BC739)","v":16500000},{"$f":"IF(BD$11=\"\",0,Calc!BD739)","v":15000000},{"$f":"IF(BE$11=\"\",0,Calc!BE739)","v":13500000},{"$f":"IF(BF$11=\"\",0,Calc!BF739)","v":12000000},{"$f":"IF(BG$11=\"\",0,Calc!BG739)","v":10500000},{"$f":"IF(BH$11=\"\",0,Calc!BH739)","v":9000000},{"$f":"IF(BI$11=\"\",0,Calc!BI739)","v":7500000},{"$f":"IF(BJ$11=\"\",0,Calc!BJ739)","v":6000000},{"$f":"IF(BK$11=\"\",0,Calc!BK739)","v":4500000},{"$f":"IF(BL$11=\"\",0,Calc!BL739)","v":3000000},{"$f":"IF(BM$11=\"\",0,Calc!BM739)","v":1500000},{"$f":"IF(BN$11=\"\",0,Calc!BN739)","v":0},{"$f":"IF(BO$11=\"\",0,Calc!BO739)","v":0},{"$f":"IF(BP$11=\"\",0,Calc!BP739)","v":0},{"$f":"IF(BQ$11=\"\",0,Calc!BQ739)","v":0},{"$f":"IF(BR$11=\"\",0,Calc!BR739)","v":0},{"$f":"IF(BS$11=\"\",0,Calc!BS739)","v":0},{"$f":"IF(BT$11=\"\",0,Calc!BT739)","v":0},{"$f":"IF(BU$11=\"\",0,Calc!BU739)","v":0},{"$f":"IF(BV$11=\"\",0,Calc!BV739)","v":0},{"$f":"IF(BW$11=\"\",0,Calc!BW739)","v":0},{"$f":"IF(BX$11=\"\",0,Calc!BX739)","v":0},{"$f":"IF(BY$11=\"\",0,Calc!BY739)","v":0},{"$f":"IF(BZ$11=\"\",0,Calc!BZ739)","v":0},{"$f":"IF(CA$11=\"\",0,Calc!CA739)","v":0},{"$f":"IF(CB$11=\"\",0,Calc!CB739)","v":0},{"$f":"IF(CC$11=\"\",0,Calc!CC739)","v":0},{"$f":"IF(CD$11=\"\",0,Calc!CD739)","v":0},{"$f":"IF(CE$11=\"\",0,Calc!CE739)","v":0},{"$f":"IF(CF$11=\"\",0,Calc!CF739)","v":0},{"$f":"IF(CG$11=\"\",0,Calc!CG739)","v":0},{"$f":"IF(CH$11=\"\",0,Calc!CH739)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI739)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ739)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK739)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL739)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM739)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN739)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO739)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP739)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ739)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR739)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS739)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT739)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU739)","v":0}]
[{"$f":"ROW()","v":284},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Items!$BK$40","v":"Задолженность по выплате %% по кредиту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z284:$CV284,$Z$2:$CV$2,Periods!$Q$18)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA745)","v":300000},{"$f":"IF(AB$11=\"\",0,Calc!AB745)","v":300000},{"$f":"IF(AC$11=\"\",0,Calc!AC745)","v":300000},{"$f":"IF(AD$11=\"\",0,Calc!AD745)","v":300000},{"$f":"IF(AE$11=\"\",0,Calc!AE745)","v":300000},{"$f":"IF(AF$11=\"\",0,Calc!AF745)","v":600000},{"$f":"IF(AG$11=\"\",0,Calc!AG745)","v":600000},{"$f":"IF(AH$11=\"\",0,Calc!AH745)","v":600000},{"$f":"IF(AI$11=\"\",0,Calc!AI745)","v":600000},{"$f":"IF(AJ$11=\"\",0,Calc!AJ745)","v":600000},{"$f":"IF(AK$11=\"\",0,Calc!AK745)","v":600000},{"$f":"IF(AL$11=\"\",0,Calc!AL745)","v":600000},{"$f":"IF(AM$11=\"\",0,Calc!AM745)","v":600000},{"$f":"IF(AN$11=\"\",0,Calc!AN745)","v":600000},{"$f":"IF(AO$11=\"\",0,Calc!AO745)","v":600000},{"$f":"IF(AP$11=\"\",0,Calc!AP745)","v":600000},{"$f":"IF(AQ$11=\"\",0,Calc!AQ745)","v":600000},{"$f":"IF(AR$11=\"\",0,Calc!AR745)","v":600000},{"$f":"IF(AS$11=\"\",0,Calc!AS745)","v":600000},{"$f":"IF(AT$11=\"\",0,Calc!AT745)","v":600000},{"$f":"IF(AU$11=\"\",0,Calc!AU745)","v":570000},{"$f":"IF(AV$11=\"\",0,Calc!AV745)","v":540000},{"$f":"IF(AW$11=\"\",0,Calc!AW745)","v":510000},{"$f":"IF(AX$11=\"\",0,Calc!AX745)","v":480000},{"$f":"IF(AY$11=\"\",0,Calc!AY745)","v":450000},{"$f":"IF(AZ$11=\"\",0,Calc!AZ745)","v":420000},{"$f":"IF(BA$11=\"\",0,Calc!BA745)","v":390000},{"$f":"IF(BB$11=\"\",0,Calc!BB745)","v":360000},{"$f":"IF(BC$11=\"\",0,Calc!BC745)","v":330000},{"$f":"IF(BD$11=\"\",0,Calc!BD745)","v":300000},{"$f":"IF(BE$11=\"\",0,Calc!BE745)","v":270000},{"$f":"IF(BF$11=\"\",0,Calc!BF745)","v":240000},{"$f":"IF(BG$11=\"\",0,Calc!BG745)","v":210000},{"$f":"IF(BH$11=\"\",0,Calc!BH745)","v":180000},{"$f":"IF(BI$11=\"\",0,Calc!BI745)","v":150000},{"$f":"IF(BJ$11=\"\",0,Calc!BJ745)","v":120000},{"$f":"IF(BK$11=\"\",0,Calc!BK745)","v":90000},{"$f":"IF(BL$11=\"\",0,Calc!BL745)","v":60000},{"$f":"IF(BM$11=\"\",0,Calc!BM745)","v":30000},{"$f":"IF(BN$11=\"\",0,Calc!BN745)","v":0},{"$f":"IF(BO$11=\"\",0,Calc!BO745)","v":0},{"$f":"IF(BP$11=\"\",0,Calc!BP745)","v":0},{"$f":"IF(BQ$11=\"\",0,Calc!BQ745)","v":0},{"$f":"IF(BR$11=\"\",0,Calc!BR745)","v":0},{"$f":"IF(BS$11=\"\",0,Calc!BS745)","v":0},{"$f":"IF(BT$11=\"\",0,Calc!BT745)","v":0},{"$f":"IF(BU$11=\"\",0,Calc!BU745)","v":0},{"$f":"IF(BV$11=\"\",0,Calc!BV745)","v":0},{"$f":"IF(BW$11=\"\",0,Calc!BW745)","v":0},{"$f":"IF(BX$11=\"\",0,Calc!BX745)","v":0},{"$f":"IF(BY$11=\"\",0,Calc!BY745)","v":0},{"$f":"IF(BZ$11=\"\",0,Calc!BZ745)","v":0},{"$f":"IF(CA$11=\"\",0,Calc!CA745)","v":0},{"$f":"IF(CB$11=\"\",0,Calc!CB745)","v":0},{"$f":"IF(CC$11=\"\",0,Calc!CC745)","v":0},{"$f":"IF(CD$11=\"\",0,Calc!CD745)","v":0},{"$f":"IF(CE$11=\"\",0,Calc!CE745)","v":0},{"$f":"IF(CF$11=\"\",0,Calc!CF745)","v":0},{"$f":"IF(CG$11=\"\",0,Calc!CG745)","v":0},{"$f":"IF(CH$11=\"\",0,Calc!CH745)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI745)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ745)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK745)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL745)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM745)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN745)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO745)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP745)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ745)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR745)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS745)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT745)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU745)","v":0}]
[{"$f":"ROW()","v":285},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Calc!$H$767","v":"Остаток долга по овердрафту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z285:$CV285,$Z$2:$CV$2,Periods!$Q$18)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA767)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB767)","v":542972.98579629511},{"$f":"IF(AC$11=\"\",0,Calc!AC767)","v":2232787.6112268507},{"$f":"IF(AD$11=\"\",0,Calc!AD767)","v":2321195.2291505556},{"$f":"IF(AE$11=\"\",0,Calc!AE767)","v":1925610.0176581072},{"$f":"IF(AF$11=\"\",0,Calc!AF767)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG767)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH767)","v":0},{"$f":"IF(AI$11=\"\",0,Calc!AI767)","v":0},{"$f":"IF(AJ$11=\"\",0,Calc!AJ767)","v":978413.50429573376},{"$f":"IF(AK$11=\"\",0,Calc!AK767)","v":2338423.6035286775},{"$f":"IF(AL$11=\"\",0,Calc!AL767)","v":4923586.269554018},{"$f":"IF(AM$11=\"\",0,Calc!AM767)","v":10644350.452480681},{"$f":"IF(AN$11=\"\",0,Calc!AN767)","v":12242877.913320947},{"$f":"IF(AO$11=\"\",0,Calc!AO767)","v":11620296.564880438},{"$f":"IF(AP$11=\"\",0,Calc!AP767)","v":11040066.152228979},{"$f":"IF(AQ$11=\"\",0,Calc!AQ767)","v":14159941.561534105},{"$f":"IF(AR$11=\"\",0,Calc!AR767)","v":11174132.955535192},{"$f":"IF(AS$11=\"\",0,Calc!AS767)","v":7055102.1530102491},{"$f":"IF(AT$11=\"\",0,Calc!AT767)","v":5729928.5369098103},{"$f":"IF(AU$11=\"\",0,Calc!AU767)","v":8676849.600743942},{"$f":"IF(AV$11=\"\",0,Calc!AV767)","v":2833815.589520961},{"$f":"IF(AW$11=\"\",0,Calc!AW767)","v":0},{"$f":"IF(AX$11=\"\",0,Calc!AX767)","v":0},{"$f":"IF(AY$11=\"\",0,Calc!AY767)","v":0},{"$f":"IF(AZ$11=\"\",0,Calc!AZ767)","v":0},{"$f":"IF(BA$11=\"\",0,Calc!BA767)","v":0},{"$f":"IF(BB$11=\"\",0,Calc!BB767)","v":0},{"$f":"IF(BC$11=\"\",0,Calc!BC767)","v":0},{"$f":"IF(BD$11=\"\",0,Calc!BD767)","v":0},{"$f":"IF(BE$11=\"\",0,Calc!BE767)","v":0},{"$f":"IF(BF$11=\"\",0,Calc!BF767)","v":0},{"$f":"IF(BG$11=\"\",0,Calc!BG767)","v":0},{"$f":"IF(BH$11=\"\",0,Calc!BH767)","v":0},{"$f":"IF(BI$11=\"\",0,Calc!BI767)","v":0},{"$f":"IF(BJ$11=\"\",0,Calc!BJ767)","v":0},{"$f":"IF(BK$11=\"\",0,Calc!BK767)","v":0},{"$f":"IF(BL$11=\"\",0,Calc!BL767)","v":0},{"$f":"IF(BM$11=\"\",0,Calc!BM767)","v":0},{"$f":"IF(BN$11=\"\",0,Calc!BN767)","v":0},{"$f":"IF(BO$11=\"\",0,Calc!BO767)","v":0},{"$f":"IF(BP$11=\"\",0,Calc!BP767)","v":0},{"$f":"IF(BQ$11=\"\",0,Calc!BQ767)","v":0},{"$f":"IF(BR$11=\"\",0,Calc!BR767)","v":0},{"$f":"IF(BS$11=\"\",0,Calc!BS767)","v":0},{"$f":"IF(BT$11=\"\",0,Calc!BT767)","v":0},{"$f":"IF(BU$11=\"\",0,Calc!BU767)","v":0},{"$f":"IF(BV$11=\"\",0,Calc!BV767)","v":0},{"$f":"IF(BW$11=\"\",0,Calc!BW767)","v":0},{"$f":"IF(BX$11=\"\",0,Calc!BX767)","v":0},{"$f":"IF(BY$11=\"\",0,Calc!BY767)","v":0},{"$f":"IF(BZ$11=\"\",0,Calc!BZ767)","v":0},{"$f":"IF(CA$11=\"\",0,Calc!CA767)","v":0},{"$f":"IF(CB$11=\"\",0,Calc!CB767)","v":0},{"$f":"IF(CC$11=\"\",0,Calc!CC767)","v":0},{"$f":"IF(CD$11=\"\",0,Calc!CD767)","v":0},{"$f":"IF(CE$11=\"\",0,Calc!CE767)","v":0},{"$f":"IF(CF$11=\"\",0,Calc!CF767)","v":0},{"$f":"IF(CG$11=\"\",0,Calc!CG767)","v":0},{"$f":"IF(CH$11=\"\",0,Calc!CH767)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI767)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ767)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK767)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL767)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM767)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN767)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO767)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP767)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ767)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR767)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS767)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT767)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU767)","v":0}]
[{"$f":"ROW()","v":286},null,null,null,null,null,null,"ПАССИВЫ",{"$f":"Calc!$H$775","v":"Задолженность по %% по овердрафту"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z286:$CV286,$Z$2:$CV$2,Periods!$Q$18)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,Calc!AA775)","v":0},{"$f":"IF(AB$11=\"\",0,Calc!AB775)","v":13574.324644907378},{"$f":"IF(AC$11=\"\",0,Calc!AC775)","v":69394.014925578653},{"$f":"IF(AD$11=\"\",0,Calc!AD775)","v":127423.89565434254},{"$f":"IF(AE$11=\"\",0,Calc!AE775)","v":0},{"$f":"IF(AF$11=\"\",0,Calc!AF775)","v":0},{"$f":"IF(AG$11=\"\",0,Calc!AG775)","v":0},{"$f":"IF(AH$11=\"\",0,Calc!AH775)","v":0},{"$f":"IF(AI$11=\"\",0,Calc!AI775)","v":0},{"$f":"IF(AJ$11=\"\",0,Calc!AJ775)","v":24460.337607393361},{"$f":"IF(AK$11=\"\",0,Calc!AK775)","v":82920.927695610299},{"$f":"IF(AL$11=\"\",0,Calc!AL775)","v":206010.58443446076},{"$f":"IF(AM$11=\"\",0,Calc!AM775)","v":472119.34574647783},{"$f":"IF(AN$11=\"\",0,Calc!AN775)","v":778191.29357950157},{"$f":"IF(AO$11=\"\",0,Calc!AO775)","v":0},{"$f":"IF(AP$11=\"\",0,Calc!AP775)","v":0},{"$f":"IF(AQ$11=\"\",0,Calc!AQ775)","v":353998.53903835267},{"$f":"IF(AR$11=\"\",0,Calc!AR775)","v":0},{"$f":"IF(AS$11=\"\",0,Calc!AS775)","v":0},{"$f":"IF(AT$11=\"\",0,Calc!AT775)","v":0},{"$f":"IF(AU$11=\"\",0,Calc!AU775)","v":216921.24001859874},{"$f":"IF(AV$11=\"\",0,Calc!AV775)","v":0},{"$f":"IF(AW$11=\"\",0,Calc!AW775)","v":0},{"$f":"IF(AX$11=\"\",0,Calc!AX775)","v":0},{"$f":"IF(AY$11=\"\",0,Calc!AY775)","v":0},{"$f":"IF(AZ$11=\"\",0,Calc!AZ775)","v":0},{"$f":"IF(BA$11=\"\",0,Calc!BA775)","v":0},{"$f":"IF(BB$11=\"\",0,Calc!BB775)","v":0},{"$f":"IF(BC$11=\"\",0,Calc!BC775)","v":0},{"$f":"IF(BD$11=\"\",0,Calc!BD775)","v":0},{"$f":"IF(BE$11=\"\",0,Calc!BE775)","v":0},{"$f":"IF(BF$11=\"\",0,Calc!BF775)","v":0},{"$f":"IF(BG$11=\"\",0,Calc!BG775)","v":0},{"$f":"IF(BH$11=\"\",0,Calc!BH775)","v":0},{"$f":"IF(BI$11=\"\",0,Calc!BI775)","v":0},{"$f":"IF(BJ$11=\"\",0,Calc!BJ775)","v":0},{"$f":"IF(BK$11=\"\",0,Calc!BK775)","v":0},{"$f":"IF(BL$11=\"\",0,Calc!BL775)","v":0},{"$f":"IF(BM$11=\"\",0,Calc!BM775)","v":0},{"$f":"IF(BN$11=\"\",0,Calc!BN775)","v":0},{"$f":"IF(BO$11=\"\",0,Calc!BO775)","v":0},{"$f":"IF(BP$11=\"\",0,Calc!BP775)","v":0},{"$f":"IF(BQ$11=\"\",0,Calc!BQ775)","v":0},{"$f":"IF(BR$11=\"\",0,Calc!BR775)","v":0},{"$f":"IF(BS$11=\"\",0,Calc!BS775)","v":0},{"$f":"IF(BT$11=\"\",0,Calc!BT775)","v":0},{"$f":"IF(BU$11=\"\",0,Calc!BU775)","v":0},{"$f":"IF(BV$11=\"\",0,Calc!BV775)","v":0},{"$f":"IF(BW$11=\"\",0,Calc!BW775)","v":0},{"$f":"IF(BX$11=\"\",0,Calc!BX775)","v":0},{"$f":"IF(BY$11=\"\",0,Calc!BY775)","v":0},{"$f":"IF(BZ$11=\"\",0,Calc!BZ775)","v":0},{"$f":"IF(CA$11=\"\",0,Calc!CA775)","v":0},{"$f":"IF(CB$11=\"\",0,Calc!CB775)","v":0},{"$f":"IF(CC$11=\"\",0,Calc!CC775)","v":0},{"$f":"IF(CD$11=\"\",0,Calc!CD775)","v":0},{"$f":"IF(CE$11=\"\",0,Calc!CE775)","v":0},{"$f":"IF(CF$11=\"\",0,Calc!CF775)","v":0},{"$f":"IF(CG$11=\"\",0,Calc!CG775)","v":0},{"$f":"IF(CH$11=\"\",0,Calc!CH775)","v":0},{"$f":"IF(CI$11=\"\",0,Calc!CI775)","v":0},{"$f":"IF(CJ$11=\"\",0,Calc!CJ775)","v":0},{"$f":"IF(CK$11=\"\",0,Calc!CK775)","v":0},{"$f":"IF(CL$11=\"\",0,Calc!CL775)","v":0},{"$f":"IF(CM$11=\"\",0,Calc!CM775)","v":0},{"$f":"IF(CN$11=\"\",0,Calc!CN775)","v":0},{"$f":"IF(CO$11=\"\",0,Calc!CO775)","v":0},{"$f":"IF(CP$11=\"\",0,Calc!CP775)","v":0},{"$f":"IF(CQ$11=\"\",0,Calc!CQ775)","v":0},{"$f":"IF(CR$11=\"\",0,Calc!CR775)","v":0},{"$f":"IF(CS$11=\"\",0,Calc!CS775)","v":0},{"$f":"IF(CT$11=\"\",0,Calc!CT775)","v":0},{"$f":"IF(CU$11=\"\",0,Calc!CU775)","v":0}]
[{"$f":"ROW()","v":287}]
[{"$f":"ROW()","v":288}]
[{"$f":"ROW()","v":289}]
[{"$f":"ROW()","v":290},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":291}]
[{"$f":"ROW()","v":292},null,null,null,null,null,null,{"$f":"Items!$BK$42","v":"БАЛАНС"},null,null,null,null,{"$f":"Sales!$M$91","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X292)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},{"$f":"IF(ABS(SUM($Z292:$CV292))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"X257-X270","v":0},null,null,{"$f":"IF(AA$11=\"\",0,AA257-AA270)","v":0},{"$f":"IF(AB$11=\"\",0,AB257-AB270)","v":0},7.4505805969238281E-9,-7.4505805969238281E-9,0,7.4505805969238281E-9,0,-7.4505805969238281E-9,-7.4505805969238281E-9,0,-1.862645149230957E-8,-1.4901161193847656E-8,-7.4505805969238281E-9,-3.7252902984619141E-9,-1.4901161193847656E-8,-2.6077032089233398E-8,-2.6077032089233398E-8,-2.2351741790771484E-8,-2.6077032089233398E-8,-1.862645149230957E-8,-1.1175870895385742E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-2.9802322387695313E-8,-2.9802322387695313E-8,-8.9406967163085938E-8,-5.9604644775390625E-8,-2.9802322387695313E-8,-2.9802322387695313E-8,-2.9802322387695313E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-5.9604644775390625E-8,-8.9406967163085938E-8,0,0,8.9406967163085938E-8,5.9604644775390625E-8,2.9802322387695313E-8,0,-1.1920928955078125E-7,0,-1.1920928955078125E-7,-1.1920928955078125E-7,-5.9604644775390625E-8,-5.9604644775390625E-8,-1.7881393432617188E-7,-1.1920928955078125E-7,-1.7881393432617188E-7,-2.384185791015625E-7,-2.384185791015625E-7,1.1920928955078125E-7,1.1920928955078125E-7,-2.384185791015625E-7,-1.1920928955078125E-7,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,CN257-CN270)","v":0},0,0,0,0,0,0,0]

{"sheet":"Calc","index":29,"n_rows":802,"n_cols":99,"rows_kept":139,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87},{"$f":"COLUMN()","v":88},{"$f":"COLUMN()","v":89},{"$f":"COLUMN()","v":90},{"$f":"COLUMN()","v":91},{"$f":"COLUMN()","v":92},{"$f":"COLUMN()","v":93},{"$f":"COLUMN()","v":94},{"$f":"COLUMN()","v":95},{"$f":"COLUMN()","v":96},{"$f":"COLUMN()","v":97},{"$f":"COLUMN()","v":98},{"$f":"COLUMN()","v":99}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16},{"$f":"MAX($Z2:AP2)+1","v":17},{"$f":"MAX($Z2:AQ2)+1","v":18},{"$f":"MAX($Z2:AR2)+1","v":19},{"$f":"MAX($Z2:AS2)+1","v":20},{"$f":"MAX($Z2:AT2)+1","v":21},{"$f":"MAX($Z2:AU2)+1","v":22},{"$f":"MAX($Z2:AV2)+1","v":23},{"$f":"MAX($Z2:AW2)+1","v":24},{"$f":"MAX($Z2:AX2)+1","v":25},{"$f":"MAX($Z2:AY2)+1","v":26},{"$f":"MAX($Z2:AZ2)+1","v":27},{"$f":"MAX($Z2:BA2)+1","v":28},{"$f":"MAX($Z2:BB2)+1","v":29},{"$f":"MAX($Z2:BC2)+1","v":30},{"$f":"MAX($Z2:BD2)+1","v":31},{"$f":"MAX($Z2:BE2)+1","v":32},{"$f":"MAX($Z2:BF2)+1","v":33},{"$f":"MAX($Z2:BG2)+1","v":34},{"$f":"MAX($Z2:BH2)+1","v":35},{"$f":"MAX($Z2:BI2)+1","v":36},{"$f":"MAX($Z2:BJ2)+1","v":37},{"$f":"MAX($Z2:BK2)+1","v":38},{"$f":"MAX($Z2:BL2)+1","v":39},{"$f":"MAX($Z2:BM2)+1","v":40},{"$f":"MAX($Z2:BN2)+1","v":41},{"$f":"MAX($Z2:BO2)+1","v":42},{"$f":"MAX($Z2:BP2)+1","v":43},{"$f":"MAX($Z2:BQ2)+1","v":44},{"$f":"MAX($Z2:BR2)+1","v":45},{"$f":"MAX($Z2:BS2)+1","v":46},{"$f":"MAX($Z2:BT2)+1","v":47},{"$f":"MAX($Z2:BU2)+1","v":48},{"$f":"MAX($Z2:BV2)+1","v":49},{"$f":"MAX($Z2:BW2)+1","v":50},{"$f":"MAX($Z2:BX2)+1","v":51},{"$f":"MAX($Z2:BY2)+1","v":52},{"$f":"MAX($Z2:BZ2)+1","v":53},{"$f":"MAX($Z2:CA2)+1","v":54},{"$f":"MAX($Z2:CB2)+1","v":55},{"$f":"MAX($Z2:CC2)+1","v":56},{"$f":"MAX($Z2:CD2)+1","v":57},{"$f":"MAX($Z2:CE2)+1","v":58},{"$f":"MAX($Z2:CF2)+1","v":59},{"$f":"MAX($Z2:CG2)+1","v":60},{"$f":"MAX($Z2:CH2)+1","v":61},{"$f":"MAX($Z2:CI2)+1","v":62},{"$f":"MAX($Z2:CJ2)+1","v":63},{"$f":"MAX($Z2:CK2)+1","v":64},{"$f":"MAX($Z2:CL2)+1","v":65},{"$f":"MAX($Z2:CM2)+1","v":66},{"$f":"MAX($Z2:CN2)+1","v":67},{"$f":"MAX($Z2:CO2)+1","v":68},{"$f":"MAX($Z2:CP2)+1","v":69},{"$f":"MAX($Z2:CQ2)+1","v":70},{"$f":"MAX($Z2:CR2)+1","v":71},{"$f":"MAX($Z2:CS2)+1","v":72},{"$f":"MAX($Z2:CT2)+1","v":73}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":1},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ28=\"\",\"\",MAX($Z3:AP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR28=\"\",\"\",MAX($Z3:AQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS28=\"\",\"\",MAX($Z3:AR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT28=\"\",\"\",MAX($Z3:AS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU28=\"\",\"\",MAX($Z3:AT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV28=\"\",\"\",MAX($Z3:AU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW28=\"\",\"\",MAX($Z3:AV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX28=\"\",\"\",MAX($Z3:AW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY28=\"\",\"\",MAX($Z3:AX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ28=\"\",\"\",MAX($Z3:AY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA28=\"\",\"\",MAX($Z3:AZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB28=\"\",\"\",MAX($Z3:BA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC28=\"\",\"\",MAX($Z3:BB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD28=\"\",\"\",MAX($Z3:BC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE28=\"\",\"\",MAX($Z3:BD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF28=\"\",\"\",MAX($Z3:BE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG28=\"\",\"\",MAX($Z3:BF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH28=\"\",\"\",MAX($Z3:BG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI28=\"\",\"\",MAX($Z3:BH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ28=\"\",\"\",MAX($Z3:BI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK28=\"\",\"\",MAX($Z3:BJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL28=\"\",\"\",MAX($Z3:BK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM28=\"\",\"\",MAX($Z3:BL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN28=\"\",\"\",MAX($Z3:BM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO28=\"\",\"\",MAX($Z3:BN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP28=\"\",\"\",MAX($Z3:BO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ28=\"\",\"\",MAX($Z3:BP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR28=\"\",\"\",MAX($Z3:BQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS28=\"\",\"\",MAX($Z3:BR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT28=\"\",\"\",MAX($Z3:BS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU28=\"\",\"\",MAX($Z3:BT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV28=\"\",\"\",MAX($Z3:BU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW28=\"\",\"\",MAX($Z3:BV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX28=\"\",\"\",MAX($Z3:BW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY28=\"\",\"\",MAX($Z3:BX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ28=\"\",\"\",MAX($Z3:BY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA28=\"\",\"\",MAX($Z3:BZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB28=\"\",\"\",MAX($Z3:CA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC28=\"\",\"\",MAX($Z3:CB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD28=\"\",\"\",MAX($Z3:CC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE28=\"\",\"\",MAX($Z3:CD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF28=\"\",\"\",MAX($Z3:CE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG28=\"\",\"\",MAX($Z3:CF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH28=\"\",\"\",MAX($Z3:CG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI28=\"\",\"\",MAX($Z3:CH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ28=\"\",\"\",MAX($Z3:CI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK28=\"\",\"\",MAX($Z3:CJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL28=\"\",\"\",MAX($Z3:CK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM28=\"\",\"\",MAX($Z3:CL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN28=\"\",\"\",MAX($Z3:CM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO28=\"\",\"\",MAX($Z3:CN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP28=\"\",\"\",MAX($Z3:CO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ28=\"\",\"\",MAX($Z3:CP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR28=\"\",\"\",MAX($Z3:CQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS28=\"\",\"\",MAX($Z3:CR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT28=\"\",\"\",MAX($Z3:CS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU28=\"\",\"\",MAX($Z3:CT3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":""},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":1},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":2},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":3},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":4},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":5},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":6},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":7},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":8},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":9},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":10},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":11},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":12},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":13},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":14},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":15},{"$f":"IF(OR(AQ3<>\"\",AQ11=\"\"),\"\",MAX($Z4:AP4)+1)","v":16},{"$f":"IF(OR(AR3<>\"\",AR11=\"\"),\"\",MAX($Z4:AQ4)+1)","v":17},{"$f":"IF(OR(AS3<>\"\",AS11=\"\"),\"\",MAX($Z4:AR4)+1)","v":18},{"$f":"IF(OR(AT3<>\"\",AT11=\"\"),\"\",MAX($Z4:AS4)+1)","v":19},{"$f":"IF(OR(AU3<>\"\",AU11=\"\"),\"\",MAX($Z4:AT4)+1)","v":20},{"$f":"IF(OR(AV3<>\"\",AV11=\"\"),\"\",MAX($Z4:AU4)+1)","v":21},{"$f":"IF(OR(AW3<>\"\",AW11=\"\"),\"\",MAX($Z4:AV4)+1)","v":22},{"$f":"IF(OR(AX3<>\"\",AX11=\"\"),\"\",MAX($Z4:AW4)+1)","v":23},{"$f":"IF(OR(AY3<>\"\",AY11=\"\"),\"\",MAX($Z4:AX4)+1)","v":24},{"$f":"IF(OR(AZ3<>\"\",AZ11=\"\"),\"\",MAX($Z4:AY4)+1)","v":25},{"$f":"IF(OR(BA3<>\"\",BA11=\"\"),\"\",MAX($Z4:AZ4)+1)","v":26},{"$f":"IF(OR(BB3<>\"\",BB11=\"\"),\"\",MAX($Z4:BA4)+1)","v":27},{"$f":"IF(OR(BC3<>\"\",BC11=\"\"),\"\",MAX($Z4:BB4)+1)","v":28},{"$f":"IF(OR(BD3<>\"\",BD11=\"\"),\"\",MAX($Z4:BC4)+1)","v":29},{"$f":"IF(OR(BE3<>\"\",BE11=\"\"),\"\",MAX($Z4:BD4)+1)","v":30},{"$f":"IF(OR(BF3<>\"\",BF11=\"\"),\"\",MAX($Z4:BE4)+1)","v":31},{"$f":"IF(OR(BG3<>\"\",BG11=\"\"),\"\",MAX($Z4:BF4)+1)","v":32},{"$f":"IF(OR(BH3<>\"\",BH11=\"\"),\"\",MAX($Z4:BG4)+1)","v":33},{"$f":"IF(OR(BI3<>\"\",BI11=\"\"),\"\",MAX($Z4:BH4)+1)","v":34},{"$f":"IF(OR(BJ3<>\"\",BJ11=\"\"),\"\",MAX($Z4:BI4)+1)","v":35},{"$f":"IF(OR(BK3<>\"\",BK11=\"\"),\"\",MAX($Z4:BJ4)+1)","v":36},{"$f":"IF(OR(BL3<>\"\",BL11=\"\"),\"\",MAX($Z4:BK4)+1)","v":37},{"$f":"IF(OR(BM3<>\"\",BM11=\"\"),\"\",MAX($Z4:BL4)+1)","v":38},{"$f":"IF(OR(BN3<>\"\",BN11=\"\"),\"\",MAX($Z4:BM4)+1)","v":39},{"$f":"IF(OR(BO3<>\"\",BO11=\"\"),\"\",MAX($Z4:BN4)+1)","v":40},{"$f":"IF(OR(BP3<>\"\",BP11=\"\"),\"\",MAX($Z4:BO4)+1)","v":41},{"$f":"IF(OR(BQ3<>\"\",BQ11=\"\"),\"\",MAX($Z4:BP4)+1)","v":42},{"$f":"IF(OR(BR3<>\"\",BR11=\"\"),\"\",MAX($Z4:BQ4)+1)","v":43},{"$f":"IF(OR(BS3<>\"\",BS11=\"\"),\"\",MAX($Z4:BR4)+1)","v":44},{"$f":"IF(OR(BT3<>\"\",BT11=\"\"),\"\",MAX($Z4:BS4)+1)","v":45},{"$f":"IF(OR(BU3<>\"\",BU11=\"\"),\"\",MAX($Z4:BT4)+1)","v":46},{"$f":"IF(OR(BV3<>\"\",BV11=\"\"),\"\",MAX($Z4:BU4)+1)","v":47},{"$f":"IF(OR(BW3<>\"\",BW11=\"\"),\"\",MAX($Z4:BV4)+1)","v":48},{"$f":"IF(OR(BX3<>\"\",BX11=\"\"),\"\",MAX($Z4:BW4)+1)","v":49},{"$f":"IF(OR(BY3<>\"\",BY11=\"\"),\"\",MAX($Z4:BX4)+1)","v":50},{"$f":"IF(OR(BZ3<>\"\",BZ11=\"\"),\"\",MAX($Z4:BY4)+1)","v":51},{"$f":"IF(OR(CA3<>\"\",CA11=\"\"),\"\",MAX($Z4:BZ4)+1)","v":52},{"$f":"IF(OR(CB3<>\"\",CB11=\"\"),\"\",MAX($Z4:CA4)+1)","v":53},{"$f":"IF(OR(CC3<>\"\",CC11=\"\"),\"\",MAX($Z4:CB4)+1)","v":54},{"$f":"IF(OR(CD3<>\"\",CD11=\"\"),\"\",MAX($Z4:CC4)+1)","v":55},{"$f":"IF(OR(CE3<>\"\",CE11=\"\"),\"\",MAX($Z4:CD4)+1)","v":56},{"$f":"IF(OR(CF3<>\"\",CF11=\"\"),\"\",MAX($Z4:CE4)+1)","v":57},{"$f":"IF(OR(CG3<>\"\",CG11=\"\"),\"\",MAX($Z4:CF4)+1)","v":58},{"$f":"IF(OR(CH3<>\"\",CH11=\"\"),\"\",MAX($Z4:CG4)+1)","v":59},{"$f":"IF(OR(CI3<>\"\",CI11=\"\"),\"\",MAX($Z4:CH4)+1)","v":""},{"$f":"IF(OR(CJ3<>\"\",CJ11=\"\"),\"\",MAX($Z4:CI4)+1)","v":""},{"$f":"IF(OR(CK3<>\"\",CK11=\"\"),\"\",MAX($Z4:CJ4)+1)","v":""},{"$f":"IF(OR(CL3<>\"\",CL11=\"\"),\"\",MAX($Z4:CK4)+1)","v":""},{"$f":"IF(OR(CM3<>\"\",CM11=\"\"),\"\",MAX($Z4:CL4)+1)","v":""},{"$f":"IF(OR(CN3<>\"\",CN11=\"\"),\"\",MAX($Z4:CM4)+1)","v":""},{"$f":"IF(OR(CO3<>\"\",CO11=\"\"),\"\",MAX($Z4:CN4)+1)","v":""},{"$f":"IF(OR(CP3<>\"\",CP11=\"\"),\"\",MAX($Z4:CO4)+1)","v":""},{"$f":"IF(OR(CQ3<>\"\",CQ11=\"\"),\"\",MAX($Z4:CP4)+1)","v":""},{"$f":"IF(OR(CR3<>\"\",CR11=\"\"),\"\",MAX($Z4:CQ4)+1)","v":""},{"$f":"IF(OR(CS3<>\"\",CS11=\"\"),\"\",MAX($Z4:CR4)+1)","v":""},{"$f":"IF(OR(CT3<>\"\",CT11=\"\"),\"\",MAX($Z4:CS4)+1)","v":""},{"$f":"IF(OR(CU3<>\"\",CU11=\"\"),\"\",MAX($Z4:CT4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","",{"$f":"IF(CN11=\"\",\"\",DAY(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":4},7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,1,4,7,10,"","","","","",{"$f":"IF(CN11=\"\",\"\",MONTH(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$140","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":21},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":21},21,21,22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,30,30,30,31,31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,35,35,35,35,"","","","","",{"$f":"IF(CN11=\"\",\"\",YEAR(CN11)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$141","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":31},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":30},30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,31,30,30,31,"","","","","",{"$f":"IF(CN12=\"\",\"\",DAY(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$142","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":3},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":6},9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,"","","","","",{"$f":"IF(CN12=\"\",\"\",MONTH(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$143","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":21},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":21},21,21,22,22,22,22,23,23,23,23,24,24,24,24,25,25,25,25,26,26,26,26,27,27,27,27,28,28,28,28,29,29,29,29,30,30,30,30,31,31,31,31,32,32,32,32,33,33,33,33,34,34,34,34,35,35,35,35,"","","","","",{"$f":"IF(CN12=\"\",\"\",YEAR(CN12)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I54\")","v":"Calc"},null,null,{"$f":"INDIRECT(\"START!K54\")","v":"Функционал финансовой модели. Все расчеты"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2021-01-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2021-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2021-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2021-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2021-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2022-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2022-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":"2022-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":"2022-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":"2023-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":"2023-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":"2023-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":"2024-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":"2024-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":"2024-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ20=\"\",\"\",Periods!AQ20),IF($Q$12=Lists!$U$17,IF(Periods!AQ35=\"\",\"\",Periods!AQ35),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR20=\"\",\"\",Periods!AR20),IF($Q$12=Lists!$U$17,IF(Periods!AR35=\"\",\"\",Periods!AR35),\"\"))","v":"2025-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS20=\"\",\"\",Periods!AS20),IF($Q$12=Lists!$U$17,IF(Periods!AS35=\"\",\"\",Periods!AS35),\"\"))","v":"2025-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT20=\"\",\"\",Periods!AT20),IF($Q$12=Lists!$U$17,IF(Periods!AT35=\"\",\"\",Periods!AT35),\"\"))","v":"2025-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU20=\"\",\"\",Periods!AU20),IF($Q$12=Lists!$U$17,IF(Periods!AU35=\"\",\"\",Periods!AU35),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV20=\"\",\"\",Periods!AV20),IF($Q$12=Lists!$U$17,IF(Periods!AV35=\"\",\"\",Periods!AV35),\"\"))","v":"2026-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW20=\"\",\"\",Periods!AW20),IF($Q$12=Lists!$U$17,IF(Periods!AW35=\"\",\"\",Periods!AW35),\"\"))","v":"2026-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX20=\"\",\"\",Periods!AX20),IF($Q$12=Lists!$U$17,IF(Periods!AX35=\"\",\"\",Periods!AX35),\"\"))","v":"2026-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY20=\"\",\"\",Periods!AY20),IF($Q$12=Lists!$U$17,IF(Periods!AY35=\"\",\"\",Periods!AY35),\"\"))","v":"2027-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ20=\"\",\"\",Periods!AZ20),IF($Q$12=Lists!$U$17,IF(Periods!AZ35=\"\",\"\",Periods!AZ35),\"\"))","v":"2027-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA20=\"\",\"\",Periods!BA20),IF($Q$12=Lists!$U$17,IF(Periods!BA35=\"\",\"\",Periods!BA35),\"\"))","v":"2027-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB20=\"\",\"\",Periods!BB20),IF($Q$12=Lists!$U$17,IF(Periods!BB35=\"\",\"\",Periods!BB35),\"\"))","v":"2027-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC20=\"\",\"\",Periods!BC20),IF($Q$12=Lists!$U$17,IF(Periods!BC35=\"\",\"\",Periods!BC35),\"\"))","v":"2028-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD20=\"\",\"\",Periods!BD20),IF($Q$12=Lists!$U$17,IF(Periods!BD35=\"\",\"\",Periods!BD35),\"\"))","v":"2028-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE20=\"\",\"\",Periods!BE20),IF($Q$12=Lists!$U$17,IF(Periods!BE35=\"\",\"\",Periods!BE35),\"\"))","v":"2028-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF20=\"\",\"\",Periods!BF20),IF($Q$12=Lists!$U$17,IF(Periods!BF35=\"\",\"\",Periods!BF35),\"\"))","v":"2028-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG20=\"\",\"\",Periods!BG20),IF($Q$12=Lists!$U$17,IF(Periods!BG35=\"\",\"\",Periods!BG35),\"\"))","v":"2029-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH20=\"\",\"\",Periods!BH20),IF($Q$12=Lists!$U$17,IF(Periods!BH35=\"\",\"\",Periods!BH35),\"\"))","v":"2029-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI20=\"\",\"\",Periods!BI20),IF($Q$12=Lists!$U$17,IF(Periods!BI35=\"\",\"\",Periods!BI35),\"\"))","v":"2029-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ20=\"\",\"\",Periods!BJ20),IF($Q$12=Lists!$U$17,IF(Periods!BJ35=\"\",\"\",Periods!BJ35),\"\"))","v":"2029-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK20=\"\",\"\",Periods!BK20),IF($Q$12=Lists!$U$17,IF(Periods!BK35=\"\",\"\",Periods!BK35),\"\"))","v":"2030-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL20=\"\",\"\",Periods!BL20),IF($Q$12=Lists!$U$17,IF(Periods!BL35=\"\",\"\",Periods!BL35),\"\"))","v":"2030-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM20=\"\",\"\",Periods!BM20),IF($Q$12=Lists!$U$17,IF(Periods!BM35=\"\",\"\",Periods!BM35),\"\"))","v":"2030-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN20=\"\",\"\",Periods!BN20),IF($Q$12=Lists!$U$17,IF(Periods!BN35=\"\",\"\",Periods!BN35),\"\"))","v":"2030-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO20=\"\",\"\",Periods!BO20),IF($Q$12=Lists!$U$17,IF(Periods!BO35=\"\",\"\",Periods!BO35),\"\"))","v":"2031-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP20=\"\",\"\",Periods!BP20),IF($Q$12=Lists!$U$17,IF(Periods!BP35=\"\",\"\",Periods!BP35),\"\"))","v":"2031-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ20=\"\",\"\",Periods!BQ20),IF($Q$12=Lists!$U$17,IF(Periods!BQ35=\"\",\"\",Periods!BQ35),\"\"))","v":"2031-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR20=\"\",\"\",Periods!BR20),IF($Q$12=Lists!$U$17,IF(Periods!BR35=\"\",\"\",Periods!BR35),\"\"))","v":"2031-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS20=\"\",\"\",Periods!BS20),IF($Q$12=Lists!$U$17,IF(Periods!BS35=\"\",\"\",Periods!BS35),\"\"))","v":"2032-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT20=\"\",\"\",Periods!BT20),IF($Q$12=Lists!$U$17,IF(Periods!BT35=\"\",\"\",Periods!BT35),\"\"))","v":"2032-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU20=\"\",\"\",Periods!BU20),IF($Q$12=Lists!$U$17,IF(Periods!BU35=\"\",\"\",Periods!BU35),\"\"))","v":"2032-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV20=\"\",\"\",Periods!BV20),IF($Q$12=Lists!$U$17,IF(Periods!BV35=\"\",\"\",Periods!BV35),\"\"))","v":"2032-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW20=\"\",\"\",Periods!BW20),IF($Q$12=Lists!$U$17,IF(Periods!BW35=\"\",\"\",Periods!BW35),\"\"))","v":"2033-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX20=\"\",\"\",Periods!BX20),IF($Q$12=Lists!$U$17,IF(Periods!BX35=\"\",\"\",Periods!BX35),\"\"))","v":"2033-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY20=\"\",\"\",Periods!BY20),IF($Q$12=Lists!$U$17,IF(Periods!BY35=\"\",\"\",Periods!BY35),\"\"))","v":"2033-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ20=\"\",\"\",Periods!BZ20),IF($Q$12=Lists!$U$17,IF(Periods!BZ35=\"\",\"\",Periods!BZ35),\"\"))","v":"2033-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA20=\"\",\"\",Periods!CA20),IF($Q$12=Lists!$U$17,IF(Periods!CA35=\"\",\"\",Periods!CA35),\"\"))","v":"2034-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB20=\"\",\"\",Periods!CB20),IF($Q$12=Lists!$U$17,IF(Periods!CB35=\"\",\"\",Periods!CB35),\"\"))","v":"2034-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC20=\"\",\"\",Periods!CC20),IF($Q$12=Lists!$U$17,IF(Periods!CC35=\"\",\"\",Periods!CC35),\"\"))","v":"2034-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD20=\"\",\"\",Periods!CD20),IF($Q$12=Lists!$U$17,IF(Periods!CD35=\"\",\"\",Periods!CD35),\"\"))","v":"2034-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE20=\"\",\"\",Periods!CE20),IF($Q$12=Lists!$U$17,IF(Periods!CE35=\"\",\"\",Periods!CE35),\"\"))","v":"2035-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF20=\"\",\"\",Periods!CF20),IF($Q$12=Lists!$U$17,IF(Periods!CF35=\"\",\"\",Periods!CF35),\"\"))","v":"2035-04-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG20=\"\",\"\",Periods!CG20),IF($Q$12=Lists!$U$17,IF(Periods!CG35=\"\",\"\",Periods!CG35),\"\"))","v":"2035-07-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH20=\"\",\"\",Periods!CH20),IF($Q$12=Lists!$U$17,IF(Periods!CH35=\"\",\"\",Periods!CH35),\"\"))","v":"2035-10-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI20=\"\",\"\",Periods!CI20),IF($Q$12=Lists!$U$17,IF(Periods!CI35=\"\",\"\",Periods!CI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ20=\"\",\"\",Periods!CJ20),IF($Q$12=Lists!$U$17,IF(Periods!CJ35=\"\",\"\",Periods!CJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK20=\"\",\"\",Periods!CK20),IF($Q$12=Lists!$U$17,IF(Periods!CK35=\"\",\"\",Periods!CK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL20=\"\",\"\",Periods!CL20),IF($Q$12=Lists!$U$17,IF(Periods!CL35=\"\",\"\",Periods!CL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM20=\"\",\"\",Periods!CM20),IF($Q$12=Lists!$U$17,IF(Periods!CM35=\"\",\"\",Periods!CM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN20=\"\",\"\",Periods!CN20),IF($Q$12=Lists!$U$17,IF(Periods!CN35=\"\",\"\",Periods!CN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO20=\"\",\"\",Periods!CO20),IF($Q$12=Lists!$U$17,IF(Periods!CO35=\"\",\"\",Periods!CO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP20=\"\",\"\",Periods!CP20),IF($Q$12=Lists!$U$17,IF(Periods!CP35=\"\",\"\",Periods!CP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ20=\"\",\"\",Periods!CQ20),IF($Q$12=Lists!$U$17,IF(Periods!CQ35=\"\",\"\",Periods!CQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR20=\"\",\"\",Periods!CR20),IF($Q$12=Lists!$U$17,IF(Periods!CR35=\"\",\"\",Periods!CR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS20=\"\",\"\",Periods!CS20),IF($Q$12=Lists!$U$17,IF(Periods!CS35=\"\",\"\",Periods!CS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT20=\"\",\"\",Periods!CT20),IF($Q$12=Lists!$U$17,IF(Periods!CT35=\"\",\"\",Periods!CT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU20=\"\",\"\",Periods!CU20),IF($Q$12=Lists!$U$17,IF(Periods!CU35=\"\",\"\",Periods!CU35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"расчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2035-12-31"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2021-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2021-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2021-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2021-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2022-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2022-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":"2022-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":"2022-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":"2023-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":"2023-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":"2023-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":"2023-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":"2024-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":"2024-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":"2024-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":"2024-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ21=\"\",\"\",Periods!AQ21),IF($Q$12=Lists!$U$17,IF(Periods!AQ36=\"\",\"\",Periods!AQ36),\"\"))","v":"2025-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR21=\"\",\"\",Periods!AR21),IF($Q$12=Lists!$U$17,IF(Periods!AR36=\"\",\"\",Periods!AR36),\"\"))","v":"2025-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS21=\"\",\"\",Periods!AS21),IF($Q$12=Lists!$U$17,IF(Periods!AS36=\"\",\"\",Periods!AS36),\"\"))","v":"2025-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT21=\"\",\"\",Periods!AT21),IF($Q$12=Lists!$U$17,IF(Periods!AT36=\"\",\"\",Periods!AT36),\"\"))","v":"2025-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU21=\"\",\"\",Periods!AU21),IF($Q$12=Lists!$U$17,IF(Periods!AU36=\"\",\"\",Periods!AU36),\"\"))","v":"2026-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV21=\"\",\"\",Periods!AV21),IF($Q$12=Lists!$U$17,IF(Periods!AV36=\"\",\"\",Periods!AV36),\"\"))","v":"2026-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW21=\"\",\"\",Periods!AW21),IF($Q$12=Lists!$U$17,IF(Periods!AW36=\"\",\"\",Periods!AW36),\"\"))","v":"2026-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX21=\"\",\"\",Periods!AX21),IF($Q$12=Lists!$U$17,IF(Periods!AX36=\"\",\"\",Periods!AX36),\"\"))","v":"2026-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY21=\"\",\"\",Periods!AY21),IF($Q$12=Lists!$U$17,IF(Periods!AY36=\"\",\"\",Periods!AY36),\"\"))","v":"2027-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ21=\"\",\"\",Periods!AZ21),IF($Q$12=Lists!$U$17,IF(Periods!AZ36=\"\",\"\",Periods!AZ36),\"\"))","v":"2027-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA21=\"\",\"\",Periods!BA21),IF($Q$12=Lists!$U$17,IF(Periods!BA36=\"\",\"\",Periods!BA36),\"\"))","v":"2027-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB21=\"\",\"\",Periods!BB21),IF($Q$12=Lists!$U$17,IF(Periods!BB36=\"\",\"\",Periods!BB36),\"\"))","v":"2027-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC21=\"\",\"\",Periods!BC21),IF($Q$12=Lists!$U$17,IF(Periods!BC36=\"\",\"\",Periods!BC36),\"\"))","v":"2028-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD21=\"\",\"\",Periods!BD21),IF($Q$12=Lists!$U$17,IF(Periods!BD36=\"\",\"\",Periods!BD36),\"\"))","v":"2028-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE21=\"\",\"\",Periods!BE21),IF($Q$12=Lists!$U$17,IF(Periods!BE36=\"\",\"\",Periods!BE36),\"\"))","v":"2028-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF21=\"\",\"\",Periods!BF21),IF($Q$12=Lists!$U$17,IF(Periods!BF36=\"\",\"\",Periods!BF36),\"\"))","v":"2028-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG21=\"\",\"\",Periods!BG21),IF($Q$12=Lists!$U$17,IF(Periods!BG36=\"\",\"\",Periods!BG36),\"\"))","v":"2029-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH21=\"\",\"\",Periods!BH21),IF($Q$12=Lists!$U$17,IF(Periods!BH36=\"\",\"\",Periods!BH36),\"\"))","v":"2029-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI21=\"\",\"\",Periods!BI21),IF($Q$12=Lists!$U$17,IF(Periods!BI36=\"\",\"\",Periods!BI36),\"\"))","v":"2029-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ21=\"\",\"\",Periods!BJ21),IF($Q$12=Lists!$U$17,IF(Periods!BJ36=\"\",\"\",Periods!BJ36),\"\"))","v":"2029-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK21=\"\",\"\",Periods!BK21),IF($Q$12=Lists!$U$17,IF(Periods!BK36=\"\",\"\",Periods!BK36),\"\"))","v":"2030-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL21=\"\",\"\",Periods!BL21),IF($Q$12=Lists!$U$17,IF(Periods!BL36=\"\",\"\",Periods!BL36),\"\"))","v":"2030-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM21=\"\",\"\",Periods!BM21),IF($Q$12=Lists!$U$17,IF(Periods!BM36=\"\",\"\",Periods!BM36),\"\"))","v":"2030-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN21=\"\",\"\",Periods!BN21),IF($Q$12=Lists!$U$17,IF(Periods!BN36=\"\",\"\",Periods!BN36),\"\"))","v":"2030-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO21=\"\",\"\",Periods!BO21),IF($Q$12=Lists!$U$17,IF(Periods!BO36=\"\",\"\",Periods!BO36),\"\"))","v":"2031-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP21=\"\",\"\",Periods!BP21),IF($Q$12=Lists!$U$17,IF(Periods!BP36=\"\",\"\",Periods!BP36),\"\"))","v":"2031-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ21=\"\",\"\",Periods!BQ21),IF($Q$12=Lists!$U$17,IF(Periods!BQ36=\"\",\"\",Periods!BQ36),\"\"))","v":"2031-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR21=\"\",\"\",Periods!BR21),IF($Q$12=Lists!$U$17,IF(Periods!BR36=\"\",\"\",Periods!BR36),\"\"))","v":"2031-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS21=\"\",\"\",Periods!BS21),IF($Q$12=Lists!$U$17,IF(Periods!BS36=\"\",\"\",Periods!BS36),\"\"))","v":"2032-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT21=\"\",\"\",Periods!BT21),IF($Q$12=Lists!$U$17,IF(Periods!BT36=\"\",\"\",Periods!BT36),\"\"))","v":"2032-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU21=\"\",\"\",Periods!BU21),IF($Q$12=Lists!$U$17,IF(Periods!BU36=\"\",\"\",Periods!BU36),\"\"))","v":"2032-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV21=\"\",\"\",Periods!BV21),IF($Q$12=Lists!$U$17,IF(Periods!BV36=\"\",\"\",Periods!BV36),\"\"))","v":"2032-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW21=\"\",\"\",Periods!BW21),IF($Q$12=Lists!$U$17,IF(Periods!BW36=\"\",\"\",Periods!BW36),\"\"))","v":"2033-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX21=\"\",\"\",Periods!BX21),IF($Q$12=Lists!$U$17,IF(Periods!BX36=\"\",\"\",Periods!BX36),\"\"))","v":"2033-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY21=\"\",\"\",Periods!BY21),IF($Q$12=Lists!$U$17,IF(Periods!BY36=\"\",\"\",Periods!BY36),\"\"))","v":"2033-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ21=\"\",\"\",Periods!BZ21),IF($Q$12=Lists!$U$17,IF(Periods!BZ36=\"\",\"\",Periods!BZ36),\"\"))","v":"2033-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA21=\"\",\"\",Periods!CA21),IF($Q$12=Lists!$U$17,IF(Periods!CA36=\"\",\"\",Periods!CA36),\"\"))","v":"2034-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB21=\"\",\"\",Periods!CB21),IF($Q$12=Lists!$U$17,IF(Periods!CB36=\"\",\"\",Periods!CB36),\"\"))","v":"2034-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC21=\"\",\"\",Periods!CC21),IF($Q$12=Lists!$U$17,IF(Periods!CC36=\"\",\"\",Periods!CC36),\"\"))","v":"2034-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD21=\"\",\"\",Periods!CD21),IF($Q$12=Lists!$U$17,IF(Periods!CD36=\"\",\"\",Periods!CD36),\"\"))","v":"2034-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE21=\"\",\"\",Periods!CE21),IF($Q$12=Lists!$U$17,IF(Periods!CE36=\"\",\"\",Periods!CE36),\"\"))","v":"2035-03-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF21=\"\",\"\",Periods!CF21),IF($Q$12=Lists!$U$17,IF(Periods!CF36=\"\",\"\",Periods!CF36),\"\"))","v":"2035-06-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG21=\"\",\"\",Periods!CG21),IF($Q$12=Lists!$U$17,IF(Periods!CG36=\"\",\"\",Periods!CG36),\"\"))","v":"2035-09-30"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH21=\"\",\"\",Periods!CH21),IF($Q$12=Lists!$U$17,IF(Periods!CH36=\"\",\"\",Periods!CH36),\"\"))","v":"2035-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI21=\"\",\"\",Periods!CI21),IF($Q$12=Lists!$U$17,IF(Periods!CI36=\"\",\"\",Periods!CI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ21=\"\",\"\",Periods!CJ21),IF($Q$12=Lists!$U$17,IF(Periods!CJ36=\"\",\"\",Periods!CJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK21=\"\",\"\",Periods!CK21),IF($Q$12=Lists!$U$17,IF(Periods!CK36=\"\",\"\",Periods!CK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL21=\"\",\"\",Periods!CL21),IF($Q$12=Lists!$U$17,IF(Periods!CL36=\"\",\"\",Periods!CL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM21=\"\",\"\",Periods!CM21),IF($Q$12=Lists!$U$17,IF(Periods!CM36=\"\",\"\",Periods!CM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN21=\"\",\"\",Periods!CN21),IF($Q$12=Lists!$U$17,IF(Periods!CN36=\"\",\"\",Periods!CN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO21=\"\",\"\",Periods!CO21),IF($Q$12=Lists!$U$17,IF(Periods!CO36=\"\",\"\",Periods!CO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP21=\"\",\"\",Periods!CP21),IF($Q$12=Lists!$U$17,IF(Periods!CP36=\"\",\"\",Periods!CP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ21=\"\",\"\",Periods!CQ21),IF($Q$12=Lists!$U$17,IF(Periods!CQ36=\"\",\"\",Periods!CQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR21=\"\",\"\",Periods!CR21),IF($Q$12=Lists!$U$17,IF(Periods!CR36=\"\",\"\",Periods!CR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS21=\"\",\"\",Periods!CS21),IF($Q$12=Lists!$U$17,IF(Periods!CS36=\"\",\"\",Periods!CS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT21=\"\",\"\",Periods!CT21),IF($Q$12=Lists!$U$17,IF(Periods!CT36=\"\",\"\",Periods!CT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU21=\"\",\"\",Periods!CU21),IF($Q$12=Lists!$U$17,IF(Periods!CU36=\"\",\"\",Periods!CU36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,"значение",null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"1кв21г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2кв21г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"3кв21г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"4кв21г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"1кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"2кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":"3кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":"4кв22г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":"1кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":"2кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":"3кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":"4кв23г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":"1кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":"2кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":"3кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":"4кв24г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ22=\"\",\"\",Periods!AQ22),IF($Q$12=Lists!$U$17,IF(Periods!AQ37=\"\",\"\",Periods!AQ37),\"\"))","v":"1кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR22=\"\",\"\",Periods!AR22),IF($Q$12=Lists!$U$17,IF(Periods!AR37=\"\",\"\",Periods!AR37),\"\"))","v":"2кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS22=\"\",\"\",Periods!AS22),IF($Q$12=Lists!$U$17,IF(Periods!AS37=\"\",\"\",Periods!AS37),\"\"))","v":"3кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT22=\"\",\"\",Periods!AT22),IF($Q$12=Lists!$U$17,IF(Periods!AT37=\"\",\"\",Periods!AT37),\"\"))","v":"4кв25г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU22=\"\",\"\",Periods!AU22),IF($Q$12=Lists!$U$17,IF(Periods!AU37=\"\",\"\",Periods!AU37),\"\"))","v":"1кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV22=\"\",\"\",Periods!AV22),IF($Q$12=Lists!$U$17,IF(Periods!AV37=\"\",\"\",Periods!AV37),\"\"))","v":"2кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW22=\"\",\"\",Periods!AW22),IF($Q$12=Lists!$U$17,IF(Periods!AW37=\"\",\"\",Periods!AW37),\"\"))","v":"3кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX22=\"\",\"\",Periods!AX22),IF($Q$12=Lists!$U$17,IF(Periods!AX37=\"\",\"\",Periods!AX37),\"\"))","v":"4кв26г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY22=\"\",\"\",Periods!AY22),IF($Q$12=Lists!$U$17,IF(Periods!AY37=\"\",\"\",Periods!AY37),\"\"))","v":"1кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ22=\"\",\"\",Periods!AZ22),IF($Q$12=Lists!$U$17,IF(Periods!AZ37=\"\",\"\",Periods!AZ37),\"\"))","v":"2кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA22=\"\",\"\",Periods!BA22),IF($Q$12=Lists!$U$17,IF(Periods!BA37=\"\",\"\",Periods!BA37),\"\"))","v":"3кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB22=\"\",\"\",Periods!BB22),IF($Q$12=Lists!$U$17,IF(Periods!BB37=\"\",\"\",Periods!BB37),\"\"))","v":"4кв27г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC22=\"\",\"\",Periods!BC22),IF($Q$12=Lists!$U$17,IF(Periods!BC37=\"\",\"\",Periods!BC37),\"\"))","v":"1кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD22=\"\",\"\",Periods!BD22),IF($Q$12=Lists!$U$17,IF(Periods!BD37=\"\",\"\",Periods!BD37),\"\"))","v":"2кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE22=\"\",\"\",Periods!BE22),IF($Q$12=Lists!$U$17,IF(Periods!BE37=\"\",\"\",Periods!BE37),\"\"))","v":"3кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF22=\"\",\"\",Periods!BF22),IF($Q$12=Lists!$U$17,IF(Periods!BF37=\"\",\"\",Periods!BF37),\"\"))","v":"4кв28г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG22=\"\",\"\",Periods!BG22),IF($Q$12=Lists!$U$17,IF(Periods!BG37=\"\",\"\",Periods!BG37),\"\"))","v":"1кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH22=\"\",\"\",Periods!BH22),IF($Q$12=Lists!$U$17,IF(Periods!BH37=\"\",\"\",Periods!BH37),\"\"))","v":"2кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI22=\"\",\"\",Periods!BI22),IF($Q$12=Lists!$U$17,IF(Periods!BI37=\"\",\"\",Periods!BI37),\"\"))","v":"3кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ22=\"\",\"\",Periods!BJ22),IF($Q$12=Lists!$U$17,IF(Periods!BJ37=\"\",\"\",Periods!BJ37),\"\"))","v":"4кв29г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK22=\"\",\"\",Periods!BK22),IF($Q$12=Lists!$U$17,IF(Periods!BK37=\"\",\"\",Periods!BK37),\"\"))","v":"1кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL22=\"\",\"\",Periods!BL22),IF($Q$12=Lists!$U$17,IF(Periods!BL37=\"\",\"\",Periods!BL37),\"\"))","v":"2кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM22=\"\",\"\",Periods!BM22),IF($Q$12=Lists!$U$17,IF(Periods!BM37=\"\",\"\",Periods!BM37),\"\"))","v":"3кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN22=\"\",\"\",Periods!BN22),IF($Q$12=Lists!$U$17,IF(Periods!BN37=\"\",\"\",Periods!BN37),\"\"))","v":"4кв30г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO22=\"\",\"\",Periods!BO22),IF($Q$12=Lists!$U$17,IF(Periods!BO37=\"\",\"\",Periods!BO37),\"\"))","v":"1кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP22=\"\",\"\",Periods!BP22),IF($Q$12=Lists!$U$17,IF(Periods!BP37=\"\",\"\",Periods!BP37),\"\"))","v":"2кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ22=\"\",\"\",Periods!BQ22),IF($Q$12=Lists!$U$17,IF(Periods!BQ37=\"\",\"\",Periods!BQ37),\"\"))","v":"3кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR22=\"\",\"\",Periods!BR22),IF($Q$12=Lists!$U$17,IF(Periods!BR37=\"\",\"\",Periods!BR37),\"\"))","v":"4кв31г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS22=\"\",\"\",Periods!BS22),IF($Q$12=Lists!$U$17,IF(Periods!BS37=\"\",\"\",Periods!BS37),\"\"))","v":"1кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT22=\"\",\"\",Periods!BT22),IF($Q$12=Lists!$U$17,IF(Periods!BT37=\"\",\"\",Periods!BT37),\"\"))","v":"2кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU22=\"\",\"\",Periods!BU22),IF($Q$12=Lists!$U$17,IF(Periods!BU37=\"\",\"\",Periods!BU37),\"\"))","v":"3кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV22=\"\",\"\",Periods!BV22),IF($Q$12=Lists!$U$17,IF(Periods!BV37=\"\",\"\",Periods!BV37),\"\"))","v":"4кв32г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW22=\"\",\"\",Periods!BW22),IF($Q$12=Lists!$U$17,IF(Periods!BW37=\"\",\"\",Periods!BW37),\"\"))","v":"1кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX22=\"\",\"\",Periods!BX22),IF($Q$12=Lists!$U$17,IF(Periods!BX37=\"\",\"\",Periods!BX37),\"\"))","v":"2кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY22=\"\",\"\",Periods!BY22),IF($Q$12=Lists!$U$17,IF(Periods!BY37=\"\",\"\",Periods!BY37),\"\"))","v":"3кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ22=\"\",\"\",Periods!BZ22),IF($Q$12=Lists!$U$17,IF(Periods!BZ37=\"\",\"\",Periods!BZ37),\"\"))","v":"4кв33г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA22=\"\",\"\",Periods!CA22),IF($Q$12=Lists!$U$17,IF(Periods!CA37=\"\",\"\",Periods!CA37),\"\"))","v":"1кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB22=\"\",\"\",Periods!CB22),IF($Q$12=Lists!$U$17,IF(Periods!CB37=\"\",\"\",Periods!CB37),\"\"))","v":"2кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC22=\"\",\"\",Periods!CC22),IF($Q$12=Lists!$U$17,IF(Periods!CC37=\"\",\"\",Periods!CC37),\"\"))","v":"3кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD22=\"\",\"\",Periods!CD22),IF($Q$12=Lists!$U$17,IF(Periods!CD37=\"\",\"\",Periods!CD37),\"\"))","v":"4кв34г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE22=\"\",\"\",Periods!CE22),IF($Q$12=Lists!$U$17,IF(Periods!CE37=\"\",\"\",Periods!CE37),\"\"))","v":"1кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF22=\"\",\"\",Periods!CF22),IF($Q$12=Lists!$U$17,IF(Periods!CF37=\"\",\"\",Periods!CF37),\"\"))","v":"2кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG22=\"\",\"\",Periods!CG22),IF($Q$12=Lists!$U$17,IF(Periods!CG37=\"\",\"\",Periods!CG37),\"\"))","v":"3кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH22=\"\",\"\",Periods!CH22),IF($Q$12=Lists!$U$17,IF(Periods!CH37=\"\",\"\",Periods!CH37),\"\"))","v":"4кв35г"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI22=\"\",\"\",Periods!CI22),IF($Q$12=Lists!$U$17,IF(Periods!CI37=\"\",\"\",Periods!CI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ22=\"\",\"\",Periods!CJ22),IF($Q$12=Lists!$U$17,IF(Periods!CJ37=\"\",\"\",Periods!CJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK22=\"\",\"\",Periods!CK22),IF($Q$12=Lists!$U$17,IF(Periods!CK37=\"\",\"\",Periods!CK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL22=\"\",\"\",Periods!CL22),IF($Q$12=Lists!$U$17,IF(Periods!CL37=\"\",\"\",Periods!CL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM22=\"\",\"\",Periods!CM22),IF($Q$12=Lists!$U$17,IF(Periods!CM37=\"\",\"\",Periods!CM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN22=\"\",\"\",Periods!CN22),IF($Q$12=Lists!$U$17,IF(Periods!CN37=\"\",\"\",Periods!CN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO22=\"\",\"\",Periods!CO22),IF($Q$12=Lists!$U$17,IF(Periods!CO37=\"\",\"\",Periods!CO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP22=\"\",\"\",Periods!CP22),IF($Q$12=Lists!$U$17,IF(Periods!CP37=\"\",\"\",Periods!CP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ22=\"\",\"\",Periods!CQ22),IF($Q$12=Lists!$U$17,IF(Periods!CQ37=\"\",\"\",Periods!CQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR22=\"\",\"\",Periods!CR22),IF($Q$12=Lists!$U$17,IF(Periods!CR37=\"\",\"\",Periods!CR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS22=\"\",\"\",Periods!CS22),IF($Q$12=Lists!$U$17,IF(Periods!CS37=\"\",\"\",Periods!CS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT22=\"\",\"\",Periods!CT22),IF($Q$12=Lists!$U$17,IF(Periods!CT37=\"\",\"\",Periods!CT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU22=\"\",\"\",Periods!CU22),IF($Q$12=Lists!$U$17,IF(Periods!CU37=\"\",\"\",Periods!CU37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$CW14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99250)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99250)","v":0},{"$f":"SUM(T$15:T$99250)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Macro!AA$22","v":"ОСНО"},{"$f":"Macro!AB$22","v":"ОСНО"},{"$f":"Macro!AC$22","v":"ОСНО"},{"$f":"Macro!AD$22","v":"ОСНО"},{"$f":"Macro!AE$22","v":"ОСНО"},{"$f":"Macro!AF$22","v":"ОСНО"},{"$f":"Macro!AG$22","v":"ОСНО"},{"$f":"Macro!AH$22","v":"ОСНО"},{"$f":"Macro!AI$22","v":"ОСНО"},{"$f":"Macro!AJ$22","v":"ОСНО"},{"$f":"Macro!AK$22","v":"ОСНО"},{"$f":"Macro!AL$22","v":"ОСНО"},{"$f":"Macro!AM$22","v":"ОСНО"},{"$f":"Macro!AN$22","v":"ОСНО"},{"$f":"Macro!AO$22","v":"ОСНО"},{"$f":"Macro!AP$22","v":"ОСНО"},{"$f":"Macro!AQ$22","v":"ОСНО"},{"$f":"Macro!AR$22","v":"ОСНО"},{"$f":"Macro!AS$22","v":"ОСНО"},{"$f":"Macro!AT$22","v":"ОСНО"},{"$f":"Macro!AU$22","v":"ОСНО"},{"$f":"Macro!AV$22","v":"ОСНО"},{"$f":"Macro!AW$22","v":"ОСНО"},{"$f":"Macro!AX$22","v":"ОСНО"},{"$f":"Macro!AY$22","v":"ОСНО"},{"$f":"Macro!AZ$22","v":"ОСНО"},{"$f":"Macro!BA$22","v":"ОСНО"},{"$f":"Macro!BB$22","v":"ОСНО"},{"$f":"Macro!BC$22","v":"ОСНО"},{"$f":"Macro!BD$22","v":"ОСНО"},{"$f":"Macro!BE$22","v":"ОСНО"},{"$f":"Macro!BF$22","v":"ОСНО"},{"$f":"Macro!BG$22","v":"ОСНО"},{"$f":"Macro!BH$22","v":"ОСНО"},{"$f":"Macro!BI$22","v":"ОСНО"},{"$f":"Macro!BJ$22","v":"ОСНО"},{"$f":"Macro!BK$22","v":"ОСНО"},{"$f":"Macro!BL$22","v":"ОСНО"},{"$f":"Macro!BM$22","v":"ОСНО"},{"$f":"Macro!BN$22","v":"ОСНО"},{"$f":"Macro!BO$22","v":"ОСНО"},{"$f":"Macro!BP$22","v":"ОСНО"},{"$f":"Macro!BQ$22","v":"ОСНО"},{"$f":"Macro!BR$22","v":"ОСНО"},{"$f":"Macro!BS$22","v":"ОСНО"},{"$f":"Macro!BT$22","v":"ОСНО"},{"$f":"Macro!BU$22","v":"ОСНО"},{"$f":"Macro!BV$22","v":"ОСНО"},{"$f":"Macro!BW$22","v":"ОСНО"},{"$f":"Macro!BX$22","v":"ОСНО"},{"$f":"Macro!BY$22","v":"ОСНО"},{"$f":"Macro!BZ$22","v":"ОСНО"},{"$f":"Macro!CA$22","v":"ОСНО"},{"$f":"Macro!CB$22","v":"ОСНО"},{"$f":"Macro!CC$22","v":"ОСНО"},{"$f":"Macro!CD$22","v":"ОСНО"},{"$f":"Macro!CE$22","v":"ОСНО"},{"$f":"Macro!CF$22","v":"ОСНО"},{"$f":"Macro!CG$22","v":"ОСНО"},{"$f":"Macro!CH$22","v":"ОСНО"},{"$f":"Macro!CI$22","v":""},{"$f":"Macro!CJ$22","v":""},{"$f":"Macro!CK$22","v":""},{"$f":"Macro!CL$22","v":""},{"$f":"Macro!CM$22","v":""},{"$f":"Macro!CN$22","v":""},{"$f":"Macro!CO$22","v":""},{"$f":"Macro!CP$22","v":""},{"$f":"Macro!CQ$22","v":""},{"$f":"Macro!CR$22","v":""},{"$f":"Macro!CS$22","v":""},{"$f":"Macro!CT$22","v":""},{"$f":"Macro!CU$22","v":""}]
[{"$f":"ROW()","v":16},null,null,null,null,null,null,{"$f":"Mrkting!$H$19","v":"Поток запусков событий"},null,null,null,null,{"$f":"Mrkting!$M$19","v":"кол-во событий"},null,null,null,{"$f":"Mrkting!$Q$19","v":0},null,null,null,null,null,null,{"$f":"SUM($Z16:$CV16)","v":64},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":2},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":3},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":4},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":5},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":6},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":7},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":8},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":9},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":10},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":10},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H16,Mrkting!$I:$I,\"\"))","v":0}]
[{"$f":"ROW()","v":17}]
[{"$f":"ROW()","v":18},null,null,null,null,null,null,{"$f":"Mrkting!$M$19","v":"кол-во событий"},null,null,null,null,{"$f":"Mrkting!$M$19","v":"кол-во событий"},null,null,null,"нарастающим итогом",null,null,{"$f":"X18-X16","v":0},null,null,null,{"$f":"SUMIFS($Z18:$CV18,$Z$2:$CV$2,Periods!$Q$18)","v":64},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z16:AA16))","v":2},{"$f":"IF(AB$11=\"\",0,SUM($Z16:AB16))","v":2},{"$f":"IF(AC$11=\"\",0,SUM($Z16:AC16))","v":5},{"$f":"IF(AD$11=\"\",0,SUM($Z16:AD16))","v":5},{"$f":"IF(AE$11=\"\",0,SUM($Z16:AE16))","v":5},{"$f":"IF(AF$11=\"\",0,SUM($Z16:AF16))","v":9},{"$f":"IF(AG$11=\"\",0,SUM($Z16:AG16))","v":9},{"$f":"IF(AH$11=\"\",0,SUM($Z16:AH16))","v":9},{"$f":"IF(AI$11=\"\",0,SUM($Z16:AI16))","v":9},{"$f":"IF(AJ$11=\"\",0,SUM($Z16:AJ16))","v":14},{"$f":"IF(AK$11=\"\",0,SUM($Z16:AK16))","v":14},{"$f":"IF(AL$11=\"\",0,SUM($Z16:AL16))","v":14},{"$f":"IF(AM$11=\"\",0,SUM($Z16:AM16))","v":14},{"$f":"IF(AN$11=\"\",0,SUM($Z16:AN16))","v":14},{"$f":"IF(AO$11=\"\",0,SUM($Z16:AO16))","v":20},{"$f":"IF(AP$11=\"\",0,SUM($Z16:AP16))","v":20},{"$f":"IF(AQ$11=\"\",0,SUM($Z16:AQ16))","v":20},{"$f":"IF(AR$11=\"\",0,SUM($Z16:AR16))","v":20},{"$f":"IF(AS$11=\"\",0,SUM($Z16:AS16))","v":20},{"$f":"IF(AT$11=\"\",0,SUM($Z16:AT16))","v":20},{"$f":"IF(AU$11=\"\",0,SUM($Z16:AU16))","v":27},{"$f":"IF(AV$11=\"\",0,SUM($Z16:AV16))","v":27},{"$f":"IF(AW$11=\"\",0,SUM($Z16:AW16))","v":27},{"$f":"IF(AX$11=\"\",0,SUM($Z16:AX16))","v":27},{"$f":"IF(AY$11=\"\",0,SUM($Z16:AY16))","v":27},{"$f":"IF(AZ$11=\"\",0,SUM($Z16:AZ16))","v":27},{"$f":"IF(BA$11=\"\",0,SUM($Z16:BA16))","v":27},{"$f":"IF(BB$11=\"\",0,SUM($Z16:BB16))","v":35},{"$f":"IF(BC$11=\"\",0,SUM($Z16:BC16))","v":35},{"$f":"IF(BD$11=\"\",0,SUM($Z16:BD16))","v":35},{"$f":"IF(BE$11=\"\",0,SUM($Z16:BE16))","v":35},{"$f":"IF(BF$11=\"\",0,SUM($Z16:BF16))","v":35},{"$f":"IF(BG$11=\"\",0,SUM($Z16:BG16))","v":35},{"$f":"IF(BH$11=\"\",0,SUM($Z16:BH16))","v":35},{"$f":"IF(BI$11=\"\",0,SUM($Z16:BI16))","v":35},{"$f":"IF(BJ$11=\"\",0,SUM($Z16:BJ16))","v":44},{"$f":"IF(BK$11=\"\",0,SUM($Z16:BK16))","v":44},{"$f":"IF(BL$11=\"\",0,SUM($Z16:BL16))","v":44},{"$f":"IF(BM$11=\"\",0,SUM($Z16:BM16))","v":44},{"$f":"IF(BN$11=\"\",0,SUM($Z16:BN16))","v":44},{"$f":"IF(BO$11=\"\",0,SUM($Z16:BO16))","v":44},{"$f":"IF(BP$11=\"\",0,SUM($Z16:BP16))","v":44},{"$f":"IF(BQ$11=\"\",0,SUM($Z16:BQ16))","v":44},{"$f":"IF(BR$11=\"\",0,SUM($Z16:BR16))","v":44},{"$f":"IF(BS$11=\"\",0,SUM($Z16:BS16))","v":54},{"$f":"IF(BT$11=\"\",0,SUM($Z16:BT16))","v":54},{"$f":"IF(BU$11=\"\",0,SUM($Z16:BU16))","v":54},{"$f":"IF(BV$11=\"\",0,SUM($Z16:BV16))","v":54},{"$f":"IF(BW$11=\"\",0,SUM($Z16:BW16))","v":54},{"$f":"IF(BX$11=\"\",0,SUM($Z16:BX16))","v":54},{"$f":"IF(BY$11=\"\",0,SUM($Z16:BY16))","v":54},{"$f":"IF(BZ$11=\"\",0,SUM($Z16:BZ16))","v":54},{"$f":"IF(CA$11=\"\",0,SUM($Z16:CA16))","v":54},{"$f":"IF(CB$11=\"\",0,SUM($Z16:CB16))","v":54},{"$f":"IF(CC$11=\"\",0,SUM($Z16:CC16))","v":64},{"$f":"IF(CD$11=\"\",0,SUM($Z16:CD16))","v":64},{"$f":"IF(CE$11=\"\",0,SUM($Z16:CE16))","v":64},{"$f":"IF(CF$11=\"\",0,SUM($Z16:CF16))","v":64},{"$f":"IF(CG$11=\"\",0,SUM($Z16:CG16))","v":64},{"$f":"IF(CH$11=\"\",0,SUM($Z16:CH16))","v":64},{"$f":"IF(CI$11=\"\",0,SUM($Z16:CI16))","v":0},{"$f":"IF(CJ$11=\"\",0,SUM($Z16:CJ16))","v":0},{"$f":"IF(CK$11=\"\",0,SUM($Z16:CK16))","v":0},{"$f":"IF(CL$11=\"\",0,SUM($Z16:CL16))","v":0},{"$f":"IF(CM$11=\"\",0,SUM($Z16:CM16))","v":0},{"$f":"IF(CN$11=\"\",0,SUM($Z16:CN16))","v":0},{"$f":"IF(CO$11=\"\",0,SUM($Z16:CO16))","v":0},{"$f":"IF(CP$11=\"\",0,SUM($Z16:CP16))","v":0},{"$f":"IF(CQ$11=\"\",0,SUM($Z16:CQ16))","v":0},{"$f":"IF(CR$11=\"\",0,SUM($Z16:CR16))","v":0},{"$f":"IF(CS$11=\"\",0,SUM($Z16:CS16))","v":0},{"$f":"IF(CT$11=\"\",0,SUM($Z16:CT16))","v":0},{"$f":"IF(CU$11=\"\",0,SUM($Z16:CU16))","v":0}]
[{"$f":"ROW()","v":19}]
[{"$f":"ROW()","v":20},null,null,null,null,null,null,"Продажи",null,null,null,null,"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,{"$f":"IF(ABS($X20-SUMIFS(Prdction!$X:$X,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"SUM($Z20:$CV20)","v":3003902284.3894992},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":312592.5},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":593925.75},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":1875555},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":1692650.5199999998},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":1097088.2999999998},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":3752041.9859999996},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":4616660.1887999997},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":4154994.1699199993},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":2596871.3561999998},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":7696229.4763200022},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":9001437.9839999992},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":8101294.1855999995},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":5063606.5954319993},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":9620852.531320801},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":15782669.90784},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":14243114.286719998},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":8572244.7095999997},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":16287264.948240001},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":18883747.256774403},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":16995372.531096961},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":13656995.783917198},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":26018625.709200956},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":29213895.533137914},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":26292505.979824122},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":15873072.157829937},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":30158837.099876881},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":33613564.569522224},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":39321548.017230131},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":23058932.479239888},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":43811971.710555784},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":49649155.70051606},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":44684240.130464457},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":26065806.742770933},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":49657832.251997702},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":54760516.769120276},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":61957613.258776084},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":36803352.422845885},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":69926369.603407189},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":76806996.360721856},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":69310667.423170298},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":40110339.943964295},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":76209645.893532142},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":85324463.471631616},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":76792017.124468476},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":54371970.166800223},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":103580816.64563607},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":113070677.04007055},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":101763609.3360635},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":59883579.8331642},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":113778801.68301198},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":123897061.72378799},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":111801623.75697757},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":62112013.198320873},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":118012825.07680967},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":150568309.20401236},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":135511478.28361112},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":75284154.602006182},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":143415394.50588024},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":150963573.16408443},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":135867215.84767598},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Prdction!CJ:CJ,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Prdction!CK:CK,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Prdction!CL:CL,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Prdction!CM:CM,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Prdction!CN:CN,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Prdction!CO:CO,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Prdction!CP:CP,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Prdction!CQ:CQ,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Prdction!CR:CR,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Prdction!CS:CS,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Prdction!CT:CT,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Prdction!CU:CU,Prdction!$H:$H,$H20,Prdction!$I:$I,\"\"))","v":0}]
[{"$f":"ROW()","v":21}]
[{"$f":"ROW()","v":22},null,null,null,null,null,null,{"$f":"Mrkting!$H$54","v":"Прогноз трафика"},null,null,null,null,{"$f":"Mrkting!$M$54","v":"трафик"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z22:$CV22)","v":68474000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":40000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":76000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":200000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":180000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":100000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":342000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":360000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":324000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":180000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":532000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":560000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":504000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":280000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":532000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":800000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":720000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":400000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":760000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":800000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":720000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":540000},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":1026000},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":1080000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":972000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":540000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":1026000},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":1080000},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":1260000},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":700000},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":1330000},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":1400000},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":1260000},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":700000},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":1330000},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":1400000},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":1584000},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":880000},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":1672000},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":1760000},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":1584000},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":880000},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":1672000},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":1760000},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":1584000},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":1080000},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":2052000},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":2160000},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":1944000},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":1080000},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":2052000},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":2160000},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":1944000},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":1080000},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":2052000},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":2560000},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":2304000},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":1280000},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":2432000},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":2560000},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":2304000},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H22,Mrkting!$I:$I,\"\"))","v":0}]
[{"$f":"ROW()","v":23}]
[{"$f":"ROW()","v":24},null,null,null,null,null,null,{"$f":"Mrkting!$H$56","v":"Конверсия в контакт"},null,null,null,null,{"$f":"Mrkting!$M$56","v":"%"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS($Z24:$CV24,$Z$2:$CV$2,Periods!$Q$18)","v":0.03},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":5.0000000000000001E-3},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":5.0000000000000001E-3},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":6.0000000000000001E-3},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":6.0000000000000001E-3},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":7.0000000000000001E-3},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":7.0000000000000001E-3},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":8.0000000000000002E-3},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":8.0000000000000002E-3},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":9.0000000000000011E-3},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":9.0000000000000011E-3},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.01},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.01},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1.0999999999999999E-2},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1.0999999999999999E-2},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1.2E-2},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1.2E-2},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1.3000000000000001E-2},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1.3000000000000001E-2},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1.4000000000000002E-2},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1.4000000000000002E-2},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1.4999999999999999E-2},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1.4999999999999999E-2},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1.6E-2},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1.6E-2},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1.7000000000000001E-2},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1.7000000000000001E-2},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1.8000000000000002E-2},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1.8000000000000002E-2},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1.9E-2},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":1.9E-2},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.02},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.02},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":2.1000000000000001E-2},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":2.1000000000000001E-2},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":2.2000000000000002E-2},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":2.2000000000000002E-2},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":2.3000000000000003E-2},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":2.3000000000000003E-2},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":2.4E-2},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":2.4E-2},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":2.5000000000000001E-2},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":2.5000000000000001E-2},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":2.6000000000000002E-2},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":2.6000000000000002E-2},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":2.7E-2},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":2.7E-2},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":2.8000000000000001E-2},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":2.8000000000000001E-2},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":2.9000000000000001E-2},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":2.9000000000000001E-2},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":3.0000000000000002E-2},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":3.0000000000000002E-2},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.03},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.03},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.03},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.03},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.03},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.03},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.03},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0.03},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H24,Mrkting!$I:$I,\"\"))","v":0}]
[{"$f":"ROW()","v":25}]
[{"$f":"ROW()","v":26},null,null,null,null,null,null,{"$f":"Mrkting!$H$65","v":"Валовой поток контактов"},null,null,null,null,{"$f":"Mrkting!$M$65","v":"кол-во контактов"},null,null,null,null,null,{"$f":"IF(ABS(X26-SUM(X27:X30))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"SUM($Z26:$CV26)","v":1617398},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":200},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":380},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":1200},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":1080},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":700},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":2394},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":2880},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":2592},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":1620.0000000000002},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":4788.0000000000009},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":5600},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":5040},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":3080},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":5852},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":9600},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":8640},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":5200.0000000000009},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":9880},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":11200.000000000002},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":10080.000000000002},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":8100},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":15390},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":17280},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":15552},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":9180},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":17442},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":19440.000000000004},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":22680.000000000004},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":13300},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":25270},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":28000},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":25200},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":14700.000000000002},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":27930},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":30800.000000000004},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":34848},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":20240.000000000004},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":38456.000000000007},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":42240},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":38016},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":22000},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":41800},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":45760.000000000007},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":41184},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":29160},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":55404},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":60480},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":54432},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":31320},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":59508},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":64800.000000000007},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":58320.000000000007},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":32400},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":61560},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":76800},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":69120},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":38400},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":72960},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":76800},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":69120},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H26,Mrkting!$I:$I,\"\"))","v":0}]
[{"$f":"ROW()","v":27},null,null,null,null,null,null,{"$f":"H26","v":"Валовой поток контактов"},{"$f":"Lists!$AM$16","v":"Продукт-1"},null,null,null,{"$f":"Mrkting!$M$66","v":"кол-во заказов"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z27:$CV27)","v":727829.1},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":89.999999999999986},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":170.99999999999997},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":540},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":485.99999999999994},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":314.99999999999994},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":1077.3},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":1295.9999999999998},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":1166.3999999999999},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":729},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":2154.6000000000004},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":2519.9999999999995},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":2268},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":1385.9999999999998},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":2633.3999999999996},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":4320},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":3887.9999999999995},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":2340},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":4446},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":5040},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":4536},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":3644.9999999999995},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":6925.4999999999991},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":7775.9999999999991},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":6998.4},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":4131},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":7848.9},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":8748},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":10206},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":5984.9999999999991},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":11371.499999999998},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":12599.999999999998},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":11339.999999999998},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":6615},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":12568.499999999998},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":13860},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":15681.599999999999},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":9108},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":17305.2},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":19007.999999999996},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":17107.199999999997},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":9899.9999999999982},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":18809.999999999996},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":20592},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":18532.8},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":13121.999999999998},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":24931.8},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":27215.999999999996},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":24494.399999999998},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":14093.999999999998},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":26778.6},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":29160},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":26244},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":14579.999999999998},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":27701.999999999996},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":34560},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":31103.999999999996},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":17280},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":32832},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":34560},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":31103.999999999996},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H27,Mrkting!$I:$I,$I27))","v":0}]
[{"$f":"ROW()","v":28},"разработка финмоделей: https://mngmnt.ru/",null,null,null,null,null,{"$f":"H26","v":"Валовой поток контактов"},{"$f":"Lists!$AM$17","v":"Продукт-2"},null,null,null,{"$f":"Mrkting!$M$67","v":"кол-во заказов"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z28:$CV28)","v":646959.19999999995},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":80},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":152},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":480},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":432},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":280},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":957.6},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":1152},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":1036.8},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":648.00000000000011},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":1915.2000000000005},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":2240},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":2016},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":1232},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":2340.8000000000002},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":3840},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":3456},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":2080.0000000000005},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":3952},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":4480.0000000000009},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":4032.0000000000009},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":3240},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":6156},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":6912},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":6220.8},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":3672},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":6976.8},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":7776.0000000000018},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":9072.0000000000018},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":5320},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":10108},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":11200},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":10080},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":5880.0000000000009},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":11172},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":12320.000000000002},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":13939.2},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":8096.0000000000018},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":15382.400000000003},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":16896},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":15206.400000000001},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":8800},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":16720},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":18304.000000000004},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":16473.600000000002},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":11664},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":22161.600000000002},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":24192},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":21772.800000000003},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":12528},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":23803.200000000001},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":25920.000000000004},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":23328.000000000004},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":12960},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":24624},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":30720},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":27648},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":15360},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":29184},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":30720},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":27648},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H28,Mrkting!$I:$I,$I28))","v":0}]
[{"$f":"ROW()","v":29},null,null,null,null,null,null,{"$f":"H26","v":"Валовой поток контактов"},{"$f":"Lists!$AM$18","v":"Продукт-3"},null,null,null,{"$f":"Mrkting!$M$68","v":"кол-во заказов"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z29:$CV29)","v":242609.7},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":30},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":57},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":180},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":162},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":105},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":359.09999999999997},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":432},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":388.8},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":243.00000000000003},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":718.20000000000016},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":840},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":756},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":462},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":877.8},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":1440},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":1296},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":780.00000000000011},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":1482},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":1680.0000000000002},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":1512.0000000000002},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":1215},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":2308.5},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":2592},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":2332.7999999999997},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":1377},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":2616.2999999999997},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":2916.0000000000005},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":3402.0000000000005},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":1995},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":3790.5},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":4200},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":3780},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":2205},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":4189.5},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":4620},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":5227.2},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":3036.0000000000005},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":5768.4000000000005},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":6336},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":5702.4},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":3300},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":6270},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":6864.0000000000009},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":6177.5999999999995},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":4374},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":8310.6},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":9072},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":8164.7999999999993},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":4698},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":8926.1999999999989},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":9720},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":8748},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":4860},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":9234},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":11520},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":10368},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":5760},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":10944},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":11520},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":10368},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H29,Mrkting!$I:$I,$I29))","v":0}]
[{"$f":"ROW()","v":30},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":31}]
[{"$f":"ROW()","v":32},null,null,null,null,null,null,{"$f":"Mrkting!$H$86","v":"Общий оборот (GMV)"},null,null,null,null,{"$f":"Mrkting!$M$86","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X32-SUM(X33:X36))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"SUM($Z32:$CV32)","v":6242537754.0740223},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":675000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":1282500},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":4050000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":3645000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":2362500},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":8079750},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":9914400},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":8922960},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":5576850.0000000009},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":16482690.000000004},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":19278000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":17350200},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":10814958},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":20548420.199999999},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":33708960},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":30338064},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":18259020.000000004},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":34692138},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":40113662.400000006},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":36102296.160000004},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":29010773.699999999},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":55120470.029999994},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":61889650.559999995},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":55700685.503999993},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":33536454.3972},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":63719263.354680002},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":71018374.017600015},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":82854769.68720001},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":48587673.582000002},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":92316579.805800006},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":104335635.9024},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":93902072.31216},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":54776208.848760009},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":104074796.812644},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":114769199.49264},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":129853151.4259584},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":76928154.859923869},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":146163494.23385534},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":160545714.49027586},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":144491143.04124826},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":83617559.630352005},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":158873363.29766881},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":177403014.51175481},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":159662713.0605793},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":113047899.98170388},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":214791009.96523738},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":234469718.480571},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":211022746.63251391},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":123850254.86884448},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":235315484.25080448},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":256241906.62519547},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":230617715.96267593},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":128120953.31259774},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":243429811.29393569},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":309767993.78690296},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":278791194.40821266},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":154883996.89345148},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":294279594.09755778},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":309767993.78690296},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":278791194.40821266},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H32,Mrkting!$I:$I,\"\"))","v":0}]
[{"$f":"ROW()","v":33},null,null,null,null,null,null,{"$f":"H32","v":"Общий оборот (GMV)"},{"$f":"Lists!$AM$16","v":"Продукт-1"},null,null,null,{"$f":"M32","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z33:$CV33)","v":3329353468.839479},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":359999.99999999994},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":683999.99999999988},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":2160000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":1943999.9999999998},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":1259999.9999999998},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":4309200},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":5287679.9999999991},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":4758911.9999999991},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":2974320},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":8790768.0000000019},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":10281599.999999998},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":9253440},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":5767977.5999999996},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":10959157.439999999},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":17978112},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":16180300.799999999},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":9738144},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":18502473.600000001},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":21393953.279999997},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":19254557.951999996},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":15472412.639999997},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":29397584.015999991},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":33007813.631999992},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":29707032.268799994},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":17886109.011840001},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":33983607.122496001},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":37876466.142719999},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":44189210.499840006},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":25913425.910399999},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":49235509.229759999},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":55645672.481279992},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":50081105.233151995},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":29213978.052671999},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":55506558.30007679},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":61210239.729407996},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":69255014.093844473},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":41028349.258626051},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":77953863.591389507},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":85624381.061480448},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":77061942.955332398},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":44596031.802854396},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":84732460.425423354},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":94614941.072935879},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":85153446.965642288},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":60292213.323575392},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":114555205.31479326},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":125050516.52297118},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":112545464.87067407},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":66053469.263383709},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":125501591.60042906},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":136662350.20010424},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":122996115.18009382},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":68331175.100052118},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":129829232.69009902},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":165209596.68634826},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":148688637.0177134},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":82604798.34317413},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":156949116.85203084},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":165209596.68634826},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":148688637.0177134},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H33,Mrkting!$I:$I,$I33))","v":0}]
[{"$f":"ROW()","v":34},null,null,null,null,null,null,{"$f":"H32","v":"Общий оборот (GMV)"},{"$f":"Lists!$AM$17","v":"Продукт-2"},null,null,null,{"$f":"M32","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z34:$CV34)","v":2219568979.2263188},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":240000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":456000},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":1440000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":1296000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":840000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":2872800},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":3525120},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":3172608},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":1982880.0000000002},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":5860512.0000000019},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":6854400},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":6168960},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":3845318.4},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":7306104.96},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":11985408},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":10786867.199999999},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":6492096.0000000009},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":12334982.399999999},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":14262635.520000001},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":12836371.968000002},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":10314941.76},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":19598389.344000001},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":22005209.088},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":19804688.179200001},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":11924072.674559999},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":22655738.081664},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":25250977.428480007},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":29459473.666560005},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":17275617.273600001},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":32823672.819839999},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":37097114.987520002},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":33387403.488768},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":19475985.368448004},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":37004372.200051203},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":40806826.486272007},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":46170009.395896323},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":27352232.839084037},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":51969242.394259669},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":57082920.707653634},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":51374628.636888273},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":29730687.868569601},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":56488306.950282238},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":63076627.381957263},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":56768964.643761538},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":40194808.8823836},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":76370136.876528844},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":83367011.015314132},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":75030309.913782731},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":44035646.175589144},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":83667727.733619377},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":91108233.466736183},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":81997410.12006256},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":45554116.733368084},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":86552821.793399364},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":110139731.12423217},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":99125758.011808947},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":55069865.562116086},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":104632744.56802057},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":110139731.12423217},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":99125758.011808947},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H34,Mrkting!$I:$I,$I34))","v":0}]
[{"$f":"ROW()","v":35},null,null,null,null,null,null,{"$f":"H32","v":"Общий оборот (GMV)"},{"$f":"Lists!$AM$18","v":"Продукт-3"},null,null,null,{"$f":"M32","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z35:$CV35)","v":693615306.00822461},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":75000},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":142500},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":450000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":405000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":262500},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":897749.99999999988},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":1101600},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":991440},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":619650.00000000012},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":1831410.0000000005},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":2142000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":1927800},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":1201662},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":2283157.7999999998},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":3745440},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":3370896},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":2028780.0000000002},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":3854682},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":4457073.6000000006},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":4011366.2400000007},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":3223419.3},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":6124496.6699999999},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":6876627.8399999999},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":6188965.0559999989},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":3726272.7107999995},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":7079918.1505199987},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":7890930.4464000007},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":9206085.5208000001},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":5398630.398},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":10257397.756199999},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":11592848.433600001},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":10433563.590240002},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":6086245.4276400004},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":11563866.312516},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":12752133.27696},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":14428127.9362176},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":8547572.762213761},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":16240388.248206146},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":17838412.721141759},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":16054571.449027583},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":9290839.9589280002},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":17652595.9219632},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":19711446.056861643},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":17740301.451175477},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":12560877.775744874},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":23865667.773915265},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":26052190.942285668},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":23446971.848057099},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":13761139.429871609},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":26146164.916756056},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":28471322.958355054},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":25624190.662519548},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":14235661.479177527},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":27047756.810437299},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":34418665.976322554},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":30976799.378690299},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":17209332.988161277},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":32697732.677506424},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":34418665.976322554},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":30976799.378690299},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H35,Mrkting!$I:$I,$I35))","v":0}]
[{"$f":"ROW()","v":36},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":37}]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,{"$f":"Mrkting!$H$108","v":"Маркетинговые скидки"},null,null,null,null,{"$f":"Mrkting!$M$108","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X38-SUM(X39:X42))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"SUM($Z38:$CV38)","v":174048290.66089079},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":43500},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":82650},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":261000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":225504},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":146160},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":499867.19999999995},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":587813.76},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":529032.38399999996},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":330645.24},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":934751.66400000034},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":1093276.8},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":983949.12},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":585449.72640000004},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":1112354.4801599998},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":1824778.368},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":1564095.7439999999},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":941353.92000000016},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":1788572.4480000001},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":1964678.0428800001},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":1768210.238592},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":1420883.22744},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":2557589.8093919996},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":2871679.7859839997},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":2584511.8073855997},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":1469641.95713952},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":2792319.7185650878},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":3112182.9680601601},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":3417298.9453209606},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":2003971.6037376001},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":3807546.0471014399},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":4034311.2548927995},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":3630880.1294035194},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":2118013.4088187199},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":3755943.7783051976},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":4141892.8883566088},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":4686255.9536834769},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":2577947.9450836703},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":4898101.0956589738},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":5380065.2766963551},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":4469592.6914092796},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":2586569.844565555},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":4914482.7046745541},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":5030361.0337110907},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":4527324.9303399818},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":3205536.0083700917},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":5536834.9235483417},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":6044108.2986102747},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":5439697.4687492475},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":2873325.9129571919},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":5459319.2346186638},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":5944812.2337045344},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":4755849.7869636277},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":2642138.7705353484},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":5020063.6640171623},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":5589591.3545547826},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":5030632.2190993046},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":2794795.6772773913},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":4551524.3887088951},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":4791078.3039040994},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":4311970.4735136889},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H38,Mrkting!$I:$I,\"\"))","v":0}]
[{"$f":"ROW()","v":39},null,null,null,null,null,null,{"$f":"H38","v":"Маркетинговые скидки"},{"$f":"Lists!$AM$16","v":"Продукт-1"},null,null,null,{"$f":"M38","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z39:$CV39)","v":38726447.654042795},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":14399.999999999998},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":27359.999999999996},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":86400},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":73872},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":47879.999999999993},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":163749.6},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":190356.47999999998},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":171320.83199999999},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":107075.52000000002},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":298886.11200000014},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":349574.39999999997},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":314616.96000000002},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":184575.28320000001},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":350693.03807999997},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":575299.58400000003},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":485409.02400000009},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":292144.32000000007},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":555074.20800000022},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":599030.69183999998},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":539127.62265599996},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":433227.55391999998},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":764337.18441599992},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":858203.15443199989},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":772382.83898879995},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":429266.61628416006},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":815606.5709399042},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":909035.18742528011},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":972162.63099648023},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":570095.3700288001},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":1083181.2030547203},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":1112913.4496255999},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":1001622.10466304},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":584279.56105343997},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":999118.04940138245},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":1101784.3151293441},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":1246590.2536892009},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":656453.58813801699},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":1247261.8174622324},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":1369990.0969836875},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":1078867.2013746537},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":624344.44523996161},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":1186254.4459559273},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":1135379.2928752305},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":1021841.3635877075},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":723506.55988290475},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":1145552.053147933},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":1250505.1652297124},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":1125454.6487067412},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":528427.75410706981},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":1004012.7328034327},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":1093298.8016008341},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":737976.691080563},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":409987.05060031271},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":778975.39614059415},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":660838.38674539363},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":594754.54807085416},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":330419.19337269681},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":313898.23370406195},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":330419.19337269681},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":297377.27403542708},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H39,Mrkting!$I:$I,$I39))","v":0}]
[{"$f":"ROW()","v":40},null,null,null,null,null,null,{"$f":"H38","v":"Маркетинговые скидки"},{"$f":"Lists!$AM$17","v":"Продукт-2"},null,null,null,{"$f":"M38","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z40:$CV40)","v":105313517.03083237},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":21600},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":41040},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":129600},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":112751.99999999999},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":73080},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":249933.59999999998},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":296110.07999999996},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":266499.07199999993},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":166561.91999999998},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":474701.47200000018},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":555206.40000000002},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":499685.76},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":299934.83520000003},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":569876.18687999994},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":934861.82400000002},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":809015.03999999992},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":486907.20000000007},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":925123.67999999982},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":1026909.7574400001},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":924218.78169600014},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":742675.80671999999},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":1352288.8647359998},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":1518359.427072},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":1366523.4843647999},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":786988.79652095982},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":1495278.7133898237},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":1666564.5102796801},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":1855946.8409932803},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":1088363.8882368},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":2067891.3876499196},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":2225826.8992511998},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":2003244.2093260796},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":1168559.1221068799},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":2109249.2154029189},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":2325989.1097175041},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":2631690.5355660901},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":1477020.5733105377},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":2806339.0892900219},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":3082477.7182132965},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":2620106.0604813015},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":1516265.0812970493},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":2880903.6544643934},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":3027678.1143339481},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":2724910.3029005537},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":1929350.8263544124},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":3436656.159443798},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":3751515.4956891355},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":3376363.9461202226},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":1849497.1393747439},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":3514044.5648120134},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":3826545.8056029188},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":3197898.9946824391},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":1776610.5526013549},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":3375560.0499425745},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":3965030.3204723578},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":3568527.2884251219},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":1982515.1602361789},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":3452880.5707446784},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":3634611.1270996612},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":3271150.0143896947},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H40,Mrkting!$I:$I,$I40))","v":0}]
[{"$f":"ROW()","v":41},null,null,null,null,null,null,{"$f":"H38","v":"Маркетинговые скидки"},{"$f":"Lists!$AM$18","v":"Продукт-3"},null,null,null,{"$f":"M38","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z41:$CV41)","v":30008325.976015657},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":7500},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":14250},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":45000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":38880},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":25200},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":86184},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":101347.20000000001},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":91212.48000000001},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":57007.800000000017},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":161164.08000000005},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":188496},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":169646.4},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":100939.60800000001},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":191785.25519999999},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":314616.95999999996},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":269671.68000000005},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":162302.40000000002},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":308374.56},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":338737.59360000008},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":304863.83424000005},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":244979.86679999999},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":440963.76023999997},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":495117.20447999996},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":445605.48403199995},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":253386.54433439995},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":481434.43423535989},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":536583.27035520005},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":589189.47333120008},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":345512.34547200002},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":656473.4563968},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":695570.90601599996},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":626013.81541440007},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":365174.72565839998},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":647576.51350089617},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":714119.46350976021},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":807975.16442818579},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":444473.7836351156},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":844500.18890671968},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":927597.46149937157},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":770619.42955332401},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":445960.31802854402},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":847324.60425423365},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":867303.62650191225},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":780573.26385172096},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":552678.62213277444},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":954626.71095661062},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":1042087.6376914269},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":937878.87392228399},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":495401.01947537792},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":941261.9370032181},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":1024967.626500782},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":819974.10120062542},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":455541.16733368085},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":865528.21793399355},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":963722.64733703155},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":867350.38260332844},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":481861.32366851578},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":784745.58426015428},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":826047.98343174125},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":743443.1850885672},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H41,Mrkting!$I:$I,$I41))","v":0}]
[{"$f":"ROW()","v":42},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":43}]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,{"$f":"Mrkting!$H$120","v":"Общий оборот (GMV) с учетом скидок"},null,null,null,null,{"$f":"Mrkting!$M$120","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X44-SUM(X45:X48))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"SUM($Z44:$CV44)","v":6068489463.4131298},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":631500},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":1199850},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":3789000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":3419496},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":2216340},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":7579882.7999999998},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":9326586.2400000002},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":8393927.6160000004},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":5246204.7600000007},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":15547938.336000003},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":18184723.199999999},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":16366250.880000001},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":10229508.273600001},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":19436065.719839998},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":31884181.631999999},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":28773968.256000001},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":17317666.080000002},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":32903565.552000001},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":38148984.357120007},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":34334085.921408005},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":27589890.47256},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":52562880.220607996},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":59017970.774015993},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":53116173.696614392},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":32066812.440060481},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":60926943.63611491},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":67906191.049539849},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":79437470.741879046},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":46583701.978262402},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":88509033.758698568},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":100301324.64750721},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":90271192.182756484},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":52658195.439941287},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":100318853.0343388},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":110627306.60428339},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":125166895.47227491},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":74350206.914840192},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":141265393.13819635},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":155165649.21357951},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":140021550.34983897},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":81030989.78578645},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":153958880.59299427},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":172372653.47804374},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":155135388.13023931},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":109842363.97333379},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":209254175.04168904},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":228425610.18196073},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":205583049.16376466},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":120976928.95588729},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":229856165.01618582},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":250297094.39149094},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":225861866.17571229},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":125478814.54206239},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":238409747.62991852},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":304178402.43234819},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":273760562.18911338},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":152089201.2161741},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":289728069.70884889},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":304976915.48299885},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":274479223.934699},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H44,Mrkting!$I:$I,\"\"))","v":0}]
[{"$f":"ROW()","v":45},null,null,null,null,null,null,{"$f":"H44","v":"Общий оборот (GMV) с учетом скидок"},{"$f":"Lists!$AM$16","v":"Продукт-1"},null,null,null,{"$f":"M44","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z45:$CV45)","v":3290627021.1854348},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":345599.99999999994},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":656639.99999999988},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":2073600},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":1870127.9999999998},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":1212119.9999999998},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":4145450.4},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":5097323.5199999996},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":4587591.1679999987},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":2867244.48},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":8491881.8880000021},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":9932025.5999999978},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":8938823.0399999991},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":5583402.3167999992},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":10608464.40192},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":17402812.416000001},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":15694891.775999999},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":9445999.6799999997},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":17947399.392000001},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":20794922.588159997},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":18715430.329343997},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":15039185.086079996},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":28633246.831583992},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":32149610.477567993},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":28934649.429811195},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":17456842.395555839},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":33168000.551556095},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":36967430.955294721},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":43217047.868843526},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":25343330.540371198},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":48152328.02670528},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":54532759.031654395},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":49079483.128488958},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":28629698.491618559},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":54507440.25067541},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":60108455.414278649},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":68008423.840155274},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":40371895.670488037},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":76706601.773927271},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":84254390.964496762},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":75983075.753957748},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":43971687.357614435},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":83546205.979467422},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":93479561.780060649},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":84131605.602054581},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":59568706.763692491},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":113409653.26164533},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":123800011.35774148},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":111420010.22196734},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":65525041.509276636},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":124497578.86762562},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":135569051.39850339},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":122258138.48901325},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":67921188.049451798},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":129050257.29395843},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":164548758.29960287},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":148093882.46964255},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":82274379.149801433},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":156635218.61832678},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":164879177.49297556},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":148391259.74367797},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H45,Mrkting!$I:$I,$I45))","v":0}]
[{"$f":"ROW()","v":46},null,null,null,null,null,null,{"$f":"H44","v":"Общий оборот (GMV) с учетом скидок"},{"$f":"Lists!$AM$17","v":"Продукт-2"},null,null,null,{"$f":"M44","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z46:$CV46)","v":2114255462.1954863},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":218400},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":414960},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":1310400},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":1183248},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":766920},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":2622866.4},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":3229009.9199999999},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":2906108.9280000003},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":1816318.0800000003},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":5385810.5280000018},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":6299193.5999999996},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":5669274.2400000002},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":3545383.5647999998},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":6736228.77312},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":11050546.175999999},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":9977852.1600000001},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":6005188.8000000007},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":11409858.719999999},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":13235725.762560001},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":11912153.186304003},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":9572265.95328},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":18246100.479264002},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":20486849.660928},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":18438164.694835201},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":11137083.87803904},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":21160459.368274175},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":23584412.918200325},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":27603526.825566724},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":16187253.385363201},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":30755781.432190079},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":34871288.088268802},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":31384159.279441919},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":18307426.246341124},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":34895122.984648287},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":38480837.376554504},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":43538318.860330231},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":25875212.265773498},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":49162903.304969646},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":54000442.989440337},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":48754522.576406971},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":28214422.78727255},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":53607403.295817845},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":60048949.267623313},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":54044054.340860985},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":38265458.056029186},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":72933480.717085049},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":79615495.519624993},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":71653945.967662513},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":42186149.036214404},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":80153683.168807358},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":87281687.66113326},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":78799511.125380114},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":43777506.180766732},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":83177261.743456796},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":106174700.80375981},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":95557230.723383829},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":53087350.401879907},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":101179863.99727589},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":106505119.99713251},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":95854607.997419253},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H46,Mrkting!$I:$I,$I46))","v":0}]
[{"$f":"ROW()","v":47},null,null,null,null,null,null,{"$f":"H44","v":"Общий оборот (GMV) с учетом скидок"},{"$f":"Lists!$AM$18","v":"Продукт-3"},null,null,null,{"$f":"M44","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z47:$CV47)","v":663606980.03220892},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Mrkting!AA:AA,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":67500},{"$f":"IF(AB$11=\"\",0,SUMIFS(Mrkting!AB:AB,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":128250},{"$f":"IF(AC$11=\"\",0,SUMIFS(Mrkting!AC:AC,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":405000},{"$f":"IF(AD$11=\"\",0,SUMIFS(Mrkting!AD:AD,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":366120},{"$f":"IF(AE$11=\"\",0,SUMIFS(Mrkting!AE:AE,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":237300},{"$f":"IF(AF$11=\"\",0,SUMIFS(Mrkting!AF:AF,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":811565.99999999988},{"$f":"IF(AG$11=\"\",0,SUMIFS(Mrkting!AG:AG,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":1000252.8},{"$f":"IF(AH$11=\"\",0,SUMIFS(Mrkting!AH:AH,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":900227.52},{"$f":"IF(AI$11=\"\",0,SUMIFS(Mrkting!AI:AI,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":562642.20000000007},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Mrkting!AJ:AJ,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":1670245.9200000004},{"$f":"IF(AK$11=\"\",0,SUMIFS(Mrkting!AK:AK,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":1953504},{"$f":"IF(AL$11=\"\",0,SUMIFS(Mrkting!AL:AL,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":1758153.6},{"$f":"IF(AM$11=\"\",0,SUMIFS(Mrkting!AM:AM,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":1100722.392},{"$f":"IF(AN$11=\"\",0,SUMIFS(Mrkting!AN:AN,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":2091372.5447999998},{"$f":"IF(AO$11=\"\",0,SUMIFS(Mrkting!AO:AO,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":3430823.04},{"$f":"IF(AP$11=\"\",0,SUMIFS(Mrkting!AP:AP,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":3101224.32},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Mrkting!AQ:AQ,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":1866477.6},{"$f":"IF(AR$11=\"\",0,SUMIFS(Mrkting!AR:AR,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":3546307.44},{"$f":"IF(AS$11=\"\",0,SUMIFS(Mrkting!AS:AS,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":4118336.0064000003},{"$f":"IF(AT$11=\"\",0,SUMIFS(Mrkting!AT:AT,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":3706502.4057600005},{"$f":"IF(AU$11=\"\",0,SUMIFS(Mrkting!AU:AU,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":2978439.4331999999},{"$f":"IF(AV$11=\"\",0,SUMIFS(Mrkting!AV:AV,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":5683532.9097600002},{"$f":"IF(AW$11=\"\",0,SUMIFS(Mrkting!AW:AW,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":6381510.63552},{"$f":"IF(AX$11=\"\",0,SUMIFS(Mrkting!AX:AX,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":5743359.5719679985},{"$f":"IF(AY$11=\"\",0,SUMIFS(Mrkting!AY:AY,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":3472886.1664655996},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Mrkting!AZ:AZ,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":6598483.7162846392},{"$f":"IF(BA$11=\"\",0,SUMIFS(Mrkting!BA:BA,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":7354347.1760448003},{"$f":"IF(BB$11=\"\",0,SUMIFS(Mrkting!BB:BB,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":8616896.0474688001},{"$f":"IF(BC$11=\"\",0,SUMIFS(Mrkting!BC:BC,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":5053118.0525280004},{"$f":"IF(BD$11=\"\",0,SUMIFS(Mrkting!BD:BD,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":9600924.2998031992},{"$f":"IF(BE$11=\"\",0,SUMIFS(Mrkting!BE:BE,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":10897277.527584001},{"$f":"IF(BF$11=\"\",0,SUMIFS(Mrkting!BF:BF,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":9807549.7748256009},{"$f":"IF(BG$11=\"\",0,SUMIFS(Mrkting!BG:BG,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":5721070.7019816004},{"$f":"IF(BH$11=\"\",0,SUMIFS(Mrkting!BH:BH,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":10916289.799015105},{"$f":"IF(BI$11=\"\",0,SUMIFS(Mrkting!BI:BI,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":12038013.81345024},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Mrkting!BJ:BJ,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":13620152.771789415},{"$f":"IF(BK$11=\"\",0,SUMIFS(Mrkting!BK:BK,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":8103098.9785786457},{"$f":"IF(BL$11=\"\",0,SUMIFS(Mrkting!BL:BL,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":15395888.059299426},{"$f":"IF(BM$11=\"\",0,SUMIFS(Mrkting!BM:BM,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":16910815.259642389},{"$f":"IF(BN$11=\"\",0,SUMIFS(Mrkting!BN:BN,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":15283952.019474259},{"$f":"IF(BO$11=\"\",0,SUMIFS(Mrkting!BO:BO,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":8844879.640899457},{"$f":"IF(BP$11=\"\",0,SUMIFS(Mrkting!BP:BP,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":16805271.317708965},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Mrkting!BQ:BQ,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":18844142.430359729},{"$f":"IF(BR$11=\"\",0,SUMIFS(Mrkting!BR:BR,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":16959728.187323757},{"$f":"IF(BS$11=\"\",0,SUMIFS(Mrkting!BS:BS,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":12008199.1536121},{"$f":"IF(BT$11=\"\",0,SUMIFS(Mrkting!BT:BT,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":22911041.062958654},{"$f":"IF(BU$11=\"\",0,SUMIFS(Mrkting!BU:BU,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":25010103.304594241},{"$f":"IF(BV$11=\"\",0,SUMIFS(Mrkting!BV:BV,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":22509092.974134814},{"$f":"IF(BW$11=\"\",0,SUMIFS(Mrkting!BW:BW,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":13265738.410396231},{"$f":"IF(BX$11=\"\",0,SUMIFS(Mrkting!BX:BX,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":25204902.979752839},{"$f":"IF(BY$11=\"\",0,SUMIFS(Mrkting!BY:BY,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":27446355.331854273},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Mrkting!BZ:BZ,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":24804216.561318923},{"$f":"IF(CA$11=\"\",0,SUMIFS(Mrkting!CA:CA,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":13780120.311843846},{"$f":"IF(CB$11=\"\",0,SUMIFS(Mrkting!CB:CB,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":26182228.592503306},{"$f":"IF(CC$11=\"\",0,SUMIFS(Mrkting!CC:CC,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":33454943.328985523},{"$f":"IF(CD$11=\"\",0,SUMIFS(Mrkting!CD:CD,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":30109448.99608697},{"$f":"IF(CE$11=\"\",0,SUMIFS(Mrkting!CE:CE,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":16727471.664492762},{"$f":"IF(CF$11=\"\",0,SUMIFS(Mrkting!CF:CF,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":31912987.09324627},{"$f":"IF(CG$11=\"\",0,SUMIFS(Mrkting!CG:CG,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":33592617.992890812},{"$f":"IF(CH$11=\"\",0,SUMIFS(Mrkting!CH:CH,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":30233356.193601731},{"$f":"IF(CI$11=\"\",0,SUMIFS(Mrkting!CI:CI,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Mrkting!CJ:CJ,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Mrkting!CK:CK,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Mrkting!CL:CL,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Mrkting!CM:CM,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Mrkting!CN:CN,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Mrkting!CO:CO,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Mrkting!CP:CP,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Mrkting!CQ:CQ,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Mrkting!CR:CR,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Mrkting!CS:CS,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Mrkting!CT:CT,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Mrkting!CU:CU,Mrkting!$H:$H,$H47,Mrkting!$I:$I,$I47))","v":0}]
[{"$f":"ROW()","v":48},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":49}]
[{"$f":"ROW()","v":50},null,null,null,null,null,null,{"$f":"Sales!$H$73","v":"Поток решений о покупке"},null,null,null,null,{"$f":"Mrkting!$M$65","v":"кол-во контактов"},null,null,null,null,null,{"$f":"IF(ABS(X50-SUM(X51:X54))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"SUM($Z50:$CV50)","v":808699},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":100},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":190},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":600},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":540},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":350},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":1197},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":1440},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":1296},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":810},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":2394.0000000000005},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":2800},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":2520},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":1540},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":2926},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":4800},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":4320},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":2600},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":4940},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":5600},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":5040},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":4050},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":7695},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":8640},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":7776},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":4590},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":8721},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":9720},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":11340},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":6650},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":12635},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":14000},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":12600},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":7350},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":13965},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":15400},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":17424},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":10120},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":19228.000000000004},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":21120},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":19008},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":11000},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":20900},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":22880},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":20592},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":14580},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":27702},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":30240},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":27216},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":15660},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":29754},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":32400},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":29160},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":16200},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":30780},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":38400},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":34560},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":19200},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":36480},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":38400},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":34560},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Sales!CJ:CJ,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Sales!CK:CK,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Sales!CL:CL,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Sales!CM:CM,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Sales!CN:CN,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Sales!CO:CO,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Sales!CP:CP,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Sales!CQ:CQ,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Sales!CR:CR,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Sales!CS:CS,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Sales!CT:CT,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Sales!CU:CU,Sales!$H:$H,$H50,Sales!$I:$I,\"\"))","v":0}]
[{"$f":"ROW()","v":51},null,null,null,null,null,null,{"$f":"H50","v":"Поток решений о покупке"},{"$f":"Lists!$AM$16","v":"Продукт-1"},null,null,1,{"$f":"Mrkting!$M$66","v":"кол-во заказов"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z51:$CV51)","v":363914.55},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":44.999999999999993},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":85.499999999999986},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":270},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":242.99999999999997},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":157.49999999999997},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":538.65},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":647.99999999999989},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":583.19999999999993},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":364.5},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":1077.3000000000002},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":1259.9999999999998},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":1134},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":692.99999999999989},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":1316.6999999999998},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":2160},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":1943.9999999999998},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":1170},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":2223},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":2520},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":2268},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":1822.4999999999998},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":3462.7499999999995},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":3887.9999999999995},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":3499.2},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":2065.5},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":3924.45},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":4374},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":5103},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":2992.4999999999995},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":5685.7499999999991},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":6299.9999999999991},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":5669.9999999999991},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":3307.5},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":6284.2499999999991},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":6930},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":7840.7999999999993},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":4554},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":8652.6},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":9503.9999999999982},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":8553.5999999999985},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":4949.9999999999991},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":9404.9999999999982},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":10296},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":9266.4},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":6560.9999999999991},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":12465.9},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":13607.999999999998},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":12247.199999999999},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":7046.9999999999991},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":13389.3},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":14580},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":13122},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":7289.9999999999991},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":13850.999999999998},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":17280},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":15551.999999999998},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":8640},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":16416},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":17280},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":15551.999999999998},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Sales!CJ:CJ,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Sales!CK:CK,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Sales!CL:CL,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Sales!CM:CM,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Sales!CN:CN,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Sales!CO:CO,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Sales!CP:CP,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Sales!CQ:CQ,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Sales!CR:CR,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Sales!CS:CS,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Sales!CT:CT,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Sales!CU:CU,Sales!$H:$H,$H51,Sales!$L:$L,$L51))","v":0}]
[{"$f":"ROW()","v":52},null,null,null,null,null,null,{"$f":"H50","v":"Поток решений о покупке"},{"$f":"Lists!$AM$17","v":"Продукт-2"},null,null,{"$f":"L51+1","v":2},{"$f":"Mrkting!$M$67","v":"кол-во заказов"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z52:$CV52)","v":323479.59999999998},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":40},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":76},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":240},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":216},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":140},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":478.8},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":576},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":518.4},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":324.00000000000006},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":957.60000000000025},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":1120},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":1008},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":616},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":1170.4000000000001},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":1920},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":1728},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":1040.0000000000002},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":1976},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":2240.0000000000005},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":2016.0000000000005},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":1620},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":3078},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":3456},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":3110.4},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":1836},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":3488.4},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":3888.0000000000009},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":4536.0000000000009},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":2660},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":5054},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":5600},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":5040},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":2940.0000000000005},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":5586},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":6160.0000000000009},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":6969.6},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":4048.0000000000009},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":7691.2000000000016},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":8448},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":7603.2000000000007},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":4400},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":8360},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":9152.0000000000018},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":8236.8000000000011},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":5832},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":11080.800000000001},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":12096},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":10886.400000000001},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":6264},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":11901.6},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":12960.000000000002},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":11664.000000000002},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":6480},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":12312},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":15360},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":13824},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":7680},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":14592},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":15360},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":13824},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Sales!CJ:CJ,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Sales!CK:CK,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Sales!CL:CL,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Sales!CM:CM,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Sales!CN:CN,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Sales!CO:CO,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Sales!CP:CP,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Sales!CQ:CQ,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Sales!CR:CR,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Sales!CS:CS,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Sales!CT:CT,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Sales!CU:CU,Sales!$H:$H,$H52,Sales!$L:$L,$L52))","v":0}]
[{"$f":"ROW()","v":53},null,null,null,null,null,null,{"$f":"H50","v":"Поток решений о покупке"},{"$f":"Lists!$AM$18","v":"Продукт-3"},null,null,{"$f":"L52+1","v":3},{"$f":"Mrkting!$M$68","v":"кол-во заказов"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z53:$CV53)","v":121304.85},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":15},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":28.5},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":90},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":81},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":52.5},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":179.54999999999998},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":216},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":194.4},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":121.50000000000001},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":359.10000000000008},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":420},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":378},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":231},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":438.9},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":720},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":648},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":390.00000000000006},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":741},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":840.00000000000011},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":756.00000000000011},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":607.5},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":1154.25},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":1296},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":1166.3999999999999},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":688.5},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":1308.1499999999999},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":1458.0000000000002},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":1701.0000000000002},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":997.5},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":1895.25},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":2100},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":1890},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":1102.5},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":2094.75},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":2310},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":2613.6},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":1518.0000000000002},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":2884.2000000000003},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":3168},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":2851.2},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":1650},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":3135},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":3432.0000000000005},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":3088.7999999999997},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":2187},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":4155.3},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":4536},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":4082.3999999999996},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":2349},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":4463.0999999999995},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":4860},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":4374},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":2430},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":4617},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":5760},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":5184},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":2880},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":5472},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":5760},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":5184},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Sales!CJ:CJ,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Sales!CK:CK,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Sales!CL:CL,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Sales!CM:CM,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Sales!CN:CN,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Sales!CO:CO,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Sales!CP:CP,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Sales!CQ:CQ,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Sales!CR:CR,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Sales!CS:CS,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Sales!CT:CT,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Sales!CU:CU,Sales!$H:$H,$H53,Sales!$L:$L,$L53))","v":0}]
[{"$f":"ROW()","v":54},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":55}]
[{"$f":"ROW()","v":56},null,null,null,null,null,null,{"$f":"Sales!$H$75","v":"Акцептованный GMV"},null,null,null,null,{"$f":"Sales!$M$75","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X56-SUM(X57:X60))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"SUM($Z56:$CV56)","v":3034244731.7065649},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":315750},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":599925},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":1894500},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":1709748},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":1108170},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":3789941.4},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":4663293.12},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":4196963.8079999993},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":2623102.3800000004},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":7773969.1680000024},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":9092361.5999999978},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":8183125.4399999995},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":5114754.1368000004},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":9718032.8599199988},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":15942090.816},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":14386984.127999999},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":8658833.040000001},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":16451782.776000001},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":19074492.178559996},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":17167042.960703999},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":13794945.236279998},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":26281440.110303998},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":29508985.387007996},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":26558086.848307196},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":16033406.220030239},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":30463471.818057455},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":33953095.524769925},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":39718735.370939523},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":23291850.989131201},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":44254516.879349276},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":50150662.323753603},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":45135596.091378242},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":26329097.719970644},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":50159426.517169401},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":55313653.302141696},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":62583447.736137457},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":37175103.457420088},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":70632696.569098175},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":77582824.606789753},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":70010775.174919486},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":40515494.892893225},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":76979440.296497121},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":86186326.739021838},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":77567694.065119654},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":54921181.986666888},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":104627087.52084452},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":114212805.09098037},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":102791524.58188233},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":60488464.477943636},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":114928082.50809291},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":125148547.19574547},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":112930933.08785614},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":62739407.271031186},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":119204873.81495926},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":152089201.2161741},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":136880281.09455666},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":76044600.608087048},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":144864034.85442448},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":152488457.74149945},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":137239611.96734947},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Sales!CJ:CJ,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Sales!CK:CK,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Sales!CL:CL,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Sales!CM:CM,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Sales!CN:CN,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Sales!CO:CO,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Sales!CP:CP,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Sales!CQ:CQ,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Sales!CR:CR,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Sales!CS:CS,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Sales!CT:CT,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Sales!CU:CU,Sales!$H:$H,$H56,Sales!$I:$I,\"\"))","v":0}]
[{"$f":"ROW()","v":57},null,null,null,null,null,null,{"$f":"H56","v":"Акцептованный GMV"},{"$f":"Lists!$AM$16","v":"Продукт-1"},null,null,1,{"$f":"M56","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z57:$CV57)","v":1645313510.5927174},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":172799.99999999997},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":328319.99999999994},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":1036800},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":935063.99999999988},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":606059.99999999988},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":2072725.2},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":2548661.7599999998},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":2293795.5839999993},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":1433622.24},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":4245940.9440000011},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":4966012.7999999989},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":4469411.5199999996},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":2791701.1583999996},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":5304232.20096},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":8701406.2080000006},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":7847445.8879999993},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":4722999.84},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":8973699.6960000005},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":10397461.294079999},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":9357715.1646719985},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":7519592.543039998},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":14316623.415791996},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":16074805.238783997},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":14467324.714905597},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":8728421.1977779195},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":16584000.275778048},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":18483715.47764736},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":21608523.934421763},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":12671665.270185599},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":24076164.01335264},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":27266379.515827198},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":24539741.564244479},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":14314849.245809279},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":27253720.125337705},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":30054227.707139324},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":34004211.920077637},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":20185947.835244019},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":38353300.886963636},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":42127195.482248381},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":37991537.876978874},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":21985843.678807218},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":41773102.989733711},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":46739780.890030324},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":42065802.801027291},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":29784353.381846245},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":56704826.630822666},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":61900005.678870738},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":55710005.11098367},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":32762520.754638318},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":62248789.433812812},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":67784525.699251696},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":61129069.244506627},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":33960594.024725899},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":64525128.646979213},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":82274379.149801433},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":74046941.234821275},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":41137189.574900717},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":78317609.309163392},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":82439588.746487781},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":74195629.871838987},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Sales!CJ:CJ,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Sales!CK:CK,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Sales!CL:CL,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Sales!CM:CM,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Sales!CN:CN,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Sales!CO:CO,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Sales!CP:CP,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Sales!CQ:CQ,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Sales!CR:CR,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Sales!CS:CS,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Sales!CT:CT,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Sales!CU:CU,Sales!$H:$H,$H57,Sales!$L:$L,$L57))","v":0}]
[{"$f":"ROW()","v":58},null,null,null,null,null,null,{"$f":"H56","v":"Акцептованный GMV"},{"$f":"Lists!$AM$17","v":"Продукт-2"},null,null,{"$f":"L57+1","v":2},{"$f":"M56","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z58:$CV58)","v":1057127731.0977432},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":109200},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":207480},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":655200},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":591624},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":383460},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":1311433.2},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":1614504.96},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":1453054.4640000002},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":908159.04000000015},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":2692905.2640000009},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":3149596.8},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":2834637.12},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":1772691.7823999999},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":3368114.38656},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":5525273.0879999995},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":4988926.08},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":3002594.4000000004},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":5704929.3599999994},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":6617862.8812800003},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":5956076.5931520015},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":4786132.97664},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":9123050.2396320011},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":10243424.830464},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":9219082.3474176005},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":5568541.9390195198},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":10580229.684137087},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":11792206.459100163},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":13801763.412783362},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":8093626.6926816003},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":15377890.71609504},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":17435644.044134401},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":15692079.63972096},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":9153713.1231705621},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":17447561.492324144},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":19240418.688277252},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":21769159.430165116},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":12937606.132886749},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":24581451.652484823},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":27000221.494720168},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":24377261.288203485},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":14107211.393636275},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":26803701.647908922},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":30024474.633811656},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":27022027.170430493},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":19132729.028014593},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":36466740.358542524},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":39807747.759812497},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":35826972.983831257},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":21093074.518107202},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":40076841.584403679},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":43640843.83056663},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":39399755.562690057},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":21888753.090383366},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":41588630.871728398},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":53087350.401879907},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":47778615.361691914},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":26543675.200939953},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":50589931.998637944},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":53252559.998566255},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":47927303.998709626},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Sales!CJ:CJ,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Sales!CK:CK,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Sales!CL:CL,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Sales!CM:CM,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Sales!CN:CN,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Sales!CO:CO,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Sales!CP:CP,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Sales!CQ:CQ,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Sales!CR:CR,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Sales!CS:CS,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Sales!CT:CT,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Sales!CU:CU,Sales!$H:$H,$H58,Sales!$L:$L,$L58))","v":0}]
[{"$f":"ROW()","v":59},null,null,null,null,null,null,{"$f":"H56","v":"Акцептованный GMV"},{"$f":"Lists!$AM$18","v":"Продукт-3"},null,null,{"$f":"L58+1","v":3},{"$f":"M56","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($Z59:$CV59)","v":331803490.01610446},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":33750},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":64125},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":202500},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":183060},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":118650},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":405782.99999999994},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":500126.4},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":450113.76},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":281321.10000000003},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":835122.9600000002},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":976752},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":879076.8},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":550361.196},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":1045686.2723999999},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":1715411.52},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":1550612.16},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":933238.8},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":1773153.72},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":2059168.0032000002},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":1853251.2028800002},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":1489219.7165999999},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":2841766.4548800001},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":3190755.31776},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":2871679.7859839993},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":1736443.0832327998},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":3299241.8581423196},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":3677173.5880224002},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":4308448.0237344},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":2526559.0262640002},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":4800462.1499015996},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":5448638.7637920007},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":4903774.8874128005},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":2860535.3509908002},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":5458144.8995075524},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":6019006.9067251198},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":6810076.3858947074},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":4051549.4892893229},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":7697944.0296497131},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":8455407.6298211943},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":7641976.0097371293},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":4422439.8204497285},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":8402635.6588544827},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":9422071.2151798643},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":8479864.0936618783},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":6004099.5768060498},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":11455520.531479327},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":12505051.652297121},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":11254546.487067407},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":6632869.2051981157},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":12602451.489876419},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":13723177.665927136},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":12402108.280659461},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":6890060.155921923},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":13091114.296251653},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":16727471.664492762},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":15054724.498043485},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":8363735.8322463809},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":15956493.546623135},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":16796308.996445406},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":15116678.096800866},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Sales!CJ:CJ,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Sales!CK:CK,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Sales!CL:CL,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Sales!CM:CM,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Sales!CN:CN,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Sales!CO:CO,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Sales!CP:CP,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Sales!CQ:CQ,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Sales!CR:CR,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Sales!CS:CS,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Sales!CT:CT,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Sales!CU:CU,Sales!$H:$H,$H59,Sales!$L:$L,$L59))","v":0}]
[{"$f":"ROW()","v":60},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":61}]
[{"$f":"ROW()","v":62},null,null,null,null,null,null,{"$f":"Sales!$H$77","v":"Количество продаж"},null,null,null,null,{"$f":"Mrkting!$M$65","v":"кол-во контактов"},null,null,null,null,null,{"$f":"IF(ABS(X62-SUM(X63:X66))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"SUM($Z62:$CV62)","v":800612.01},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":98.999999999999986},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":188.1},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":594},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":534.59999999999991},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":346.5},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":1185.03},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":1425.5999999999997},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":1283.04},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":801.9},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":2370.0600000000004},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":2772},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":2494.7999999999997},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":1524.6},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":2896.7400000000002},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":4752},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":4276.7999999999993},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":2574},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":4890.6000000000004},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":5544.0000000000009},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":4989.6000000000004},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":4009.5},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":7618.0499999999993},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":8553.5999999999985},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":7698.24},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":4544.0999999999995},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":8633.7899999999991},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":9622.8000000000011},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":11226.6},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":6583.4999999999991},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":12508.65},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":13860},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":12474},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":7276.5},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":13825.35},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":15246},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":17249.759999999998},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":10018.800000000001},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":19035.72},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":20908.799999999996},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":18817.919999999998},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":10890},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":20691},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":22651.200000000001},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":20386.079999999998},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":14434.2},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":27424.98},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":29937.599999999999},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":26943.840000000004},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":15503.4},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":29456.46},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":32076},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":28868.400000000001},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":16038},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":30472.199999999997},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":38016},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":34214.399999999994},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":19008},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":36115.199999999997},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":38016},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":34214.399999999994},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Sales!CJ:CJ,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Sales!CK:CK,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Sales!CL:CL,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Sales!CM:CM,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Sales!CN:CN,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Sales!CO:CO,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Sales!CP:CP,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Sales!CQ:CQ,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Sales!CR:CR,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Sales!CS:CS,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Sales!CT:CT,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Sales!CU:CU,Sales!$H:$H,$H62,Sales!$I:$I,\"\"))","v":0}]
[{"$f":"ROW()","v":66},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":84},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":93},{"$f":"B92","v":"PL(+)"},null,null,null,null,null,{"$f":"H92","v":"Выручка"},{"$f":"Lists!$AM$16","v":"Продукт-1"},null,null,1,{"$f":"M92","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B93=Lists!$CU$24,SUMIFS($Z93:$CV93,$Z$2:$CV$2,Periods!$Q$18),SUM($Z93:$CV93))","v":1357383646.238992},null,null,{"$f":"IF(AA$11=\"\",0,AA69/(1+IF(AA$15=Macro!$I$44,Macro!$Q$44,IF(AA$15=Macro!$I$45,Macro!$Q$45,IF(AA$15=Macro!$I$46,IF(AA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":142559.99999999997},{"$f":"IF(AB$11=\"\",0,AB69/(1+IF(AB$15=Macro!$I$44,Macro!$Q$44,IF(AB$15=Macro!$I$45,Macro!$Q$45,IF(AB$15=Macro!$I$46,IF(AB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":270863.99999999994},{"$f":"IF(AC$11=\"\",0,AC69/(1+IF(AC$15=Macro!$I$44,Macro!$Q$44,IF(AC$15=Macro!$I$45,Macro!$Q$45,IF(AC$15=Macro!$I$46,IF(AC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":855360},{"$f":"IF(AD$11=\"\",0,AD69/(1+IF(AD$15=Macro!$I$44,Macro!$Q$44,IF(AD$15=Macro!$I$45,Macro!$Q$45,IF(AD$15=Macro!$I$46,IF(AD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":771427.79999999993},{"$f":"IF(AE$11=\"\",0,AE69/(1+IF(AE$15=Macro!$I$44,Macro!$Q$44,IF(AE$15=Macro!$I$45,Macro!$Q$45,IF(AE$15=Macro!$I$46,IF(AE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":499999.49999999994},{"$f":"IF(AF$11=\"\",0,AF69/(1+IF(AF$15=Macro!$I$44,Macro!$Q$44,IF(AF$15=Macro!$I$45,Macro!$Q$45,IF(AF$15=Macro!$I$46,IF(AF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":1709998.29},{"$f":"IF(AG$11=\"\",0,AG69/(1+IF(AG$15=Macro!$I$44,Macro!$Q$44,IF(AG$15=Macro!$I$45,Macro!$Q$45,IF(AG$15=Macro!$I$46,IF(AG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":2102645.952},{"$f":"IF(AH$11=\"\",0,AH69/(1+IF(AH$15=Macro!$I$44,Macro!$Q$44,IF(AH$15=Macro!$I$45,Macro!$Q$45,IF(AH$15=Macro!$I$46,IF(AH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":1892381.3567999995},{"$f":"IF(AI$11=\"\",0,AI69/(1+IF(AI$15=Macro!$I$44,Macro!$Q$44,IF(AI$15=Macro!$I$45,Macro!$Q$45,IF(AI$15=Macro!$I$46,IF(AI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":1182738.348},{"$f":"IF(AJ$11=\"\",0,AJ69/(1+IF(AJ$15=Macro!$I$44,Macro!$Q$44,IF(AJ$15=Macro!$I$45,Macro!$Q$45,IF(AJ$15=Macro!$I$46,IF(AJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":3502901.2788000014},{"$f":"IF(AK$11=\"\",0,AK69/(1+IF(AK$15=Macro!$I$44,Macro!$Q$44,IF(AK$15=Macro!$I$45,Macro!$Q$45,IF(AK$15=Macro!$I$46,IF(AK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":4096960.5599999987},{"$f":"IF(AL$11=\"\",0,AL69/(1+IF(AL$15=Macro!$I$44,Macro!$Q$44,IF(AL$15=Macro!$I$45,Macro!$Q$45,IF(AL$15=Macro!$I$46,IF(AL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":3687264.5039999997},{"$f":"IF(AM$11=\"\",0,AM69/(1+IF(AM$15=Macro!$I$44,Macro!$Q$44,IF(AM$15=Macro!$I$45,Macro!$Q$45,IF(AM$15=Macro!$I$46,IF(AM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":2303153.4556799997},{"$f":"IF(AN$11=\"\",0,AN69/(1+IF(AN$15=Macro!$I$44,Macro!$Q$44,IF(AN$15=Macro!$I$45,Macro!$Q$45,IF(AN$15=Macro!$I$46,IF(AN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":4375991.5657920009},{"$f":"IF(AO$11=\"\",0,AO69/(1+IF(AO$15=Macro!$I$44,Macro!$Q$44,IF(AO$15=Macro!$I$45,Macro!$Q$45,IF(AO$15=Macro!$I$46,IF(AO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":7178660.1216000011},{"$f":"IF(AP$11=\"\",0,AP69/(1+IF(AP$15=Macro!$I$44,Macro!$Q$44,IF(AP$15=Macro!$I$45,Macro!$Q$45,IF(AP$15=Macro!$I$46,IF(AP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":6474142.8575999998},{"$f":"IF(AQ$11=\"\",0,AQ69/(1+IF(AQ$15=Macro!$I$44,Macro!$Q$44,IF(AQ$15=Macro!$I$45,Macro!$Q$45,IF(AQ$15=Macro!$I$46,IF(AQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":3896474.8680000002},{"$f":"IF(AR$11=\"\",0,AR69/(1+IF(AR$15=Macro!$I$44,Macro!$Q$44,IF(AR$15=Macro!$I$45,Macro!$Q$45,IF(AR$15=Macro!$I$46,IF(AR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":7403302.2492000014},{"$f":"IF(AS$11=\"\",0,AS69/(1+IF(AS$15=Macro!$I$44,Macro!$Q$44,IF(AS$15=Macro!$I$45,Macro!$Q$45,IF(AS$15=Macro!$I$46,IF(AS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":8577905.5676159989},{"$f":"IF(AT$11=\"\",0,AT69/(1+IF(AT$15=Macro!$I$44,Macro!$Q$44,IF(AT$15=Macro!$I$45,Macro!$Q$45,IF(AT$15=Macro!$I$46,IF(AT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":7720115.0108543988},{"$f":"IF(AU$11=\"\",0,AU69/(1+IF(AU$15=Macro!$I$44,Macro!$Q$44,IF(AU$15=Macro!$I$45,Macro!$Q$45,IF(AU$15=Macro!$I$46,IF(AU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":6203663.8480079984},{"$f":"IF(AV$11=\"\",0,AV69/(1+IF(AV$15=Macro!$I$44,Macro!$Q$44,IF(AV$15=Macro!$I$45,Macro!$Q$45,IF(AV$15=Macro!$I$46,IF(AV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":11811214.318028398},{"$f":"IF(AW$11=\"\",0,AW69/(1+IF(AW$15=Macro!$I$44,Macro!$Q$44,IF(AW$15=Macro!$I$45,Macro!$Q$45,IF(AW$15=Macro!$I$46,IF(AW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":13261714.321996799},{"$f":"IF(AX$11=\"\",0,AX69/(1+IF(AX$15=Macro!$I$44,Macro!$Q$44,IF(AX$15=Macro!$I$45,Macro!$Q$45,IF(AX$15=Macro!$I$46,IF(AX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":11935542.889797118},{"$f":"IF(AY$11=\"\",0,AY69/(1+IF(AY$15=Macro!$I$44,Macro!$Q$44,IF(AY$15=Macro!$I$45,Macro!$Q$45,IF(AY$15=Macro!$I$46,IF(AY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":7200947.488166783},{"$f":"IF(AZ$11=\"\",0,AZ69/(1+IF(AZ$15=Macro!$I$44,Macro!$Q$44,IF(AZ$15=Macro!$I$45,Macro!$Q$45,IF(AZ$15=Macro!$I$46,IF(AZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":13681800.22751689},{"$f":"IF(BA$11=\"\",0,BA69/(1+IF(BA$15=Macro!$I$44,Macro!$Q$44,IF(BA$15=Macro!$I$45,Macro!$Q$45,IF(BA$15=Macro!$I$46,IF(BA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":15249065.269059073},{"$f":"IF(BB$11=\"\",0,BB69/(1+IF(BB$15=Macro!$I$44,Macro!$Q$44,IF(BB$15=Macro!$I$45,Macro!$Q$45,IF(BB$15=Macro!$I$46,IF(BB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":17827032.245897956},{"$f":"IF(BC$11=\"\",0,BC69/(1+IF(BC$15=Macro!$I$44,Macro!$Q$44,IF(BC$15=Macro!$I$45,Macro!$Q$45,IF(BC$15=Macro!$I$46,IF(BC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":10454123.847903119},{"$f":"IF(BD$11=\"\",0,BD69/(1+IF(BD$15=Macro!$I$44,Macro!$Q$44,IF(BD$15=Macro!$I$45,Macro!$Q$45,IF(BD$15=Macro!$I$46,IF(BD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":19862835.31101593},{"$f":"IF(BE$11=\"\",0,BE69/(1+IF(BE$15=Macro!$I$44,Macro!$Q$44,IF(BE$15=Macro!$I$45,Macro!$Q$45,IF(BE$15=Macro!$I$46,IF(BE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":22494763.100557439},{"$f":"IF(BF$11=\"\",0,BF69/(1+IF(BF$15=Macro!$I$44,Macro!$Q$44,IF(BF$15=Macro!$I$45,Macro!$Q$45,IF(BF$15=Macro!$I$46,IF(BF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":20245286.790501695},{"$f":"IF(BG$11=\"\",0,BG69/(1+IF(BG$15=Macro!$I$44,Macro!$Q$44,IF(BG$15=Macro!$I$45,Macro!$Q$45,IF(BG$15=Macro!$I$46,IF(BG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":11809750.627792656},{"$f":"IF(BH$11=\"\",0,BH69/(1+IF(BH$15=Macro!$I$44,Macro!$Q$44,IF(BH$15=Macro!$I$45,Macro!$Q$45,IF(BH$15=Macro!$I$46,IF(BH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":22484319.103403609},{"$f":"IF(BI$11=\"\",0,BI69/(1+IF(BI$15=Macro!$I$44,Macro!$Q$44,IF(BI$15=Macro!$I$45,Macro!$Q$45,IF(BI$15=Macro!$I$46,IF(BI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":24794737.858389944},{"$f":"IF(BJ$11=\"\",0,BJ69/(1+IF(BJ$15=Macro!$I$44,Macro!$Q$44,IF(BJ$15=Macro!$I$45,Macro!$Q$45,IF(BJ$15=Macro!$I$46,IF(BJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":28053474.834064055},{"$f":"IF(BK$11=\"\",0,BK69/(1+IF(BK$15=Macro!$I$44,Macro!$Q$44,IF(BK$15=Macro!$I$45,Macro!$Q$45,IF(BK$15=Macro!$I$46,IF(BK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":16653406.964076318},{"$f":"IF(BL$11=\"\",0,BL69/(1+IF(BL$15=Macro!$I$44,Macro!$Q$44,IF(BL$15=Macro!$I$45,Macro!$Q$45,IF(BL$15=Macro!$I$46,IF(BL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":31641473.231745005},{"$f":"IF(BM$11=\"\",0,BM69/(1+IF(BM$15=Macro!$I$44,Macro!$Q$44,IF(BM$15=Macro!$I$45,Macro!$Q$45,IF(BM$15=Macro!$I$46,IF(BM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":34754936.272854917},{"$f":"IF(BN$11=\"\",0,BN69/(1+IF(BN$15=Macro!$I$44,Macro!$Q$44,IF(BN$15=Macro!$I$45,Macro!$Q$45,IF(BN$15=Macro!$I$46,IF(BN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":31343018.74850757},{"$f":"IF(BO$11=\"\",0,BO69/(1+IF(BO$15=Macro!$I$44,Macro!$Q$44,IF(BO$15=Macro!$I$45,Macro!$Q$45,IF(BO$15=Macro!$I$46,IF(BO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":18138321.035015956},{"$f":"IF(BP$11=\"\",0,BP69/(1+IF(BP$15=Macro!$I$44,Macro!$Q$44,IF(BP$15=Macro!$I$45,Macro!$Q$45,IF(BP$15=Macro!$I$46,IF(BP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":34462809.966530308},{"$f":"IF(BQ$11=\"\",0,BQ69/(1+IF(BQ$15=Macro!$I$44,Macro!$Q$44,IF(BQ$15=Macro!$I$45,Macro!$Q$45,IF(BQ$15=Macro!$I$46,IF(BQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":38560319.234275021},{"$f":"IF(BR$11=\"\",0,BR69/(1+IF(BR$15=Macro!$I$44,Macro!$Q$44,IF(BR$15=Macro!$I$45,Macro!$Q$45,IF(BR$15=Macro!$I$46,IF(BR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":34704287.310847521},{"$f":"IF(BS$11=\"\",0,BS69/(1+IF(BS$15=Macro!$I$44,Macro!$Q$44,IF(BS$15=Macro!$I$45,Macro!$Q$45,IF(BS$15=Macro!$I$46,IF(BS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":24572091.540023156},{"$f":"IF(BT$11=\"\",0,BT69/(1+IF(BT$15=Macro!$I$44,Macro!$Q$44,IF(BT$15=Macro!$I$45,Macro!$Q$45,IF(BT$15=Macro!$I$46,IF(BT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":46781481.970428705},{"$f":"IF(BU$11=\"\",0,BU69/(1+IF(BU$15=Macro!$I$44,Macro!$Q$44,IF(BU$15=Macro!$I$45,Macro!$Q$45,IF(BU$15=Macro!$I$46,IF(BU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":51067504.685068361},{"$f":"IF(BV$11=\"\",0,BV69/(1+IF(BV$15=Macro!$I$44,Macro!$Q$44,IF(BV$15=Macro!$I$45,Macro!$Q$45,IF(BV$15=Macro!$I$46,IF(BV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":45960754.216561534},{"$f":"IF(BW$11=\"\",0,BW69/(1+IF(BW$15=Macro!$I$44,Macro!$Q$44,IF(BW$15=Macro!$I$45,Macro!$Q$45,IF(BW$15=Macro!$I$46,IF(BW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":27029079.622576613},{"$f":"IF(BX$11=\"\",0,BX69/(1+IF(BX$15=Macro!$I$44,Macro!$Q$44,IF(BX$15=Macro!$I$45,Macro!$Q$45,IF(BX$15=Macro!$I$46,IF(BX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":51355251.282895572},{"$f":"IF(BY$11=\"\",0,BY69/(1+IF(BY$15=Macro!$I$44,Macro!$Q$44,IF(BY$15=Macro!$I$45,Macro!$Q$45,IF(BY$15=Macro!$I$46,IF(BY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":55922233.701882653},{"$f":"IF(BZ$11=\"\",0,BZ69/(1+IF(BZ$15=Macro!$I$44,Macro!$Q$44,IF(BZ$15=Macro!$I$45,Macro!$Q$45,IF(BZ$15=Macro!$I$46,IF(BZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":50431482.12671797},{"$f":"IF(CA$11=\"\",0,CA69/(1+IF(CA$15=Macro!$I$44,Macro!$Q$44,IF(CA$15=Macro!$I$45,Macro!$Q$45,IF(CA$15=Macro!$I$46,IF(CA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":28017490.070398867},{"$f":"IF(CB$11=\"\",0,CB69/(1+IF(CB$15=Macro!$I$44,Macro!$Q$44,IF(CB$15=Macro!$I$45,Macro!$Q$45,IF(CB$15=Macro!$I$46,IF(CB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":53233231.133757852},{"$f":"IF(CC$11=\"\",0,CC69/(1+IF(CC$15=Macro!$I$44,Macro!$Q$44,IF(CC$15=Macro!$I$45,Macro!$Q$45,IF(CC$15=Macro!$I$46,IF(CC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":67876362.798586175},{"$f":"IF(CD$11=\"\",0,CD69/(1+IF(CD$15=Macro!$I$44,Macro!$Q$44,IF(CD$15=Macro!$I$45,Macro!$Q$45,IF(CD$15=Macro!$I$46,IF(CD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":61088726.518727556},{"$f":"IF(CE$11=\"\",0,CE69/(1+IF(CE$15=Macro!$I$44,Macro!$Q$44,IF(CE$15=Macro!$I$45,Macro!$Q$45,IF(CE$15=Macro!$I$46,IF(CE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":33938181.399293087},{"$f":"IF(CF$11=\"\",0,CF69/(1+IF(CF$15=Macro!$I$44,Macro!$Q$44,IF(CF$15=Macro!$I$45,Macro!$Q$45,IF(CF$15=Macro!$I$46,IF(CF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":64612027.680059798},{"$f":"IF(CG$11=\"\",0,CG69/(1+IF(CG$15=Macro!$I$44,Macro!$Q$44,IF(CG$15=Macro!$I$45,Macro!$Q$45,IF(CG$15=Macro!$I$46,IF(CG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":68012660.715852425},{"$f":"IF(CH$11=\"\",0,CH69/(1+IF(CH$15=Macro!$I$44,Macro!$Q$44,IF(CH$15=Macro!$I$45,Macro!$Q$45,IF(CH$15=Macro!$I$46,IF(CH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":61211394.644267164},{"$f":"IF(CI$11=\"\",0,CI69/(1+IF(CI$15=Macro!$I$44,Macro!$Q$44,IF(CI$15=Macro!$I$45,Macro!$Q$45,IF(CI$15=Macro!$I$46,IF(CI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":0},{"$f":"IF(CJ$11=\"\",0,CJ69/(1+IF(CJ$15=Macro!$I$44,Macro!$Q$44,IF(CJ$15=Macro!$I$45,Macro!$Q$45,IF(CJ$15=Macro!$I$46,IF(CJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":0},{"$f":"IF(CK$11=\"\",0,CK69/(1+IF(CK$15=Macro!$I$44,Macro!$Q$44,IF(CK$15=Macro!$I$45,Macro!$Q$45,IF(CK$15=Macro!$I$46,IF(CK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":0},{"$f":"IF(CL$11=\"\",0,CL69/(1+IF(CL$15=Macro!$I$44,Macro!$Q$44,IF(CL$15=Macro!$I$45,Macro!$Q$45,IF(CL$15=Macro!$I$46,IF(CL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":0},{"$f":"IF(CM$11=\"\",0,CM69/(1+IF(CM$15=Macro!$I$44,Macro!$Q$44,IF(CM$15=Macro!$I$45,Macro!$Q$45,IF(CM$15=Macro!$I$46,IF(CM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":0},{"$f":"IF(CN$11=\"\",0,CN69/(1+IF(CN$15=Macro!$I$44,Macro!$Q$44,IF(CN$15=Macro!$I$45,Macro!$Q$45,IF(CN$15=Macro!$I$46,IF(CN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":0},{"$f":"IF(CO$11=\"\",0,CO69/(1+IF(CO$15=Macro!$I$44,Macro!$Q$44,IF(CO$15=Macro!$I$45,Macro!$Q$45,IF(CO$15=Macro!$I$46,IF(CO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":0},{"$f":"IF(CP$11=\"\",0,CP69/(1+IF(CP$15=Macro!$I$44,Macro!$Q$44,IF(CP$15=Macro!$I$45,Macro!$Q$45,IF(CP$15=Macro!$I$46,IF(CP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":0},{"$f":"IF(CQ$11=\"\",0,CQ69/(1+IF(CQ$15=Macro!$I$44,Macro!$Q$44,IF(CQ$15=Macro!$I$45,Macro!$Q$45,IF(CQ$15=Macro!$I$46,IF(CQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":0},{"$f":"IF(CR$11=\"\",0,CR69/(1+IF(CR$15=Macro!$I$44,Macro!$Q$44,IF(CR$15=Macro!$I$45,Macro!$Q$45,IF(CR$15=Macro!$I$46,IF(CR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":0},{"$f":"IF(CS$11=\"\",0,CS69/(1+IF(CS$15=Macro!$I$44,Macro!$Q$44,IF(CS$15=Macro!$I$45,Macro!$Q$45,IF(CS$15=Macro!$I$46,IF(CS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":0},{"$f":"IF(CT$11=\"\",0,CT69/(1+IF(CT$15=Macro!$I$44,Macro!$Q$44,IF(CT$15=Macro!$I$45,Macro!$Q$45,IF(CT$15=Macro!$I$46,IF(CT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":0},{"$f":"IF(CU$11=\"\",0,CU69/(1+IF(CU$15=Macro!$I$44,Macro!$Q$44,IF(CU$15=Macro!$I$45,Macro!$Q$45,IF(CU$15=Macro!$I$46,IF(CU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E69=\"\",Macro!$Q$43,$E69))),IF($E69=\"\",Macro!$Q$43,$E69))))))","v":0}]
[{"$f":"ROW()","v":105},{"$f":"Lists!$CU$17","v":"ндс(-)"},null,"*",null,null,null,{"$f":"H104","v":"Прямые производственные расходы"},{"$f":"Items!$AL$16","v":"с/ст ингрединент - 1"},null,null,1,{"$f":"M104","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"IF($B105=Lists!$CU$24,SUMIFS($Z105:$CV105,$Z$2:$CV$2,Periods!$Q$18),SUM($Z105:$CV105))","v":253703405.92317235},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":242525},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":147150},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":95374.999999999985},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":326182.49999999994},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":392400},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":353159.99999999994},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":225580.95},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":666717.03000000014},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":779785.99999999988},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":701807.39999999991},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":428882.3},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":814876.37},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":1366185.0719999999},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":1229566.5648000001},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":740016.91400000011},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":1406032.1366000001},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":1593882.5839999998},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":1434494.3256000001},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":1178078.464899},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":2238349.0833080998},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":2513234.0584511999},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":2261910.6526060798},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":1335155.5935522001},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":2536795.6277491795},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":2889590.858704268},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":3371189.335154979},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":1976932.0175291542},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":3756170.8333053929},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":4161962.1421666406},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":3745765.9279499757},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":2233100.7873795107},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":4242891.4960210705},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":4678877.8402237371},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":5293816.0706531424},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":3074691.1521470281},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":5841913.1890793527},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":6557915.1808575876},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":5902123.6627718294},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":3415580.8233633274},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":6489603.5643903203},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":7104408.1125957211},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":6393967.3013361478},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":4626795.464503576},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":8790911.3825567961},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":9596316.5189703796},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":8636684.8670733441},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":4969521.0544668045},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":9442090.0034869276},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":10507966.588272568},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":9457169.9294453133},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":5253983.2941362839},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":9982568.2588589378},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":12453886.326841561},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":11208497.694157407},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":6363935.913016038},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":12091478.234730471},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":12727871.826032076},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":11455084.64342887},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Prdction!CJ:CJ,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Prdction!CK:CK,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Prdction!CL:CL,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Prdction!CM:CM,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Prdction!CN:CN,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Prdction!CO:CO,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Prdction!CP:CP,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Prdction!CQ:CQ,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Prdction!CR:CR,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Prdction!CS:CS,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Prdction!CT:CT,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Prdction!CU:CU,Prdction!$H:$H,$H105,Prdction!$I:$I,$I105,Prdction!$Q:$Q,$Q105))","v":0}]
[{"$f":"ROW()","v":114},{"$f":"Lists!$CU$24","v":"BS"},null,null,null,null,null,{"$f":"Items!$BK$23","v":"Кредиторская задолженность"},null,null,null,null,{"$f":"Prdction!$M$382","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B114=Lists!$CU$24,SUMIFS($Z114:$CV114,$Z$2:$CV$2,Periods!$Q$18),SUM($Z114:$CV114))","v":2972016.4561116695},null,null,{"$f":"IF(AA$11=\"\",0,IF(SUM($Z104:AA104)>SUM($Z110:AA110),SUM($Z104:AA104)-SUM($Z110:AA110),0))","v":85171.366666666698},{"$f":"IF(AB$11=\"\",0,IF(SUM($Z104:AB104)>SUM($Z110:AB110),SUM($Z104:AB104)-SUM($Z110:AB110),0))","v":55610.233333333395},{"$f":"IF(AC$11=\"\",0,IF(SUM($Z104:AC104)>SUM($Z110:AC110),SUM($Z104:AC104)-SUM($Z110:AC110),0))","v":54587.356666666688},{"$f":"IF(AD$11=\"\",0,IF(SUM($Z104:AD104)>SUM($Z110:AD110),SUM($Z104:AD104)-SUM($Z110:AD110),0))","v":132228.46999999974},{"$f":"IF(AE$11=\"\",0,IF(SUM($Z104:AE104)>SUM($Z110:AE110),SUM($Z104:AE104)-SUM($Z110:AE110),0))","v":136187.61999999965},{"$f":"IF(AF$11=\"\",0,IF(SUM($Z104:AF104)>SUM($Z110:AF110),SUM($Z104:AF104)-SUM($Z110:AF110),0))","v":185704.58339999942},{"$f":"IF(AG$11=\"\",0,IF(SUM($Z104:AG104)>SUM($Z110:AG110),SUM($Z104:AG104)-SUM($Z110:AG110),0))","v":137755.25735999923},{"$f":"IF(AH$11=\"\",0,IF(SUM($Z104:AH104)>SUM($Z110:AH110),SUM($Z104:AH104)-SUM($Z110:AH110),0))","v":285896.53521333262},{"$f":"IF(AI$11=\"\",0,IF(SUM($Z104:AI104)>SUM($Z110:AI110),SUM($Z104:AI104)-SUM($Z110:AI110),0))","v":279301.6986666657},{"$f":"IF(AJ$11=\"\",0,IF(SUM($Z104:AJ104)>SUM($Z110:AJ110),SUM($Z104:AJ104)-SUM($Z110:AJ110),0))","v":375478.1669333335},{"$f":"IF(AK$11=\"\",0,IF(SUM($Z104:AK104)>SUM($Z110:AK110),SUM($Z104:AK104)-SUM($Z110:AK110),0))","v":289186.57124000043},{"$f":"IF(AL$11=\"\",0,IF(SUM($Z104:AL104)>SUM($Z110:AL110),SUM($Z104:AL104)-SUM($Z110:AL110),0))","v":389713.04351466708},{"$f":"IF(AM$11=\"\",0,IF(SUM($Z104:AM104)>SUM($Z110:AM110),SUM($Z104:AM104)-SUM($Z110:AM110),0))","v":512945.88350320049},{"$f":"IF(AN$11=\"\",0,IF(SUM($Z104:AN104)>SUM($Z110:AN110),SUM($Z104:AN104)-SUM($Z110:AN110),0))","v":571435.8733869344},{"$f":"IF(AO$11=\"\",0,IF(SUM($Z104:AO104)>SUM($Z110:AO110),SUM($Z104:AO104)-SUM($Z110:AO110),0))","v":503658.33177519962},{"$f":"IF(AP$11=\"\",0,IF(SUM($Z104:AP104)>SUM($Z110:AP110),SUM($Z104:AP104)-SUM($Z110:AP110),0))","v":717267.42578959838},{"$f":"IF(AQ$11=\"\",0,IF(SUM($Z104:AQ104)>SUM($Z110:AQ110),SUM($Z104:AQ104)-SUM($Z110:AQ110),0))","v":641657.29866186157},{"$f":"IF(AR$11=\"\",0,IF(SUM($Z104:AR104)>SUM($Z110:AR110),SUM($Z104:AR104)-SUM($Z110:AR110),0))","v":761845.10151990131},{"$f":"IF(AS$11=\"\",0,IF(SUM($Z104:AS104)>SUM($Z110:AS110),SUM($Z104:AS104)-SUM($Z110:AS110),0))","v":678366.26814749837},{"$f":"IF(AT$11=\"\",0,IF(SUM($Z104:AT104)>SUM($Z110:AT110),SUM($Z104:AT104)-SUM($Z110:AT110),0))","v":1015623.7262908295},{"$f":"IF(AU$11=\"\",0,IF(SUM($Z104:AU104)>SUM($Z110:AU110),SUM($Z104:AU104)-SUM($Z110:AU110),0))","v":1013886.0785685405},{"$f":"IF(AV$11=\"\",0,IF(SUM($Z104:AV104)>SUM($Z110:AV110),SUM($Z104:AV104)-SUM($Z110:AV110),0))","v":1235819.8252486363},{"$f":"IF(AW$11=\"\",0,IF(SUM($Z104:AW104)>SUM($Z110:AW110),SUM($Z104:AW104)-SUM($Z110:AW110),0))","v":919639.32101843506},{"$f":"IF(AX$11=\"\",0,IF(SUM($Z104:AX104)>SUM($Z110:AX110),SUM($Z104:AX104)-SUM($Z110:AX110),0))","v":1303591.4796683714},{"$f":"IF(AY$11=\"\",0,IF(SUM($Z104:AY104)>SUM($Z110:AY110),SUM($Z104:AY104)-SUM($Z110:AY110),0))","v":1127844.72071895},{"$f":"IF(AZ$11=\"\",0,IF(SUM($Z104:AZ104)>SUM($Z110:AZ110),SUM($Z104:AZ104)-SUM($Z110:AZ110),0))","v":1681398.8133539259},{"$f":"IF(BA$11=\"\",0,IF(SUM($Z104:BA104)>SUM($Z110:BA110),SUM($Z104:BA104)-SUM($Z110:BA110),0))","v":1145088.280802086},{"$f":"IF(BB$11=\"\",0,IF(SUM($Z104:BB104)>SUM($Z110:BB110),SUM($Z104:BB104)-SUM($Z110:BB110),0))","v":1943541.2443759143},{"$f":"IF(BC$11=\"\",0,IF(SUM($Z104:BC104)>SUM($Z110:BC110),SUM($Z104:BC104)-SUM($Z110:BC110),0))","v":1683931.1554919183},{"$f":"IF(BD$11=\"\",0,IF(SUM($Z104:BD104)>SUM($Z110:BD110),SUM($Z104:BD104)-SUM($Z110:BD110),0))","v":2054831.2491185069},{"$f":"IF(BE$11=\"\",0,IF(SUM($Z104:BE104)>SUM($Z110:BE110),SUM($Z104:BE104)-SUM($Z110:BE110),0))","v":1549447.2736838311},{"$f":"IF(BF$11=\"\",0,IF(SUM($Z104:BF104)>SUM($Z110:BF110),SUM($Z104:BF104)-SUM($Z110:BF110),0))","v":2201766.0940360278},{"$f":"IF(BG$11=\"\",0,IF(SUM($Z104:BG104)>SUM($Z110:BG110),SUM($Z104:BG104)-SUM($Z110:BG110),0))","v":1839202.3941359818},{"$f":"IF(BH$11=\"\",0,IF(SUM($Z104:BH104)>SUM($Z110:BH110),SUM($Z104:BH104)-SUM($Z110:BH110),0))","v":2681160.5727023482},{"$f":"IF(BI$11=\"\",0,IF(SUM($Z104:BI104)>SUM($Z110:BI110),SUM($Z104:BI104)-SUM($Z110:BI110),0))","v":1826991.5394335985},{"$f":"IF(BJ$11=\"\",0,IF(SUM($Z104:BJ104)>SUM($Z110:BJ110),SUM($Z104:BJ104)-SUM($Z110:BJ110),0))","v":3029014.6033074558},{"$f":"IF(BK$11=\"\",0,IF(SUM($Z104:BK104)>SUM($Z110:BK110),SUM($Z104:BK104)-SUM($Z110:BK110),0))","v":2658499.597912997},{"$f":"IF(BL$11=\"\",0,IF(SUM($Z104:BL104)>SUM($Z110:BL110),SUM($Z104:BL104)-SUM($Z110:BL110),0))","v":3261890.2986364365},{"$f":"IF(BM$11=\"\",0,IF(SUM($Z104:BM104)>SUM($Z110:BM110),SUM($Z104:BM104)-SUM($Z110:BM110),0))","v":2381683.8814191222},{"$f":"IF(BN$11=\"\",0,IF(SUM($Z104:BN104)>SUM($Z110:BN110),SUM($Z104:BN104)-SUM($Z110:BN110),0))","v":3382492.9325100183},{"$f":"IF(BO$11=\"\",0,IF(SUM($Z104:BO104)>SUM($Z110:BO110),SUM($Z104:BO104)-SUM($Z110:BO110),0))","v":2882193.3603471816},{"$f":"IF(BP$11=\"\",0,IF(SUM($Z104:BP104)>SUM($Z110:BP110),SUM($Z104:BP104)-SUM($Z110:BP110),0))","v":3485714.2681392431},{"$f":"IF(BQ$11=\"\",0,IF(SUM($Z104:BQ104)>SUM($Z110:BQ110),SUM($Z104:BQ104)-SUM($Z110:BQ110),0))","v":2859375.0156387687},{"$f":"IF(BR$11=\"\",0,IF(SUM($Z104:BR104)>SUM($Z110:BR110),SUM($Z104:BR104)-SUM($Z110:BR110),0))","v":4204471.3846306205},{"$f":"IF(BS$11=\"\",0,IF(SUM($Z104:BS104)>SUM($Z110:BS110),SUM($Z104:BS104)-SUM($Z110:BS110),0))","v":3895629.5120922327},{"$f":"IF(BT$11=\"\",0,IF(SUM($Z104:BT104)>SUM($Z110:BT110),SUM($Z104:BT104)-SUM($Z110:BT110),0))","v":4788736.3452236056},{"$f":"IF(BU$11=\"\",0,IF(SUM($Z104:BU104)>SUM($Z110:BU110),SUM($Z104:BU104)-SUM($Z110:BU110),0))","v":3477644.1076083779},{"$f":"IF(BV$11=\"\",0,IF(SUM($Z104:BV104)>SUM($Z110:BV110),SUM($Z104:BV104)-SUM($Z110:BV110),0))","v":4921288.0978490114},{"$f":"IF(BW$11=\"\",0,IF(SUM($Z104:BW104)>SUM($Z110:BW110),SUM($Z104:BW104)-SUM($Z110:BW110),0))","v":4268078.9525210857},{"$f":"IF(BX$11=\"\",0,IF(SUM($Z104:BX104)>SUM($Z110:BX110),SUM($Z104:BX104)-SUM($Z110:BX110),0))","v":5259516.8471836448},{"$f":"IF(BY$11=\"\",0,IF(SUM($Z104:BY104)>SUM($Z110:BY110),SUM($Z104:BY104)-SUM($Z110:BY110),0))","v":3758632.1662707925},{"$f":"IF(BZ$11=\"\",0,IF(SUM($Z104:BZ104)>SUM($Z110:BZ110),SUM($Z104:BZ104)-SUM($Z110:BZ110),0))","v":5222498.4317827225},{"$f":"IF(CA$11=\"\",0,IF(SUM($Z104:CA104)>SUM($Z110:CA110),SUM($Z104:CA104)-SUM($Z110:CA110),0))","v":4913783.2044434547},{"$f":"IF(CB$11=\"\",0,IF(SUM($Z104:CB104)>SUM($Z110:CB110),SUM($Z104:CB104)-SUM($Z110:CB110),0))","v":5838971.7177010179},{"$f":"IF(CC$11=\"\",0,IF(SUM($Z104:CC104)>SUM($Z110:CC110),SUM($Z104:CC104)-SUM($Z110:CC110),0))","v":4552678.0135452747},{"$f":"IF(CD$11=\"\",0,IF(SUM($Z104:CD104)>SUM($Z110:CD110),SUM($Z104:CD104)-SUM($Z110:CD110),0))","v":6447441.6506783962},{"$f":"IF(CE$11=\"\",0,IF(SUM($Z104:CE104)>SUM($Z110:CE110),SUM($Z104:CE104)-SUM($Z110:CE110),0))","v":5209848.7852160931},{"$f":"IF(CF$11=\"\",0,IF(SUM($Z104:CF104)>SUM($Z110:CF110),SUM($Z104:CF104)-SUM($Z110:CF110),0))","v":6803643.0152922869},{"$f":"IF(CG$11=\"\",0,IF(SUM($Z104:CG104)>SUM($Z110:CG110),SUM($Z104:CG104)-SUM($Z110:CG110),0))","v":2877666.7273461819},{"$f":"IF(CH$11=\"\",0,IF(SUM($Z104:CH104)>SUM($Z110:CH110),SUM($Z104:CH104)-SUM($Z110:CH110),0))","v":2972016.4561116695},{"$f":"IF(CI$11=\"\",0,IF(SUM($Z104:CI104)>SUM($Z110:CI110),SUM($Z104:CI104)-SUM($Z110:CI110),0))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(SUM($Z104:CJ104)>SUM($Z110:CJ110),SUM($Z104:CJ104)-SUM($Z110:CJ110),0))","v":0},{"$f":"IF(CK$11=\"\",0,IF(SUM($Z104:CK104)>SUM($Z110:CK110),SUM($Z104:CK104)-SUM($Z110:CK110),0))","v":0},{"$f":"IF(CL$11=\"\",0,IF(SUM($Z104:CL104)>SUM($Z110:CL110),SUM($Z104:CL104)-SUM($Z110:CL110),0))","v":0},{"$f":"IF(CM$11=\"\",0,IF(SUM($Z104:CM104)>SUM($Z110:CM110),SUM($Z104:CM104)-SUM($Z110:CM110),0))","v":0},{"$f":"IF(CN$11=\"\",0,IF(SUM($Z104:CN104)>SUM($Z110:CN110),SUM($Z104:CN104)-SUM($Z110:CN110),0))","v":0},{"$f":"IF(CO$11=\"\",0,IF(SUM($Z104:CO104)>SUM($Z110:CO110),SUM($Z104:CO104)-SUM($Z110:CO110),0))","v":0},{"$f":"IF(CP$11=\"\",0,IF(SUM($Z104:CP104)>SUM($Z110:CP110),SUM($Z104:CP104)-SUM($Z110:CP110),0))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(SUM($Z104:CQ104)>SUM($Z110:CQ110),SUM($Z104:CQ104)-SUM($Z110:CQ110),0))","v":0},{"$f":"IF(CR$11=\"\",0,IF(SUM($Z104:CR104)>SUM($Z110:CR110),SUM($Z104:CR104)-SUM($Z110:CR110),0))","v":0},{"$f":"IF(CS$11=\"\",0,IF(SUM($Z104:CS104)>SUM($Z110:CS110),SUM($Z104:CS104)-SUM($Z110:CS110),0))","v":0},{"$f":"IF(CT$11=\"\",0,IF(SUM($Z104:CT104)>SUM($Z110:CT110),SUM($Z104:CT104)-SUM($Z110:CT110),0))","v":0},{"$f":"IF(CU$11=\"\",0,IF(SUM($Z104:CU104)>SUM($Z110:CU110),SUM($Z104:CU104)-SUM($Z110:CU110),0))","v":0}]
[{"$f":"ROW()","v":123},null,null,null,null,null,null,{"$f":"H122","v":"НДС к возмещению"},{"$f":"Items!$AL$16","v":"с/ст ингрединент - 1"},null,null,1,{"$f":"M122","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B123=Lists!$CU$24,SUMIFS($Z123:$CV123,$Z$2:$CV$2,Periods!$Q$18),SUM($Z123:$CV123))","v":42283900.987195395},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$15=Macro!$I$44,Macro!$Q$44,IF(AA$15=Macro!$I$45,Macro!$Q$45,IF(AA$15=Macro!$I$46,IF(AA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*AA105/(1+IF(AA$15=Macro!$I$44,Macro!$Q$44,IF(AA$15=Macro!$I$45,Macro!$Q$45,IF(AA$15=Macro!$I$46,IF(AA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":40420.833333333336},{"$f":"IF(AB$11=\"\",0,IF(AB$15=Macro!$I$44,Macro!$Q$44,IF(AB$15=Macro!$I$45,Macro!$Q$45,IF(AB$15=Macro!$I$46,IF(AB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*AB105/(1+IF(AB$15=Macro!$I$44,Macro!$Q$44,IF(AB$15=Macro!$I$45,Macro!$Q$45,IF(AB$15=Macro!$I$46,IF(AB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":24525},{"$f":"IF(AC$11=\"\",0,IF(AC$15=Macro!$I$44,Macro!$Q$44,IF(AC$15=Macro!$I$45,Macro!$Q$45,IF(AC$15=Macro!$I$46,IF(AC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*AC105/(1+IF(AC$15=Macro!$I$44,Macro!$Q$44,IF(AC$15=Macro!$I$45,Macro!$Q$45,IF(AC$15=Macro!$I$46,IF(AC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":15895.83333333333},{"$f":"IF(AD$11=\"\",0,IF(AD$15=Macro!$I$44,Macro!$Q$44,IF(AD$15=Macro!$I$45,Macro!$Q$45,IF(AD$15=Macro!$I$46,IF(AD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*AD105/(1+IF(AD$15=Macro!$I$44,Macro!$Q$44,IF(AD$15=Macro!$I$45,Macro!$Q$45,IF(AD$15=Macro!$I$46,IF(AD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":54363.749999999993},{"$f":"IF(AE$11=\"\",0,IF(AE$15=Macro!$I$44,Macro!$Q$44,IF(AE$15=Macro!$I$45,Macro!$Q$45,IF(AE$15=Macro!$I$46,IF(AE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*AE105/(1+IF(AE$15=Macro!$I$44,Macro!$Q$44,IF(AE$15=Macro!$I$45,Macro!$Q$45,IF(AE$15=Macro!$I$46,IF(AE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":65400},{"$f":"IF(AF$11=\"\",0,IF(AF$15=Macro!$I$44,Macro!$Q$44,IF(AF$15=Macro!$I$45,Macro!$Q$45,IF(AF$15=Macro!$I$46,IF(AF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*AF105/(1+IF(AF$15=Macro!$I$44,Macro!$Q$44,IF(AF$15=Macro!$I$45,Macro!$Q$45,IF(AF$15=Macro!$I$46,IF(AF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":58859.999999999993},{"$f":"IF(AG$11=\"\",0,IF(AG$15=Macro!$I$44,Macro!$Q$44,IF(AG$15=Macro!$I$45,Macro!$Q$45,IF(AG$15=Macro!$I$46,IF(AG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*AG105/(1+IF(AG$15=Macro!$I$44,Macro!$Q$44,IF(AG$15=Macro!$I$45,Macro!$Q$45,IF(AG$15=Macro!$I$46,IF(AG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":37596.825000000004},{"$f":"IF(AH$11=\"\",0,IF(AH$15=Macro!$I$44,Macro!$Q$44,IF(AH$15=Macro!$I$45,Macro!$Q$45,IF(AH$15=Macro!$I$46,IF(AH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*AH105/(1+IF(AH$15=Macro!$I$44,Macro!$Q$44,IF(AH$15=Macro!$I$45,Macro!$Q$45,IF(AH$15=Macro!$I$46,IF(AH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":111119.50500000005},{"$f":"IF(AI$11=\"\",0,IF(AI$15=Macro!$I$44,Macro!$Q$44,IF(AI$15=Macro!$I$45,Macro!$Q$45,IF(AI$15=Macro!$I$46,IF(AI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*AI105/(1+IF(AI$15=Macro!$I$44,Macro!$Q$44,IF(AI$15=Macro!$I$45,Macro!$Q$45,IF(AI$15=Macro!$I$46,IF(AI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":129964.33333333333},{"$f":"IF(AJ$11=\"\",0,IF(AJ$15=Macro!$I$44,Macro!$Q$44,IF(AJ$15=Macro!$I$45,Macro!$Q$45,IF(AJ$15=Macro!$I$46,IF(AJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*AJ105/(1+IF(AJ$15=Macro!$I$44,Macro!$Q$44,IF(AJ$15=Macro!$I$45,Macro!$Q$45,IF(AJ$15=Macro!$I$46,IF(AJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":116967.9},{"$f":"IF(AK$11=\"\",0,IF(AK$15=Macro!$I$44,Macro!$Q$44,IF(AK$15=Macro!$I$45,Macro!$Q$45,IF(AK$15=Macro!$I$46,IF(AK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*AK105/(1+IF(AK$15=Macro!$I$44,Macro!$Q$44,IF(AK$15=Macro!$I$45,Macro!$Q$45,IF(AK$15=Macro!$I$46,IF(AK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":71480.383333333346},{"$f":"IF(AL$11=\"\",0,IF(AL$15=Macro!$I$44,Macro!$Q$44,IF(AL$15=Macro!$I$45,Macro!$Q$45,IF(AL$15=Macro!$I$46,IF(AL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*AL105/(1+IF(AL$15=Macro!$I$44,Macro!$Q$44,IF(AL$15=Macro!$I$45,Macro!$Q$45,IF(AL$15=Macro!$I$46,IF(AL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":135812.72833333333},{"$f":"IF(AM$11=\"\",0,IF(AM$15=Macro!$I$44,Macro!$Q$44,IF(AM$15=Macro!$I$45,Macro!$Q$45,IF(AM$15=Macro!$I$46,IF(AM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*AM105/(1+IF(AM$15=Macro!$I$44,Macro!$Q$44,IF(AM$15=Macro!$I$45,Macro!$Q$45,IF(AM$15=Macro!$I$46,IF(AM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":227697.51199999999},{"$f":"IF(AN$11=\"\",0,IF(AN$15=Macro!$I$44,Macro!$Q$44,IF(AN$15=Macro!$I$45,Macro!$Q$45,IF(AN$15=Macro!$I$46,IF(AN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*AN105/(1+IF(AN$15=Macro!$I$44,Macro!$Q$44,IF(AN$15=Macro!$I$45,Macro!$Q$45,IF(AN$15=Macro!$I$46,IF(AN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":204927.76080000002},{"$f":"IF(AO$11=\"\",0,IF(AO$15=Macro!$I$44,Macro!$Q$44,IF(AO$15=Macro!$I$45,Macro!$Q$45,IF(AO$15=Macro!$I$46,IF(AO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*AO105/(1+IF(AO$15=Macro!$I$44,Macro!$Q$44,IF(AO$15=Macro!$I$45,Macro!$Q$45,IF(AO$15=Macro!$I$46,IF(AO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":123336.15233333336},{"$f":"IF(AP$11=\"\",0,IF(AP$15=Macro!$I$44,Macro!$Q$44,IF(AP$15=Macro!$I$45,Macro!$Q$45,IF(AP$15=Macro!$I$46,IF(AP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*AP105/(1+IF(AP$15=Macro!$I$44,Macro!$Q$44,IF(AP$15=Macro!$I$45,Macro!$Q$45,IF(AP$15=Macro!$I$46,IF(AP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":234338.68943333335},{"$f":"IF(AQ$11=\"\",0,IF(AQ$15=Macro!$I$44,Macro!$Q$44,IF(AQ$15=Macro!$I$45,Macro!$Q$45,IF(AQ$15=Macro!$I$46,IF(AQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*AQ105/(1+IF(AQ$15=Macro!$I$44,Macro!$Q$44,IF(AQ$15=Macro!$I$45,Macro!$Q$45,IF(AQ$15=Macro!$I$46,IF(AQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":265647.09733333334},{"$f":"IF(AR$11=\"\",0,IF(AR$15=Macro!$I$44,Macro!$Q$44,IF(AR$15=Macro!$I$45,Macro!$Q$45,IF(AR$15=Macro!$I$46,IF(AR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*AR105/(1+IF(AR$15=Macro!$I$44,Macro!$Q$44,IF(AR$15=Macro!$I$45,Macro!$Q$45,IF(AR$15=Macro!$I$46,IF(AR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":239082.38760000005},{"$f":"IF(AS$11=\"\",0,IF(AS$15=Macro!$I$44,Macro!$Q$44,IF(AS$15=Macro!$I$45,Macro!$Q$45,IF(AS$15=Macro!$I$46,IF(AS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*AS105/(1+IF(AS$15=Macro!$I$44,Macro!$Q$44,IF(AS$15=Macro!$I$45,Macro!$Q$45,IF(AS$15=Macro!$I$46,IF(AS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":196346.41081650002},{"$f":"IF(AT$11=\"\",0,IF(AT$15=Macro!$I$44,Macro!$Q$44,IF(AT$15=Macro!$I$45,Macro!$Q$45,IF(AT$15=Macro!$I$46,IF(AT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*AT105/(1+IF(AT$15=Macro!$I$44,Macro!$Q$44,IF(AT$15=Macro!$I$45,Macro!$Q$45,IF(AT$15=Macro!$I$46,IF(AT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":373058.18055135},{"$f":"IF(AU$11=\"\",0,IF(AU$15=Macro!$I$44,Macro!$Q$44,IF(AU$15=Macro!$I$45,Macro!$Q$45,IF(AU$15=Macro!$I$46,IF(AU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*AU105/(1+IF(AU$15=Macro!$I$44,Macro!$Q$44,IF(AU$15=Macro!$I$45,Macro!$Q$45,IF(AU$15=Macro!$I$46,IF(AU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":418872.34307519998},{"$f":"IF(AV$11=\"\",0,IF(AV$15=Macro!$I$44,Macro!$Q$44,IF(AV$15=Macro!$I$45,Macro!$Q$45,IF(AV$15=Macro!$I$46,IF(AV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*AV105/(1+IF(AV$15=Macro!$I$44,Macro!$Q$44,IF(AV$15=Macro!$I$45,Macro!$Q$45,IF(AV$15=Macro!$I$46,IF(AV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":376985.10876768001},{"$f":"IF(AW$11=\"\",0,IF(AW$15=Macro!$I$44,Macro!$Q$44,IF(AW$15=Macro!$I$45,Macro!$Q$45,IF(AW$15=Macro!$I$46,IF(AW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*AW105/(1+IF(AW$15=Macro!$I$44,Macro!$Q$44,IF(AW$15=Macro!$I$45,Macro!$Q$45,IF(AW$15=Macro!$I$46,IF(AW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":222525.93225870005},{"$f":"IF(AX$11=\"\",0,IF(AX$15=Macro!$I$44,Macro!$Q$44,IF(AX$15=Macro!$I$45,Macro!$Q$45,IF(AX$15=Macro!$I$46,IF(AX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*AX105/(1+IF(AX$15=Macro!$I$44,Macro!$Q$44,IF(AX$15=Macro!$I$45,Macro!$Q$45,IF(AX$15=Macro!$I$46,IF(AX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":422799.27129152993},{"$f":"IF(AY$11=\"\",0,IF(AY$15=Macro!$I$44,Macro!$Q$44,IF(AY$15=Macro!$I$45,Macro!$Q$45,IF(AY$15=Macro!$I$46,IF(AY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*AY105/(1+IF(AY$15=Macro!$I$44,Macro!$Q$44,IF(AY$15=Macro!$I$45,Macro!$Q$45,IF(AY$15=Macro!$I$46,IF(AY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":481598.47645071131},{"$f":"IF(AZ$11=\"\",0,IF(AZ$15=Macro!$I$44,Macro!$Q$44,IF(AZ$15=Macro!$I$45,Macro!$Q$45,IF(AZ$15=Macro!$I$46,IF(AZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*AZ105/(1+IF(AZ$15=Macro!$I$44,Macro!$Q$44,IF(AZ$15=Macro!$I$45,Macro!$Q$45,IF(AZ$15=Macro!$I$46,IF(AZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":561864.88919249666},{"$f":"IF(BA$11=\"\",0,IF(BA$15=Macro!$I$44,Macro!$Q$44,IF(BA$15=Macro!$I$45,Macro!$Q$45,IF(BA$15=Macro!$I$46,IF(BA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*BA105/(1+IF(BA$15=Macro!$I$44,Macro!$Q$44,IF(BA$15=Macro!$I$45,Macro!$Q$45,IF(BA$15=Macro!$I$46,IF(BA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":329488.66958819237},{"$f":"IF(BB$11=\"\",0,IF(BB$15=Macro!$I$44,Macro!$Q$44,IF(BB$15=Macro!$I$45,Macro!$Q$45,IF(BB$15=Macro!$I$46,IF(BB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*BB105/(1+IF(BB$15=Macro!$I$44,Macro!$Q$44,IF(BB$15=Macro!$I$45,Macro!$Q$45,IF(BB$15=Macro!$I$46,IF(BB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":626028.47221756552},{"$f":"IF(BC$11=\"\",0,IF(BC$15=Macro!$I$44,Macro!$Q$44,IF(BC$15=Macro!$I$45,Macro!$Q$45,IF(BC$15=Macro!$I$46,IF(BC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*BC105/(1+IF(BC$15=Macro!$I$44,Macro!$Q$44,IF(BC$15=Macro!$I$45,Macro!$Q$45,IF(BC$15=Macro!$I$46,IF(BC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":693660.35702777351},{"$f":"IF(BD$11=\"\",0,IF(BD$15=Macro!$I$44,Macro!$Q$44,IF(BD$15=Macro!$I$45,Macro!$Q$45,IF(BD$15=Macro!$I$46,IF(BD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*BD105/(1+IF(BD$15=Macro!$I$44,Macro!$Q$44,IF(BD$15=Macro!$I$45,Macro!$Q$45,IF(BD$15=Macro!$I$46,IF(BD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":624294.32132499607},{"$f":"IF(BE$11=\"\",0,IF(BE$15=Macro!$I$44,Macro!$Q$44,IF(BE$15=Macro!$I$45,Macro!$Q$45,IF(BE$15=Macro!$I$46,IF(BE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*BE105/(1+IF(BE$15=Macro!$I$44,Macro!$Q$44,IF(BE$15=Macro!$I$45,Macro!$Q$45,IF(BE$15=Macro!$I$46,IF(BE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":372183.46456325182},{"$f":"IF(BF$11=\"\",0,IF(BF$15=Macro!$I$44,Macro!$Q$44,IF(BF$15=Macro!$I$45,Macro!$Q$45,IF(BF$15=Macro!$I$46,IF(BF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*BF105/(1+IF(BF$15=Macro!$I$44,Macro!$Q$44,IF(BF$15=Macro!$I$45,Macro!$Q$45,IF(BF$15=Macro!$I$46,IF(BF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":707148.5826701785},{"$f":"IF(BG$11=\"\",0,IF(BG$15=Macro!$I$44,Macro!$Q$44,IF(BG$15=Macro!$I$45,Macro!$Q$45,IF(BG$15=Macro!$I$46,IF(BG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*BG105/(1+IF(BG$15=Macro!$I$44,Macro!$Q$44,IF(BG$15=Macro!$I$45,Macro!$Q$45,IF(BG$15=Macro!$I$46,IF(BG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":779812.97337062296},{"$f":"IF(BH$11=\"\",0,IF(BH$15=Macro!$I$44,Macro!$Q$44,IF(BH$15=Macro!$I$45,Macro!$Q$45,IF(BH$15=Macro!$I$46,IF(BH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*BH105/(1+IF(BH$15=Macro!$I$44,Macro!$Q$44,IF(BH$15=Macro!$I$45,Macro!$Q$45,IF(BH$15=Macro!$I$46,IF(BH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":882302.67844219052},{"$f":"IF(BI$11=\"\",0,IF(BI$15=Macro!$I$44,Macro!$Q$44,IF(BI$15=Macro!$I$45,Macro!$Q$45,IF(BI$15=Macro!$I$46,IF(BI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*BI105/(1+IF(BI$15=Macro!$I$44,Macro!$Q$44,IF(BI$15=Macro!$I$45,Macro!$Q$45,IF(BI$15=Macro!$I$46,IF(BI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":512448.52535783808},{"$f":"IF(BJ$11=\"\",0,IF(BJ$15=Macro!$I$44,Macro!$Q$44,IF(BJ$15=Macro!$I$45,Macro!$Q$45,IF(BJ$15=Macro!$I$46,IF(BJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*BJ105/(1+IF(BJ$15=Macro!$I$44,Macro!$Q$44,IF(BJ$15=Macro!$I$45,Macro!$Q$45,IF(BJ$15=Macro!$I$46,IF(BJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":973652.19817989215},{"$f":"IF(BK$11=\"\",0,IF(BK$15=Macro!$I$44,Macro!$Q$44,IF(BK$15=Macro!$I$45,Macro!$Q$45,IF(BK$15=Macro!$I$46,IF(BK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*BK105/(1+IF(BK$15=Macro!$I$44,Macro!$Q$44,IF(BK$15=Macro!$I$45,Macro!$Q$45,IF(BK$15=Macro!$I$46,IF(BK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":1092985.8634762648},{"$f":"IF(BL$11=\"\",0,IF(BL$15=Macro!$I$44,Macro!$Q$44,IF(BL$15=Macro!$I$45,Macro!$Q$45,IF(BL$15=Macro!$I$46,IF(BL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*BL105/(1+IF(BL$15=Macro!$I$44,Macro!$Q$44,IF(BL$15=Macro!$I$45,Macro!$Q$45,IF(BL$15=Macro!$I$46,IF(BL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":983687.27712863823},{"$f":"IF(BM$11=\"\",0,IF(BM$15=Macro!$I$44,Macro!$Q$44,IF(BM$15=Macro!$I$45,Macro!$Q$45,IF(BM$15=Macro!$I$46,IF(BM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*BM105/(1+IF(BM$15=Macro!$I$44,Macro!$Q$44,IF(BM$15=Macro!$I$45,Macro!$Q$45,IF(BM$15=Macro!$I$46,IF(BM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":569263.47056055465},{"$f":"IF(BN$11=\"\",0,IF(BN$15=Macro!$I$44,Macro!$Q$44,IF(BN$15=Macro!$I$45,Macro!$Q$45,IF(BN$15=Macro!$I$46,IF(BN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*BN105/(1+IF(BN$15=Macro!$I$44,Macro!$Q$44,IF(BN$15=Macro!$I$45,Macro!$Q$45,IF(BN$15=Macro!$I$46,IF(BN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":1081600.5940650536},{"$f":"IF(BO$11=\"\",0,IF(BO$15=Macro!$I$44,Macro!$Q$44,IF(BO$15=Macro!$I$45,Macro!$Q$45,IF(BO$15=Macro!$I$46,IF(BO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*BO105/(1+IF(BO$15=Macro!$I$44,Macro!$Q$44,IF(BO$15=Macro!$I$45,Macro!$Q$45,IF(BO$15=Macro!$I$46,IF(BO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":1184068.0187659536},{"$f":"IF(BP$11=\"\",0,IF(BP$15=Macro!$I$44,Macro!$Q$44,IF(BP$15=Macro!$I$45,Macro!$Q$45,IF(BP$15=Macro!$I$46,IF(BP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*BP105/(1+IF(BP$15=Macro!$I$44,Macro!$Q$44,IF(BP$15=Macro!$I$45,Macro!$Q$45,IF(BP$15=Macro!$I$46,IF(BP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":1065661.2168893581},{"$f":"IF(BQ$11=\"\",0,IF(BQ$15=Macro!$I$44,Macro!$Q$44,IF(BQ$15=Macro!$I$45,Macro!$Q$45,IF(BQ$15=Macro!$I$46,IF(BQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*BQ105/(1+IF(BQ$15=Macro!$I$44,Macro!$Q$44,IF(BQ$15=Macro!$I$45,Macro!$Q$45,IF(BQ$15=Macro!$I$46,IF(BQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":771132.57741726283},{"$f":"IF(BR$11=\"\",0,IF(BR$15=Macro!$I$44,Macro!$Q$44,IF(BR$15=Macro!$I$45,Macro!$Q$45,IF(BR$15=Macro!$I$46,IF(BR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*BR105/(1+IF(BR$15=Macro!$I$44,Macro!$Q$44,IF(BR$15=Macro!$I$45,Macro!$Q$45,IF(BR$15=Macro!$I$46,IF(BR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":1465151.8970927994},{"$f":"IF(BS$11=\"\",0,IF(BS$15=Macro!$I$44,Macro!$Q$44,IF(BS$15=Macro!$I$45,Macro!$Q$45,IF(BS$15=Macro!$I$46,IF(BS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*BS105/(1+IF(BS$15=Macro!$I$44,Macro!$Q$44,IF(BS$15=Macro!$I$45,Macro!$Q$45,IF(BS$15=Macro!$I$46,IF(BS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":1599386.0864950633},{"$f":"IF(BT$11=\"\",0,IF(BT$15=Macro!$I$44,Macro!$Q$44,IF(BT$15=Macro!$I$45,Macro!$Q$45,IF(BT$15=Macro!$I$46,IF(BT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*BT105/(1+IF(BT$15=Macro!$I$44,Macro!$Q$44,IF(BT$15=Macro!$I$45,Macro!$Q$45,IF(BT$15=Macro!$I$46,IF(BT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":1439447.4778455575},{"$f":"IF(BU$11=\"\",0,IF(BU$15=Macro!$I$44,Macro!$Q$44,IF(BU$15=Macro!$I$45,Macro!$Q$45,IF(BU$15=Macro!$I$46,IF(BU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*BU105/(1+IF(BU$15=Macro!$I$44,Macro!$Q$44,IF(BU$15=Macro!$I$45,Macro!$Q$45,IF(BU$15=Macro!$I$46,IF(BU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":828253.50907780079},{"$f":"IF(BV$11=\"\",0,IF(BV$15=Macro!$I$44,Macro!$Q$44,IF(BV$15=Macro!$I$45,Macro!$Q$45,IF(BV$15=Macro!$I$46,IF(BV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*BV105/(1+IF(BV$15=Macro!$I$44,Macro!$Q$44,IF(BV$15=Macro!$I$45,Macro!$Q$45,IF(BV$15=Macro!$I$46,IF(BV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":1573681.6672478213},{"$f":"IF(BW$11=\"\",0,IF(BW$15=Macro!$I$44,Macro!$Q$44,IF(BW$15=Macro!$I$45,Macro!$Q$45,IF(BW$15=Macro!$I$46,IF(BW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*BW105/(1+IF(BW$15=Macro!$I$44,Macro!$Q$44,IF(BW$15=Macro!$I$45,Macro!$Q$45,IF(BW$15=Macro!$I$46,IF(BW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":1751327.7647120948},{"$f":"IF(BX$11=\"\",0,IF(BX$15=Macro!$I$44,Macro!$Q$44,IF(BX$15=Macro!$I$45,Macro!$Q$45,IF(BX$15=Macro!$I$46,IF(BX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*BX105/(1+IF(BX$15=Macro!$I$44,Macro!$Q$44,IF(BX$15=Macro!$I$45,Macro!$Q$45,IF(BX$15=Macro!$I$46,IF(BX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":1576194.9882408858},{"$f":"IF(BY$11=\"\",0,IF(BY$15=Macro!$I$44,Macro!$Q$44,IF(BY$15=Macro!$I$45,Macro!$Q$45,IF(BY$15=Macro!$I$46,IF(BY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*BY105/(1+IF(BY$15=Macro!$I$44,Macro!$Q$44,IF(BY$15=Macro!$I$45,Macro!$Q$45,IF(BY$15=Macro!$I$46,IF(BY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":875663.8823560474},{"$f":"IF(BZ$11=\"\",0,IF(BZ$15=Macro!$I$44,Macro!$Q$44,IF(BZ$15=Macro!$I$45,Macro!$Q$45,IF(BZ$15=Macro!$I$46,IF(BZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*BZ105/(1+IF(BZ$15=Macro!$I$44,Macro!$Q$44,IF(BZ$15=Macro!$I$45,Macro!$Q$45,IF(BZ$15=Macro!$I$46,IF(BZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":1663761.3764764897},{"$f":"IF(CA$11=\"\",0,IF(CA$15=Macro!$I$44,Macro!$Q$44,IF(CA$15=Macro!$I$45,Macro!$Q$45,IF(CA$15=Macro!$I$46,IF(CA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*CA105/(1+IF(CA$15=Macro!$I$44,Macro!$Q$44,IF(CA$15=Macro!$I$45,Macro!$Q$45,IF(CA$15=Macro!$I$46,IF(CA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":2075647.7211402601},{"$f":"IF(CB$11=\"\",0,IF(CB$15=Macro!$I$44,Macro!$Q$44,IF(CB$15=Macro!$I$45,Macro!$Q$45,IF(CB$15=Macro!$I$46,IF(CB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*CB105/(1+IF(CB$15=Macro!$I$44,Macro!$Q$44,IF(CB$15=Macro!$I$45,Macro!$Q$45,IF(CB$15=Macro!$I$46,IF(CB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":1868082.9490262344},{"$f":"IF(CC$11=\"\",0,IF(CC$15=Macro!$I$44,Macro!$Q$44,IF(CC$15=Macro!$I$45,Macro!$Q$45,IF(CC$15=Macro!$I$46,IF(CC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*CC105/(1+IF(CC$15=Macro!$I$44,Macro!$Q$44,IF(CC$15=Macro!$I$45,Macro!$Q$45,IF(CC$15=Macro!$I$46,IF(CC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":1060655.9855026731},{"$f":"IF(CD$11=\"\",0,IF(CD$15=Macro!$I$44,Macro!$Q$44,IF(CD$15=Macro!$I$45,Macro!$Q$45,IF(CD$15=Macro!$I$46,IF(CD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*CD105/(1+IF(CD$15=Macro!$I$44,Macro!$Q$44,IF(CD$15=Macro!$I$45,Macro!$Q$45,IF(CD$15=Macro!$I$46,IF(CD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":2015246.3724550789},{"$f":"IF(CE$11=\"\",0,IF(CE$15=Macro!$I$44,Macro!$Q$44,IF(CE$15=Macro!$I$45,Macro!$Q$45,IF(CE$15=Macro!$I$46,IF(CE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*CE105/(1+IF(CE$15=Macro!$I$44,Macro!$Q$44,IF(CE$15=Macro!$I$45,Macro!$Q$45,IF(CE$15=Macro!$I$46,IF(CE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":2121311.9710053462},{"$f":"IF(CF$11=\"\",0,IF(CF$15=Macro!$I$44,Macro!$Q$44,IF(CF$15=Macro!$I$45,Macro!$Q$45,IF(CF$15=Macro!$I$46,IF(CF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*CF105/(1+IF(CF$15=Macro!$I$44,Macro!$Q$44,IF(CF$15=Macro!$I$45,Macro!$Q$45,IF(CF$15=Macro!$I$46,IF(CF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":1909180.7739048118},{"$f":"IF(CG$11=\"\",0,IF(CG$15=Macro!$I$44,Macro!$Q$44,IF(CG$15=Macro!$I$45,Macro!$Q$45,IF(CG$15=Macro!$I$46,IF(CG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*CG105/(1+IF(CG$15=Macro!$I$44,Macro!$Q$44,IF(CG$15=Macro!$I$45,Macro!$Q$45,IF(CG$15=Macro!$I$46,IF(CG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH$15=Macro!$I$44,Macro!$Q$44,IF(CH$15=Macro!$I$45,Macro!$Q$45,IF(CH$15=Macro!$I$46,IF(CH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*CH105/(1+IF(CH$15=Macro!$I$44,Macro!$Q$44,IF(CH$15=Macro!$I$45,Macro!$Q$45,IF(CH$15=Macro!$I$46,IF(CH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI$15=Macro!$I$44,Macro!$Q$44,IF(CI$15=Macro!$I$45,Macro!$Q$45,IF(CI$15=Macro!$I$46,IF(CI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*CI105/(1+IF(CI$15=Macro!$I$44,Macro!$Q$44,IF(CI$15=Macro!$I$45,Macro!$Q$45,IF(CI$15=Macro!$I$46,IF(CI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ$15=Macro!$I$44,Macro!$Q$44,IF(CJ$15=Macro!$I$45,Macro!$Q$45,IF(CJ$15=Macro!$I$46,IF(CJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*CJ105/(1+IF(CJ$15=Macro!$I$44,Macro!$Q$44,IF(CJ$15=Macro!$I$45,Macro!$Q$45,IF(CJ$15=Macro!$I$46,IF(CJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK$15=Macro!$I$44,Macro!$Q$44,IF(CK$15=Macro!$I$45,Macro!$Q$45,IF(CK$15=Macro!$I$46,IF(CK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*CK105/(1+IF(CK$15=Macro!$I$44,Macro!$Q$44,IF(CK$15=Macro!$I$45,Macro!$Q$45,IF(CK$15=Macro!$I$46,IF(CK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL$15=Macro!$I$44,Macro!$Q$44,IF(CL$15=Macro!$I$45,Macro!$Q$45,IF(CL$15=Macro!$I$46,IF(CL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*CL105/(1+IF(CL$15=Macro!$I$44,Macro!$Q$44,IF(CL$15=Macro!$I$45,Macro!$Q$45,IF(CL$15=Macro!$I$46,IF(CL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM$15=Macro!$I$44,Macro!$Q$44,IF(CM$15=Macro!$I$45,Macro!$Q$45,IF(CM$15=Macro!$I$46,IF(CM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*CM105/(1+IF(CM$15=Macro!$I$44,Macro!$Q$44,IF(CM$15=Macro!$I$45,Macro!$Q$45,IF(CM$15=Macro!$I$46,IF(CM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN$15=Macro!$I$44,Macro!$Q$44,IF(CN$15=Macro!$I$45,Macro!$Q$45,IF(CN$15=Macro!$I$46,IF(CN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*CN105/(1+IF(CN$15=Macro!$I$44,Macro!$Q$44,IF(CN$15=Macro!$I$45,Macro!$Q$45,IF(CN$15=Macro!$I$46,IF(CN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO$15=Macro!$I$44,Macro!$Q$44,IF(CO$15=Macro!$I$45,Macro!$Q$45,IF(CO$15=Macro!$I$46,IF(CO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*CO105/(1+IF(CO$15=Macro!$I$44,Macro!$Q$44,IF(CO$15=Macro!$I$45,Macro!$Q$45,IF(CO$15=Macro!$I$46,IF(CO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP$15=Macro!$I$44,Macro!$Q$44,IF(CP$15=Macro!$I$45,Macro!$Q$45,IF(CP$15=Macro!$I$46,IF(CP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*CP105/(1+IF(CP$15=Macro!$I$44,Macro!$Q$44,IF(CP$15=Macro!$I$45,Macro!$Q$45,IF(CP$15=Macro!$I$46,IF(CP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ$15=Macro!$I$44,Macro!$Q$44,IF(CQ$15=Macro!$I$45,Macro!$Q$45,IF(CQ$15=Macro!$I$46,IF(CQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*CQ105/(1+IF(CQ$15=Macro!$I$44,Macro!$Q$44,IF(CQ$15=Macro!$I$45,Macro!$Q$45,IF(CQ$15=Macro!$I$46,IF(CQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR$15=Macro!$I$44,Macro!$Q$44,IF(CR$15=Macro!$I$45,Macro!$Q$45,IF(CR$15=Macro!$I$46,IF(CR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*CR105/(1+IF(CR$15=Macro!$I$44,Macro!$Q$44,IF(CR$15=Macro!$I$45,Macro!$Q$45,IF(CR$15=Macro!$I$46,IF(CR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS$15=Macro!$I$44,Macro!$Q$44,IF(CS$15=Macro!$I$45,Macro!$Q$45,IF(CS$15=Macro!$I$46,IF(CS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*CS105/(1+IF(CS$15=Macro!$I$44,Macro!$Q$44,IF(CS$15=Macro!$I$45,Macro!$Q$45,IF(CS$15=Macro!$I$46,IF(CS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT$15=Macro!$I$44,Macro!$Q$44,IF(CT$15=Macro!$I$45,Macro!$Q$45,IF(CT$15=Macro!$I$46,IF(CT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*CT105/(1+IF(CT$15=Macro!$I$44,Macro!$Q$44,IF(CT$15=Macro!$I$45,Macro!$Q$45,IF(CT$15=Macro!$I$46,IF(CT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU$15=Macro!$I$44,Macro!$Q$44,IF(CU$15=Macro!$I$45,Macro!$Q$45,IF(CU$15=Macro!$I$46,IF(CU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))*CU105/(1+IF(CU$15=Macro!$I$44,Macro!$Q$44,IF(CU$15=Macro!$I$45,Macro!$Q$45,IF(CU$15=Macro!$I$46,IF(CU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":0}]
[{"$f":"ROW()","v":140},{"$f":"Lists!$CU$24","v":"BS"},null,null,null,null,null,{"$f":"Items!$BK$20","v":"Запасы"},null,null,null,null,{"$f":"Sales!$M$91","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X140-SUM(X141:X144))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B140=Lists!$CU$24,SUMIFS($Z140:$CV140,$Z$2:$CV$2,Periods!$Q$18),SUM($Z140:$CV140))","v":5639901.8275485188},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA141:AA144))","v":278354.91666666669},{"$f":"IF(AB$11=\"\",0,SUM(AB141:AB144))","v":402556.84166666667},318285.50833333336,552537.80833333323,937877.93333333323,979915.56083333329,773462.06783333339,1185918.6716333337,1905962.5459500002,1966016.5485599998,1530562.1072266668,1692003.0866933332,2910919.284227333,3464188.8611419336,2686583.7532726005,2941519.3886568677,4059593.7274415339,4127485.2396657355,3626667.3351267558,4695904.6288119741,6444657.0316001251,6524676.6603209749,5060417.1170452107,5465220.0569033623,7500644.4689436778,8633944.2837956827,7520476.0239882413,8091917.7535301298,10954899.3736513,11024742.348578462,8629209.9154906161,9354408.7752388231,12559488.549558982,14009463.468494546,12043441.516703166,12867958.479884148,17430850.262107693,17639230.22997215,13730323.385076754,14619137.650900207,19454231.775413081,19474703.325430542,16436992.799506739,19672609.920897216,26186923.600413203,26182817.024663016,20425993.452711798,21656598.210064396,28913556.916822724,29144252.14898403,22598431.653578162,23485956.363052636,32891843.868855581,34694850.798705369,27116130.060029015,28506121.03345108,36858037.648542568,36304999.940754816,20165474.618014663,5639901.8275485188,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,SUM(CN141:CN144))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":144},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":157}]
[{"$f":"ROW()","v":175},null,null,null,null,null,null,{"$f":"H173","v":"Себестоимость продаж"},{"$f":"I174","v":"Продукт-2"},{"$f":"Items!$AL$16","v":"с/ст ингрединент - 1"},null,{"$f":"L174","v":2},{"$f":"M174","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B175=Lists!$CU$24,SUMIFS($Z175:$CV175,$Z$2:$CV$2,Periods!$Q$18),SUM($Z175:$CV175))","v":97701414.376431957},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":10494.000000000002},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":19938.599999999999},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":62964},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":56667.6},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":36729},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":125613.18},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":151113.60000000003},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":136002.23999999999},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":86871.430800000016},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":256753.33992000009},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":300296.304},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":270266.67360000004},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":165162.96719999998},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":313809.6376800001},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":526119.12460799993},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":473507.21214720001},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":284981.19249600003},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":541464.26574239996},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":613805.64537600009},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":552425.08083840006},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":453679.09763853595},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":861990.28551321838},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":967848.74162887677},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":871063.8674659892},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":514169.64399034076},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":976922.32358164759},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":1112784.0906878016},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":1298248.105802435},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":761318.33364957606},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":1446504.8339341946},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":1602775.4392622651},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":1442497.8953360387},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":859969.16193616844},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":1633941.4076787198},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":1801840.1488186389},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":2038653.4255205167},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":1184066.3835093912},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":2249726.1286678435},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":2525459.1525842035},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":2272913.2373257829},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":1315343.3086376057},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":2499152.2864114507},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":2735914.0819662209},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":2462322.6737695984},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":1781783.1781468084},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":3385388.0384789365},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":3695550.2954156031},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":3325995.2658740431},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":1913767.1172687942},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":3636157.5228107097},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":4046627.5734800859},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":3641964.8161320775},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":2023313.7867400427},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":3844296.1948060817},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":4796003.050050471},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":4316402.7450454244},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":2450757.5585757908},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":4656439.3612940032},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":4901515.1171515817},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":4411363.6054364238},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Prdction!CJ:CJ,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Prdction!CK:CK,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Prdction!CL:CL,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Prdction!CM:CM,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Prdction!CN:CN,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Prdction!CO:CO,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Prdction!CP:CP,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Prdction!CQ:CQ,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Prdction!CR:CR,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Prdction!CS:CS,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Prdction!CT:CT,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Prdction!CU:CU,Prdction!$H:$H,$H175,Prdction!$I:$I,$J175,Prdction!$L:$L,$L175))","v":0}]
[{"$f":"ROW()","v":186},null,null,null,null,null,null,{"$f":"H180","v":"Себестоимость продаж"},{"$f":"I181","v":"Продукт-3"},{"$f":"Items!$AQ$16","v":"ФОТ производственных рабочих"},null,{"$f":"L181","v":3},{"$f":"M181","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B186=Lists!$CU$24,SUMIFS($Z186:$CV186,$Z$2:$CV$2,Periods!$Q$18),SUM($Z186:$CV186))","v":28739765.052753758},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":2812.5},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":5343.75},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":16875},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":16875},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":16875},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":33665.625},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":40500},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":40500},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":40500},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":67331.250000000015},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":78750},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":78750},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":81112.5},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":84762.5625},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":139050},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":139050},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":139050},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":143105.625},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":162225.00000000003},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":162225.00000000003},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":162225.00000000003},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":222914.53125},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":250290},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":250290},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":257798.69999999998},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":260215.56281249999},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":290023.53750000003},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":338360.79375000007},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":338360.79375000007},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":377000.76093749999},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":417729.375},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":417729.375},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":417729.375},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":417729.375},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":459502.3125},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":519894.04499999998},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":535490.86635000003},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":590933.10251250025},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":649079.83799999999},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":649079.83799999999},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":649079.83799999999},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":649079.83799999999},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":703169.8245000001},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":703169.8245000001},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":703169.8245000001},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":851364.09433125018},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":929364.31350000005},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":929364.31350000005},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":957245.24290499988},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":957245.24290499988},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":1025619.9031125},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":1025619.9031125},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":1025619.9031125},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":1025619.9031125},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":1215549.5148},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":1215549.5148},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":1215549.5148},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":1215549.5148},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":1215549.5148},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":1215549.5148},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Prdction!CJ:CJ,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Prdction!CK:CK,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Prdction!CL:CL,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Prdction!CM:CM,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Prdction!CN:CN,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Prdction!CO:CO,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Prdction!CP:CP,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Prdction!CQ:CQ,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Prdction!CR:CR,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Prdction!CS:CS,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Prdction!CT:CT,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Prdction!CU:CU,Prdction!$H:$H,$H186,Prdction!$I:$I,$J186,Prdction!$L:$L,$L186))","v":0}]
[{"$f":"ROW()","v":199},{"$f":"Lists!$CU$28","v":"SF(-)"},null,null,null,null,null,{"$f":"H197","v":"Себестоимость"},{"$f":"I198","v":"Продукт-2"},{"$f":"Items!$AL$16","v":"с/ст ингрединент - 1"},null,{"$f":"L198","v":2},{"$f":"M198","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B199=Lists!$CU$24,SUMIFS($Z199:$CV199,$Z$2:$CV$2,Periods!$Q$18),SUM($Z199:$CV199))","v":81417845.313693285},null,null,{"$f":"IF(AA$11=\"\",0,AA175/(1+IF(AA$15=Macro!$I$44,Macro!$Q$44,IF(AA$15=Macro!$I$45,Macro!$Q$45,IF(AA$15=Macro!$I$46,IF(AA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":8745.0000000000018},{"$f":"IF(AB$11=\"\",0,AB175/(1+IF(AB$15=Macro!$I$44,Macro!$Q$44,IF(AB$15=Macro!$I$45,Macro!$Q$45,IF(AB$15=Macro!$I$46,IF(AB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":16615.5},{"$f":"IF(AC$11=\"\",0,AC175/(1+IF(AC$15=Macro!$I$44,Macro!$Q$44,IF(AC$15=Macro!$I$45,Macro!$Q$45,IF(AC$15=Macro!$I$46,IF(AC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":52470},{"$f":"IF(AD$11=\"\",0,AD175/(1+IF(AD$15=Macro!$I$44,Macro!$Q$44,IF(AD$15=Macro!$I$45,Macro!$Q$45,IF(AD$15=Macro!$I$46,IF(AD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":47223},{"$f":"IF(AE$11=\"\",0,AE175/(1+IF(AE$15=Macro!$I$44,Macro!$Q$44,IF(AE$15=Macro!$I$45,Macro!$Q$45,IF(AE$15=Macro!$I$46,IF(AE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":30607.5},{"$f":"IF(AF$11=\"\",0,AF175/(1+IF(AF$15=Macro!$I$44,Macro!$Q$44,IF(AF$15=Macro!$I$45,Macro!$Q$45,IF(AF$15=Macro!$I$46,IF(AF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":104677.65},{"$f":"IF(AG$11=\"\",0,AG175/(1+IF(AG$15=Macro!$I$44,Macro!$Q$44,IF(AG$15=Macro!$I$45,Macro!$Q$45,IF(AG$15=Macro!$I$46,IF(AG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":125928.00000000003},{"$f":"IF(AH$11=\"\",0,AH175/(1+IF(AH$15=Macro!$I$44,Macro!$Q$44,IF(AH$15=Macro!$I$45,Macro!$Q$45,IF(AH$15=Macro!$I$46,IF(AH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":113335.2},{"$f":"IF(AI$11=\"\",0,AI175/(1+IF(AI$15=Macro!$I$44,Macro!$Q$44,IF(AI$15=Macro!$I$45,Macro!$Q$45,IF(AI$15=Macro!$I$46,IF(AI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":72392.859000000011},{"$f":"IF(AJ$11=\"\",0,AJ175/(1+IF(AJ$15=Macro!$I$44,Macro!$Q$44,IF(AJ$15=Macro!$I$45,Macro!$Q$45,IF(AJ$15=Macro!$I$46,IF(AJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":213961.11660000007},{"$f":"IF(AK$11=\"\",0,AK175/(1+IF(AK$15=Macro!$I$44,Macro!$Q$44,IF(AK$15=Macro!$I$45,Macro!$Q$45,IF(AK$15=Macro!$I$46,IF(AK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":250246.92},{"$f":"IF(AL$11=\"\",0,AL175/(1+IF(AL$15=Macro!$I$44,Macro!$Q$44,IF(AL$15=Macro!$I$45,Macro!$Q$45,IF(AL$15=Macro!$I$46,IF(AL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":225222.22800000003},{"$f":"IF(AM$11=\"\",0,AM175/(1+IF(AM$15=Macro!$I$44,Macro!$Q$44,IF(AM$15=Macro!$I$45,Macro!$Q$45,IF(AM$15=Macro!$I$46,IF(AM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":137635.80599999998},{"$f":"IF(AN$11=\"\",0,AN175/(1+IF(AN$15=Macro!$I$44,Macro!$Q$44,IF(AN$15=Macro!$I$45,Macro!$Q$45,IF(AN$15=Macro!$I$46,IF(AN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":261508.03140000009},{"$f":"IF(AO$11=\"\",0,AO175/(1+IF(AO$15=Macro!$I$44,Macro!$Q$44,IF(AO$15=Macro!$I$45,Macro!$Q$45,IF(AO$15=Macro!$I$46,IF(AO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":438432.60383999994},{"$f":"IF(AP$11=\"\",0,AP175/(1+IF(AP$15=Macro!$I$44,Macro!$Q$44,IF(AP$15=Macro!$I$45,Macro!$Q$45,IF(AP$15=Macro!$I$46,IF(AP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":394589.34345600003},{"$f":"IF(AQ$11=\"\",0,AQ175/(1+IF(AQ$15=Macro!$I$44,Macro!$Q$44,IF(AQ$15=Macro!$I$45,Macro!$Q$45,IF(AQ$15=Macro!$I$46,IF(AQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":237484.32708000005},{"$f":"IF(AR$11=\"\",0,AR175/(1+IF(AR$15=Macro!$I$44,Macro!$Q$44,IF(AR$15=Macro!$I$45,Macro!$Q$45,IF(AR$15=Macro!$I$46,IF(AR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":451220.22145199997},{"$f":"IF(AS$11=\"\",0,AS175/(1+IF(AS$15=Macro!$I$44,Macro!$Q$44,IF(AS$15=Macro!$I$45,Macro!$Q$45,IF(AS$15=Macro!$I$46,IF(AS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":511504.70448000007},{"$f":"IF(AT$11=\"\",0,AT175/(1+IF(AT$15=Macro!$I$44,Macro!$Q$44,IF(AT$15=Macro!$I$45,Macro!$Q$45,IF(AT$15=Macro!$I$46,IF(AT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":460354.23403200007},{"$f":"IF(AU$11=\"\",0,AU175/(1+IF(AU$15=Macro!$I$44,Macro!$Q$44,IF(AU$15=Macro!$I$45,Macro!$Q$45,IF(AU$15=Macro!$I$46,IF(AU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":378065.91469877999},{"$f":"IF(AV$11=\"\",0,AV175/(1+IF(AV$15=Macro!$I$44,Macro!$Q$44,IF(AV$15=Macro!$I$45,Macro!$Q$45,IF(AV$15=Macro!$I$46,IF(AV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":718325.237927682},{"$f":"IF(AW$11=\"\",0,AW175/(1+IF(AW$15=Macro!$I$44,Macro!$Q$44,IF(AW$15=Macro!$I$45,Macro!$Q$45,IF(AW$15=Macro!$I$46,IF(AW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":806540.618024064},{"$f":"IF(AX$11=\"\",0,AX175/(1+IF(AX$15=Macro!$I$44,Macro!$Q$44,IF(AX$15=Macro!$I$45,Macro!$Q$45,IF(AX$15=Macro!$I$46,IF(AX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":725886.55622165767},{"$f":"IF(AY$11=\"\",0,AY175/(1+IF(AY$15=Macro!$I$44,Macro!$Q$44,IF(AY$15=Macro!$I$45,Macro!$Q$45,IF(AY$15=Macro!$I$46,IF(AY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":428474.703325284},{"$f":"IF(AZ$11=\"\",0,AZ175/(1+IF(AZ$15=Macro!$I$44,Macro!$Q$44,IF(AZ$15=Macro!$I$45,Macro!$Q$45,IF(AZ$15=Macro!$I$46,IF(AZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":814101.93631803966},{"$f":"IF(BA$11=\"\",0,BA175/(1+IF(BA$15=Macro!$I$44,Macro!$Q$44,IF(BA$15=Macro!$I$45,Macro!$Q$45,IF(BA$15=Macro!$I$46,IF(BA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":927320.075573168},{"$f":"IF(BB$11=\"\",0,BB175/(1+IF(BB$15=Macro!$I$44,Macro!$Q$44,IF(BB$15=Macro!$I$45,Macro!$Q$45,IF(BB$15=Macro!$I$46,IF(BB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":1081873.4215020293},{"$f":"IF(BC$11=\"\",0,BC175/(1+IF(BC$15=Macro!$I$44,Macro!$Q$44,IF(BC$15=Macro!$I$45,Macro!$Q$45,IF(BC$15=Macro!$I$46,IF(BC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":634431.94470798003},{"$f":"IF(BD$11=\"\",0,BD175/(1+IF(BD$15=Macro!$I$44,Macro!$Q$44,IF(BD$15=Macro!$I$45,Macro!$Q$45,IF(BD$15=Macro!$I$46,IF(BD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":1205420.6949451622},{"$f":"IF(BE$11=\"\",0,BE175/(1+IF(BE$15=Macro!$I$44,Macro!$Q$44,IF(BE$15=Macro!$I$45,Macro!$Q$45,IF(BE$15=Macro!$I$46,IF(BE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":1335646.1993852209},{"$f":"IF(BF$11=\"\",0,BF175/(1+IF(BF$15=Macro!$I$44,Macro!$Q$44,IF(BF$15=Macro!$I$45,Macro!$Q$45,IF(BF$15=Macro!$I$46,IF(BF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":1202081.579446699},{"$f":"IF(BG$11=\"\",0,BG175/(1+IF(BG$15=Macro!$I$44,Macro!$Q$44,IF(BG$15=Macro!$I$45,Macro!$Q$45,IF(BG$15=Macro!$I$46,IF(BG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":716640.96828014043},{"$f":"IF(BH$11=\"\",0,BH175/(1+IF(BH$15=Macro!$I$44,Macro!$Q$44,IF(BH$15=Macro!$I$45,Macro!$Q$45,IF(BH$15=Macro!$I$46,IF(BH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":1361617.8397322665},{"$f":"IF(BI$11=\"\",0,BI175/(1+IF(BI$15=Macro!$I$44,Macro!$Q$44,IF(BI$15=Macro!$I$45,Macro!$Q$45,IF(BI$15=Macro!$I$46,IF(BI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":1501533.4573488657},{"$f":"IF(BJ$11=\"\",0,BJ175/(1+IF(BJ$15=Macro!$I$44,Macro!$Q$44,IF(BJ$15=Macro!$I$45,Macro!$Q$45,IF(BJ$15=Macro!$I$46,IF(BJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":1698877.8546004307},{"$f":"IF(BK$11=\"\",0,BK175/(1+IF(BK$15=Macro!$I$44,Macro!$Q$44,IF(BK$15=Macro!$I$45,Macro!$Q$45,IF(BK$15=Macro!$I$46,IF(BK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":986721.98625782609},{"$f":"IF(BL$11=\"\",0,BL175/(1+IF(BL$15=Macro!$I$44,Macro!$Q$44,IF(BL$15=Macro!$I$45,Macro!$Q$45,IF(BL$15=Macro!$I$46,IF(BL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":1874771.7738898697},{"$f":"IF(BM$11=\"\",0,BM175/(1+IF(BM$15=Macro!$I$44,Macro!$Q$44,IF(BM$15=Macro!$I$45,Macro!$Q$45,IF(BM$15=Macro!$I$46,IF(BM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":2104549.2938201698},{"$f":"IF(BN$11=\"\",0,BN175/(1+IF(BN$15=Macro!$I$44,Macro!$Q$44,IF(BN$15=Macro!$I$45,Macro!$Q$45,IF(BN$15=Macro!$I$46,IF(BN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":1894094.3644381524},{"$f":"IF(BO$11=\"\",0,BO175/(1+IF(BO$15=Macro!$I$44,Macro!$Q$44,IF(BO$15=Macro!$I$45,Macro!$Q$45,IF(BO$15=Macro!$I$46,IF(BO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":1096119.4238646715},{"$f":"IF(BP$11=\"\",0,BP175/(1+IF(BP$15=Macro!$I$44,Macro!$Q$44,IF(BP$15=Macro!$I$45,Macro!$Q$45,IF(BP$15=Macro!$I$46,IF(BP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":2082626.9053428757},{"$f":"IF(BQ$11=\"\",0,BQ175/(1+IF(BQ$15=Macro!$I$44,Macro!$Q$44,IF(BQ$15=Macro!$I$45,Macro!$Q$45,IF(BQ$15=Macro!$I$46,IF(BQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":2279928.4016385176},{"$f":"IF(BR$11=\"\",0,BR175/(1+IF(BR$15=Macro!$I$44,Macro!$Q$44,IF(BR$15=Macro!$I$45,Macro!$Q$45,IF(BR$15=Macro!$I$46,IF(BR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":2051935.5614746653},{"$f":"IF(BS$11=\"\",0,BS175/(1+IF(BS$15=Macro!$I$44,Macro!$Q$44,IF(BS$15=Macro!$I$45,Macro!$Q$45,IF(BS$15=Macro!$I$46,IF(BS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":1484819.3151223403},{"$f":"IF(BT$11=\"\",0,BT175/(1+IF(BT$15=Macro!$I$44,Macro!$Q$44,IF(BT$15=Macro!$I$45,Macro!$Q$45,IF(BT$15=Macro!$I$46,IF(BT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":2821156.6987324473},{"$f":"IF(BU$11=\"\",0,BU175/(1+IF(BU$15=Macro!$I$44,Macro!$Q$44,IF(BU$15=Macro!$I$45,Macro!$Q$45,IF(BU$15=Macro!$I$46,IF(BU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":3079625.2461796692},{"$f":"IF(BV$11=\"\",0,BV175/(1+IF(BV$15=Macro!$I$44,Macro!$Q$44,IF(BV$15=Macro!$I$45,Macro!$Q$45,IF(BV$15=Macro!$I$46,IF(BV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":2771662.7215617029},{"$f":"IF(BW$11=\"\",0,BW175/(1+IF(BW$15=Macro!$I$44,Macro!$Q$44,IF(BW$15=Macro!$I$45,Macro!$Q$45,IF(BW$15=Macro!$I$46,IF(BW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":1594805.9310573286},{"$f":"IF(BX$11=\"\",0,BX175/(1+IF(BX$15=Macro!$I$44,Macro!$Q$44,IF(BX$15=Macro!$I$45,Macro!$Q$45,IF(BX$15=Macro!$I$46,IF(BX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":3030131.2690089247},{"$f":"IF(BY$11=\"\",0,BY175/(1+IF(BY$15=Macro!$I$44,Macro!$Q$44,IF(BY$15=Macro!$I$45,Macro!$Q$45,IF(BY$15=Macro!$I$46,IF(BY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":3372189.6445667385},{"$f":"IF(BZ$11=\"\",0,BZ175/(1+IF(BZ$15=Macro!$I$44,Macro!$Q$44,IF(BZ$15=Macro!$I$45,Macro!$Q$45,IF(BZ$15=Macro!$I$46,IF(BZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":3034970.6801100648},{"$f":"IF(CA$11=\"\",0,CA175/(1+IF(CA$15=Macro!$I$44,Macro!$Q$44,IF(CA$15=Macro!$I$45,Macro!$Q$45,IF(CA$15=Macro!$I$46,IF(CA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":1686094.822283369},{"$f":"IF(CB$11=\"\",0,CB175/(1+IF(CB$15=Macro!$I$44,Macro!$Q$44,IF(CB$15=Macro!$I$45,Macro!$Q$45,IF(CB$15=Macro!$I$46,IF(CB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":3203580.1623384017},{"$f":"IF(CC$11=\"\",0,CC175/(1+IF(CC$15=Macro!$I$44,Macro!$Q$44,IF(CC$15=Macro!$I$45,Macro!$Q$45,IF(CC$15=Macro!$I$46,IF(CC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":3996669.2083753925},{"$f":"IF(CD$11=\"\",0,CD175/(1+IF(CD$15=Macro!$I$44,Macro!$Q$44,IF(CD$15=Macro!$I$45,Macro!$Q$45,IF(CD$15=Macro!$I$46,IF(CD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":3597002.2875378537},{"$f":"IF(CE$11=\"\",0,CE175/(1+IF(CE$15=Macro!$I$44,Macro!$Q$44,IF(CE$15=Macro!$I$45,Macro!$Q$45,IF(CE$15=Macro!$I$46,IF(CE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":2042297.9654798259},{"$f":"IF(CF$11=\"\",0,CF175/(1+IF(CF$15=Macro!$I$44,Macro!$Q$44,IF(CF$15=Macro!$I$45,Macro!$Q$45,IF(CF$15=Macro!$I$46,IF(CF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":3880366.1344116693},{"$f":"IF(CG$11=\"\",0,CG175/(1+IF(CG$15=Macro!$I$44,Macro!$Q$44,IF(CG$15=Macro!$I$45,Macro!$Q$45,IF(CG$15=Macro!$I$46,IF(CG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":4084595.9309596517},{"$f":"IF(CH$11=\"\",0,CH175/(1+IF(CH$15=Macro!$I$44,Macro!$Q$44,IF(CH$15=Macro!$I$45,Macro!$Q$45,IF(CH$15=Macro!$I$46,IF(CH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":3676136.3378636865},{"$f":"IF(CI$11=\"\",0,CI175/(1+IF(CI$15=Macro!$I$44,Macro!$Q$44,IF(CI$15=Macro!$I$45,Macro!$Q$45,IF(CI$15=Macro!$I$46,IF(CI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":0},{"$f":"IF(CJ$11=\"\",0,CJ175/(1+IF(CJ$15=Macro!$I$44,Macro!$Q$44,IF(CJ$15=Macro!$I$45,Macro!$Q$45,IF(CJ$15=Macro!$I$46,IF(CJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":0},{"$f":"IF(CK$11=\"\",0,CK175/(1+IF(CK$15=Macro!$I$44,Macro!$Q$44,IF(CK$15=Macro!$I$45,Macro!$Q$45,IF(CK$15=Macro!$I$46,IF(CK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":0},{"$f":"IF(CL$11=\"\",0,CL175/(1+IF(CL$15=Macro!$I$44,Macro!$Q$44,IF(CL$15=Macro!$I$45,Macro!$Q$45,IF(CL$15=Macro!$I$46,IF(CL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":0},{"$f":"IF(CM$11=\"\",0,CM175/(1+IF(CM$15=Macro!$I$44,Macro!$Q$44,IF(CM$15=Macro!$I$45,Macro!$Q$45,IF(CM$15=Macro!$I$46,IF(CM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":0},{"$f":"IF(CN$11=\"\",0,CN175/(1+IF(CN$15=Macro!$I$44,Macro!$Q$44,IF(CN$15=Macro!$I$45,Macro!$Q$45,IF(CN$15=Macro!$I$46,IF(CN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":0},{"$f":"IF(CO$11=\"\",0,CO175/(1+IF(CO$15=Macro!$I$44,Macro!$Q$44,IF(CO$15=Macro!$I$45,Macro!$Q$45,IF(CO$15=Macro!$I$46,IF(CO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":0},{"$f":"IF(CP$11=\"\",0,CP175/(1+IF(CP$15=Macro!$I$44,Macro!$Q$44,IF(CP$15=Macro!$I$45,Macro!$Q$45,IF(CP$15=Macro!$I$46,IF(CP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":0},{"$f":"IF(CQ$11=\"\",0,CQ175/(1+IF(CQ$15=Macro!$I$44,Macro!$Q$44,IF(CQ$15=Macro!$I$45,Macro!$Q$45,IF(CQ$15=Macro!$I$46,IF(CQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":0},{"$f":"IF(CR$11=\"\",0,CR175/(1+IF(CR$15=Macro!$I$44,Macro!$Q$44,IF(CR$15=Macro!$I$45,Macro!$Q$45,IF(CR$15=Macro!$I$46,IF(CR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":0},{"$f":"IF(CS$11=\"\",0,CS175/(1+IF(CS$15=Macro!$I$44,Macro!$Q$44,IF(CS$15=Macro!$I$45,Macro!$Q$45,IF(CS$15=Macro!$I$46,IF(CS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":0},{"$f":"IF(CT$11=\"\",0,CT175/(1+IF(CT$15=Macro!$I$44,Macro!$Q$44,IF(CT$15=Macro!$I$45,Macro!$Q$45,IF(CT$15=Macro!$I$46,IF(CT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":0},{"$f":"IF(CU$11=\"\",0,CU175/(1+IF(CU$15=Macro!$I$44,Macro!$Q$44,IF(CU$15=Macro!$I$45,Macro!$Q$45,IF(CU$15=Macro!$I$46,IF(CU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E105=\"\",Macro!$Q$43,$E105))),IF($E105=\"\",Macro!$Q$43,$E105))))))","v":0}]
[{"$f":"ROW()","v":208},{"$f":"Lists!$CU$28","v":"SF(-)"},null,null,null,null,null,{"$f":"H204","v":"Себестоимость"},{"$f":"I205","v":"Продукт-3"},{"$f":"Items!$AL$18","v":"с/ст ингрединент - 3"},null,{"$f":"L205","v":3},{"$f":"M205","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B208=Lists!$CU$24,SUMIFS($Z208:$CV208,$Z$2:$CV$2,Periods!$Q$18),SUM($Z208:$CV208))","v":48714156.32817325},null,null,{"$f":"IF(AA$11=\"\",0,AA184/(1+IF(AA$15=Macro!$I$44,Macro!$Q$44,IF(AA$15=Macro!$I$45,Macro!$Q$45,IF(AA$15=Macro!$I$46,IF(AA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":5197.5},{"$f":"IF(AB$11=\"\",0,AB184/(1+IF(AB$15=Macro!$I$44,Macro!$Q$44,IF(AB$15=Macro!$I$45,Macro!$Q$45,IF(AB$15=Macro!$I$46,IF(AB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":9875.25},{"$f":"IF(AC$11=\"\",0,AC184/(1+IF(AC$15=Macro!$I$44,Macro!$Q$44,IF(AC$15=Macro!$I$45,Macro!$Q$45,IF(AC$15=Macro!$I$46,IF(AC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":31184.999999999996},{"$f":"IF(AD$11=\"\",0,AD184/(1+IF(AD$15=Macro!$I$44,Macro!$Q$44,IF(AD$15=Macro!$I$45,Macro!$Q$45,IF(AD$15=Macro!$I$46,IF(AD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":28066.500000000004},{"$f":"IF(AE$11=\"\",0,AE184/(1+IF(AE$15=Macro!$I$44,Macro!$Q$44,IF(AE$15=Macro!$I$45,Macro!$Q$45,IF(AE$15=Macro!$I$46,IF(AE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":18191.25},{"$f":"IF(AF$11=\"\",0,AF184/(1+IF(AF$15=Macro!$I$44,Macro!$Q$44,IF(AF$15=Macro!$I$45,Macro!$Q$45,IF(AF$15=Macro!$I$46,IF(AF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":62214.07499999999},{"$f":"IF(AG$11=\"\",0,AG184/(1+IF(AG$15=Macro!$I$44,Macro!$Q$44,IF(AG$15=Macro!$I$45,Macro!$Q$45,IF(AG$15=Macro!$I$46,IF(AG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":76490.567999999999},{"$f":"IF(AH$11=\"\",0,AH184/(1+IF(AH$15=Macro!$I$44,Macro!$Q$44,IF(AH$15=Macro!$I$45,Macro!$Q$45,IF(AH$15=Macro!$I$46,IF(AH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":68841.511200000008},{"$f":"IF(AI$11=\"\",0,AI184/(1+IF(AI$15=Macro!$I$44,Macro!$Q$44,IF(AI$15=Macro!$I$45,Macro!$Q$45,IF(AI$15=Macro!$I$46,IF(AI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":43025.944500000012},{"$f":"IF(AJ$11=\"\",0,AJ184/(1+IF(AJ$15=Macro!$I$44,Macro!$Q$44,IF(AJ$15=Macro!$I$45,Macro!$Q$45,IF(AJ$15=Macro!$I$46,IF(AJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":127165.56930000005},{"$f":"IF(AK$11=\"\",0,AK184/(1+IF(AK$15=Macro!$I$44,Macro!$Q$44,IF(AK$15=Macro!$I$45,Macro!$Q$45,IF(AK$15=Macro!$I$46,IF(AK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":148731.66000000003},{"$f":"IF(AL$11=\"\",0,AL184/(1+IF(AL$15=Macro!$I$44,Macro!$Q$44,IF(AL$15=Macro!$I$45,Macro!$Q$45,IF(AL$15=Macro!$I$46,IF(AL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":133858.49400000001},{"$f":"IF(AM$11=\"\",0,AM184/(1+IF(AM$15=Macro!$I$44,Macro!$Q$44,IF(AM$15=Macro!$I$45,Macro!$Q$45,IF(AM$15=Macro!$I$46,IF(AM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":83602.066085999992},{"$f":"IF(AN$11=\"\",0,AN184/(1+IF(AN$15=Macro!$I$44,Macro!$Q$44,IF(AN$15=Macro!$I$45,Macro!$Q$45,IF(AN$15=Macro!$I$46,IF(AN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":158843.92556339997},{"$f":"IF(AO$11=\"\",0,AO184/(1+IF(AO$15=Macro!$I$44,Macro!$Q$44,IF(AO$15=Macro!$I$45,Macro!$Q$45,IF(AO$15=Macro!$I$46,IF(AO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":260577.86831999995},{"$f":"IF(AP$11=\"\",0,AP184/(1+IF(AP$15=Macro!$I$44,Macro!$Q$44,IF(AP$15=Macro!$I$45,Macro!$Q$45,IF(AP$15=Macro!$I$46,IF(AP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":234520.08148799997},{"$f":"IF(AQ$11=\"\",0,AQ184/(1+IF(AQ$15=Macro!$I$44,Macro!$Q$44,IF(AQ$15=Macro!$I$45,Macro!$Q$45,IF(AQ$15=Macro!$I$46,IF(AQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":141146.34534},{"$f":"IF(AR$11=\"\",0,AR184/(1+IF(AR$15=Macro!$I$44,Macro!$Q$44,IF(AR$15=Macro!$I$45,Macro!$Q$45,IF(AR$15=Macro!$I$46,IF(AR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":268178.05614599993},{"$f":"IF(AS$11=\"\",0,AS184/(1+IF(AS$15=Macro!$I$44,Macro!$Q$44,IF(AS$15=Macro!$I$45,Macro!$Q$45,IF(AS$15=Macro!$I$46,IF(AS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":310695.67832688009},{"$f":"IF(AT$11=\"\",0,AT184/(1+IF(AT$15=Macro!$I$44,Macro!$Q$44,IF(AT$15=Macro!$I$45,Macro!$Q$45,IF(AT$15=Macro!$I$46,IF(AT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":279626.11049419205},{"$f":"IF(AU$11=\"\",0,AU184/(1+IF(AU$15=Macro!$I$44,Macro!$Q$44,IF(AU$15=Macro!$I$45,Macro!$Q$45,IF(AU$15=Macro!$I$46,IF(AU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":224699.55307569003},{"$f":"IF(AV$11=\"\",0,AV184/(1+IF(AV$15=Macro!$I$44,Macro!$Q$44,IF(AV$15=Macro!$I$45,Macro!$Q$45,IF(AV$15=Macro!$I$46,IF(AV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":426929.15084381099},{"$f":"IF(AW$11=\"\",0,AW184/(1+IF(AW$15=Macro!$I$44,Macro!$Q$44,IF(AW$15=Macro!$I$45,Macro!$Q$45,IF(AW$15=Macro!$I$46,IF(AW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":479359.046561472},{"$f":"IF(AX$11=\"\",0,AX184/(1+IF(AX$15=Macro!$I$44,Macro!$Q$44,IF(AX$15=Macro!$I$45,Macro!$Q$45,IF(AX$15=Macro!$I$46,IF(AX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":431423.14190532482},{"$f":"IF(AY$11=\"\",0,AY184/(1+IF(AY$15=Macro!$I$44,Macro!$Q$44,IF(AY$15=Macro!$I$45,Macro!$Q$45,IF(AY$15=Macro!$I$46,IF(AY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":260262.0023424692},{"$f":"IF(AZ$11=\"\",0,AZ184/(1+IF(AZ$15=Macro!$I$44,Macro!$Q$44,IF(AZ$15=Macro!$I$45,Macro!$Q$45,IF(AZ$15=Macro!$I$46,IF(AZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":494497.80445069144},{"$f":"IF(BA$11=\"\",0,BA184/(1+IF(BA$15=Macro!$I$44,Macro!$Q$44,IF(BA$15=Macro!$I$45,Macro!$Q$45,IF(BA$15=Macro!$I$46,IF(BA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":551143.0637840525},{"$f":"IF(BB$11=\"\",0,BB184/(1+IF(BB$15=Macro!$I$44,Macro!$Q$44,IF(BB$15=Macro!$I$45,Macro!$Q$45,IF(BB$15=Macro!$I$46,IF(BB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":643000.2410813946},{"$f":"IF(BC$11=\"\",0,BC184/(1+IF(BC$15=Macro!$I$44,Macro!$Q$44,IF(BC$15=Macro!$I$45,Macro!$Q$45,IF(BC$15=Macro!$I$46,IF(BC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":377068.04260945978},{"$f":"IF(BD$11=\"\",0,BD184/(1+IF(BD$15=Macro!$I$44,Macro!$Q$44,IF(BD$15=Macro!$I$45,Macro!$Q$45,IF(BD$15=Macro!$I$46,IF(BD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":716429.28095797356},{"$f":"IF(BE$11=\"\",0,BE184/(1+IF(BE$15=Macro!$I$44,Macro!$Q$44,IF(BE$15=Macro!$I$45,Macro!$Q$45,IF(BE$15=Macro!$I$46,IF(BE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":811291.66220393241},{"$f":"IF(BF$11=\"\",0,BF184/(1+IF(BF$15=Macro!$I$44,Macro!$Q$44,IF(BF$15=Macro!$I$45,Macro!$Q$45,IF(BF$15=Macro!$I$46,IF(BF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":730162.49598353915},{"$f":"IF(BG$11=\"\",0,BG184/(1+IF(BG$15=Macro!$I$44,Macro!$Q$44,IF(BG$15=Macro!$I$45,Macro!$Q$45,IF(BG$15=Macro!$I$46,IF(BG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":425928.12265706452},{"$f":"IF(BH$11=\"\",0,BH184/(1+IF(BH$15=Macro!$I$44,Macro!$Q$44,IF(BH$15=Macro!$I$45,Macro!$Q$45,IF(BH$15=Macro!$I$46,IF(BH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":809263.43304842245},{"$f":"IF(BI$11=\"\",0,BI184/(1+IF(BI$15=Macro!$I$44,Macro!$Q$44,IF(BI$15=Macro!$I$45,Macro!$Q$45,IF(BI$15=Macro!$I$46,IF(BI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":892420.82842432568},{"$f":"IF(BJ$11=\"\",0,BJ184/(1+IF(BJ$15=Macro!$I$44,Macro!$Q$44,IF(BJ$15=Macro!$I$45,Macro!$Q$45,IF(BJ$15=Macro!$I$46,IF(BJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":1009710.4230172368},{"$f":"IF(BK$11=\"\",0,BK184/(1+IF(BK$15=Macro!$I$44,Macro!$Q$44,IF(BK$15=Macro!$I$45,Macro!$Q$45,IF(BK$15=Macro!$I$46,IF(BK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":599349.82836977707},{"$f":"IF(BL$11=\"\",0,BL184/(1+IF(BL$15=Macro!$I$44,Macro!$Q$44,IF(BL$15=Macro!$I$45,Macro!$Q$45,IF(BL$15=Macro!$I$46,IF(BL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":1138764.6739025761},{"$f":"IF(BM$11=\"\",0,BM184/(1+IF(BM$15=Macro!$I$44,Macro!$Q$44,IF(BM$15=Macro!$I$45,Macro!$Q$45,IF(BM$15=Macro!$I$46,IF(BM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":1250817.0331195344},{"$f":"IF(BN$11=\"\",0,BN184/(1+IF(BN$15=Macro!$I$44,Macro!$Q$44,IF(BN$15=Macro!$I$45,Macro!$Q$45,IF(BN$15=Macro!$I$46,IF(BN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":1125735.3298075809},{"$f":"IF(BO$11=\"\",0,BO184/(1+IF(BO$15=Macro!$I$44,Macro!$Q$44,IF(BO$15=Macro!$I$45,Macro!$Q$45,IF(BO$15=Macro!$I$46,IF(BO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":651467.20474975754},{"$f":"IF(BP$11=\"\",0,BP184/(1+IF(BP$15=Macro!$I$44,Macro!$Q$44,IF(BP$15=Macro!$I$45,Macro!$Q$45,IF(BP$15=Macro!$I$46,IF(BP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":1237787.6890245394},{"$f":"IF(BQ$11=\"\",0,BQ184/(1+IF(BQ$15=Macro!$I$44,Macro!$Q$44,IF(BQ$15=Macro!$I$45,Macro!$Q$45,IF(BQ$15=Macro!$I$46,IF(BQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":1384862.9251688449},{"$f":"IF(BR$11=\"\",0,BR184/(1+IF(BR$15=Macro!$I$44,Macro!$Q$44,IF(BR$15=Macro!$I$45,Macro!$Q$45,IF(BR$15=Macro!$I$46,IF(BR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":1246376.63265196},{"$f":"IF(BS$11=\"\",0,BS184/(1+IF(BS$15=Macro!$I$44,Macro!$Q$44,IF(BS$15=Macro!$I$45,Macro!$Q$45,IF(BS$15=Macro!$I$46,IF(BS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":882486.95144063618},{"$f":"IF(BT$11=\"\",0,BT184/(1+IF(BT$15=Macro!$I$44,Macro!$Q$44,IF(BT$15=Macro!$I$45,Macro!$Q$45,IF(BT$15=Macro!$I$46,IF(BT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":1676725.207737209},{"$f":"IF(BU$11=\"\",0,BU184/(1+IF(BU$15=Macro!$I$44,Macro!$Q$44,IF(BU$15=Macro!$I$45,Macro!$Q$45,IF(BU$15=Macro!$I$46,IF(BU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":1830343.3066916901},{"$f":"IF(BV$11=\"\",0,BV184/(1+IF(BV$15=Macro!$I$44,Macro!$Q$44,IF(BV$15=Macro!$I$45,Macro!$Q$45,IF(BV$15=Macro!$I$46,IF(BV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":1647308.9760225206},{"$f":"IF(BW$11=\"\",0,BW184/(1+IF(BW$15=Macro!$I$44,Macro!$Q$44,IF(BW$15=Macro!$I$45,Macro!$Q$45,IF(BW$15=Macro!$I$46,IF(BW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":968709.19506657717},{"$f":"IF(BX$11=\"\",0,BX184/(1+IF(BX$15=Macro!$I$44,Macro!$Q$44,IF(BX$15=Macro!$I$45,Macro!$Q$45,IF(BX$15=Macro!$I$46,IF(BX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":1840547.4706264962},{"$f":"IF(BY$11=\"\",0,BY184/(1+IF(BY$15=Macro!$I$44,Macro!$Q$44,IF(BY$15=Macro!$I$45,Macro!$Q$45,IF(BY$15=Macro!$I$46,IF(BY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":2004225.9208274009},{"$f":"IF(BZ$11=\"\",0,BZ184/(1+IF(BZ$15=Macro!$I$44,Macro!$Q$44,IF(BZ$15=Macro!$I$45,Macro!$Q$45,IF(BZ$15=Macro!$I$46,IF(BZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":1803803.3287446608},{"$f":"IF(CA$11=\"\",0,CA184/(1+IF(CA$15=Macro!$I$44,Macro!$Q$44,IF(CA$15=Macro!$I$45,Macro!$Q$45,IF(CA$15=Macro!$I$46,IF(CA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":1002112.9604137004},{"$f":"IF(CB$11=\"\",0,CB184/(1+IF(CB$15=Macro!$I$44,Macro!$Q$44,IF(CB$15=Macro!$I$45,Macro!$Q$45,IF(CB$15=Macro!$I$46,IF(CB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":1904014.624786031},{"$f":"IF(CC$11=\"\",0,CC184/(1+IF(CC$15=Macro!$I$44,Macro!$Q$44,IF(CC$15=Macro!$I$45,Macro!$Q$45,IF(CC$15=Macro!$I$46,IF(CC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":2427637.2042496037},{"$f":"IF(CD$11=\"\",0,CD184/(1+IF(CD$15=Macro!$I$44,Macro!$Q$44,IF(CD$15=Macro!$I$45,Macro!$Q$45,IF(CD$15=Macro!$I$46,IF(CD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":2184873.4838246433},{"$f":"IF(CE$11=\"\",0,CE184/(1+IF(CE$15=Macro!$I$44,Macro!$Q$44,IF(CE$15=Macro!$I$45,Macro!$Q$45,IF(CE$15=Macro!$I$46,IF(CE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":1213818.6021248018},{"$f":"IF(CF$11=\"\",0,CF184/(1+IF(CF$15=Macro!$I$44,Macro!$Q$44,IF(CF$15=Macro!$I$45,Macro!$Q$45,IF(CF$15=Macro!$I$46,IF(CF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":2306255.3440371235},{"$f":"IF(CG$11=\"\",0,CG184/(1+IF(CG$15=Macro!$I$44,Macro!$Q$44,IF(CG$15=Macro!$I$45,Macro!$Q$45,IF(CG$15=Macro!$I$46,IF(CG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":2427637.2042496037},{"$f":"IF(CH$11=\"\",0,CH184/(1+IF(CH$15=Macro!$I$44,Macro!$Q$44,IF(CH$15=Macro!$I$45,Macro!$Q$45,IF(CH$15=Macro!$I$46,IF(CH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":2184873.4838246433},{"$f":"IF(CI$11=\"\",0,CI184/(1+IF(CI$15=Macro!$I$44,Macro!$Q$44,IF(CI$15=Macro!$I$45,Macro!$Q$45,IF(CI$15=Macro!$I$46,IF(CI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":0},{"$f":"IF(CJ$11=\"\",0,CJ184/(1+IF(CJ$15=Macro!$I$44,Macro!$Q$44,IF(CJ$15=Macro!$I$45,Macro!$Q$45,IF(CJ$15=Macro!$I$46,IF(CJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":0},{"$f":"IF(CK$11=\"\",0,CK184/(1+IF(CK$15=Macro!$I$44,Macro!$Q$44,IF(CK$15=Macro!$I$45,Macro!$Q$45,IF(CK$15=Macro!$I$46,IF(CK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":0},{"$f":"IF(CL$11=\"\",0,CL184/(1+IF(CL$15=Macro!$I$44,Macro!$Q$44,IF(CL$15=Macro!$I$45,Macro!$Q$45,IF(CL$15=Macro!$I$46,IF(CL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":0},{"$f":"IF(CM$11=\"\",0,CM184/(1+IF(CM$15=Macro!$I$44,Macro!$Q$44,IF(CM$15=Macro!$I$45,Macro!$Q$45,IF(CM$15=Macro!$I$46,IF(CM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":0},{"$f":"IF(CN$11=\"\",0,CN184/(1+IF(CN$15=Macro!$I$44,Macro!$Q$44,IF(CN$15=Macro!$I$45,Macro!$Q$45,IF(CN$15=Macro!$I$46,IF(CN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":0},{"$f":"IF(CO$11=\"\",0,CO184/(1+IF(CO$15=Macro!$I$44,Macro!$Q$44,IF(CO$15=Macro!$I$45,Macro!$Q$45,IF(CO$15=Macro!$I$46,IF(CO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":0},{"$f":"IF(CP$11=\"\",0,CP184/(1+IF(CP$15=Macro!$I$44,Macro!$Q$44,IF(CP$15=Macro!$I$45,Macro!$Q$45,IF(CP$15=Macro!$I$46,IF(CP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":0},{"$f":"IF(CQ$11=\"\",0,CQ184/(1+IF(CQ$15=Macro!$I$44,Macro!$Q$44,IF(CQ$15=Macro!$I$45,Macro!$Q$45,IF(CQ$15=Macro!$I$46,IF(CQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":0},{"$f":"IF(CR$11=\"\",0,CR184/(1+IF(CR$15=Macro!$I$44,Macro!$Q$44,IF(CR$15=Macro!$I$45,Macro!$Q$45,IF(CR$15=Macro!$I$46,IF(CR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":0},{"$f":"IF(CS$11=\"\",0,CS184/(1+IF(CS$15=Macro!$I$44,Macro!$Q$44,IF(CS$15=Macro!$I$45,Macro!$Q$45,IF(CS$15=Macro!$I$46,IF(CS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":0},{"$f":"IF(CT$11=\"\",0,CT184/(1+IF(CT$15=Macro!$I$44,Macro!$Q$44,IF(CT$15=Macro!$I$45,Macro!$Q$45,IF(CT$15=Macro!$I$46,IF(CT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":0},{"$f":"IF(CU$11=\"\",0,CU184/(1+IF(CU$15=Macro!$I$44,Macro!$Q$44,IF(CU$15=Macro!$I$45,Macro!$Q$45,IF(CU$15=Macro!$I$46,IF(CU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E107=\"\",Macro!$Q$43,$E107))),IF($E107=\"\",Macro!$Q$43,$E107))))))","v":0}]
[{"$f":"ROW()","v":217},null,null,null,null,null,null,{"$f":"H214","v":"Списание на себестоимость"},{"$f":"Items!$AL$18","v":"с/ст ингрединент - 3"},null,null,{"$f":"L216+1","v":3},{"$f":"M214","v":"руб."},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"IF($B217=Lists!$CU$24,SUMIFS($Z217:$CV217,$Z$2:$CV$2,Periods!$Q$18),SUM($Z217:$CV217))","v":234291894.72121426},null,null,24997.5,47495.25,149985,134986.5,87491.25,299220.07500000001,367883.20799999998,331094.8872,206934.30450000006,611605.83330000017,715328.46000000008,643795.61400000006,402086.12736599997,763963.64199539996,1253255.4619200001,1127929.9157279998,678846.70854000002,1289808.7462260001,1494298.2624292804,1344868.4361863523,1080697.8505068901,2053325.9159630912,2305488.7477480317,2074939.8729732288,1251736.2969804471,2378298.9642628497,2650735.6877233004,3092524.969010517,1813517.728740735,3445683.6846073964,3901926.5658379607,3511733.9092541644,2048511.4470649296,3892171.7494233651,4292119.2224217569,4856226.3202257585,2882587.2697784519,5476915.8125790581,6015834.3021463323,5414250.8719317,3133247.0323678814,5953169.3614989752,6660531.2115263501,5994478.0903737135,4244342.0045478223,8064249.8086408628,8803079.7131362241,7922771.7418226022,4659029.9381773472,8852156.8825369589,9639372.285884168,8675435.0572957508,4819686.142942084,9157403.6715899576,11675778.934724286,10508201.041251857,5837889.4673621431,11091989.987988072,11675778.934724286,10508201.041251857,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":229}]
[{"$f":"ROW()","v":238},null,null,null,null,null,null,{"$f":"H237","v":"АКТИВЫ"},{"$f":"Items!$BK$16","v":"Дебиторская задолженность"},null,null,null,{"$f":"M237","v":"руб."},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUMIFS($Z238:$CV238,$Z$2:$CV$2,Periods!$Q$18)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA$15:AA237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB$15:AB237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC$15:AC237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD$15:AD237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE$15:AE237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF$15:AF237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG$15:AG237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH$15:AH237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI$15:AI237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ$15:AJ237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK$15:AK237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL$15:AL237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(AM$15:AM237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(AN$15:AN237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(AO$15:AO237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(AP$15:AP237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(AQ$15:AQ237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(AR$15:AR237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(AS$15:AS237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(AT$15:AT237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(AU$15:AU237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(AV$15:AV237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(AW$15:AW237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(AX$15:AX237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(AY$15:AY237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(AZ$15:AZ237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(BA$15:BA237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(BB$15:BB237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(BC$15:BC237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(BD$15:BD237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(BE$15:BE237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(BF$15:BF237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(BG$15:BG237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(BH$15:BH237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(BI$15:BI237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(BJ$15:BJ237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(BK$15:BK237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(BL$15:BL237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(BM$15:BM237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(BN$15:BN237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(BO$15:BO237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(BP$15:BP237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(BQ$15:BQ237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(BR$15:BR237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(BS$15:BS237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(BT$15:BT237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(BU$15:BU237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(BV$15:BV237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(BW$15:BW237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(BX$15:BX237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(BY$15:BY237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(BZ$15:BZ237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(CA$15:CA237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(CB$15:CB237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(CC$15:CC237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(CD$15:CD237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(CE$15:CE237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(CF$15:CF237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(CG$15:CG237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(CH$15:CH237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(CI$15:CI237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(CJ$15:CJ237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(CK$15:CK237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(CL$15:CL237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(CM$15:CM237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(CN$15:CN237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(CO$15:CO237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(CP$15:CP237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(CQ$15:CQ237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(CR$15:CR237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(CS$15:CS237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(CT$15:CT237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(CU$15:CU237,$H$15:$H237,$I238,$I$15:$I237,\"\"))","v":0}]
[{"$f":"ROW()","v":256},{"$f":"Lists!$CU$17","v":"ндс(-)"},null,"*",null,null,null,{"$f":"H253","v":"Прямые расходы"},{"$f":"I254","v":"Прочие производственные расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L256)=0,$L256=0,$L256=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L256)))","v":"Продукт-2"},null,{"$f":"L255+1","v":2},"руб.",null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"IF($B256=Lists!$CU$24,SUMIFS($Z256:$CV256,$Z$2:$CV$2,Periods!$Q$18),SUM($Z256:$CV256))","v":855000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":15000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":15000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":15000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":15000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":15000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":15000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":15000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":15000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":15000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":15000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":15000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":15000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":15000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":15000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":15000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":15000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":15000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":15000},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":15000},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":15000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":15000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":15000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":15000},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":15000},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":15000},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":15000},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":15000},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":15000},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":15000},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":15000},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":15000},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":15000},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":15000},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":15000},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":15000},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":15000},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":15000},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":15000},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":15000},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":15000},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":15000},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":15000},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":15000},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":15000},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":15000},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":15000},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":15000},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":15000},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":15000},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":15000},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":15000},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":15000},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":15000},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":15000},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":15000},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":15000},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":15000},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Prdction!CJ:CJ,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Prdction!CK:CK,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Prdction!CL:CL,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Prdction!CM:CM,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Prdction!CN:CN,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Prdction!CO:CO,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Prdction!CP:CP,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Prdction!CQ:CQ,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Prdction!CR:CR,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Prdction!CS:CS,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Prdction!CT:CT,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Prdction!CU:CU,Prdction!$H:$H,$I256,Prdction!$L:$L,$L256,Prdction!$Q:$Q,$Q256))","v":0}]
[{"$f":"ROW()","v":271},{"$f":"Lists!$CU$17","v":"ндс(-)"},null,"*",null,null,null,{"$f":"H253","v":"Прямые расходы"},{"$f":"I269","v":"Прямые переменные коммерческие расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L271)=0,$L271=0,$L271=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L271)))","v":"Продукт-2"},null,{"$f":"L270+1","v":2},"руб.",null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"IF($B271=Lists!$CU$24,SUMIFS($Z271:$CV271,$Z$2:$CV$2,Periods!$Q$18),SUM($Z271:$CV271))","v":54991532},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Sales!AA:AA,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":6800},{"$f":"IF(AB$11=\"\",0,SUMIFS(Sales!AB:AB,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":12920},{"$f":"IF(AC$11=\"\",0,SUMIFS(Sales!AC:AC,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":40800},{"$f":"IF(AD$11=\"\",0,SUMIFS(Sales!AD:AD,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":36720},{"$f":"IF(AE$11=\"\",0,SUMIFS(Sales!AE:AE,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":23800},{"$f":"IF(AF$11=\"\",0,SUMIFS(Sales!AF:AF,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":81396},{"$f":"IF(AG$11=\"\",0,SUMIFS(Sales!AG:AG,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":97920},{"$f":"IF(AH$11=\"\",0,SUMIFS(Sales!AH:AH,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":88128},{"$f":"IF(AI$11=\"\",0,SUMIFS(Sales!AI:AI,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":55080.000000000007},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Sales!AJ:AJ,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":162792.00000000003},{"$f":"IF(AK$11=\"\",0,SUMIFS(Sales!AK:AK,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":190400},{"$f":"IF(AL$11=\"\",0,SUMIFS(Sales!AL:AL,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":171360},{"$f":"IF(AM$11=\"\",0,SUMIFS(Sales!AM:AM,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":104720},{"$f":"IF(AN$11=\"\",0,SUMIFS(Sales!AN:AN,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":198968.00000000003},{"$f":"IF(AO$11=\"\",0,SUMIFS(Sales!AO:AO,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":326400},{"$f":"IF(AP$11=\"\",0,SUMIFS(Sales!AP:AP,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":293760},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Sales!AQ:AQ,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":176800.00000000003},{"$f":"IF(AR$11=\"\",0,SUMIFS(Sales!AR:AR,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":335920},{"$f":"IF(AS$11=\"\",0,SUMIFS(Sales!AS:AS,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":380800.00000000006},{"$f":"IF(AT$11=\"\",0,SUMIFS(Sales!AT:AT,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":342720.00000000006},{"$f":"IF(AU$11=\"\",0,SUMIFS(Sales!AU:AU,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":275400},{"$f":"IF(AV$11=\"\",0,SUMIFS(Sales!AV:AV,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":523260},{"$f":"IF(AW$11=\"\",0,SUMIFS(Sales!AW:AW,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":587520},{"$f":"IF(AX$11=\"\",0,SUMIFS(Sales!AX:AX,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":528768},{"$f":"IF(AY$11=\"\",0,SUMIFS(Sales!AY:AY,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":312120},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Sales!AZ:AZ,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":593028},{"$f":"IF(BA$11=\"\",0,SUMIFS(Sales!BA:BA,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":660960.00000000012},{"$f":"IF(BB$11=\"\",0,SUMIFS(Sales!BB:BB,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":771120.00000000012},{"$f":"IF(BC$11=\"\",0,SUMIFS(Sales!BC:BC,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":452200},{"$f":"IF(BD$11=\"\",0,SUMIFS(Sales!BD:BD,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":859180},{"$f":"IF(BE$11=\"\",0,SUMIFS(Sales!BE:BE,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":952000},{"$f":"IF(BF$11=\"\",0,SUMIFS(Sales!BF:BF,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":856800},{"$f":"IF(BG$11=\"\",0,SUMIFS(Sales!BG:BG,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":499800.00000000006},{"$f":"IF(BH$11=\"\",0,SUMIFS(Sales!BH:BH,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":949620},{"$f":"IF(BI$11=\"\",0,SUMIFS(Sales!BI:BI,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":1047200.0000000001},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Sales!BJ:BJ,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":1184832},{"$f":"IF(BK$11=\"\",0,SUMIFS(Sales!BK:BK,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":688160.00000000012},{"$f":"IF(BL$11=\"\",0,SUMIFS(Sales!BL:BL,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":1307504.0000000002},{"$f":"IF(BM$11=\"\",0,SUMIFS(Sales!BM:BM,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":1436160},{"$f":"IF(BN$11=\"\",0,SUMIFS(Sales!BN:BN,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":1292544.0000000002},{"$f":"IF(BO$11=\"\",0,SUMIFS(Sales!BO:BO,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":748000},{"$f":"IF(BP$11=\"\",0,SUMIFS(Sales!BP:BP,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":1421200},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Sales!BQ:BQ,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":1555840.0000000002},{"$f":"IF(BR$11=\"\",0,SUMIFS(Sales!BR:BR,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":1400256.0000000002},{"$f":"IF(BS$11=\"\",0,SUMIFS(Sales!BS:BS,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":991440},{"$f":"IF(BT$11=\"\",0,SUMIFS(Sales!BT:BT,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":1883736.0000000002},{"$f":"IF(BU$11=\"\",0,SUMIFS(Sales!BU:BU,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":2056320},{"$f":"IF(BV$11=\"\",0,SUMIFS(Sales!BV:BV,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":1850688.0000000002},{"$f":"IF(BW$11=\"\",0,SUMIFS(Sales!BW:BW,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":1064880},{"$f":"IF(BX$11=\"\",0,SUMIFS(Sales!BX:BX,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":2023272},{"$f":"IF(BY$11=\"\",0,SUMIFS(Sales!BY:BY,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":2203200.0000000005},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Sales!BZ:BZ,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":1982880.0000000002},{"$f":"IF(CA$11=\"\",0,SUMIFS(Sales!CA:CA,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":1101600},{"$f":"IF(CB$11=\"\",0,SUMIFS(Sales!CB:CB,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":2093040},{"$f":"IF(CC$11=\"\",0,SUMIFS(Sales!CC:CC,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":2611200},{"$f":"IF(CD$11=\"\",0,SUMIFS(Sales!CD:CD,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":2350080},{"$f":"IF(CE$11=\"\",0,SUMIFS(Sales!CE:CE,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":1305600},{"$f":"IF(CF$11=\"\",0,SUMIFS(Sales!CF:CF,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":2480640},{"$f":"IF(CG$11=\"\",0,SUMIFS(Sales!CG:CG,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":2611200},{"$f":"IF(CH$11=\"\",0,SUMIFS(Sales!CH:CH,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":2350080},{"$f":"IF(CI$11=\"\",0,SUMIFS(Sales!CI:CI,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Sales!CJ:CJ,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Sales!CK:CK,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Sales!CL:CL,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Sales!CM:CM,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Sales!CN:CN,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Sales!CO:CO,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Sales!CP:CP,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Sales!CQ:CQ,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Sales!CR:CR,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Sales!CS:CS,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Sales!CT:CT,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Sales!CU:CU,Sales!$H:$H,$I271,Sales!$L:$L,$L271,Sales!$Q:$Q,$Q271))","v":0}]
[{"$f":"ROW()","v":280}]
[{"$f":"ROW()","v":291},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":301},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":314},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H311","v":"Прямые расходы"},{"$f":"I312","v":"Прочие производственные расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L314)=0,$L314=0,$L314=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L314)))","v":"Продукт-2"},null,{"$f":"L313+1","v":2},"руб.",null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"IF($B314=Lists!$CU$24,SUMIFS($Z314:$CV314,$Z$2:$CV$2,Periods!$Q$18),SUM($Z314:$CV314))","v":855000},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Prdction!AA:AA,Prdction!$H:$H,$I314,Prdction!$L:$L,$L314,Prdction!$Q:$Q,$Q314))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(Prdction!AB:AB,Prdction!$H:$H,$I314,Prdction!$L:$L,$L314,Prdction!$Q:$Q,$Q314))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(Prdction!AC:AC,Prdction!$H:$H,$I314,Prdction!$L:$L,$L314,Prdction!$Q:$Q,$Q314))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(Prdction!AD:AD,Prdction!$H:$H,$I314,Prdction!$L:$L,$L314,Prdction!$Q:$Q,$Q314))","v":15000},{"$f":"IF(AE$11=\"\",0,SUMIFS(Prdction!AE:AE,Prdction!$H:$H,$I314,Prdction!$L:$L,$L314,Prdction!$Q:$Q,$Q314))","v":15000},{"$f":"IF(AF$11=\"\",0,SUMIFS(Prdction!AF:AF,Prdction!$H:$H,$I314,Prdction!$L:$L,$L314,Prdction!$Q:$Q,$Q314))","v":15000},{"$f":"IF(AG$11=\"\",0,SUMIFS(Prdction!AG:AG,Prdction!$H:$H,$I314,Prdction!$L:$L,$L314,Prdction!$Q:$Q,$Q314))","v":15000},{"$f":"IF(AH$11=\"\",0,SUMIFS(Prdction!AH:AH,Prdction!$H:$H,$I314,Prdction!$L:$L,$L314,Prdction!$Q:$Q,$Q314))","v":15000},{"$f":"IF(AI$11=\"\",0,SUMIFS(Prdction!AI:AI,Prdction!$H:$H,$I314,Prdction!$L:$L,$L314,Prdction!$Q:$Q,$Q314))","v":15000},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Prdction!AJ:AJ,Prdction!$H:$H,$I314,Prdction!$L:$L,$L314,Prdction!$Q:$Q,$Q314))","v":15000},{"$f":"IF(AK$11=\"\",0,SUMIFS(Prdction!AK:AK,Prdction!$H:$H,$I314,Prdction!$L:$L,$L314,Prdction!$Q:$Q,$Q314))","v":15000},{"$f":"IF(AL$11=\"\",0,SUMIFS(Prdction!AL:AL,Prdction!$H:$H,$I314,Prdction!$L:$L,$L314,Prdction!$Q:$Q,$Q314))","v":15000},{"$f":"IF(AM$11=\"\",0,SUMIFS(Prdction!AM:AM,Prdction!$H:$H,$I314,Prdction!$L:$L,$L314,Prdction!$Q:$Q,$Q314))","v":15000},{"$f":"IF(AN$11=\"\",0,SUMIFS(Prdction!AN:AN,Prdction!$H:$H,$I314,Prdction!$L:$L,$L314,Prdction!$Q:$Q,$Q314))","v":15000},{"$f":"IF(AO$11=\"\",0,SUMIFS(Prdction!AO:AO,Prdction!$H:$H,$I314,Prdction!$L:$L,$L314,Prdction!$Q:$Q,$Q314))","v":15000},{"$f":"IF(AP$11=\"\",0,SUMIFS(Prdction!AP:AP,Prdction!$H:$H,$I314,Prdction!$L:$L,$L314,Prdction!$Q:$Q,$Q314))","v":15000},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Prdction!AQ:AQ,Prdction!$H:$H,$I314,Prdction!$L:$L,$L314,Prdction!$Q:$Q,$Q314))","v":15000},{"$f":"IF(AR$11=\"\",0,SUMIFS(Prdction!AR:AR,Prdction!$H:$H,$I314,Prdction!$L:$L,$L314,Prdction!$Q:$Q,$Q314))","v":15000},{"$f":"IF(AS$11=\"\",0,SUMIFS(Prdction!AS:AS,Prdction!$H:$H,$I314,Prdction!$L:$L,$L314,Prdction!$Q:$Q,$Q314))","v":15000},{"$f":"IF(AT$11=\"\",0,SUMIFS(Prdction!AT:AT,Prdction!$H:$H,$I314,Prdction!$L:$L,$L314,Prdction!$Q:$Q,$Q314))","v":15000},{"$f":"IF(AU$11=\"\",0,SUMIFS(Prdction!AU:AU,Prdction!$H:$H,$I314,Prdction!$L:$L,$L314,Prdction!$Q:$Q,$Q314))","v":15000},{"$f":"IF(AV$11=\"\",0,SUMIFS(Prdction!AV:AV,Prdction!$H:$H,$I314,Prdction!$L:$L,$L314,Prdction!$Q:$Q,$Q314))","v":15000},{"$f":"IF(AW$11=\"\",0,SUMIFS(Prdction!AW:AW,Prdction!$H:$H,$I314,Prdction!$L:$L,$L314,Prdction!$Q:$Q,$Q314))","v":15000},{"$f":"IF(AX$11=\"\",0,SUMIFS(Prdction!AX:AX,Prdction!$H:$H,$I314,Prdction!$L:$L,$L314,Prdction!$Q:$Q,$Q314))","v":15000},{"$f":"IF(AY$11=\"\",0,SUMIFS(Prdction!AY:AY,Prdction!$H:$H,$I314,Prdction!$L:$L,$L314,Prdction!$Q:$Q,$Q314))","v":15000},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Prdction!AZ:AZ,Prdction!$H:$H,$I314,Prdction!$L:$L,$L314,Prdction!$Q:$Q,$Q314))","v":15000},{"$f":"IF(BA$11=\"\",0,SUMIFS(Prdction!BA:BA,Prdction!$H:$H,$I314,Prdction!$L:$L,$L314,Prdction!$Q:$Q,$Q314))","v":15000},{"$f":"IF(BB$11=\"\",0,SUMIFS(Prdction!BB:BB,Prdction!$H:$H,$I314,Prdction!$L:$L,$L314,Prdction!$Q:$Q,$Q314))","v":15000},{"$f":"IF(BC$11=\"\",0,SUMIFS(Prdction!BC:BC,Prdction!$H:$H,$I314,Prdction!$L:$L,$L314,Prdction!$Q:$Q,$Q314))","v":15000},{"$f":"IF(BD$11=\"\",0,SUMIFS(Prdction!BD:BD,Prdction!$H:$H,$I314,Prdction!$L:$L,$L314,Prdction!$Q:$Q,$Q314))","v":15000},{"$f":"IF(BE$11=\"\",0,SUMIFS(Prdction!BE:BE,Prdction!$H:$H,$I314,Prdction!$L:$L,$L314,Prdction!$Q:$Q,$Q314))","v":15000},{"$f":"IF(BF$11=\"\",0,SUMIFS(Prdction!BF:BF,Prdction!$H:$H,$I314,Prdction!$L:$L,$L314,Prdction!$Q:$Q,$Q314))","v":15000},{"$f":"IF(BG$11=\"\",0,SUMIFS(Prdction!BG:BG,Prdction!$H:$H,$I314,Prdction!$L:$L,$L314,Prdction!$Q:$Q,$Q314))","v":15000},{"$f":"IF(BH$11=\"\",0,SUMIFS(Prdction!BH:BH,Prdction!$H:$H,$I314,Prdction!$L:$L,$L314,Prdction!$Q:$Q,$Q314))","v":15000},{"$f":"IF(BI$11=\"\",0,SUMIFS(Prdction!BI:BI,Prdction!$H:$H,$I314,Prdction!$L:$L,$L314,Prdction!$Q:$Q,$Q314))","v":15000},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Prdction!BJ:BJ,Prdction!$H:$H,$I314,Prdction!$L:$L,$L314,Prdction!$Q:$Q,$Q314))","v":15000},{"$f":"IF(BK$11=\"\",0,SUMIFS(Prdction!BK:BK,Prdction!$H:$H,$I314,Prdction!$L:$L,$L314,Prdction!$Q:$Q,$Q314))","v":15000},{"$f":"IF(BL$11=\"\",0,SUMIFS(Prdction!BL:BL,Prdction!$H:$H,$I314,Prdction!$L:$L,$L314,Prdction!$Q:$Q,$Q314))","v":15000},{"$f":"IF(BM$11=\"\",0,SUMIFS(Prdction!BM:BM,Prdction!$H:$H,$I314,Prdction!$L:$L,$L314,Prdction!$Q:$Q,$Q314))","v":15000},{"$f":"IF(BN$11=\"\",0,SUMIFS(Prdction!BN:BN,Prdction!$H:$H,$I314,Prdction!$L:$L,$L314,Prdction!$Q:$Q,$Q314))","v":15000},{"$f":"IF(BO$11=\"\",0,SUMIFS(Prdction!BO:BO,Prdction!$H:$H,$I314,Prdction!$L:$L,$L314,Prdction!$Q:$Q,$Q314))","v":15000},{"$f":"IF(BP$11=\"\",0,SUMIFS(Prdction!BP:BP,Prdction!$H:$H,$I314,Prdction!$L:$L,$L314,Prdction!$Q:$Q,$Q314))","v":15000},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Prdction!BQ:BQ,Prdction!$H:$H,$I314,Prdction!$L:$L,$L314,Prdction!$Q:$Q,$Q314))","v":15000},{"$f":"IF(BR$11=\"\",0,SUMIFS(Prdction!BR:BR,Prdction!$H:$H,$I314,Prdction!$L:$L,$L314,Prdction!$Q:$Q,$Q314))","v":15000},{"$f":"IF(BS$11=\"\",0,SUMIFS(Prdction!BS:BS,Prdction!$H:$H,$I314,Prdction!$L:$L,$L314,Prdction!$Q:$Q,$Q314))","v":15000},{"$f":"IF(BT$11=\"\",0,SUMIFS(Prdction!BT:BT,Prdction!$H:$H,$I314,Prdction!$L:$L,$L314,Prdction!$Q:$Q,$Q314))","v":15000},{"$f":"IF(BU$11=\"\",0,SUMIFS(Prdction!BU:BU,Prdction!$H:$H,$I314,Prdction!$L:$L,$L314,Prdction!$Q:$Q,$Q314))","v":15000},{"$f":"IF(BV$11=\"\",0,SUMIFS(Prdction!BV:BV,Prdction!$H:$H,$I314,Prdction!$L:$L,$L314,Prdction!$Q:$Q,$Q314))","v":15000},{"$f":"IF(BW$11=\"\",0,SUMIFS(Prdction!BW:BW,Prdction!$H:$H,$I314,Prdction!$L:$L,$L314,Prdction!$Q:$Q,$Q314))","v":15000},{"$f":"IF(BX$11=\"\",0,SUMIFS(Prdction!BX:BX,Prdction!$H:$H,$I314,Prdction!$L:$L,$L314,Prdction!$Q:$Q,$Q314))","v":15000},{"$f":"IF(BY$11=\"\",0,SUMIFS(Prdction!BY:BY,Prdction!$H:$H,$I314,Prdction!$L:$L,$L314,Prdction!$Q:$Q,$Q314))","v":15000},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Prdction!BZ:BZ,Prdction!$H:$H,$I314,Prdction!$L:$L,$L314,Prdction!$Q:$Q,$Q314))","v":15000},{"$f":"IF(CA$11=\"\",0,SUMIFS(Prdction!CA:CA,Prdction!$H:$H,$I314,Prdction!$L:$L,$L314,Prdction!$Q:$Q,$Q314))","v":15000},{"$f":"IF(CB$11=\"\",0,SUMIFS(Prdction!CB:CB,Prdction!$H:$H,$I314,Prdction!$L:$L,$L314,Prdction!$Q:$Q,$Q314))","v":15000},{"$f":"IF(CC$11=\"\",0,SUMIFS(Prdction!CC:CC,Prdction!$H:$H,$I314,Prdction!$L:$L,$L314,Prdction!$Q:$Q,$Q314))","v":15000},{"$f":"IF(CD$11=\"\",0,SUMIFS(Prdction!CD:CD,Prdction!$H:$H,$I314,Prdction!$L:$L,$L314,Prdction!$Q:$Q,$Q314))","v":15000},{"$f":"IF(CE$11=\"\",0,SUMIFS(Prdction!CE:CE,Prdction!$H:$H,$I314,Prdction!$L:$L,$L314,Prdction!$Q:$Q,$Q314))","v":15000},{"$f":"IF(CF$11=\"\",0,SUMIFS(Prdction!CF:CF,Prdction!$H:$H,$I314,Prdction!$L:$L,$L314,Prdction!$Q:$Q,$Q314))","v":15000},{"$f":"IF(CG$11=\"\",0,SUMIFS(Prdction!CG:CG,Prdction!$H:$H,$I314,Prdction!$L:$L,$L314,Prdction!$Q:$Q,$Q314))","v":15000},{"$f":"IF(CH$11=\"\",0,SUMIFS(Prdction!CH:CH,Prdction!$H:$H,$I314,Prdction!$L:$L,$L314,Prdction!$Q:$Q,$Q314))","v":15000},{"$f":"IF(CI$11=\"\",0,SUMIFS(Prdction!CI:CI,Prdction!$H:$H,$I314,Prdction!$L:$L,$L314,Prdction!$Q:$Q,$Q314))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Prdction!CJ:CJ,Prdction!$H:$H,$I314,Prdction!$L:$L,$L314,Prdction!$Q:$Q,$Q314))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Prdction!CK:CK,Prdction!$H:$H,$I314,Prdction!$L:$L,$L314,Prdction!$Q:$Q,$Q314))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Prdction!CL:CL,Prdction!$H:$H,$I314,Prdction!$L:$L,$L314,Prdction!$Q:$Q,$Q314))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Prdction!CM:CM,Prdction!$H:$H,$I314,Prdction!$L:$L,$L314,Prdction!$Q:$Q,$Q314))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Prdction!CN:CN,Prdction!$H:$H,$I314,Prdction!$L:$L,$L314,Prdction!$Q:$Q,$Q314))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Prdction!CO:CO,Prdction!$H:$H,$I314,Prdction!$L:$L,$L314,Prdction!$Q:$Q,$Q314))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Prdction!CP:CP,Prdction!$H:$H,$I314,Prdction!$L:$L,$L314,Prdction!$Q:$Q,$Q314))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Prdction!CQ:CQ,Prdction!$H:$H,$I314,Prdction!$L:$L,$L314,Prdction!$Q:$Q,$Q314))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Prdction!CR:CR,Prdction!$H:$H,$I314,Prdction!$L:$L,$L314,Prdction!$Q:$Q,$Q314))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Prdction!CS:CS,Prdction!$H:$H,$I314,Prdction!$L:$L,$L314,Prdction!$Q:$Q,$Q314))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Prdction!CT:CT,Prdction!$H:$H,$I314,Prdction!$L:$L,$L314,Prdction!$Q:$Q,$Q314))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Prdction!CU:CU,Prdction!$H:$H,$I314,Prdction!$L:$L,$L314,Prdction!$Q:$Q,$Q314))","v":0}]
[{"$f":"ROW()","v":326},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":331},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":344}]
[{"$f":"ROW()","v":365},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":368},null,null,null,null,null,null,{"$f":"H345","v":"Прямые расходы"},{"$f":"I366","v":"Прямые постоянные расходы отдела продаж"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"IF($B368=Lists!$CU$24,SUMIFS($Z368:$CV368,$Z$2:$CV$2,Periods!$Q$18),SUM($Z368:$CV368))","v":30400284.811357297},null,null,{"$f":"IF(AA$11=\"\",0,AA367*IF(AA$15=Macro!$I$53,Macro!$Q$53,IF(AA$15=Macro!$I$54,Macro!$Q$54,IF(AA$15=Macro!$I$55,IF(AA$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AA$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":2974.9999999999991},{"$f":"IF(AB$11=\"\",0,AB367*IF(AB$15=Macro!$I$53,Macro!$Q$53,IF(AB$15=Macro!$I$54,Macro!$Q$54,IF(AB$15=Macro!$I$55,IF(AB$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AB$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":5652.4999999999991},{"$f":"IF(AC$11=\"\",0,AC367*IF(AC$15=Macro!$I$53,Macro!$Q$53,IF(AC$15=Macro!$I$54,Macro!$Q$54,IF(AC$15=Macro!$I$55,IF(AC$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AC$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":17850},{"$f":"IF(AD$11=\"\",0,AD367*IF(AD$15=Macro!$I$53,Macro!$Q$53,IF(AD$15=Macro!$I$54,Macro!$Q$54,IF(AD$15=Macro!$I$55,IF(AD$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AD$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":17850},{"$f":"IF(AE$11=\"\",0,AE367*IF(AE$15=Macro!$I$53,Macro!$Q$53,IF(AE$15=Macro!$I$54,Macro!$Q$54,IF(AE$15=Macro!$I$55,IF(AE$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AE$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":17850},{"$f":"IF(AF$11=\"\",0,AF367*IF(AF$15=Macro!$I$53,Macro!$Q$53,IF(AF$15=Macro!$I$54,Macro!$Q$54,IF(AF$15=Macro!$I$55,IF(AF$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AF$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":35610.749999999993},{"$f":"IF(AG$11=\"\",0,AG367*IF(AG$15=Macro!$I$53,Macro!$Q$53,IF(AG$15=Macro!$I$54,Macro!$Q$54,IF(AG$15=Macro!$I$55,IF(AG$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AG$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":42840},{"$f":"IF(AH$11=\"\",0,AH367*IF(AH$15=Macro!$I$53,Macro!$Q$53,IF(AH$15=Macro!$I$54,Macro!$Q$54,IF(AH$15=Macro!$I$55,IF(AH$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AH$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":42840},{"$f":"IF(AI$11=\"\",0,AI367*IF(AI$15=Macro!$I$53,Macro!$Q$53,IF(AI$15=Macro!$I$54,Macro!$Q$54,IF(AI$15=Macro!$I$55,IF(AI$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AI$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":42840},{"$f":"IF(AJ$11=\"\",0,AJ367*IF(AJ$15=Macro!$I$53,Macro!$Q$53,IF(AJ$15=Macro!$I$54,Macro!$Q$54,IF(AJ$15=Macro!$I$55,IF(AJ$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AJ$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":71221.500000000015},{"$f":"IF(AK$11=\"\",0,AK367*IF(AK$15=Macro!$I$53,Macro!$Q$53,IF(AK$15=Macro!$I$54,Macro!$Q$54,IF(AK$15=Macro!$I$55,IF(AK$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AK$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":83299.999999999985},{"$f":"IF(AL$11=\"\",0,AL367*IF(AL$15=Macro!$I$53,Macro!$Q$53,IF(AL$15=Macro!$I$54,Macro!$Q$54,IF(AL$15=Macro!$I$55,IF(AL$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AL$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":83299.999999999985},{"$f":"IF(AM$11=\"\",0,AM367*IF(AM$15=Macro!$I$53,Macro!$Q$53,IF(AM$15=Macro!$I$54,Macro!$Q$54,IF(AM$15=Macro!$I$55,IF(AM$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AM$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":85798.999999999985},{"$f":"IF(AN$11=\"\",0,AN367*IF(AN$15=Macro!$I$53,Macro!$Q$53,IF(AN$15=Macro!$I$54,Macro!$Q$54,IF(AN$15=Macro!$I$55,IF(AN$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AN$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":89659.954999999973},{"$f":"IF(AO$11=\"\",0,AO367*IF(AO$15=Macro!$I$53,Macro!$Q$53,IF(AO$15=Macro!$I$54,Macro!$Q$54,IF(AO$15=Macro!$I$55,IF(AO$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AO$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":147084},{"$f":"IF(AP$11=\"\",0,AP367*IF(AP$15=Macro!$I$53,Macro!$Q$53,IF(AP$15=Macro!$I$54,Macro!$Q$54,IF(AP$15=Macro!$I$55,IF(AP$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AP$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":147084},{"$f":"IF(AQ$11=\"\",0,AQ367*IF(AQ$15=Macro!$I$53,Macro!$Q$53,IF(AQ$15=Macro!$I$54,Macro!$Q$54,IF(AQ$15=Macro!$I$55,IF(AQ$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AQ$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":147084},{"$f":"IF(AR$11=\"\",0,AR367*IF(AR$15=Macro!$I$53,Macro!$Q$53,IF(AR$15=Macro!$I$54,Macro!$Q$54,IF(AR$15=Macro!$I$55,IF(AR$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AR$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":151373.95000000001},{"$f":"IF(AS$11=\"\",0,AS367*IF(AS$15=Macro!$I$53,Macro!$Q$53,IF(AS$15=Macro!$I$54,Macro!$Q$54,IF(AS$15=Macro!$I$55,IF(AS$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AS$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":171598},{"$f":"IF(AT$11=\"\",0,AT367*IF(AT$15=Macro!$I$53,Macro!$Q$53,IF(AT$15=Macro!$I$54,Macro!$Q$54,IF(AT$15=Macro!$I$55,IF(AT$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AT$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":171598},{"$f":"IF(AU$11=\"\",0,AU367*IF(AU$15=Macro!$I$53,Macro!$Q$53,IF(AU$15=Macro!$I$54,Macro!$Q$54,IF(AU$15=Macro!$I$55,IF(AU$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AU$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":171598},{"$f":"IF(AV$11=\"\",0,AV367*IF(AV$15=Macro!$I$53,Macro!$Q$53,IF(AV$15=Macro!$I$54,Macro!$Q$54,IF(AV$15=Macro!$I$55,IF(AV$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AV$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":235794.03749999995},{"$f":"IF(AW$11=\"\",0,AW367*IF(AW$15=Macro!$I$53,Macro!$Q$53,IF(AW$15=Macro!$I$54,Macro!$Q$54,IF(AW$15=Macro!$I$55,IF(AW$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AW$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":264751.2},{"$f":"IF(AX$11=\"\",0,AX367*IF(AX$15=Macro!$I$53,Macro!$Q$53,IF(AX$15=Macro!$I$54,Macro!$Q$54,IF(AX$15=Macro!$I$55,IF(AX$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AX$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":264751.2},{"$f":"IF(AY$11=\"\",0,AY367*IF(AY$15=Macro!$I$53,Macro!$Q$53,IF(AY$15=Macro!$I$54,Macro!$Q$54,IF(AY$15=Macro!$I$55,IF(AY$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AY$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":272693.73599999998},{"$f":"IF(AZ$11=\"\",0,AZ367*IF(AZ$15=Macro!$I$53,Macro!$Q$53,IF(AZ$15=Macro!$I$54,Macro!$Q$54,IF(AZ$15=Macro!$I$55,IF(AZ$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(AZ$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":275250.23977499997},{"$f":"IF(BA$11=\"\",0,BA367*IF(BA$15=Macro!$I$53,Macro!$Q$53,IF(BA$15=Macro!$I$54,Macro!$Q$54,IF(BA$15=Macro!$I$55,IF(BA$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BA$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":306780.45299999998},{"$f":"IF(BB$11=\"\",0,BB367*IF(BB$15=Macro!$I$53,Macro!$Q$53,IF(BB$15=Macro!$I$54,Macro!$Q$54,IF(BB$15=Macro!$I$55,IF(BB$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BB$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":357910.52849999996},{"$f":"IF(BC$11=\"\",0,BC367*IF(BC$15=Macro!$I$53,Macro!$Q$53,IF(BC$15=Macro!$I$54,Macro!$Q$54,IF(BC$15=Macro!$I$55,IF(BC$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BC$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":357910.52849999996},{"$f":"IF(BD$11=\"\",0,BD367*IF(BD$15=Macro!$I$53,Macro!$Q$53,IF(BD$15=Macro!$I$54,Macro!$Q$54,IF(BD$15=Macro!$I$55,IF(BD$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BD$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":398783.02712499991},{"$f":"IF(BE$11=\"\",0,BE367*IF(BE$15=Macro!$I$53,Macro!$Q$53,IF(BE$15=Macro!$I$54,Macro!$Q$54,IF(BE$15=Macro!$I$55,IF(BE$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BE$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":441864.84999999992},{"$f":"IF(BF$11=\"\",0,BF367*IF(BF$15=Macro!$I$53,Macro!$Q$53,IF(BF$15=Macro!$I$54,Macro!$Q$54,IF(BF$15=Macro!$I$55,IF(BF$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BF$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":441864.84999999992},{"$f":"IF(BG$11=\"\",0,BG367*IF(BG$15=Macro!$I$53,Macro!$Q$53,IF(BG$15=Macro!$I$54,Macro!$Q$54,IF(BG$15=Macro!$I$55,IF(BG$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BG$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":441864.84999999992},{"$f":"IF(BH$11=\"\",0,BH367*IF(BH$15=Macro!$I$53,Macro!$Q$53,IF(BH$15=Macro!$I$54,Macro!$Q$54,IF(BH$15=Macro!$I$55,IF(BH$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BH$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":441864.84999999992},{"$f":"IF(BI$11=\"\",0,BI367*IF(BI$15=Macro!$I$53,Macro!$Q$53,IF(BI$15=Macro!$I$54,Macro!$Q$54,IF(BI$15=Macro!$I$55,IF(BI$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BI$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":486051.33499999996},{"$f":"IF(BJ$11=\"\",0,BJ367*IF(BJ$15=Macro!$I$53,Macro!$Q$53,IF(BJ$15=Macro!$I$54,Macro!$Q$54,IF(BJ$15=Macro!$I$55,IF(BJ$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BJ$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":549932.36759999988},{"$f":"IF(BK$11=\"\",0,BK367*IF(BK$15=Macro!$I$53,Macro!$Q$53,IF(BK$15=Macro!$I$54,Macro!$Q$54,IF(BK$15=Macro!$I$55,IF(BK$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BK$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":566430.33862799988},{"$f":"IF(BL$11=\"\",0,BL367*IF(BL$15=Macro!$I$53,Macro!$Q$53,IF(BL$15=Macro!$I$54,Macro!$Q$54,IF(BL$15=Macro!$I$55,IF(BL$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BL$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":625075.90399100003},{"$f":"IF(BM$11=\"\",0,BM367*IF(BM$15=Macro!$I$53,Macro!$Q$53,IF(BM$15=Macro!$I$54,Macro!$Q$54,IF(BM$15=Macro!$I$55,IF(BM$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BM$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":686582.22863999975},{"$f":"IF(BN$11=\"\",0,BN367*IF(BN$15=Macro!$I$53,Macro!$Q$53,IF(BN$15=Macro!$I$54,Macro!$Q$54,IF(BN$15=Macro!$I$55,IF(BN$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BN$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":686582.22863999975},{"$f":"IF(BO$11=\"\",0,BO367*IF(BO$15=Macro!$I$53,Macro!$Q$53,IF(BO$15=Macro!$I$54,Macro!$Q$54,IF(BO$15=Macro!$I$55,IF(BO$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BO$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":686582.22863999975},{"$f":"IF(BP$11=\"\",0,BP367*IF(BP$15=Macro!$I$53,Macro!$Q$53,IF(BP$15=Macro!$I$54,Macro!$Q$54,IF(BP$15=Macro!$I$55,IF(BP$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BP$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":686582.22863999975},{"$f":"IF(BQ$11=\"\",0,BQ367*IF(BQ$15=Macro!$I$53,Macro!$Q$53,IF(BQ$15=Macro!$I$54,Macro!$Q$54,IF(BQ$15=Macro!$I$55,IF(BQ$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BQ$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":743797.41436000005},{"$f":"IF(BR$11=\"\",0,BR367*IF(BR$15=Macro!$I$53,Macro!$Q$53,IF(BR$15=Macro!$I$54,Macro!$Q$54,IF(BR$15=Macro!$I$55,IF(BR$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BR$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":743797.41436000005},{"$f":"IF(BS$11=\"\",0,BS367*IF(BS$15=Macro!$I$53,Macro!$Q$53,IF(BS$15=Macro!$I$54,Macro!$Q$54,IF(BS$15=Macro!$I$55,IF(BS$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BS$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":743797.41436000005},{"$f":"IF(BT$11=\"\",0,BT367*IF(BT$15=Macro!$I$53,Macro!$Q$53,IF(BT$15=Macro!$I$54,Macro!$Q$54,IF(BT$15=Macro!$I$55,IF(BT$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BT$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":900554.01978149998},{"$f":"IF(BU$11=\"\",0,BU367*IF(BU$15=Macro!$I$53,Macro!$Q$53,IF(BU$15=Macro!$I$54,Macro!$Q$54,IF(BU$15=Macro!$I$55,IF(BU$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BU$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":983060.91827999975},{"$f":"IF(BV$11=\"\",0,BV367*IF(BV$15=Macro!$I$53,Macro!$Q$53,IF(BV$15=Macro!$I$54,Macro!$Q$54,IF(BV$15=Macro!$I$55,IF(BV$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BV$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":983060.91827999975},{"$f":"IF(BW$11=\"\",0,BW367*IF(BW$15=Macro!$I$53,Macro!$Q$53,IF(BW$15=Macro!$I$54,Macro!$Q$54,IF(BW$15=Macro!$I$55,IF(BW$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BW$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":1012552.7458283999},{"$f":"IF(BX$11=\"\",0,BX367*IF(BX$15=Macro!$I$53,Macro!$Q$53,IF(BX$15=Macro!$I$54,Macro!$Q$54,IF(BX$15=Macro!$I$55,IF(BX$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BX$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":1012552.7458283999},{"$f":"IF(BY$11=\"\",0,BY367*IF(BY$15=Macro!$I$53,Macro!$Q$53,IF(BY$15=Macro!$I$54,Macro!$Q$54,IF(BY$15=Macro!$I$55,IF(BY$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BY$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":1084877.941959},{"$f":"IF(BZ$11=\"\",0,BZ367*IF(BZ$15=Macro!$I$53,Macro!$Q$53,IF(BZ$15=Macro!$I$54,Macro!$Q$54,IF(BZ$15=Macro!$I$55,IF(BZ$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(BZ$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":1084877.941959},{"$f":"IF(CA$11=\"\",0,CA367*IF(CA$15=Macro!$I$53,Macro!$Q$53,IF(CA$15=Macro!$I$54,Macro!$Q$54,IF(CA$15=Macro!$I$55,IF(CA$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CA$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":1084877.941959},{"$f":"IF(CB$11=\"\",0,CB367*IF(CB$15=Macro!$I$53,Macro!$Q$53,IF(CB$15=Macro!$I$54,Macro!$Q$54,IF(CB$15=Macro!$I$55,IF(CB$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CB$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":1084877.941959},{"$f":"IF(CC$11=\"\",0,CC367*IF(CC$15=Macro!$I$53,Macro!$Q$53,IF(CC$15=Macro!$I$54,Macro!$Q$54,IF(CC$15=Macro!$I$55,IF(CC$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CC$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":1285781.2645439997},{"$f":"IF(CD$11=\"\",0,CD367*IF(CD$15=Macro!$I$53,Macro!$Q$53,IF(CD$15=Macro!$I$54,Macro!$Q$54,IF(CD$15=Macro!$I$55,IF(CD$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CD$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":1285781.2645439997},{"$f":"IF(CE$11=\"\",0,CE367*IF(CE$15=Macro!$I$53,Macro!$Q$53,IF(CE$15=Macro!$I$54,Macro!$Q$54,IF(CE$15=Macro!$I$55,IF(CE$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CE$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":1285781.2645439997},{"$f":"IF(CF$11=\"\",0,CF367*IF(CF$15=Macro!$I$53,Macro!$Q$53,IF(CF$15=Macro!$I$54,Macro!$Q$54,IF(CF$15=Macro!$I$55,IF(CF$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CF$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":1285781.2645439997},{"$f":"IF(CG$11=\"\",0,CG367*IF(CG$15=Macro!$I$53,Macro!$Q$53,IF(CG$15=Macro!$I$54,Macro!$Q$54,IF(CG$15=Macro!$I$55,IF(CG$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CG$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":1285781.2645439997},{"$f":"IF(CH$11=\"\",0,CH367*IF(CH$15=Macro!$I$53,Macro!$Q$53,IF(CH$15=Macro!$I$54,Macro!$Q$54,IF(CH$15=Macro!$I$55,IF(CH$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CH$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":1285781.2645439997},{"$f":"IF(CI$11=\"\",0,CI367*IF(CI$15=Macro!$I$53,Macro!$Q$53,IF(CI$15=Macro!$I$54,Macro!$Q$54,IF(CI$15=Macro!$I$55,IF(CI$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CI$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":0},{"$f":"IF(CJ$11=\"\",0,CJ367*IF(CJ$15=Macro!$I$53,Macro!$Q$53,IF(CJ$15=Macro!$I$54,Macro!$Q$54,IF(CJ$15=Macro!$I$55,IF(CJ$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CJ$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":0},{"$f":"IF(CK$11=\"\",0,CK367*IF(CK$15=Macro!$I$53,Macro!$Q$53,IF(CK$15=Macro!$I$54,Macro!$Q$54,IF(CK$15=Macro!$I$55,IF(CK$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CK$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":0},{"$f":"IF(CL$11=\"\",0,CL367*IF(CL$15=Macro!$I$53,Macro!$Q$53,IF(CL$15=Macro!$I$54,Macro!$Q$54,IF(CL$15=Macro!$I$55,IF(CL$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CL$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":0},{"$f":"IF(CM$11=\"\",0,CM367*IF(CM$15=Macro!$I$53,Macro!$Q$53,IF(CM$15=Macro!$I$54,Macro!$Q$54,IF(CM$15=Macro!$I$55,IF(CM$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CM$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":0},{"$f":"IF(CN$11=\"\",0,CN367*IF(CN$15=Macro!$I$53,Macro!$Q$53,IF(CN$15=Macro!$I$54,Macro!$Q$54,IF(CN$15=Macro!$I$55,IF(CN$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CN$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":0},{"$f":"IF(CO$11=\"\",0,CO367*IF(CO$15=Macro!$I$53,Macro!$Q$53,IF(CO$15=Macro!$I$54,Macro!$Q$54,IF(CO$15=Macro!$I$55,IF(CO$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CO$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":0},{"$f":"IF(CP$11=\"\",0,CP367*IF(CP$15=Macro!$I$53,Macro!$Q$53,IF(CP$15=Macro!$I$54,Macro!$Q$54,IF(CP$15=Macro!$I$55,IF(CP$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CP$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":0},{"$f":"IF(CQ$11=\"\",0,CQ367*IF(CQ$15=Macro!$I$53,Macro!$Q$53,IF(CQ$15=Macro!$I$54,Macro!$Q$54,IF(CQ$15=Macro!$I$55,IF(CQ$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CQ$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":0},{"$f":"IF(CR$11=\"\",0,CR367*IF(CR$15=Macro!$I$53,Macro!$Q$53,IF(CR$15=Macro!$I$54,Macro!$Q$54,IF(CR$15=Macro!$I$55,IF(CR$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CR$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":0},{"$f":"IF(CS$11=\"\",0,CS367*IF(CS$15=Macro!$I$53,Macro!$Q$53,IF(CS$15=Macro!$I$54,Macro!$Q$54,IF(CS$15=Macro!$I$55,IF(CS$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CS$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":0},{"$f":"IF(CT$11=\"\",0,CT367*IF(CT$15=Macro!$I$53,Macro!$Q$53,IF(CT$15=Macro!$I$54,Macro!$Q$54,IF(CT$15=Macro!$I$55,IF(CT$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CT$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":0},{"$f":"IF(CU$11=\"\",0,CU367*IF(CU$15=Macro!$I$53,Macro!$Q$53,IF(CU$15=Macro!$I$54,Macro!$Q$54,IF(CU$15=Macro!$I$55,IF(CU$7-$AA$7<Macro!$J$56,Macro!$Q$56,IF(CU$7-$AA$7<Macro!$J$57,Macro!$Q$57,Macro!$Q$52)),Macro!$Q$52))))","v":0}]
[{"$f":"ROW()","v":386},{"$f":"Lists!$CU$19","v":"PL(-)"},null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы маркетинга",{"$f":"J358","v":"Соцсборы"},null,{"$f":"L358","v":0},{"$f":"M384","v":"руб."},null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"IF($B386=Lists!$CU$24,SUMIFS($Z386:$CV386,$Z$2:$CV$2,Periods!$Q$18),SUM($Z386:$CV386))","v":7743785.1245999988},null,null,{"$f":"IF(AA$11=\"\",0,AA358)","v":0},{"$f":"IF(AB$11=\"\",0,AB358)","v":0},126000,126000,126000,126000,126000,126000,126000,126000,126000,126000,126000,126000,129780,129780,129780,129780,129780,129780,129780,129780,129780,129780,129780,129780,133673.4,133673.4,133673.4,133673.4,133673.4,133673.4,133673.4,133673.4,133673.4,133673.4,133673.4,133673.4,137683.60200000001,137683.60200000001,137683.60200000001,137683.60200000001,137683.60200000001,137683.60200000001,137683.60200000001,137683.60200000001,137683.60200000001,137683.60200000001,137683.60200000001,137683.60200000001,141814.11005999998,141814.11005999998,141814.11005999998,141814.11005999998,141814.11005999998,141814.11005999998,141814.11005999998,141814.11005999998,141814.11005999998,141814.11005999998,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,CN358)","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":395},{"$f":"Lists!$CU$19","v":"PL(-)"},null,null,null,null,null,"Прямые расходы","Прямые постоянные расходы отдела продаж",{"$f":"J367","v":"ФОТ менеджеров по продаже"},null,{"$f":"L367","v":1},"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"IF($B395=Lists!$CU$24,SUMIFS($Z395:$CV395,$Z$2:$CV$2,Periods!$Q$18),SUM($Z395:$CV395))","v":101334282.70452435},null,null,{"$f":"IF(AA$11=\"\",0,AA367)","v":9916.6666666666642},{"$f":"IF(AB$11=\"\",0,AB367)","v":18841.666666666664},59500,59500,59500,118702.49999999999,142800,142800,142800,237405.00000000006,277666.66666666663,277666.66666666663,285996.66666666663,298866.5166666666,490280,490280,490280,504579.83333333337,571993.33333333337,571993.33333333337,571993.33333333337,785980.12499999988,882504,882504,908979.11999999988,917500.79924999992,1022601.5099999999,1193035.095,1193035.095,1329276.7570833331,1472882.833333333,1472882.833333333,1472882.833333333,1472882.833333333,1620171.1166666667,1833107.8919999995,1888101.1287599998,2083586.3466366669,2288607.4287999994,2288607.4287999994,2288607.4287999994,2288607.4287999994,2479324.7145333337,2479324.7145333337,2479324.7145333337,3001846.732605,3276869.7275999994,3276869.7275999994,3375175.8194279997,3375175.8194279997,3616259.8065299997,3616259.8065299997,3616259.8065299997,3616259.8065299997,4285937.5484799994,4285937.5484799994,4285937.5484799994,4285937.5484799994,4285937.5484799994,4285937.5484799994,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,CN367)","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":407},null,null,null,null,null,null,{"$f":"Items!$BK$26","v":"АКТИВЫ"},null,null,null,null,{"$f":"Sales!$M$91","v":"руб."},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,{"$f":"IF(ABS(X407-SUM(X408:X413))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"SUMIFS($Z407:$CV407,$Z$2:$CV$2,Periods!$Q$18)","v":1101183977.3684285},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA408:AA413))","v":178942.53333333341},{"$f":"IF(AB$11=\"\",0,SUM(AB408:AB413))","v":240533.95000000019},446890.5733333336,-151980.82999999984,-1131975.6938888896,-535543.9757666674,-268276.80247333646,-164695.41688667121,-1054933.8322833367,1211197.085526665,2881860.2251666617,4065283.7203524378,3653706.0078238621,6358955.6590361968,11300138.578955127,14541235.625067128,14388947.395035166,19825018.846819632,25384645.030844629,29986245.340201158,32444732.154877048,42419111.624356687,51669497.796115831,59550699.744822852,61013332.690233007,73042965.170151129,84000898.272577986,98929382.782194346,102182333.72830236,119990130.07025822,137809821.2264789,153322900.80780983,157029868.01078868,178072659.65543568,197716255.60000855,222733231.43500224,229989092.96742398,260280789.32069236,289191936.17861754,314826451.1932196,321985987.12736326,354742934.81608915,388357905.63117945,418078552.28519464,433024812.09344059,479705118.92894036,524407900.0367282,564147115.96493971,577218384.17136371,628287709.3416965,677822309.45109046,722179443.28449833,735417946.15955746,787697352.17389822,851995390.81002378,907235955.2628696,923375934.92790139,988538069.63674378,1047525547.3051459,1101183977.3684285,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,SUM(CN408:CN413))","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":416},null,null,null,null,null,null,{"$f":"H414","v":"ПАССИВЫ"},{"$f":"Items!$BK$17","v":"Авансы полученные"},null,null,null,{"$f":"M414","v":"руб."},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUMIFS($Z416:$CV416,$Z$2:$CV$2,Periods!$Q$18)","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA$15:AA415,$H$15:$H415,$I416,$I$15:$I415,\"\"))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB$15:AB415,$H$15:$H415,$I416,$I$15:$I415,\"\"))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC$15:AC415,$H$15:$H415,$I416,$I$15:$I415,\"\"))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD$15:AD415,$H$15:$H415,$I416,$I$15:$I415,\"\"))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE$15:AE415,$H$15:$H415,$I416,$I$15:$I415,\"\"))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF$15:AF415,$H$15:$H415,$I416,$I$15:$I415,\"\"))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG$15:AG415,$H$15:$H415,$I416,$I$15:$I415,\"\"))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH$15:AH415,$H$15:$H415,$I416,$I$15:$I415,\"\"))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI$15:AI415,$H$15:$H415,$I416,$I$15:$I415,\"\"))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ$15:AJ415,$H$15:$H415,$I416,$I$15:$I415,\"\"))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK$15:AK415,$H$15:$H415,$I416,$I$15:$I415,\"\"))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL$15:AL415,$H$15:$H415,$I416,$I$15:$I415,\"\"))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(AM$15:AM415,$H$15:$H415,$I416,$I$15:$I415,\"\"))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(AN$15:AN415,$H$15:$H415,$I416,$I$15:$I415,\"\"))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(AO$15:AO415,$H$15:$H415,$I416,$I$15:$I415,\"\"))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(AP$15:AP415,$H$15:$H415,$I416,$I$15:$I415,\"\"))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(AQ$15:AQ415,$H$15:$H415,$I416,$I$15:$I415,\"\"))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(AR$15:AR415,$H$15:$H415,$I416,$I$15:$I415,\"\"))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(AS$15:AS415,$H$15:$H415,$I416,$I$15:$I415,\"\"))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(AT$15:AT415,$H$15:$H415,$I416,$I$15:$I415,\"\"))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(AU$15:AU415,$H$15:$H415,$I416,$I$15:$I415,\"\"))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(AV$15:AV415,$H$15:$H415,$I416,$I$15:$I415,\"\"))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(AW$15:AW415,$H$15:$H415,$I416,$I$15:$I415,\"\"))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(AX$15:AX415,$H$15:$H415,$I416,$I$15:$I415,\"\"))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(AY$15:AY415,$H$15:$H415,$I416,$I$15:$I415,\"\"))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(AZ$15:AZ415,$H$15:$H415,$I416,$I$15:$I415,\"\"))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(BA$15:BA415,$H$15:$H415,$I416,$I$15:$I415,\"\"))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(BB$15:BB415,$H$15:$H415,$I416,$I$15:$I415,\"\"))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(BC$15:BC415,$H$15:$H415,$I416,$I$15:$I415,\"\"))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(BD$15:BD415,$H$15:$H415,$I416,$I$15:$I415,\"\"))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(BE$15:BE415,$H$15:$H415,$I416,$I$15:$I415,\"\"))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(BF$15:BF415,$H$15:$H415,$I416,$I$15:$I415,\"\"))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(BG$15:BG415,$H$15:$H415,$I416,$I$15:$I415,\"\"))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(BH$15:BH415,$H$15:$H415,$I416,$I$15:$I415,\"\"))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(BI$15:BI415,$H$15:$H415,$I416,$I$15:$I415,\"\"))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(BJ$15:BJ415,$H$15:$H415,$I416,$I$15:$I415,\"\"))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(BK$15:BK415,$H$15:$H415,$I416,$I$15:$I415,\"\"))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(BL$15:BL415,$H$15:$H415,$I416,$I$15:$I415,\"\"))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(BM$15:BM415,$H$15:$H415,$I416,$I$15:$I415,\"\"))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(BN$15:BN415,$H$15:$H415,$I416,$I$15:$I415,\"\"))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(BO$15:BO415,$H$15:$H415,$I416,$I$15:$I415,\"\"))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(BP$15:BP415,$H$15:$H415,$I416,$I$15:$I415,\"\"))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(BQ$15:BQ415,$H$15:$H415,$I416,$I$15:$I415,\"\"))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(BR$15:BR415,$H$15:$H415,$I416,$I$15:$I415,\"\"))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(BS$15:BS415,$H$15:$H415,$I416,$I$15:$I415,\"\"))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(BT$15:BT415,$H$15:$H415,$I416,$I$15:$I415,\"\"))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(BU$15:BU415,$H$15:$H415,$I416,$I$15:$I415,\"\"))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(BV$15:BV415,$H$15:$H415,$I416,$I$15:$I415,\"\"))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(BW$15:BW415,$H$15:$H415,$I416,$I$15:$I415,\"\"))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(BX$15:BX415,$H$15:$H415,$I416,$I$15:$I415,\"\"))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(BY$15:BY415,$H$15:$H415,$I416,$I$15:$I415,\"\"))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(BZ$15:BZ415,$H$15:$H415,$I416,$I$15:$I415,\"\"))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(CA$15:CA415,$H$15:$H415,$I416,$I$15:$I415,\"\"))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(CB$15:CB415,$H$15:$H415,$I416,$I$15:$I415,\"\"))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(CC$15:CC415,$H$15:$H415,$I416,$I$15:$I415,\"\"))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(CD$15:CD415,$H$15:$H415,$I416,$I$15:$I415,\"\"))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(CE$15:CE415,$H$15:$H415,$I416,$I$15:$I415,\"\"))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(CF$15:CF415,$H$15:$H415,$I416,$I$15:$I415,\"\"))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(CG$15:CG415,$H$15:$H415,$I416,$I$15:$I415,\"\"))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(CH$15:CH415,$H$15:$H415,$I416,$I$15:$I415,\"\"))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(CI$15:CI415,$H$15:$H415,$I416,$I$15:$I415,\"\"))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(CJ$15:CJ415,$H$15:$H415,$I416,$I$15:$I415,\"\"))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(CK$15:CK415,$H$15:$H415,$I416,$I$15:$I415,\"\"))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(CL$15:CL415,$H$15:$H415,$I416,$I$15:$I415,\"\"))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(CM$15:CM415,$H$15:$H415,$I416,$I$15:$I415,\"\"))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(CN$15:CN415,$H$15:$H415,$I416,$I$15:$I415,\"\"))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(CO$15:CO415,$H$15:$H415,$I416,$I$15:$I415,\"\"))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(CP$15:CP415,$H$15:$H415,$I416,$I$15:$I415,\"\"))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(CQ$15:CQ415,$H$15:$H415,$I416,$I$15:$I415,\"\"))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(CR$15:CR415,$H$15:$H415,$I416,$I$15:$I415,\"\"))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(CS$15:CS415,$H$15:$H415,$I416,$I$15:$I415,\"\"))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(CT$15:CT415,$H$15:$H415,$I416,$I$15:$I415,\"\"))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(CU$15:CU415,$H$15:$H415,$I416,$I$15:$I415,\"\"))","v":0}]
[{"$f":"ROW()","v":425},null,null,null,null,null,null,{"$f":"Items!$BO$23","v":"Управленческие расходы"},null,null,null,null,"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,{"$f":"IF(ABS($X425-SUMIFS($X426:$X452,$J426:$J452,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B425=Lists!$CU$24,SUMIFS($Z425:$CV425,$Z$2:$CV$2,Periods!$Q$18),SUM($Z425:$CV425))","v":257186320.00179383},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA426:AA452,$J426:$J452,\"\"))","v":1711144.5313888891},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB426:AB452,$J426:$J452,\"\"))","v":1472941.5540833334},1633197.0494444445,1598418.3483866667,1607854.2612999999,1813041.9826043332,1845551.2840167999,2803000.3443651199,2710120.3917282,3092921.2143930201,3138180.1229962222,3054519.0978215998,2979942.9607463516,3268555.7624331936,3784050.3288379619,1188267.4763899199,853583.62792860006,1336441.6265120804,1541057.3886161556,1374729.8743694148,1182995.6729081741,2115855.256217326,2224729.096402097,1969940.5211786334,1482424.1873891708,2362001.9093805244,2658362.302442343,3065671.1253721891,1956999.7305299093,3344074.9949840843,3715960.4509743112,3292129.4290948375,2178581.5087525719,3618750.3901323969,4069993.6015407606,4575547.2334502004,3158965.9199438412,5363441.6646505855,5804477.6289792871,5163841.8181758011,3422341.2009832175,5625562.360068839,6372716.5002840282,5673884.0799032534,4348258.7027842514,7885372.5463093314,8239106.0580583792,7280395.2083206177,4978758.0075094886,8267649.2948687905,9140135.8877624981,8162939.9613711843,5190357.5500040622,8601653.9668363966,11319352.254904296,9705404.4536042586,6094129.2932821577,10251549.16427522,10717645.009852644,9796844.8299495559,0,0,0,0,{"$f":"IF(CM$11=\"\",0,SUMIFS(CM426:CM452,$J426:$J452,\"\"))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":442},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":458},{"$f":"Lists!$CU$19","v":"PL(-)"},null,null,null,null,null,{"$f":"H454","v":"Управленческие расходы"},{"$f":"I455","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L458)=0,$L458=0,$L458=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L458)))","v":"Главный бухгалтер"},null,6,"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"IF($B458=Lists!$CU$24,SUMIFS($Z458:$CV458,$Z$2:$CV$2,Periods!$Q$18),SUM($Z458:$CV458))","v":5631041.1599999992},null,null,{"$f":"AA429","v":360000},360000,360000,360000,370800,370800,370800,370800,381924,381924,381924,381924,393381.72000000003,393381.72000000003,393381.72000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CM429","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":467},{"$f":"Lists!$CU$19","v":"PL(-)"},null,null,null,null,null,{"$f":"H454","v":"Управленческие расходы"},{"$f":"I455","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L467)=0,$L467=0,$L467=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L467)))","v":"Расходы на организацию рабочего места"},null,{"$f":"L466+1","v":2},"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"IF($B467=Lists!$CU$24,SUMIFS($Z467:$CV467,$Z$2:$CV$2,Periods!$Q$18),SUM($Z467:$CV467))","v":1460336.8646476627},null,null,{"$f":"IF(AA$11=\"\",0,AA438/(1+IF(AA$15=Macro!$I$44,Macro!$Q$44,IF(AA$15=Macro!$I$45,Macro!$Q$45,IF(AA$15=Macro!$I$46,IF(AA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E438=\"\",Macro!$Q$43,$E438))),IF($E438=\"\",Macro!$Q$43,$E438))))))","v":102459.49074074074},{"$f":"IF(AB$11=\"\",0,AB438/(1+IF(AB$15=Macro!$I$44,Macro!$Q$44,IF(AB$15=Macro!$I$45,Macro!$Q$45,IF(AB$15=Macro!$I$46,IF(AB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E438=\"\",Macro!$Q$43,$E438))),IF($E438=\"\",Macro!$Q$43,$E438))))))","v":2213.541666666667},{"$f":"IF(AC$11=\"\",0,AC438/(1+IF(AC$15=Macro!$I$44,Macro!$Q$44,IF(AC$15=Macro!$I$45,Macro!$Q$45,IF(AC$15=Macro!$I$46,IF(AC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E438=\"\",Macro!$Q$43,$E438))),IF($E438=\"\",Macro!$Q$43,$E438))))))","v":10083.912037037036},{"$f":"IF(AD$11=\"\",0,AD438/(1+IF(AD$15=Macro!$I$44,Macro!$Q$44,IF(AD$15=Macro!$I$45,Macro!$Q$45,IF(AD$15=Macro!$I$46,IF(AD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E438=\"\",Macro!$Q$43,$E438))),IF($E438=\"\",Macro!$Q$43,$E438))))))","v":0},{"$f":"IF(AE$11=\"\",0,AE438/(1+IF(AE$15=Macro!$I$44,Macro!$Q$44,IF(AE$15=Macro!$I$45,Macro!$Q$45,IF(AE$15=Macro!$I$46,IF(AE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E438=\"\",Macro!$Q$43,$E438))),IF($E438=\"\",Macro!$Q$43,$E438))))))","v":0},{"$f":"IF(AF$11=\"\",0,AF438/(1+IF(AF$15=Macro!$I$44,Macro!$Q$44,IF(AF$15=Macro!$I$45,Macro!$Q$45,IF(AF$15=Macro!$I$46,IF(AF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E438=\"\",Macro!$Q$43,$E438))),IF($E438=\"\",Macro!$Q$43,$E438))))))","v":15270.486111111113},{"$f":"IF(AG$11=\"\",0,AG438/(1+IF(AG$15=Macro!$I$44,Macro!$Q$44,IF(AG$15=Macro!$I$45,Macro!$Q$45,IF(AG$15=Macro!$I$46,IF(AG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E438=\"\",Macro!$Q$43,$E438))),IF($E438=\"\",Macro!$Q$43,$E438))))))","v":6215.6249999999955},{"$f":"IF(AH$11=\"\",0,AH438/(1+IF(AH$15=Macro!$I$44,Macro!$Q$44,IF(AH$15=Macro!$I$45,Macro!$Q$45,IF(AH$15=Macro!$I$46,IF(AH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E438=\"\",Macro!$Q$43,$E438))),IF($E438=\"\",Macro!$Q$43,$E438))))))","v":30333.333333333336},{"$f":"IF(AI$11=\"\",0,AI438/(1+IF(AI$15=Macro!$I$44,Macro!$Q$44,IF(AI$15=Macro!$I$45,Macro!$Q$45,IF(AI$15=Macro!$I$46,IF(AI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E438=\"\",Macro!$Q$43,$E438))),IF($E438=\"\",Macro!$Q$43,$E438))))))","v":0},{"$f":"IF(AJ$11=\"\",0,AJ438/(1+IF(AJ$15=Macro!$I$44,Macro!$Q$44,IF(AJ$15=Macro!$I$45,Macro!$Q$45,IF(AJ$15=Macro!$I$46,IF(AJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E438=\"\",Macro!$Q$43,$E438))),IF($E438=\"\",Macro!$Q$43,$E438))))))","v":25378.166666666693},{"$f":"IF(AK$11=\"\",0,AK438/(1+IF(AK$15=Macro!$I$44,Macro!$Q$44,IF(AK$15=Macro!$I$45,Macro!$Q$45,IF(AK$15=Macro!$I$46,IF(AK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E438=\"\",Macro!$Q$43,$E438))),IF($E438=\"\",Macro!$Q$43,$E438))))))","v":10800.35185185183},{"$f":"IF(AL$11=\"\",0,AL438/(1+IF(AL$15=Macro!$I$44,Macro!$Q$44,IF(AL$15=Macro!$I$45,Macro!$Q$45,IF(AL$15=Macro!$I$46,IF(AL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E438=\"\",Macro!$Q$43,$E438))),IF($E438=\"\",Macro!$Q$43,$E438))))))","v":0},{"$f":"IF(AM$11=\"\",0,AM438/(1+IF(AM$15=Macro!$I$44,Macro!$Q$44,IF(AM$15=Macro!$I$45,Macro!$Q$45,IF(AM$15=Macro!$I$46,IF(AM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E438=\"\",Macro!$Q$43,$E438))),IF($E438=\"\",Macro!$Q$43,$E438))))))","v":0},{"$f":"IF(AN$11=\"\",0,AN438/(1+IF(AN$15=Macro!$I$44,Macro!$Q$44,IF(AN$15=Macro!$I$45,Macro!$Q$45,IF(AN$15=Macro!$I$46,IF(AN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E438=\"\",Macro!$Q$43,$E438))),IF($E438=\"\",Macro!$Q$43,$E438))))))","v":3485.9066666666604},{"$f":"IF(AO$11=\"\",0,AO438/(1+IF(AO$15=Macro!$I$44,Macro!$Q$44,IF(AO$15=Macro!$I$45,Macro!$Q$45,IF(AO$15=Macro!$I$46,IF(AO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E438=\"\",Macro!$Q$43,$E438))),IF($E438=\"\",Macro!$Q$43,$E438))))))","v":51845.945185185185},{"$f":"IF(AP$11=\"\",0,AP438/(1+IF(AP$15=Macro!$I$44,Macro!$Q$44,IF(AP$15=Macro!$I$45,Macro!$Q$45,IF(AP$15=Macro!$I$46,IF(AP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E438=\"\",Macro!$Q$43,$E438))),IF($E438=\"\",Macro!$Q$43,$E438))))))","v":0},{"$f":"IF(AQ$11=\"\",0,AQ438/(1+IF(AQ$15=Macro!$I$44,Macro!$Q$44,IF(AQ$15=Macro!$I$45,Macro!$Q$45,IF(AQ$15=Macro!$I$46,IF(AQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E438=\"\",Macro!$Q$43,$E438))),IF($E438=\"\",Macro!$Q$43,$E438))))))","v":0},{"$f":"IF(AR$11=\"\",0,AR438/(1+IF(AR$15=Macro!$I$44,Macro!$Q$44,IF(AR$15=Macro!$I$45,Macro!$Q$45,IF(AR$15=Macro!$I$46,IF(AR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E438=\"\",Macro!$Q$43,$E438))),IF($E438=\"\",Macro!$Q$43,$E438))))))","v":4028.1588148148394},{"$f":"IF(AS$11=\"\",0,AS438/(1+IF(AS$15=Macro!$I$44,Macro!$Q$44,IF(AS$15=Macro!$I$45,Macro!$Q$45,IF(AS$15=Macro!$I$46,IF(AS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E438=\"\",Macro!$Q$43,$E438))),IF($E438=\"\",Macro!$Q$43,$E438))))))","v":18989.891555555583},{"$f":"IF(AT$11=\"\",0,AT438/(1+IF(AT$15=Macro!$I$44,Macro!$Q$44,IF(AT$15=Macro!$I$45,Macro!$Q$45,IF(AT$15=Macro!$I$46,IF(AT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E438=\"\",Macro!$Q$43,$E438))),IF($E438=\"\",Macro!$Q$43,$E438))))))","v":0},{"$f":"IF(AU$11=\"\",0,AU438/(1+IF(AU$15=Macro!$I$44,Macro!$Q$44,IF(AU$15=Macro!$I$45,Macro!$Q$45,IF(AU$15=Macro!$I$46,IF(AU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E438=\"\",Macro!$Q$43,$E438))),IF($E438=\"\",Macro!$Q$43,$E438))))))","v":0},{"$f":"IF(AV$11=\"\",0,AV438/(1+IF(AV$15=Macro!$I$44,Macro!$Q$44,IF(AV$15=Macro!$I$45,Macro!$Q$45,IF(AV$15=Macro!$I$46,IF(AV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E438=\"\",Macro!$Q$43,$E438))),IF($E438=\"\",Macro!$Q$43,$E438))))))","v":62689.660183703672},{"$f":"IF(AW$11=\"\",0,AW438/(1+IF(AW$15=Macro!$I$44,Macro!$Q$44,IF(AW$15=Macro!$I$45,Macro!$Q$45,IF(AW$15=Macro!$I$46,IF(AW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E438=\"\",Macro!$Q$43,$E438))),IF($E438=\"\",Macro!$Q$43,$E438))))))","v":28277.674880000002},{"$f":"IF(AX$11=\"\",0,AX438/(1+IF(AX$15=Macro!$I$44,Macro!$Q$44,IF(AX$15=Macro!$I$45,Macro!$Q$45,IF(AX$15=Macro!$I$46,IF(AX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E438=\"\",Macro!$Q$43,$E438))),IF($E438=\"\",Macro!$Q$43,$E438))))))","v":0},{"$f":"IF(AY$11=\"\",0,AY438/(1+IF(AY$15=Macro!$I$44,Macro!$Q$44,IF(AY$15=Macro!$I$45,Macro!$Q$45,IF(AY$15=Macro!$I$46,IF(AY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E438=\"\",Macro!$Q$43,$E438))),IF($E438=\"\",Macro!$Q$43,$E438))))))","v":0},{"$f":"IF(AZ$11=\"\",0,AZ438/(1+IF(AZ$15=Macro!$I$44,Macro!$Q$44,IF(AZ$15=Macro!$I$45,Macro!$Q$45,IF(AZ$15=Macro!$I$46,IF(AZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E438=\"\",Macro!$Q$43,$E438))),IF($E438=\"\",Macro!$Q$43,$E438))))))","v":2520.7527321600028},{"$f":"IF(BA$11=\"\",0,BA438/(1+IF(BA$15=Macro!$I$44,Macro!$Q$44,IF(BA$15=Macro!$I$45,Macro!$Q$45,IF(BA$15=Macro!$I$46,IF(BA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E438=\"\",Macro!$Q$43,$E438))),IF($E438=\"\",Macro!$Q$43,$E438))))))","v":31089.283696640065},{"$f":"IF(BB$11=\"\",0,BB438/(1+IF(BB$15=Macro!$I$44,Macro!$Q$44,IF(BB$15=Macro!$I$45,Macro!$Q$45,IF(BB$15=Macro!$I$46,IF(BB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E438=\"\",Macro!$Q$43,$E438))),IF($E438=\"\",Macro!$Q$43,$E438))))))","v":50415.054643200012},{"$f":"IF(BC$11=\"\",0,BC438/(1+IF(BC$15=Macro!$I$44,Macro!$Q$44,IF(BC$15=Macro!$I$45,Macro!$Q$45,IF(BC$15=Macro!$I$46,IF(BC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E438=\"\",Macro!$Q$43,$E438))),IF($E438=\"\",Macro!$Q$43,$E438))))))","v":0},{"$f":"IF(BD$11=\"\",0,BD438/(1+IF(BD$15=Macro!$I$44,Macro!$Q$44,IF(BD$15=Macro!$I$45,Macro!$Q$45,IF(BD$15=Macro!$I$46,IF(BD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E438=\"\",Macro!$Q$43,$E438))),IF($E438=\"\",Macro!$Q$43,$E438))))))","v":41912.960242877591},{"$f":"IF(BE$11=\"\",0,BE438/(1+IF(BE$15=Macro!$I$44,Macro!$Q$44,IF(BE$15=Macro!$I$45,Macro!$Q$45,IF(BE$15=Macro!$I$46,IF(BE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E438=\"\",Macro!$Q$43,$E438))),IF($E438=\"\",Macro!$Q$43,$E438))))))","v":44178.525661411608},{"$f":"IF(BF$11=\"\",0,BF438/(1+IF(BF$15=Macro!$I$44,Macro!$Q$44,IF(BF$15=Macro!$I$45,Macro!$Q$45,IF(BF$15=Macro!$I$46,IF(BF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E438=\"\",Macro!$Q$43,$E438))),IF($E438=\"\",Macro!$Q$43,$E438))))))","v":0},{"$f":"IF(BG$11=\"\",0,BG438/(1+IF(BG$15=Macro!$I$44,Macro!$Q$44,IF(BG$15=Macro!$I$45,Macro!$Q$45,IF(BG$15=Macro!$I$46,IF(BG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E438=\"\",Macro!$Q$43,$E438))),IF($E438=\"\",Macro!$Q$43,$E438))))))","v":0},{"$f":"IF(BH$11=\"\",0,BH438/(1+IF(BH$15=Macro!$I$44,Macro!$Q$44,IF(BH$15=Macro!$I$45,Macro!$Q$45,IF(BH$15=Macro!$I$46,IF(BH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E438=\"\",Macro!$Q$43,$E438))),IF($E438=\"\",Macro!$Q$43,$E438))))))","v":0},{"$f":"IF(BI$11=\"\",0,BI438/(1+IF(BI$15=Macro!$I$44,Macro!$Q$44,IF(BI$15=Macro!$I$45,Macro!$Q$45,IF(BI$15=Macro!$I$46,IF(BI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E438=\"\",Macro!$Q$43,$E438))),IF($E438=\"\",Macro!$Q$43,$E438))))))","v":47123.760705505701},{"$f":"IF(BJ$11=\"\",0,BJ438/(1+IF(BJ$15=Macro!$I$44,Macro!$Q$44,IF(BJ$15=Macro!$I$45,Macro!$Q$45,IF(BJ$15=Macro!$I$46,IF(BJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E438=\"\",Macro!$Q$43,$E438))),IF($E438=\"\",Macro!$Q$43,$E438))))))","v":68127.494048530934},{"$f":"IF(BK$11=\"\",0,BK438/(1+IF(BK$15=Macro!$I$44,Macro!$Q$44,IF(BK$15=Macro!$I$45,Macro!$Q$45,IF(BK$15=Macro!$I$46,IF(BK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E438=\"\",Macro!$Q$43,$E438))),IF($E438=\"\",Macro!$Q$43,$E438))))))","v":0},{"$f":"IF(BL$11=\"\",0,BL438/(1+IF(BL$15=Macro!$I$44,Macro!$Q$44,IF(BL$15=Macro!$I$45,Macro!$Q$45,IF(BL$15=Macro!$I$46,IF(BL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E438=\"\",Macro!$Q$43,$E438))),IF($E438=\"\",Macro!$Q$43,$E438))))))","v":63151.224918029831},{"$f":"IF(BM$11=\"\",0,BM438/(1+IF(BM$15=Macro!$I$44,Macro!$Q$44,IF(BM$15=Macro!$I$45,Macro!$Q$45,IF(BM$15=Macro!$I$46,IF(BM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E438=\"\",Macro!$Q$43,$E438))),IF($E438=\"\",Macro!$Q$43,$E438))))))","v":66231.772475006568},{"$f":"IF(BN$11=\"\",0,BN438/(1+IF(BN$15=Macro!$I$44,Macro!$Q$44,IF(BN$15=Macro!$I$45,Macro!$Q$45,IF(BN$15=Macro!$I$46,IF(BN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E438=\"\",Macro!$Q$43,$E438))),IF($E438=\"\",Macro!$Q$43,$E438))))))","v":0},{"$f":"IF(BO$11=\"\",0,BO438/(1+IF(BO$15=Macro!$I$44,Macro!$Q$44,IF(BO$15=Macro!$I$45,Macro!$Q$45,IF(BO$15=Macro!$I$46,IF(BO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E438=\"\",Macro!$Q$43,$E438))),IF($E438=\"\",Macro!$Q$43,$E438))))))","v":0},{"$f":"IF(BP$11=\"\",0,BP438/(1+IF(BP$15=Macro!$I$44,Macro!$Q$44,IF(BP$15=Macro!$I$45,Macro!$Q$45,IF(BP$15=Macro!$I$46,IF(BP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E438=\"\",Macro!$Q$43,$E438))),IF($E438=\"\",Macro!$Q$43,$E438))))))","v":0},{"$f":"IF(BQ$11=\"\",0,BQ438/(1+IF(BQ$15=Macro!$I$44,Macro!$Q$44,IF(BQ$15=Macro!$I$45,Macro!$Q$45,IF(BQ$15=Macro!$I$46,IF(BQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E438=\"\",Macro!$Q$43,$E438))),IF($E438=\"\",Macro!$Q$43,$E438))))))","v":64075.389185122833},{"$f":"IF(BR$11=\"\",0,BR438/(1+IF(BR$15=Macro!$I$44,Macro!$Q$44,IF(BR$15=Macro!$I$45,Macro!$Q$45,IF(BR$15=Macro!$I$46,IF(BR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E438=\"\",Macro!$Q$43,$E438))),IF($E438=\"\",Macro!$Q$43,$E438))))))","v":0},{"$f":"IF(BS$11=\"\",0,BS438/(1+IF(BS$15=Macro!$I$44,Macro!$Q$44,IF(BS$15=Macro!$I$45,Macro!$Q$45,IF(BS$15=Macro!$I$46,IF(BS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E438=\"\",Macro!$Q$43,$E438))),IF($E438=\"\",Macro!$Q$43,$E438))))))","v":0},{"$f":"IF(BT$11=\"\",0,BT438/(1+IF(BT$15=Macro!$I$44,Macro!$Q$44,IF(BT$15=Macro!$I$45,Macro!$Q$45,IF(BT$15=Macro!$I$46,IF(BT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E438=\"\",Macro!$Q$43,$E438))),IF($E438=\"\",Macro!$Q$43,$E438))))))","v":182574.08392993672},{"$f":"IF(BU$11=\"\",0,BU438/(1+IF(BU$15=Macro!$I$44,Macro!$Q$44,IF(BU$15=Macro!$I$45,Macro!$Q$45,IF(BU$15=Macro!$I$46,IF(BU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E438=\"\",Macro!$Q$43,$E438))),IF($E438=\"\",Macro!$Q$43,$E438))))))","v":96095.608671542897},{"$f":"IF(BV$11=\"\",0,BV438/(1+IF(BV$15=Macro!$I$44,Macro!$Q$44,IF(BV$15=Macro!$I$45,Macro!$Q$45,IF(BV$15=Macro!$I$46,IF(BV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E438=\"\",Macro!$Q$43,$E438))),IF($E438=\"\",Macro!$Q$43,$E438))))))","v":0},{"$f":"IF(BW$11=\"\",0,BW438/(1+IF(BW$15=Macro!$I$44,Macro!$Q$44,IF(BW$15=Macro!$I$45,Macro!$Q$45,IF(BW$15=Macro!$I$46,IF(BW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E438=\"\",Macro!$Q$43,$E438))),IF($E438=\"\",Macro!$Q$43,$E438))))))","v":0},{"$f":"IF(BX$11=\"\",0,BX438/(1+IF(BX$15=Macro!$I$44,Macro!$Q$44,IF(BX$15=Macro!$I$45,Macro!$Q$45,IF(BX$15=Macro!$I$46,IF(BX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E438=\"\",Macro!$Q$43,$E438))),IF($E438=\"\",Macro!$Q$43,$E438))))))","v":0},{"$f":"IF(BY$11=\"\",0,BY438/(1+IF(BY$15=Macro!$I$44,Macro!$Q$44,IF(BY$15=Macro!$I$45,Macro!$Q$45,IF(BY$15=Macro!$I$46,IF(BY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E438=\"\",Macro!$Q$43,$E438))),IF($E438=\"\",Macro!$Q$43,$E438))))))","v":85054.836611407998},{"$f":"IF(BZ$11=\"\",0,BZ438/(1+IF(BZ$15=Macro!$I$44,Macro!$Q$44,IF(BZ$15=Macro!$I$45,Macro!$Q$45,IF(BZ$15=Macro!$I$46,IF(BZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E438=\"\",Macro!$Q$43,$E438))),IF($E438=\"\",Macro!$Q$43,$E438))))))","v":0},{"$f":"IF(CA$11=\"\",0,CA438/(1+IF(CA$15=Macro!$I$44,Macro!$Q$44,IF(CA$15=Macro!$I$45,Macro!$Q$45,IF(CA$15=Macro!$I$46,IF(CA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E438=\"\",Macro!$Q$43,$E438))),IF($E438=\"\",Macro!$Q$43,$E438))))))","v":0},{"$f":"IF(CB$11=\"\",0,CB438/(1+IF(CB$15=Macro!$I$44,Macro!$Q$44,IF(CB$15=Macro!$I$45,Macro!$Q$45,IF(CB$15=Macro!$I$46,IF(CB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E438=\"\",Macro!$Q$43,$E438))),IF($E438=\"\",Macro!$Q$43,$E438))))))","v":0},{"$f":"IF(CC$11=\"\",0,CC438/(1+IF(CC$15=Macro!$I$44,Macro!$Q$44,IF(CC$15=Macro!$I$45,Macro!$Q$45,IF(CC$15=Macro!$I$46,IF(CC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E438=\"\",Macro!$Q$43,$E438))),IF($E438=\"\",Macro!$Q$43,$E438))))))","v":245713.97243295657},{"$f":"IF(CD$11=\"\",0,CD438/(1+IF(CD$15=Macro!$I$44,Macro!$Q$44,IF(CD$15=Macro!$I$45,Macro!$Q$45,IF(CD$15=Macro!$I$46,IF(CD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E438=\"\",Macro!$Q$43,$E438))),IF($E438=\"\",Macro!$Q$43,$E438))))))","v":0},{"$f":"IF(CE$11=\"\",0,CE438/(1+IF(CE$15=Macro!$I$44,Macro!$Q$44,IF(CE$15=Macro!$I$45,Macro!$Q$45,IF(CE$15=Macro!$I$46,IF(CE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E438=\"\",Macro!$Q$43,$E438))),IF($E438=\"\",Macro!$Q$43,$E438))))))","v":0},{"$f":"IF(CF$11=\"\",0,CF438/(1+IF(CF$15=Macro!$I$44,Macro!$Q$44,IF(CF$15=Macro!$I$45,Macro!$Q$45,IF(CF$15=Macro!$I$46,IF(CF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E438=\"\",Macro!$Q$43,$E438))),IF($E438=\"\",Macro!$Q$43,$E438))))))","v":0},{"$f":"IF(CG$11=\"\",0,CG438/(1+IF(CG$15=Macro!$I$44,Macro!$Q$44,IF(CG$15=Macro!$I$45,Macro!$Q$45,IF(CG$15=Macro!$I$46,IF(CG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E438=\"\",Macro!$Q$43,$E438))),IF($E438=\"\",Macro!$Q$43,$E438))))))","v":0},{"$f":"IF(CH$11=\"\",0,CH438/(1+IF(CH$15=Macro!$I$44,Macro!$Q$44,IF(CH$15=Macro!$I$45,Macro!$Q$45,IF(CH$15=Macro!$I$46,IF(CH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E438=\"\",Macro!$Q$43,$E438))),IF($E438=\"\",Macro!$Q$43,$E438))))))","v":0},{"$f":"IF(CI$11=\"\",0,CI438/(1+IF(CI$15=Macro!$I$44,Macro!$Q$44,IF(CI$15=Macro!$I$45,Macro!$Q$45,IF(CI$15=Macro!$I$46,IF(CI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E438=\"\",Macro!$Q$43,$E438))),IF($E438=\"\",Macro!$Q$43,$E438))))))","v":0},{"$f":"IF(CJ$11=\"\",0,CJ438/(1+IF(CJ$15=Macro!$I$44,Macro!$Q$44,IF(CJ$15=Macro!$I$45,Macro!$Q$45,IF(CJ$15=Macro!$I$46,IF(CJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E438=\"\",Macro!$Q$43,$E438))),IF($E438=\"\",Macro!$Q$43,$E438))))))","v":0},{"$f":"IF(CK$11=\"\",0,CK438/(1+IF(CK$15=Macro!$I$44,Macro!$Q$44,IF(CK$15=Macro!$I$45,Macro!$Q$45,IF(CK$15=Macro!$I$46,IF(CK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E438=\"\",Macro!$Q$43,$E438))),IF($E438=\"\",Macro!$Q$43,$E438))))))","v":0},{"$f":"IF(CL$11=\"\",0,CL438/(1+IF(CL$15=Macro!$I$44,Macro!$Q$44,IF(CL$15=Macro!$I$45,Macro!$Q$45,IF(CL$15=Macro!$I$46,IF(CL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E438=\"\",Macro!$Q$43,$E438))),IF($E438=\"\",Macro!$Q$43,$E438))))))","v":0},{"$f":"IF(CM$11=\"\",0,CM438/(1+IF(CM$15=Macro!$I$44,Macro!$Q$44,IF(CM$15=Macro!$I$45,Macro!$Q$45,IF(CM$15=Macro!$I$46,IF(CM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E438=\"\",Macro!$Q$43,$E438))),IF($E438=\"\",Macro!$Q$43,$E438))))))","v":0},{"$f":"IF(CN$11=\"\",0,CN438/(1+IF(CN$15=Macro!$I$44,Macro!$Q$44,IF(CN$15=Macro!$I$45,Macro!$Q$45,IF(CN$15=Macro!$I$46,IF(CN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E438=\"\",Macro!$Q$43,$E438))),IF($E438=\"\",Macro!$Q$43,$E438))))))","v":0},{"$f":"IF(CO$11=\"\",0,CO438/(1+IF(CO$15=Macro!$I$44,Macro!$Q$44,IF(CO$15=Macro!$I$45,Macro!$Q$45,IF(CO$15=Macro!$I$46,IF(CO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E438=\"\",Macro!$Q$43,$E438))),IF($E438=\"\",Macro!$Q$43,$E438))))))","v":0},{"$f":"IF(CP$11=\"\",0,CP438/(1+IF(CP$15=Macro!$I$44,Macro!$Q$44,IF(CP$15=Macro!$I$45,Macro!$Q$45,IF(CP$15=Macro!$I$46,IF(CP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E438=\"\",Macro!$Q$43,$E438))),IF($E438=\"\",Macro!$Q$43,$E438))))))","v":0},{"$f":"IF(CQ$11=\"\",0,CQ438/(1+IF(CQ$15=Macro!$I$44,Macro!$Q$44,IF(CQ$15=Macro!$I$45,Macro!$Q$45,IF(CQ$15=Macro!$I$46,IF(CQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E438=\"\",Macro!$Q$43,$E438))),IF($E438=\"\",Macro!$Q$43,$E438))))))","v":0},{"$f":"IF(CR$11=\"\",0,CR438/(1+IF(CR$15=Macro!$I$44,Macro!$Q$44,IF(CR$15=Macro!$I$45,Macro!$Q$45,IF(CR$15=Macro!$I$46,IF(CR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E438=\"\",Macro!$Q$43,$E438))),IF($E438=\"\",Macro!$Q$43,$E438))))))","v":0},{"$f":"IF(CS$11=\"\",0,CS438/(1+IF(CS$15=Macro!$I$44,Macro!$Q$44,IF(CS$15=Macro!$I$45,Macro!$Q$45,IF(CS$15=Macro!$I$46,IF(CS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E438=\"\",Macro!$Q$43,$E438))),IF($E438=\"\",Macro!$Q$43,$E438))))))","v":0},{"$f":"IF(CT$11=\"\",0,CT438/(1+IF(CT$15=Macro!$I$44,Macro!$Q$44,IF(CT$15=Macro!$I$45,Macro!$Q$45,IF(CT$15=Macro!$I$46,IF(CT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E438=\"\",Macro!$Q$43,$E438))),IF($E438=\"\",Macro!$Q$43,$E438))))))","v":0},{"$f":"IF(CU$11=\"\",0,CU438/(1+IF(CU$15=Macro!$I$44,Macro!$Q$44,IF(CU$15=Macro!$I$45,Macro!$Q$45,IF(CU$15=Macro!$I$46,IF(CU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E438=\"\",Macro!$Q$43,$E438))),IF($E438=\"\",Macro!$Q$43,$E438))))))","v":0}]
[{"$f":"ROW()","v":477},{"$f":"Lists!$CU$19","v":"PL(-)"},null,null,null,null,null,{"$f":"H473","v":"Управленческие расходы"},{"$f":"I474","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L477)=0,$L477=0,$L477=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L477)))","v":"Постоянные расходы - 5"},null,5,"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"IF($B477=Lists!$CU$24,SUMIFS($Z477:$CV477,$Z$2:$CV$2,Periods!$Q$18),SUM($Z477:$CV477))","v":719285.45294091164},null,null,{"$f":"IF(AA$11=\"\",0,AA448/(1+IF(AA$15=Macro!$I$44,Macro!$Q$44,IF(AA$15=Macro!$I$45,Macro!$Q$45,IF(AA$15=Macro!$I$46,IF(AA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":8333.3333333333339},{"$f":"IF(AB$11=\"\",0,AB448/(1+IF(AB$15=Macro!$I$44,Macro!$Q$44,IF(AB$15=Macro!$I$45,Macro!$Q$45,IF(AB$15=Macro!$I$46,IF(AB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":8333.3333333333339},{"$f":"IF(AC$11=\"\",0,AC448/(1+IF(AC$15=Macro!$I$44,Macro!$Q$44,IF(AC$15=Macro!$I$45,Macro!$Q$45,IF(AC$15=Macro!$I$46,IF(AC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":8333.3333333333339},{"$f":"IF(AD$11=\"\",0,AD448/(1+IF(AD$15=Macro!$I$44,Macro!$Q$44,IF(AD$15=Macro!$I$45,Macro!$Q$45,IF(AD$15=Macro!$I$46,IF(AD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":8333.3333333333339},{"$f":"IF(AE$11=\"\",0,AE448/(1+IF(AE$15=Macro!$I$44,Macro!$Q$44,IF(AE$15=Macro!$I$45,Macro!$Q$45,IF(AE$15=Macro!$I$46,IF(AE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":8750},{"$f":"IF(AF$11=\"\",0,AF448/(1+IF(AF$15=Macro!$I$44,Macro!$Q$44,IF(AF$15=Macro!$I$45,Macro!$Q$45,IF(AF$15=Macro!$I$46,IF(AF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":8750},{"$f":"IF(AG$11=\"\",0,AG448/(1+IF(AG$15=Macro!$I$44,Macro!$Q$44,IF(AG$15=Macro!$I$45,Macro!$Q$45,IF(AG$15=Macro!$I$46,IF(AG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":8750},{"$f":"IF(AH$11=\"\",0,AH448/(1+IF(AH$15=Macro!$I$44,Macro!$Q$44,IF(AH$15=Macro!$I$45,Macro!$Q$45,IF(AH$15=Macro!$I$46,IF(AH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":8750},{"$f":"IF(AI$11=\"\",0,AI448/(1+IF(AI$15=Macro!$I$44,Macro!$Q$44,IF(AI$15=Macro!$I$45,Macro!$Q$45,IF(AI$15=Macro!$I$46,IF(AI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":9187.5},{"$f":"IF(AJ$11=\"\",0,AJ448/(1+IF(AJ$15=Macro!$I$44,Macro!$Q$44,IF(AJ$15=Macro!$I$45,Macro!$Q$45,IF(AJ$15=Macro!$I$46,IF(AJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":9187.5},{"$f":"IF(AK$11=\"\",0,AK448/(1+IF(AK$15=Macro!$I$44,Macro!$Q$44,IF(AK$15=Macro!$I$45,Macro!$Q$45,IF(AK$15=Macro!$I$46,IF(AK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":9187.5},{"$f":"IF(AL$11=\"\",0,AL448/(1+IF(AL$15=Macro!$I$44,Macro!$Q$44,IF(AL$15=Macro!$I$45,Macro!$Q$45,IF(AL$15=Macro!$I$46,IF(AL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":9187.5},{"$f":"IF(AM$11=\"\",0,AM448/(1+IF(AM$15=Macro!$I$44,Macro!$Q$44,IF(AM$15=Macro!$I$45,Macro!$Q$45,IF(AM$15=Macro!$I$46,IF(AM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":9646.8750000000018},{"$f":"IF(AN$11=\"\",0,AN448/(1+IF(AN$15=Macro!$I$44,Macro!$Q$44,IF(AN$15=Macro!$I$45,Macro!$Q$45,IF(AN$15=Macro!$I$46,IF(AN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":9646.8750000000018},{"$f":"IF(AO$11=\"\",0,AO448/(1+IF(AO$15=Macro!$I$44,Macro!$Q$44,IF(AO$15=Macro!$I$45,Macro!$Q$45,IF(AO$15=Macro!$I$46,IF(AO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":9646.8750000000018},{"$f":"IF(AP$11=\"\",0,AP448/(1+IF(AP$15=Macro!$I$44,Macro!$Q$44,IF(AP$15=Macro!$I$45,Macro!$Q$45,IF(AP$15=Macro!$I$46,IF(AP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":9646.8750000000018},{"$f":"IF(AQ$11=\"\",0,AQ448/(1+IF(AQ$15=Macro!$I$44,Macro!$Q$44,IF(AQ$15=Macro!$I$45,Macro!$Q$45,IF(AQ$15=Macro!$I$46,IF(AQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":10129.21875},{"$f":"IF(AR$11=\"\",0,AR448/(1+IF(AR$15=Macro!$I$44,Macro!$Q$44,IF(AR$15=Macro!$I$45,Macro!$Q$45,IF(AR$15=Macro!$I$46,IF(AR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":10129.21875},{"$f":"IF(AS$11=\"\",0,AS448/(1+IF(AS$15=Macro!$I$44,Macro!$Q$44,IF(AS$15=Macro!$I$45,Macro!$Q$45,IF(AS$15=Macro!$I$46,IF(AS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":10129.21875},{"$f":"IF(AT$11=\"\",0,AT448/(1+IF(AT$15=Macro!$I$44,Macro!$Q$44,IF(AT$15=Macro!$I$45,Macro!$Q$45,IF(AT$15=Macro!$I$46,IF(AT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":10129.21875},{"$f":"IF(AU$11=\"\",0,AU448/(1+IF(AU$15=Macro!$I$44,Macro!$Q$44,IF(AU$15=Macro!$I$45,Macro!$Q$45,IF(AU$15=Macro!$I$46,IF(AU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":10635.679687500002},{"$f":"IF(AV$11=\"\",0,AV448/(1+IF(AV$15=Macro!$I$44,Macro!$Q$44,IF(AV$15=Macro!$I$45,Macro!$Q$45,IF(AV$15=Macro!$I$46,IF(AV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":10635.679687500002},{"$f":"IF(AW$11=\"\",0,AW448/(1+IF(AW$15=Macro!$I$44,Macro!$Q$44,IF(AW$15=Macro!$I$45,Macro!$Q$45,IF(AW$15=Macro!$I$46,IF(AW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":10635.679687500002},{"$f":"IF(AX$11=\"\",0,AX448/(1+IF(AX$15=Macro!$I$44,Macro!$Q$44,IF(AX$15=Macro!$I$45,Macro!$Q$45,IF(AX$15=Macro!$I$46,IF(AX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":10635.679687500002},{"$f":"IF(AY$11=\"\",0,AY448/(1+IF(AY$15=Macro!$I$44,Macro!$Q$44,IF(AY$15=Macro!$I$45,Macro!$Q$45,IF(AY$15=Macro!$I$46,IF(AY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":11167.463671875001},{"$f":"IF(AZ$11=\"\",0,AZ448/(1+IF(AZ$15=Macro!$I$44,Macro!$Q$44,IF(AZ$15=Macro!$I$45,Macro!$Q$45,IF(AZ$15=Macro!$I$46,IF(AZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":11167.463671875001},{"$f":"IF(BA$11=\"\",0,BA448/(1+IF(BA$15=Macro!$I$44,Macro!$Q$44,IF(BA$15=Macro!$I$45,Macro!$Q$45,IF(BA$15=Macro!$I$46,IF(BA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":11167.463671875001},{"$f":"IF(BB$11=\"\",0,BB448/(1+IF(BB$15=Macro!$I$44,Macro!$Q$44,IF(BB$15=Macro!$I$45,Macro!$Q$45,IF(BB$15=Macro!$I$46,IF(BB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":11167.463671875001},{"$f":"IF(BC$11=\"\",0,BC448/(1+IF(BC$15=Macro!$I$44,Macro!$Q$44,IF(BC$15=Macro!$I$45,Macro!$Q$45,IF(BC$15=Macro!$I$46,IF(BC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":11725.836855468751},{"$f":"IF(BD$11=\"\",0,BD448/(1+IF(BD$15=Macro!$I$44,Macro!$Q$44,IF(BD$15=Macro!$I$45,Macro!$Q$45,IF(BD$15=Macro!$I$46,IF(BD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":11725.836855468751},{"$f":"IF(BE$11=\"\",0,BE448/(1+IF(BE$15=Macro!$I$44,Macro!$Q$44,IF(BE$15=Macro!$I$45,Macro!$Q$45,IF(BE$15=Macro!$I$46,IF(BE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":11725.836855468751},{"$f":"IF(BF$11=\"\",0,BF448/(1+IF(BF$15=Macro!$I$44,Macro!$Q$44,IF(BF$15=Macro!$I$45,Macro!$Q$45,IF(BF$15=Macro!$I$46,IF(BF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":11725.836855468751},{"$f":"IF(BG$11=\"\",0,BG448/(1+IF(BG$15=Macro!$I$44,Macro!$Q$44,IF(BG$15=Macro!$I$45,Macro!$Q$45,IF(BG$15=Macro!$I$46,IF(BG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":12312.128698242188},{"$f":"IF(BH$11=\"\",0,BH448/(1+IF(BH$15=Macro!$I$44,Macro!$Q$44,IF(BH$15=Macro!$I$45,Macro!$Q$45,IF(BH$15=Macro!$I$46,IF(BH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":12312.128698242188},{"$f":"IF(BI$11=\"\",0,BI448/(1+IF(BI$15=Macro!$I$44,Macro!$Q$44,IF(BI$15=Macro!$I$45,Macro!$Q$45,IF(BI$15=Macro!$I$46,IF(BI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":12312.128698242188},{"$f":"IF(BJ$11=\"\",0,BJ448/(1+IF(BJ$15=Macro!$I$44,Macro!$Q$44,IF(BJ$15=Macro!$I$45,Macro!$Q$45,IF(BJ$15=Macro!$I$46,IF(BJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":12312.128698242188},{"$f":"IF(BK$11=\"\",0,BK448/(1+IF(BK$15=Macro!$I$44,Macro!$Q$44,IF(BK$15=Macro!$I$45,Macro!$Q$45,IF(BK$15=Macro!$I$46,IF(BK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":12927.7351331543},{"$f":"IF(BL$11=\"\",0,BL448/(1+IF(BL$15=Macro!$I$44,Macro!$Q$44,IF(BL$15=Macro!$I$45,Macro!$Q$45,IF(BL$15=Macro!$I$46,IF(BL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":12927.7351331543},{"$f":"IF(BM$11=\"\",0,BM448/(1+IF(BM$15=Macro!$I$44,Macro!$Q$44,IF(BM$15=Macro!$I$45,Macro!$Q$45,IF(BM$15=Macro!$I$46,IF(BM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":12927.7351331543},{"$f":"IF(BN$11=\"\",0,BN448/(1+IF(BN$15=Macro!$I$44,Macro!$Q$44,IF(BN$15=Macro!$I$45,Macro!$Q$45,IF(BN$15=Macro!$I$46,IF(BN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":12927.7351331543},{"$f":"IF(BO$11=\"\",0,BO448/(1+IF(BO$15=Macro!$I$44,Macro!$Q$44,IF(BO$15=Macro!$I$45,Macro!$Q$45,IF(BO$15=Macro!$I$46,IF(BO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":13574.121889812013},{"$f":"IF(BP$11=\"\",0,BP448/(1+IF(BP$15=Macro!$I$44,Macro!$Q$44,IF(BP$15=Macro!$I$45,Macro!$Q$45,IF(BP$15=Macro!$I$46,IF(BP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":13574.121889812013},{"$f":"IF(BQ$11=\"\",0,BQ448/(1+IF(BQ$15=Macro!$I$44,Macro!$Q$44,IF(BQ$15=Macro!$I$45,Macro!$Q$45,IF(BQ$15=Macro!$I$46,IF(BQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":13574.121889812013},{"$f":"IF(BR$11=\"\",0,BR448/(1+IF(BR$15=Macro!$I$44,Macro!$Q$44,IF(BR$15=Macro!$I$45,Macro!$Q$45,IF(BR$15=Macro!$I$46,IF(BR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":13574.121889812013},{"$f":"IF(BS$11=\"\",0,BS448/(1+IF(BS$15=Macro!$I$44,Macro!$Q$44,IF(BS$15=Macro!$I$45,Macro!$Q$45,IF(BS$15=Macro!$I$46,IF(BS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":14252.827984302616},{"$f":"IF(BT$11=\"\",0,BT448/(1+IF(BT$15=Macro!$I$44,Macro!$Q$44,IF(BT$15=Macro!$I$45,Macro!$Q$45,IF(BT$15=Macro!$I$46,IF(BT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":14252.827984302616},{"$f":"IF(BU$11=\"\",0,BU448/(1+IF(BU$15=Macro!$I$44,Macro!$Q$44,IF(BU$15=Macro!$I$45,Macro!$Q$45,IF(BU$15=Macro!$I$46,IF(BU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":14252.827984302616},{"$f":"IF(BV$11=\"\",0,BV448/(1+IF(BV$15=Macro!$I$44,Macro!$Q$44,IF(BV$15=Macro!$I$45,Macro!$Q$45,IF(BV$15=Macro!$I$46,IF(BV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":14252.827984302616},{"$f":"IF(BW$11=\"\",0,BW448/(1+IF(BW$15=Macro!$I$44,Macro!$Q$44,IF(BW$15=Macro!$I$45,Macro!$Q$45,IF(BW$15=Macro!$I$46,IF(BW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":14965.469383517746},{"$f":"IF(BX$11=\"\",0,BX448/(1+IF(BX$15=Macro!$I$44,Macro!$Q$44,IF(BX$15=Macro!$I$45,Macro!$Q$45,IF(BX$15=Macro!$I$46,IF(BX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":14965.469383517746},{"$f":"IF(BY$11=\"\",0,BY448/(1+IF(BY$15=Macro!$I$44,Macro!$Q$44,IF(BY$15=Macro!$I$45,Macro!$Q$45,IF(BY$15=Macro!$I$46,IF(BY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":14965.469383517746},{"$f":"IF(BZ$11=\"\",0,BZ448/(1+IF(BZ$15=Macro!$I$44,Macro!$Q$44,IF(BZ$15=Macro!$I$45,Macro!$Q$45,IF(BZ$15=Macro!$I$46,IF(BZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":14965.469383517746},{"$f":"IF(CA$11=\"\",0,CA448/(1+IF(CA$15=Macro!$I$44,Macro!$Q$44,IF(CA$15=Macro!$I$45,Macro!$Q$45,IF(CA$15=Macro!$I$46,IF(CA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":15713.742852693635},{"$f":"IF(CB$11=\"\",0,CB448/(1+IF(CB$15=Macro!$I$44,Macro!$Q$44,IF(CB$15=Macro!$I$45,Macro!$Q$45,IF(CB$15=Macro!$I$46,IF(CB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":15713.742852693635},{"$f":"IF(CC$11=\"\",0,CC448/(1+IF(CC$15=Macro!$I$44,Macro!$Q$44,IF(CC$15=Macro!$I$45,Macro!$Q$45,IF(CC$15=Macro!$I$46,IF(CC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":15713.742852693635},{"$f":"IF(CD$11=\"\",0,CD448/(1+IF(CD$15=Macro!$I$44,Macro!$Q$44,IF(CD$15=Macro!$I$45,Macro!$Q$45,IF(CD$15=Macro!$I$46,IF(CD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":15713.742852693635},{"$f":"IF(CE$11=\"\",0,CE448/(1+IF(CE$15=Macro!$I$44,Macro!$Q$44,IF(CE$15=Macro!$I$45,Macro!$Q$45,IF(CE$15=Macro!$I$46,IF(CE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":16499.429995328312},{"$f":"IF(CF$11=\"\",0,CF448/(1+IF(CF$15=Macro!$I$44,Macro!$Q$44,IF(CF$15=Macro!$I$45,Macro!$Q$45,IF(CF$15=Macro!$I$46,IF(CF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":16499.429995328312},{"$f":"IF(CG$11=\"\",0,CG448/(1+IF(CG$15=Macro!$I$44,Macro!$Q$44,IF(CG$15=Macro!$I$45,Macro!$Q$45,IF(CG$15=Macro!$I$46,IF(CG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":16499.429995328312},{"$f":"IF(CH$11=\"\",0,CH448/(1+IF(CH$15=Macro!$I$44,Macro!$Q$44,IF(CH$15=Macro!$I$45,Macro!$Q$45,IF(CH$15=Macro!$I$46,IF(CH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":16499.429995328312},{"$f":"IF(CI$11=\"\",0,CI448/(1+IF(CI$15=Macro!$I$44,Macro!$Q$44,IF(CI$15=Macro!$I$45,Macro!$Q$45,IF(CI$15=Macro!$I$46,IF(CI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":0},{"$f":"IF(CJ$11=\"\",0,CJ448/(1+IF(CJ$15=Macro!$I$44,Macro!$Q$44,IF(CJ$15=Macro!$I$45,Macro!$Q$45,IF(CJ$15=Macro!$I$46,IF(CJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":0},{"$f":"IF(CK$11=\"\",0,CK448/(1+IF(CK$15=Macro!$I$44,Macro!$Q$44,IF(CK$15=Macro!$I$45,Macro!$Q$45,IF(CK$15=Macro!$I$46,IF(CK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":0},{"$f":"IF(CL$11=\"\",0,CL448/(1+IF(CL$15=Macro!$I$44,Macro!$Q$44,IF(CL$15=Macro!$I$45,Macro!$Q$45,IF(CL$15=Macro!$I$46,IF(CL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":0},{"$f":"IF(CM$11=\"\",0,CM448/(1+IF(CM$15=Macro!$I$44,Macro!$Q$44,IF(CM$15=Macro!$I$45,Macro!$Q$45,IF(CM$15=Macro!$I$46,IF(CM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":0},{"$f":"IF(CN$11=\"\",0,CN448/(1+IF(CN$15=Macro!$I$44,Macro!$Q$44,IF(CN$15=Macro!$I$45,Macro!$Q$45,IF(CN$15=Macro!$I$46,IF(CN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":0},{"$f":"IF(CO$11=\"\",0,CO448/(1+IF(CO$15=Macro!$I$44,Macro!$Q$44,IF(CO$15=Macro!$I$45,Macro!$Q$45,IF(CO$15=Macro!$I$46,IF(CO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":0},{"$f":"IF(CP$11=\"\",0,CP448/(1+IF(CP$15=Macro!$I$44,Macro!$Q$44,IF(CP$15=Macro!$I$45,Macro!$Q$45,IF(CP$15=Macro!$I$46,IF(CP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":0},{"$f":"IF(CQ$11=\"\",0,CQ448/(1+IF(CQ$15=Macro!$I$44,Macro!$Q$44,IF(CQ$15=Macro!$I$45,Macro!$Q$45,IF(CQ$15=Macro!$I$46,IF(CQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":0},{"$f":"IF(CR$11=\"\",0,CR448/(1+IF(CR$15=Macro!$I$44,Macro!$Q$44,IF(CR$15=Macro!$I$45,Macro!$Q$45,IF(CR$15=Macro!$I$46,IF(CR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":0},{"$f":"IF(CS$11=\"\",0,CS448/(1+IF(CS$15=Macro!$I$44,Macro!$Q$44,IF(CS$15=Macro!$I$45,Macro!$Q$45,IF(CS$15=Macro!$I$46,IF(CS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":0},{"$f":"IF(CT$11=\"\",0,CT448/(1+IF(CT$15=Macro!$I$44,Macro!$Q$44,IF(CT$15=Macro!$I$45,Macro!$Q$45,IF(CT$15=Macro!$I$46,IF(CT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":0},{"$f":"IF(CU$11=\"\",0,CU448/(1+IF(CU$15=Macro!$I$44,Macro!$Q$44,IF(CU$15=Macro!$I$45,Macro!$Q$45,IF(CU$15=Macro!$I$46,IF(CU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E448=\"\",Macro!$Q$43,$E448))),IF($E448=\"\",Macro!$Q$43,$E448))))))","v":0}]
[{"$f":"ROW()","v":488},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H485","v":"Управленческие расходы"},{"$f":"I486","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L488)=0,$L488=0,$L488=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L488)))","v":"Заместитель ГД"},null,{"$f":"L487+1","v":5},"руб.",null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"IF($B488=Lists!$CU$24,SUMIFS($Z488:$CV488,$Z$2:$CV$2,Periods!$Q$18),SUM($Z488:$CV488))","v":4617961.74},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(HR!AA:AA,HR!$H:$H,HR!$H$79,HR!$I:$I,$J488,HR!$Q:$Q,$Q488))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(HR!AB:AB,HR!$H:$H,HR!$H$79,HR!$I:$I,$J488,HR!$Q:$Q,$Q488))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(HR!AC:AC,HR!$H:$H,HR!$H$79,HR!$I:$I,$J488,HR!$Q:$Q,$Q488))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(HR!AD:AD,HR!$H:$H,HR!$H$79,HR!$I:$I,$J488,HR!$Q:$Q,$Q488))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(HR!AE:AE,HR!$H:$H,HR!$H$79,HR!$I:$I,$J488,HR!$Q:$Q,$Q488))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(HR!AF:AF,HR!$H:$H,HR!$H$79,HR!$I:$I,$J488,HR!$Q:$Q,$Q488))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(HR!AG:AG,HR!$H:$H,HR!$H$79,HR!$I:$I,$J488,HR!$Q:$Q,$Q488))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(HR!AH:AH,HR!$H:$H,HR!$H$79,HR!$I:$I,$J488,HR!$Q:$Q,$Q488))","v":463500},{"$f":"IF(AI$11=\"\",0,SUMIFS(HR!AI:AI,HR!$H:$H,HR!$H$79,HR!$I:$I,$J488,HR!$Q:$Q,$Q488))","v":570105},{"$f":"IF(AJ$11=\"\",0,SUMIFS(HR!AJ:AJ,HR!$H:$H,HR!$H$79,HR!$I:$I,$J488,HR!$Q:$Q,$Q488))","v":572886},{"$f":"IF(AK$11=\"\",0,SUMIFS(HR!AK:AK,HR!$H:$H,HR!$H$79,HR!$I:$I,$J488,HR!$Q:$Q,$Q488))","v":572886},{"$f":"IF(AL$11=\"\",0,SUMIFS(HR!AL:AL,HR!$H:$H,HR!$H$79,HR!$I:$I,$J488,HR!$Q:$Q,$Q488))","v":572886},{"$f":"IF(AM$11=\"\",0,SUMIFS(HR!AM:AM,HR!$H:$H,HR!$H$79,HR!$I:$I,$J488,HR!$Q:$Q,$Q488))","v":587208.14999999991},{"$f":"IF(AN$11=\"\",0,SUMIFS(HR!AN:AN,HR!$H:$H,HR!$H$79,HR!$I:$I,$J488,HR!$Q:$Q,$Q488))","v":590072.58000000007},{"$f":"IF(AO$11=\"\",0,SUMIFS(HR!AO:AO,HR!$H:$H,HR!$H$79,HR!$I:$I,$J488,HR!$Q:$Q,$Q488))","v":590072.58000000007},{"$f":"IF(AP$11=\"\",0,SUMIFS(HR!AP:AP,HR!$H:$H,HR!$H$79,HR!$I:$I,$J488,HR!$Q:$Q,$Q488))","v":98345.43},{"$f":"IF(AQ$11=\"\",0,SUMIFS(HR!AQ:AQ,HR!$H:$H,HR!$H$79,HR!$I:$I,$J488,HR!$Q:$Q,$Q488))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(HR!AR:AR,HR!$H:$H,HR!$H$79,HR!$I:$I,$J488,HR!$Q:$Q,$Q488))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(HR!AS:AS,HR!$H:$H,HR!$H$79,HR!$I:$I,$J488,HR!$Q:$Q,$Q488))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(HR!AT:AT,HR!$H:$H,HR!$H$79,HR!$I:$I,$J488,HR!$Q:$Q,$Q488))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(HR!AU:AU,HR!$H:$H,HR!$H$79,HR!$I:$I,$J488,HR!$Q:$Q,$Q488))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(HR!AV:AV,HR!$H:$H,HR!$H$79,HR!$I:$I,$J488,HR!$Q:$Q,$Q488))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(HR!AW:AW,HR!$H:$H,HR!$H$79,HR!$I:$I,$J488,HR!$Q:$Q,$Q488))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(HR!AX:AX,HR!$H:$H,HR!$H$79,HR!$I:$I,$J488,HR!$Q:$Q,$Q488))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(HR!AY:AY,HR!$H:$H,HR!$H$79,HR!$I:$I,$J488,HR!$Q:$Q,$Q488))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(HR!AZ:AZ,HR!$H:$H,HR!$H$79,HR!$I:$I,$J488,HR!$Q:$Q,$Q488))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(HR!BA:BA,HR!$H:$H,HR!$H$79,HR!$I:$I,$J488,HR!$Q:$Q,$Q488))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(HR!BB:BB,HR!$H:$H,HR!$H$79,HR!$I:$I,$J488,HR!$Q:$Q,$Q488))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(HR!BC:BC,HR!$H:$H,HR!$H$79,HR!$I:$I,$J488,HR!$Q:$Q,$Q488))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(HR!BD:BD,HR!$H:$H,HR!$H$79,HR!$I:$I,$J488,HR!$Q:$Q,$Q488))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(HR!BE:BE,HR!$H:$H,HR!$H$79,HR!$I:$I,$J488,HR!$Q:$Q,$Q488))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(HR!BF:BF,HR!$H:$H,HR!$H$79,HR!$I:$I,$J488,HR!$Q:$Q,$Q488))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(HR!BG:BG,HR!$H:$H,HR!$H$79,HR!$I:$I,$J488,HR!$Q:$Q,$Q488))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(HR!BH:BH,HR!$H:$H,HR!$H$79,HR!$I:$I,$J488,HR!$Q:$Q,$Q488))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(HR!BI:BI,HR!$H:$H,HR!$H$79,HR!$I:$I,$J488,HR!$Q:$Q,$Q488))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(HR!BJ:BJ,HR!$H:$H,HR!$H$79,HR!$I:$I,$J488,HR!$Q:$Q,$Q488))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(HR!BK:BK,HR!$H:$H,HR!$H$79,HR!$I:$I,$J488,HR!$Q:$Q,$Q488))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(HR!BL:BL,HR!$H:$H,HR!$H$79,HR!$I:$I,$J488,HR!$Q:$Q,$Q488))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(HR!BM:BM,HR!$H:$H,HR!$H$79,HR!$I:$I,$J488,HR!$Q:$Q,$Q488))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(HR!BN:BN,HR!$H:$H,HR!$H$79,HR!$I:$I,$J488,HR!$Q:$Q,$Q488))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(HR!BO:BO,HR!$H:$H,HR!$H$79,HR!$I:$I,$J488,HR!$Q:$Q,$Q488))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(HR!BP:BP,HR!$H:$H,HR!$H$79,HR!$I:$I,$J488,HR!$Q:$Q,$Q488))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(HR!BQ:BQ,HR!$H:$H,HR!$H$79,HR!$I:$I,$J488,HR!$Q:$Q,$Q488))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(HR!BR:BR,HR!$H:$H,HR!$H$79,HR!$I:$I,$J488,HR!$Q:$Q,$Q488))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(HR!BS:BS,HR!$H:$H,HR!$H$79,HR!$I:$I,$J488,HR!$Q:$Q,$Q488))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(HR!BT:BT,HR!$H:$H,HR!$H$79,HR!$I:$I,$J488,HR!$Q:$Q,$Q488))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(HR!BU:BU,HR!$H:$H,HR!$H$79,HR!$I:$I,$J488,HR!$Q:$Q,$Q488))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(HR!BV:BV,HR!$H:$H,HR!$H$79,HR!$I:$I,$J488,HR!$Q:$Q,$Q488))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(HR!BW:BW,HR!$H:$H,HR!$H$79,HR!$I:$I,$J488,HR!$Q:$Q,$Q488))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(HR!BX:BX,HR!$H:$H,HR!$H$79,HR!$I:$I,$J488,HR!$Q:$Q,$Q488))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(HR!BY:BY,HR!$H:$H,HR!$H$79,HR!$I:$I,$J488,HR!$Q:$Q,$Q488))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(HR!BZ:BZ,HR!$H:$H,HR!$H$79,HR!$I:$I,$J488,HR!$Q:$Q,$Q488))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(HR!CA:CA,HR!$H:$H,HR!$H$79,HR!$I:$I,$J488,HR!$Q:$Q,$Q488))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(HR!CB:CB,HR!$H:$H,HR!$H$79,HR!$I:$I,$J488,HR!$Q:$Q,$Q488))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(HR!CC:CC,HR!$H:$H,HR!$H$79,HR!$I:$I,$J488,HR!$Q:$Q,$Q488))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(HR!CD:CD,HR!$H:$H,HR!$H$79,HR!$I:$I,$J488,HR!$Q:$Q,$Q488))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(HR!CE:CE,HR!$H:$H,HR!$H$79,HR!$I:$I,$J488,HR!$Q:$Q,$Q488))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(HR!CF:CF,HR!$H:$H,HR!$H$79,HR!$I:$I,$J488,HR!$Q:$Q,$Q488))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(HR!CG:CG,HR!$H:$H,HR!$H$79,HR!$I:$I,$J488,HR!$Q:$Q,$Q488))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(HR!CH:CH,HR!$H:$H,HR!$H$79,HR!$I:$I,$J488,HR!$Q:$Q,$Q488))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(HR!CI:CI,HR!$H:$H,HR!$H$79,HR!$I:$I,$J488,HR!$Q:$Q,$Q488))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(HR!CJ:CJ,HR!$H:$H,HR!$H$79,HR!$I:$I,$J488,HR!$Q:$Q,$Q488))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(HR!CK:CK,HR!$H:$H,HR!$H$79,HR!$I:$I,$J488,HR!$Q:$Q,$Q488))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(HR!CL:CL,HR!$H:$H,HR!$H$79,HR!$I:$I,$J488,HR!$Q:$Q,$Q488))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(HR!CM:CM,HR!$H:$H,HR!$H$79,HR!$I:$I,$J488,HR!$Q:$Q,$Q488))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(HR!CN:CN,HR!$H:$H,HR!$H$79,HR!$I:$I,$J488,HR!$Q:$Q,$Q488))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(HR!CO:CO,HR!$H:$H,HR!$H$79,HR!$I:$I,$J488,HR!$Q:$Q,$Q488))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(HR!CP:CP,HR!$H:$H,HR!$H$79,HR!$I:$I,$J488,HR!$Q:$Q,$Q488))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(HR!CQ:CQ,HR!$H:$H,HR!$H$79,HR!$I:$I,$J488,HR!$Q:$Q,$Q488))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(HR!CR:CR,HR!$H:$H,HR!$H$79,HR!$I:$I,$J488,HR!$Q:$Q,$Q488))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(HR!CS:CS,HR!$H:$H,HR!$H$79,HR!$I:$I,$J488,HR!$Q:$Q,$Q488))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(HR!CT:CT,HR!$H:$H,HR!$H$79,HR!$I:$I,$J488,HR!$Q:$Q,$Q488))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(HR!CU:CU,HR!$H:$H,HR!$H$79,HR!$I:$I,$J488,HR!$Q:$Q,$Q488))","v":0}]
[{"$f":"ROW()","v":501},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H497","v":"Управленческие расходы"},{"$f":"I498","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L501)=0,$L501=0,$L501=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L501)))","v":"Прочие расходы на персонал"},null,{"$f":"L500+1","v":5},"руб.",null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"IF($B501=Lists!$CU$24,SUMIFS($Z501:$CV501,$Z$2:$CV$2,Periods!$Q$18),SUM($Z501:$CV501))","v":1704385.3707921535},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(HR!AA:AA,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":3739.583333333333},{"$f":"IF(AB$11=\"\",0,SUMIFS(HR!AB:AB,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":3865.208333333333},{"$f":"IF(AC$11=\"\",0,SUMIFS(HR!AC:AC,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":4437.5},{"$f":"IF(AD$11=\"\",0,SUMIFS(HR!AD:AD,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":4437.5},{"$f":"IF(AE$11=\"\",0,SUMIFS(HR!AE:AE,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":4526.25},{"$f":"IF(AF$11=\"\",0,SUMIFS(HR!AF:AF,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":5376.2287500000002},{"$f":"IF(AG$11=\"\",0,SUMIFS(HR!AG:AG,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":5722.2},{"$f":"IF(AH$11=\"\",0,SUMIFS(HR!AH:AH,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":7558.2},{"$f":"IF(AI$11=\"\",0,SUMIFS(HR!AI:AI,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":7709.3640000000005},{"$f":"IF(AJ$11=\"\",0,SUMIFS(HR!AJ:AJ,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":9094.7866500000018},{"$f":"IF(AK$11=\"\",0,SUMIFS(HR!AK:AK,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":9684.3900000000012},{"$f":"IF(AL$11=\"\",0,SUMIFS(HR!AL:AL,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":9684.3900000000012},{"$f":"IF(AM$11=\"\",0,SUMIFS(HR!AM:AM,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":9878.0777999999991},{"$f":"IF(AN$11=\"\",0,SUMIFS(HR!AN:AN,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":10064.717757},{"$f":"IF(AO$11=\"\",0,SUMIFS(HR!AO:AO,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":12840.6168},{"$f":"IF(AP$11=\"\",0,SUMIFS(HR!AP:AP,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":7746.8184000000001},{"$f":"IF(AQ$11=\"\",0,SUMIFS(HR!AQ:AQ,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":7901.7547679999998},{"$f":"IF(AR$11=\"\",0,SUMIFS(HR!AR:AR,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":8113.2800525999992},{"$f":"IF(AS$11=\"\",0,SUMIFS(HR!AS:AS,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":9110.4706799999985},{"$f":"IF(AT$11=\"\",0,SUMIFS(HR!AT:AT,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":9110.4706799999985},{"$f":"IF(AU$11=\"\",0,SUMIFS(HR!AU:AU,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":9292.6800936},{"$f":"IF(AV$11=\"\",0,SUMIFS(HR!AV:AV,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":12521.311384041001},{"$f":"IF(AW$11=\"\",0,SUMIFS(HR!AW:AW,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":13977.662968512001},{"$f":"IF(AX$11=\"\",0,SUMIFS(HR!AX:AX,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":13977.662968512001},{"$f":"IF(AY$11=\"\",0,SUMIFS(HR!AY:AY,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":14257.21622788224},{"$f":"IF(AZ$11=\"\",0,SUMIFS(HR!AZ:AZ,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":14384.542966410279},{"$f":"IF(BA$11=\"\",0,SUMIFS(HR!BA:BA,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":15954.906074922725},{"$f":"IF(BB$11=\"\",0,SUMIFS(HR!BB:BB,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":18501.440845483441},{"$f":"IF(BC$11=\"\",0,SUMIFS(HR!BC:BC,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":18871.469662393105},{"$f":"IF(BD$11=\"\",0,SUMIFS(HR!BD:BD,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":20947.838661426224},{"$f":"IF(BE$11=\"\",0,SUMIFS(HR!BE:BE,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":23136.443822569243},{"$f":"IF(BF$11=\"\",0,SUMIFS(HR!BF:BF,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":23136.443822569243},{"$f":"IF(BG$11=\"\",0,SUMIFS(HR!BG:BG,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":23599.17269902063},{"$f":"IF(BH$11=\"\",0,SUMIFS(HR!BH:BH,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":23599.17269902063},{"$f":"IF(BI$11=\"\",0,SUMIFS(HR!BI:BI,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":25888.790406062562},{"$f":"IF(BJ$11=\"\",0,SUMIFS(HR!BJ:BJ,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":29198.923433957461},{"$f":"IF(BK$11=\"\",0,SUMIFS(HR!BK:BK,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":29782.901902636608},{"$f":"IF(BL$11=\"\",0,SUMIFS(HR!BL:BL,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":32792.244581474981},{"$f":"IF(BM$11=\"\",0,SUMIFS(HR!BM:BM,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":35948.384464159113},{"$f":"IF(BN$11=\"\",0,SUMIFS(HR!BN:BN,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":35948.384464159113},{"$f":"IF(BO$11=\"\",0,SUMIFS(HR!BO:BO,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":36667.352153442291},{"$f":"IF(BP$11=\"\",0,SUMIFS(HR!BP:BP,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":36667.352153442291},{"$f":"IF(BQ$11=\"\",0,SUMIFS(HR!BQ:BQ,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":39662.015111896078},{"$f":"IF(BR$11=\"\",0,SUMIFS(HR!BR:BR,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":39662.015111896078},{"$f":"IF(BS$11=\"\",0,SUMIFS(HR!BS:BS,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":40455.255414134001},{"$f":"IF(BT$11=\"\",0,SUMIFS(HR!BT:BT,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":48824.045233098448},{"$f":"IF(BU$11=\"\",0,SUMIFS(HR!BU:BU,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":53228.854142375058},{"$f":"IF(BV$11=\"\",0,SUMIFS(HR!BV:BV,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":53228.854142375058},{"$f":"IF(BW$11=\"\",0,SUMIFS(HR!BW:BW,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":54293.431225222565},{"$f":"IF(BX$11=\"\",0,SUMIFS(HR!BX:BX,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":54293.431225222565},{"$f":"IF(BY$11=\"\",0,SUMIFS(HR!BY:BY,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":58117.180235828637},{"$f":"IF(BZ$11=\"\",0,SUMIFS(HR!BZ:BZ,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":58117.180235828637},{"$f":"IF(CA$11=\"\",0,SUMIFS(HR!CA:CA,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":59279.523840545211},{"$f":"IF(CB$11=\"\",0,SUMIFS(HR!CB:CB,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":59279.523840545211},{"$f":"IF(CC$11=\"\",0,SUMIFS(HR!CC:CC,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":70113.479370595742},{"$f":"IF(CD$11=\"\",0,SUMIFS(HR!CD:CD,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":70113.479370595742},{"$f":"IF(CE$11=\"\",0,SUMIFS(HR!CE:CE,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":71515.748958007665},{"$f":"IF(CF$11=\"\",0,SUMIFS(HR!CF:CF,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":71515.748958007665},{"$f":"IF(CG$11=\"\",0,SUMIFS(HR!CG:CG,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":71515.748958007665},{"$f":"IF(CH$11=\"\",0,SUMIFS(HR!CH:CH,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":71515.748958007665},{"$f":"IF(CI$11=\"\",0,SUMIFS(HR!CI:CI,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(HR!CJ:CJ,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(HR!CK:CK,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(HR!CL:CL,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(HR!CM:CM,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(HR!CN:CN,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(HR!CO:CO,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(HR!CP:CP,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(HR!CQ:CQ,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(HR!CR:CR,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(HR!CS:CS,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(HR!CT:CT,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(HR!CU:CU,HR!$H:$H,$J501,HR!$Q:$Q,$Q501))","v":0}]
[{"$f":"ROW()","v":510},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H506","v":"Управленческие расходы"},{"$f":"I507","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L510)=0,$L510=0,$L510=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L510)))","v":"Постоянные расходы - 7"},null,7,"руб.",null,null,null,{"$f":"Lists!$AU$18","v":"оплата"},null,null,null,null,null,null,{"$f":"IF($B510=Lists!$CU$24,SUMIFS($Z510:$CV510,$Z$2:$CV$2,Periods!$Q$18),SUM($Z510:$CV510))","v":3003902.2843894991},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(Exp!AA:AA,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":312.59250000000003},{"$f":"IF(AB$11=\"\",0,SUMIFS(Exp!AB:AB,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":593.92574999999999},{"$f":"IF(AC$11=\"\",0,SUMIFS(Exp!AC:AC,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":1875.5550000000001},{"$f":"IF(AD$11=\"\",0,SUMIFS(Exp!AD:AD,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":1692.6505199999999},{"$f":"IF(AE$11=\"\",0,SUMIFS(Exp!AE:AE,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":1097.0882999999999},{"$f":"IF(AF$11=\"\",0,SUMIFS(Exp!AF:AF,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":3752.0419859999997},{"$f":"IF(AG$11=\"\",0,SUMIFS(Exp!AG:AG,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":4616.6601887999996},{"$f":"IF(AH$11=\"\",0,SUMIFS(Exp!AH:AH,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":4154.994169919999},{"$f":"IF(AI$11=\"\",0,SUMIFS(Exp!AI:AI,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":2596.8713561999998},{"$f":"IF(AJ$11=\"\",0,SUMIFS(Exp!AJ:AJ,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":7696.2294763200025},{"$f":"IF(AK$11=\"\",0,SUMIFS(Exp!AK:AK,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":9001.4379840000001},{"$f":"IF(AL$11=\"\",0,SUMIFS(Exp!AL:AL,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":8101.2941855999998},{"$f":"IF(AM$11=\"\",0,SUMIFS(Exp!AM:AM,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":5063.6065954319993},{"$f":"IF(AN$11=\"\",0,SUMIFS(Exp!AN:AN,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":9620.8525313208011},{"$f":"IF(AO$11=\"\",0,SUMIFS(Exp!AO:AO,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":15782.669907840002},{"$f":"IF(AP$11=\"\",0,SUMIFS(Exp!AP:AP,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":14243.114286719998},{"$f":"IF(AQ$11=\"\",0,SUMIFS(Exp!AQ:AQ,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":8572.2447095999996},{"$f":"IF(AR$11=\"\",0,SUMIFS(Exp!AR:AR,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":16287.264948240001},{"$f":"IF(AS$11=\"\",0,SUMIFS(Exp!AS:AS,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":18883.747256774404},{"$f":"IF(AT$11=\"\",0,SUMIFS(Exp!AT:AT,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":16995.37253109696},{"$f":"IF(AU$11=\"\",0,SUMIFS(Exp!AU:AU,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":13656.995783917198},{"$f":"IF(AV$11=\"\",0,SUMIFS(Exp!AV:AV,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":26018.625709200958},{"$f":"IF(AW$11=\"\",0,SUMIFS(Exp!AW:AW,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":29213.895533137915},{"$f":"IF(AX$11=\"\",0,SUMIFS(Exp!AX:AX,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":26292.505979824124},{"$f":"IF(AY$11=\"\",0,SUMIFS(Exp!AY:AY,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":15873.072157829936},{"$f":"IF(AZ$11=\"\",0,SUMIFS(Exp!AZ:AZ,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":30158.837099876881},{"$f":"IF(BA$11=\"\",0,SUMIFS(Exp!BA:BA,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":33613.564569522227},{"$f":"IF(BB$11=\"\",0,SUMIFS(Exp!BB:BB,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":39321.548017230132},{"$f":"IF(BC$11=\"\",0,SUMIFS(Exp!BC:BC,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":23058.932479239887},{"$f":"IF(BD$11=\"\",0,SUMIFS(Exp!BD:BD,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":43811.971710555787},{"$f":"IF(BE$11=\"\",0,SUMIFS(Exp!BE:BE,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":49649.155700516058},{"$f":"IF(BF$11=\"\",0,SUMIFS(Exp!BF:BF,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":44684.240130464459},{"$f":"IF(BG$11=\"\",0,SUMIFS(Exp!BG:BG,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":26065.806742770932},{"$f":"IF(BH$11=\"\",0,SUMIFS(Exp!BH:BH,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":49657.832251997701},{"$f":"IF(BI$11=\"\",0,SUMIFS(Exp!BI:BI,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":54760.516769120281},{"$f":"IF(BJ$11=\"\",0,SUMIFS(Exp!BJ:BJ,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":61957.613258776088},{"$f":"IF(BK$11=\"\",0,SUMIFS(Exp!BK:BK,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":36803.352422845885},{"$f":"IF(BL$11=\"\",0,SUMIFS(Exp!BL:BL,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":69926.369603407191},{"$f":"IF(BM$11=\"\",0,SUMIFS(Exp!BM:BM,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":76806.996360721852},{"$f":"IF(BN$11=\"\",0,SUMIFS(Exp!BN:BN,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":69310.667423170293},{"$f":"IF(BO$11=\"\",0,SUMIFS(Exp!BO:BO,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":40110.339943964296},{"$f":"IF(BP$11=\"\",0,SUMIFS(Exp!BP:BP,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":76209.645893532143},{"$f":"IF(BQ$11=\"\",0,SUMIFS(Exp!BQ:BQ,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":85324.463471631621},{"$f":"IF(BR$11=\"\",0,SUMIFS(Exp!BR:BR,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":76792.017124468475},{"$f":"IF(BS$11=\"\",0,SUMIFS(Exp!BS:BS,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":54371.970166800224},{"$f":"IF(BT$11=\"\",0,SUMIFS(Exp!BT:BT,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":103580.81664563606},{"$f":"IF(BU$11=\"\",0,SUMIFS(Exp!BU:BU,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":113070.67704007056},{"$f":"IF(BV$11=\"\",0,SUMIFS(Exp!BV:BV,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":101763.60933606351},{"$f":"IF(BW$11=\"\",0,SUMIFS(Exp!BW:BW,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":59883.5798331642},{"$f":"IF(BX$11=\"\",0,SUMIFS(Exp!BX:BX,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":113778.80168301197},{"$f":"IF(BY$11=\"\",0,SUMIFS(Exp!BY:BY,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":123897.06172378799},{"$f":"IF(BZ$11=\"\",0,SUMIFS(Exp!BZ:BZ,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":111801.62375697757},{"$f":"IF(CA$11=\"\",0,SUMIFS(Exp!CA:CA,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":62112.013198320878},{"$f":"IF(CB$11=\"\",0,SUMIFS(Exp!CB:CB,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":118012.82507680968},{"$f":"IF(CC$11=\"\",0,SUMIFS(Exp!CC:CC,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":150568.30920401236},{"$f":"IF(CD$11=\"\",0,SUMIFS(Exp!CD:CD,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":135511.47828361113},{"$f":"IF(CE$11=\"\",0,SUMIFS(Exp!CE:CE,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":75284.15460200618},{"$f":"IF(CF$11=\"\",0,SUMIFS(Exp!CF:CF,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":143415.39450588025},{"$f":"IF(CG$11=\"\",0,SUMIFS(Exp!CG:CG,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":150963.57316408443},{"$f":"IF(CH$11=\"\",0,SUMIFS(Exp!CH:CH,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":135867.21584767598},{"$f":"IF(CI$11=\"\",0,SUMIFS(Exp!CI:CI,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(Exp!CJ:CJ,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(Exp!CK:CK,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(Exp!CL:CL,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(Exp!CM:CM,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(Exp!CN:CN,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(Exp!CO:CO,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(Exp!CP:CP,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(Exp!CQ:CQ,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(Exp!CR:CR,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(Exp!CS:CS,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(Exp!CT:CT,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(Exp!CU:CU,Exp!$H:$H,$J510,Exp!$Q:$Q,$Q510))","v":0}]
[{"$f":"ROW()","v":519}]
[{"$f":"ROW()","v":531},null,null,null,null,null,null,{"$f":"Items!$BK$27","v":"ПАССИВЫ"},null,null,null,null,{"$f":"Sales!$M$91","v":"руб."},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,{"$f":"IF(ABS(X531-SUM(X532:X539))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"SUMIFS($Z531:$CV531,$Z$2:$CV$2,Periods!$Q$18)","v":882386160.38808393},null,null,{"$f":"IF(AA$11=\"\",0,SUM(AA532:AA539))","v":-1290900.1317129629},-2659760.0101157404,-4002400.9279861115,-6143648.7327527767,-8671355.4810583312,-9799782.0817730539,-11283714.311827054,-13732685.713211324,-17249407.788381491,-17939720.465899006,-19262429.178755857,-21017246.26508807,-24291197.778238606,-24700118.8732206,-23301858.629833296,-21444914.32071289,-22308329.303185347,-17985669.800577626,-13709100.482066102,-10256552.335725743,-8783692.6640983373,-572222.03157063387,6825438.7327701021,13016362.367934309,13243854.537447229,23305471.163272221,32049378.628559615,44417088.008644022,46039429.195250571,61060831.398629852,75785228.941345945,88548515.680456638,90440232.809545413,108467750.90418774,124721092.61456595,145824556.80418018,150448192.97922266,176270723.97580987,200346283.5983628,221665900.08306995,225973743.57109681,254043110.45848593,282349035.51822221,307329163.57349885,318652145.94519573,358761716.21576113,396600204.50312698,430190328.13521516,439112916.39194095,483292961.40138918,525212491.94367242,562750175.03605151,571663679.26216149,616775489.26822019,671642530.21491826,718777406.81121302,729839259.67336655,786458908.15759826,836516900.63359916,882386160.38808393,0,0,0,0,{"$f":"IF(CM$11=\"\",0,SUM(CM532:CM539))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":552},null,null,null,null,null,null,null,null,null,null,"пустая строка"]
[{"$f":"ROW()","v":558},{"$f":"Lists!$CU$25","v":"BS(+)"},null,null,null,null,null,{"$f":"H555","v":"Капзатраты"},{"$f":"I556","v":"Капзатраты разовые амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L558)=0,$L558=0,$L558=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L558)))","v":"Получение документов"},null,{"$f":"L557+1","v":2},"руб.",null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"IF($B558=Lists!$CU$24,SUMIFS($Z558:$CV558,$Z$2:$CV$2,Periods!$Q$18),SUM($Z558:$CV558))","v":750000},null,null,{"$f":"IF(AA$11=\"\",0,AA546/(1+IF(AA$15=Macro!$I$44,Macro!$Q$44,IF(AA$15=Macro!$I$45,Macro!$Q$45,IF(AA$15=Macro!$I$46,IF(AA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":750000},{"$f":"IF(AB$11=\"\",0,AB546/(1+IF(AB$15=Macro!$I$44,Macro!$Q$44,IF(AB$15=Macro!$I$45,Macro!$Q$45,IF(AB$15=Macro!$I$46,IF(AB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(AC$11=\"\",0,AC546/(1+IF(AC$15=Macro!$I$44,Macro!$Q$44,IF(AC$15=Macro!$I$45,Macro!$Q$45,IF(AC$15=Macro!$I$46,IF(AC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(AD$11=\"\",0,AD546/(1+IF(AD$15=Macro!$I$44,Macro!$Q$44,IF(AD$15=Macro!$I$45,Macro!$Q$45,IF(AD$15=Macro!$I$46,IF(AD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(AE$11=\"\",0,AE546/(1+IF(AE$15=Macro!$I$44,Macro!$Q$44,IF(AE$15=Macro!$I$45,Macro!$Q$45,IF(AE$15=Macro!$I$46,IF(AE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(AF$11=\"\",0,AF546/(1+IF(AF$15=Macro!$I$44,Macro!$Q$44,IF(AF$15=Macro!$I$45,Macro!$Q$45,IF(AF$15=Macro!$I$46,IF(AF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(AG$11=\"\",0,AG546/(1+IF(AG$15=Macro!$I$44,Macro!$Q$44,IF(AG$15=Macro!$I$45,Macro!$Q$45,IF(AG$15=Macro!$I$46,IF(AG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(AH$11=\"\",0,AH546/(1+IF(AH$15=Macro!$I$44,Macro!$Q$44,IF(AH$15=Macro!$I$45,Macro!$Q$45,IF(AH$15=Macro!$I$46,IF(AH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(AI$11=\"\",0,AI546/(1+IF(AI$15=Macro!$I$44,Macro!$Q$44,IF(AI$15=Macro!$I$45,Macro!$Q$45,IF(AI$15=Macro!$I$46,IF(AI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(AJ$11=\"\",0,AJ546/(1+IF(AJ$15=Macro!$I$44,Macro!$Q$44,IF(AJ$15=Macro!$I$45,Macro!$Q$45,IF(AJ$15=Macro!$I$46,IF(AJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(AK$11=\"\",0,AK546/(1+IF(AK$15=Macro!$I$44,Macro!$Q$44,IF(AK$15=Macro!$I$45,Macro!$Q$45,IF(AK$15=Macro!$I$46,IF(AK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(AL$11=\"\",0,AL546/(1+IF(AL$15=Macro!$I$44,Macro!$Q$44,IF(AL$15=Macro!$I$45,Macro!$Q$45,IF(AL$15=Macro!$I$46,IF(AL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(AM$11=\"\",0,AM546/(1+IF(AM$15=Macro!$I$44,Macro!$Q$44,IF(AM$15=Macro!$I$45,Macro!$Q$45,IF(AM$15=Macro!$I$46,IF(AM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(AN$11=\"\",0,AN546/(1+IF(AN$15=Macro!$I$44,Macro!$Q$44,IF(AN$15=Macro!$I$45,Macro!$Q$45,IF(AN$15=Macro!$I$46,IF(AN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(AO$11=\"\",0,AO546/(1+IF(AO$15=Macro!$I$44,Macro!$Q$44,IF(AO$15=Macro!$I$45,Macro!$Q$45,IF(AO$15=Macro!$I$46,IF(AO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(AP$11=\"\",0,AP546/(1+IF(AP$15=Macro!$I$44,Macro!$Q$44,IF(AP$15=Macro!$I$45,Macro!$Q$45,IF(AP$15=Macro!$I$46,IF(AP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(AQ$11=\"\",0,AQ546/(1+IF(AQ$15=Macro!$I$44,Macro!$Q$44,IF(AQ$15=Macro!$I$45,Macro!$Q$45,IF(AQ$15=Macro!$I$46,IF(AQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(AR$11=\"\",0,AR546/(1+IF(AR$15=Macro!$I$44,Macro!$Q$44,IF(AR$15=Macro!$I$45,Macro!$Q$45,IF(AR$15=Macro!$I$46,IF(AR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(AS$11=\"\",0,AS546/(1+IF(AS$15=Macro!$I$44,Macro!$Q$44,IF(AS$15=Macro!$I$45,Macro!$Q$45,IF(AS$15=Macro!$I$46,IF(AS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(AT$11=\"\",0,AT546/(1+IF(AT$15=Macro!$I$44,Macro!$Q$44,IF(AT$15=Macro!$I$45,Macro!$Q$45,IF(AT$15=Macro!$I$46,IF(AT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(AU$11=\"\",0,AU546/(1+IF(AU$15=Macro!$I$44,Macro!$Q$44,IF(AU$15=Macro!$I$45,Macro!$Q$45,IF(AU$15=Macro!$I$46,IF(AU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(AV$11=\"\",0,AV546/(1+IF(AV$15=Macro!$I$44,Macro!$Q$44,IF(AV$15=Macro!$I$45,Macro!$Q$45,IF(AV$15=Macro!$I$46,IF(AV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(AW$11=\"\",0,AW546/(1+IF(AW$15=Macro!$I$44,Macro!$Q$44,IF(AW$15=Macro!$I$45,Macro!$Q$45,IF(AW$15=Macro!$I$46,IF(AW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(AX$11=\"\",0,AX546/(1+IF(AX$15=Macro!$I$44,Macro!$Q$44,IF(AX$15=Macro!$I$45,Macro!$Q$45,IF(AX$15=Macro!$I$46,IF(AX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(AY$11=\"\",0,AY546/(1+IF(AY$15=Macro!$I$44,Macro!$Q$44,IF(AY$15=Macro!$I$45,Macro!$Q$45,IF(AY$15=Macro!$I$46,IF(AY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(AZ$11=\"\",0,AZ546/(1+IF(AZ$15=Macro!$I$44,Macro!$Q$44,IF(AZ$15=Macro!$I$45,Macro!$Q$45,IF(AZ$15=Macro!$I$46,IF(AZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(BA$11=\"\",0,BA546/(1+IF(BA$15=Macro!$I$44,Macro!$Q$44,IF(BA$15=Macro!$I$45,Macro!$Q$45,IF(BA$15=Macro!$I$46,IF(BA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(BB$11=\"\",0,BB546/(1+IF(BB$15=Macro!$I$44,Macro!$Q$44,IF(BB$15=Macro!$I$45,Macro!$Q$45,IF(BB$15=Macro!$I$46,IF(BB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(BC$11=\"\",0,BC546/(1+IF(BC$15=Macro!$I$44,Macro!$Q$44,IF(BC$15=Macro!$I$45,Macro!$Q$45,IF(BC$15=Macro!$I$46,IF(BC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(BD$11=\"\",0,BD546/(1+IF(BD$15=Macro!$I$44,Macro!$Q$44,IF(BD$15=Macro!$I$45,Macro!$Q$45,IF(BD$15=Macro!$I$46,IF(BD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(BE$11=\"\",0,BE546/(1+IF(BE$15=Macro!$I$44,Macro!$Q$44,IF(BE$15=Macro!$I$45,Macro!$Q$45,IF(BE$15=Macro!$I$46,IF(BE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(BF$11=\"\",0,BF546/(1+IF(BF$15=Macro!$I$44,Macro!$Q$44,IF(BF$15=Macro!$I$45,Macro!$Q$45,IF(BF$15=Macro!$I$46,IF(BF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(BG$11=\"\",0,BG546/(1+IF(BG$15=Macro!$I$44,Macro!$Q$44,IF(BG$15=Macro!$I$45,Macro!$Q$45,IF(BG$15=Macro!$I$46,IF(BG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(BH$11=\"\",0,BH546/(1+IF(BH$15=Macro!$I$44,Macro!$Q$44,IF(BH$15=Macro!$I$45,Macro!$Q$45,IF(BH$15=Macro!$I$46,IF(BH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(BI$11=\"\",0,BI546/(1+IF(BI$15=Macro!$I$44,Macro!$Q$44,IF(BI$15=Macro!$I$45,Macro!$Q$45,IF(BI$15=Macro!$I$46,IF(BI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(BJ$11=\"\",0,BJ546/(1+IF(BJ$15=Macro!$I$44,Macro!$Q$44,IF(BJ$15=Macro!$I$45,Macro!$Q$45,IF(BJ$15=Macro!$I$46,IF(BJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(BK$11=\"\",0,BK546/(1+IF(BK$15=Macro!$I$44,Macro!$Q$44,IF(BK$15=Macro!$I$45,Macro!$Q$45,IF(BK$15=Macro!$I$46,IF(BK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(BL$11=\"\",0,BL546/(1+IF(BL$15=Macro!$I$44,Macro!$Q$44,IF(BL$15=Macro!$I$45,Macro!$Q$45,IF(BL$15=Macro!$I$46,IF(BL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(BM$11=\"\",0,BM546/(1+IF(BM$15=Macro!$I$44,Macro!$Q$44,IF(BM$15=Macro!$I$45,Macro!$Q$45,IF(BM$15=Macro!$I$46,IF(BM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(BN$11=\"\",0,BN546/(1+IF(BN$15=Macro!$I$44,Macro!$Q$44,IF(BN$15=Macro!$I$45,Macro!$Q$45,IF(BN$15=Macro!$I$46,IF(BN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(BO$11=\"\",0,BO546/(1+IF(BO$15=Macro!$I$44,Macro!$Q$44,IF(BO$15=Macro!$I$45,Macro!$Q$45,IF(BO$15=Macro!$I$46,IF(BO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(BP$11=\"\",0,BP546/(1+IF(BP$15=Macro!$I$44,Macro!$Q$44,IF(BP$15=Macro!$I$45,Macro!$Q$45,IF(BP$15=Macro!$I$46,IF(BP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(BQ$11=\"\",0,BQ546/(1+IF(BQ$15=Macro!$I$44,Macro!$Q$44,IF(BQ$15=Macro!$I$45,Macro!$Q$45,IF(BQ$15=Macro!$I$46,IF(BQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(BR$11=\"\",0,BR546/(1+IF(BR$15=Macro!$I$44,Macro!$Q$44,IF(BR$15=Macro!$I$45,Macro!$Q$45,IF(BR$15=Macro!$I$46,IF(BR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(BS$11=\"\",0,BS546/(1+IF(BS$15=Macro!$I$44,Macro!$Q$44,IF(BS$15=Macro!$I$45,Macro!$Q$45,IF(BS$15=Macro!$I$46,IF(BS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(BT$11=\"\",0,BT546/(1+IF(BT$15=Macro!$I$44,Macro!$Q$44,IF(BT$15=Macro!$I$45,Macro!$Q$45,IF(BT$15=Macro!$I$46,IF(BT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(BU$11=\"\",0,BU546/(1+IF(BU$15=Macro!$I$44,Macro!$Q$44,IF(BU$15=Macro!$I$45,Macro!$Q$45,IF(BU$15=Macro!$I$46,IF(BU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(BV$11=\"\",0,BV546/(1+IF(BV$15=Macro!$I$44,Macro!$Q$44,IF(BV$15=Macro!$I$45,Macro!$Q$45,IF(BV$15=Macro!$I$46,IF(BV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(BW$11=\"\",0,BW546/(1+IF(BW$15=Macro!$I$44,Macro!$Q$44,IF(BW$15=Macro!$I$45,Macro!$Q$45,IF(BW$15=Macro!$I$46,IF(BW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(BX$11=\"\",0,BX546/(1+IF(BX$15=Macro!$I$44,Macro!$Q$44,IF(BX$15=Macro!$I$45,Macro!$Q$45,IF(BX$15=Macro!$I$46,IF(BX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(BY$11=\"\",0,BY546/(1+IF(BY$15=Macro!$I$44,Macro!$Q$44,IF(BY$15=Macro!$I$45,Macro!$Q$45,IF(BY$15=Macro!$I$46,IF(BY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(BZ$11=\"\",0,BZ546/(1+IF(BZ$15=Macro!$I$44,Macro!$Q$44,IF(BZ$15=Macro!$I$45,Macro!$Q$45,IF(BZ$15=Macro!$I$46,IF(BZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(CA$11=\"\",0,CA546/(1+IF(CA$15=Macro!$I$44,Macro!$Q$44,IF(CA$15=Macro!$I$45,Macro!$Q$45,IF(CA$15=Macro!$I$46,IF(CA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(CB$11=\"\",0,CB546/(1+IF(CB$15=Macro!$I$44,Macro!$Q$44,IF(CB$15=Macro!$I$45,Macro!$Q$45,IF(CB$15=Macro!$I$46,IF(CB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(CC$11=\"\",0,CC546/(1+IF(CC$15=Macro!$I$44,Macro!$Q$44,IF(CC$15=Macro!$I$45,Macro!$Q$45,IF(CC$15=Macro!$I$46,IF(CC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(CD$11=\"\",0,CD546/(1+IF(CD$15=Macro!$I$44,Macro!$Q$44,IF(CD$15=Macro!$I$45,Macro!$Q$45,IF(CD$15=Macro!$I$46,IF(CD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(CE$11=\"\",0,CE546/(1+IF(CE$15=Macro!$I$44,Macro!$Q$44,IF(CE$15=Macro!$I$45,Macro!$Q$45,IF(CE$15=Macro!$I$46,IF(CE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(CF$11=\"\",0,CF546/(1+IF(CF$15=Macro!$I$44,Macro!$Q$44,IF(CF$15=Macro!$I$45,Macro!$Q$45,IF(CF$15=Macro!$I$46,IF(CF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(CG$11=\"\",0,CG546/(1+IF(CG$15=Macro!$I$44,Macro!$Q$44,IF(CG$15=Macro!$I$45,Macro!$Q$45,IF(CG$15=Macro!$I$46,IF(CG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(CH$11=\"\",0,CH546/(1+IF(CH$15=Macro!$I$44,Macro!$Q$44,IF(CH$15=Macro!$I$45,Macro!$Q$45,IF(CH$15=Macro!$I$46,IF(CH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(CI$11=\"\",0,CI546/(1+IF(CI$15=Macro!$I$44,Macro!$Q$44,IF(CI$15=Macro!$I$45,Macro!$Q$45,IF(CI$15=Macro!$I$46,IF(CI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(CJ$11=\"\",0,CJ546/(1+IF(CJ$15=Macro!$I$44,Macro!$Q$44,IF(CJ$15=Macro!$I$45,Macro!$Q$45,IF(CJ$15=Macro!$I$46,IF(CJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(CK$11=\"\",0,CK546/(1+IF(CK$15=Macro!$I$44,Macro!$Q$44,IF(CK$15=Macro!$I$45,Macro!$Q$45,IF(CK$15=Macro!$I$46,IF(CK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(CL$11=\"\",0,CL546/(1+IF(CL$15=Macro!$I$44,Macro!$Q$44,IF(CL$15=Macro!$I$45,Macro!$Q$45,IF(CL$15=Macro!$I$46,IF(CL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(CM$11=\"\",0,CM546/(1+IF(CM$15=Macro!$I$44,Macro!$Q$44,IF(CM$15=Macro!$I$45,Macro!$Q$45,IF(CM$15=Macro!$I$46,IF(CM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(CN$11=\"\",0,CN546/(1+IF(CN$15=Macro!$I$44,Macro!$Q$44,IF(CN$15=Macro!$I$45,Macro!$Q$45,IF(CN$15=Macro!$I$46,IF(CN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(CO$11=\"\",0,CO546/(1+IF(CO$15=Macro!$I$44,Macro!$Q$44,IF(CO$15=Macro!$I$45,Macro!$Q$45,IF(CO$15=Macro!$I$46,IF(CO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(CP$11=\"\",0,CP546/(1+IF(CP$15=Macro!$I$44,Macro!$Q$44,IF(CP$15=Macro!$I$45,Macro!$Q$45,IF(CP$15=Macro!$I$46,IF(CP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(CQ$11=\"\",0,CQ546/(1+IF(CQ$15=Macro!$I$44,Macro!$Q$44,IF(CQ$15=Macro!$I$45,Macro!$Q$45,IF(CQ$15=Macro!$I$46,IF(CQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(CR$11=\"\",0,CR546/(1+IF(CR$15=Macro!$I$44,Macro!$Q$44,IF(CR$15=Macro!$I$45,Macro!$Q$45,IF(CR$15=Macro!$I$46,IF(CR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(CS$11=\"\",0,CS546/(1+IF(CS$15=Macro!$I$44,Macro!$Q$44,IF(CS$15=Macro!$I$45,Macro!$Q$45,IF(CS$15=Macro!$I$46,IF(CS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(CT$11=\"\",0,CT546/(1+IF(CT$15=Macro!$I$44,Macro!$Q$44,IF(CT$15=Macro!$I$45,Macro!$Q$45,IF(CT$15=Macro!$I$46,IF(CT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0},{"$f":"IF(CU$11=\"\",0,CU546/(1+IF(CU$15=Macro!$I$44,Macro!$Q$44,IF(CU$15=Macro!$I$45,Macro!$Q$45,IF(CU$15=Macro!$I$46,IF(CU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E546=\"\",Macro!$Q$43,$E546))),IF($E546=\"\",Macro!$Q$43,$E546))))))","v":0}]
[{"$f":"ROW()","v":573},{"$f":"Lists!$CU$24","v":"BS"},null,null,null,null,null,{"$f":"Items!$BK$33","v":"Задолженность по капзатратам"},null,null,null,null,{"$f":"Prdction!$M$382","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X573-($X543-$X569))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B573=Lists!$CU$24,SUMIFS($Z573:$CV573,$Z$2:$CV$2,Periods!$Q$18),SUM($Z573:$CV573))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z543:AA543)-SUM($Z569:AA569))","v":-13000000},{"$f":"IF(AB$11=\"\",0,SUM($Z543:AB543)-SUM($Z569:AB569))","v":0},{"$f":"IF(AC$11=\"\",0,SUM($Z543:AC543)-SUM($Z569:AC569))","v":0},{"$f":"IF(AD$11=\"\",0,SUM($Z543:AD543)-SUM($Z569:AD569))","v":0},{"$f":"IF(AE$11=\"\",0,SUM($Z543:AE543)-SUM($Z569:AE569))","v":0},{"$f":"IF(AF$11=\"\",0,SUM($Z543:AF543)-SUM($Z569:AF569))","v":0},{"$f":"IF(AG$11=\"\",0,SUM($Z543:AG543)-SUM($Z569:AG569))","v":0},{"$f":"IF(AH$11=\"\",0,SUM($Z543:AH543)-SUM($Z569:AH569))","v":0},{"$f":"IF(AI$11=\"\",0,SUM($Z543:AI543)-SUM($Z569:AI569))","v":0},{"$f":"IF(AJ$11=\"\",0,SUM($Z543:AJ543)-SUM($Z569:AJ569))","v":0},{"$f":"IF(AK$11=\"\",0,SUM($Z543:AK543)-SUM($Z569:AK569))","v":0},{"$f":"IF(AL$11=\"\",0,SUM($Z543:AL543)-SUM($Z569:AL569))","v":0},{"$f":"IF(AM$11=\"\",0,SUM($Z543:AM543)-SUM($Z569:AM569))","v":0},{"$f":"IF(AN$11=\"\",0,SUM($Z543:AN543)-SUM($Z569:AN569))","v":0},{"$f":"IF(AO$11=\"\",0,SUM($Z543:AO543)-SUM($Z569:AO569))","v":0},{"$f":"IF(AP$11=\"\",0,SUM($Z543:AP543)-SUM($Z569:AP569))","v":0},{"$f":"IF(AQ$11=\"\",0,SUM($Z543:AQ543)-SUM($Z569:AQ569))","v":0},{"$f":"IF(AR$11=\"\",0,SUM($Z543:AR543)-SUM($Z569:AR569))","v":0},{"$f":"IF(AS$11=\"\",0,SUM($Z543:AS543)-SUM($Z569:AS569))","v":0},{"$f":"IF(AT$11=\"\",0,SUM($Z543:AT543)-SUM($Z569:AT569))","v":0},{"$f":"IF(AU$11=\"\",0,SUM($Z543:AU543)-SUM($Z569:AU569))","v":0},{"$f":"IF(AV$11=\"\",0,SUM($Z543:AV543)-SUM($Z569:AV569))","v":0},{"$f":"IF(AW$11=\"\",0,SUM($Z543:AW543)-SUM($Z569:AW569))","v":0},{"$f":"IF(AX$11=\"\",0,SUM($Z543:AX543)-SUM($Z569:AX569))","v":0},{"$f":"IF(AY$11=\"\",0,SUM($Z543:AY543)-SUM($Z569:AY569))","v":0},{"$f":"IF(AZ$11=\"\",0,SUM($Z543:AZ543)-SUM($Z569:AZ569))","v":0},{"$f":"IF(BA$11=\"\",0,SUM($Z543:BA543)-SUM($Z569:BA569))","v":0},{"$f":"IF(BB$11=\"\",0,SUM($Z543:BB543)-SUM($Z569:BB569))","v":0},{"$f":"IF(BC$11=\"\",0,SUM($Z543:BC543)-SUM($Z569:BC569))","v":0},{"$f":"IF(BD$11=\"\",0,SUM($Z543:BD543)-SUM($Z569:BD569))","v":0},{"$f":"IF(BE$11=\"\",0,SUM($Z543:BE543)-SUM($Z569:BE569))","v":0},{"$f":"IF(BF$11=\"\",0,SUM($Z543:BF543)-SUM($Z569:BF569))","v":0},{"$f":"IF(BG$11=\"\",0,SUM($Z543:BG543)-SUM($Z569:BG569))","v":0},{"$f":"IF(BH$11=\"\",0,SUM($Z543:BH543)-SUM($Z569:BH569))","v":0},{"$f":"IF(BI$11=\"\",0,SUM($Z543:BI543)-SUM($Z569:BI569))","v":0},{"$f":"IF(BJ$11=\"\",0,SUM($Z543:BJ543)-SUM($Z569:BJ569))","v":0},{"$f":"IF(BK$11=\"\",0,SUM($Z543:BK543)-SUM($Z569:BK569))","v":0},{"$f":"IF(BL$11=\"\",0,SUM($Z543:BL543)-SUM($Z569:BL569))","v":0},{"$f":"IF(BM$11=\"\",0,SUM($Z543:BM543)-SUM($Z569:BM569))","v":0},{"$f":"IF(BN$11=\"\",0,SUM($Z543:BN543)-SUM($Z569:BN569))","v":0},{"$f":"IF(BO$11=\"\",0,SUM($Z543:BO543)-SUM($Z569:BO569))","v":0},{"$f":"IF(BP$11=\"\",0,SUM($Z543:BP543)-SUM($Z569:BP569))","v":0},{"$f":"IF(BQ$11=\"\",0,SUM($Z543:BQ543)-SUM($Z569:BQ569))","v":0},{"$f":"IF(BR$11=\"\",0,SUM($Z543:BR543)-SUM($Z569:BR569))","v":0},{"$f":"IF(BS$11=\"\",0,SUM($Z543:BS543)-SUM($Z569:BS569))","v":0},{"$f":"IF(BT$11=\"\",0,SUM($Z543:BT543)-SUM($Z569:BT569))","v":0},{"$f":"IF(BU$11=\"\",0,SUM($Z543:BU543)-SUM($Z569:BU569))","v":0},{"$f":"IF(BV$11=\"\",0,SUM($Z543:BV543)-SUM($Z569:BV569))","v":0},{"$f":"IF(BW$11=\"\",0,SUM($Z543:BW543)-SUM($Z569:BW569))","v":0},{"$f":"IF(BX$11=\"\",0,SUM($Z543:BX543)-SUM($Z569:BX569))","v":0},{"$f":"IF(BY$11=\"\",0,SUM($Z543:BY543)-SUM($Z569:BY569))","v":0},{"$f":"IF(BZ$11=\"\",0,SUM($Z543:BZ543)-SUM($Z569:BZ569))","v":0},{"$f":"IF(CA$11=\"\",0,SUM($Z543:CA543)-SUM($Z569:CA569))","v":0},{"$f":"IF(CB$11=\"\",0,SUM($Z543:CB543)-SUM($Z569:CB569))","v":0},{"$f":"IF(CC$11=\"\",0,SUM($Z543:CC543)-SUM($Z569:CC569))","v":0},{"$f":"IF(CD$11=\"\",0,SUM($Z543:CD543)-SUM($Z569:CD569))","v":0},{"$f":"IF(CE$11=\"\",0,SUM($Z543:CE543)-SUM($Z569:CE569))","v":0},{"$f":"IF(CF$11=\"\",0,SUM($Z543:CF543)-SUM($Z569:CF569))","v":0},{"$f":"IF(CG$11=\"\",0,SUM($Z543:CG543)-SUM($Z569:CG569))","v":0},{"$f":"IF(CH$11=\"\",0,SUM($Z543:CH543)-SUM($Z569:CH569))","v":0},{"$f":"IF(CI$11=\"\",0,SUM($Z543:CI543)-SUM($Z569:CI569))","v":0},{"$f":"IF(CJ$11=\"\",0,SUM($Z543:CJ543)-SUM($Z569:CJ569))","v":0},{"$f":"IF(CK$11=\"\",0,SUM($Z543:CK543)-SUM($Z569:CK569))","v":0},{"$f":"IF(CL$11=\"\",0,SUM($Z543:CL543)-SUM($Z569:CL569))","v":0},{"$f":"IF(CM$11=\"\",0,SUM($Z543:CM543)-SUM($Z569:CM569))","v":0},{"$f":"IF(CN$11=\"\",0,SUM($Z543:CN543)-SUM($Z569:CN569))","v":0},{"$f":"IF(CO$11=\"\",0,SUM($Z543:CO543)-SUM($Z569:CO569))","v":0},{"$f":"IF(CP$11=\"\",0,SUM($Z543:CP543)-SUM($Z569:CP569))","v":0},{"$f":"IF(CQ$11=\"\",0,SUM($Z543:CQ543)-SUM($Z569:CQ569))","v":0},{"$f":"IF(CR$11=\"\",0,SUM($Z543:CR543)-SUM($Z569:CR569))","v":0},{"$f":"IF(CS$11=\"\",0,SUM($Z543:CS543)-SUM($Z569:CS569))","v":0},{"$f":"IF(CT$11=\"\",0,SUM($Z543:CT543)-SUM($Z569:CT569))","v":0},{"$f":"IF(CU$11=\"\",0,SUM($Z543:CU543)-SUM($Z569:CU569))","v":0}]
[{"$f":"ROW()","v":582},null,null,null,null,null,null,{"$f":"H578","v":"Амортизация"},{"$f":"I579","v":"Капзатраты разовые амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L582)=0,$L582=0,$L582=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L582)))","v":"Разовые капзатраты - 6"},null,6,"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"IF($B582=Lists!$CU$24,SUMIFS($Z582:$CV582,$Z$2:$CV$2,Periods!$Q$18),SUM($Z582:$CV582))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(CapEx!AA:AA,CapEx!$H:$H,$H582,CapEx!$I:$I,$J582,CapEx!$Q:$Q,$Q582))","v":0},{"$f":"IF(AB$11=\"\",0,SUMIFS(CapEx!AB:AB,CapEx!$H:$H,$H582,CapEx!$I:$I,$J582,CapEx!$Q:$Q,$Q582))","v":0},{"$f":"IF(AC$11=\"\",0,SUMIFS(CapEx!AC:AC,CapEx!$H:$H,$H582,CapEx!$I:$I,$J582,CapEx!$Q:$Q,$Q582))","v":0},{"$f":"IF(AD$11=\"\",0,SUMIFS(CapEx!AD:AD,CapEx!$H:$H,$H582,CapEx!$I:$I,$J582,CapEx!$Q:$Q,$Q582))","v":0},{"$f":"IF(AE$11=\"\",0,SUMIFS(CapEx!AE:AE,CapEx!$H:$H,$H582,CapEx!$I:$I,$J582,CapEx!$Q:$Q,$Q582))","v":0},{"$f":"IF(AF$11=\"\",0,SUMIFS(CapEx!AF:AF,CapEx!$H:$H,$H582,CapEx!$I:$I,$J582,CapEx!$Q:$Q,$Q582))","v":0},{"$f":"IF(AG$11=\"\",0,SUMIFS(CapEx!AG:AG,CapEx!$H:$H,$H582,CapEx!$I:$I,$J582,CapEx!$Q:$Q,$Q582))","v":0},{"$f":"IF(AH$11=\"\",0,SUMIFS(CapEx!AH:AH,CapEx!$H:$H,$H582,CapEx!$I:$I,$J582,CapEx!$Q:$Q,$Q582))","v":0},{"$f":"IF(AI$11=\"\",0,SUMIFS(CapEx!AI:AI,CapEx!$H:$H,$H582,CapEx!$I:$I,$J582,CapEx!$Q:$Q,$Q582))","v":0},{"$f":"IF(AJ$11=\"\",0,SUMIFS(CapEx!AJ:AJ,CapEx!$H:$H,$H582,CapEx!$I:$I,$J582,CapEx!$Q:$Q,$Q582))","v":0},{"$f":"IF(AK$11=\"\",0,SUMIFS(CapEx!AK:AK,CapEx!$H:$H,$H582,CapEx!$I:$I,$J582,CapEx!$Q:$Q,$Q582))","v":0},{"$f":"IF(AL$11=\"\",0,SUMIFS(CapEx!AL:AL,CapEx!$H:$H,$H582,CapEx!$I:$I,$J582,CapEx!$Q:$Q,$Q582))","v":0},{"$f":"IF(AM$11=\"\",0,SUMIFS(CapEx!AM:AM,CapEx!$H:$H,$H582,CapEx!$I:$I,$J582,CapEx!$Q:$Q,$Q582))","v":0},{"$f":"IF(AN$11=\"\",0,SUMIFS(CapEx!AN:AN,CapEx!$H:$H,$H582,CapEx!$I:$I,$J582,CapEx!$Q:$Q,$Q582))","v":0},{"$f":"IF(AO$11=\"\",0,SUMIFS(CapEx!AO:AO,CapEx!$H:$H,$H582,CapEx!$I:$I,$J582,CapEx!$Q:$Q,$Q582))","v":0},{"$f":"IF(AP$11=\"\",0,SUMIFS(CapEx!AP:AP,CapEx!$H:$H,$H582,CapEx!$I:$I,$J582,CapEx!$Q:$Q,$Q582))","v":0},{"$f":"IF(AQ$11=\"\",0,SUMIFS(CapEx!AQ:AQ,CapEx!$H:$H,$H582,CapEx!$I:$I,$J582,CapEx!$Q:$Q,$Q582))","v":0},{"$f":"IF(AR$11=\"\",0,SUMIFS(CapEx!AR:AR,CapEx!$H:$H,$H582,CapEx!$I:$I,$J582,CapEx!$Q:$Q,$Q582))","v":0},{"$f":"IF(AS$11=\"\",0,SUMIFS(CapEx!AS:AS,CapEx!$H:$H,$H582,CapEx!$I:$I,$J582,CapEx!$Q:$Q,$Q582))","v":0},{"$f":"IF(AT$11=\"\",0,SUMIFS(CapEx!AT:AT,CapEx!$H:$H,$H582,CapEx!$I:$I,$J582,CapEx!$Q:$Q,$Q582))","v":0},{"$f":"IF(AU$11=\"\",0,SUMIFS(CapEx!AU:AU,CapEx!$H:$H,$H582,CapEx!$I:$I,$J582,CapEx!$Q:$Q,$Q582))","v":0},{"$f":"IF(AV$11=\"\",0,SUMIFS(CapEx!AV:AV,CapEx!$H:$H,$H582,CapEx!$I:$I,$J582,CapEx!$Q:$Q,$Q582))","v":0},{"$f":"IF(AW$11=\"\",0,SUMIFS(CapEx!AW:AW,CapEx!$H:$H,$H582,CapEx!$I:$I,$J582,CapEx!$Q:$Q,$Q582))","v":0},{"$f":"IF(AX$11=\"\",0,SUMIFS(CapEx!AX:AX,CapEx!$H:$H,$H582,CapEx!$I:$I,$J582,CapEx!$Q:$Q,$Q582))","v":0},{"$f":"IF(AY$11=\"\",0,SUMIFS(CapEx!AY:AY,CapEx!$H:$H,$H582,CapEx!$I:$I,$J582,CapEx!$Q:$Q,$Q582))","v":0},{"$f":"IF(AZ$11=\"\",0,SUMIFS(CapEx!AZ:AZ,CapEx!$H:$H,$H582,CapEx!$I:$I,$J582,CapEx!$Q:$Q,$Q582))","v":0},{"$f":"IF(BA$11=\"\",0,SUMIFS(CapEx!BA:BA,CapEx!$H:$H,$H582,CapEx!$I:$I,$J582,CapEx!$Q:$Q,$Q582))","v":0},{"$f":"IF(BB$11=\"\",0,SUMIFS(CapEx!BB:BB,CapEx!$H:$H,$H582,CapEx!$I:$I,$J582,CapEx!$Q:$Q,$Q582))","v":0},{"$f":"IF(BC$11=\"\",0,SUMIFS(CapEx!BC:BC,CapEx!$H:$H,$H582,CapEx!$I:$I,$J582,CapEx!$Q:$Q,$Q582))","v":0},{"$f":"IF(BD$11=\"\",0,SUMIFS(CapEx!BD:BD,CapEx!$H:$H,$H582,CapEx!$I:$I,$J582,CapEx!$Q:$Q,$Q582))","v":0},{"$f":"IF(BE$11=\"\",0,SUMIFS(CapEx!BE:BE,CapEx!$H:$H,$H582,CapEx!$I:$I,$J582,CapEx!$Q:$Q,$Q582))","v":0},{"$f":"IF(BF$11=\"\",0,SUMIFS(CapEx!BF:BF,CapEx!$H:$H,$H582,CapEx!$I:$I,$J582,CapEx!$Q:$Q,$Q582))","v":0},{"$f":"IF(BG$11=\"\",0,SUMIFS(CapEx!BG:BG,CapEx!$H:$H,$H582,CapEx!$I:$I,$J582,CapEx!$Q:$Q,$Q582))","v":0},{"$f":"IF(BH$11=\"\",0,SUMIFS(CapEx!BH:BH,CapEx!$H:$H,$H582,CapEx!$I:$I,$J582,CapEx!$Q:$Q,$Q582))","v":0},{"$f":"IF(BI$11=\"\",0,SUMIFS(CapEx!BI:BI,CapEx!$H:$H,$H582,CapEx!$I:$I,$J582,CapEx!$Q:$Q,$Q582))","v":0},{"$f":"IF(BJ$11=\"\",0,SUMIFS(CapEx!BJ:BJ,CapEx!$H:$H,$H582,CapEx!$I:$I,$J582,CapEx!$Q:$Q,$Q582))","v":0},{"$f":"IF(BK$11=\"\",0,SUMIFS(CapEx!BK:BK,CapEx!$H:$H,$H582,CapEx!$I:$I,$J582,CapEx!$Q:$Q,$Q582))","v":0},{"$f":"IF(BL$11=\"\",0,SUMIFS(CapEx!BL:BL,CapEx!$H:$H,$H582,CapEx!$I:$I,$J582,CapEx!$Q:$Q,$Q582))","v":0},{"$f":"IF(BM$11=\"\",0,SUMIFS(CapEx!BM:BM,CapEx!$H:$H,$H582,CapEx!$I:$I,$J582,CapEx!$Q:$Q,$Q582))","v":0},{"$f":"IF(BN$11=\"\",0,SUMIFS(CapEx!BN:BN,CapEx!$H:$H,$H582,CapEx!$I:$I,$J582,CapEx!$Q:$Q,$Q582))","v":0},{"$f":"IF(BO$11=\"\",0,SUMIFS(CapEx!BO:BO,CapEx!$H:$H,$H582,CapEx!$I:$I,$J582,CapEx!$Q:$Q,$Q582))","v":0},{"$f":"IF(BP$11=\"\",0,SUMIFS(CapEx!BP:BP,CapEx!$H:$H,$H582,CapEx!$I:$I,$J582,CapEx!$Q:$Q,$Q582))","v":0},{"$f":"IF(BQ$11=\"\",0,SUMIFS(CapEx!BQ:BQ,CapEx!$H:$H,$H582,CapEx!$I:$I,$J582,CapEx!$Q:$Q,$Q582))","v":0},{"$f":"IF(BR$11=\"\",0,SUMIFS(CapEx!BR:BR,CapEx!$H:$H,$H582,CapEx!$I:$I,$J582,CapEx!$Q:$Q,$Q582))","v":0},{"$f":"IF(BS$11=\"\",0,SUMIFS(CapEx!BS:BS,CapEx!$H:$H,$H582,CapEx!$I:$I,$J582,CapEx!$Q:$Q,$Q582))","v":0},{"$f":"IF(BT$11=\"\",0,SUMIFS(CapEx!BT:BT,CapEx!$H:$H,$H582,CapEx!$I:$I,$J582,CapEx!$Q:$Q,$Q582))","v":0},{"$f":"IF(BU$11=\"\",0,SUMIFS(CapEx!BU:BU,CapEx!$H:$H,$H582,CapEx!$I:$I,$J582,CapEx!$Q:$Q,$Q582))","v":0},{"$f":"IF(BV$11=\"\",0,SUMIFS(CapEx!BV:BV,CapEx!$H:$H,$H582,CapEx!$I:$I,$J582,CapEx!$Q:$Q,$Q582))","v":0},{"$f":"IF(BW$11=\"\",0,SUMIFS(CapEx!BW:BW,CapEx!$H:$H,$H582,CapEx!$I:$I,$J582,CapEx!$Q:$Q,$Q582))","v":0},{"$f":"IF(BX$11=\"\",0,SUMIFS(CapEx!BX:BX,CapEx!$H:$H,$H582,CapEx!$I:$I,$J582,CapEx!$Q:$Q,$Q582))","v":0},{"$f":"IF(BY$11=\"\",0,SUMIFS(CapEx!BY:BY,CapEx!$H:$H,$H582,CapEx!$I:$I,$J582,CapEx!$Q:$Q,$Q582))","v":0},{"$f":"IF(BZ$11=\"\",0,SUMIFS(CapEx!BZ:BZ,CapEx!$H:$H,$H582,CapEx!$I:$I,$J582,CapEx!$Q:$Q,$Q582))","v":0},{"$f":"IF(CA$11=\"\",0,SUMIFS(CapEx!CA:CA,CapEx!$H:$H,$H582,CapEx!$I:$I,$J582,CapEx!$Q:$Q,$Q582))","v":0},{"$f":"IF(CB$11=\"\",0,SUMIFS(CapEx!CB:CB,CapEx!$H:$H,$H582,CapEx!$I:$I,$J582,CapEx!$Q:$Q,$Q582))","v":0},{"$f":"IF(CC$11=\"\",0,SUMIFS(CapEx!CC:CC,CapEx!$H:$H,$H582,CapEx!$I:$I,$J582,CapEx!$Q:$Q,$Q582))","v":0},{"$f":"IF(CD$11=\"\",0,SUMIFS(CapEx!CD:CD,CapEx!$H:$H,$H582,CapEx!$I:$I,$J582,CapEx!$Q:$Q,$Q582))","v":0},{"$f":"IF(CE$11=\"\",0,SUMIFS(CapEx!CE:CE,CapEx!$H:$H,$H582,CapEx!$I:$I,$J582,CapEx!$Q:$Q,$Q582))","v":0},{"$f":"IF(CF$11=\"\",0,SUMIFS(CapEx!CF:CF,CapEx!$H:$H,$H582,CapEx!$I:$I,$J582,CapEx!$Q:$Q,$Q582))","v":0},{"$f":"IF(CG$11=\"\",0,SUMIFS(CapEx!CG:CG,CapEx!$H:$H,$H582,CapEx!$I:$I,$J582,CapEx!$Q:$Q,$Q582))","v":0},{"$f":"IF(CH$11=\"\",0,SUMIFS(CapEx!CH:CH,CapEx!$H:$H,$H582,CapEx!$I:$I,$J582,CapEx!$Q:$Q,$Q582))","v":0},{"$f":"IF(CI$11=\"\",0,SUMIFS(CapEx!CI:CI,CapEx!$H:$H,$H582,CapEx!$I:$I,$J582,CapEx!$Q:$Q,$Q582))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(CapEx!CJ:CJ,CapEx!$H:$H,$H582,CapEx!$I:$I,$J582,CapEx!$Q:$Q,$Q582))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(CapEx!CK:CK,CapEx!$H:$H,$H582,CapEx!$I:$I,$J582,CapEx!$Q:$Q,$Q582))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(CapEx!CL:CL,CapEx!$H:$H,$H582,CapEx!$I:$I,$J582,CapEx!$Q:$Q,$Q582))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(CapEx!CM:CM,CapEx!$H:$H,$H582,CapEx!$I:$I,$J582,CapEx!$Q:$Q,$Q582))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(CapEx!CN:CN,CapEx!$H:$H,$H582,CapEx!$I:$I,$J582,CapEx!$Q:$Q,$Q582))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(CapEx!CO:CO,CapEx!$H:$H,$H582,CapEx!$I:$I,$J582,CapEx!$Q:$Q,$Q582))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(CapEx!CP:CP,CapEx!$H:$H,$H582,CapEx!$I:$I,$J582,CapEx!$Q:$Q,$Q582))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(CapEx!CQ:CQ,CapEx!$H:$H,$H582,CapEx!$I:$I,$J582,CapEx!$Q:$Q,$Q582))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(CapEx!CR:CR,CapEx!$H:$H,$H582,CapEx!$I:$I,$J582,CapEx!$Q:$Q,$Q582))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(CapEx!CS:CS,CapEx!$H:$H,$H582,CapEx!$I:$I,$J582,CapEx!$Q:$Q,$Q582))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(CapEx!CT:CT,CapEx!$H:$H,$H582,CapEx!$I:$I,$J582,CapEx!$Q:$Q,$Q582))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(CapEx!CU:CU,CapEx!$H:$H,$H582,CapEx!$I:$I,$J582,CapEx!$Q:$Q,$Q582))","v":0}]
[{"$f":"ROW()","v":593},{"$f":"Lists!$CU$19","v":"PL(-)"},null,null,null,null,null,{"$f":"H589","v":"Амортизация"},{"$f":"I590","v":"Капзатраты разовые амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L593)=0,$L593=0,$L593=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L593)))","v":"Технологические инструкции"},null,5,"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"IF($B593=Lists!$CU$24,SUMIFS($Z593:$CV593,$Z$2:$CV$2,Periods!$Q$18),SUM($Z593:$CV593))","v":805555.55555555504},null,null,{"$f":"IF(AA$11=\"\",0,AA581/(1+IF(AA$15=Macro!$I$44,Macro!$Q$44,IF(AA$15=Macro!$I$45,Macro!$Q$45,IF(AA$15=Macro!$I$46,IF(AA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":0},{"$f":"IF(AB$11=\"\",0,AB581/(1+IF(AB$15=Macro!$I$44,Macro!$Q$44,IF(AB$15=Macro!$I$45,Macro!$Q$45,IF(AB$15=Macro!$I$46,IF(AB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":0},{"$f":"IF(AC$11=\"\",0,AC581/(1+IF(AC$15=Macro!$I$44,Macro!$Q$44,IF(AC$15=Macro!$I$45,Macro!$Q$45,IF(AC$15=Macro!$I$46,IF(AC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":13888.888888888891},{"$f":"IF(AD$11=\"\",0,AD581/(1+IF(AD$15=Macro!$I$44,Macro!$Q$44,IF(AD$15=Macro!$I$45,Macro!$Q$45,IF(AD$15=Macro!$I$46,IF(AD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":13888.888888888891},{"$f":"IF(AE$11=\"\",0,AE581/(1+IF(AE$15=Macro!$I$44,Macro!$Q$44,IF(AE$15=Macro!$I$45,Macro!$Q$45,IF(AE$15=Macro!$I$46,IF(AE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":13888.888888888891},{"$f":"IF(AF$11=\"\",0,AF581/(1+IF(AF$15=Macro!$I$44,Macro!$Q$44,IF(AF$15=Macro!$I$45,Macro!$Q$45,IF(AF$15=Macro!$I$46,IF(AF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":13888.888888888891},{"$f":"IF(AG$11=\"\",0,AG581/(1+IF(AG$15=Macro!$I$44,Macro!$Q$44,IF(AG$15=Macro!$I$45,Macro!$Q$45,IF(AG$15=Macro!$I$46,IF(AG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":13888.888888888891},{"$f":"IF(AH$11=\"\",0,AH581/(1+IF(AH$15=Macro!$I$44,Macro!$Q$44,IF(AH$15=Macro!$I$45,Macro!$Q$45,IF(AH$15=Macro!$I$46,IF(AH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":13888.888888888891},{"$f":"IF(AI$11=\"\",0,AI581/(1+IF(AI$15=Macro!$I$44,Macro!$Q$44,IF(AI$15=Macro!$I$45,Macro!$Q$45,IF(AI$15=Macro!$I$46,IF(AI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":13888.888888888891},{"$f":"IF(AJ$11=\"\",0,AJ581/(1+IF(AJ$15=Macro!$I$44,Macro!$Q$44,IF(AJ$15=Macro!$I$45,Macro!$Q$45,IF(AJ$15=Macro!$I$46,IF(AJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":13888.888888888891},{"$f":"IF(AK$11=\"\",0,AK581/(1+IF(AK$15=Macro!$I$44,Macro!$Q$44,IF(AK$15=Macro!$I$45,Macro!$Q$45,IF(AK$15=Macro!$I$46,IF(AK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":13888.888888888891},{"$f":"IF(AL$11=\"\",0,AL581/(1+IF(AL$15=Macro!$I$44,Macro!$Q$44,IF(AL$15=Macro!$I$45,Macro!$Q$45,IF(AL$15=Macro!$I$46,IF(AL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":13888.888888888891},{"$f":"IF(AM$11=\"\",0,AM581/(1+IF(AM$15=Macro!$I$44,Macro!$Q$44,IF(AM$15=Macro!$I$45,Macro!$Q$45,IF(AM$15=Macro!$I$46,IF(AM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":13888.888888888891},{"$f":"IF(AN$11=\"\",0,AN581/(1+IF(AN$15=Macro!$I$44,Macro!$Q$44,IF(AN$15=Macro!$I$45,Macro!$Q$45,IF(AN$15=Macro!$I$46,IF(AN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":13888.888888888891},{"$f":"IF(AO$11=\"\",0,AO581/(1+IF(AO$15=Macro!$I$44,Macro!$Q$44,IF(AO$15=Macro!$I$45,Macro!$Q$45,IF(AO$15=Macro!$I$46,IF(AO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":13888.888888888891},{"$f":"IF(AP$11=\"\",0,AP581/(1+IF(AP$15=Macro!$I$44,Macro!$Q$44,IF(AP$15=Macro!$I$45,Macro!$Q$45,IF(AP$15=Macro!$I$46,IF(AP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":13888.888888888891},{"$f":"IF(AQ$11=\"\",0,AQ581/(1+IF(AQ$15=Macro!$I$44,Macro!$Q$44,IF(AQ$15=Macro!$I$45,Macro!$Q$45,IF(AQ$15=Macro!$I$46,IF(AQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":13888.888888888891},{"$f":"IF(AR$11=\"\",0,AR581/(1+IF(AR$15=Macro!$I$44,Macro!$Q$44,IF(AR$15=Macro!$I$45,Macro!$Q$45,IF(AR$15=Macro!$I$46,IF(AR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":13888.888888888891},{"$f":"IF(AS$11=\"\",0,AS581/(1+IF(AS$15=Macro!$I$44,Macro!$Q$44,IF(AS$15=Macro!$I$45,Macro!$Q$45,IF(AS$15=Macro!$I$46,IF(AS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":13888.888888888891},{"$f":"IF(AT$11=\"\",0,AT581/(1+IF(AT$15=Macro!$I$44,Macro!$Q$44,IF(AT$15=Macro!$I$45,Macro!$Q$45,IF(AT$15=Macro!$I$46,IF(AT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":13888.888888888891},{"$f":"IF(AU$11=\"\",0,AU581/(1+IF(AU$15=Macro!$I$44,Macro!$Q$44,IF(AU$15=Macro!$I$45,Macro!$Q$45,IF(AU$15=Macro!$I$46,IF(AU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":13888.888888888891},{"$f":"IF(AV$11=\"\",0,AV581/(1+IF(AV$15=Macro!$I$44,Macro!$Q$44,IF(AV$15=Macro!$I$45,Macro!$Q$45,IF(AV$15=Macro!$I$46,IF(AV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":13888.888888888891},{"$f":"IF(AW$11=\"\",0,AW581/(1+IF(AW$15=Macro!$I$44,Macro!$Q$44,IF(AW$15=Macro!$I$45,Macro!$Q$45,IF(AW$15=Macro!$I$46,IF(AW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":13888.888888888891},{"$f":"IF(AX$11=\"\",0,AX581/(1+IF(AX$15=Macro!$I$44,Macro!$Q$44,IF(AX$15=Macro!$I$45,Macro!$Q$45,IF(AX$15=Macro!$I$46,IF(AX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":13888.888888888891},{"$f":"IF(AY$11=\"\",0,AY581/(1+IF(AY$15=Macro!$I$44,Macro!$Q$44,IF(AY$15=Macro!$I$45,Macro!$Q$45,IF(AY$15=Macro!$I$46,IF(AY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":13888.888888888891},{"$f":"IF(AZ$11=\"\",0,AZ581/(1+IF(AZ$15=Macro!$I$44,Macro!$Q$44,IF(AZ$15=Macro!$I$45,Macro!$Q$45,IF(AZ$15=Macro!$I$46,IF(AZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(AZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":13888.888888888891},{"$f":"IF(BA$11=\"\",0,BA581/(1+IF(BA$15=Macro!$I$44,Macro!$Q$44,IF(BA$15=Macro!$I$45,Macro!$Q$45,IF(BA$15=Macro!$I$46,IF(BA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":13888.888888888891},{"$f":"IF(BB$11=\"\",0,BB581/(1+IF(BB$15=Macro!$I$44,Macro!$Q$44,IF(BB$15=Macro!$I$45,Macro!$Q$45,IF(BB$15=Macro!$I$46,IF(BB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":13888.888888888891},{"$f":"IF(BC$11=\"\",0,BC581/(1+IF(BC$15=Macro!$I$44,Macro!$Q$44,IF(BC$15=Macro!$I$45,Macro!$Q$45,IF(BC$15=Macro!$I$46,IF(BC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":13888.888888888891},{"$f":"IF(BD$11=\"\",0,BD581/(1+IF(BD$15=Macro!$I$44,Macro!$Q$44,IF(BD$15=Macro!$I$45,Macro!$Q$45,IF(BD$15=Macro!$I$46,IF(BD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":13888.888888888891},{"$f":"IF(BE$11=\"\",0,BE581/(1+IF(BE$15=Macro!$I$44,Macro!$Q$44,IF(BE$15=Macro!$I$45,Macro!$Q$45,IF(BE$15=Macro!$I$46,IF(BE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":13888.888888888891},{"$f":"IF(BF$11=\"\",0,BF581/(1+IF(BF$15=Macro!$I$44,Macro!$Q$44,IF(BF$15=Macro!$I$45,Macro!$Q$45,IF(BF$15=Macro!$I$46,IF(BF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":13888.888888888891},{"$f":"IF(BG$11=\"\",0,BG581/(1+IF(BG$15=Macro!$I$44,Macro!$Q$44,IF(BG$15=Macro!$I$45,Macro!$Q$45,IF(BG$15=Macro!$I$46,IF(BG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":13888.888888888891},{"$f":"IF(BH$11=\"\",0,BH581/(1+IF(BH$15=Macro!$I$44,Macro!$Q$44,IF(BH$15=Macro!$I$45,Macro!$Q$45,IF(BH$15=Macro!$I$46,IF(BH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":13888.888888888891},{"$f":"IF(BI$11=\"\",0,BI581/(1+IF(BI$15=Macro!$I$44,Macro!$Q$44,IF(BI$15=Macro!$I$45,Macro!$Q$45,IF(BI$15=Macro!$I$46,IF(BI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":13888.888888888891},{"$f":"IF(BJ$11=\"\",0,BJ581/(1+IF(BJ$15=Macro!$I$44,Macro!$Q$44,IF(BJ$15=Macro!$I$45,Macro!$Q$45,IF(BJ$15=Macro!$I$46,IF(BJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":13888.888888888891},{"$f":"IF(BK$11=\"\",0,BK581/(1+IF(BK$15=Macro!$I$44,Macro!$Q$44,IF(BK$15=Macro!$I$45,Macro!$Q$45,IF(BK$15=Macro!$I$46,IF(BK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":13888.888888888891},{"$f":"IF(BL$11=\"\",0,BL581/(1+IF(BL$15=Macro!$I$44,Macro!$Q$44,IF(BL$15=Macro!$I$45,Macro!$Q$45,IF(BL$15=Macro!$I$46,IF(BL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":13888.888888888891},{"$f":"IF(BM$11=\"\",0,BM581/(1+IF(BM$15=Macro!$I$44,Macro!$Q$44,IF(BM$15=Macro!$I$45,Macro!$Q$45,IF(BM$15=Macro!$I$46,IF(BM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":13888.888888888891},{"$f":"IF(BN$11=\"\",0,BN581/(1+IF(BN$15=Macro!$I$44,Macro!$Q$44,IF(BN$15=Macro!$I$45,Macro!$Q$45,IF(BN$15=Macro!$I$46,IF(BN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":13888.888888888891},{"$f":"IF(BO$11=\"\",0,BO581/(1+IF(BO$15=Macro!$I$44,Macro!$Q$44,IF(BO$15=Macro!$I$45,Macro!$Q$45,IF(BO$15=Macro!$I$46,IF(BO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":13888.888888888891},{"$f":"IF(BP$11=\"\",0,BP581/(1+IF(BP$15=Macro!$I$44,Macro!$Q$44,IF(BP$15=Macro!$I$45,Macro!$Q$45,IF(BP$15=Macro!$I$46,IF(BP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":13888.888888888891},{"$f":"IF(BQ$11=\"\",0,BQ581/(1+IF(BQ$15=Macro!$I$44,Macro!$Q$44,IF(BQ$15=Macro!$I$45,Macro!$Q$45,IF(BQ$15=Macro!$I$46,IF(BQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":13888.888888888891},{"$f":"IF(BR$11=\"\",0,BR581/(1+IF(BR$15=Macro!$I$44,Macro!$Q$44,IF(BR$15=Macro!$I$45,Macro!$Q$45,IF(BR$15=Macro!$I$46,IF(BR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":13888.888888888891},{"$f":"IF(BS$11=\"\",0,BS581/(1+IF(BS$15=Macro!$I$44,Macro!$Q$44,IF(BS$15=Macro!$I$45,Macro!$Q$45,IF(BS$15=Macro!$I$46,IF(BS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":13888.888888888891},{"$f":"IF(BT$11=\"\",0,BT581/(1+IF(BT$15=Macro!$I$44,Macro!$Q$44,IF(BT$15=Macro!$I$45,Macro!$Q$45,IF(BT$15=Macro!$I$46,IF(BT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":13888.888888888891},{"$f":"IF(BU$11=\"\",0,BU581/(1+IF(BU$15=Macro!$I$44,Macro!$Q$44,IF(BU$15=Macro!$I$45,Macro!$Q$45,IF(BU$15=Macro!$I$46,IF(BU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":13888.888888888891},{"$f":"IF(BV$11=\"\",0,BV581/(1+IF(BV$15=Macro!$I$44,Macro!$Q$44,IF(BV$15=Macro!$I$45,Macro!$Q$45,IF(BV$15=Macro!$I$46,IF(BV$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BV$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":13888.888888888891},{"$f":"IF(BW$11=\"\",0,BW581/(1+IF(BW$15=Macro!$I$44,Macro!$Q$44,IF(BW$15=Macro!$I$45,Macro!$Q$45,IF(BW$15=Macro!$I$46,IF(BW$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BW$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":13888.888888888891},{"$f":"IF(BX$11=\"\",0,BX581/(1+IF(BX$15=Macro!$I$44,Macro!$Q$44,IF(BX$15=Macro!$I$45,Macro!$Q$45,IF(BX$15=Macro!$I$46,IF(BX$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BX$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":13888.888888888891},{"$f":"IF(BY$11=\"\",0,BY581/(1+IF(BY$15=Macro!$I$44,Macro!$Q$44,IF(BY$15=Macro!$I$45,Macro!$Q$45,IF(BY$15=Macro!$I$46,IF(BY$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BY$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":13888.888888888891},{"$f":"IF(BZ$11=\"\",0,BZ581/(1+IF(BZ$15=Macro!$I$44,Macro!$Q$44,IF(BZ$15=Macro!$I$45,Macro!$Q$45,IF(BZ$15=Macro!$I$46,IF(BZ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(BZ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":13888.888888888891},{"$f":"IF(CA$11=\"\",0,CA581/(1+IF(CA$15=Macro!$I$44,Macro!$Q$44,IF(CA$15=Macro!$I$45,Macro!$Q$45,IF(CA$15=Macro!$I$46,IF(CA$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CA$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":13888.888888888891},{"$f":"IF(CB$11=\"\",0,CB581/(1+IF(CB$15=Macro!$I$44,Macro!$Q$44,IF(CB$15=Macro!$I$45,Macro!$Q$45,IF(CB$15=Macro!$I$46,IF(CB$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CB$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":13888.888888888891},{"$f":"IF(CC$11=\"\",0,CC581/(1+IF(CC$15=Macro!$I$44,Macro!$Q$44,IF(CC$15=Macro!$I$45,Macro!$Q$45,IF(CC$15=Macro!$I$46,IF(CC$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CC$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":13888.888888888891},{"$f":"IF(CD$11=\"\",0,CD581/(1+IF(CD$15=Macro!$I$44,Macro!$Q$44,IF(CD$15=Macro!$I$45,Macro!$Q$45,IF(CD$15=Macro!$I$46,IF(CD$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CD$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":13888.888888888891},{"$f":"IF(CE$11=\"\",0,CE581/(1+IF(CE$15=Macro!$I$44,Macro!$Q$44,IF(CE$15=Macro!$I$45,Macro!$Q$45,IF(CE$15=Macro!$I$46,IF(CE$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CE$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":13888.888888888891},{"$f":"IF(CF$11=\"\",0,CF581/(1+IF(CF$15=Macro!$I$44,Macro!$Q$44,IF(CF$15=Macro!$I$45,Macro!$Q$45,IF(CF$15=Macro!$I$46,IF(CF$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CF$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":13888.888888888891},{"$f":"IF(CG$11=\"\",0,CG581/(1+IF(CG$15=Macro!$I$44,Macro!$Q$44,IF(CG$15=Macro!$I$45,Macro!$Q$45,IF(CG$15=Macro!$I$46,IF(CG$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CG$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":13888.888888888891},{"$f":"IF(CH$11=\"\",0,CH581/(1+IF(CH$15=Macro!$I$44,Macro!$Q$44,IF(CH$15=Macro!$I$45,Macro!$Q$45,IF(CH$15=Macro!$I$46,IF(CH$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CH$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":13888.888888888891},{"$f":"IF(CI$11=\"\",0,CI581/(1+IF(CI$15=Macro!$I$44,Macro!$Q$44,IF(CI$15=Macro!$I$45,Macro!$Q$45,IF(CI$15=Macro!$I$46,IF(CI$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CI$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":0},{"$f":"IF(CJ$11=\"\",0,CJ581/(1+IF(CJ$15=Macro!$I$44,Macro!$Q$44,IF(CJ$15=Macro!$I$45,Macro!$Q$45,IF(CJ$15=Macro!$I$46,IF(CJ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CJ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":0},{"$f":"IF(CK$11=\"\",0,CK581/(1+IF(CK$15=Macro!$I$44,Macro!$Q$44,IF(CK$15=Macro!$I$45,Macro!$Q$45,IF(CK$15=Macro!$I$46,IF(CK$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CK$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":0},{"$f":"IF(CL$11=\"\",0,CL581/(1+IF(CL$15=Macro!$I$44,Macro!$Q$44,IF(CL$15=Macro!$I$45,Macro!$Q$45,IF(CL$15=Macro!$I$46,IF(CL$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CL$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":0},{"$f":"IF(CM$11=\"\",0,CM581/(1+IF(CM$15=Macro!$I$44,Macro!$Q$44,IF(CM$15=Macro!$I$45,Macro!$Q$45,IF(CM$15=Macro!$I$46,IF(CM$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CM$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":0},{"$f":"IF(CN$11=\"\",0,CN581/(1+IF(CN$15=Macro!$I$44,Macro!$Q$44,IF(CN$15=Macro!$I$45,Macro!$Q$45,IF(CN$15=Macro!$I$46,IF(CN$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CN$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":0},{"$f":"IF(CO$11=\"\",0,CO581/(1+IF(CO$15=Macro!$I$44,Macro!$Q$44,IF(CO$15=Macro!$I$45,Macro!$Q$45,IF(CO$15=Macro!$I$46,IF(CO$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CO$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":0},{"$f":"IF(CP$11=\"\",0,CP581/(1+IF(CP$15=Macro!$I$44,Macro!$Q$44,IF(CP$15=Macro!$I$45,Macro!$Q$45,IF(CP$15=Macro!$I$46,IF(CP$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CP$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":0},{"$f":"IF(CQ$11=\"\",0,CQ581/(1+IF(CQ$15=Macro!$I$44,Macro!$Q$44,IF(CQ$15=Macro!$I$45,Macro!$Q$45,IF(CQ$15=Macro!$I$46,IF(CQ$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CQ$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":0},{"$f":"IF(CR$11=\"\",0,CR581/(1+IF(CR$15=Macro!$I$44,Macro!$Q$44,IF(CR$15=Macro!$I$45,Macro!$Q$45,IF(CR$15=Macro!$I$46,IF(CR$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CR$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":0},{"$f":"IF(CS$11=\"\",0,CS581/(1+IF(CS$15=Macro!$I$44,Macro!$Q$44,IF(CS$15=Macro!$I$45,Macro!$Q$45,IF(CS$15=Macro!$I$46,IF(CS$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CS$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":0},{"$f":"IF(CT$11=\"\",0,CT581/(1+IF(CT$15=Macro!$I$44,Macro!$Q$44,IF(CT$15=Macro!$I$45,Macro!$Q$45,IF(CT$15=Macro!$I$46,IF(CT$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CT$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":0},{"$f":"IF(CU$11=\"\",0,CU581/(1+IF(CU$15=Macro!$I$44,Macro!$Q$44,IF(CU$15=Macro!$I$45,Macro!$Q$45,IF(CU$15=Macro!$I$46,IF(CU$7-$AA$7<Macro!$J$47,Macro!$Q$47,IF(CU$7-$AA$7<Macro!$J$48,Macro!$Q$48,IF($E549=\"\",Macro!$Q$43,$E549))),IF($E549=\"\",Macro!$Q$43,$E549))))))","v":0}]
[{"$f":"ROW()","v":603},{"$f":"Lists!$CU$24","v":"BS"},null,null,null,null,null,{"$f":"H600","v":"Внеоборотные активы"},{"$f":"I601","v":"Капзатраты разовые амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L603)=0,$L603=0,$L603=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L603)))","v":"Получение документов"},null,{"$f":"L602+1","v":2},"руб.",null,null,null,{"$f":"Lists!$AU$17","v":"учет"},null,null,null,null,null,null,{"$f":"IF($B603=Lists!$CU$24,SUMIFS($Z603:$CV603,$Z$2:$CV$2,Periods!$Q$18),SUM($Z603:$CV603))","v":12500},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z558:AA558)-SUM($Z590:AA590))","v":750000},{"$f":"IF(AB$11=\"\",0,SUM($Z558:AB558)-SUM($Z590:AB590))","v":737500},{"$f":"IF(AC$11=\"\",0,SUM($Z558:AC558)-SUM($Z590:AC590))","v":725000},{"$f":"IF(AD$11=\"\",0,SUM($Z558:AD558)-SUM($Z590:AD590))","v":712500},{"$f":"IF(AE$11=\"\",0,SUM($Z558:AE558)-SUM($Z590:AE590))","v":700000},{"$f":"IF(AF$11=\"\",0,SUM($Z558:AF558)-SUM($Z590:AF590))","v":687500},{"$f":"IF(AG$11=\"\",0,SUM($Z558:AG558)-SUM($Z590:AG590))","v":675000},{"$f":"IF(AH$11=\"\",0,SUM($Z558:AH558)-SUM($Z590:AH590))","v":662500},{"$f":"IF(AI$11=\"\",0,SUM($Z558:AI558)-SUM($Z590:AI590))","v":650000},{"$f":"IF(AJ$11=\"\",0,SUM($Z558:AJ558)-SUM($Z590:AJ590))","v":637500},{"$f":"IF(AK$11=\"\",0,SUM($Z558:AK558)-SUM($Z590:AK590))","v":625000},{"$f":"IF(AL$11=\"\",0,SUM($Z558:AL558)-SUM($Z590:AL590))","v":612500},{"$f":"IF(AM$11=\"\",0,SUM($Z558:AM558)-SUM($Z590:AM590))","v":600000},{"$f":"IF(AN$11=\"\",0,SUM($Z558:AN558)-SUM($Z590:AN590))","v":587500},{"$f":"IF(AO$11=\"\",0,SUM($Z558:AO558)-SUM($Z590:AO590))","v":575000},{"$f":"IF(AP$11=\"\",0,SUM($Z558:AP558)-SUM($Z590:AP590))","v":562500},{"$f":"IF(AQ$11=\"\",0,SUM($Z558:AQ558)-SUM($Z590:AQ590))","v":550000},{"$f":"IF(AR$11=\"\",0,SUM($Z558:AR558)-SUM($Z590:AR590))","v":537500},{"$f":"IF(AS$11=\"\",0,SUM($Z558:AS558)-SUM($Z590:AS590))","v":525000},{"$f":"IF(AT$11=\"\",0,SUM($Z558:AT558)-SUM($Z590:AT590))","v":512500},{"$f":"IF(AU$11=\"\",0,SUM($Z558:AU558)-SUM($Z590:AU590))","v":500000},{"$f":"IF(AV$11=\"\",0,SUM($Z558:AV558)-SUM($Z590:AV590))","v":487500},{"$f":"IF(AW$11=\"\",0,SUM($Z558:AW558)-SUM($Z590:AW590))","v":475000},{"$f":"IF(AX$11=\"\",0,SUM($Z558:AX558)-SUM($Z590:AX590))","v":462500},{"$f":"IF(AY$11=\"\",0,SUM($Z558:AY558)-SUM($Z590:AY590))","v":450000},{"$f":"IF(AZ$11=\"\",0,SUM($Z558:AZ558)-SUM($Z590:AZ590))","v":437500},{"$f":"IF(BA$11=\"\",0,SUM($Z558:BA558)-SUM($Z590:BA590))","v":425000},{"$f":"IF(BB$11=\"\",0,SUM($Z558:BB558)-SUM($Z590:BB590))","v":412500},{"$f":"IF(BC$11=\"\",0,SUM($Z558:BC558)-SUM($Z590:BC590))","v":400000},{"$f":"IF(BD$11=\"\",0,SUM($Z558:BD558)-SUM($Z590:BD590))","v":387500},{"$f":"IF(BE$11=\"\",0,SUM($Z558:BE558)-SUM($Z590:BE590))","v":375000},{"$f":"IF(BF$11=\"\",0,SUM($Z558:BF558)-SUM($Z590:BF590))","v":362500},{"$f":"IF(BG$11=\"\",0,SUM($Z558:BG558)-SUM($Z590:BG590))","v":350000},{"$f":"IF(BH$11=\"\",0,SUM($Z558:BH558)-SUM($Z590:BH590))","v":337500},{"$f":"IF(BI$11=\"\",0,SUM($Z558:BI558)-SUM($Z590:BI590))","v":325000},{"$f":"IF(BJ$11=\"\",0,SUM($Z558:BJ558)-SUM($Z590:BJ590))","v":312500},{"$f":"IF(BK$11=\"\",0,SUM($Z558:BK558)-SUM($Z590:BK590))","v":300000},{"$f":"IF(BL$11=\"\",0,SUM($Z558:BL558)-SUM($Z590:BL590))","v":287500},{"$f":"IF(BM$11=\"\",0,SUM($Z558:BM558)-SUM($Z590:BM590))","v":275000},{"$f":"IF(BN$11=\"\",0,SUM($Z558:BN558)-SUM($Z590:BN590))","v":262500},{"$f":"IF(BO$11=\"\",0,SUM($Z558:BO558)-SUM($Z590:BO590))","v":250000},{"$f":"IF(BP$11=\"\",0,SUM($Z558:BP558)-SUM($Z590:BP590))","v":237500},{"$f":"IF(BQ$11=\"\",0,SUM($Z558:BQ558)-SUM($Z590:BQ590))","v":225000},{"$f":"IF(BR$11=\"\",0,SUM($Z558:BR558)-SUM($Z590:BR590))","v":212500},{"$f":"IF(BS$11=\"\",0,SUM($Z558:BS558)-SUM($Z590:BS590))","v":200000},{"$f":"IF(BT$11=\"\",0,SUM($Z558:BT558)-SUM($Z590:BT590))","v":187500},{"$f":"IF(BU$11=\"\",0,SUM($Z558:BU558)-SUM($Z590:BU590))","v":175000},{"$f":"IF(BV$11=\"\",0,SUM($Z558:BV558)-SUM($Z590:BV590))","v":162500},{"$f":"IF(BW$11=\"\",0,SUM($Z558:BW558)-SUM($Z590:BW590))","v":150000},{"$f":"IF(BX$11=\"\",0,SUM($Z558:BX558)-SUM($Z590:BX590))","v":137500},{"$f":"IF(BY$11=\"\",0,SUM($Z558:BY558)-SUM($Z590:BY590))","v":125000},{"$f":"IF(BZ$11=\"\",0,SUM($Z558:BZ558)-SUM($Z590:BZ590))","v":112500},{"$f":"IF(CA$11=\"\",0,SUM($Z558:CA558)-SUM($Z590:CA590))","v":100000},{"$f":"IF(CB$11=\"\",0,SUM($Z558:CB558)-SUM($Z590:CB590))","v":87500},{"$f":"IF(CC$11=\"\",0,SUM($Z558:CC558)-SUM($Z590:CC590))","v":75000},{"$f":"IF(CD$11=\"\",0,SUM($Z558:CD558)-SUM($Z590:CD590))","v":62500},{"$f":"IF(CE$11=\"\",0,SUM($Z558:CE558)-SUM($Z590:CE590))","v":50000},{"$f":"IF(CF$11=\"\",0,SUM($Z558:CF558)-SUM($Z590:CF590))","v":37500},{"$f":"IF(CG$11=\"\",0,SUM($Z558:CG558)-SUM($Z590:CG590))","v":25000},{"$f":"IF(CH$11=\"\",0,SUM($Z558:CH558)-SUM($Z590:CH590))","v":12500},{"$f":"IF(CI$11=\"\",0,SUM($Z558:CI558)-SUM($Z590:CI590))","v":0},{"$f":"IF(CJ$11=\"\",0,SUM($Z558:CJ558)-SUM($Z590:CJ590))","v":0},{"$f":"IF(CK$11=\"\",0,SUM($Z558:CK558)-SUM($Z590:CK590))","v":0},{"$f":"IF(CL$11=\"\",0,SUM($Z558:CL558)-SUM($Z590:CL590))","v":0},{"$f":"IF(CM$11=\"\",0,SUM($Z558:CM558)-SUM($Z590:CM590))","v":0},{"$f":"IF(CN$11=\"\",0,SUM($Z558:CN558)-SUM($Z590:CN590))","v":0},{"$f":"IF(CO$11=\"\",0,SUM($Z558:CO558)-SUM($Z590:CO590))","v":0},{"$f":"IF(CP$11=\"\",0,SUM($Z558:CP558)-SUM($Z590:CP590))","v":0},{"$f":"IF(CQ$11=\"\",0,SUM($Z558:CQ558)-SUM($Z590:CQ590))","v":0},{"$f":"IF(CR$11=\"\",0,SUM($Z558:CR558)-SUM($Z590:CR590))","v":0},{"$f":"IF(CS$11=\"\",0,SUM($Z558:CS558)-SUM($Z590:CS590))","v":0},{"$f":"IF(CT$11=\"\",0,SUM($Z558:CT558)-SUM($Z590:CT590))","v":0},{"$f":"IF(CU$11=\"\",0,SUM($Z558:CU558)-SUM($Z590:CU590))","v":0}]
[{"$f":"ROW()","v":612},{"$f":"Lists!$CU$19","v":"PL(-)"},null,null,null,null,null,{"$f":"Lists!$BW$13","v":"Налоги на внеоборотные активы"},null,null,null,null,"руб.",null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"IF($B612=Lists!$CU$24,SUMIFS($Z612:$CV612,$Z$2:$CV$2,Periods!$Q$18),SUM($Z612:$CV612))","v":5657361.111111111},null,null,{"$f":"IF(AA$11=\"\",0,SUMPRODUCT(AA$602:AA$609,CapEx!AA$86:AA$93))","v":68750},{"$f":"IF(AB$11=\"\",0,SUMPRODUCT(AB$602:AB$609,CapEx!AB$86:AB$93))","v":183333.33333333334},{"$f":"IF(AC$11=\"\",0,SUMPRODUCT(AC$602:AC$609,CapEx!AC$86:AC$93))","v":180277.77777777775},{"$f":"IF(AD$11=\"\",0,SUMPRODUCT(AD$602:AD$609,CapEx!AD$86:AD$93))","v":177222.22222222222},{"$f":"IF(AE$11=\"\",0,SUMPRODUCT(AE$602:AE$609,CapEx!AE$86:AE$93))","v":174166.66666666666},{"$f":"IF(AF$11=\"\",0,SUMPRODUCT(AF$602:AF$609,CapEx!AF$86:AF$93))","v":171111.11111111109},{"$f":"IF(AG$11=\"\",0,SUMPRODUCT(AG$602:AG$609,CapEx!AG$86:AG$93))","v":168055.55555555556},{"$f":"IF(AH$11=\"\",0,SUMPRODUCT(AH$602:AH$609,CapEx!AH$86:AH$93))","v":165000},{"$f":"IF(AI$11=\"\",0,SUMPRODUCT(AI$602:AI$609,CapEx!AI$86:AI$93))","v":161944.44444444444},{"$f":"IF(AJ$11=\"\",0,SUMPRODUCT(AJ$602:AJ$609,CapEx!AJ$86:AJ$93))","v":158888.88888888891},{"$f":"IF(AK$11=\"\",0,SUMPRODUCT(AK$602:AK$609,CapEx!AK$86:AK$93))","v":155833.33333333334},{"$f":"IF(AL$11=\"\",0,SUMPRODUCT(AL$602:AL$609,CapEx!AL$86:AL$93))","v":152777.77777777778},{"$f":"IF(AM$11=\"\",0,SUMPRODUCT(AM$602:AM$609,CapEx!AM$86:AM$93))","v":149722.22222222222},{"$f":"IF(AN$11=\"\",0,SUMPRODUCT(AN$602:AN$609,CapEx!AN$86:AN$93))","v":146666.66666666666},{"$f":"IF(AO$11=\"\",0,SUMPRODUCT(AO$602:AO$609,CapEx!AO$86:AO$93))","v":143611.11111111109},{"$f":"IF(AP$11=\"\",0,SUMPRODUCT(AP$602:AP$609,CapEx!AP$86:AP$93))","v":140555.55555555553},{"$f":"IF(AQ$11=\"\",0,SUMPRODUCT(AQ$602:AQ$609,CapEx!AQ$86:AQ$93))","v":137500},{"$f":"IF(AR$11=\"\",0,SUMPRODUCT(AR$602:AR$609,CapEx!AR$86:AR$93))","v":134444.44444444444},{"$f":"IF(AS$11=\"\",0,SUMPRODUCT(AS$602:AS$609,CapEx!AS$86:AS$93))","v":131388.88888888888},{"$f":"IF(AT$11=\"\",0,SUMPRODUCT(AT$602:AT$609,CapEx!AT$86:AT$93))","v":128333.33333333333},{"$f":"IF(AU$11=\"\",0,SUMPRODUCT(AU$602:AU$609,CapEx!AU$86:AU$93))","v":125277.77777777775},{"$f":"IF(AV$11=\"\",0,SUMPRODUCT(AV$602:AV$609,CapEx!AV$86:AV$93))","v":122222.22222222219},{"$f":"IF(AW$11=\"\",0,SUMPRODUCT(AW$602:AW$609,CapEx!AW$86:AW$93))","v":119166.66666666664},{"$f":"IF(AX$11=\"\",0,SUMPRODUCT(AX$602:AX$609,CapEx!AX$86:AX$93))","v":116111.11111111109},{"$f":"IF(AY$11=\"\",0,SUMPRODUCT(AY$602:AY$609,CapEx!AY$86:AY$93))","v":113055.55555555553},{"$f":"IF(AZ$11=\"\",0,SUMPRODUCT(AZ$602:AZ$609,CapEx!AZ$86:AZ$93))","v":110000},{"$f":"IF(BA$11=\"\",0,SUMPRODUCT(BA$602:BA$609,CapEx!BA$86:BA$93))","v":106944.44444444444},{"$f":"IF(BB$11=\"\",0,SUMPRODUCT(BB$602:BB$609,CapEx!BB$86:BB$93))","v":103888.88888888889},{"$f":"IF(BC$11=\"\",0,SUMPRODUCT(BC$602:BC$609,CapEx!BC$86:BC$93))","v":100833.33333333333},{"$f":"IF(BD$11=\"\",0,SUMPRODUCT(BD$602:BD$609,CapEx!BD$86:BD$93))","v":97777.777777777781},{"$f":"IF(BE$11=\"\",0,SUMPRODUCT(BE$602:BE$609,CapEx!BE$86:BE$93))","v":94722.222222222234},{"$f":"IF(BF$11=\"\",0,SUMPRODUCT(BF$602:BF$609,CapEx!BF$86:BF$93))","v":91666.666666666672},{"$f":"IF(BG$11=\"\",0,SUMPRODUCT(BG$602:BG$609,CapEx!BG$86:BG$93))","v":88611.111111111124},{"$f":"IF(BH$11=\"\",0,SUMPRODUCT(BH$602:BH$609,CapEx!BH$86:BH$93))","v":85555.555555555577},{"$f":"IF(BI$11=\"\",0,SUMPRODUCT(BI$602:BI$609,CapEx!BI$86:BI$93))","v":82500.000000000015},{"$f":"IF(BJ$11=\"\",0,SUMPRODUCT(BJ$602:BJ$609,CapEx!BJ$86:BJ$93))","v":79444.444444444467},{"$f":"IF(BK$11=\"\",0,SUMPRODUCT(BK$602:BK$609,CapEx!BK$86:BK$93))","v":76388.888888888905},{"$f":"IF(BL$11=\"\",0,SUMPRODUCT(BL$602:BL$609,CapEx!BL$86:BL$93))","v":73333.333333333358},{"$f":"IF(BM$11=\"\",0,SUMPRODUCT(BM$602:BM$609,CapEx!BM$86:BM$93))","v":70277.77777777781},{"$f":"IF(BN$11=\"\",0,SUMPRODUCT(BN$602:BN$609,CapEx!BN$86:BN$93))","v":67222.222222222248},{"$f":"IF(BO$11=\"\",0,SUMPRODUCT(BO$602:BO$609,CapEx!BO$86:BO$93))","v":64166.666666666701},{"$f":"IF(BP$11=\"\",0,SUMPRODUCT(BP$602:BP$609,CapEx!BP$86:BP$93))","v":61111.111111111153},{"$f":"IF(BQ$11=\"\",0,SUMPRODUCT(BQ$602:BQ$609,CapEx!BQ$86:BQ$93))","v":58055.555555555591},{"$f":"IF(BR$11=\"\",0,SUMPRODUCT(BR$602:BR$609,CapEx!BR$86:BR$93))","v":55000.000000000022},{"$f":"IF(BS$11=\"\",0,SUMPRODUCT(BS$602:BS$609,CapEx!BS$86:BS$93))","v":51944.44444444446},{"$f":"IF(BT$11=\"\",0,SUMPRODUCT(BT$602:BT$609,CapEx!BT$86:BT$93))","v":48888.888888888898},{"$f":"IF(BU$11=\"\",0,SUMPRODUCT(BU$602:BU$609,CapEx!BU$86:BU$93))","v":45833.333333333336},{"$f":"IF(BV$11=\"\",0,SUMPRODUCT(BV$602:BV$609,CapEx!BV$86:BV$93))","v":42777.777777777774},{"$f":"IF(BW$11=\"\",0,SUMPRODUCT(BW$602:BW$609,CapEx!BW$86:BW$93))","v":39722.222222222204},{"$f":"IF(BX$11=\"\",0,SUMPRODUCT(BX$602:BX$609,CapEx!BX$86:BX$93))","v":36666.66666666665},{"$f":"IF(BY$11=\"\",0,SUMPRODUCT(BY$602:BY$609,CapEx!BY$86:BY$93))","v":33611.11111111108},{"$f":"IF(BZ$11=\"\",0,SUMPRODUCT(BZ$602:BZ$609,CapEx!BZ$86:BZ$93))","v":30555.555555555522},{"$f":"IF(CA$11=\"\",0,SUMPRODUCT(CA$602:CA$609,CapEx!CA$86:CA$93))","v":27499.999999999956},{"$f":"IF(CB$11=\"\",0,SUMPRODUCT(CB$602:CB$609,CapEx!CB$86:CB$93))","v":24444.444444444394},{"$f":"IF(CC$11=\"\",0,SUMPRODUCT(CC$602:CC$609,CapEx!CC$86:CC$93))","v":21388.888888888832},{"$f":"IF(CD$11=\"\",0,SUMPRODUCT(CD$602:CD$609,CapEx!CD$86:CD$93))","v":18333.33333333327},{"$f":"IF(CE$11=\"\",0,SUMPRODUCT(CE$602:CE$609,CapEx!CE$86:CE$93))","v":15277.777777777706},{"$f":"IF(CF$11=\"\",0,SUMPRODUCT(CF$602:CF$609,CapEx!CF$86:CF$93))","v":12222.222222222143},{"$f":"IF(CG$11=\"\",0,SUMPRODUCT(CG$602:CG$609,CapEx!CG$86:CG$93))","v":9166.6666666665806},{"$f":"IF(CH$11=\"\",0,SUMPRODUCT(CH$602:CH$609,CapEx!CH$86:CH$93))","v":6111.1111111110185},{"$f":"IF(CI$11=\"\",0,SUMPRODUCT(CI$602:CI$609,CapEx!CI$86:CI$93))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMPRODUCT(CJ$602:CJ$609,CapEx!CJ$86:CJ$93))","v":0},{"$f":"IF(CK$11=\"\",0,SUMPRODUCT(CK$602:CK$609,CapEx!CK$86:CK$93))","v":0},{"$f":"IF(CL$11=\"\",0,SUMPRODUCT(CL$602:CL$609,CapEx!CL$86:CL$93))","v":0},{"$f":"IF(CM$11=\"\",0,SUMPRODUCT(CM$602:CM$609,CapEx!CM$86:CM$93))","v":0},{"$f":"IF(CN$11=\"\",0,SUMPRODUCT(CN$602:CN$609,CapEx!CN$86:CN$93))","v":0},{"$f":"IF(CO$11=\"\",0,SUMPRODUCT(CO$602:CO$609,CapEx!CO$86:CO$93))","v":0},{"$f":"IF(CP$11=\"\",0,SUMPRODUCT(CP$602:CP$609,CapEx!CP$86:CP$93))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMPRODUCT(CQ$602:CQ$609,CapEx!CQ$86:CQ$93))","v":0},{"$f":"IF(CR$11=\"\",0,SUMPRODUCT(CR$602:CR$609,CapEx!CR$86:CR$93))","v":0},{"$f":"IF(CS$11=\"\",0,SUMPRODUCT(CS$602:CS$609,CapEx!CS$86:CS$93))","v":0},{"$f":"IF(CT$11=\"\",0,SUMPRODUCT(CT$602:CT$609,CapEx!CT$86:CT$93))","v":0},{"$f":"IF(CU$11=\"\",0,SUMPRODUCT(CU$602:CU$609,CapEx!CU$86:CU$93))","v":0}]
[{"$f":"ROW()","v":628},null,null,null,null,null,null,{"$f":"Items!$BO$19","v":"НДС начисленный"},null,null,null,null,{"$f":"Prdction!$M$382","v":"руб."},null,null,null,{"$f":"Lists!$AU$16","v":"начисление"},null,null,null,null,null,null,{"$f":"IF($B628=Lists!$CU$24,SUMIFS($Z628:$CV628,$Z$2:$CV$2,Periods!$Q$18),SUM($Z628:$CV628))","v":259718974.85656056},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA$15:AA626,$H$15:$H626,Items!$BO$19,$I$15:$I626,\"\")-SUMIFS(AA$15:AA626,$H$15:$H626,Items!$BO$20,$I$15:$I626,\"\"))","v":-129723.83856481485},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB$15:AB626,$H$15:$H626,Items!$BO$19,$I$15:$I626,\"\")-SUMIFS(AB$15:AB626,$H$15:$H626,Items!$BO$20,$I$15:$I626,\"\"))","v":-46618.634013888892},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC$15:AC626,$H$15:$H626,Items!$BO$19,$I$15:$I626,\"\")-SUMIFS(AC$15:AC626,$H$15:$H626,Items!$BO$20,$I$15:$I626,\"\"))","v":33982.158425925998},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD$15:AD626,$H$15:$H626,Items!$BO$19,$I$15:$I626,\"\")-SUMIFS(AD$15:AD626,$H$15:$H626,Items!$BO$20,$I$15:$I626,\"\"))","v":-78533.688064444403},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE$15:AE626,$H$15:$H626,Items!$BO$19,$I$15:$I626,\"\")-SUMIFS(AE$15:AE626,$H$15:$H626,Items!$BO$20,$I$15:$I626,\"\"))","v":-130568.66021666682},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF$15:AF626,$H$15:$H626,Items!$BO$19,$I$15:$I626,\"\")-SUMIFS(AF$15:AF626,$H$15:$H626,Items!$BO$20,$I$15:$I626,\"\"))","v":71846.100565944449},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG$15:AG626,$H$15:$H626,Items!$BO$19,$I$15:$I626,\"\")-SUMIFS(AG$15:AG626,$H$15:$H626,Items!$BO$20,$I$15:$I626,\"\"))","v":203928.76779720024},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH$15:AH626,$H$15:$H626,Items!$BO$19,$I$15:$I626,\"\")-SUMIFS(AH$15:AH626,$H$15:$H626,Items!$BO$20,$I$15:$I626,\"\"))","v":41874.576725813444},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI$15:AI626,$H$15:$H626,Items!$BO$19,$I$15:$I626,\"\")-SUMIFS(AI$15:AI626,$H$15:$H626,Items!$BO$20,$I$15:$I626,\"\"))","v":-95076.172588033194},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ$15:AJ626,$H$15:$H626,Items!$BO$19,$I$15:$I626,\"\")-SUMIFS(AJ$15:AJ626,$H$15:$H626,Items!$BO$20,$I$15:$I626,\"\"))","v":355706.70365449716},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK$15:AK626,$H$15:$H626,Items!$BO$19,$I$15:$I626,\"\")-SUMIFS(AK$15:AK626,$H$15:$H626,Items!$BO$20,$I$15:$I626,\"\"))","v":574467.26483396301},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL$15:AL626,$H$15:$H626,Items!$BO$19,$I$15:$I626,\"\")-SUMIFS(AL$15:AL626,$H$15:$H626,Items!$BO$20,$I$15:$I626,\"\"))","v":398501.55349639989},{"$f":"IF(AM$11=\"\",0,SUMIFS(AM$15:AM626,$H$15:$H626,Items!$BO$19,$I$15:$I626,\"\")-SUMIFS(AM$15:AM626,$H$15:$H626,Items!$BO$20,$I$15:$I626,\"\"))","v":-6886.5854123915778},{"$f":"IF(AN$11=\"\",0,SUMIFS(AN$15:AN626,$H$15:$H626,Items!$BO$19,$I$15:$I626,\"\")-SUMIFS(AN$15:AN626,$H$15:$H626,Items!$BO$20,$I$15:$I626,\"\"))","v":455229.12564393459},{"$f":"IF(AO$11=\"\",0,SUMIFS(AO$15:AO626,$H$15:$H626,Items!$BO$19,$I$15:$I626,\"\")-SUMIFS(AO$15:AO626,$H$15:$H626,Items!$BO$20,$I$15:$I626,\"\"))","v":1172030.8642403404},{"$f":"IF(AP$11=\"\",0,SUMIFS(AP$15:AP626,$H$15:$H626,Items!$BO$19,$I$15:$I626,\"\")-SUMIFS(AP$15:AP626,$H$15:$H626,Items!$BO$20,$I$15:$I626,\"\"))","v":877226.68394434685},{"$f":"IF(AQ$11=\"\",0,SUMIFS(AQ$15:AQ626,$H$15:$H626,Items!$BO$19,$I$15:$I626,\"\")-SUMIFS(AQ$15:AQ626,$H$15:$H626,Items!$BO$20,$I$15:$I626,\"\"))","v":294512.81811856711},{"$f":"IF(AR$11=\"\",0,SUMIFS(AR$15:AR626,$H$15:$H626,Items!$BO$19,$I$15:$I626,\"\")-SUMIFS(AR$15:AR626,$H$15:$H626,Items!$BO$20,$I$15:$I626,\"\"))","v":1093275.5118106534},{"$f":"IF(AS$11=\"\",0,SUMIFS(AS$15:AS626,$H$15:$H626,Items!$BO$19,$I$15:$I626,\"\")-SUMIFS(AS$15:AS626,$H$15:$H626,Items!$BO$20,$I$15:$I626,\"\"))","v":1454408.5262845804},{"$f":"IF(AT$11=\"\",0,SUMIFS(AT$15:AT626,$H$15:$H626,Items!$BO$19,$I$15:$I626,\"\")-SUMIFS(AT$15:AT626,$H$15:$H626,Items!$BO$20,$I$15:$I626,\"\"))","v":998526.62133291643},{"$f":"IF(AU$11=\"\",0,SUMIFS(AU$15:AU626,$H$15:$H626,Items!$BO$19,$I$15:$I626,\"\")-SUMIFS(AU$15:AU626,$H$15:$H626,Items!$BO$20,$I$15:$I626,\"\"))","v":605905.23310397612},{"$f":"IF(AV$11=\"\",0,SUMIFS(AV$15:AV626,$H$15:$H626,Items!$BO$19,$I$15:$I626,\"\")-SUMIFS(AV$15:AV626,$H$15:$H626,Items!$BO$20,$I$15:$I626,\"\"))","v":1911286.9705572966},{"$f":"IF(AW$11=\"\",0,SUMIFS(AW$15:AW626,$H$15:$H626,Items!$BO$19,$I$15:$I626,\"\")-SUMIFS(AW$15:AW626,$H$15:$H626,Items!$BO$20,$I$15:$I626,\"\"))","v":2526945.1311193425},{"$f":"IF(AX$11=\"\",0,SUMIFS(AX$15:AX626,$H$15:$H626,Items!$BO$19,$I$15:$I626,\"\")-SUMIFS(AX$15:AX626,$H$15:$H626,Items!$BO$20,$I$15:$I626,\"\"))","v":1926292.5898433505},{"$f":"IF(AY$11=\"\",0,SUMIFS(AY$15:AY626,$H$15:$H626,Items!$BO$19,$I$15:$I626,\"\")-SUMIFS(AY$15:AY626,$H$15:$H626,Items!$BO$20,$I$15:$I626,\"\"))","v":756768.8205656535},{"$f":"IF(AZ$11=\"\",0,SUMIFS(AZ$15:AZ626,$H$15:$H626,Items!$BO$19,$I$15:$I626,\"\")-SUMIFS(AZ$15:AZ626,$H$15:$H626,Items!$BO$20,$I$15:$I626,\"\"))","v":2141526.9137894763},{"$f":"IF(BA$11=\"\",0,SUMIFS(BA$15:BA626,$H$15:$H626,Items!$BO$19,$I$15:$I626,\"\")-SUMIFS(BA$15:BA626,$H$15:$H626,Items!$BO$20,$I$15:$I626,\"\"))","v":2881865.1188968355},{"$f":"IF(BB$11=\"\",0,SUMIFS(BB$15:BB626,$H$15:$H626,Items!$BO$19,$I$15:$I626,\"\")-SUMIFS(BB$15:BB626,$H$15:$H626,Items!$BO$20,$I$15:$I626,\"\"))","v":3023428.2400047621},{"$f":"IF(BC$11=\"\",0,SUMIFS(BC$15:BC626,$H$15:$H626,Items!$BO$19,$I$15:$I626,\"\")-SUMIFS(BC$15:BC626,$H$15:$H626,Items!$BO$20,$I$15:$I626,\"\"))","v":1218994.6528636273},{"$f":"IF(BD$11=\"\",0,SUMIFS(BD$15:BD626,$H$15:$H626,Items!$BO$19,$I$15:$I626,\"\")-SUMIFS(BD$15:BD626,$H$15:$H626,Items!$BO$20,$I$15:$I626,\"\"))","v":3540246.2599386303},{"$f":"IF(BE$11=\"\",0,SUMIFS(BE$15:BE626,$H$15:$H626,Items!$BO$19,$I$15:$I626,\"\")-SUMIFS(BE$15:BE626,$H$15:$H626,Items!$BO$20,$I$15:$I626,\"\"))","v":4628449.7719195951},{"$f":"IF(BF$11=\"\",0,SUMIFS(BF$15:BF626,$H$15:$H626,Items!$BO$19,$I$15:$I626,\"\")-SUMIFS(BF$15:BF626,$H$15:$H626,Items!$BO$20,$I$15:$I626,\"\"))","v":3588150.430952522},{"$f":"IF(BG$11=\"\",0,SUMIFS(BG$15:BG626,$H$15:$H626,Items!$BO$19,$I$15:$I626,\"\")-SUMIFS(BG$15:BG626,$H$15:$H626,Items!$BO$20,$I$15:$I626,\"\"))","v":1455850.2075863117},{"$f":"IF(BH$11=\"\",0,SUMIFS(BH$15:BH626,$H$15:$H626,Items!$BO$19,$I$15:$I626,\"\")-SUMIFS(BH$15:BH626,$H$15:$H626,Items!$BO$20,$I$15:$I626,\"\"))","v":3893764.294406943},{"$f":"IF(BI$11=\"\",0,SUMIFS(BI$15:BI626,$H$15:$H626,Items!$BO$19,$I$15:$I626,\"\")-SUMIFS(BI$15:BI626,$H$15:$H626,Items!$BO$20,$I$15:$I626,\"\"))","v":5035677.9467809144},{"$f":"IF(BJ$11=\"\",0,SUMIFS(BJ$15:BJ626,$H$15:$H626,Items!$BO$19,$I$15:$I626,\"\")-SUMIFS(BJ$15:BJ626,$H$15:$H626,Items!$BO$20,$I$15:$I626,\"\"))","v":5106098.9666794026},{"$f":"IF(BK$11=\"\",0,SUMIFS(BK$15:BK626,$H$15:$H626,Items!$BO$19,$I$15:$I626,\"\")-SUMIFS(BK$15:BK626,$H$15:$H626,Items!$BO$20,$I$15:$I626,\"\"))","v":2164219.0042301114},{"$f":"IF(BL$11=\"\",0,SUMIFS(BL$15:BL626,$H$15:$H626,Items!$BO$19,$I$15:$I626,\"\")-SUMIFS(BL$15:BL626,$H$15:$H626,Items!$BO$20,$I$15:$I626,\"\"))","v":6004764.7555830553},{"$f":"IF(BM$11=\"\",0,SUMIFS(BM$15:BM626,$H$15:$H626,Items!$BO$19,$I$15:$I626,\"\")-SUMIFS(BM$15:BM626,$H$15:$H626,Items!$BO$20,$I$15:$I626,\"\"))","v":7447900.725671567},{"$f":"IF(BN$11=\"\",0,SUMIFS(BN$15:BN626,$H$15:$H626,Items!$BO$19,$I$15:$I626,\"\")-SUMIFS(BN$15:BN626,$H$15:$H626,Items!$BO$20,$I$15:$I626,\"\"))","v":5847799.6089295782},{"$f":"IF(BO$11=\"\",0,SUMIFS(BO$15:BO626,$H$15:$H626,Items!$BO$19,$I$15:$I626,\"\")-SUMIFS(BO$15:BO626,$H$15:$H626,Items!$BO$20,$I$15:$I626,\"\"))","v":2417651.4263939569},{"$f":"IF(BP$11=\"\",0,SUMIFS(BP$15:BP626,$H$15:$H626,Items!$BO$19,$I$15:$I626,\"\")-SUMIFS(BP$15:BP626,$H$15:$H626,Items!$BO$20,$I$15:$I626,\"\"))","v":6674141.7585931281},{"$f":"IF(BQ$11=\"\",0,SUMIFS(BQ$15:BQ626,$H$15:$H626,Items!$BO$19,$I$15:$I626,\"\")-SUMIFS(BQ$15:BQ626,$H$15:$H626,Items!$BO$20,$I$15:$I626,\"\"))","v":8214090.2736991439},{"$f":"IF(BR$11=\"\",0,SUMIFS(BR$15:BR626,$H$15:$H626,Items!$BO$19,$I$15:$I626,\"\")-SUMIFS(BR$15:BR626,$H$15:$H626,Items!$BO$20,$I$15:$I626,\"\"))","v":6197617.2849435778},{"$f":"IF(BS$11=\"\",0,SUMIFS(BS$15:BS626,$H$15:$H626,Items!$BO$19,$I$15:$I626,\"\")-SUMIFS(BS$15:BS626,$H$15:$H626,Items!$BO$20,$I$15:$I626,\"\"))","v":3448687.5264349654},{"$f":"IF(BT$11=\"\",0,SUMIFS(BT$15:BT626,$H$15:$H626,Items!$BO$19,$I$15:$I626,\"\")-SUMIFS(BT$15:BT626,$H$15:$H626,Items!$BO$20,$I$15:$I626,\"\"))","v":9241380.4707086161},{"$f":"IF(BU$11=\"\",0,SUMIFS(BU$15:BU626,$H$15:$H626,Items!$BO$19,$I$15:$I626,\"\")-SUMIFS(BU$15:BU626,$H$15:$H626,Items!$BO$20,$I$15:$I626,\"\"))","v":11348918.318865903},{"$f":"IF(BV$11=\"\",0,SUMIFS(BV$15:BV626,$H$15:$H626,Items!$BO$19,$I$15:$I626,\"\")-SUMIFS(BV$15:BV626,$H$15:$H626,Items!$BO$20,$I$15:$I626,\"\"))","v":8942397.8957128916},{"$f":"IF(BW$11=\"\",0,SUMIFS(BW$15:BW626,$H$15:$H626,Items!$BO$19,$I$15:$I626,\"\")-SUMIFS(BW$15:BW626,$H$15:$H626,Items!$BO$20,$I$15:$I626,\"\"))","v":3872919.7478111265},{"$f":"IF(BX$11=\"\",0,SUMIFS(BX$15:BX626,$H$15:$H626,Items!$BO$19,$I$15:$I626,\"\")-SUMIFS(BX$15:BX626,$H$15:$H626,Items!$BO$20,$I$15:$I626,\"\"))","v":10376232.348710246},{"$f":"IF(BY$11=\"\",0,SUMIFS(BY$15:BY626,$H$15:$H626,Items!$BO$19,$I$15:$I626,\"\")-SUMIFS(BY$15:BY626,$H$15:$H626,Items!$BO$20,$I$15:$I626,\"\"))","v":12623347.800894048},{"$f":"IF(BZ$11=\"\",0,SUMIFS(BZ$15:BZ626,$H$15:$H626,Items!$BO$19,$I$15:$I626,\"\")-SUMIFS(BZ$15:BZ626,$H$15:$H626,Items!$BO$20,$I$15:$I626,\"\"))","v":10048158.855267268},{"$f":"IF(CA$11=\"\",0,SUMIFS(CA$15:CA626,$H$15:$H626,Items!$BO$19,$I$15:$I626,\"\")-SUMIFS(CA$15:CA626,$H$15:$H626,Items!$BO$20,$I$15:$I626,\"\"))","v":3634420.8047965346},{"$f":"IF(CB$11=\"\",0,SUMIFS(CB$15:CB626,$H$15:$H626,Items!$BO$19,$I$15:$I626,\"\")-SUMIFS(CB$15:CB626,$H$15:$H626,Items!$BO$20,$I$15:$I626,\"\"))","v":10442630.396918774},{"$f":"IF(CC$11=\"\",0,SUMIFS(CC$15:CC626,$H$15:$H626,Items!$BO$19,$I$15:$I626,\"\")-SUMIFS(CC$15:CC626,$H$15:$H626,Items!$BO$20,$I$15:$I626,\"\"))","v":15433036.375985634},{"$f":"IF(CD$11=\"\",0,SUMIFS(CD$15:CD626,$H$15:$H626,Items!$BO$19,$I$15:$I626,\"\")-SUMIFS(CD$15:CD626,$H$15:$H626,Items!$BO$20,$I$15:$I626,\"\"))","v":12315279.043167513},{"$f":"IF(CE$11=\"\",0,SUMIFS(CE$15:CE626,$H$15:$H626,Items!$BO$19,$I$15:$I626,\"\")-SUMIFS(CE$15:CE626,$H$15:$H626,Items!$BO$20,$I$15:$I626,\"\"))","v":5117751.4511769153},{"$f":"IF(CF$11=\"\",0,SUMIFS(CF$15:CF626,$H$15:$H626,Items!$BO$19,$I$15:$I626,\"\")-SUMIFS(CF$15:CF626,$H$15:$H626,Items!$BO$20,$I$15:$I626,\"\"))","v":13405453.926908342},{"$f":"IF(CG$11=\"\",0,SUMIFS(CG$15:CG626,$H$15:$H626,Items!$BO$19,$I$15:$I626,\"\")-SUMIFS(CG$15:CG626,$H$15:$H626,Items!$BO$20,$I$15:$I626,\"\"))","v":17241366.17115242},{"$f":"IF(CH$11=\"\",0,SUMIFS(CH$15:CH626,$H$15:$H626,Items!$BO$19,$I$15:$I626,\"\")-SUMIFS(CH$15:CH626,$H$15:$H626,Items!$BO$20,$I$15:$I626,\"\"))","v":15479447.636981808},{"$f":"IF(CI$11=\"\",0,SUMIFS(CI$15:CI626,$H$15:$H626,Items!$BO$19,$I$15:$I626,\"\")-SUMIFS(CI$15:CI626,$H$15:$H626,Items!$BO$20,$I$15:$I626,\"\"))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(CJ$15:CJ626,$H$15:$H626,Items!$BO$19,$I$15:$I626,\"\")-SUMIFS(CJ$15:CJ626,$H$15:$H626,Items!$BO$20,$I$15:$I626,\"\"))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(CK$15:CK626,$H$15:$H626,Items!$BO$19,$I$15:$I626,\"\")-SUMIFS(CK$15:CK626,$H$15:$H626,Items!$BO$20,$I$15:$I626,\"\"))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(CL$15:CL626,$H$15:$H626,Items!$BO$19,$I$15:$I626,\"\")-SUMIFS(CL$15:CL626,$H$15:$H626,Items!$BO$20,$I$15:$I626,\"\"))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(CM$15:CM626,$H$15:$H626,Items!$BO$19,$I$15:$I626,\"\")-SUMIFS(CM$15:CM626,$H$15:$H626,Items!$BO$20,$I$15:$I626,\"\"))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(CN$15:CN626,$H$15:$H626,Items!$BO$19,$I$15:$I626,\"\")-SUMIFS(CN$15:CN626,$H$15:$H626,Items!$BO$20,$I$15:$I626,\"\"))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(CO$15:CO626,$H$15:$H626,Items!$BO$19,$I$15:$I626,\"\")-SUMIFS(CO$15:CO626,$H$15:$H626,Items!$BO$20,$I$15:$I626,\"\"))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(CP$15:CP626,$H$15:$H626,Items!$BO$19,$I$15:$I626,\"\")-SUMIFS(CP$15:CP626,$H$15:$H626,Items!$BO$20,$I$15:$I626,\"\"))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(CQ$15:CQ626,$H$15:$H626,Items!$BO$19,$I$15:$I626,\"\")-SUMIFS(CQ$15:CQ626,$H$15:$H626,Items!$BO$20,$I$15:$I626,\"\"))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(CR$15:CR626,$H$15:$H626,Items!$BO$19,$I$15:$I626,\"\")-SUMIFS(CR$15:CR626,$H$15:$H626,Items!$BO$20,$I$15:$I626,\"\"))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(CS$15:CS626,$H$15:$H626,Items!$BO$19,$I$15:$I626,\"\")-SUMIFS(CS$15:CS626,$H$15:$H626,Items!$BO$20,$I$15:$I626,\"\"))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(CT$15:CT626,$H$15:$H626,Items!$BO$19,$I$15:$I626,\"\")-SUMIFS(CT$15:CT626,$H$15:$H626,Items!$BO$20,$I$15:$I626,\"\"))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(CU$15:CU626,$H$15:$H626,Items!$BO$19,$I$15:$I626,\"\")-SUMIFS(CU$15:CU626,$H$15:$H626,Items!$BO$20,$I$15:$I626,\"\"))","v":0}]
[{"$f":"ROW()","v":645},null,null,null,null,null,null,{"$f":"H642","v":"АКТИВЫ"},{"$f":"Items!$BK$28","v":"Денежные средства"},null,null,null,{"$f":"M642","v":"руб."},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUMIFS($Z645:$CV645,$Z$2:$CV$2,Periods!$Q$18)","v":844073389.53085041},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z637:AA637))","v":-30776103.886944443},{"$f":"IF(AB$11=\"\",0,SUM($Z637:AB637))","v":-45242972.985796295},{"$f":"IF(AC$11=\"\",0,SUM($Z637:AC637))","v":-46632787.611226849},{"$f":"IF(AD$11=\"\",0,SUM($Z637:AD637))","v":-46421195.229150556},{"$f":"IF(AE$11=\"\",0,SUM($Z637:AE637))","v":-45540156.241274998},{"$f":"IF(AF$11=\"\",0,SUM($Z637:AF637))","v":-46922815.569818221},{"$f":"IF(AG$11=\"\",0,SUM($Z637:AG637))","v":-48125653.167418748},{"$f":"IF(AH$11=\"\",0,SUM($Z637:AH637))","v":-51085075.363674402},{"$f":"IF(AI$11=\"\",0,SUM($Z637:AI637))","v":-55895575.67358619},{"$f":"IF(AJ$11=\"\",0,SUM($Z637:AJ637))","v":-56844819.477471173},{"$f":"IF(AK$11=\"\",0,SUM($Z637:AK637))","v":-57604829.576704115},{"$f":"IF(AL$11=\"\",0,SUM($Z637:AL637))","v":-59589992.242729455},{"$f":"IF(AM$11=\"\",0,SUM($Z637:AM637))","v":-64710756.425656117},{"$f":"IF(AN$11=\"\",0,SUM($Z637:AN637))","v":-65709283.88649638},{"$f":"IF(AO$11=\"\",0,SUM($Z637:AO637))","v":-63402439.296643347},{"$f":"IF(AP$11=\"\",0,SUM($Z637:AP637))","v":-61931701.469869874},{"$f":"IF(AQ$11=\"\",0,SUM($Z637:AQ637))","v":-64451576.879175},{"$f":"IF(AR$11=\"\",0,SUM($Z637:AR637))","v":-60157771.195099384},{"$f":"IF(AS$11=\"\",0,SUM($Z637:AS637))","v":-55159387.068686061},{"$f":"IF(AT$11=\"\",0,SUM($Z637:AT637))","v":-53057835.898760363},{"$f":"IF(AU$11=\"\",0,SUM($Z637:AU637))","v":-53904756.962594494},{"$f":"IF(AV$11=\"\",0,SUM($Z637:AV637))","v":-45557880.471334316},{"$f":"IF(AW$11=\"\",0,SUM($Z637:AW637))","v":-36275661.030933544},{"$f":"IF(AX$11=\"\",0,SUM($Z637:AX637))","v":-30840832.876903486},{"$f":"IF(AY$11=\"\",0,SUM($Z637:AY637))","v":-33342141.94426414},{"$f":"IF(AZ$11=\"\",0,SUM($Z637:AZ637))","v":-24183350.790067337},{"$f":"IF(BA$11=\"\",0,SUM($Z637:BA637))","v":-13788143.387642913},{"$f":"IF(BB$11=\"\",0,SUM($Z637:BB637))","v":-2289737.6159924716},{"$f":"IF(BC$11=\"\",0,SUM($Z637:BC637))","v":-4450704.6922038049},{"$f":"IF(BD$11=\"\",0,SUM($Z637:BD637))","v":11242424.893323317},{"$f":"IF(BE$11=\"\",0,SUM($Z637:BE637))","v":29179607.686663751},{"$f":"IF(BF$11=\"\",0,SUM($Z637:BF637))","v":40537701.780614734},{"$f":"IF(BG$11=\"\",0,SUM($Z637:BG637))","v":38099156.967572704},{"$f":"IF(BH$11=\"\",0,SUM($Z637:BH637))","v":55451545.480100103},{"$f":"IF(BI$11=\"\",0,SUM($Z637:BI637))","v":74532606.822421432},{"$f":"IF(BJ$11=\"\",0,SUM($Z637:BJ637))","v":94384076.179864287},{"$f":"IF(BK$11=\"\",0,SUM($Z637:BK637))","v":93010817.276900619},{"$f":"IF(BL$11=\"\",0,SUM($Z637:BL637))","v":120269969.05697633},{"$f":"IF(BM$11=\"\",0,SUM($Z637:BM637))","v":149334366.49451315},{"$f":"IF(BN$11=\"\",0,SUM($Z637:BN637))","v":168664614.26332146},{"$f":"IF(BO$11=\"\",0,SUM($Z637:BO637))","v":166357163.22207767},{"$f":"IF(BP$11=\"\",0,SUM($Z637:BP637))","v":196362173.89164853},{"$f":"IF(BQ$11=\"\",0,SUM($Z637:BQ637))","v":228870905.21463686},{"$f":"IF(BR$11=\"\",0,SUM($Z637:BR637))","v":249121785.38198957},{"$f":"IF(BS$11=\"\",0,SUM($Z637:BS637))","v":252366168.20455071},{"$f":"IF(BT$11=\"\",0,SUM($Z637:BT637))","v":295320695.4951399},{"$f":"IF(BU$11=\"\",0,SUM($Z637:BU637))","v":340549834.92483646},{"$f":"IF(BV$11=\"\",0,SUM($Z637:BV637))","v":371173093.37641895},{"$f":"IF(BW$11=\"\",0,SUM($Z637:BW637))","v":370186587.55626237},{"$f":"IF(BX$11=\"\",0,SUM($Z637:BX637))","v":417558752.43444842},{"$f":"IF(BY$11=\"\",0,SUM($Z637:BY637))","v":467783213.64654356},{"$f":"IF(BZ$11=\"\",0,SUM($Z637:BZ637))","v":502557033.0838213},{"$f":"IF(CA$11=\"\",0,SUM($Z637:CA637))","v":498305756.19810206},{"$f":"IF(CB$11=\"\",0,SUM($Z637:CB637))","v":545277943.86643326},{"$f":"IF(CC$11=\"\",0,SUM($Z637:CC637))","v":611070519.86420798},{"$f":"IF(CD$11=\"\",0,SUM($Z637:CD637))","v":654525914.82092917},{"$f":"IF(CE$11=\"\",0,SUM($Z637:CE637))","v":653259723.47600067},{"$f":"IF(CF$11=\"\",0,SUM($Z637:CF637))","v":714992912.14375162},{"$f":"IF(CG$11=\"\",0,SUM($Z637:CG637))","v":784612208.85340333},{"$f":"IF(CH$11=\"\",0,SUM($Z637:CH637))","v":844073389.53085041},{"$f":"IF(CI$11=\"\",0,SUM($Z637:CI637))","v":0},{"$f":"IF(CJ$11=\"\",0,SUM($Z637:CJ637))","v":0},{"$f":"IF(CK$11=\"\",0,SUM($Z637:CK637))","v":0},{"$f":"IF(CL$11=\"\",0,SUM($Z637:CL637))","v":0},{"$f":"IF(CM$11=\"\",0,SUM($Z637:CM637))","v":0},{"$f":"IF(CN$11=\"\",0,SUM($Z637:CN637))","v":0},{"$f":"IF(CO$11=\"\",0,SUM($Z637:CO637))","v":0},{"$f":"IF(CP$11=\"\",0,SUM($Z637:CP637))","v":0},{"$f":"IF(CQ$11=\"\",0,SUM($Z637:CQ637))","v":0},{"$f":"IF(CR$11=\"\",0,SUM($Z637:CR637))","v":0},{"$f":"IF(CS$11=\"\",0,SUM($Z637:CS637))","v":0},{"$f":"IF(CT$11=\"\",0,SUM($Z637:CT637))","v":0},{"$f":"IF(CU$11=\"\",0,SUM($Z637:CU637))","v":0}]
[{"$f":"ROW()","v":658},null,null,null,null,null,null,{"$f":"H653","v":"ПАССИВЫ"},{"$f":"Items!$BK$37","v":"Задолженность по НДС"},null,null,null,{"$f":"M653","v":"руб."},null,null,null,{"$f":"Lists!$AU$20","v":"калькуляция"},null,null,null,null,null,null,{"$f":"SUMIFS($Z658:$CV658,$Z$2:$CV$2,Periods!$Q$18)","v":15479447.636981815},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA$15:AA657,$H$15:$H657,$I658,$I$15:$I657,\"\"))","v":-129723.83856481485},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB$15:AB657,$H$15:$H657,$I658,$I$15:$I657,\"\"))","v":-46618.634013888892},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC$15:AC657,$H$15:$H657,$I658,$I$15:$I657,\"\"))","v":33982.158425925998},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD$15:AD657,$H$15:$H657,$I658,$I$15:$I657,\"\"))","v":-78533.688064444403},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE$15:AE657,$H$15:$H657,$I658,$I$15:$I657,\"\"))","v":-130568.66021666685},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF$15:AF657,$H$15:$H657,$I658,$I$15:$I657,\"\"))","v":71846.100565944449},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG$15:AG657,$H$15:$H657,$I658,$I$15:$I657,\"\"))","v":203928.76779720024},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH$15:AH657,$H$15:$H657,$I658,$I$15:$I657,\"\"))","v":41874.576725813444},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI$15:AI657,$H$15:$H657,$I658,$I$15:$I657,\"\"))","v":-95076.172588033194},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ$15:AJ657,$H$15:$H657,$I658,$I$15:$I657,\"\"))","v":355706.70365449716},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK$15:AK657,$H$15:$H657,$I658,$I$15:$I657,\"\"))","v":574467.26483396301},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL$15:AL657,$H$15:$H657,$I658,$I$15:$I657,\"\"))","v":398501.55349639989},{"$f":"IF(AM$11=\"\",0,SUMIFS(AM$15:AM657,$H$15:$H657,$I658,$I$15:$I657,\"\"))","v":-6886.5854123916943},{"$f":"IF(AN$11=\"\",0,SUMIFS(AN$15:AN657,$H$15:$H657,$I658,$I$15:$I657,\"\"))","v":455229.12564393459},{"$f":"IF(AO$11=\"\",0,SUMIFS(AO$15:AO657,$H$15:$H657,$I658,$I$15:$I657,\"\"))","v":1172030.8642403404},{"$f":"IF(AP$11=\"\",0,SUMIFS(AP$15:AP657,$H$15:$H657,$I658,$I$15:$I657,\"\"))","v":877226.68394434685},{"$f":"IF(AQ$11=\"\",0,SUMIFS(AQ$15:AQ657,$H$15:$H657,$I658,$I$15:$I657,\"\"))","v":294512.81811856711},{"$f":"IF(AR$11=\"\",0,SUMIFS(AR$15:AR657,$H$15:$H657,$I658,$I$15:$I657,\"\"))","v":1093275.5118106534},{"$f":"IF(AS$11=\"\",0,SUMIFS(AS$15:AS657,$H$15:$H657,$I658,$I$15:$I657,\"\"))","v":1454408.5262845801},{"$f":"IF(AT$11=\"\",0,SUMIFS(AT$15:AT657,$H$15:$H657,$I658,$I$15:$I657,\"\"))","v":998526.62133291643},{"$f":"IF(AU$11=\"\",0,SUMIFS(AU$15:AU657,$H$15:$H657,$I658,$I$15:$I657,\"\"))","v":605905.23310397658},{"$f":"IF(AV$11=\"\",0,SUMIFS(AV$15:AV657,$H$15:$H657,$I658,$I$15:$I657,\"\"))","v":1911286.9705572966},{"$f":"IF(AW$11=\"\",0,SUMIFS(AW$15:AW657,$H$15:$H657,$I658,$I$15:$I657,\"\"))","v":2526945.1311193425},{"$f":"IF(AX$11=\"\",0,SUMIFS(AX$15:AX657,$H$15:$H657,$I658,$I$15:$I657,\"\"))","v":1926292.5898433514},{"$f":"IF(AY$11=\"\",0,SUMIFS(AY$15:AY657,$H$15:$H657,$I658,$I$15:$I657,\"\"))","v":756768.82056565396},{"$f":"IF(AZ$11=\"\",0,SUMIFS(AZ$15:AZ657,$H$15:$H657,$I658,$I$15:$I657,\"\"))","v":2141526.9137894753},{"$f":"IF(BA$11=\"\",0,SUMIFS(BA$15:BA657,$H$15:$H657,$I658,$I$15:$I657,\"\"))","v":2881865.1188968346},{"$f":"IF(BB$11=\"\",0,SUMIFS(BB$15:BB657,$H$15:$H657,$I658,$I$15:$I657,\"\"))","v":3023428.240004763},{"$f":"IF(BC$11=\"\",0,SUMIFS(BC$15:BC657,$H$15:$H657,$I658,$I$15:$I657,\"\"))","v":1218994.6528636254},{"$f":"IF(BD$11=\"\",0,SUMIFS(BD$15:BD657,$H$15:$H657,$I658,$I$15:$I657,\"\"))","v":3540246.2599386312},{"$f":"IF(BE$11=\"\",0,SUMIFS(BE$15:BE657,$H$15:$H657,$I658,$I$15:$I657,\"\"))","v":4628449.7719195969},{"$f":"IF(BF$11=\"\",0,SUMIFS(BF$15:BF657,$H$15:$H657,$I658,$I$15:$I657,\"\"))","v":3588150.4309525192},{"$f":"IF(BG$11=\"\",0,SUMIFS(BG$15:BG657,$H$15:$H657,$I658,$I$15:$I657,\"\"))","v":1455850.2075863108},{"$f":"IF(BH$11=\"\",0,SUMIFS(BH$15:BH657,$H$15:$H657,$I658,$I$15:$I657,\"\"))","v":3893764.294406943},{"$f":"IF(BI$11=\"\",0,SUMIFS(BI$15:BI657,$H$15:$H657,$I658,$I$15:$I657,\"\"))","v":5035677.9467809126},{"$f":"IF(BJ$11=\"\",0,SUMIFS(BJ$15:BJ657,$H$15:$H657,$I658,$I$15:$I657,\"\"))","v":5106098.9666794017},{"$f":"IF(BK$11=\"\",0,SUMIFS(BK$15:BK657,$H$15:$H657,$I658,$I$15:$I657,\"\"))","v":2164219.0042301118},{"$f":"IF(BL$11=\"\",0,SUMIFS(BL$15:BL657,$H$15:$H657,$I658,$I$15:$I657,\"\"))","v":6004764.7555830553},{"$f":"IF(BM$11=\"\",0,SUMIFS(BM$15:BM657,$H$15:$H657,$I658,$I$15:$I657,\"\"))","v":7447900.725671567},{"$f":"IF(BN$11=\"\",0,SUMIFS(BN$15:BN657,$H$15:$H657,$I658,$I$15:$I657,\"\"))","v":5847799.6089295745},{"$f":"IF(BO$11=\"\",0,SUMIFS(BO$15:BO657,$H$15:$H657,$I658,$I$15:$I657,\"\"))","v":2417651.4263939559},{"$f":"IF(BP$11=\"\",0,SUMIFS(BP$15:BP657,$H$15:$H657,$I658,$I$15:$I657,\"\"))","v":6674141.7585931271},{"$f":"IF(BQ$11=\"\",0,SUMIFS(BQ$15:BQ657,$H$15:$H657,$I658,$I$15:$I657,\"\"))","v":8214090.2736991495},{"$f":"IF(BR$11=\"\",0,SUMIFS(BR$15:BR657,$H$15:$H657,$I658,$I$15:$I657,\"\"))","v":6197617.2849435806},{"$f":"IF(BS$11=\"\",0,SUMIFS(BS$15:BS657,$H$15:$H657,$I658,$I$15:$I657,\"\"))","v":3448687.526434958},{"$f":"IF(BT$11=\"\",0,SUMIFS(BT$15:BT657,$H$15:$H657,$I658,$I$15:$I657,\"\"))","v":9241380.4707086086},{"$f":"IF(BU$11=\"\",0,SUMIFS(BU$15:BU657,$H$15:$H657,$I658,$I$15:$I657,\"\"))","v":11348918.318865895},{"$f":"IF(BV$11=\"\",0,SUMIFS(BV$15:BV657,$H$15:$H657,$I658,$I$15:$I657,\"\"))","v":8942397.8957128972},{"$f":"IF(BW$11=\"\",0,SUMIFS(BW$15:BW657,$H$15:$H657,$I658,$I$15:$I657,\"\"))","v":3872919.7478111237},{"$f":"IF(BX$11=\"\",0,SUMIFS(BX$15:BX657,$H$15:$H657,$I658,$I$15:$I657,\"\"))","v":10376232.348710239},{"$f":"IF(BY$11=\"\",0,SUMIFS(BY$15:BY657,$H$15:$H657,$I658,$I$15:$I657,\"\"))","v":12623347.800894052},{"$f":"IF(BZ$11=\"\",0,SUMIFS(BZ$15:BZ657,$H$15:$H657,$I658,$I$15:$I657,\"\"))","v":10048158.855267256},{"$f":"IF(CA$11=\"\",0,SUMIFS(CA$15:CA657,$H$15:$H657,$I658,$I$15:$I657,\"\"))","v":3634420.8047965467},{"$f":"IF(CB$11=\"\",0,SUMIFS(CB$15:CB657,$H$15:$H657,$I658,$I$15:$I657,\"\"))","v":10442630.396918774},{"$f":"IF(CC$11=\"\",0,SUMIFS(CC$15:CC657,$H$15:$H657,$I658,$I$15:$I657,\"\"))","v":15433036.375985622},{"$f":"IF(CD$11=\"\",0,SUMIFS(CD$15:CD657,$H$15:$H657,$I658,$I$15:$I657,\"\"))","v":12315279.043167502},{"$f":"IF(CE$11=\"\",0,SUMIFS(CE$15:CE657,$H$15:$H657,$I658,$I$15:$I657,\"\"))","v":5117751.4511769116},{"$f":"IF(CF$11=\"\",0,SUMIFS(CF$15:CF657,$H$15:$H657,$I658,$I$15:$I657,\"\"))","v":13405453.926908344},{"$f":"IF(CG$11=\"\",0,SUMIFS(CG$15:CG657,$H$15:$H657,$I658,$I$15:$I657,\"\"))","v":17241366.171152413},{"$f":"IF(CH$11=\"\",0,SUMIFS(CH$15:CH657,$H$15:$H657,$I658,$I$15:$I657,\"\"))","v":15479447.636981815},{"$f":"IF(CI$11=\"\",0,SUMIFS(CI$15:CI657,$H$15:$H657,$I658,$I$15:$I657,\"\"))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(CJ$15:CJ657,$H$15:$H657,$I658,$I$15:$I657,\"\"))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(CK$15:CK657,$H$15:$H657,$I658,$I$15:$I657,\"\"))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(CL$15:CL657,$H$15:$H657,$I658,$I$15:$I657,\"\"))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(CM$15:CM657,$H$15:$H657,$I658,$I$15:$I657,\"\"))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(CN$15:CN657,$H$15:$H657,$I658,$I$15:$I657,\"\"))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(CO$15:CO657,$H$15:$H657,$I658,$I$15:$I657,\"\"))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(CP$15:CP657,$H$15:$H657,$I658,$I$15:$I657,\"\"))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(CQ$15:CQ657,$H$15:$H657,$I658,$I$15:$I657,\"\"))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(CR$15:CR657,$H$15:$H657,$I658,$I$15:$I657,\"\"))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(CS$15:CS657,$H$15:$H657,$I658,$I$15:$I657,\"\"))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(CT$15:CT657,$H$15:$H657,$I658,$I$15:$I657,\"\"))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(CU$15:CU657,$H$15:$H657,$I658,$I$15:$I657,\"\"))","v":0}]
[{"$f":"ROW()","v":667},{"$f":"Lists!$CU$20","v":"PL"},null,null,null,null,null,{"$f":"Items!$BO$32","v":"Прибыль до налога на прибыль"},null,null,null,null,{"$f":"Sales!$M$91","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X667-($X635+$X663-$X665))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B667=Lists!$CU$24,SUMIFS($Z667:$CV667,$Z$2:$CV$2,Periods!$Q$18),SUM($Z667:$CV667))","v":811230321.84441292},null,null,{"$f":"IF(AA$11=\"\",0,SUMIFS(AA$15:AA666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$18)-SUMIFS(AA$15:AA666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$19))","v":-1947155.9428240741},{"$f":"IF(AB$11=\"\",0,SUMIFS(AB$15:AB666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$18)-SUMIFS(AB$15:AB666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$19))","v":-1881581.9586032405},{"$f":"IF(AC$11=\"\",0,SUMIFS(AC$15:AC666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$18)-SUMIFS(AC$15:AC666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$19))","v":-2839345.5092621529},{"$f":"IF(AD$11=\"\",0,SUMIFS(AD$15:AD666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$18)-SUMIFS(AD$15:AD666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$19))","v":-3327543.2432732075},{"$f":"IF(AE$11=\"\",0,SUMIFS(AE$15:AE666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$18)-SUMIFS(AE$15:AE666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$19))","v":-3560443.8901454303},{"$f":"IF(AF$11=\"\",0,SUMIFS(AF$15:AF666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$18)-SUMIFS(AF$15:AF666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$19))","v":-2864228.703445063},{"$f":"IF(AG$11=\"\",0,SUMIFS(AG$15:AG666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$18)-SUMIFS(AG$15:AG666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$19))","v":-2848837.0151251107},{"$f":"IF(AH$11=\"\",0,SUMIFS(AH$15:AH666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$18)-SUMIFS(AH$15:AH666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$19))","v":-4082553.8459042674},{"$f":"IF(AI$11=\"\",0,SUMIFS(AI$15:AI666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$18)-SUMIFS(AI$15:AI666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$19))","v":-4700434.9886234989},{"$f":"IF(AJ$11=\"\",0,SUMIFS(AJ$15:AJ666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$18)-SUMIFS(AJ$15:AJ666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$19))","v":-2592229.5389471315},{"$f":"IF(AK$11=\"\",0,SUMIFS(AK$15:AK666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$18)-SUMIFS(AK$15:AK666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$19))","v":-2734326.1516961828},{"$f":"IF(AL$11=\"\",0,SUMIFS(AL$15:AL666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$18)-SUMIFS(AL$15:AL666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$19))","v":-3277410.2986790733},{"$f":"IF(AM$11=\"\",0,SUMIFS(AM$15:AM666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$18)-SUMIFS(AM$15:AM666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$19))","v":-4786287.2391733089},{"$f":"IF(AN$11=\"\",0,SUMIFS(AN$15:AN666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$18)-SUMIFS(AN$15:AN666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$19))","v":-2321239.004365419},{"$f":"IF(AO$11=\"\",0,SUMIFS(AO$15:AO666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$18)-SUMIFS(AO$15:AO666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$19))","v":-713388.09394510277},{"$f":"IF(AP$11=\"\",0,SUMIFS(AP$15:AP666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$18)-SUMIFS(AP$15:AP666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$19))","v":458295.41876176372},{"$f":"IF(AQ$11=\"\",0,SUMIFS(AQ$15:AQ666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$18)-SUMIFS(AQ$15:AQ666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$19))","v":-2113920.7763275197},{"$f":"IF(AR$11=\"\",0,SUMIFS(AR$15:AR666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$18)-SUMIFS(AR$15:AR666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$19))","v":2163635.2211280018},{"$f":"IF(AS$11=\"\",0,SUMIFS(AS$15:AS666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$18)-SUMIFS(AS$15:AS666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$19))","v":2605363.9585510995},{"$f":"IF(AT$11=\"\",0,SUMIFS(AT$15:AT666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$18)-SUMIFS(AT$15:AT666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$19))","v":1687782.6243023239},{"$f":"IF(AU$11=\"\",0,SUMIFS(AU$15:AU666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$18)-SUMIFS(AU$15:AU666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$19))","v":217565.16162276641},{"$f":"IF(AV$11=\"\",0,SUMIFS(AV$15:AV666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$18)-SUMIFS(AV$15:AV666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$19))","v":5747853.8359331843},{"$f":"IF(AW$11=\"\",0,SUMIFS(AW$15:AW666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$18)-SUMIFS(AW$15:AW666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$19))","v":6203664.550360702},{"$f":"IF(AX$11=\"\",0,SUMIFS(AX$15:AX666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$18)-SUMIFS(AX$15:AX666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$19))","v":4728646.2446304485},{"$f":"IF(AY$11=\"\",0,SUMIFS(AY$15:AY666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$18)-SUMIFS(AY$15:AY666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$19))","v":-264353.35224253125},{"$f":"IF(AZ$11=\"\",0,SUMIFS(AZ$15:AZ666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$18)-SUMIFS(AZ$15:AZ666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$19))","v":7871552.217066057},{"$f":"IF(BA$11=\"\",0,SUMIFS(BA$15:BA666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$18)-SUMIFS(BA$15:BA666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$19))","v":7995915.3966767341},{"$f":"IF(BB$11=\"\",0,SUMIFS(BB$15:BB666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$18)-SUMIFS(BB$15:BB666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$19))","v":10018128.47134348},{"$f":"IF(BC$11=\"\",0,SUMIFS(BC$15:BC666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$18)-SUMIFS(BC$15:BC666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$19))","v":1563135.1484393105},{"$f":"IF(BD$11=\"\",0,SUMIFS(BD$15:BD666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$18)-SUMIFS(BD$15:BD666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$19))","v":12794993.301175866},{"$f":"IF(BE$11=\"\",0,SUMIFS(BE$15:BE666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$18)-SUMIFS(BE$15:BE666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$19))","v":13955291.232065678},{"$f":"IF(BF$11=\"\",0,SUMIFS(BF$15:BF666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$18)-SUMIFS(BF$15:BF666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$19))","v":11276325.125621922},{"$f":"IF(BG$11=\"\",0,SUMIFS(BG$15:BG666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$18)-SUMIFS(BG$15:BG666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$19))","v":2095947.978918381},{"$f":"IF(BH$11=\"\",0,SUMIFS(BH$15:BH666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$18)-SUMIFS(BH$15:BH666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$19))","v":15618655.918748051},{"$f":"IF(BI$11=\"\",0,SUMIFS(BI$15:BI666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$18)-SUMIFS(BI$15:BI666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$19))","v":16008923.194335423},{"$f":"IF(BJ$11=\"\",0,SUMIFS(BJ$15:BJ666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$18)-SUMIFS(BJ$15:BJ666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$19))","v":18602092.858089115},{"$f":"IF(BK$11=\"\",0,SUMIFS(BK$15:BK666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$18)-SUMIFS(BK$15:BK666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$19))","v":5115573.0942861065},{"$f":"IF(BL$11=\"\",0,SUMIFS(BL$15:BL666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$18)-SUMIFS(BL$15:BL666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$19))","v":23301748.206710391},{"$f":"IF(BM$11=\"\",0,SUMIFS(BM$15:BM666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$18)-SUMIFS(BM$15:BM666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$19))","v":23813013.476911329},{"$f":"IF(BN$11=\"\",0,SUMIFS(BN$15:BN666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$18)-SUMIFS(BN$15:BN666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$19))","v":19780532.892809123},{"$f":"IF(BO$11=\"\",0,SUMIFS(BO$15:BO666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$18)-SUMIFS(BO$15:BO666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$19))","v":5141504.0610426515},{"$f":"IF(BP$11=\"\",0,SUMIFS(BP$15:BP666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$18)-SUMIFS(BP$15:BP666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$19))","v":25849933.70309864},{"$f":"IF(BQ$11=\"\",0,SUMIFS(BQ$15:BQ666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$18)-SUMIFS(BQ$15:BQ666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$19))","v":27852315.181567445},{"$f":"IF(BR$11=\"\",0,SUMIFS(BR$15:BR666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$18)-SUMIFS(BR$15:BR666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$19))","v":23148638.440659471},{"$f":"IF(BS$11=\"\",0,SUMIFS(BS$15:BS666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$18)-SUMIFS(BS$15:BS666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$19))","v":11785606.76179748},{"$f":"IF(BT$11=\"\",0,SUMIFS(BT$15:BT666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$18)-SUMIFS(BT$15:BT666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$19))","v":36644897.543646663},{"$f":"IF(BU$11=\"\",0,SUMIFS(BU$15:BU666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$18)-SUMIFS(BU$15:BU666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$19))","v":37921261.328609422},{"$f":"IF(BV$11=\"\",0,SUMIFS(BV$15:BV666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$18)-SUMIFS(BV$15:BV666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$19))","v":31735172.819925994},{"$f":"IF(BW$11=\"\",0,SUMIFS(BW$15:BW666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$18)-SUMIFS(BW$15:BW666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$19))","v":10111231.722269788},{"$f":"IF(BX$11=\"\",0,SUMIFS(BX$15:BX666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$18)-SUMIFS(BX$15:BX666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$19))","v":41291871.529946178},{"$f":"IF(BY$11=\"\",0,SUMIFS(BY$15:BY666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$18)-SUMIFS(BY$15:BY666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$19))","v":42237607.956673719},{"$f":"IF(BZ$11=\"\",0,SUMIFS(BZ$15:BZ666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$18)-SUMIFS(BZ$15:BZ666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$19))","v":35611208.711197935},{"$f":"IF(CA$11=\"\",0,SUMIFS(CA$15:CA666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$18)-SUMIFS(CA$15:CA666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$19))","v":9967386.810728237},{"$f":"IF(CB$11=\"\",0,SUMIFS(CB$15:CB666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$18)-SUMIFS(CB$15:CB666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$19))","v":42348834.750941925},{"$f":"IF(CC$11=\"\",0,SUMIFS(CC$15:CC666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$18)-SUMIFS(CC$15:CC666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$19))","v":53904321.500812262},{"$f":"IF(CD$11=\"\",0,SUMIFS(CD$15:CD666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$18)-SUMIFS(CD$15:CD666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$19))","v":44815443.771042317},{"$f":"IF(CE$11=\"\",0,SUMIFS(CE$15:CE666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$18)-SUMIFS(CE$15:CE666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$19))","v":13307987.008314282},{"$f":"IF(CF$11=\"\",0,SUMIFS(CF$15:CF666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$18)-SUMIFS(CF$15:CF666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$19))","v":52884867.286314443},{"$f":"IF(CG$11=\"\",0,SUMIFS(CG$15:CG666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$18)-SUMIFS(CG$15:CG666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$19))","v":53167929.781471267},{"$f":"IF(CH$11=\"\",0,SUMIFS(CH$15:CH666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$18)-SUMIFS(CH$15:CH666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$19))","v":44732945.198447809},{"$f":"IF(CI$11=\"\",0,SUMIFS(CI$15:CI666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$18)-SUMIFS(CI$15:CI666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$19))","v":0},{"$f":"IF(CJ$11=\"\",0,SUMIFS(CJ$15:CJ666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$18)-SUMIFS(CJ$15:CJ666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$19))","v":0},{"$f":"IF(CK$11=\"\",0,SUMIFS(CK$15:CK666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$18)-SUMIFS(CK$15:CK666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$19))","v":0},{"$f":"IF(CL$11=\"\",0,SUMIFS(CL$15:CL666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$18)-SUMIFS(CL$15:CL666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$19))","v":0},{"$f":"IF(CM$11=\"\",0,SUMIFS(CM$15:CM666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$18)-SUMIFS(CM$15:CM666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$19))","v":0},{"$f":"IF(CN$11=\"\",0,SUMIFS(CN$15:CN666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$18)-SUMIFS(CN$15:CN666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$19))","v":0},{"$f":"IF(CO$11=\"\",0,SUMIFS(CO$15:CO666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$18)-SUMIFS(CO$15:CO666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$19))","v":0},{"$f":"IF(CP$11=\"\",0,SUMIFS(CP$15:CP666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$18)-SUMIFS(CP$15:CP666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$19))","v":0},{"$f":"IF(CQ$11=\"\",0,SUMIFS(CQ$15:CQ666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$18)-SUMIFS(CQ$15:CQ666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$19))","v":0},{"$f":"IF(CR$11=\"\",0,SUMIFS(CR$15:CR666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$18)-SUMIFS(CR$15:CR666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$19))","v":0},{"$f":"IF(CS$11=\"\",0,SUMIFS(CS$15:CS666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$18)-SUMIFS(CS$15:CS666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$19))","v":0},{"$f":"IF(CT$11=\"\",0,SUMIFS(CT$15:CT666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$18)-SUMIFS(CT$15:CT666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$19))","v":0},{"$f":"IF(CU$11=\"\",0,SUMIFS(CU$15:CU666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$18)-SUMIFS(CU$15:CU666,$H$15:$H666,\"<>\"&\"\",$I$15:$I666,\"\",$B$15:$B666,Lists!$CU$19))","v":0}]
[{"$f":"ROW()","v":681},null,null,null,null,null,null,{"$f":"H679","v":"Индикатор безубыточности по чистой прибыли"},{"$f":"KPI!$I$17","v":"Точка безубыточности по чистой прибыли"},null,null,null,"руб.",null,null,null,{"$f":"$H$20","v":"Продажи"},null,null,null,null,null,null,{"$f":"IF(X679=0,\"не окупается\",SUMIFS($Z$20:$CV$20,$Z679:$CV679,1))","v":39321548.017230131}]
[{"$f":"ROW()","v":688}]
[{"$f":"ROW()","v":697},null,null,null,null,null,null,{"$f":"Items!$BS$19","v":"Свободный отрицательный финпоток проекта"},null,null,null,null,{"$f":"Prdction!$M$382","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X695+$X697-$X699)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B697=Lists!$CU$24,SUMIFS($Z697:$CV697,$Z$2:$CV$2,Periods!$Q$18),SUM($Z697:$CV697))","v":-65709283.88649638},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA695>0,0,IF(AA687-Z687>0,0,IF(AA687-SUM($Z697:Z697)>0,0,AA687-SUM($Z697:Z697)))))","v":-30776103.886944443},{"$f":"IF(AB$11=\"\",0,IF(AB695>0,0,IF(AB687-AA687>0,0,IF(AB687-SUM($Z697:AA697)>0,0,AB687-SUM($Z697:AA697)))))","v":-14466869.098851852},{"$f":"IF(AC$11=\"\",0,IF(AC695>0,0,IF(AC687-AB687>0,0,IF(AC687-SUM($Z697:AB697)>0,0,AC687-SUM($Z697:AB697)))))","v":-1389814.6254305542},{"$f":"IF(AD$11=\"\",0,IF(AD695>0,0,IF(AD687-AC687>0,0,IF(AD687-SUM($Z697:AC697)>0,0,AD687-SUM($Z697:AC697)))))","v":0},{"$f":"IF(AE$11=\"\",0,IF(AE695>0,0,IF(AE687-AD687>0,0,IF(AE687-SUM($Z697:AD697)>0,0,AE687-SUM($Z697:AD697)))))","v":0},{"$f":"IF(AF$11=\"\",0,IF(AF695>0,0,IF(AF687-AE687>0,0,IF(AF687-SUM($Z697:AE697)>0,0,AF687-SUM($Z697:AE697)))))","v":-290027.95859137177},{"$f":"IF(AG$11=\"\",0,IF(AG695>0,0,IF(AG687-AF687>0,0,IF(AG687-SUM($Z697:AF697)>0,0,AG687-SUM($Z697:AF697)))))","v":-1202837.5976005271},{"$f":"IF(AH$11=\"\",0,IF(AH695>0,0,IF(AH687-AG687>0,0,IF(AH687-SUM($Z697:AG697)>0,0,AH687-SUM($Z697:AG697)))))","v":-2959422.1962556541},{"$f":"IF(AI$11=\"\",0,IF(AI695>0,0,IF(AI687-AH687>0,0,IF(AI687-SUM($Z697:AH697)>0,0,AI687-SUM($Z697:AH697)))))","v":-4810500.3099117875},{"$f":"IF(AJ$11=\"\",0,IF(AJ695>0,0,IF(AJ687-AI687>0,0,IF(AJ687-SUM($Z697:AI697)>0,0,AJ687-SUM($Z697:AI697)))))","v":-949243.80388498306},{"$f":"IF(AK$11=\"\",0,IF(AK695>0,0,IF(AK687-AJ687>0,0,IF(AK687-SUM($Z697:AJ697)>0,0,AK687-SUM($Z697:AJ697)))))","v":-760010.09923294187},{"$f":"IF(AL$11=\"\",0,IF(AL695>0,0,IF(AL687-AK687>0,0,IF(AL687-SUM($Z697:AK697)>0,0,AL687-SUM($Z697:AK697)))))","v":-1985162.6660253406},{"$f":"IF(AM$11=\"\",0,IF(AM695>0,0,IF(AM687-AL687>0,0,IF(AM687-SUM($Z697:AL697)>0,0,AM687-SUM($Z697:AL697)))))","v":-5120764.1829266623},{"$f":"IF(AN$11=\"\",0,IF(AN695>0,0,IF(AN687-AM687>0,0,IF(AN687-SUM($Z697:AM697)>0,0,AN687-SUM($Z697:AM697)))))","v":-998527.46084026247},{"$f":"IF(AO$11=\"\",0,IF(AO695>0,0,IF(AO687-AN687>0,0,IF(AO687-SUM($Z697:AN697)>0,0,AO687-SUM($Z697:AN697)))))","v":0},{"$f":"IF(AP$11=\"\",0,IF(AP695>0,0,IF(AP687-AO687>0,0,IF(AP687-SUM($Z697:AO697)>0,0,AP687-SUM($Z697:AO697)))))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(AQ695>0,0,IF(AQ687-AP687>0,0,IF(AQ687-SUM($Z697:AP697)>0,0,AQ687-SUM($Z697:AP697)))))","v":0},{"$f":"IF(AR$11=\"\",0,IF(AR695>0,0,IF(AR687-AQ687>0,0,IF(AR687-SUM($Z697:AQ697)>0,0,AR687-SUM($Z697:AQ697)))))","v":0},{"$f":"IF(AS$11=\"\",0,IF(AS695>0,0,IF(AS687-AR687>0,0,IF(AS687-SUM($Z697:AR697)>0,0,AS687-SUM($Z697:AR697)))))","v":0},{"$f":"IF(AT$11=\"\",0,IF(AT695>0,0,IF(AT687-AS687>0,0,IF(AT687-SUM($Z697:AS697)>0,0,AT687-SUM($Z697:AS697)))))","v":0},{"$f":"IF(AU$11=\"\",0,IF(AU695>0,0,IF(AU687-AT687>0,0,IF(AU687-SUM($Z697:AT697)>0,0,AU687-SUM($Z697:AT697)))))","v":0},{"$f":"IF(AV$11=\"\",0,IF(AV695>0,0,IF(AV687-AU687>0,0,IF(AV687-SUM($Z697:AU697)>0,0,AV687-SUM($Z697:AU697)))))","v":0},{"$f":"IF(AW$11=\"\",0,IF(AW695>0,0,IF(AW687-AV687>0,0,IF(AW687-SUM($Z697:AV697)>0,0,AW687-SUM($Z697:AV697)))))","v":0},{"$f":"IF(AX$11=\"\",0,IF(AX695>0,0,IF(AX687-AW687>0,0,IF(AX687-SUM($Z697:AW697)>0,0,AX687-SUM($Z697:AW697)))))","v":0},{"$f":"IF(AY$11=\"\",0,IF(AY695>0,0,IF(AY687-AX687>0,0,IF(AY687-SUM($Z697:AX697)>0,0,AY687-SUM($Z697:AX697)))))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(AZ695>0,0,IF(AZ687-AY687>0,0,IF(AZ687-SUM($Z697:AY697)>0,0,AZ687-SUM($Z697:AY697)))))","v":0},{"$f":"IF(BA$11=\"\",0,IF(BA695>0,0,IF(BA687-AZ687>0,0,IF(BA687-SUM($Z697:AZ697)>0,0,BA687-SUM($Z697:AZ697)))))","v":0},{"$f":"IF(BB$11=\"\",0,IF(BB695>0,0,IF(BB687-BA687>0,0,IF(BB687-SUM($Z697:BA697)>0,0,BB687-SUM($Z697:BA697)))))","v":0},{"$f":"IF(BC$11=\"\",0,IF(BC695>0,0,IF(BC687-BB687>0,0,IF(BC687-SUM($Z697:BB697)>0,0,BC687-SUM($Z697:BB697)))))","v":0},{"$f":"IF(BD$11=\"\",0,IF(BD695>0,0,IF(BD687-BC687>0,0,IF(BD687-SUM($Z697:BC697)>0,0,BD687-SUM($Z697:BC697)))))","v":0},{"$f":"IF(BE$11=\"\",0,IF(BE695>0,0,IF(BE687-BD687>0,0,IF(BE687-SUM($Z697:BD697)>0,0,BE687-SUM($Z697:BD697)))))","v":0},{"$f":"IF(BF$11=\"\",0,IF(BF695>0,0,IF(BF687-BE687>0,0,IF(BF687-SUM($Z697:BE697)>0,0,BF687-SUM($Z697:BE697)))))","v":0},{"$f":"IF(BG$11=\"\",0,IF(BG695>0,0,IF(BG687-BF687>0,0,IF(BG687-SUM($Z697:BF697)>0,0,BG687-SUM($Z697:BF697)))))","v":0},{"$f":"IF(BH$11=\"\",0,IF(BH695>0,0,IF(BH687-BG687>0,0,IF(BH687-SUM($Z697:BG697)>0,0,BH687-SUM($Z697:BG697)))))","v":0},{"$f":"IF(BI$11=\"\",0,IF(BI695>0,0,IF(BI687-BH687>0,0,IF(BI687-SUM($Z697:BH697)>0,0,BI687-SUM($Z697:BH697)))))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(BJ695>0,0,IF(BJ687-BI687>0,0,IF(BJ687-SUM($Z697:BI697)>0,0,BJ687-SUM($Z697:BI697)))))","v":0},{"$f":"IF(BK$11=\"\",0,IF(BK695>0,0,IF(BK687-BJ687>0,0,IF(BK687-SUM($Z697:BJ697)>0,0,BK687-SUM($Z697:BJ697)))))","v":0},{"$f":"IF(BL$11=\"\",0,IF(BL695>0,0,IF(BL687-BK687>0,0,IF(BL687-SUM($Z697:BK697)>0,0,BL687-SUM($Z697:BK697)))))","v":0},{"$f":"IF(BM$11=\"\",0,IF(BM695>0,0,IF(BM687-BL687>0,0,IF(BM687-SUM($Z697:BL697)>0,0,BM687-SUM($Z697:BL697)))))","v":0},{"$f":"IF(BN$11=\"\",0,IF(BN695>0,0,IF(BN687-BM687>0,0,IF(BN687-SUM($Z697:BM697)>0,0,BN687-SUM($Z697:BM697)))))","v":0},{"$f":"IF(BO$11=\"\",0,IF(BO695>0,0,IF(BO687-BN687>0,0,IF(BO687-SUM($Z697:BN697)>0,0,BO687-SUM($Z697:BN697)))))","v":0},{"$f":"IF(BP$11=\"\",0,IF(BP695>0,0,IF(BP687-BO687>0,0,IF(BP687-SUM($Z697:BO697)>0,0,BP687-SUM($Z697:BO697)))))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(BQ695>0,0,IF(BQ687-BP687>0,0,IF(BQ687-SUM($Z697:BP697)>0,0,BQ687-SUM($Z697:BP697)))))","v":0},{"$f":"IF(BR$11=\"\",0,IF(BR695>0,0,IF(BR687-BQ687>0,0,IF(BR687-SUM($Z697:BQ697)>0,0,BR687-SUM($Z697:BQ697)))))","v":0},{"$f":"IF(BS$11=\"\",0,IF(BS695>0,0,IF(BS687-BR687>0,0,IF(BS687-SUM($Z697:BR697)>0,0,BS687-SUM($Z697:BR697)))))","v":0},{"$f":"IF(BT$11=\"\",0,IF(BT695>0,0,IF(BT687-BS687>0,0,IF(BT687-SUM($Z697:BS697)>0,0,BT687-SUM($Z697:BS697)))))","v":0},{"$f":"IF(BU$11=\"\",0,IF(BU695>0,0,IF(BU687-BT687>0,0,IF(BU687-SUM($Z697:BT697)>0,0,BU687-SUM($Z697:BT697)))))","v":0},{"$f":"IF(BV$11=\"\",0,IF(BV695>0,0,IF(BV687-BU687>0,0,IF(BV687-SUM($Z697:BU697)>0,0,BV687-SUM($Z697:BU697)))))","v":0},{"$f":"IF(BW$11=\"\",0,IF(BW695>0,0,IF(BW687-BV687>0,0,IF(BW687-SUM($Z697:BV697)>0,0,BW687-SUM($Z697:BV697)))))","v":0},{"$f":"IF(BX$11=\"\",0,IF(BX695>0,0,IF(BX687-BW687>0,0,IF(BX687-SUM($Z697:BW697)>0,0,BX687-SUM($Z697:BW697)))))","v":0},{"$f":"IF(BY$11=\"\",0,IF(BY695>0,0,IF(BY687-BX687>0,0,IF(BY687-SUM($Z697:BX697)>0,0,BY687-SUM($Z697:BX697)))))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(BZ695>0,0,IF(BZ687-BY687>0,0,IF(BZ687-SUM($Z697:BY697)>0,0,BZ687-SUM($Z697:BY697)))))","v":0},{"$f":"IF(CA$11=\"\",0,IF(CA695>0,0,IF(CA687-BZ687>0,0,IF(CA687-SUM($Z697:BZ697)>0,0,CA687-SUM($Z697:BZ697)))))","v":0},{"$f":"IF(CB$11=\"\",0,IF(CB695>0,0,IF(CB687-CA687>0,0,IF(CB687-SUM($Z697:CA697)>0,0,CB687-SUM($Z697:CA697)))))","v":0},{"$f":"IF(CC$11=\"\",0,IF(CC695>0,0,IF(CC687-CB687>0,0,IF(CC687-SUM($Z697:CB697)>0,0,CC687-SUM($Z697:CB697)))))","v":0},{"$f":"IF(CD$11=\"\",0,IF(CD695>0,0,IF(CD687-CC687>0,0,IF(CD687-SUM($Z697:CC697)>0,0,CD687-SUM($Z697:CC697)))))","v":0},{"$f":"IF(CE$11=\"\",0,IF(CE695>0,0,IF(CE687-CD687>0,0,IF(CE687-SUM($Z697:CD697)>0,0,CE687-SUM($Z697:CD697)))))","v":0},{"$f":"IF(CF$11=\"\",0,IF(CF695>0,0,IF(CF687-CE687>0,0,IF(CF687-SUM($Z697:CE697)>0,0,CF687-SUM($Z697:CE697)))))","v":0},{"$f":"IF(CG$11=\"\",0,IF(CG695>0,0,IF(CG687-CF687>0,0,IF(CG687-SUM($Z697:CF697)>0,0,CG687-SUM($Z697:CF697)))))","v":0},{"$f":"IF(CH$11=\"\",0,IF(CH695>0,0,IF(CH687-CG687>0,0,IF(CH687-SUM($Z697:CG697)>0,0,CH687-SUM($Z697:CG697)))))","v":0},{"$f":"IF(CI$11=\"\",0,IF(CI695>0,0,IF(CI687-CH687>0,0,IF(CI687-SUM($Z697:CH697)>0,0,CI687-SUM($Z697:CH697)))))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(CJ695>0,0,IF(CJ687-CI687>0,0,IF(CJ687-SUM($Z697:CI697)>0,0,CJ687-SUM($Z697:CI697)))))","v":0},{"$f":"IF(CK$11=\"\",0,IF(CK695>0,0,IF(CK687-CJ687>0,0,IF(CK687-SUM($Z697:CJ697)>0,0,CK687-SUM($Z697:CJ697)))))","v":0},{"$f":"IF(CL$11=\"\",0,IF(CL695>0,0,IF(CL687-CK687>0,0,IF(CL687-SUM($Z697:CK697)>0,0,CL687-SUM($Z697:CK697)))))","v":0},{"$f":"IF(CM$11=\"\",0,IF(CM695>0,0,IF(CM687-CL687>0,0,IF(CM687-SUM($Z697:CL697)>0,0,CM687-SUM($Z697:CL697)))))","v":0},{"$f":"IF(CN$11=\"\",0,IF(CN695>0,0,IF(CN687-CM687>0,0,IF(CN687-SUM($Z697:CM697)>0,0,CN687-SUM($Z697:CM697)))))","v":0},{"$f":"IF(CO$11=\"\",0,IF(CO695>0,0,IF(CO687-CN687>0,0,IF(CO687-SUM($Z697:CN697)>0,0,CO687-SUM($Z697:CN697)))))","v":0},{"$f":"IF(CP$11=\"\",0,IF(CP695>0,0,IF(CP687-CO687>0,0,IF(CP687-SUM($Z697:CO697)>0,0,CP687-SUM($Z697:CO697)))))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(CQ695>0,0,IF(CQ687-CP687>0,0,IF(CQ687-SUM($Z697:CP697)>0,0,CQ687-SUM($Z697:CP697)))))","v":0},{"$f":"IF(CR$11=\"\",0,IF(CR695>0,0,IF(CR687-CQ687>0,0,IF(CR687-SUM($Z697:CQ697)>0,0,CR687-SUM($Z697:CQ697)))))","v":0},{"$f":"IF(CS$11=\"\",0,IF(CS695>0,0,IF(CS687-CR687>0,0,IF(CS687-SUM($Z697:CR697)>0,0,CS687-SUM($Z697:CR697)))))","v":0},{"$f":"IF(CT$11=\"\",0,IF(CT695>0,0,IF(CT687-CS687>0,0,IF(CT687-SUM($Z697:CS697)>0,0,CT687-SUM($Z697:CS697)))))","v":0},{"$f":"IF(CU$11=\"\",0,IF(CU695>0,0,IF(CU687-CT687>0,0,IF(CU687-SUM($Z697:CT697)>0,0,CU687-SUM($Z697:CT697)))))","v":0}]
[{"$f":"ROW()","v":709},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"Items!$BS$22","v":"Поступление финансирования от Учредителей"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B709=Lists!$CU$24,SUMIFS($Z709:$CV709,$Z$2:$CV$2,Periods!$Q$18),SUM($Z709:$CV709))","v":30000000},null,null,{"$f":"IF(AA$11=\"\",0,Credits!AA20)","v":30000000},{"$f":"IF(AB$11=\"\",0,Credits!AB20)","v":0},{"$f":"IF(AC$11=\"\",0,Credits!AC20)","v":0},{"$f":"IF(AD$11=\"\",0,Credits!AD20)","v":0},{"$f":"IF(AE$11=\"\",0,Credits!AE20)","v":0},{"$f":"IF(AF$11=\"\",0,Credits!AF20)","v":0},{"$f":"IF(AG$11=\"\",0,Credits!AG20)","v":0},{"$f":"IF(AH$11=\"\",0,Credits!AH20)","v":0},{"$f":"IF(AI$11=\"\",0,Credits!AI20)","v":0},{"$f":"IF(AJ$11=\"\",0,Credits!AJ20)","v":0},{"$f":"IF(AK$11=\"\",0,Credits!AK20)","v":0},{"$f":"IF(AL$11=\"\",0,Credits!AL20)","v":0},{"$f":"IF(AM$11=\"\",0,Credits!AM20)","v":0},{"$f":"IF(AN$11=\"\",0,Credits!AN20)","v":0},{"$f":"IF(AO$11=\"\",0,Credits!AO20)","v":0},{"$f":"IF(AP$11=\"\",0,Credits!AP20)","v":0},{"$f":"IF(AQ$11=\"\",0,Credits!AQ20)","v":0},{"$f":"IF(AR$11=\"\",0,Credits!AR20)","v":0},{"$f":"IF(AS$11=\"\",0,Credits!AS20)","v":0},{"$f":"IF(AT$11=\"\",0,Credits!AT20)","v":0},{"$f":"IF(AU$11=\"\",0,Credits!AU20)","v":0},{"$f":"IF(AV$11=\"\",0,Credits!AV20)","v":0},{"$f":"IF(AW$11=\"\",0,Credits!AW20)","v":0},{"$f":"IF(AX$11=\"\",0,Credits!AX20)","v":0},{"$f":"IF(AY$11=\"\",0,Credits!AY20)","v":0},{"$f":"IF(AZ$11=\"\",0,Credits!AZ20)","v":0},{"$f":"IF(BA$11=\"\",0,Credits!BA20)","v":0},{"$f":"IF(BB$11=\"\",0,Credits!BB20)","v":0},{"$f":"IF(BC$11=\"\",0,Credits!BC20)","v":0},{"$f":"IF(BD$11=\"\",0,Credits!BD20)","v":0},{"$f":"IF(BE$11=\"\",0,Credits!BE20)","v":0},{"$f":"IF(BF$11=\"\",0,Credits!BF20)","v":0},{"$f":"IF(BG$11=\"\",0,Credits!BG20)","v":0},{"$f":"IF(BH$11=\"\",0,Credits!BH20)","v":0},{"$f":"IF(BI$11=\"\",0,Credits!BI20)","v":0},{"$f":"IF(BJ$11=\"\",0,Credits!BJ20)","v":0},{"$f":"IF(BK$11=\"\",0,Credits!BK20)","v":0},{"$f":"IF(BL$11=\"\",0,Credits!BL20)","v":0},{"$f":"IF(BM$11=\"\",0,Credits!BM20)","v":0},{"$f":"IF(BN$11=\"\",0,Credits!BN20)","v":0},{"$f":"IF(BO$11=\"\",0,Credits!BO20)","v":0},{"$f":"IF(BP$11=\"\",0,Credits!BP20)","v":0},{"$f":"IF(BQ$11=\"\",0,Credits!BQ20)","v":0},{"$f":"IF(BR$11=\"\",0,Credits!BR20)","v":0},{"$f":"IF(BS$11=\"\",0,Credits!BS20)","v":0},{"$f":"IF(BT$11=\"\",0,Credits!BT20)","v":0},{"$f":"IF(BU$11=\"\",0,Credits!BU20)","v":0},{"$f":"IF(BV$11=\"\",0,Credits!BV20)","v":0},{"$f":"IF(BW$11=\"\",0,Credits!BW20)","v":0},{"$f":"IF(BX$11=\"\",0,Credits!BX20)","v":0},{"$f":"IF(BY$11=\"\",0,Credits!BY20)","v":0},{"$f":"IF(BZ$11=\"\",0,Credits!BZ20)","v":0},{"$f":"IF(CA$11=\"\",0,Credits!CA20)","v":0},{"$f":"IF(CB$11=\"\",0,Credits!CB20)","v":0},{"$f":"IF(CC$11=\"\",0,Credits!CC20)","v":0},{"$f":"IF(CD$11=\"\",0,Credits!CD20)","v":0},{"$f":"IF(CE$11=\"\",0,Credits!CE20)","v":0},{"$f":"IF(CF$11=\"\",0,Credits!CF20)","v":0},{"$f":"IF(CG$11=\"\",0,Credits!CG20)","v":0},{"$f":"IF(CH$11=\"\",0,Credits!CH20)","v":0},{"$f":"IF(CI$11=\"\",0,Credits!CI20)","v":0},{"$f":"IF(CJ$11=\"\",0,Credits!CJ20)","v":0},{"$f":"IF(CK$11=\"\",0,Credits!CK20)","v":0},{"$f":"IF(CL$11=\"\",0,Credits!CL20)","v":0},{"$f":"IF(CM$11=\"\",0,Credits!CM20)","v":0},{"$f":"IF(CN$11=\"\",0,Credits!CN20)","v":0},{"$f":"IF(CO$11=\"\",0,Credits!CO20)","v":0},{"$f":"IF(CP$11=\"\",0,Credits!CP20)","v":0},{"$f":"IF(CQ$11=\"\",0,Credits!CQ20)","v":0},{"$f":"IF(CR$11=\"\",0,Credits!CR20)","v":0},{"$f":"IF(CS$11=\"\",0,Credits!CS20)","v":0},{"$f":"IF(CT$11=\"\",0,Credits!CT20)","v":0},{"$f":"IF(CU$11=\"\",0,Credits!CU20)","v":0}]
[{"$f":"ROW()","v":718},null,null,null,null,null,null,{"$f":"H716","v":"Индикатор безубыточности для кредиторов"},{"$f":"KPI!$I$19","v":"Точка безубыточности по финпотоку"},null,null,null,{"$f":"$M$18","v":"кол-во событий"},null,null,null,{"$f":"$H$18","v":"кол-во событий"},null,null,null,null,null,null,{"$f":"IF(X715=0,\"не окупается\",SUMIFS($Z$18:$CV$18,$Z715:$CV715,1))","v":27}]
[{"$f":"ROW()","v":739},{"$f":"Lists!$CU$24","v":"BS"},null,null,null,null,null,{"$f":"Items!$BK$39","v":"Остаток долга по кредиту"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B739=Lists!$CU$24,SUMIFS($Z739:$CV739,$Z$2:$CV$2,Periods!$Q$18),SUM($Z739:$CV739))","v":0},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z735:AA735)-SUM($Z737:AA737))","v":15000000},{"$f":"IF(AB$11=\"\",0,SUM($Z735:AB735)-SUM($Z737:AB737))","v":15000000},{"$f":"IF(AC$11=\"\",0,SUM($Z735:AC735)-SUM($Z737:AC737))","v":15000000},{"$f":"IF(AD$11=\"\",0,SUM($Z735:AD735)-SUM($Z737:AD737))","v":15000000},{"$f":"IF(AE$11=\"\",0,SUM($Z735:AE735)-SUM($Z737:AE737))","v":15000000},{"$f":"IF(AF$11=\"\",0,SUM($Z735:AF735)-SUM($Z737:AF737))","v":30000000},{"$f":"IF(AG$11=\"\",0,SUM($Z735:AG735)-SUM($Z737:AG737))","v":30000000},{"$f":"IF(AH$11=\"\",0,SUM($Z735:AH735)-SUM($Z737:AH737))","v":30000000},{"$f":"IF(AI$11=\"\",0,SUM($Z735:AI735)-SUM($Z737:AI737))","v":30000000},{"$f":"IF(AJ$11=\"\",0,SUM($Z735:AJ735)-SUM($Z737:AJ737))","v":30000000},{"$f":"IF(AK$11=\"\",0,SUM($Z735:AK735)-SUM($Z737:AK737))","v":30000000},{"$f":"IF(AL$11=\"\",0,SUM($Z735:AL735)-SUM($Z737:AL737))","v":30000000},{"$f":"IF(AM$11=\"\",0,SUM($Z735:AM735)-SUM($Z737:AM737))","v":30000000},{"$f":"IF(AN$11=\"\",0,SUM($Z735:AN735)-SUM($Z737:AN737))","v":30000000},{"$f":"IF(AO$11=\"\",0,SUM($Z735:AO735)-SUM($Z737:AO737))","v":30000000},{"$f":"IF(AP$11=\"\",0,SUM($Z735:AP735)-SUM($Z737:AP737))","v":30000000},{"$f":"IF(AQ$11=\"\",0,SUM($Z735:AQ735)-SUM($Z737:AQ737))","v":30000000},{"$f":"IF(AR$11=\"\",0,SUM($Z735:AR735)-SUM($Z737:AR737))","v":30000000},{"$f":"IF(AS$11=\"\",0,SUM($Z735:AS735)-SUM($Z737:AS737))","v":30000000},{"$f":"IF(AT$11=\"\",0,SUM($Z735:AT735)-SUM($Z737:AT737))","v":30000000},{"$f":"IF(AU$11=\"\",0,SUM($Z735:AU735)-SUM($Z737:AU737))","v":28500000},{"$f":"IF(AV$11=\"\",0,SUM($Z735:AV735)-SUM($Z737:AV737))","v":27000000},{"$f":"IF(AW$11=\"\",0,SUM($Z735:AW735)-SUM($Z737:AW737))","v":25500000},{"$f":"IF(AX$11=\"\",0,SUM($Z735:AX735)-SUM($Z737:AX737))","v":24000000},{"$f":"IF(AY$11=\"\",0,SUM($Z735:AY735)-SUM($Z737:AY737))","v":22500000},{"$f":"IF(AZ$11=\"\",0,SUM($Z735:AZ735)-SUM($Z737:AZ737))","v":21000000},{"$f":"IF(BA$11=\"\",0,SUM($Z735:BA735)-SUM($Z737:BA737))","v":19500000},{"$f":"IF(BB$11=\"\",0,SUM($Z735:BB735)-SUM($Z737:BB737))","v":18000000},{"$f":"IF(BC$11=\"\",0,SUM($Z735:BC735)-SUM($Z737:BC737))","v":16500000},{"$f":"IF(BD$11=\"\",0,SUM($Z735:BD735)-SUM($Z737:BD737))","v":15000000},{"$f":"IF(BE$11=\"\",0,SUM($Z735:BE735)-SUM($Z737:BE737))","v":13500000},{"$f":"IF(BF$11=\"\",0,SUM($Z735:BF735)-SUM($Z737:BF737))","v":12000000},{"$f":"IF(BG$11=\"\",0,SUM($Z735:BG735)-SUM($Z737:BG737))","v":10500000},{"$f":"IF(BH$11=\"\",0,SUM($Z735:BH735)-SUM($Z737:BH737))","v":9000000},{"$f":"IF(BI$11=\"\",0,SUM($Z735:BI735)-SUM($Z737:BI737))","v":7500000},{"$f":"IF(BJ$11=\"\",0,SUM($Z735:BJ735)-SUM($Z737:BJ737))","v":6000000},{"$f":"IF(BK$11=\"\",0,SUM($Z735:BK735)-SUM($Z737:BK737))","v":4500000},{"$f":"IF(BL$11=\"\",0,SUM($Z735:BL735)-SUM($Z737:BL737))","v":3000000},{"$f":"IF(BM$11=\"\",0,SUM($Z735:BM735)-SUM($Z737:BM737))","v":1500000},{"$f":"IF(BN$11=\"\",0,SUM($Z735:BN735)-SUM($Z737:BN737))","v":0},{"$f":"IF(BO$11=\"\",0,SUM($Z735:BO735)-SUM($Z737:BO737))","v":0},{"$f":"IF(BP$11=\"\",0,SUM($Z735:BP735)-SUM($Z737:BP737))","v":0},{"$f":"IF(BQ$11=\"\",0,SUM($Z735:BQ735)-SUM($Z737:BQ737))","v":0},{"$f":"IF(BR$11=\"\",0,SUM($Z735:BR735)-SUM($Z737:BR737))","v":0},{"$f":"IF(BS$11=\"\",0,SUM($Z735:BS735)-SUM($Z737:BS737))","v":0},{"$f":"IF(BT$11=\"\",0,SUM($Z735:BT735)-SUM($Z737:BT737))","v":0},{"$f":"IF(BU$11=\"\",0,SUM($Z735:BU735)-SUM($Z737:BU737))","v":0},{"$f":"IF(BV$11=\"\",0,SUM($Z735:BV735)-SUM($Z737:BV737))","v":0},{"$f":"IF(BW$11=\"\",0,SUM($Z735:BW735)-SUM($Z737:BW737))","v":0},{"$f":"IF(BX$11=\"\",0,SUM($Z735:BX735)-SUM($Z737:BX737))","v":0},{"$f":"IF(BY$11=\"\",0,SUM($Z735:BY735)-SUM($Z737:BY737))","v":0},{"$f":"IF(BZ$11=\"\",0,SUM($Z735:BZ735)-SUM($Z737:BZ737))","v":0},{"$f":"IF(CA$11=\"\",0,SUM($Z735:CA735)-SUM($Z737:CA737))","v":0},{"$f":"IF(CB$11=\"\",0,SUM($Z735:CB735)-SUM($Z737:CB737))","v":0},{"$f":"IF(CC$11=\"\",0,SUM($Z735:CC735)-SUM($Z737:CC737))","v":0},{"$f":"IF(CD$11=\"\",0,SUM($Z735:CD735)-SUM($Z737:CD737))","v":0},{"$f":"IF(CE$11=\"\",0,SUM($Z735:CE735)-SUM($Z737:CE737))","v":0},{"$f":"IF(CF$11=\"\",0,SUM($Z735:CF735)-SUM($Z737:CF737))","v":0},{"$f":"IF(CG$11=\"\",0,SUM($Z735:CG735)-SUM($Z737:CG737))","v":0},{"$f":"IF(CH$11=\"\",0,SUM($Z735:CH735)-SUM($Z737:CH737))","v":0},{"$f":"IF(CI$11=\"\",0,SUM($Z735:CI735)-SUM($Z737:CI737))","v":0},{"$f":"IF(CJ$11=\"\",0,SUM($Z735:CJ735)-SUM($Z737:CJ737))","v":0},{"$f":"IF(CK$11=\"\",0,SUM($Z735:CK735)-SUM($Z737:CK737))","v":0},{"$f":"IF(CL$11=\"\",0,SUM($Z735:CL735)-SUM($Z737:CL737))","v":0},{"$f":"IF(CM$11=\"\",0,SUM($Z735:CM735)-SUM($Z737:CM737))","v":0},{"$f":"IF(CN$11=\"\",0,SUM($Z735:CN735)-SUM($Z737:CN737))","v":0},{"$f":"IF(CO$11=\"\",0,SUM($Z735:CO735)-SUM($Z737:CO737))","v":0},{"$f":"IF(CP$11=\"\",0,SUM($Z735:CP735)-SUM($Z737:CP737))","v":0},{"$f":"IF(CQ$11=\"\",0,SUM($Z735:CQ735)-SUM($Z737:CQ737))","v":0},{"$f":"IF(CR$11=\"\",0,SUM($Z735:CR735)-SUM($Z737:CR737))","v":0},{"$f":"IF(CS$11=\"\",0,SUM($Z735:CS735)-SUM($Z737:CS737))","v":0},{"$f":"IF(CT$11=\"\",0,SUM($Z735:CT735)-SUM($Z737:CT737))","v":0},{"$f":"IF(CU$11=\"\",0,SUM($Z735:CU735)-SUM($Z737:CU737))","v":0}]
[{"$f":"ROW()","v":744}]
[{"$f":"ROW()","v":760}]
[{"$f":"ROW()","v":769},{"$f":"Lists!$CU$19","v":"PL(-)"},null,null,null,null,null,"Начисление %% по овердрафту",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B769=Lists!$CU$24,SUMIFS($Z769:$CV769,$Z$2:$CV$2,Periods!$Q$18),SUM($Z769:$CV769))","v":3276780.5079246587},null,null,{"$f":"IF(AA$11=\"\",0,(Z767+AA761)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AB$11=\"\",0,(AA767+AB761)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":13574.324644907378},{"$f":"IF(AC$11=\"\",0,(AB767+AC761)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":55819.690280671275},{"$f":"IF(AD$11=\"\",0,(AC767+AD761)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":58029.880728763892},{"$f":"IF(AE$11=\"\",0,(AD767+AE761)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":58029.880728763892},{"$f":"IF(AF$11=\"\",0,(AE767+AF761)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":48140.250441452685},{"$f":"IF(AG$11=\"\",0,(AF767+AG761)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AH$11=\"\",0,(AG767+AH761)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AI$11=\"\",0,(AH767+AI761)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AJ$11=\"\",0,(AI767+AJ761)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":24460.337607393347},{"$f":"IF(AK$11=\"\",0,(AJ767+AK761)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":58460.590088216937},{"$f":"IF(AL$11=\"\",0,(AK767+AL761)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":123089.65673885045},{"$f":"IF(AM$11=\"\",0,(AL767+AM761)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":266108.76131201704},{"$f":"IF(AN$11=\"\",0,(AM767+AN761)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":306071.94783302367},{"$f":"IF(AO$11=\"\",0,(AN767+AO761)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":306071.94783302367},{"$f":"IF(AP$11=\"\",0,(AO767+AP761)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":290507.41412201099},{"$f":"IF(AQ$11=\"\",0,(AP767+AQ761)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":353998.53903835267},{"$f":"IF(AR$11=\"\",0,(AQ767+AR761)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":353998.53903835267},{"$f":"IF(AS$11=\"\",0,(AR767+AS761)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":279353.32388837979},{"$f":"IF(AT$11=\"\",0,(AS767+AT761)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":176377.55382525624},{"$f":"IF(AU$11=\"\",0,(AT767+AU761)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":216921.24001859856},{"$f":"IF(AV$11=\"\",0,(AU767+AV761)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":216921.24001859856},{"$f":"IF(AW$11=\"\",0,(AV767+AW761)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":70845.389738024023},{"$f":"IF(AX$11=\"\",0,(AW767+AX761)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AY$11=\"\",0,(AX767+AY761)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(AZ$11=\"\",0,(AY767+AZ761)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BA$11=\"\",0,(AZ767+BA761)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BB$11=\"\",0,(BA767+BB761)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BC$11=\"\",0,(BB767+BC761)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BD$11=\"\",0,(BC767+BD761)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BE$11=\"\",0,(BD767+BE761)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BF$11=\"\",0,(BE767+BF761)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BG$11=\"\",0,(BF767+BG761)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BH$11=\"\",0,(BG767+BH761)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BI$11=\"\",0,(BH767+BI761)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BJ$11=\"\",0,(BI767+BJ761)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BK$11=\"\",0,(BJ767+BK761)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BL$11=\"\",0,(BK767+BL761)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BM$11=\"\",0,(BL767+BM761)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BN$11=\"\",0,(BM767+BN761)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BO$11=\"\",0,(BN767+BO761)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BP$11=\"\",0,(BO767+BP761)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BQ$11=\"\",0,(BP767+BQ761)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BR$11=\"\",0,(BQ767+BR761)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BS$11=\"\",0,(BR767+BS761)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BT$11=\"\",0,(BS767+BT761)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BU$11=\"\",0,(BT767+BU761)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BV$11=\"\",0,(BU767+BV761)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BW$11=\"\",0,(BV767+BW761)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BX$11=\"\",0,(BW767+BX761)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BY$11=\"\",0,(BX767+BY761)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(BZ$11=\"\",0,(BY767+BZ761)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CA$11=\"\",0,(BZ767+CA761)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CB$11=\"\",0,(CA767+CB761)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CC$11=\"\",0,(CB767+CC761)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CD$11=\"\",0,(CC767+CD761)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CE$11=\"\",0,(CD767+CE761)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CF$11=\"\",0,(CE767+CF761)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CG$11=\"\",0,(CF767+CG761)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CH$11=\"\",0,(CG767+CH761)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CI$11=\"\",0,(CH767+CI761)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CJ$11=\"\",0,(CI767+CJ761)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CK$11=\"\",0,(CJ767+CK761)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CL$11=\"\",0,(CK767+CL761)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CM$11=\"\",0,(CL767+CM761)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CN$11=\"\",0,(CM767+CN761)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CO$11=\"\",0,(CN767+CO761)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CP$11=\"\",0,(CO767+CP761)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CQ$11=\"\",0,(CP767+CQ761)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CR$11=\"\",0,(CQ767+CR761)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CS$11=\"\",0,(CR767+CS761)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CT$11=\"\",0,(CS767+CT761)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0},{"$f":"IF(CU$11=\"\",0,(CT767+CU761)*Credits!$Q$40*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":0}]
[{"$f":"ROW()","v":782}]
[{"$f":"ROW()","v":788}]
[{"$f":"ROW()","v":789},null,null,null,null,null,null,{"$f":"KPI!$I$44","v":"Выплаты %% (Interests)"},null,null,null,null,{"$f":"Prdction!$M$382","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B789=Lists!$CU$24,SUMIFS($Z789:$CV789,$Z$2:$CV$2,Periods!$Q$18),SUM($Z789:$CV789))","v":19476780.507924657},null,null,{"$f":"IF(AA$11=\"\",0,AA771+AA743)","v":0},{"$f":"IF(AB$11=\"\",0,AB771+AB743)","v":300000},300000,300000,485453.77638310642,348140.25044145272,600000,600000,600000,600000,600000,600000,600000,600000,1684263.2414125253,890507.41412201105,600000,1307997.0780767056,879353.32388837961,776377.55382525641,600000,1003842.4800371975,610845.38973802421,510000,480000,450000,420000,390000,360000,330000,300000,270000,240000,210000,180000,150000,120000,90000,60000,30000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,CN771+CN743)","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":790}]
[{"$f":"ROW()","v":791},null,null,null,null,null,null,{"$f":"KPI!$I$42","v":"Выплаты долга [Debt (Principals+Interests)]"},null,null,null,null,{"$f":"Prdction!$M$382","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X787+$X789-$X791)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B791=Lists!$CU$24,SUMIFS($Z791:$CV791,$Z$2:$CV$2,Periods!$Q$18),SUM($Z791:$CV791))","v":70107650.123535424},null,null,{"$f":"IF(AA$11=\"\",0,AA771+AA763+AA743+AA737)","v":0},{"$f":"IF(AB$11=\"\",0,AB771+AB763+AB743+AB737)","v":300000},300000,300000,881038.98787555471,2273750.2680995599,600000,600000,600000,600000,600000,600000,600000,600000,2306844.5898530353,1470737.8267734703,600000,4293805.6840756182,4998384.126413323,2101551.1699256953,2100000,8346876.4912601784,4944660.9792589853,2010000,1980000,1950000,1920000,1890000,1860000,1830000,1800000,1770000,1740000,1710000,1680000,1650000,1620000,1590000,1560000,1530000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CN$11=\"\",0,CN771+CN763+CN743+CN737)","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":792}]
[{"$f":"ROW()","v":793},null,null,null,null,null,null,{"$f":"Items!$BS$37","v":"Итоговый кассовый разрыв"},null,null,null,null,{"$f":"Prdction!$M$382","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X793-0)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF(MIN($Z779:$CV779)>=0,0,-MIN($Z779:$CV779))","v":2.7939677238464355E-9}]
[{"$f":"ROW()","v":794}]
[{"$f":"ROW()","v":795},null,null,null,null,null,null,{"$f":"KPI!$I$26","v":"NPV(WACC)"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B795=Lists!$CU$24,SUMIFS($Z795:$CV795,$Z$2:$CV$2,Periods!$Q$18),SUM($Z795:$CV795))","v":78776113.406687185},null,null,{"$f":"IF(AA$11=\"\",0,IF(AA797=0,0,AA699/AA797))","v":-29613368.032081824},-13394388.190201608,-1238167.4188278706,0,0,-230189.1526158269,-918599.3795158685,-2174704.4576588278,-3401400.1740923142,-645831.78961557162,-497548.21838877921,-1250506.8524502311,-3103837.087158984,-582369.09430253576,705816.73555775685,0,0,2146729.6360256271,2404577.3872820586,580763.07947105728,0,3577302.050913359,3827873.8800659156,1164042.5937246922,0,3364855.6590785827,3674816.0676405434,2982754.2286702832,0,4843903.341383406,4660195.7939058384,1129395.651281012,{"$f":"IF(BG$11=\"\",0,IF(BG797=0,0,BG699/BG797))","v":0},4571519.8642273284,4145300.2877262714,2888535.6769118714,0,6071786.5725542558,5434433.6616799077,1779338.2048884353,0,5748625.1585635031,5218763.9203757215,2442046.6207873765,0,6904144.3384182453,6201928.92948086,2472923.7690074136,0,6611267.781878924,5886821.6346960953,2018266.3864669511,0,5620978.1151699182,6892972.1690097805,2597034.2854873235,0,6328200.4138678527,6086101.0339375762,4843008.3234616853,0,0,0,0,{"$f":"IF(CM$11=\"\",0,IF(CM797=0,0,CM699/CM797))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":796},null,null,null,null,null,null,{"$f":"H795","v":"NPV(WACC)"},{"$f":"KPI!$I$25","v":"WACC"},null,null,null,"%",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":3.926388425669658E-2},{"$f":"IF(AB$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":3.926388425669658E-2},{"$f":"IF(AC$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":3.926388425669658E-2},{"$f":"IF(AD$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":3.926388425669658E-2},{"$f":"IF(AE$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":3.926388425669658E-2},{"$f":"IF(AF$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":3.926388425669658E-2},{"$f":"IF(AG$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":3.926388425669658E-2},{"$f":"IF(AH$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":3.926388425669658E-2},{"$f":"IF(AI$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":3.926388425669658E-2},{"$f":"IF(AJ$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":3.926388425669658E-2},{"$f":"IF(AK$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":3.926388425669658E-2},{"$f":"IF(AL$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":3.926388425669658E-2},{"$f":"IF(AM$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":3.926388425669658E-2},{"$f":"IF(AN$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":3.926388425669658E-2},{"$f":"IF(AO$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":3.926388425669658E-2},{"$f":"IF(AP$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":3.926388425669658E-2},{"$f":"IF(AQ$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":3.926388425669658E-2},{"$f":"IF(AR$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":3.926388425669658E-2},{"$f":"IF(AS$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":3.926388425669658E-2},{"$f":"IF(AT$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":3.926388425669658E-2},{"$f":"IF(AU$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":3.926388425669658E-2},{"$f":"IF(AV$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":3.926388425669658E-2},{"$f":"IF(AW$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":3.926388425669658E-2},{"$f":"IF(AX$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":3.926388425669658E-2},{"$f":"IF(AY$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":3.926388425669658E-2},{"$f":"IF(AZ$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":3.926388425669658E-2},{"$f":"IF(BA$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":3.926388425669658E-2},{"$f":"IF(BB$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":3.926388425669658E-2},{"$f":"IF(BC$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":3.926388425669658E-2},{"$f":"IF(BD$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":3.926388425669658E-2},{"$f":"IF(BE$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":3.926388425669658E-2},{"$f":"IF(BF$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":3.926388425669658E-2},{"$f":"IF(BG$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":3.926388425669658E-2},{"$f":"IF(BH$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":3.926388425669658E-2},{"$f":"IF(BI$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":3.926388425669658E-2},{"$f":"IF(BJ$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":3.926388425669658E-2},{"$f":"IF(BK$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":3.926388425669658E-2},{"$f":"IF(BL$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":3.926388425669658E-2},{"$f":"IF(BM$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":3.926388425669658E-2},{"$f":"IF(BN$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":3.926388425669658E-2},{"$f":"IF(BO$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":3.926388425669658E-2},{"$f":"IF(BP$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":3.926388425669658E-2},{"$f":"IF(BQ$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":3.926388425669658E-2},{"$f":"IF(BR$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":3.926388425669658E-2},{"$f":"IF(BS$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":3.926388425669658E-2},{"$f":"IF(BT$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":3.926388425669658E-2},{"$f":"IF(BU$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":3.926388425669658E-2},{"$f":"IF(BV$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":3.926388425669658E-2},{"$f":"IF(BW$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":3.926388425669658E-2},{"$f":"IF(BX$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":3.926388425669658E-2},{"$f":"IF(BY$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":3.926388425669658E-2},{"$f":"IF(BZ$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":3.926388425669658E-2},{"$f":"IF(CA$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":3.926388425669658E-2},{"$f":"IF(CB$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":3.926388425669658E-2},{"$f":"IF(CC$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":3.926388425669658E-2},{"$f":"IF(CD$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":3.926388425669658E-2},{"$f":"IF(CE$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":3.926388425669658E-2},{"$f":"IF(CF$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":3.926388425669658E-2},{"$f":"IF(CG$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":3.926388425669658E-2},{"$f":"IF(CH$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":3.926388425669658E-2},{"$f":"IF(CI$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":0},{"$f":"IF(CJ$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":0},{"$f":"IF(CK$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":0},{"$f":"IF(CL$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":0},{"$f":"IF(CM$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":0},{"$f":"IF(CN$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":0},{"$f":"IF(CO$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":0},{"$f":"IF(CP$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":0},{"$f":"IF(CQ$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":0},{"$f":"IF(CR$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":0},{"$f":"IF(CS$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":0},{"$f":"IF(CT$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":0},{"$f":"IF(CU$11=\"\",0,POWER(1+InvAn!$X$26,SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)-1)","v":0}]
[{"$f":"ROW()","v":797},null,null,null,null,null,null,{"$f":"H795","v":"NPV(WACC)"},"Коэффициент дисконтирования",null,null,null,"коэфф",null,null,null,{"$f":"Q775","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(AA$11=\"\",0,IF(AA$2=1,(1+AA796),Z797*(1+AA796)))","v":1.0392638842566966},1.0800694211203163,1.1224771418603816,1.1665499544391753,1.2123532368299297,1.2599549339990515,1.3094256586962441,1.3608387962020421,1.4142706131881413,1.4698003708520078,1.5275104424935908,1.5874864357085545,1.6498173193792911,1.7145955556520931,1.7819172370962633,1.8518822292486234,1.9245943187548746,2.000161367327562,2.0786954717490276,2.1603131301567009,2.2451354148573954,2.3332881519269666,2.4249021078617483,2.5201131835586517,2.6190626159116737,2.7218971873238704,2.8287694434455828,2.93983791946191,3.0552673752651103,3.1752290398607808,3.2999008653703763,3.4294677910068518,{"$f":"IF(BG$11=\"\",0,IF(BG$2=1,(1+BG796),BF797*(1+BG796)))","v":3.5641220174150137},3.7040632917835405,3.8494992041516078,4.0006454953496622,4.1577263770311461,4.3209748642699113,4.4906331212167006,4.6669528203274409,4.8501955156962415,5.0406330310468874,5.2385478629583941,5.4442335999227573,5.6579953578565432,5.8801502327123494,6.1110277708615541,6.3509704579461204,6.6003342269246161,6.859488986066097,7.1288191676750809,7.4087242983615953,7.6996195917022403,8.0019365641714302,8.3161236752564847,8.6426469927061298,8.9819908838992308,9.3346587343593548,9.7011736944810014,10.082079455575213,0,0,0,0,{"$f":"IF(CM$11=\"\",0,IF(CM$2=1,(1+CM796),CL797*(1+CM796)))","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":798}]
[{"$f":"ROW()","v":799},{"$f":"Lists!$CU$24","v":"BS"},null,null,null,null,null,{"$f":"KPI!$I$26&\" нарастающим итогом\"","v":"NPV(WACC) нарастающим итогом"},null,null,null,null,{"$f":"Prdction!$M$382","v":"руб."},null,null,null,null,null,null,{"$f":"IF(ABS($X799-$X795)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,{"$f":"IF($B799=Lists!$CU$24,SUMIFS($Z799:$CV799,$Z$2:$CV$2,Periods!$Q$18),SUM($Z799:$CV799))","v":78776113.406687185},null,null,{"$f":"IF(AA$11=\"\",0,SUM($Z795:AA795))","v":-29613368.032081824},{"$f":"IF(AB$11=\"\",0,SUM($Z795:AB795))","v":-43007756.22228343},{"$f":"IF(AC$11=\"\",0,SUM($Z795:AC795))","v":-44245923.641111299},{"$f":"IF(AD$11=\"\",0,SUM($Z795:AD795))","v":-44245923.641111299},{"$f":"IF(AE$11=\"\",0,SUM($Z795:AE795))","v":-44245923.641111299},{"$f":"IF(AF$11=\"\",0,SUM($Z795:AF795))","v":-44476112.79372713},{"$f":"IF(AG$11=\"\",0,SUM($Z795:AG795))","v":-45394712.173243001},{"$f":"IF(AH$11=\"\",0,SUM($Z795:AH795))","v":-47569416.630901828},{"$f":"IF(AI$11=\"\",0,SUM($Z795:AI795))","v":-50970816.804994144},{"$f":"IF(AJ$11=\"\",0,SUM($Z795:AJ795))","v":-51616648.594609715},{"$f":"IF(AK$11=\"\",0,SUM($Z795:AK795))","v":-52114196.812998496},{"$f":"IF(AL$11=\"\",0,SUM($Z795:AL795))","v":-53364703.665448725},{"$f":"IF(AM$11=\"\",0,SUM($Z795:AM795))","v":-56468540.752607711},{"$f":"IF(AN$11=\"\",0,SUM($Z795:AN795))","v":-57050909.846910246},{"$f":"IF(AO$11=\"\",0,SUM($Z795:AO795))","v":-56345093.111352488},{"$f":"IF(AP$11=\"\",0,SUM($Z795:AP795))","v":-56345093.111352488},{"$f":"IF(AQ$11=\"\",0,SUM($Z795:AQ795))","v":-56345093.111352488},{"$f":"IF(AR$11=\"\",0,SUM($Z795:AR795))","v":-54198363.475326858},{"$f":"IF(AS$11=\"\",0,SUM($Z795:AS795))","v":-51793786.0880448},{"$f":"IF(AT$11=\"\",0,SUM($Z795:AT795))","v":-51213023.008573741},{"$f":"IF(AU$11=\"\",0,SUM($Z795:AU795))","v":-51213023.008573741},{"$f":"IF(AV$11=\"\",0,SUM($Z795:AV795))","v":-47635720.957660384},{"$f":"IF(AW$11=\"\",0,SUM($Z795:AW795))","v":-43807847.077594467},{"$f":"IF(AX$11=\"\",0,SUM($Z795:AX795))","v":-42643804.483869776},{"$f":"IF(AY$11=\"\",0,SUM($Z795:AY795))","v":-42643804.483869776},{"$f":"IF(AZ$11=\"\",0,SUM($Z795:AZ795))","v":-39278948.824791193},{"$f":"IF(BA$11=\"\",0,SUM($Z795:BA795))","v":-35604132.75715065},{"$f":"IF(BB$11=\"\",0,SUM($Z795:BB795))","v":-32621378.528480366},{"$f":"IF(BC$11=\"\",0,SUM($Z795:BC795))","v":-32621378.528480366},{"$f":"IF(BD$11=\"\",0,SUM($Z795:BD795))","v":-27777475.187096961},{"$f":"IF(BE$11=\"\",0,SUM($Z795:BE795))","v":-23117279.393191122},{"$f":"IF(BF$11=\"\",0,SUM($Z795:BF795))","v":-21987883.741910111},{"$f":"IF(BG$11=\"\",0,SUM($Z795:BG795))","v":-21987883.741910111},{"$f":"IF(BH$11=\"\",0,SUM($Z795:BH795))","v":-17416363.877682783},{"$f":"IF(BI$11=\"\",0,SUM($Z795:BI795))","v":-13271063.589956511},{"$f":"IF(BJ$11=\"\",0,SUM($Z795:BJ795))","v":-10382527.913044639},{"$f":"IF(BK$11=\"\",0,SUM($Z795:BK795))","v":-10382527.913044639},{"$f":"IF(BL$11=\"\",0,SUM($Z795:BL795))","v":-4310741.3404903831},{"$f":"IF(BM$11=\"\",0,SUM($Z795:BM795))","v":1123692.3211895246},{"$f":"IF(BN$11=\"\",0,SUM($Z795:BN795))","v":2903030.5260779597},{"$f":"IF(BO$11=\"\",0,SUM($Z795:BO795))","v":2903030.5260779597},{"$f":"IF(BP$11=\"\",0,SUM($Z795:BP795))","v":8651655.6846414618},{"$f":"IF(BQ$11=\"\",0,SUM($Z795:BQ795))","v":13870419.605017183},{"$f":"IF(BR$11=\"\",0,SUM($Z795:BR795))","v":16312466.22580456},{"$f":"IF(BS$11=\"\",0,SUM($Z795:BS795))","v":16312466.22580456},{"$f":"IF(BT$11=\"\",0,SUM($Z795:BT795))","v":23216610.564222805},{"$f":"IF(BU$11=\"\",0,SUM($Z795:BU795))","v":29418539.493703663},{"$f":"IF(BV$11=\"\",0,SUM($Z795:BV795))","v":31891463.262711078},{"$f":"IF(BW$11=\"\",0,SUM($Z795:BW795))","v":31891463.262711078},{"$f":"IF(BX$11=\"\",0,SUM($Z795:BX795))","v":38502731.044590004},{"$f":"IF(BY$11=\"\",0,SUM($Z795:BY795))","v":44389552.6792861},{"$f":"IF(BZ$11=\"\",0,SUM($Z795:BZ795))","v":46407819.06575305},{"$f":"IF(CA$11=\"\",0,SUM($Z795:CA795))","v":46407819.06575305},{"$f":"IF(CB$11=\"\",0,SUM($Z795:CB795))","v":52028797.18092297},{"$f":"IF(CC$11=\"\",0,SUM($Z795:CC795))","v":58921769.349932753},{"$f":"IF(CD$11=\"\",0,SUM($Z795:CD795))","v":61518803.635420077},{"$f":"IF(CE$11=\"\",0,SUM($Z795:CE795))","v":61518803.635420077},{"$f":"IF(CF$11=\"\",0,SUM($Z795:CF795))","v":67847004.04928793},{"$f":"IF(CG$11=\"\",0,SUM($Z795:CG795))","v":73933105.083225504},{"$f":"IF(CH$11=\"\",0,SUM($Z795:CH795))","v":78776113.406687185},{"$f":"IF(CI$11=\"\",0,SUM($Z795:CI795))","v":0},{"$f":"IF(CJ$11=\"\",0,SUM($Z795:CJ795))","v":0},{"$f":"IF(CK$11=\"\",0,SUM($Z795:CK795))","v":0},{"$f":"IF(CL$11=\"\",0,SUM($Z795:CL795))","v":0},{"$f":"IF(CM$11=\"\",0,SUM($Z795:CM795))","v":0},{"$f":"IF(CN$11=\"\",0,SUM($Z795:CN795))","v":0},{"$f":"IF(CO$11=\"\",0,SUM($Z795:CO795))","v":0},{"$f":"IF(CP$11=\"\",0,SUM($Z795:CP795))","v":0},{"$f":"IF(CQ$11=\"\",0,SUM($Z795:CQ795))","v":0},{"$f":"IF(CR$11=\"\",0,SUM($Z795:CR795))","v":0},{"$f":"IF(CS$11=\"\",0,SUM($Z795:CS795))","v":0},{"$f":"IF(CT$11=\"\",0,SUM($Z795:CT795))","v":0},{"$f":"IF(CU$11=\"\",0,SUM($Z795:CU795))","v":0}]
[{"$f":"ROW()","v":800}]
[{"$f":"ROW()","v":801},null,null,null,null,null,null,"Индикатор безубыточности для кредиторов",null,null,null,null,"индикатор(1)",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B801=Lists!$CU$24,SUMIFS($Z801:$CV801,$Z$2:$CV$2,Periods!$Q$18),SUM($Z801:$CV801))","v":1},null,null,{"$f":"IF(AA$11=\"\",0,IF(SUM($Z801:Z801)=1,0,IF(AND(Z799<=0,MIN(AA799:$CV799)>=0),1,0)))","v":0},{"$f":"IF(AB$11=\"\",0,IF(SUM($Z801:AA801)=1,0,IF(AND(AA799<=0,MIN(AB799:$CV799)>=0),1,0)))","v":0},{"$f":"IF(AC$11=\"\",0,IF(SUM($Z801:AB801)=1,0,IF(AND(AB799<=0,MIN(AC799:$CV799)>=0),1,0)))","v":0},{"$f":"IF(AD$11=\"\",0,IF(SUM($Z801:AC801)=1,0,IF(AND(AC799<=0,MIN(AD799:$CV799)>=0),1,0)))","v":0},{"$f":"IF(AE$11=\"\",0,IF(SUM($Z801:AD801)=1,0,IF(AND(AD799<=0,MIN(AE799:$CV799)>=0),1,0)))","v":0},{"$f":"IF(AF$11=\"\",0,IF(SUM($Z801:AE801)=1,0,IF(AND(AE799<=0,MIN(AF799:$CV799)>=0),1,0)))","v":0},{"$f":"IF(AG$11=\"\",0,IF(SUM($Z801:AF801)=1,0,IF(AND(AF799<=0,MIN(AG799:$CV799)>=0),1,0)))","v":0},{"$f":"IF(AH$11=\"\",0,IF(SUM($Z801:AG801)=1,0,IF(AND(AG799<=0,MIN(AH799:$CV799)>=0),1,0)))","v":0},{"$f":"IF(AI$11=\"\",0,IF(SUM($Z801:AH801)=1,0,IF(AND(AH799<=0,MIN(AI799:$CV799)>=0),1,0)))","v":0},{"$f":"IF(AJ$11=\"\",0,IF(SUM($Z801:AI801)=1,0,IF(AND(AI799<=0,MIN(AJ799:$CV799)>=0),1,0)))","v":0},{"$f":"IF(AK$11=\"\",0,IF(SUM($Z801:AJ801)=1,0,IF(AND(AJ799<=0,MIN(AK799:$CV799)>=0),1,0)))","v":0},{"$f":"IF(AL$11=\"\",0,IF(SUM($Z801:AK801)=1,0,IF(AND(AK799<=0,MIN(AL799:$CV799)>=0),1,0)))","v":0},{"$f":"IF(AM$11=\"\",0,IF(SUM($Z801:AL801)=1,0,IF(AND(AL799<=0,MIN(AM799:$CV799)>=0),1,0)))","v":0},{"$f":"IF(AN$11=\"\",0,IF(SUM($Z801:AM801)=1,0,IF(AND(AM799<=0,MIN(AN799:$CV799)>=0),1,0)))","v":0},{"$f":"IF(AO$11=\"\",0,IF(SUM($Z801:AN801)=1,0,IF(AND(AN799<=0,MIN(AO799:$CV799)>=0),1,0)))","v":0},{"$f":"IF(AP$11=\"\",0,IF(SUM($Z801:AO801)=1,0,IF(AND(AO799<=0,MIN(AP799:$CV799)>=0),1,0)))","v":0},{"$f":"IF(AQ$11=\"\",0,IF(SUM($Z801:AP801)=1,0,IF(AND(AP799<=0,MIN(AQ799:$CV799)>=0),1,0)))","v":0},{"$f":"IF(AR$11=\"\",0,IF(SUM($Z801:AQ801)=1,0,IF(AND(AQ799<=0,MIN(AR799:$CV799)>=0),1,0)))","v":0},{"$f":"IF(AS$11=\"\",0,IF(SUM($Z801:AR801)=1,0,IF(AND(AR799<=0,MIN(AS799:$CV799)>=0),1,0)))","v":0},{"$f":"IF(AT$11=\"\",0,IF(SUM($Z801:AS801)=1,0,IF(AND(AS799<=0,MIN(AT799:$CV799)>=0),1,0)))","v":0},{"$f":"IF(AU$11=\"\",0,IF(SUM($Z801:AT801)=1,0,IF(AND(AT799<=0,MIN(AU799:$CV799)>=0),1,0)))","v":0},{"$f":"IF(AV$11=\"\",0,IF(SUM($Z801:AU801)=1,0,IF(AND(AU799<=0,MIN(AV799:$CV799)>=0),1,0)))","v":0},{"$f":"IF(AW$11=\"\",0,IF(SUM($Z801:AV801)=1,0,IF(AND(AV799<=0,MIN(AW799:$CV799)>=0),1,0)))","v":0},{"$f":"IF(AX$11=\"\",0,IF(SUM($Z801:AW801)=1,0,IF(AND(AW799<=0,MIN(AX799:$CV799)>=0),1,0)))","v":0},{"$f":"IF(AY$11=\"\",0,IF(SUM($Z801:AX801)=1,0,IF(AND(AX799<=0,MIN(AY799:$CV799)>=0),1,0)))","v":0},{"$f":"IF(AZ$11=\"\",0,IF(SUM($Z801:AY801)=1,0,IF(AND(AY799<=0,MIN(AZ799:$CV799)>=0),1,0)))","v":0},{"$f":"IF(BA$11=\"\",0,IF(SUM($Z801:AZ801)=1,0,IF(AND(AZ799<=0,MIN(BA799:$CV799)>=0),1,0)))","v":0},{"$f":"IF(BB$11=\"\",0,IF(SUM($Z801:BA801)=1,0,IF(AND(BA799<=0,MIN(BB799:$CV799)>=0),1,0)))","v":0},{"$f":"IF(BC$11=\"\",0,IF(SUM($Z801:BB801)=1,0,IF(AND(BB799<=0,MIN(BC799:$CV799)>=0),1,0)))","v":0},{"$f":"IF(BD$11=\"\",0,IF(SUM($Z801:BC801)=1,0,IF(AND(BC799<=0,MIN(BD799:$CV799)>=0),1,0)))","v":0},{"$f":"IF(BE$11=\"\",0,IF(SUM($Z801:BD801)=1,0,IF(AND(BD799<=0,MIN(BE799:$CV799)>=0),1,0)))","v":0},{"$f":"IF(BF$11=\"\",0,IF(SUM($Z801:BE801)=1,0,IF(AND(BE799<=0,MIN(BF799:$CV799)>=0),1,0)))","v":0},{"$f":"IF(BG$11=\"\",0,IF(SUM($Z801:BF801)=1,0,IF(AND(BF799<=0,MIN(BG799:$CV799)>=0),1,0)))","v":0},{"$f":"IF(BH$11=\"\",0,IF(SUM($Z801:BG801)=1,0,IF(AND(BG799<=0,MIN(BH799:$CV799)>=0),1,0)))","v":0},{"$f":"IF(BI$11=\"\",0,IF(SUM($Z801:BH801)=1,0,IF(AND(BH799<=0,MIN(BI799:$CV799)>=0),1,0)))","v":0},{"$f":"IF(BJ$11=\"\",0,IF(SUM($Z801:BI801)=1,0,IF(AND(BI799<=0,MIN(BJ799:$CV799)>=0),1,0)))","v":0},{"$f":"IF(BK$11=\"\",0,IF(SUM($Z801:BJ801)=1,0,IF(AND(BJ799<=0,MIN(BK799:$CV799)>=0),1,0)))","v":0},{"$f":"IF(BL$11=\"\",0,IF(SUM($Z801:BK801)=1,0,IF(AND(BK799<=0,MIN(BL799:$CV799)>=0),1,0)))","v":0},{"$f":"IF(BM$11=\"\",0,IF(SUM($Z801:BL801)=1,0,IF(AND(BL799<=0,MIN(BM799:$CV799)>=0),1,0)))","v":1},{"$f":"IF(BN$11=\"\",0,IF(SUM($Z801:BM801)=1,0,IF(AND(BM799<=0,MIN(BN799:$CV799)>=0),1,0)))","v":0},{"$f":"IF(BO$11=\"\",0,IF(SUM($Z801:BN801)=1,0,IF(AND(BN799<=0,MIN(BO799:$CV799)>=0),1,0)))","v":0},{"$f":"IF(BP$11=\"\",0,IF(SUM($Z801:BO801)=1,0,IF(AND(BO799<=0,MIN(BP799:$CV799)>=0),1,0)))","v":0},{"$f":"IF(BQ$11=\"\",0,IF(SUM($Z801:BP801)=1,0,IF(AND(BP799<=0,MIN(BQ799:$CV799)>=0),1,0)))","v":0},{"$f":"IF(BR$11=\"\",0,IF(SUM($Z801:BQ801)=1,0,IF(AND(BQ799<=0,MIN(BR799:$CV799)>=0),1,0)))","v":0},{"$f":"IF(BS$11=\"\",0,IF(SUM($Z801:BR801)=1,0,IF(AND(BR799<=0,MIN(BS799:$CV799)>=0),1,0)))","v":0},{"$f":"IF(BT$11=\"\",0,IF(SUM($Z801:BS801)=1,0,IF(AND(BS799<=0,MIN(BT799:$CV799)>=0),1,0)))","v":0},{"$f":"IF(BU$11=\"\",0,IF(SUM($Z801:BT801)=1,0,IF(AND(BT799<=0,MIN(BU799:$CV799)>=0),1,0)))","v":0},{"$f":"IF(BV$11=\"\",0,IF(SUM($Z801:BU801)=1,0,IF(AND(BU799<=0,MIN(BV799:$CV799)>=0),1,0)))","v":0},{"$f":"IF(BW$11=\"\",0,IF(SUM($Z801:BV801)=1,0,IF(AND(BV799<=0,MIN(BW799:$CV799)>=0),1,0)))","v":0},{"$f":"IF(BX$11=\"\",0,IF(SUM($Z801:BW801)=1,0,IF(AND(BW799<=0,MIN(BX799:$CV799)>=0),1,0)))","v":0},{"$f":"IF(BY$11=\"\",0,IF(SUM($Z801:BX801)=1,0,IF(AND(BX799<=0,MIN(BY799:$CV799)>=0),1,0)))","v":0},{"$f":"IF(BZ$11=\"\",0,IF(SUM($Z801:BY801)=1,0,IF(AND(BY799<=0,MIN(BZ799:$CV799)>=0),1,0)))","v":0},{"$f":"IF(CA$11=\"\",0,IF(SUM($Z801:BZ801)=1,0,IF(AND(BZ799<=0,MIN(CA799:$CV799)>=0),1,0)))","v":0},{"$f":"IF(CB$11=\"\",0,IF(SUM($Z801:CA801)=1,0,IF(AND(CA799<=0,MIN(CB799:$CV799)>=0),1,0)))","v":0},{"$f":"IF(CC$11=\"\",0,IF(SUM($Z801:CB801)=1,0,IF(AND(CB799<=0,MIN(CC799:$CV799)>=0),1,0)))","v":0},{"$f":"IF(CD$11=\"\",0,IF(SUM($Z801:CC801)=1,0,IF(AND(CC799<=0,MIN(CD799:$CV799)>=0),1,0)))","v":0},{"$f":"IF(CE$11=\"\",0,IF(SUM($Z801:CD801)=1,0,IF(AND(CD799<=0,MIN(CE799:$CV799)>=0),1,0)))","v":0},{"$f":"IF(CF$11=\"\",0,IF(SUM($Z801:CE801)=1,0,IF(AND(CE799<=0,MIN(CF799:$CV799)>=0),1,0)))","v":0},{"$f":"IF(CG$11=\"\",0,IF(SUM($Z801:CF801)=1,0,IF(AND(CF799<=0,MIN(CG799:$CV799)>=0),1,0)))","v":0},{"$f":"IF(CH$11=\"\",0,IF(SUM($Z801:CG801)=1,0,IF(AND(CG799<=0,MIN(CH799:$CV799)>=0),1,0)))","v":0},{"$f":"IF(CI$11=\"\",0,IF(SUM($Z801:CH801)=1,0,IF(AND(CH799<=0,MIN(CI799:$CV799)>=0),1,0)))","v":0},{"$f":"IF(CJ$11=\"\",0,IF(SUM($Z801:CI801)=1,0,IF(AND(CI799<=0,MIN(CJ799:$CV799)>=0),1,0)))","v":0},{"$f":"IF(CK$11=\"\",0,IF(SUM($Z801:CJ801)=1,0,IF(AND(CJ799<=0,MIN(CK799:$CV799)>=0),1,0)))","v":0},{"$f":"IF(CL$11=\"\",0,IF(SUM($Z801:CK801)=1,0,IF(AND(CK799<=0,MIN(CL799:$CV799)>=0),1,0)))","v":0},{"$f":"IF(CM$11=\"\",0,IF(SUM($Z801:CL801)=1,0,IF(AND(CL799<=0,MIN(CM799:$CV799)>=0),1,0)))","v":0},{"$f":"IF(CN$11=\"\",0,IF(SUM($Z801:CM801)=1,0,IF(AND(CM799<=0,MIN(CN799:$CV799)>=0),1,0)))","v":0},{"$f":"IF(CO$11=\"\",0,IF(SUM($Z801:CN801)=1,0,IF(AND(CN799<=0,MIN(CO799:$CV799)>=0),1,0)))","v":0},{"$f":"IF(CP$11=\"\",0,IF(SUM($Z801:CO801)=1,0,IF(AND(CO799<=0,MIN(CP799:$CV799)>=0),1,0)))","v":0},{"$f":"IF(CQ$11=\"\",0,IF(SUM($Z801:CP801)=1,0,IF(AND(CP799<=0,MIN(CQ799:$CV799)>=0),1,0)))","v":0},{"$f":"IF(CR$11=\"\",0,IF(SUM($Z801:CQ801)=1,0,IF(AND(CQ799<=0,MIN(CR799:$CV799)>=0),1,0)))","v":0},{"$f":"IF(CS$11=\"\",0,IF(SUM($Z801:CR801)=1,0,IF(AND(CR799<=0,MIN(CS799:$CV799)>=0),1,0)))","v":0},{"$f":"IF(CT$11=\"\",0,IF(SUM($Z801:CS801)=1,0,IF(AND(CS799<=0,MIN(CT799:$CV799)>=0),1,0)))","v":0},{"$f":"IF(CU$11=\"\",0,IF(SUM($Z801:CT801)=1,0,IF(AND(CT799<=0,MIN(CU799:$CV799)>=0),1,0)))","v":0}]
[{"$f":"ROW()","v":802},null,null,null,null,null,null,{"$f":"H801","v":"Индикатор безубыточности для кредиторов"},{"$f":"KPI!$I$28","v":"Дисконтированный срок окупаемости (DPBP)"},null,null,null,"кол-во лет",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X801=0,\"не окупается\",SUMIFS($Z$2:$CV$2,$Z801:$CV801,1)*SUMIFS(Lists!$AF:$AF,Lists!$I:$I,Periods!$Q$16)/360)","v":9.75}]

{"sheet":"PLplan","index":30,"n_rows":145,"n_cols":99,"rows_kept":139,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87},{"$f":"COLUMN()","v":88},{"$f":"COLUMN()","v":89},{"$f":"COLUMN()","v":90},{"$f":"COLUMN()","v":91},{"$f":"COLUMN()","v":92},{"$f":"COLUMN()","v":93},{"$f":"COLUMN()","v":94},{"$f":"COLUMN()","v":95},{"$f":"COLUMN()","v":96},{"$f":"COLUMN()","v":97},{"$f":"COLUMN()","v":98},{"$f":"COLUMN()","v":99}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16},{"$f":"MAX($Z2:AP2)+1","v":17},{"$f":"MAX($Z2:AQ2)+1","v":18},{"$f":"MAX($Z2:AR2)+1","v":19},{"$f":"MAX($Z2:AS2)+1","v":20},{"$f":"MAX($Z2:AT2)+1","v":21},{"$f":"MAX($Z2:AU2)+1","v":22},{"$f":"MAX($Z2:AV2)+1","v":23},{"$f":"MAX($Z2:AW2)+1","v":24},{"$f":"MAX($Z2:AX2)+1","v":25},{"$f":"MAX($Z2:AY2)+1","v":26},{"$f":"MAX($Z2:AZ2)+1","v":27},{"$f":"MAX($Z2:BA2)+1","v":28},{"$f":"MAX($Z2:BB2)+1","v":29},{"$f":"MAX($Z2:BC2)+1","v":30},{"$f":"MAX($Z2:BD2)+1","v":31},{"$f":"MAX($Z2:BE2)+1","v":32},{"$f":"MAX($Z2:BF2)+1","v":33},{"$f":"MAX($Z2:BG2)+1","v":34},{"$f":"MAX($Z2:BH2)+1","v":35},{"$f":"MAX($Z2:BI2)+1","v":36},{"$f":"MAX($Z2:BJ2)+1","v":37},{"$f":"MAX($Z2:BK2)+1","v":38},{"$f":"MAX($Z2:BL2)+1","v":39},{"$f":"MAX($Z2:BM2)+1","v":40},{"$f":"MAX($Z2:BN2)+1","v":41},{"$f":"MAX($Z2:BO2)+1","v":42},{"$f":"MAX($Z2:BP2)+1","v":43},{"$f":"MAX($Z2:BQ2)+1","v":44},{"$f":"MAX($Z2:BR2)+1","v":45},{"$f":"MAX($Z2:BS2)+1","v":46},{"$f":"MAX($Z2:BT2)+1","v":47},{"$f":"MAX($Z2:BU2)+1","v":48},{"$f":"MAX($Z2:BV2)+1","v":49},{"$f":"MAX($Z2:BW2)+1","v":50},{"$f":"MAX($Z2:BX2)+1","v":51},{"$f":"MAX($Z2:BY2)+1","v":52},{"$f":"MAX($Z2:BZ2)+1","v":53},{"$f":"MAX($Z2:CA2)+1","v":54},{"$f":"MAX($Z2:CB2)+1","v":55},{"$f":"MAX($Z2:CC2)+1","v":56},{"$f":"MAX($Z2:CD2)+1","v":57},{"$f":"MAX($Z2:CE2)+1","v":58},{"$f":"MAX($Z2:CF2)+1","v":59},{"$f":"MAX($Z2:CG2)+1","v":60},{"$f":"MAX($Z2:CH2)+1","v":61},{"$f":"MAX($Z2:CI2)+1","v":62},{"$f":"MAX($Z2:CJ2)+1","v":63},{"$f":"MAX($Z2:CK2)+1","v":64},{"$f":"MAX($Z2:CL2)+1","v":65},{"$f":"MAX($Z2:CM2)+1","v":66},{"$f":"MAX($Z2:CN2)+1","v":67},{"$f":"MAX($Z2:CO2)+1","v":68},{"$f":"MAX($Z2:CP2)+1","v":69},{"$f":"MAX($Z2:CQ2)+1","v":70},{"$f":"MAX($Z2:CR2)+1","v":71},{"$f":"MAX($Z2:CS2)+1","v":72},{"$f":"MAX($Z2:CT2)+1","v":73}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ28=\"\",\"\",MAX($Z3:AP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR28=\"\",\"\",MAX($Z3:AQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS28=\"\",\"\",MAX($Z3:AR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT28=\"\",\"\",MAX($Z3:AS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU28=\"\",\"\",MAX($Z3:AT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV28=\"\",\"\",MAX($Z3:AU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW28=\"\",\"\",MAX($Z3:AV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX28=\"\",\"\",MAX($Z3:AW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY28=\"\",\"\",MAX($Z3:AX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ28=\"\",\"\",MAX($Z3:AY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA28=\"\",\"\",MAX($Z3:AZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB28=\"\",\"\",MAX($Z3:BA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC28=\"\",\"\",MAX($Z3:BB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD28=\"\",\"\",MAX($Z3:BC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE28=\"\",\"\",MAX($Z3:BD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF28=\"\",\"\",MAX($Z3:BE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG28=\"\",\"\",MAX($Z3:BF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH28=\"\",\"\",MAX($Z3:BG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI28=\"\",\"\",MAX($Z3:BH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ28=\"\",\"\",MAX($Z3:BI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK28=\"\",\"\",MAX($Z3:BJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL28=\"\",\"\",MAX($Z3:BK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM28=\"\",\"\",MAX($Z3:BL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN28=\"\",\"\",MAX($Z3:BM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO28=\"\",\"\",MAX($Z3:BN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP28=\"\",\"\",MAX($Z3:BO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ28=\"\",\"\",MAX($Z3:BP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR28=\"\",\"\",MAX($Z3:BQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS28=\"\",\"\",MAX($Z3:BR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT28=\"\",\"\",MAX($Z3:BS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU28=\"\",\"\",MAX($Z3:BT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV28=\"\",\"\",MAX($Z3:BU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW28=\"\",\"\",MAX($Z3:BV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX28=\"\",\"\",MAX($Z3:BW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY28=\"\",\"\",MAX($Z3:BX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ28=\"\",\"\",MAX($Z3:BY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA28=\"\",\"\",MAX($Z3:BZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB28=\"\",\"\",MAX($Z3:CA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC28=\"\",\"\",MAX($Z3:CB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD28=\"\",\"\",MAX($Z3:CC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE28=\"\",\"\",MAX($Z3:CD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF28=\"\",\"\",MAX($Z3:CE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG28=\"\",\"\",MAX($Z3:CF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH28=\"\",\"\",MAX($Z3:CG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI28=\"\",\"\",MAX($Z3:CH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ28=\"\",\"\",MAX($Z3:CI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK28=\"\",\"\",MAX($Z3:CJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL28=\"\",\"\",MAX($Z3:CK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM28=\"\",\"\",MAX($Z3:CL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN28=\"\",\"\",MAX($Z3:CM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO28=\"\",\"\",MAX($Z3:CN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP28=\"\",\"\",MAX($Z3:CO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ28=\"\",\"\",MAX($Z3:CP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR28=\"\",\"\",MAX($Z3:CQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS28=\"\",\"\",MAX($Z3:CR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT28=\"\",\"\",MAX($Z3:CS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU28=\"\",\"\",MAX($Z3:CT3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":1},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":2},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":3},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":4},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":5},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":6},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":7},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":8},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":9},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":10},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":11},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":12},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":13},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":14},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":15},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":""},{"$f":"IF(OR(AQ3<>\"\",AQ11=\"\"),\"\",MAX($Z4:AP4)+1)","v":""},{"$f":"IF(OR(AR3<>\"\",AR11=\"\"),\"\",MAX($Z4:AQ4)+1)","v":""},{"$f":"IF(OR(AS3<>\"\",AS11=\"\"),\"\",MAX($Z4:AR4)+1)","v":""},{"$f":"IF(OR(AT3<>\"\",AT11=\"\"),\"\",MAX($Z4:AS4)+1)","v":""},{"$f":"IF(OR(AU3<>\"\",AU11=\"\"),\"\",MAX($Z4:AT4)+1)","v":""},{"$f":"IF(OR(AV3<>\"\",AV11=\"\"),\"\",MAX($Z4:AU4)+1)","v":""},{"$f":"IF(OR(AW3<>\"\",AW11=\"\"),\"\",MAX($Z4:AV4)+1)","v":""},{"$f":"IF(OR(AX3<>\"\",AX11=\"\"),\"\",MAX($Z4:AW4)+1)","v":""},{"$f":"IF(OR(AY3<>\"\",AY11=\"\"),\"\",MAX($Z4:AX4)+1)","v":""},{"$f":"IF(OR(AZ3<>\"\",AZ11=\"\"),\"\",MAX($Z4:AY4)+1)","v":""},{"$f":"IF(OR(BA3<>\"\",BA11=\"\"),\"\",MAX($Z4:AZ4)+1)","v":""},{"$f":"IF(OR(BB3<>\"\",BB11=\"\"),\"\",MAX($Z4:BA4)+1)","v":""},{"$f":"IF(OR(BC3<>\"\",BC11=\"\"),\"\",MAX($Z4:BB4)+1)","v":""},{"$f":"IF(OR(BD3<>\"\",BD11=\"\"),\"\",MAX($Z4:BC4)+1)","v":""},{"$f":"IF(OR(BE3<>\"\",BE11=\"\"),\"\",MAX($Z4:BD4)+1)","v":""},{"$f":"IF(OR(BF3<>\"\",BF11=\"\"),\"\",MAX($Z4:BE4)+1)","v":""},{"$f":"IF(OR(BG3<>\"\",BG11=\"\"),\"\",MAX($Z4:BF4)+1)","v":""},{"$f":"IF(OR(BH3<>\"\",BH11=\"\"),\"\",MAX($Z4:BG4)+1)","v":""},{"$f":"IF(OR(BI3<>\"\",BI11=\"\"),\"\",MAX($Z4:BH4)+1)","v":""},{"$f":"IF(OR(BJ3<>\"\",BJ11=\"\"),\"\",MAX($Z4:BI4)+1)","v":""},{"$f":"IF(OR(BK3<>\"\",BK11=\"\"),\"\",MAX($Z4:BJ4)+1)","v":""},{"$f":"IF(OR(BL3<>\"\",BL11=\"\"),\"\",MAX($Z4:BK4)+1)","v":""},{"$f":"IF(OR(BM3<>\"\",BM11=\"\"),\"\",MAX($Z4:BL4)+1)","v":""},{"$f":"IF(OR(BN3<>\"\",BN11=\"\"),\"\",MAX($Z4:BM4)+1)","v":""},{"$f":"IF(OR(BO3<>\"\",BO11=\"\"),\"\",MAX($Z4:BN4)+1)","v":""},{"$f":"IF(OR(BP3<>\"\",BP11=\"\"),\"\",MAX($Z4:BO4)+1)","v":""},{"$f":"IF(OR(BQ3<>\"\",BQ11=\"\"),\"\",MAX($Z4:BP4)+1)","v":""},{"$f":"IF(OR(BR3<>\"\",BR11=\"\"),\"\",MAX($Z4:BQ4)+1)","v":""},{"$f":"IF(OR(BS3<>\"\",BS11=\"\"),\"\",MAX($Z4:BR4)+1)","v":""},{"$f":"IF(OR(BT3<>\"\",BT11=\"\"),\"\",MAX($Z4:BS4)+1)","v":""},{"$f":"IF(OR(BU3<>\"\",BU11=\"\"),\"\",MAX($Z4:BT4)+1)","v":""},{"$f":"IF(OR(BV3<>\"\",BV11=\"\"),\"\",MAX($Z4:BU4)+1)","v":""},{"$f":"IF(OR(BW3<>\"\",BW11=\"\"),\"\",MAX($Z4:BV4)+1)","v":""},{"$f":"IF(OR(BX3<>\"\",BX11=\"\"),\"\",MAX($Z4:BW4)+1)","v":""},{"$f":"IF(OR(BY3<>\"\",BY11=\"\"),\"\",MAX($Z4:BX4)+1)","v":""},{"$f":"IF(OR(BZ3<>\"\",BZ11=\"\"),\"\",MAX($Z4:BY4)+1)","v":""},{"$f":"IF(OR(CA3<>\"\",CA11=\"\"),\"\",MAX($Z4:BZ4)+1)","v":""},{"$f":"IF(OR(CB3<>\"\",CB11=\"\"),\"\",MAX($Z4:CA4)+1)","v":""},{"$f":"IF(OR(CC3<>\"\",CC11=\"\"),\"\",MAX($Z4:CB4)+1)","v":""},{"$f":"IF(OR(CD3<>\"\",CD11=\"\"),\"\",MAX($Z4:CC4)+1)","v":""},{"$f":"IF(OR(CE3<>\"\",CE11=\"\"),\"\",MAX($Z4:CD4)+1)","v":""},{"$f":"IF(OR(CF3<>\"\",CF11=\"\"),\"\",MAX($Z4:CE4)+1)","v":""},{"$f":"IF(OR(CG3<>\"\",CG11=\"\"),\"\",MAX($Z4:CF4)+1)","v":""},{"$f":"IF(OR(CH3<>\"\",CH11=\"\"),\"\",MAX($Z4:CG4)+1)","v":""},{"$f":"IF(OR(CI3<>\"\",CI11=\"\"),\"\",MAX($Z4:CH4)+1)","v":""},{"$f":"IF(OR(CJ3<>\"\",CJ11=\"\"),\"\",MAX($Z4:CI4)+1)","v":""},{"$f":"IF(OR(CK3<>\"\",CK11=\"\"),\"\",MAX($Z4:CJ4)+1)","v":""},{"$f":"IF(OR(CL3<>\"\",CL11=\"\"),\"\",MAX($Z4:CK4)+1)","v":""},{"$f":"IF(OR(CM3<>\"\",CM11=\"\"),\"\",MAX($Z4:CL4)+1)","v":""},{"$f":"IF(OR(CN3<>\"\",CN11=\"\"),\"\",MAX($Z4:CM4)+1)","v":""},{"$f":"IF(OR(CO3<>\"\",CO11=\"\"),\"\",MAX($Z4:CN4)+1)","v":""},{"$f":"IF(OR(CP3<>\"\",CP11=\"\"),\"\",MAX($Z4:CO4)+1)","v":""},{"$f":"IF(OR(CQ3<>\"\",CQ11=\"\"),\"\",MAX($Z4:CP4)+1)","v":""},{"$f":"IF(OR(CR3<>\"\",CR11=\"\"),\"\",MAX($Z4:CQ4)+1)","v":""},{"$f":"IF(OR(CS3<>\"\",CS11=\"\"),\"\",MAX($Z4:CR4)+1)","v":""},{"$f":"IF(OR(CT3<>\"\",CT11=\"\"),\"\",MAX($Z4:CS4)+1)","v":""},{"$f":"IF(OR(CU3<>\"\",CU11=\"\"),\"\",MAX($Z4:CT4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN11=\"\",\"\",DAY(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN11=\"\",\"\",MONTH(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$140","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":21},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":22},23,24,25,26,27,28,29,30,31,32,33,34,35,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN11=\"\",\"\",YEAR(CN11)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$141","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":31},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":31},31,31,31,31,31,31,31,31,31,31,31,31,31,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN12=\"\",\"\",DAY(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$142","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":12},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN12=\"\",\"\",MONTH(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$143","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":21},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":22},23,24,25,26,27,28,29,30,31,32,33,34,35,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN12=\"\",\"\",YEAR(CN12)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I55\")","v":"PLplan"},null,null,{"$f":"INDIRECT(\"START!K55\")","v":"Бюджет доходов и расходов (План PL)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2021-01-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2021-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2022-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":"2027-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":"2028-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":"2029-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":"2030-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":"2031-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":"2032-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":"2033-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":"2034-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":"2035-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ20=\"\",\"\",Periods!AQ20),IF($Q$12=Lists!$U$17,IF(Periods!AQ35=\"\",\"\",Periods!AQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR20=\"\",\"\",Periods!AR20),IF($Q$12=Lists!$U$17,IF(Periods!AR35=\"\",\"\",Periods!AR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS20=\"\",\"\",Periods!AS20),IF($Q$12=Lists!$U$17,IF(Periods!AS35=\"\",\"\",Periods!AS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT20=\"\",\"\",Periods!AT20),IF($Q$12=Lists!$U$17,IF(Periods!AT35=\"\",\"\",Periods!AT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU20=\"\",\"\",Periods!AU20),IF($Q$12=Lists!$U$17,IF(Periods!AU35=\"\",\"\",Periods!AU35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV20=\"\",\"\",Periods!AV20),IF($Q$12=Lists!$U$17,IF(Periods!AV35=\"\",\"\",Periods!AV35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW20=\"\",\"\",Periods!AW20),IF($Q$12=Lists!$U$17,IF(Periods!AW35=\"\",\"\",Periods!AW35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX20=\"\",\"\",Periods!AX20),IF($Q$12=Lists!$U$17,IF(Periods!AX35=\"\",\"\",Periods!AX35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY20=\"\",\"\",Periods!AY20),IF($Q$12=Lists!$U$17,IF(Periods!AY35=\"\",\"\",Periods!AY35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ20=\"\",\"\",Periods!AZ20),IF($Q$12=Lists!$U$17,IF(Periods!AZ35=\"\",\"\",Periods!AZ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA20=\"\",\"\",Periods!BA20),IF($Q$12=Lists!$U$17,IF(Periods!BA35=\"\",\"\",Periods!BA35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB20=\"\",\"\",Periods!BB20),IF($Q$12=Lists!$U$17,IF(Periods!BB35=\"\",\"\",Periods!BB35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC20=\"\",\"\",Periods!BC20),IF($Q$12=Lists!$U$17,IF(Periods!BC35=\"\",\"\",Periods!BC35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD20=\"\",\"\",Periods!BD20),IF($Q$12=Lists!$U$17,IF(Periods!BD35=\"\",\"\",Periods!BD35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE20=\"\",\"\",Periods!BE20),IF($Q$12=Lists!$U$17,IF(Periods!BE35=\"\",\"\",Periods!BE35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF20=\"\",\"\",Periods!BF20),IF($Q$12=Lists!$U$17,IF(Periods!BF35=\"\",\"\",Periods!BF35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG20=\"\",\"\",Periods!BG20),IF($Q$12=Lists!$U$17,IF(Periods!BG35=\"\",\"\",Periods!BG35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH20=\"\",\"\",Periods!BH20),IF($Q$12=Lists!$U$17,IF(Periods!BH35=\"\",\"\",Periods!BH35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI20=\"\",\"\",Periods!BI20),IF($Q$12=Lists!$U$17,IF(Periods!BI35=\"\",\"\",Periods!BI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ20=\"\",\"\",Periods!BJ20),IF($Q$12=Lists!$U$17,IF(Periods!BJ35=\"\",\"\",Periods!BJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK20=\"\",\"\",Periods!BK20),IF($Q$12=Lists!$U$17,IF(Periods!BK35=\"\",\"\",Periods!BK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL20=\"\",\"\",Periods!BL20),IF($Q$12=Lists!$U$17,IF(Periods!BL35=\"\",\"\",Periods!BL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM20=\"\",\"\",Periods!BM20),IF($Q$12=Lists!$U$17,IF(Periods!BM35=\"\",\"\",Periods!BM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN20=\"\",\"\",Periods!BN20),IF($Q$12=Lists!$U$17,IF(Periods!BN35=\"\",\"\",Periods!BN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO20=\"\",\"\",Periods!BO20),IF($Q$12=Lists!$U$17,IF(Periods!BO35=\"\",\"\",Periods!BO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP20=\"\",\"\",Periods!BP20),IF($Q$12=Lists!$U$17,IF(Periods!BP35=\"\",\"\",Periods!BP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ20=\"\",\"\",Periods!BQ20),IF($Q$12=Lists!$U$17,IF(Periods!BQ35=\"\",\"\",Periods!BQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR20=\"\",\"\",Periods!BR20),IF($Q$12=Lists!$U$17,IF(Periods!BR35=\"\",\"\",Periods!BR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS20=\"\",\"\",Periods!BS20),IF($Q$12=Lists!$U$17,IF(Periods!BS35=\"\",\"\",Periods!BS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT20=\"\",\"\",Periods!BT20),IF($Q$12=Lists!$U$17,IF(Periods!BT35=\"\",\"\",Periods!BT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU20=\"\",\"\",Periods!BU20),IF($Q$12=Lists!$U$17,IF(Periods!BU35=\"\",\"\",Periods!BU35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV20=\"\",\"\",Periods!BV20),IF($Q$12=Lists!$U$17,IF(Periods!BV35=\"\",\"\",Periods!BV35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW20=\"\",\"\",Periods!BW20),IF($Q$12=Lists!$U$17,IF(Periods!BW35=\"\",\"\",Periods!BW35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX20=\"\",\"\",Periods!BX20),IF($Q$12=Lists!$U$17,IF(Periods!BX35=\"\",\"\",Periods!BX35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY20=\"\",\"\",Periods!BY20),IF($Q$12=Lists!$U$17,IF(Periods!BY35=\"\",\"\",Periods!BY35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ20=\"\",\"\",Periods!BZ20),IF($Q$12=Lists!$U$17,IF(Periods!BZ35=\"\",\"\",Periods!BZ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA20=\"\",\"\",Periods!CA20),IF($Q$12=Lists!$U$17,IF(Periods!CA35=\"\",\"\",Periods!CA35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB20=\"\",\"\",Periods!CB20),IF($Q$12=Lists!$U$17,IF(Periods!CB35=\"\",\"\",Periods!CB35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC20=\"\",\"\",Periods!CC20),IF($Q$12=Lists!$U$17,IF(Periods!CC35=\"\",\"\",Periods!CC35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD20=\"\",\"\",Periods!CD20),IF($Q$12=Lists!$U$17,IF(Periods!CD35=\"\",\"\",Periods!CD35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE20=\"\",\"\",Periods!CE20),IF($Q$12=Lists!$U$17,IF(Periods!CE35=\"\",\"\",Periods!CE35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF20=\"\",\"\",Periods!CF20),IF($Q$12=Lists!$U$17,IF(Periods!CF35=\"\",\"\",Periods!CF35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG20=\"\",\"\",Periods!CG20),IF($Q$12=Lists!$U$17,IF(Periods!CG35=\"\",\"\",Periods!CG35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH20=\"\",\"\",Periods!CH20),IF($Q$12=Lists!$U$17,IF(Periods!CH35=\"\",\"\",Periods!CH35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI20=\"\",\"\",Periods!CI20),IF($Q$12=Lists!$U$17,IF(Periods!CI35=\"\",\"\",Periods!CI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ20=\"\",\"\",Periods!CJ20),IF($Q$12=Lists!$U$17,IF(Periods!CJ35=\"\",\"\",Periods!CJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK20=\"\",\"\",Periods!CK20),IF($Q$12=Lists!$U$17,IF(Periods!CK35=\"\",\"\",Periods!CK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL20=\"\",\"\",Periods!CL20),IF($Q$12=Lists!$U$17,IF(Periods!CL35=\"\",\"\",Periods!CL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM20=\"\",\"\",Periods!CM20),IF($Q$12=Lists!$U$17,IF(Periods!CM35=\"\",\"\",Periods!CM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN20=\"\",\"\",Periods!CN20),IF($Q$12=Lists!$U$17,IF(Periods!CN35=\"\",\"\",Periods!CN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO20=\"\",\"\",Periods!CO20),IF($Q$12=Lists!$U$17,IF(Periods!CO35=\"\",\"\",Periods!CO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP20=\"\",\"\",Periods!CP20),IF($Q$12=Lists!$U$17,IF(Periods!CP35=\"\",\"\",Periods!CP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ20=\"\",\"\",Periods!CQ20),IF($Q$12=Lists!$U$17,IF(Periods!CQ35=\"\",\"\",Periods!CQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR20=\"\",\"\",Periods!CR20),IF($Q$12=Lists!$U$17,IF(Periods!CR35=\"\",\"\",Periods!CR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS20=\"\",\"\",Periods!CS20),IF($Q$12=Lists!$U$17,IF(Periods!CS35=\"\",\"\",Periods!CS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT20=\"\",\"\",Periods!CT20),IF($Q$12=Lists!$U$17,IF(Periods!CT35=\"\",\"\",Periods!CT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU20=\"\",\"\",Periods!CU20),IF($Q$12=Lists!$U$17,IF(Periods!CU35=\"\",\"\",Periods!CU35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"отчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2035-12-31"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2021-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2022-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2023-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2024-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2025-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2026-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":"2027-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":"2028-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":"2029-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":"2030-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":"2031-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":"2032-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":"2033-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":"2034-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":"2035-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ21=\"\",\"\",Periods!AQ21),IF($Q$12=Lists!$U$17,IF(Periods!AQ36=\"\",\"\",Periods!AQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR21=\"\",\"\",Periods!AR21),IF($Q$12=Lists!$U$17,IF(Periods!AR36=\"\",\"\",Periods!AR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS21=\"\",\"\",Periods!AS21),IF($Q$12=Lists!$U$17,IF(Periods!AS36=\"\",\"\",Periods!AS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT21=\"\",\"\",Periods!AT21),IF($Q$12=Lists!$U$17,IF(Periods!AT36=\"\",\"\",Periods!AT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU21=\"\",\"\",Periods!AU21),IF($Q$12=Lists!$U$17,IF(Periods!AU36=\"\",\"\",Periods!AU36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV21=\"\",\"\",Periods!AV21),IF($Q$12=Lists!$U$17,IF(Periods!AV36=\"\",\"\",Periods!AV36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW21=\"\",\"\",Periods!AW21),IF($Q$12=Lists!$U$17,IF(Periods!AW36=\"\",\"\",Periods!AW36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX21=\"\",\"\",Periods!AX21),IF($Q$12=Lists!$U$17,IF(Periods!AX36=\"\",\"\",Periods!AX36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY21=\"\",\"\",Periods!AY21),IF($Q$12=Lists!$U$17,IF(Periods!AY36=\"\",\"\",Periods!AY36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ21=\"\",\"\",Periods!AZ21),IF($Q$12=Lists!$U$17,IF(Periods!AZ36=\"\",\"\",Periods!AZ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA21=\"\",\"\",Periods!BA21),IF($Q$12=Lists!$U$17,IF(Periods!BA36=\"\",\"\",Periods!BA36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB21=\"\",\"\",Periods!BB21),IF($Q$12=Lists!$U$17,IF(Periods!BB36=\"\",\"\",Periods!BB36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC21=\"\",\"\",Periods!BC21),IF($Q$12=Lists!$U$17,IF(Periods!BC36=\"\",\"\",Periods!BC36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD21=\"\",\"\",Periods!BD21),IF($Q$12=Lists!$U$17,IF(Periods!BD36=\"\",\"\",Periods!BD36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE21=\"\",\"\",Periods!BE21),IF($Q$12=Lists!$U$17,IF(Periods!BE36=\"\",\"\",Periods!BE36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF21=\"\",\"\",Periods!BF21),IF($Q$12=Lists!$U$17,IF(Periods!BF36=\"\",\"\",Periods!BF36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG21=\"\",\"\",Periods!BG21),IF($Q$12=Lists!$U$17,IF(Periods!BG36=\"\",\"\",Periods!BG36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH21=\"\",\"\",Periods!BH21),IF($Q$12=Lists!$U$17,IF(Periods!BH36=\"\",\"\",Periods!BH36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI21=\"\",\"\",Periods!BI21),IF($Q$12=Lists!$U$17,IF(Periods!BI36=\"\",\"\",Periods!BI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ21=\"\",\"\",Periods!BJ21),IF($Q$12=Lists!$U$17,IF(Periods!BJ36=\"\",\"\",Periods!BJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK21=\"\",\"\",Periods!BK21),IF($Q$12=Lists!$U$17,IF(Periods!BK36=\"\",\"\",Periods!BK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL21=\"\",\"\",Periods!BL21),IF($Q$12=Lists!$U$17,IF(Periods!BL36=\"\",\"\",Periods!BL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM21=\"\",\"\",Periods!BM21),IF($Q$12=Lists!$U$17,IF(Periods!BM36=\"\",\"\",Periods!BM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN21=\"\",\"\",Periods!BN21),IF($Q$12=Lists!$U$17,IF(Periods!BN36=\"\",\"\",Periods!BN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO21=\"\",\"\",Periods!BO21),IF($Q$12=Lists!$U$17,IF(Periods!BO36=\"\",\"\",Periods!BO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP21=\"\",\"\",Periods!BP21),IF($Q$12=Lists!$U$17,IF(Periods!BP36=\"\",\"\",Periods!BP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ21=\"\",\"\",Periods!BQ21),IF($Q$12=Lists!$U$17,IF(Periods!BQ36=\"\",\"\",Periods!BQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR21=\"\",\"\",Periods!BR21),IF($Q$12=Lists!$U$17,IF(Periods!BR36=\"\",\"\",Periods!BR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS21=\"\",\"\",Periods!BS21),IF($Q$12=Lists!$U$17,IF(Periods!BS36=\"\",\"\",Periods!BS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT21=\"\",\"\",Periods!BT21),IF($Q$12=Lists!$U$17,IF(Periods!BT36=\"\",\"\",Periods!BT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU21=\"\",\"\",Periods!BU21),IF($Q$12=Lists!$U$17,IF(Periods!BU36=\"\",\"\",Periods!BU36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV21=\"\",\"\",Periods!BV21),IF($Q$12=Lists!$U$17,IF(Periods!BV36=\"\",\"\",Periods!BV36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW21=\"\",\"\",Periods!BW21),IF($Q$12=Lists!$U$17,IF(Periods!BW36=\"\",\"\",Periods!BW36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX21=\"\",\"\",Periods!BX21),IF($Q$12=Lists!$U$17,IF(Periods!BX36=\"\",\"\",Periods!BX36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY21=\"\",\"\",Periods!BY21),IF($Q$12=Lists!$U$17,IF(Periods!BY36=\"\",\"\",Periods!BY36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ21=\"\",\"\",Periods!BZ21),IF($Q$12=Lists!$U$17,IF(Periods!BZ36=\"\",\"\",Periods!BZ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA21=\"\",\"\",Periods!CA21),IF($Q$12=Lists!$U$17,IF(Periods!CA36=\"\",\"\",Periods!CA36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB21=\"\",\"\",Periods!CB21),IF($Q$12=Lists!$U$17,IF(Periods!CB36=\"\",\"\",Periods!CB36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC21=\"\",\"\",Periods!CC21),IF($Q$12=Lists!$U$17,IF(Periods!CC36=\"\",\"\",Periods!CC36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD21=\"\",\"\",Periods!CD21),IF($Q$12=Lists!$U$17,IF(Periods!CD36=\"\",\"\",Periods!CD36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE21=\"\",\"\",Periods!CE21),IF($Q$12=Lists!$U$17,IF(Periods!CE36=\"\",\"\",Periods!CE36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF21=\"\",\"\",Periods!CF21),IF($Q$12=Lists!$U$17,IF(Periods!CF36=\"\",\"\",Periods!CF36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG21=\"\",\"\",Periods!CG21),IF($Q$12=Lists!$U$17,IF(Periods!CG36=\"\",\"\",Periods!CG36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH21=\"\",\"\",Periods!CH21),IF($Q$12=Lists!$U$17,IF(Periods!CH36=\"\",\"\",Periods!CH36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI21=\"\",\"\",Periods!CI21),IF($Q$12=Lists!$U$17,IF(Periods!CI36=\"\",\"\",Periods!CI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ21=\"\",\"\",Periods!CJ21),IF($Q$12=Lists!$U$17,IF(Periods!CJ36=\"\",\"\",Periods!CJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK21=\"\",\"\",Periods!CK21),IF($Q$12=Lists!$U$17,IF(Periods!CK36=\"\",\"\",Periods!CK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL21=\"\",\"\",Periods!CL21),IF($Q$12=Lists!$U$17,IF(Periods!CL36=\"\",\"\",Periods!CL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM21=\"\",\"\",Periods!CM21),IF($Q$12=Lists!$U$17,IF(Periods!CM36=\"\",\"\",Periods!CM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN21=\"\",\"\",Periods!CN21),IF($Q$12=Lists!$U$17,IF(Periods!CN36=\"\",\"\",Periods!CN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO21=\"\",\"\",Periods!CO21),IF($Q$12=Lists!$U$17,IF(Periods!CO36=\"\",\"\",Periods!CO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP21=\"\",\"\",Periods!CP21),IF($Q$12=Lists!$U$17,IF(Periods!CP36=\"\",\"\",Periods!CP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ21=\"\",\"\",Periods!CQ21),IF($Q$12=Lists!$U$17,IF(Periods!CQ36=\"\",\"\",Periods!CQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR21=\"\",\"\",Periods!CR21),IF($Q$12=Lists!$U$17,IF(Periods!CR36=\"\",\"\",Periods!CR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS21=\"\",\"\",Periods!CS21),IF($Q$12=Lists!$U$17,IF(Periods!CS36=\"\",\"\",Periods!CS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT21=\"\",\"\",Periods!CT21),IF($Q$12=Lists!$U$17,IF(Periods!CT36=\"\",\"\",Periods!CT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU21=\"\",\"\",Periods!CU21),IF($Q$12=Lists!$U$17,IF(Periods!CU36=\"\",\"\",Periods!CU36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,null,null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"1 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"3 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"4 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"5 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"6 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":"7 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":"8 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":"9 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":"10 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":"11 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":"12 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":"13 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":"14 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":"15 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ22=\"\",\"\",Periods!AQ22),IF($Q$12=Lists!$U$17,IF(Periods!AQ37=\"\",\"\",Periods!AQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR22=\"\",\"\",Periods!AR22),IF($Q$12=Lists!$U$17,IF(Periods!AR37=\"\",\"\",Periods!AR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS22=\"\",\"\",Periods!AS22),IF($Q$12=Lists!$U$17,IF(Periods!AS37=\"\",\"\",Periods!AS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT22=\"\",\"\",Periods!AT22),IF($Q$12=Lists!$U$17,IF(Periods!AT37=\"\",\"\",Periods!AT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU22=\"\",\"\",Periods!AU22),IF($Q$12=Lists!$U$17,IF(Periods!AU37=\"\",\"\",Periods!AU37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV22=\"\",\"\",Periods!AV22),IF($Q$12=Lists!$U$17,IF(Periods!AV37=\"\",\"\",Periods!AV37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW22=\"\",\"\",Periods!AW22),IF($Q$12=Lists!$U$17,IF(Periods!AW37=\"\",\"\",Periods!AW37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX22=\"\",\"\",Periods!AX22),IF($Q$12=Lists!$U$17,IF(Periods!AX37=\"\",\"\",Periods!AX37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY22=\"\",\"\",Periods!AY22),IF($Q$12=Lists!$U$17,IF(Periods!AY37=\"\",\"\",Periods!AY37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ22=\"\",\"\",Periods!AZ22),IF($Q$12=Lists!$U$17,IF(Periods!AZ37=\"\",\"\",Periods!AZ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA22=\"\",\"\",Periods!BA22),IF($Q$12=Lists!$U$17,IF(Periods!BA37=\"\",\"\",Periods!BA37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB22=\"\",\"\",Periods!BB22),IF($Q$12=Lists!$U$17,IF(Periods!BB37=\"\",\"\",Periods!BB37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC22=\"\",\"\",Periods!BC22),IF($Q$12=Lists!$U$17,IF(Periods!BC37=\"\",\"\",Periods!BC37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD22=\"\",\"\",Periods!BD22),IF($Q$12=Lists!$U$17,IF(Periods!BD37=\"\",\"\",Periods!BD37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE22=\"\",\"\",Periods!BE22),IF($Q$12=Lists!$U$17,IF(Periods!BE37=\"\",\"\",Periods!BE37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF22=\"\",\"\",Periods!BF22),IF($Q$12=Lists!$U$17,IF(Periods!BF37=\"\",\"\",Periods!BF37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG22=\"\",\"\",Periods!BG22),IF($Q$12=Lists!$U$17,IF(Periods!BG37=\"\",\"\",Periods!BG37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH22=\"\",\"\",Periods!BH22),IF($Q$12=Lists!$U$17,IF(Periods!BH37=\"\",\"\",Periods!BH37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI22=\"\",\"\",Periods!BI22),IF($Q$12=Lists!$U$17,IF(Periods!BI37=\"\",\"\",Periods!BI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ22=\"\",\"\",Periods!BJ22),IF($Q$12=Lists!$U$17,IF(Periods!BJ37=\"\",\"\",Periods!BJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK22=\"\",\"\",Periods!BK22),IF($Q$12=Lists!$U$17,IF(Periods!BK37=\"\",\"\",Periods!BK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL22=\"\",\"\",Periods!BL22),IF($Q$12=Lists!$U$17,IF(Periods!BL37=\"\",\"\",Periods!BL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM22=\"\",\"\",Periods!BM22),IF($Q$12=Lists!$U$17,IF(Periods!BM37=\"\",\"\",Periods!BM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN22=\"\",\"\",Periods!BN22),IF($Q$12=Lists!$U$17,IF(Periods!BN37=\"\",\"\",Periods!BN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO22=\"\",\"\",Periods!BO22),IF($Q$12=Lists!$U$17,IF(Periods!BO37=\"\",\"\",Periods!BO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP22=\"\",\"\",Periods!BP22),IF($Q$12=Lists!$U$17,IF(Periods!BP37=\"\",\"\",Periods!BP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ22=\"\",\"\",Periods!BQ22),IF($Q$12=Lists!$U$17,IF(Periods!BQ37=\"\",\"\",Periods!BQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR22=\"\",\"\",Periods!BR22),IF($Q$12=Lists!$U$17,IF(Periods!BR37=\"\",\"\",Periods!BR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS22=\"\",\"\",Periods!BS22),IF($Q$12=Lists!$U$17,IF(Periods!BS37=\"\",\"\",Periods!BS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT22=\"\",\"\",Periods!BT22),IF($Q$12=Lists!$U$17,IF(Periods!BT37=\"\",\"\",Periods!BT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU22=\"\",\"\",Periods!BU22),IF($Q$12=Lists!$U$17,IF(Periods!BU37=\"\",\"\",Periods!BU37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV22=\"\",\"\",Periods!BV22),IF($Q$12=Lists!$U$17,IF(Periods!BV37=\"\",\"\",Periods!BV37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW22=\"\",\"\",Periods!BW22),IF($Q$12=Lists!$U$17,IF(Periods!BW37=\"\",\"\",Periods!BW37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX22=\"\",\"\",Periods!BX22),IF($Q$12=Lists!$U$17,IF(Periods!BX37=\"\",\"\",Periods!BX37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY22=\"\",\"\",Periods!BY22),IF($Q$12=Lists!$U$17,IF(Periods!BY37=\"\",\"\",Periods!BY37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ22=\"\",\"\",Periods!BZ22),IF($Q$12=Lists!$U$17,IF(Periods!BZ37=\"\",\"\",Periods!BZ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA22=\"\",\"\",Periods!CA22),IF($Q$12=Lists!$U$17,IF(Periods!CA37=\"\",\"\",Periods!CA37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB22=\"\",\"\",Periods!CB22),IF($Q$12=Lists!$U$17,IF(Periods!CB37=\"\",\"\",Periods!CB37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC22=\"\",\"\",Periods!CC22),IF($Q$12=Lists!$U$17,IF(Periods!CC37=\"\",\"\",Periods!CC37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD22=\"\",\"\",Periods!CD22),IF($Q$12=Lists!$U$17,IF(Periods!CD37=\"\",\"\",Periods!CD37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE22=\"\",\"\",Periods!CE22),IF($Q$12=Lists!$U$17,IF(Periods!CE37=\"\",\"\",Periods!CE37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF22=\"\",\"\",Periods!CF22),IF($Q$12=Lists!$U$17,IF(Periods!CF37=\"\",\"\",Periods!CF37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG22=\"\",\"\",Periods!CG22),IF($Q$12=Lists!$U$17,IF(Periods!CG37=\"\",\"\",Periods!CG37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH22=\"\",\"\",Periods!CH22),IF($Q$12=Lists!$U$17,IF(Periods!CH37=\"\",\"\",Periods!CH37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI22=\"\",\"\",Periods!CI22),IF($Q$12=Lists!$U$17,IF(Periods!CI37=\"\",\"\",Periods!CI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ22=\"\",\"\",Periods!CJ22),IF($Q$12=Lists!$U$17,IF(Periods!CJ37=\"\",\"\",Periods!CJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK22=\"\",\"\",Periods!CK22),IF($Q$12=Lists!$U$17,IF(Periods!CK37=\"\",\"\",Periods!CK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL22=\"\",\"\",Periods!CL22),IF($Q$12=Lists!$U$17,IF(Periods!CL37=\"\",\"\",Periods!CL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM22=\"\",\"\",Periods!CM22),IF($Q$12=Lists!$U$17,IF(Periods!CM37=\"\",\"\",Periods!CM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN22=\"\",\"\",Periods!CN22),IF($Q$12=Lists!$U$17,IF(Periods!CN37=\"\",\"\",Periods!CN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO22=\"\",\"\",Periods!CO22),IF($Q$12=Lists!$U$17,IF(Periods!CO37=\"\",\"\",Periods!CO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP22=\"\",\"\",Periods!CP22),IF($Q$12=Lists!$U$17,IF(Periods!CP37=\"\",\"\",Periods!CP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ22=\"\",\"\",Periods!CQ22),IF($Q$12=Lists!$U$17,IF(Periods!CQ37=\"\",\"\",Periods!CQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR22=\"\",\"\",Periods!CR22),IF($Q$12=Lists!$U$17,IF(Periods!CR37=\"\",\"\",Periods!CR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS22=\"\",\"\",Periods!CS22),IF($Q$12=Lists!$U$17,IF(Periods!CS37=\"\",\"\",Periods!CS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT22=\"\",\"\",Periods!CT22),IF($Q$12=Lists!$U$17,IF(Periods!CT37=\"\",\"\",Periods!CT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU22=\"\",\"\",Periods!CU22),IF($Q$12=Lists!$U$17,IF(Periods!CU37=\"\",\"\",Periods!CU37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$CW14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99195)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99195)","v":0},{"$f":"SUM(T$15:T$99195)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PL!Z15","v":0}]
[{"$f":"ROW()","v":16},null,null,null,null,null,null,{"$f":"Items!$BO$16","v":"Выручка"},null,null,null,null,{"$f":"Sales!$M$91","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B16=Lists!$CU$24,SUMIFS($Z16:$CV16,$Z$2:$CV$2,Periods!$Q$18),SUM($Z16:$CV16))","v":208333.33333333334},null,null,208333.33333333334,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":17},null,null,null,null,null,null,{"$f":"H16","v":"Выручка"},{"$f":"Lists!$AM$16","v":"Продукт-1"},null,null,1,{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B17=Lists!$CU$24,SUMIFS($Z17:$CV17,$Z$2:$CV$2,Periods!$Q$18),SUM($Z17:$CV17))","v":208333.33333333334},null,null,208333.33333333334,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":18},null,null,null,null,null,null,{"$f":"H16","v":"Выручка"},{"$f":"Lists!$AM$17","v":"Продукт-2"},null,null,{"$f":"L17+1","v":2},{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B18=Lists!$CU$24,SUMIFS($Z18:$CV18,$Z$2:$CV$2,Periods!$Q$18),SUM($Z18:$CV18))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":19},null,null,null,null,null,null,{"$f":"H16","v":"Выручка"},{"$f":"Lists!$AM$18","v":"Продукт-3"},null,null,{"$f":"L18+1","v":3},{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B19=Lists!$CU$24,SUMIFS($Z19:$CV19,$Z$2:$CV$2,Periods!$Q$18),SUM($Z19:$CV19))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":20},null,null,null,null,null,null,null,null,null,null,"пустая строка",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":21},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":22},null,null,null,null,null,null,{"$f":"Items!$BO$17","v":"Себестоимость"},null,null,null,null,{"$f":"Prdction!$M$98","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B22=Lists!$CU$24,SUMIFS($Z22:$CV22,$Z$2:$CV$2,Periods!$Q$18),SUM($Z22:$CV22))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":23},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"Lists!$AM$16","v":"Продукт-1"},null,null,1,{"$f":"M22","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B23=Lists!$CU$24,SUMIFS($Z23:$CV23,$Z$2:$CV$2,Periods!$Q$18),SUM($Z23:$CV23))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":24},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"I23","v":"Продукт-1"},{"$f":"Items!$AL$16","v":"с/ст ингрединент - 1"},null,{"$f":"L23","v":1},{"$f":"M23","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B24=Lists!$CU$24,SUMIFS($Z24:$CV24,$Z$2:$CV$2,Periods!$Q$18),SUM($Z24:$CV24))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":25},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"I23","v":"Продукт-1"},{"$f":"Items!$AL$17","v":"с/ст ингрединент - 2"},null,{"$f":"L23","v":1},{"$f":"M23","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B25=Lists!$CU$24,SUMIFS($Z25:$CV25,$Z$2:$CV$2,Periods!$Q$18),SUM($Z25:$CV25))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":26},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"I23","v":"Продукт-1"},{"$f":"Items!$AL$18","v":"с/ст ингрединент - 3"},null,{"$f":"L23","v":1},{"$f":"M23","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B26=Lists!$CU$24,SUMIFS($Z26:$CV26,$Z$2:$CV$2,Periods!$Q$18),SUM($Z26:$CV26))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":27},null,null,null,null,null,null,null,null,null,null,"пустая строка",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":28},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"I23","v":"Продукт-1"},{"$f":"Items!$AQ$16","v":"ФОТ производственных рабочих"},null,{"$f":"L23","v":1},{"$f":"M23","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B28=Lists!$CU$24,SUMIFS($Z28:$CV28,$Z$2:$CV$2,Periods!$Q$18),SUM($Z28:$CV28))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":29},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"I23","v":"Продукт-1"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L23","v":1},{"$f":"M23","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B29=Lists!$CU$24,SUMIFS($Z29:$CV29,$Z$2:$CV$2,Periods!$Q$18),SUM($Z29:$CV29))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":30},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"Lists!$AM$17","v":"Продукт-2"},null,null,{"$f":"L23+1","v":2},{"$f":"M22","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B30=Lists!$CU$24,SUMIFS($Z30:$CV30,$Z$2:$CV$2,Periods!$Q$18),SUM($Z30:$CV30))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":31},null,null,null,null,null,null,{"$f":"H29","v":"Себестоимость"},{"$f":"I30","v":"Продукт-2"},{"$f":"Items!$AL$16","v":"с/ст ингрединент - 1"},null,{"$f":"L30","v":2},{"$f":"M30","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B31=Lists!$CU$24,SUMIFS($Z31:$CV31,$Z$2:$CV$2,Periods!$Q$18),SUM($Z31:$CV31))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":32},null,null,null,null,null,null,{"$f":"H29","v":"Себестоимость"},{"$f":"I30","v":"Продукт-2"},{"$f":"Items!$AL$17","v":"с/ст ингрединент - 2"},null,{"$f":"L30","v":2},{"$f":"M30","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B32=Lists!$CU$24,SUMIFS($Z32:$CV32,$Z$2:$CV$2,Periods!$Q$18),SUM($Z32:$CV32))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":33},null,null,null,null,null,null,{"$f":"H29","v":"Себестоимость"},{"$f":"I30","v":"Продукт-2"},{"$f":"Items!$AL$18","v":"с/ст ингрединент - 3"},null,{"$f":"L30","v":2},{"$f":"M30","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B33=Lists!$CU$24,SUMIFS($Z33:$CV33,$Z$2:$CV$2,Periods!$Q$18),SUM($Z33:$CV33))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":34},null,null,null,null,null,null,null,null,null,null,"пустая строка",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":35},null,null,null,null,null,null,{"$f":"H29","v":"Себестоимость"},{"$f":"I30","v":"Продукт-2"},{"$f":"Items!$AQ$16","v":"ФОТ производственных рабочих"},null,{"$f":"L30","v":2},{"$f":"M30","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B35=Lists!$CU$24,SUMIFS($Z35:$CV35,$Z$2:$CV$2,Periods!$Q$18),SUM($Z35:$CV35))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":36},null,null,null,null,null,null,{"$f":"H29","v":"Себестоимость"},{"$f":"I30","v":"Продукт-2"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L30","v":2},{"$f":"M30","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B36=Lists!$CU$24,SUMIFS($Z36:$CV36,$Z$2:$CV$2,Periods!$Q$18),SUM($Z36:$CV36))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":37},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"Lists!$AM$18","v":"Продукт-3"},null,null,{"$f":"L30+1","v":3},{"$f":"M22","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B37=Lists!$CU$24,SUMIFS($Z37:$CV37,$Z$2:$CV$2,Periods!$Q$18),SUM($Z37:$CV37))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,{"$f":"H36","v":"Себестоимость"},{"$f":"I37","v":"Продукт-3"},{"$f":"Items!$AL$16","v":"с/ст ингрединент - 1"},null,{"$f":"L37","v":3},{"$f":"M37","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B38=Lists!$CU$24,SUMIFS($Z38:$CV38,$Z$2:$CV$2,Periods!$Q$18),SUM($Z38:$CV38))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":39},null,null,null,null,null,null,{"$f":"H36","v":"Себестоимость"},{"$f":"I37","v":"Продукт-3"},{"$f":"Items!$AL$17","v":"с/ст ингрединент - 2"},null,{"$f":"L37","v":3},{"$f":"M37","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B39=Lists!$CU$24,SUMIFS($Z39:$CV39,$Z$2:$CV$2,Periods!$Q$18),SUM($Z39:$CV39))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":40},null,null,null,null,null,null,{"$f":"H36","v":"Себестоимость"},{"$f":"I37","v":"Продукт-3"},{"$f":"Items!$AL$18","v":"с/ст ингрединент - 3"},null,{"$f":"L37","v":3},{"$f":"M37","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B40=Lists!$CU$24,SUMIFS($Z40:$CV40,$Z$2:$CV$2,Periods!$Q$18),SUM($Z40:$CV40))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":41},null,null,null,null,null,null,null,null,null,null,"пустая строка",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":42},null,null,null,null,null,null,{"$f":"H36","v":"Себестоимость"},{"$f":"I37","v":"Продукт-3"},{"$f":"Items!$AQ$16","v":"ФОТ производственных рабочих"},null,{"$f":"L37","v":3},{"$f":"M37","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B42=Lists!$CU$24,SUMIFS($Z42:$CV42,$Z$2:$CV$2,Periods!$Q$18),SUM($Z42:$CV42))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":43},null,null,null,null,null,null,{"$f":"H36","v":"Себестоимость"},{"$f":"I37","v":"Продукт-3"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L37","v":3},{"$f":"M37","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B43=Lists!$CU$24,SUMIFS($Z43:$CV43,$Z$2:$CV$2,Periods!$Q$18),SUM($Z43:$CV43))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,null,null,null,null,"пустая строка",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":45},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":46},null,null,null,null,null,null,{"$f":"Items!$BO$18","v":"Валовая прибыль"},null,null,null,null,{"$f":"Sales!$M$91","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X46-(X16-X22))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B46=Lists!$CU$24,SUMIFS($Z46:$CV46,$Z$2:$CV$2,Periods!$Q$18),SUM($Z46:$CV46))","v":208333.33333333334},null,null,208333.33333333334,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":47},null,null,null,null,null,null,{"$f":"H46","v":"Валовая прибыль"},{"$f":"Lists!$AM$16","v":"Продукт-1"},null,null,1,{"$f":"M46","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B47=Lists!$CU$24,SUMIFS($Z47:$CV47,$Z$2:$CV$2,Periods!$Q$18),SUM($Z47:$CV47))","v":208333.33333333334},null,null,208333.33333333334,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":48},null,null,null,null,null,null,{"$f":"H46","v":"Валовая прибыль"},{"$f":"Lists!$AM$17","v":"Продукт-2"},null,null,{"$f":"L47+1","v":2},{"$f":"M46","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B48=Lists!$CU$24,SUMIFS($Z48:$CV48,$Z$2:$CV$2,Periods!$Q$18),SUM($Z48:$CV48))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":49},null,null,null,null,null,null,{"$f":"H46","v":"Валовая прибыль"},{"$f":"Lists!$AM$18","v":"Продукт-3"},null,null,{"$f":"L48+1","v":3},{"$f":"M46","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B49=Lists!$CU$24,SUMIFS($Z49:$CV49,$Z$2:$CV$2,Periods!$Q$18),SUM($Z49:$CV49))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":50},null,null,null,null,null,null,null,null,null,null,"пустая строка",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":51},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":52},null,null,null,null,null,null,{"$f":"Calc!H373","v":"Прямые расходы"},null,null,null,null,{"$f":"Calc!M373","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X52-SUMIFS($X53:$X78,$J53:$J78,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B52=Lists!$CU$24,SUMIFS($Z52:$CV52,$Z$2:$CV$2,Periods!$Q$18),SUM($Z52:$CV52))","v":1666.6666666666667},null,null,1666.6666666666667,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":53},null,null,null,null,null,null,{"$f":"Calc!H374","v":"Прямые расходы"},{"$f":"Calc!I374","v":"Прочие производственные расходы"},null,null,null,{"$f":"Calc!M374","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X53-SUM($X54:$X57))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B53=Lists!$CU$24,SUMIFS($Z53:$CV53,$Z$2:$CV$2,Periods!$Q$18),SUM($Z53:$CV53))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":54},null,null,null,null,null,null,{"$f":"Calc!H375","v":"Прямые расходы"},{"$f":"Calc!I375","v":"Прочие производственные расходы"},{"$f":"Calc!J375","v":"Продукт-1"},null,{"$f":"Calc!L375","v":1},{"$f":"Calc!M375","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B54=Lists!$CU$24,SUMIFS($Z54:$CV54,$Z$2:$CV$2,Periods!$Q$18),SUM($Z54:$CV54))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":55},null,null,null,null,null,null,{"$f":"Calc!H376","v":"Прямые расходы"},{"$f":"Calc!I376","v":"Прочие производственные расходы"},{"$f":"Calc!J376","v":"Продукт-2"},null,{"$f":"Calc!L376","v":2},{"$f":"Calc!M376","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B55=Lists!$CU$24,SUMIFS($Z55:$CV55,$Z$2:$CV$2,Periods!$Q$18),SUM($Z55:$CV55))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":56},null,null,null,null,null,null,{"$f":"Calc!H377","v":"Прямые расходы"},{"$f":"Calc!I377","v":"Прочие производственные расходы"},{"$f":"Calc!J377","v":"Продукт-3"},null,{"$f":"Calc!L377","v":3},{"$f":"Calc!M377","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B56=Lists!$CU$24,SUMIFS($Z56:$CV56,$Z$2:$CV$2,Periods!$Q$18),SUM($Z56:$CV56))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":57},null,null,null,null,null,null,null,null,null,null,"пустая строка",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":58},null,null,null,null,null,null,{"$f":"Calc!H379","v":"Прямые расходы"},{"$f":"Calc!I379","v":"Прямые переменные расходы маркетинга"},null,null,null,{"$f":"Calc!M379","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X58-SUM($X59:$X62))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B58=Lists!$CU$24,SUMIFS($Z58:$CV58,$Z$2:$CV$2,Periods!$Q$18),SUM($Z58:$CV58))","v":1666.6666666666667},null,null,1666.6666666666667,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":59},null,null,null,null,null,null,{"$f":"Calc!H380","v":"Прямые расходы"},{"$f":"Calc!I380","v":"Прямые переменные расходы маркетинга"},{"$f":"Calc!J380","v":"Расходы на платный трафик"},null,{"$f":"Calc!L380","v":1},{"$f":"Calc!M380","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B59=Lists!$CU$24,SUMIFS($Z59:$CV59,$Z$2:$CV$2,Periods!$Q$18),SUM($Z59:$CV59))","v":1666.6666666666667},null,null,1666.6666666666667,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":60},null,null,null,null,null,null,{"$f":"Calc!H381","v":"Прямые расходы"},{"$f":"Calc!I381","v":"Прямые переменные расходы маркетинга"},{"$f":"Calc!J381","v":"Представительские расходы"},null,{"$f":"Calc!L381","v":2},{"$f":"Calc!M381","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B60=Lists!$CU$24,SUMIFS($Z60:$CV60,$Z$2:$CV$2,Periods!$Q$18),SUM($Z60:$CV60))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":61},null,null,null,null,null,null,{"$f":"Calc!H382","v":"Прямые расходы"},{"$f":"Calc!I382","v":"Прямые переменные расходы маркетинга"},{"$f":"Calc!J382","v":"Расходы на поддержание конверсии"},null,{"$f":"Calc!L382","v":3},{"$f":"Calc!M382","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B61=Lists!$CU$24,SUMIFS($Z61:$CV61,$Z$2:$CV$2,Periods!$Q$18),SUM($Z61:$CV61))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":62},null,null,null,null,null,null,null,null,null,null,"пустая строка",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":63},null,null,null,null,null,null,{"$f":"Calc!H384","v":"Прямые расходы"},{"$f":"Calc!I384","v":"Прямые постоянные расходы маркетинга"},null,null,null,{"$f":"Calc!M384","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X63-SUM($X64:$X67))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B63=Lists!$CU$24,SUMIFS($Z63:$CV63,$Z$2:$CV$2,Periods!$Q$18),SUM($Z63:$CV63))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":64},null,null,null,null,null,null,{"$f":"Calc!H385","v":"Прямые расходы"},{"$f":"Calc!I385","v":"Прямые постоянные расходы маркетинга"},{"$f":"Calc!J385","v":"ФОТ сотрудников маркетинга"},null,{"$f":"Calc!L385","v":1},{"$f":"Calc!M385","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B64=Lists!$CU$24,SUMIFS($Z64:$CV64,$Z$2:$CV$2,Periods!$Q$18),SUM($Z64:$CV64))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":65},null,null,null,null,null,null,{"$f":"Calc!H386","v":"Прямые расходы"},{"$f":"Calc!I386","v":"Прямые постоянные расходы маркетинга"},{"$f":"Calc!J386","v":"Соцсборы"},null,{"$f":"Calc!L386","v":0},{"$f":"Calc!M386","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B65=Lists!$CU$24,SUMIFS($Z65:$CV65,$Z$2:$CV$2,Periods!$Q$18),SUM($Z65:$CV65))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":66},null,null,null,null,null,null,{"$f":"Calc!H387","v":"Прямые расходы"},{"$f":"Calc!I387","v":"Прямые постоянные расходы маркетинга"},{"$f":"Calc!J387","v":"Прочие расходы маркетинга"},null,{"$f":"Calc!L387","v":2},{"$f":"Calc!M387","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B66=Lists!$CU$24,SUMIFS($Z66:$CV66,$Z$2:$CV$2,Periods!$Q$18),SUM($Z66:$CV66))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":67},null,null,null,null,null,null,null,null,null,null,"пустая строка",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":68},null,null,null,null,null,null,{"$f":"Calc!H389","v":"Прямые расходы"},{"$f":"Calc!I389","v":"Прямые переменные коммерческие расходы"},null,null,null,{"$f":"Calc!M389","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X68-SUM($X69:$X72))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B68=Lists!$CU$24,SUMIFS($Z68:$CV68,$Z$2:$CV$2,Periods!$Q$18),SUM($Z68:$CV68))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":69},null,null,null,null,null,null,{"$f":"Calc!H390","v":"Прямые расходы"},{"$f":"Calc!I390","v":"Прямые переменные коммерческие расходы"},{"$f":"Calc!J390","v":"Продукт-1"},null,{"$f":"Calc!L390","v":1},{"$f":"Calc!M390","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B69=Lists!$CU$24,SUMIFS($Z69:$CV69,$Z$2:$CV$2,Periods!$Q$18),SUM($Z69:$CV69))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":70},null,null,null,null,null,null,{"$f":"Calc!H391","v":"Прямые расходы"},{"$f":"Calc!I391","v":"Прямые переменные коммерческие расходы"},{"$f":"Calc!J391","v":"Продукт-2"},null,{"$f":"Calc!L391","v":2},{"$f":"Calc!M391","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B70=Lists!$CU$24,SUMIFS($Z70:$CV70,$Z$2:$CV$2,Periods!$Q$18),SUM($Z70:$CV70))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":71},null,null,null,null,null,null,{"$f":"Calc!H392","v":"Прямые расходы"},{"$f":"Calc!I392","v":"Прямые переменные коммерческие расходы"},{"$f":"Calc!J392","v":"Продукт-3"},null,{"$f":"Calc!L392","v":3},{"$f":"Calc!M392","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B71=Lists!$CU$24,SUMIFS($Z71:$CV71,$Z$2:$CV$2,Periods!$Q$18),SUM($Z71:$CV71))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":72},null,null,null,null,null,null,null,null,null,null,"пустая строка",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":74},null,null,null,null,null,null,{"$f":"Calc!H395","v":"Прямые расходы"},{"$f":"Calc!I395","v":"Прямые постоянные расходы отдела продаж"},{"$f":"Calc!J395","v":"ФОТ менеджеров по продаже"},null,{"$f":"Calc!L395","v":1},{"$f":"Calc!M395","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B74=Lists!$CU$24,SUMIFS($Z74:$CV74,$Z$2:$CV$2,Periods!$Q$18),SUM($Z74:$CV74))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":75},null,null,null,null,null,null,{"$f":"Calc!H396","v":"Прямые расходы"},{"$f":"Calc!I396","v":"Прямые постоянные расходы отдела продаж"},{"$f":"Calc!J396","v":"Соцсборы"},null,{"$f":"Calc!L396","v":0},{"$f":"Calc!M396","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B75=Lists!$CU$24,SUMIFS($Z75:$CV75,$Z$2:$CV$2,Periods!$Q$18),SUM($Z75:$CV75))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":76},null,null,null,null,null,null,{"$f":"Calc!H397","v":"Прямые расходы"},{"$f":"Calc!I397","v":"Прямые постоянные расходы отдела продаж"},{"$f":"Calc!J397","v":"Прочие расходы отдела продаж"},null,{"$f":"Calc!L397","v":2},{"$f":"Calc!M397","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B76=Lists!$CU$24,SUMIFS($Z76:$CV76,$Z$2:$CV$2,Periods!$Q$18),SUM($Z76:$CV76))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":77},null,null,null,null,null,null,null,null,null,null,"пустая строка",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":78},null,null,null,null,null,null,null,null,null,null,"пустая строка",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":79},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":80},null,null,null,null,null,null,{"$f":"Items!$BO$22","v":"Маржинальная прибыль"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X80-($X46-$X52))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B80=Lists!$CU$24,SUMIFS($Z80:$CV80,$Z$2:$CV$2,Periods!$Q$18),SUM($Z80:$CV80))","v":206666.66666666669},null,null,206666.66666666669,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":81},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":82},null,null,null,null,null,null,{"$f":"Items!$BO$23","v":"Управленческие расходы"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X82-SUMIFS($X83:$X109,$J83:$J109,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B82=Lists!$CU$24,SUMIFS($Z82:$CV82,$Z$2:$CV$2,Periods!$Q$18),SUM($Z82:$CV82))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":83},null,null,null,null,null,null,{"$f":"H82","v":"Управленческие расходы"},{"$f":"Items!$BO$24","v":"ФОТ управленческого персонала"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X83-SUM($X84:$X91))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B83=Lists!$CU$24,SUMIFS($Z83:$CV83,$Z$2:$CV$2,Periods!$Q$18),SUM($Z83:$CV83))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":85},null,null,null,null,null,null,{"$f":"H82","v":"Управленческие расходы"},{"$f":"I83","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L85)=0,$L85=0,$L85=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L85)))","v":"Заместитель ГД"},null,{"$f":"L84+1","v":5},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B85=Lists!$CU$24,SUMIFS($Z85:$CV85,$Z$2:$CV$2,Periods!$Q$18),SUM($Z85:$CV85))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":86},null,null,null,null,null,null,{"$f":"H82","v":"Управленческие расходы"},{"$f":"I83","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L86)=0,$L86=0,$L86=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L86)))","v":"Главный бухгалтер"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B86=Lists!$CU$24,SUMIFS($Z86:$CV86,$Z$2:$CV$2,Periods!$Q$18),SUM($Z86:$CV86))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":87},null,null,null,null,null,null,{"$f":"H83","v":"Управленческие расходы"},{"$f":"I84","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L87)=0,$L87=0,$L87=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L87)))","v":"Сотрудники категории - 1"},null,7,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B87=Lists!$CU$24,SUMIFS($Z87:$CV87,$Z$2:$CV$2,Periods!$Q$18),SUM($Z87:$CV87))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":88},null,null,null,null,null,null,{"$f":"H84","v":"Управленческие расходы"},{"$f":"I85","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L88)=0,$L88=0,$L88=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L88)))","v":"Сотрудники категории - 2"},null,8,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B88=Lists!$CU$24,SUMIFS($Z88:$CV88,$Z$2:$CV$2,Periods!$Q$18),SUM($Z88:$CV88))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":89},null,null,null,null,null,null,{"$f":"H85","v":"Управленческие расходы"},{"$f":"I86","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L89)=0,$L89=0,$L89=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L89)))","v":"Сотрудники категории - 3"},null,9,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B89=Lists!$CU$24,SUMIFS($Z89:$CV89,$Z$2:$CV$2,Periods!$Q$18),SUM($Z89:$CV89))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":90},null,null,null,null,null,null,{"$f":"H86","v":"Управленческие расходы"},{"$f":"I87","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L90)=0,$L90=0,$L90=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L90)))","v":"Прочие сотрудники"},null,10,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B90=Lists!$CU$24,SUMIFS($Z90:$CV90,$Z$2:$CV$2,Periods!$Q$18),SUM($Z90:$CV90))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":91},null,null,null,null,null,null,null,null,null,null,"пустая строка",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":92},null,null,null,null,null,null,{"$f":"H82","v":"Управленческие расходы"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B92=Lists!$CU$24,SUMIFS($Z92:$CV92,$Z$2:$CV$2,Periods!$Q$18),SUM($Z92:$CV92))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":93},null,null,null,null,null,null,{"$f":"H82","v":"Управленческие расходы"},{"$f":"Items!$BG$13","v":"Расходы на персонал"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X93-SUM($X94:$X99))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B93=Lists!$CU$24,SUMIFS($Z93:$CV93,$Z$2:$CV$2,Periods!$Q$18),SUM($Z93:$CV93))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":94},null,null,null,null,null,null,{"$f":"H82","v":"Управленческие расходы"},{"$f":"I83","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L94)=0,$L94=0,$L94=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L94)))","v":"Аренда офиса"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B94=Lists!$CU$24,SUMIFS($Z94:$CV94,$Z$2:$CV$2,Periods!$Q$18),SUM($Z94:$CV94))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":96},null,null,null,null,null,null,{"$f":"H82","v":"Управленческие расходы"},{"$f":"I83","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L96)=0,$L96=0,$L96=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L96)))","v":"Расходы на оргтехнику"},null,{"$f":"L95+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B96=Lists!$CU$24,SUMIFS($Z96:$CV96,$Z$2:$CV$2,Periods!$Q$18),SUM($Z96:$CV96))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":97},null,null,null,null,null,null,{"$f":"H93","v":"Управленческие расходы"},{"$f":"I94","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L97)=0,$L97=0,$L97=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L97)))","v":"Канцелярские расходы"},null,{"$f":"L96+1","v":4},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B97=Lists!$CU$24,SUMIFS($Z97:$CV97,$Z$2:$CV$2,Periods!$Q$18),SUM($Z97:$CV97))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":98},null,null,null,null,null,null,{"$f":"H94","v":"Управленческие расходы"},{"$f":"I95","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L98)=0,$L98=0,$L98=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L98)))","v":"Прочие расходы на персонал"},null,{"$f":"L97+1","v":5},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B98=Lists!$CU$24,SUMIFS($Z98:$CV98,$Z$2:$CV$2,Periods!$Q$18),SUM($Z98:$CV98))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":99},null,null,null,null,null,null,null,null,null,null,"пустая строка",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":100},null,null,null,null,null,null,{"$f":"H89","v":"Управленческие расходы"},{"$f":"Items!$BC$13","v":"Постоянные расходы"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X100-SUM($X101:$X108))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B100=Lists!$CU$24,SUMIFS($Z100:$CV100,$Z$2:$CV$2,Periods!$Q$18),SUM($Z100:$CV100))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":101},null,null,null,null,null,null,{"$f":"H89","v":"Управленческие расходы"},{"$f":"I90","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L101)=0,$L101=0,$L101=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L101)))","v":"Постоянные расходы - 1"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B101=Lists!$CU$24,SUMIFS($Z101:$CV101,$Z$2:$CV$2,Periods!$Q$18),SUM($Z101:$CV101))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":102},null,null,null,null,null,null,{"$f":"H89","v":"Управленческие расходы"},{"$f":"I90","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L102)=0,$L102=0,$L102=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L102)))","v":"Постоянные расходы - 2"},null,{"$f":"L101+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B102=Lists!$CU$24,SUMIFS($Z102:$CV102,$Z$2:$CV$2,Periods!$Q$18),SUM($Z102:$CV102))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":103},null,null,null,null,null,null,{"$f":"H89","v":"Управленческие расходы"},{"$f":"I90","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L103)=0,$L103=0,$L103=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L103)))","v":"Постоянные расходы - 3"},null,3,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B103=Lists!$CU$24,SUMIFS($Z103:$CV103,$Z$2:$CV$2,Periods!$Q$18),SUM($Z103:$CV103))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":104},null,null,null,null,null,null,{"$f":"H100","v":"Управленческие расходы"},{"$f":"I101","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L104)=0,$L104=0,$L104=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L104)))","v":"Постоянные расходы - 4"},null,4,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B104=Lists!$CU$24,SUMIFS($Z104:$CV104,$Z$2:$CV$2,Periods!$Q$18),SUM($Z104:$CV104))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":105},null,null,null,null,null,null,{"$f":"H101","v":"Управленческие расходы"},{"$f":"I102","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L105)=0,$L105=0,$L105=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L105)))","v":"Постоянные расходы - 5"},null,5,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B105=Lists!$CU$24,SUMIFS($Z105:$CV105,$Z$2:$CV$2,Periods!$Q$18),SUM($Z105:$CV105))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":106},null,null,null,null,null,null,{"$f":"H102","v":"Управленческие расходы"},{"$f":"I103","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L106)=0,$L106=0,$L106=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L106)))","v":"Постоянные расходы - 6"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B106=Lists!$CU$24,SUMIFS($Z106:$CV106,$Z$2:$CV$2,Periods!$Q$18),SUM($Z106:$CV106))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":107},null,null,null,null,null,null,{"$f":"H103","v":"Управленческие расходы"},{"$f":"I104","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L107)=0,$L107=0,$L107=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L107)))","v":"Постоянные расходы - 7"},null,7,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B107=Lists!$CU$24,SUMIFS($Z107:$CV107,$Z$2:$CV$2,Periods!$Q$18),SUM($Z107:$CV107))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":109},null,null,null,null,null,null,null,null,null,null,"пустая строка",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":110},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":111},null,null,null,null,null,null,{"$f":"Items!$BO$25","v":"EBITDA"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X111-(X80-X82))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B111=Lists!$CU$24,SUMIFS($Z111:$CV111,$Z$2:$CV$2,Periods!$Q$18),SUM($Z111:$CV111))","v":206666.66666666669},null,null,206666.66666666669,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":112},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":113},null,null,null,null,null,null,{"$f":"Items!$BO$28","v":"Амортизация"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X113-SUMIFS($X114:$X123,$J114:$J123,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B113=Lists!$CU$24,SUMIFS($Z113:$CV113,$Z$2:$CV$2,Periods!$Q$18),SUM($Z113:$CV113))","v":81944.444444444453},null,null,4166.666666666667,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":114},null,null,null,null,null,null,{"$f":"H113","v":"Амортизация"},{"$f":"Items!$AU$13","v":"Капзатраты разовые амортизируемые"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X114-SUM($X115:$X122))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B114=Lists!$CU$24,SUMIFS($Z114:$CV114,$Z$2:$CV$2,Periods!$Q$18),SUM($Z114:$CV114))","v":81944.444444444453},null,null,4166.666666666667,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":115},null,null,null,null,null,null,{"$f":"H113","v":"Амортизация"},{"$f":"I114","v":"Капзатраты разовые амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L115)=0,$L115=0,$L115=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L115)))","v":"Учреждение юр.лица"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B115=Lists!$CU$24,SUMIFS($Z115:$CV115,$Z$2:$CV$2,Periods!$Q$18),SUM($Z115:$CV115))","v":81944.444444444453},null,null,4166.666666666667,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,5555.5555555555557,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":116},null,null,null,null,null,null,{"$f":"H113","v":"Амортизация"},{"$f":"I114","v":"Капзатраты разовые амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L116)=0,$L116=0,$L116=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L116)))","v":"Получение документов"},null,{"$f":"L115+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B116=Lists!$CU$24,SUMIFS($Z116:$CV116,$Z$2:$CV$2,Periods!$Q$18),SUM($Z116:$CV116))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":117},null,null,null,null,null,null,{"$f":"H113","v":"Амортизация"},{"$f":"I114","v":"Капзатраты разовые амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L117)=0,$L117=0,$L117=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L117)))","v":"Строительство цеха"},null,3,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B117=Lists!$CU$24,SUMIFS($Z117:$CV117,$Z$2:$CV$2,Periods!$Q$18),SUM($Z117:$CV117))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":118},null,null,null,null,null,null,{"$f":"H114","v":"Амортизация"},{"$f":"I115","v":"Капзатраты разовые амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L118)=0,$L118=0,$L118=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L118)))","v":"Закупка и монтаж оборудования"},null,4,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B118=Lists!$CU$24,SUMIFS($Z118:$CV118,$Z$2:$CV$2,Periods!$Q$18),SUM($Z118:$CV118))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":120},null,null,null,null,null,null,{"$f":"H116","v":"Амортизация"},{"$f":"I117","v":"Капзатраты разовые амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L120)=0,$L120=0,$L120=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L120)))","v":"Разовые капзатраты - 6"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B120=Lists!$CU$24,SUMIFS($Z120:$CV120,$Z$2:$CV$2,Periods!$Q$18),SUM($Z120:$CV120))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":121},null,null,null,null,null,null,{"$f":"H117","v":"Амортизация"},{"$f":"I118","v":"Капзатраты разовые амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L121)=0,$L121=0,$L121=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L121)))","v":"Разовые капзатраты - 7"},null,7,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B121=Lists!$CU$24,SUMIFS($Z121:$CV121,$Z$2:$CV$2,Periods!$Q$18),SUM($Z121:$CV121))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":122},null,null,null,null,null,null,null,null,null,null,"пустая строка",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":123},null,null,null,null,null,null,null,null,null,null,"пустая строка",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":124},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":125},null,null,null,null,null,null,{"$f":"Lists!$BW$13","v":"Налоги на внеоборотные активы"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B125=Lists!$CU$24,SUMIFS($Z125:$CV125,$Z$2:$CV$2,Periods!$Q$18),SUM($Z125:$CV125))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":126},null,null,null,null,null,null,{"$f":"H125","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L126)=0,$L126=0,$L126=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L126)))","v":"земельный налог"},null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B126=Lists!$CU$24,SUMIFS($Z126:$CV126,$Z$2:$CV$2,Periods!$Q$18),SUM($Z126:$CV126))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":127},null,null,null,null,null,null,{"$f":"H125","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L127)=0,$L127=0,$L127=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L127)))","v":"транспортный налог"},null,null,{"$f":"L126+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B127=Lists!$CU$24,SUMIFS($Z127:$CV127,$Z$2:$CV$2,Periods!$Q$18),SUM($Z127:$CV127))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":128},null,null,null,null,null,null,{"$f":"H125","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L128)=0,$L128=0,$L128=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L128)))","v":"налог на имущество организаций"},null,null,{"$f":"L127+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B128=Lists!$CU$24,SUMIFS($Z128:$CV128,$Z$2:$CV$2,Periods!$Q$18),SUM($Z128:$CV128))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":129},null,null,null,null,null,null,null,null,null,null,"пустая строка",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":131},null,null,null,null,null,null,{"$f":"Items!$BO$29","v":"EBIT"},null,null,null,null,{"$f":"Sales!$M$91","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X131-(X111-X113-X125))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B131=Lists!$CU$24,SUMIFS($Z131:$CV131,$Z$2:$CV$2,Periods!$Q$18),SUM($Z131:$CV131))","v":124722.22222222219},null,null,202500.00000000006,-5555.5555555555557,-5555.5555555555557,-5555.5555555555557,-5555.5555555555557,-5555.5555555555557,-5555.5555555555557,-5555.5555555555557,-5555.5555555555557,-5555.5555555555557,-5555.5555555555557,-5555.5555555555557,-5555.5555555555557,-5555.5555555555557,-5555.5555555555557,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":132},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":133},null,null,null,null,null,null,{"$f":"Items!$BO$30","v":"Прочие доходы"},null,null,null,null,{"$f":"Prdction!$M$382","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B133=Lists!$CU$24,SUMIFS($Z133:$CV133,$Z$2:$CV$2,Periods!$Q$18),SUM($Z133:$CV133))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":134},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":135},null,null,null,null,null,null,{"$f":"Items!$BO$31","v":"Проценты начисленные"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B135=Lists!$CU$24,SUMIFS($Z135:$CV135,$Z$2:$CV$2,Periods!$Q$18),SUM($Z135:$CV135))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":136},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":137},null,null,null,null,null,null,{"$f":"Items!$BO$32","v":"Прибыль до налога на прибыль"},null,null,null,null,{"$f":"Sales!$M$91","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X137-($X131+$X133-$X135))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B137=Lists!$CU$24,SUMIFS($Z137:$CV137,$Z$2:$CV$2,Periods!$Q$18),SUM($Z137:$CV137))","v":124722.22222222219},null,null,202500.00000000006,-5555.5555555555557,-5555.5555555555557,-5555.5555555555557,-5555.5555555555557,-5555.5555555555557,-5555.5555555555557,-5555.5555555555557,-5555.5555555555557,-5555.5555555555557,-5555.5555555555557,-5555.5555555555557,-5555.5555555555557,-5555.5555555555557,-5555.5555555555557,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":138},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":139},null,null,null,null,null,null,{"$f":"Items!$BO$33","v":"Налог на прибыль"},null,null,null,null,{"$f":"Prdction!$M$382","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B139=Lists!$CU$24,SUMIFS($Z139:$CV139,$Z$2:$CV$2,Periods!$Q$18),SUM($Z139:$CV139))","v":41055.555555555562},null,null,41055.555555555562,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":140},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":141},null,null,null,null,null,null,{"$f":"Items!$BO$34","v":"Чистая прибыль"},null,null,null,null,{"$f":"Sales!$M$91","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X141-($X137-$X139))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B141=Lists!$CU$24,SUMIFS($Z141:$CV141,$Z$2:$CV$2,Periods!$Q$18),SUM($Z141:$CV141))","v":83666.666666666599},null,null,161444.44444444447,-5555.5555555555557,-5555.5555555555557,-5555.5555555555557,-5555.5555555555557,-5555.5555555555557,-5555.5555555555557,-5555.5555555555557,-5555.5555555555557,-5555.5555555555557,-5555.5555555555557,-5555.5555555555557,-5555.5555555555557,-5555.5555555555557,-5555.5555555555557,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":142},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":143},null,null,null,null,null,null,null,null,null,null,"пустая строка",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":144}]
[{"$f":"ROW()","v":145}]

{"sheet":"PLfact","index":31,"n_rows":145,"n_cols":99,"rows_kept":139,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87},{"$f":"COLUMN()","v":88},{"$f":"COLUMN()","v":89},{"$f":"COLUMN()","v":90},{"$f":"COLUMN()","v":91},{"$f":"COLUMN()","v":92},{"$f":"COLUMN()","v":93},{"$f":"COLUMN()","v":94},{"$f":"COLUMN()","v":95},{"$f":"COLUMN()","v":96},{"$f":"COLUMN()","v":97},{"$f":"COLUMN()","v":98},{"$f":"COLUMN()","v":99}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16},{"$f":"MAX($Z2:AP2)+1","v":17},{"$f":"MAX($Z2:AQ2)+1","v":18},{"$f":"MAX($Z2:AR2)+1","v":19},{"$f":"MAX($Z2:AS2)+1","v":20},{"$f":"MAX($Z2:AT2)+1","v":21},{"$f":"MAX($Z2:AU2)+1","v":22},{"$f":"MAX($Z2:AV2)+1","v":23},{"$f":"MAX($Z2:AW2)+1","v":24},{"$f":"MAX($Z2:AX2)+1","v":25},{"$f":"MAX($Z2:AY2)+1","v":26},{"$f":"MAX($Z2:AZ2)+1","v":27},{"$f":"MAX($Z2:BA2)+1","v":28},{"$f":"MAX($Z2:BB2)+1","v":29},{"$f":"MAX($Z2:BC2)+1","v":30},{"$f":"MAX($Z2:BD2)+1","v":31},{"$f":"MAX($Z2:BE2)+1","v":32},{"$f":"MAX($Z2:BF2)+1","v":33},{"$f":"MAX($Z2:BG2)+1","v":34},{"$f":"MAX($Z2:BH2)+1","v":35},{"$f":"MAX($Z2:BI2)+1","v":36},{"$f":"MAX($Z2:BJ2)+1","v":37},{"$f":"MAX($Z2:BK2)+1","v":38},{"$f":"MAX($Z2:BL2)+1","v":39},{"$f":"MAX($Z2:BM2)+1","v":40},{"$f":"MAX($Z2:BN2)+1","v":41},{"$f":"MAX($Z2:BO2)+1","v":42},{"$f":"MAX($Z2:BP2)+1","v":43},{"$f":"MAX($Z2:BQ2)+1","v":44},{"$f":"MAX($Z2:BR2)+1","v":45},{"$f":"MAX($Z2:BS2)+1","v":46},{"$f":"MAX($Z2:BT2)+1","v":47},{"$f":"MAX($Z2:BU2)+1","v":48},{"$f":"MAX($Z2:BV2)+1","v":49},{"$f":"MAX($Z2:BW2)+1","v":50},{"$f":"MAX($Z2:BX2)+1","v":51},{"$f":"MAX($Z2:BY2)+1","v":52},{"$f":"MAX($Z2:BZ2)+1","v":53},{"$f":"MAX($Z2:CA2)+1","v":54},{"$f":"MAX($Z2:CB2)+1","v":55},{"$f":"MAX($Z2:CC2)+1","v":56},{"$f":"MAX($Z2:CD2)+1","v":57},{"$f":"MAX($Z2:CE2)+1","v":58},{"$f":"MAX($Z2:CF2)+1","v":59},{"$f":"MAX($Z2:CG2)+1","v":60},{"$f":"MAX($Z2:CH2)+1","v":61},{"$f":"MAX($Z2:CI2)+1","v":62},{"$f":"MAX($Z2:CJ2)+1","v":63},{"$f":"MAX($Z2:CK2)+1","v":64},{"$f":"MAX($Z2:CL2)+1","v":65},{"$f":"MAX($Z2:CM2)+1","v":66},{"$f":"MAX($Z2:CN2)+1","v":67},{"$f":"MAX($Z2:CO2)+1","v":68},{"$f":"MAX($Z2:CP2)+1","v":69},{"$f":"MAX($Z2:CQ2)+1","v":70},{"$f":"MAX($Z2:CR2)+1","v":71},{"$f":"MAX($Z2:CS2)+1","v":72},{"$f":"MAX($Z2:CT2)+1","v":73}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ28=\"\",\"\",MAX($Z3:AP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR28=\"\",\"\",MAX($Z3:AQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS28=\"\",\"\",MAX($Z3:AR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT28=\"\",\"\",MAX($Z3:AS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU28=\"\",\"\",MAX($Z3:AT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV28=\"\",\"\",MAX($Z3:AU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW28=\"\",\"\",MAX($Z3:AV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX28=\"\",\"\",MAX($Z3:AW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY28=\"\",\"\",MAX($Z3:AX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ28=\"\",\"\",MAX($Z3:AY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA28=\"\",\"\",MAX($Z3:AZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB28=\"\",\"\",MAX($Z3:BA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC28=\"\",\"\",MAX($Z3:BB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD28=\"\",\"\",MAX($Z3:BC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE28=\"\",\"\",MAX($Z3:BD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF28=\"\",\"\",MAX($Z3:BE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG28=\"\",\"\",MAX($Z3:BF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH28=\"\",\"\",MAX($Z3:BG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI28=\"\",\"\",MAX($Z3:BH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ28=\"\",\"\",MAX($Z3:BI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK28=\"\",\"\",MAX($Z3:BJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL28=\"\",\"\",MAX($Z3:BK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM28=\"\",\"\",MAX($Z3:BL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN28=\"\",\"\",MAX($Z3:BM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO28=\"\",\"\",MAX($Z3:BN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP28=\"\",\"\",MAX($Z3:BO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ28=\"\",\"\",MAX($Z3:BP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR28=\"\",\"\",MAX($Z3:BQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS28=\"\",\"\",MAX($Z3:BR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT28=\"\",\"\",MAX($Z3:BS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU28=\"\",\"\",MAX($Z3:BT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV28=\"\",\"\",MAX($Z3:BU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW28=\"\",\"\",MAX($Z3:BV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX28=\"\",\"\",MAX($Z3:BW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY28=\"\",\"\",MAX($Z3:BX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ28=\"\",\"\",MAX($Z3:BY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA28=\"\",\"\",MAX($Z3:BZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB28=\"\",\"\",MAX($Z3:CA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC28=\"\",\"\",MAX($Z3:CB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD28=\"\",\"\",MAX($Z3:CC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE28=\"\",\"\",MAX($Z3:CD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF28=\"\",\"\",MAX($Z3:CE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG28=\"\",\"\",MAX($Z3:CF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH28=\"\",\"\",MAX($Z3:CG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI28=\"\",\"\",MAX($Z3:CH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ28=\"\",\"\",MAX($Z3:CI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK28=\"\",\"\",MAX($Z3:CJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL28=\"\",\"\",MAX($Z3:CK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM28=\"\",\"\",MAX($Z3:CL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN28=\"\",\"\",MAX($Z3:CM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO28=\"\",\"\",MAX($Z3:CN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP28=\"\",\"\",MAX($Z3:CO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ28=\"\",\"\",MAX($Z3:CP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR28=\"\",\"\",MAX($Z3:CQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS28=\"\",\"\",MAX($Z3:CR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT28=\"\",\"\",MAX($Z3:CS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU28=\"\",\"\",MAX($Z3:CT3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":1},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":2},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":3},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":4},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":5},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":6},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":7},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":8},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":9},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":10},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":11},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":12},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":13},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":14},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":15},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":""},{"$f":"IF(OR(AQ3<>\"\",AQ11=\"\"),\"\",MAX($Z4:AP4)+1)","v":""},{"$f":"IF(OR(AR3<>\"\",AR11=\"\"),\"\",MAX($Z4:AQ4)+1)","v":""},{"$f":"IF(OR(AS3<>\"\",AS11=\"\"),\"\",MAX($Z4:AR4)+1)","v":""},{"$f":"IF(OR(AT3<>\"\",AT11=\"\"),\"\",MAX($Z4:AS4)+1)","v":""},{"$f":"IF(OR(AU3<>\"\",AU11=\"\"),\"\",MAX($Z4:AT4)+1)","v":""},{"$f":"IF(OR(AV3<>\"\",AV11=\"\"),\"\",MAX($Z4:AU4)+1)","v":""},{"$f":"IF(OR(AW3<>\"\",AW11=\"\"),\"\",MAX($Z4:AV4)+1)","v":""},{"$f":"IF(OR(AX3<>\"\",AX11=\"\"),\"\",MAX($Z4:AW4)+1)","v":""},{"$f":"IF(OR(AY3<>\"\",AY11=\"\"),\"\",MAX($Z4:AX4)+1)","v":""},{"$f":"IF(OR(AZ3<>\"\",AZ11=\"\"),\"\",MAX($Z4:AY4)+1)","v":""},{"$f":"IF(OR(BA3<>\"\",BA11=\"\"),\"\",MAX($Z4:AZ4)+1)","v":""},{"$f":"IF(OR(BB3<>\"\",BB11=\"\"),\"\",MAX($Z4:BA4)+1)","v":""},{"$f":"IF(OR(BC3<>\"\",BC11=\"\"),\"\",MAX($Z4:BB4)+1)","v":""},{"$f":"IF(OR(BD3<>\"\",BD11=\"\"),\"\",MAX($Z4:BC4)+1)","v":""},{"$f":"IF(OR(BE3<>\"\",BE11=\"\"),\"\",MAX($Z4:BD4)+1)","v":""},{"$f":"IF(OR(BF3<>\"\",BF11=\"\"),\"\",MAX($Z4:BE4)+1)","v":""},{"$f":"IF(OR(BG3<>\"\",BG11=\"\"),\"\",MAX($Z4:BF4)+1)","v":""},{"$f":"IF(OR(BH3<>\"\",BH11=\"\"),\"\",MAX($Z4:BG4)+1)","v":""},{"$f":"IF(OR(BI3<>\"\",BI11=\"\"),\"\",MAX($Z4:BH4)+1)","v":""},{"$f":"IF(OR(BJ3<>\"\",BJ11=\"\"),\"\",MAX($Z4:BI4)+1)","v":""},{"$f":"IF(OR(BK3<>\"\",BK11=\"\"),\"\",MAX($Z4:BJ4)+1)","v":""},{"$f":"IF(OR(BL3<>\"\",BL11=\"\"),\"\",MAX($Z4:BK4)+1)","v":""},{"$f":"IF(OR(BM3<>\"\",BM11=\"\"),\"\",MAX($Z4:BL4)+1)","v":""},{"$f":"IF(OR(BN3<>\"\",BN11=\"\"),\"\",MAX($Z4:BM4)+1)","v":""},{"$f":"IF(OR(BO3<>\"\",BO11=\"\"),\"\",MAX($Z4:BN4)+1)","v":""},{"$f":"IF(OR(BP3<>\"\",BP11=\"\"),\"\",MAX($Z4:BO4)+1)","v":""},{"$f":"IF(OR(BQ3<>\"\",BQ11=\"\"),\"\",MAX($Z4:BP4)+1)","v":""},{"$f":"IF(OR(BR3<>\"\",BR11=\"\"),\"\",MAX($Z4:BQ4)+1)","v":""},{"$f":"IF(OR(BS3<>\"\",BS11=\"\"),\"\",MAX($Z4:BR4)+1)","v":""},{"$f":"IF(OR(BT3<>\"\",BT11=\"\"),\"\",MAX($Z4:BS4)+1)","v":""},{"$f":"IF(OR(BU3<>\"\",BU11=\"\"),\"\",MAX($Z4:BT4)+1)","v":""},{"$f":"IF(OR(BV3<>\"\",BV11=\"\"),\"\",MAX($Z4:BU4)+1)","v":""},{"$f":"IF(OR(BW3<>\"\",BW11=\"\"),\"\",MAX($Z4:BV4)+1)","v":""},{"$f":"IF(OR(BX3<>\"\",BX11=\"\"),\"\",MAX($Z4:BW4)+1)","v":""},{"$f":"IF(OR(BY3<>\"\",BY11=\"\"),\"\",MAX($Z4:BX4)+1)","v":""},{"$f":"IF(OR(BZ3<>\"\",BZ11=\"\"),\"\",MAX($Z4:BY4)+1)","v":""},{"$f":"IF(OR(CA3<>\"\",CA11=\"\"),\"\",MAX($Z4:BZ4)+1)","v":""},{"$f":"IF(OR(CB3<>\"\",CB11=\"\"),\"\",MAX($Z4:CA4)+1)","v":""},{"$f":"IF(OR(CC3<>\"\",CC11=\"\"),\"\",MAX($Z4:CB4)+1)","v":""},{"$f":"IF(OR(CD3<>\"\",CD11=\"\"),\"\",MAX($Z4:CC4)+1)","v":""},{"$f":"IF(OR(CE3<>\"\",CE11=\"\"),\"\",MAX($Z4:CD4)+1)","v":""},{"$f":"IF(OR(CF3<>\"\",CF11=\"\"),\"\",MAX($Z4:CE4)+1)","v":""},{"$f":"IF(OR(CG3<>\"\",CG11=\"\"),\"\",MAX($Z4:CF4)+1)","v":""},{"$f":"IF(OR(CH3<>\"\",CH11=\"\"),\"\",MAX($Z4:CG4)+1)","v":""},{"$f":"IF(OR(CI3<>\"\",CI11=\"\"),\"\",MAX($Z4:CH4)+1)","v":""},{"$f":"IF(OR(CJ3<>\"\",CJ11=\"\"),\"\",MAX($Z4:CI4)+1)","v":""},{"$f":"IF(OR(CK3<>\"\",CK11=\"\"),\"\",MAX($Z4:CJ4)+1)","v":""},{"$f":"IF(OR(CL3<>\"\",CL11=\"\"),\"\",MAX($Z4:CK4)+1)","v":""},{"$f":"IF(OR(CM3<>\"\",CM11=\"\"),\"\",MAX($Z4:CL4)+1)","v":""},{"$f":"IF(OR(CN3<>\"\",CN11=\"\"),\"\",MAX($Z4:CM4)+1)","v":""},{"$f":"IF(OR(CO3<>\"\",CO11=\"\"),\"\",MAX($Z4:CN4)+1)","v":""},{"$f":"IF(OR(CP3<>\"\",CP11=\"\"),\"\",MAX($Z4:CO4)+1)","v":""},{"$f":"IF(OR(CQ3<>\"\",CQ11=\"\"),\"\",MAX($Z4:CP4)+1)","v":""},{"$f":"IF(OR(CR3<>\"\",CR11=\"\"),\"\",MAX($Z4:CQ4)+1)","v":""},{"$f":"IF(OR(CS3<>\"\",CS11=\"\"),\"\",MAX($Z4:CR4)+1)","v":""},{"$f":"IF(OR(CT3<>\"\",CT11=\"\"),\"\",MAX($Z4:CS4)+1)","v":""},{"$f":"IF(OR(CU3<>\"\",CU11=\"\"),\"\",MAX($Z4:CT4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN11=\"\",\"\",DAY(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN11=\"\",\"\",MONTH(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$140","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":21},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":22},23,24,25,26,27,28,29,30,31,32,33,34,35,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN11=\"\",\"\",YEAR(CN11)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$141","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":31},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":31},31,31,31,31,31,31,31,31,31,31,31,31,31,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN12=\"\",\"\",DAY(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$142","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":12},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN12=\"\",\"\",MONTH(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$143","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":21},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":22},23,24,25,26,27,28,29,30,31,32,33,34,35,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN12=\"\",\"\",YEAR(CN12)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I56\")","v":"PLfact"},null,null,{"$f":"INDIRECT(\"START!K56\")","v":"Факт + Прогноз отчета о прибылях и убытках"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2021-01-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2021-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2022-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":"2027-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":"2028-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":"2029-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":"2030-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":"2031-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":"2032-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":"2033-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":"2034-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":"2035-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ20=\"\",\"\",Periods!AQ20),IF($Q$12=Lists!$U$17,IF(Periods!AQ35=\"\",\"\",Periods!AQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR20=\"\",\"\",Periods!AR20),IF($Q$12=Lists!$U$17,IF(Periods!AR35=\"\",\"\",Periods!AR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS20=\"\",\"\",Periods!AS20),IF($Q$12=Lists!$U$17,IF(Periods!AS35=\"\",\"\",Periods!AS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT20=\"\",\"\",Periods!AT20),IF($Q$12=Lists!$U$17,IF(Periods!AT35=\"\",\"\",Periods!AT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU20=\"\",\"\",Periods!AU20),IF($Q$12=Lists!$U$17,IF(Periods!AU35=\"\",\"\",Periods!AU35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV20=\"\",\"\",Periods!AV20),IF($Q$12=Lists!$U$17,IF(Periods!AV35=\"\",\"\",Periods!AV35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW20=\"\",\"\",Periods!AW20),IF($Q$12=Lists!$U$17,IF(Periods!AW35=\"\",\"\",Periods!AW35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX20=\"\",\"\",Periods!AX20),IF($Q$12=Lists!$U$17,IF(Periods!AX35=\"\",\"\",Periods!AX35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY20=\"\",\"\",Periods!AY20),IF($Q$12=Lists!$U$17,IF(Periods!AY35=\"\",\"\",Periods!AY35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ20=\"\",\"\",Periods!AZ20),IF($Q$12=Lists!$U$17,IF(Periods!AZ35=\"\",\"\",Periods!AZ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA20=\"\",\"\",Periods!BA20),IF($Q$12=Lists!$U$17,IF(Periods!BA35=\"\",\"\",Periods!BA35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB20=\"\",\"\",Periods!BB20),IF($Q$12=Lists!$U$17,IF(Periods!BB35=\"\",\"\",Periods!BB35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC20=\"\",\"\",Periods!BC20),IF($Q$12=Lists!$U$17,IF(Periods!BC35=\"\",\"\",Periods!BC35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD20=\"\",\"\",Periods!BD20),IF($Q$12=Lists!$U$17,IF(Periods!BD35=\"\",\"\",Periods!BD35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE20=\"\",\"\",Periods!BE20),IF($Q$12=Lists!$U$17,IF(Periods!BE35=\"\",\"\",Periods!BE35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF20=\"\",\"\",Periods!BF20),IF($Q$12=Lists!$U$17,IF(Periods!BF35=\"\",\"\",Periods!BF35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG20=\"\",\"\",Periods!BG20),IF($Q$12=Lists!$U$17,IF(Periods!BG35=\"\",\"\",Periods!BG35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH20=\"\",\"\",Periods!BH20),IF($Q$12=Lists!$U$17,IF(Periods!BH35=\"\",\"\",Periods!BH35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI20=\"\",\"\",Periods!BI20),IF($Q$12=Lists!$U$17,IF(Periods!BI35=\"\",\"\",Periods!BI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ20=\"\",\"\",Periods!BJ20),IF($Q$12=Lists!$U$17,IF(Periods!BJ35=\"\",\"\",Periods!BJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK20=\"\",\"\",Periods!BK20),IF($Q$12=Lists!$U$17,IF(Periods!BK35=\"\",\"\",Periods!BK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL20=\"\",\"\",Periods!BL20),IF($Q$12=Lists!$U$17,IF(Periods!BL35=\"\",\"\",Periods!BL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM20=\"\",\"\",Periods!BM20),IF($Q$12=Lists!$U$17,IF(Periods!BM35=\"\",\"\",Periods!BM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN20=\"\",\"\",Periods!BN20),IF($Q$12=Lists!$U$17,IF(Periods!BN35=\"\",\"\",Periods!BN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO20=\"\",\"\",Periods!BO20),IF($Q$12=Lists!$U$17,IF(Periods!BO35=\"\",\"\",Periods!BO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP20=\"\",\"\",Periods!BP20),IF($Q$12=Lists!$U$17,IF(Periods!BP35=\"\",\"\",Periods!BP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ20=\"\",\"\",Periods!BQ20),IF($Q$12=Lists!$U$17,IF(Periods!BQ35=\"\",\"\",Periods!BQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR20=\"\",\"\",Periods!BR20),IF($Q$12=Lists!$U$17,IF(Periods!BR35=\"\",\"\",Periods!BR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS20=\"\",\"\",Periods!BS20),IF($Q$12=Lists!$U$17,IF(Periods!BS35=\"\",\"\",Periods!BS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT20=\"\",\"\",Periods!BT20),IF($Q$12=Lists!$U$17,IF(Periods!BT35=\"\",\"\",Periods!BT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU20=\"\",\"\",Periods!BU20),IF($Q$12=Lists!$U$17,IF(Periods!BU35=\"\",\"\",Periods!BU35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV20=\"\",\"\",Periods!BV20),IF($Q$12=Lists!$U$17,IF(Periods!BV35=\"\",\"\",Periods!BV35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW20=\"\",\"\",Periods!BW20),IF($Q$12=Lists!$U$17,IF(Periods!BW35=\"\",\"\",Periods!BW35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX20=\"\",\"\",Periods!BX20),IF($Q$12=Lists!$U$17,IF(Periods!BX35=\"\",\"\",Periods!BX35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY20=\"\",\"\",Periods!BY20),IF($Q$12=Lists!$U$17,IF(Periods!BY35=\"\",\"\",Periods!BY35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ20=\"\",\"\",Periods!BZ20),IF($Q$12=Lists!$U$17,IF(Periods!BZ35=\"\",\"\",Periods!BZ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA20=\"\",\"\",Periods!CA20),IF($Q$12=Lists!$U$17,IF(Periods!CA35=\"\",\"\",Periods!CA35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB20=\"\",\"\",Periods!CB20),IF($Q$12=Lists!$U$17,IF(Periods!CB35=\"\",\"\",Periods!CB35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC20=\"\",\"\",Periods!CC20),IF($Q$12=Lists!$U$17,IF(Periods!CC35=\"\",\"\",Periods!CC35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD20=\"\",\"\",Periods!CD20),IF($Q$12=Lists!$U$17,IF(Periods!CD35=\"\",\"\",Periods!CD35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE20=\"\",\"\",Periods!CE20),IF($Q$12=Lists!$U$17,IF(Periods!CE35=\"\",\"\",Periods!CE35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF20=\"\",\"\",Periods!CF20),IF($Q$12=Lists!$U$17,IF(Periods!CF35=\"\",\"\",Periods!CF35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG20=\"\",\"\",Periods!CG20),IF($Q$12=Lists!$U$17,IF(Periods!CG35=\"\",\"\",Periods!CG35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH20=\"\",\"\",Periods!CH20),IF($Q$12=Lists!$U$17,IF(Periods!CH35=\"\",\"\",Periods!CH35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI20=\"\",\"\",Periods!CI20),IF($Q$12=Lists!$U$17,IF(Periods!CI35=\"\",\"\",Periods!CI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ20=\"\",\"\",Periods!CJ20),IF($Q$12=Lists!$U$17,IF(Periods!CJ35=\"\",\"\",Periods!CJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK20=\"\",\"\",Periods!CK20),IF($Q$12=Lists!$U$17,IF(Periods!CK35=\"\",\"\",Periods!CK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL20=\"\",\"\",Periods!CL20),IF($Q$12=Lists!$U$17,IF(Periods!CL35=\"\",\"\",Periods!CL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM20=\"\",\"\",Periods!CM20),IF($Q$12=Lists!$U$17,IF(Periods!CM35=\"\",\"\",Periods!CM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN20=\"\",\"\",Periods!CN20),IF($Q$12=Lists!$U$17,IF(Periods!CN35=\"\",\"\",Periods!CN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO20=\"\",\"\",Periods!CO20),IF($Q$12=Lists!$U$17,IF(Periods!CO35=\"\",\"\",Periods!CO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP20=\"\",\"\",Periods!CP20),IF($Q$12=Lists!$U$17,IF(Periods!CP35=\"\",\"\",Periods!CP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ20=\"\",\"\",Periods!CQ20),IF($Q$12=Lists!$U$17,IF(Periods!CQ35=\"\",\"\",Periods!CQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR20=\"\",\"\",Periods!CR20),IF($Q$12=Lists!$U$17,IF(Periods!CR35=\"\",\"\",Periods!CR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS20=\"\",\"\",Periods!CS20),IF($Q$12=Lists!$U$17,IF(Periods!CS35=\"\",\"\",Periods!CS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT20=\"\",\"\",Periods!CT20),IF($Q$12=Lists!$U$17,IF(Periods!CT35=\"\",\"\",Periods!CT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU20=\"\",\"\",Periods!CU20),IF($Q$12=Lists!$U$17,IF(Periods!CU35=\"\",\"\",Periods!CU35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"отчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2035-12-31"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2021-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2022-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2023-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2024-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2025-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2026-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":"2027-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":"2028-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":"2029-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":"2030-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":"2031-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":"2032-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":"2033-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":"2034-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":"2035-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ21=\"\",\"\",Periods!AQ21),IF($Q$12=Lists!$U$17,IF(Periods!AQ36=\"\",\"\",Periods!AQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR21=\"\",\"\",Periods!AR21),IF($Q$12=Lists!$U$17,IF(Periods!AR36=\"\",\"\",Periods!AR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS21=\"\",\"\",Periods!AS21),IF($Q$12=Lists!$U$17,IF(Periods!AS36=\"\",\"\",Periods!AS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT21=\"\",\"\",Periods!AT21),IF($Q$12=Lists!$U$17,IF(Periods!AT36=\"\",\"\",Periods!AT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU21=\"\",\"\",Periods!AU21),IF($Q$12=Lists!$U$17,IF(Periods!AU36=\"\",\"\",Periods!AU36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV21=\"\",\"\",Periods!AV21),IF($Q$12=Lists!$U$17,IF(Periods!AV36=\"\",\"\",Periods!AV36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW21=\"\",\"\",Periods!AW21),IF($Q$12=Lists!$U$17,IF(Periods!AW36=\"\",\"\",Periods!AW36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX21=\"\",\"\",Periods!AX21),IF($Q$12=Lists!$U$17,IF(Periods!AX36=\"\",\"\",Periods!AX36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY21=\"\",\"\",Periods!AY21),IF($Q$12=Lists!$U$17,IF(Periods!AY36=\"\",\"\",Periods!AY36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ21=\"\",\"\",Periods!AZ21),IF($Q$12=Lists!$U$17,IF(Periods!AZ36=\"\",\"\",Periods!AZ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA21=\"\",\"\",Periods!BA21),IF($Q$12=Lists!$U$17,IF(Periods!BA36=\"\",\"\",Periods!BA36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB21=\"\",\"\",Periods!BB21),IF($Q$12=Lists!$U$17,IF(Periods!BB36=\"\",\"\",Periods!BB36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC21=\"\",\"\",Periods!BC21),IF($Q$12=Lists!$U$17,IF(Periods!BC36=\"\",\"\",Periods!BC36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD21=\"\",\"\",Periods!BD21),IF($Q$12=Lists!$U$17,IF(Periods!BD36=\"\",\"\",Periods!BD36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE21=\"\",\"\",Periods!BE21),IF($Q$12=Lists!$U$17,IF(Periods!BE36=\"\",\"\",Periods!BE36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF21=\"\",\"\",Periods!BF21),IF($Q$12=Lists!$U$17,IF(Periods!BF36=\"\",\"\",Periods!BF36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG21=\"\",\"\",Periods!BG21),IF($Q$12=Lists!$U$17,IF(Periods!BG36=\"\",\"\",Periods!BG36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH21=\"\",\"\",Periods!BH21),IF($Q$12=Lists!$U$17,IF(Periods!BH36=\"\",\"\",Periods!BH36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI21=\"\",\"\",Periods!BI21),IF($Q$12=Lists!$U$17,IF(Periods!BI36=\"\",\"\",Periods!BI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ21=\"\",\"\",Periods!BJ21),IF($Q$12=Lists!$U$17,IF(Periods!BJ36=\"\",\"\",Periods!BJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK21=\"\",\"\",Periods!BK21),IF($Q$12=Lists!$U$17,IF(Periods!BK36=\"\",\"\",Periods!BK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL21=\"\",\"\",Periods!BL21),IF($Q$12=Lists!$U$17,IF(Periods!BL36=\"\",\"\",Periods!BL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM21=\"\",\"\",Periods!BM21),IF($Q$12=Lists!$U$17,IF(Periods!BM36=\"\",\"\",Periods!BM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN21=\"\",\"\",Periods!BN21),IF($Q$12=Lists!$U$17,IF(Periods!BN36=\"\",\"\",Periods!BN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO21=\"\",\"\",Periods!BO21),IF($Q$12=Lists!$U$17,IF(Periods!BO36=\"\",\"\",Periods!BO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP21=\"\",\"\",Periods!BP21),IF($Q$12=Lists!$U$17,IF(Periods!BP36=\"\",\"\",Periods!BP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ21=\"\",\"\",Periods!BQ21),IF($Q$12=Lists!$U$17,IF(Periods!BQ36=\"\",\"\",Periods!BQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR21=\"\",\"\",Periods!BR21),IF($Q$12=Lists!$U$17,IF(Periods!BR36=\"\",\"\",Periods!BR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS21=\"\",\"\",Periods!BS21),IF($Q$12=Lists!$U$17,IF(Periods!BS36=\"\",\"\",Periods!BS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT21=\"\",\"\",Periods!BT21),IF($Q$12=Lists!$U$17,IF(Periods!BT36=\"\",\"\",Periods!BT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU21=\"\",\"\",Periods!BU21),IF($Q$12=Lists!$U$17,IF(Periods!BU36=\"\",\"\",Periods!BU36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV21=\"\",\"\",Periods!BV21),IF($Q$12=Lists!$U$17,IF(Periods!BV36=\"\",\"\",Periods!BV36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW21=\"\",\"\",Periods!BW21),IF($Q$12=Lists!$U$17,IF(Periods!BW36=\"\",\"\",Periods!BW36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX21=\"\",\"\",Periods!BX21),IF($Q$12=Lists!$U$17,IF(Periods!BX36=\"\",\"\",Periods!BX36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY21=\"\",\"\",Periods!BY21),IF($Q$12=Lists!$U$17,IF(Periods!BY36=\"\",\"\",Periods!BY36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ21=\"\",\"\",Periods!BZ21),IF($Q$12=Lists!$U$17,IF(Periods!BZ36=\"\",\"\",Periods!BZ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA21=\"\",\"\",Periods!CA21),IF($Q$12=Lists!$U$17,IF(Periods!CA36=\"\",\"\",Periods!CA36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB21=\"\",\"\",Periods!CB21),IF($Q$12=Lists!$U$17,IF(Periods!CB36=\"\",\"\",Periods!CB36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC21=\"\",\"\",Periods!CC21),IF($Q$12=Lists!$U$17,IF(Periods!CC36=\"\",\"\",Periods!CC36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD21=\"\",\"\",Periods!CD21),IF($Q$12=Lists!$U$17,IF(Periods!CD36=\"\",\"\",Periods!CD36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE21=\"\",\"\",Periods!CE21),IF($Q$12=Lists!$U$17,IF(Periods!CE36=\"\",\"\",Periods!CE36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF21=\"\",\"\",Periods!CF21),IF($Q$12=Lists!$U$17,IF(Periods!CF36=\"\",\"\",Periods!CF36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG21=\"\",\"\",Periods!CG21),IF($Q$12=Lists!$U$17,IF(Periods!CG36=\"\",\"\",Periods!CG36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH21=\"\",\"\",Periods!CH21),IF($Q$12=Lists!$U$17,IF(Periods!CH36=\"\",\"\",Periods!CH36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI21=\"\",\"\",Periods!CI21),IF($Q$12=Lists!$U$17,IF(Periods!CI36=\"\",\"\",Periods!CI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ21=\"\",\"\",Periods!CJ21),IF($Q$12=Lists!$U$17,IF(Periods!CJ36=\"\",\"\",Periods!CJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK21=\"\",\"\",Periods!CK21),IF($Q$12=Lists!$U$17,IF(Periods!CK36=\"\",\"\",Periods!CK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL21=\"\",\"\",Periods!CL21),IF($Q$12=Lists!$U$17,IF(Periods!CL36=\"\",\"\",Periods!CL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM21=\"\",\"\",Periods!CM21),IF($Q$12=Lists!$U$17,IF(Periods!CM36=\"\",\"\",Periods!CM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN21=\"\",\"\",Periods!CN21),IF($Q$12=Lists!$U$17,IF(Periods!CN36=\"\",\"\",Periods!CN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO21=\"\",\"\",Periods!CO21),IF($Q$12=Lists!$U$17,IF(Periods!CO36=\"\",\"\",Periods!CO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP21=\"\",\"\",Periods!CP21),IF($Q$12=Lists!$U$17,IF(Periods!CP36=\"\",\"\",Periods!CP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ21=\"\",\"\",Periods!CQ21),IF($Q$12=Lists!$U$17,IF(Periods!CQ36=\"\",\"\",Periods!CQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR21=\"\",\"\",Periods!CR21),IF($Q$12=Lists!$U$17,IF(Periods!CR36=\"\",\"\",Periods!CR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS21=\"\",\"\",Periods!CS21),IF($Q$12=Lists!$U$17,IF(Periods!CS36=\"\",\"\",Periods!CS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT21=\"\",\"\",Periods!CT21),IF($Q$12=Lists!$U$17,IF(Periods!CT36=\"\",\"\",Periods!CT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU21=\"\",\"\",Periods!CU21),IF($Q$12=Lists!$U$17,IF(Periods!CU36=\"\",\"\",Periods!CU36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,null,null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"1 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"3 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"4 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"5 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"6 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":"7 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":"8 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":"9 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":"10 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":"11 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":"12 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":"13 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":"14 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":"15 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ22=\"\",\"\",Periods!AQ22),IF($Q$12=Lists!$U$17,IF(Periods!AQ37=\"\",\"\",Periods!AQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR22=\"\",\"\",Periods!AR22),IF($Q$12=Lists!$U$17,IF(Periods!AR37=\"\",\"\",Periods!AR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS22=\"\",\"\",Periods!AS22),IF($Q$12=Lists!$U$17,IF(Periods!AS37=\"\",\"\",Periods!AS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT22=\"\",\"\",Periods!AT22),IF($Q$12=Lists!$U$17,IF(Periods!AT37=\"\",\"\",Periods!AT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU22=\"\",\"\",Periods!AU22),IF($Q$12=Lists!$U$17,IF(Periods!AU37=\"\",\"\",Periods!AU37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV22=\"\",\"\",Periods!AV22),IF($Q$12=Lists!$U$17,IF(Periods!AV37=\"\",\"\",Periods!AV37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW22=\"\",\"\",Periods!AW22),IF($Q$12=Lists!$U$17,IF(Periods!AW37=\"\",\"\",Periods!AW37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX22=\"\",\"\",Periods!AX22),IF($Q$12=Lists!$U$17,IF(Periods!AX37=\"\",\"\",Periods!AX37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY22=\"\",\"\",Periods!AY22),IF($Q$12=Lists!$U$17,IF(Periods!AY37=\"\",\"\",Periods!AY37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ22=\"\",\"\",Periods!AZ22),IF($Q$12=Lists!$U$17,IF(Periods!AZ37=\"\",\"\",Periods!AZ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA22=\"\",\"\",Periods!BA22),IF($Q$12=Lists!$U$17,IF(Periods!BA37=\"\",\"\",Periods!BA37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB22=\"\",\"\",Periods!BB22),IF($Q$12=Lists!$U$17,IF(Periods!BB37=\"\",\"\",Periods!BB37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC22=\"\",\"\",Periods!BC22),IF($Q$12=Lists!$U$17,IF(Periods!BC37=\"\",\"\",Periods!BC37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD22=\"\",\"\",Periods!BD22),IF($Q$12=Lists!$U$17,IF(Periods!BD37=\"\",\"\",Periods!BD37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE22=\"\",\"\",Periods!BE22),IF($Q$12=Lists!$U$17,IF(Periods!BE37=\"\",\"\",Periods!BE37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF22=\"\",\"\",Periods!BF22),IF($Q$12=Lists!$U$17,IF(Periods!BF37=\"\",\"\",Periods!BF37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG22=\"\",\"\",Periods!BG22),IF($Q$12=Lists!$U$17,IF(Periods!BG37=\"\",\"\",Periods!BG37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH22=\"\",\"\",Periods!BH22),IF($Q$12=Lists!$U$17,IF(Periods!BH37=\"\",\"\",Periods!BH37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI22=\"\",\"\",Periods!BI22),IF($Q$12=Lists!$U$17,IF(Periods!BI37=\"\",\"\",Periods!BI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ22=\"\",\"\",Periods!BJ22),IF($Q$12=Lists!$U$17,IF(Periods!BJ37=\"\",\"\",Periods!BJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK22=\"\",\"\",Periods!BK22),IF($Q$12=Lists!$U$17,IF(Periods!BK37=\"\",\"\",Periods!BK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL22=\"\",\"\",Periods!BL22),IF($Q$12=Lists!$U$17,IF(Periods!BL37=\"\",\"\",Periods!BL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM22=\"\",\"\",Periods!BM22),IF($Q$12=Lists!$U$17,IF(Periods!BM37=\"\",\"\",Periods!BM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN22=\"\",\"\",Periods!BN22),IF($Q$12=Lists!$U$17,IF(Periods!BN37=\"\",\"\",Periods!BN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO22=\"\",\"\",Periods!BO22),IF($Q$12=Lists!$U$17,IF(Periods!BO37=\"\",\"\",Periods!BO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP22=\"\",\"\",Periods!BP22),IF($Q$12=Lists!$U$17,IF(Periods!BP37=\"\",\"\",Periods!BP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ22=\"\",\"\",Periods!BQ22),IF($Q$12=Lists!$U$17,IF(Periods!BQ37=\"\",\"\",Periods!BQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR22=\"\",\"\",Periods!BR22),IF($Q$12=Lists!$U$17,IF(Periods!BR37=\"\",\"\",Periods!BR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS22=\"\",\"\",Periods!BS22),IF($Q$12=Lists!$U$17,IF(Periods!BS37=\"\",\"\",Periods!BS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT22=\"\",\"\",Periods!BT22),IF($Q$12=Lists!$U$17,IF(Periods!BT37=\"\",\"\",Periods!BT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU22=\"\",\"\",Periods!BU22),IF($Q$12=Lists!$U$17,IF(Periods!BU37=\"\",\"\",Periods!BU37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV22=\"\",\"\",Periods!BV22),IF($Q$12=Lists!$U$17,IF(Periods!BV37=\"\",\"\",Periods!BV37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW22=\"\",\"\",Periods!BW22),IF($Q$12=Lists!$U$17,IF(Periods!BW37=\"\",\"\",Periods!BW37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX22=\"\",\"\",Periods!BX22),IF($Q$12=Lists!$U$17,IF(Periods!BX37=\"\",\"\",Periods!BX37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY22=\"\",\"\",Periods!BY22),IF($Q$12=Lists!$U$17,IF(Periods!BY37=\"\",\"\",Periods!BY37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ22=\"\",\"\",Periods!BZ22),IF($Q$12=Lists!$U$17,IF(Periods!BZ37=\"\",\"\",Periods!BZ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA22=\"\",\"\",Periods!CA22),IF($Q$12=Lists!$U$17,IF(Periods!CA37=\"\",\"\",Periods!CA37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB22=\"\",\"\",Periods!CB22),IF($Q$12=Lists!$U$17,IF(Periods!CB37=\"\",\"\",Periods!CB37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC22=\"\",\"\",Periods!CC22),IF($Q$12=Lists!$U$17,IF(Periods!CC37=\"\",\"\",Periods!CC37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD22=\"\",\"\",Periods!CD22),IF($Q$12=Lists!$U$17,IF(Periods!CD37=\"\",\"\",Periods!CD37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE22=\"\",\"\",Periods!CE22),IF($Q$12=Lists!$U$17,IF(Periods!CE37=\"\",\"\",Periods!CE37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF22=\"\",\"\",Periods!CF22),IF($Q$12=Lists!$U$17,IF(Periods!CF37=\"\",\"\",Periods!CF37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG22=\"\",\"\",Periods!CG22),IF($Q$12=Lists!$U$17,IF(Periods!CG37=\"\",\"\",Periods!CG37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH22=\"\",\"\",Periods!CH22),IF($Q$12=Lists!$U$17,IF(Periods!CH37=\"\",\"\",Periods!CH37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI22=\"\",\"\",Periods!CI22),IF($Q$12=Lists!$U$17,IF(Periods!CI37=\"\",\"\",Periods!CI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ22=\"\",\"\",Periods!CJ22),IF($Q$12=Lists!$U$17,IF(Periods!CJ37=\"\",\"\",Periods!CJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK22=\"\",\"\",Periods!CK22),IF($Q$12=Lists!$U$17,IF(Periods!CK37=\"\",\"\",Periods!CK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL22=\"\",\"\",Periods!CL22),IF($Q$12=Lists!$U$17,IF(Periods!CL37=\"\",\"\",Periods!CL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM22=\"\",\"\",Periods!CM22),IF($Q$12=Lists!$U$17,IF(Periods!CM37=\"\",\"\",Periods!CM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN22=\"\",\"\",Periods!CN22),IF($Q$12=Lists!$U$17,IF(Periods!CN37=\"\",\"\",Periods!CN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO22=\"\",\"\",Periods!CO22),IF($Q$12=Lists!$U$17,IF(Periods!CO37=\"\",\"\",Periods!CO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP22=\"\",\"\",Periods!CP22),IF($Q$12=Lists!$U$17,IF(Periods!CP37=\"\",\"\",Periods!CP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ22=\"\",\"\",Periods!CQ22),IF($Q$12=Lists!$U$17,IF(Periods!CQ37=\"\",\"\",Periods!CQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR22=\"\",\"\",Periods!CR22),IF($Q$12=Lists!$U$17,IF(Periods!CR37=\"\",\"\",Periods!CR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS22=\"\",\"\",Periods!CS22),IF($Q$12=Lists!$U$17,IF(Periods!CS37=\"\",\"\",Periods!CS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT22=\"\",\"\",Periods!CT22),IF($Q$12=Lists!$U$17,IF(Periods!CT37=\"\",\"\",Periods!CT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU22=\"\",\"\",Periods!CU22),IF($Q$12=Lists!$U$17,IF(Periods!CU37=\"\",\"\",Periods!CU37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$CW14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99195)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99195)","v":0},{"$f":"SUM(T$15:T$99195)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PL!Z15","v":0}]
[{"$f":"ROW()","v":16},null,null,null,null,null,null,{"$f":"Items!$BO$16","v":"Выручка"},null,null,null,null,{"$f":"Sales!$M$91","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B16=Lists!$CU$24,SUMIFS($Z16:$CV16,$Z$2:$CV$2,Periods!$Q$18),SUM($Z16:$CV16))","v":187500},null,null,187500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":17},null,null,null,null,null,null,{"$f":"H16","v":"Выручка"},{"$f":"Lists!$AM$16","v":"Продукт-1"},null,null,1,{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B17=Lists!$CU$24,SUMIFS($Z17:$CV17,$Z$2:$CV$2,Periods!$Q$18),SUM($Z17:$CV17))","v":187500},null,null,187500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":18},null,null,null,null,null,null,{"$f":"H16","v":"Выручка"},{"$f":"Lists!$AM$17","v":"Продукт-2"},null,null,{"$f":"L17+1","v":2},{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B18=Lists!$CU$24,SUMIFS($Z18:$CV18,$Z$2:$CV$2,Periods!$Q$18),SUM($Z18:$CV18))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":19},null,null,null,null,null,null,{"$f":"H16","v":"Выручка"},{"$f":"Lists!$AM$18","v":"Продукт-3"},null,null,{"$f":"L18+1","v":3},{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B19=Lists!$CU$24,SUMIFS($Z19:$CV19,$Z$2:$CV$2,Periods!$Q$18),SUM($Z19:$CV19))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":20},null,null,null,null,null,null,null,null,null,null,"пустая строка",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":21},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":22},null,null,null,null,null,null,{"$f":"Items!$BO$17","v":"Себестоимость"},null,null,null,null,{"$f":"Prdction!$M$98","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B22=Lists!$CU$24,SUMIFS($Z22:$CV22,$Z$2:$CV$2,Periods!$Q$18),SUM($Z22:$CV22))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":23},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"Lists!$AM$16","v":"Продукт-1"},null,null,1,{"$f":"M22","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B23=Lists!$CU$24,SUMIFS($Z23:$CV23,$Z$2:$CV$2,Periods!$Q$18),SUM($Z23:$CV23))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":24},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"I23","v":"Продукт-1"},{"$f":"Items!$AL$16","v":"с/ст ингрединент - 1"},null,{"$f":"L23","v":1},{"$f":"M23","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B24=Lists!$CU$24,SUMIFS($Z24:$CV24,$Z$2:$CV$2,Periods!$Q$18),SUM($Z24:$CV24))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":25},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"I23","v":"Продукт-1"},{"$f":"Items!$AL$17","v":"с/ст ингрединент - 2"},null,{"$f":"L23","v":1},{"$f":"M23","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B25=Lists!$CU$24,SUMIFS($Z25:$CV25,$Z$2:$CV$2,Periods!$Q$18),SUM($Z25:$CV25))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":26},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"I23","v":"Продукт-1"},{"$f":"Items!$AL$18","v":"с/ст ингрединент - 3"},null,{"$f":"L23","v":1},{"$f":"M23","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B26=Lists!$CU$24,SUMIFS($Z26:$CV26,$Z$2:$CV$2,Periods!$Q$18),SUM($Z26:$CV26))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":27},null,null,null,null,null,null,null,null,null,null,"пустая строка",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":28},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"I23","v":"Продукт-1"},{"$f":"Items!$AQ$16","v":"ФОТ производственных рабочих"},null,{"$f":"L23","v":1},{"$f":"M23","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B28=Lists!$CU$24,SUMIFS($Z28:$CV28,$Z$2:$CV$2,Periods!$Q$18),SUM($Z28:$CV28))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":29},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"I23","v":"Продукт-1"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L23","v":1},{"$f":"M23","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B29=Lists!$CU$24,SUMIFS($Z29:$CV29,$Z$2:$CV$2,Periods!$Q$18),SUM($Z29:$CV29))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":30},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"Lists!$AM$17","v":"Продукт-2"},null,null,{"$f":"L23+1","v":2},{"$f":"M22","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B30=Lists!$CU$24,SUMIFS($Z30:$CV30,$Z$2:$CV$2,Periods!$Q$18),SUM($Z30:$CV30))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":31},null,null,null,null,null,null,{"$f":"H29","v":"Себестоимость"},{"$f":"I30","v":"Продукт-2"},{"$f":"Items!$AL$16","v":"с/ст ингрединент - 1"},null,{"$f":"L30","v":2},{"$f":"M30","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B31=Lists!$CU$24,SUMIFS($Z31:$CV31,$Z$2:$CV$2,Periods!$Q$18),SUM($Z31:$CV31))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":32},null,null,null,null,null,null,{"$f":"H29","v":"Себестоимость"},{"$f":"I30","v":"Продукт-2"},{"$f":"Items!$AL$17","v":"с/ст ингрединент - 2"},null,{"$f":"L30","v":2},{"$f":"M30","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B32=Lists!$CU$24,SUMIFS($Z32:$CV32,$Z$2:$CV$2,Periods!$Q$18),SUM($Z32:$CV32))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":33},null,null,null,null,null,null,{"$f":"H29","v":"Себестоимость"},{"$f":"I30","v":"Продукт-2"},{"$f":"Items!$AL$18","v":"с/ст ингрединент - 3"},null,{"$f":"L30","v":2},{"$f":"M30","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B33=Lists!$CU$24,SUMIFS($Z33:$CV33,$Z$2:$CV$2,Periods!$Q$18),SUM($Z33:$CV33))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":34},null,null,null,null,null,null,null,null,null,null,"пустая строка",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":35},null,null,null,null,null,null,{"$f":"H29","v":"Себестоимость"},{"$f":"I30","v":"Продукт-2"},{"$f":"Items!$AQ$16","v":"ФОТ производственных рабочих"},null,{"$f":"L30","v":2},{"$f":"M30","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B35=Lists!$CU$24,SUMIFS($Z35:$CV35,$Z$2:$CV$2,Periods!$Q$18),SUM($Z35:$CV35))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":36},null,null,null,null,null,null,{"$f":"H29","v":"Себестоимость"},{"$f":"I30","v":"Продукт-2"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L30","v":2},{"$f":"M30","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B36=Lists!$CU$24,SUMIFS($Z36:$CV36,$Z$2:$CV$2,Periods!$Q$18),SUM($Z36:$CV36))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":37},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"Lists!$AM$18","v":"Продукт-3"},null,null,{"$f":"L30+1","v":3},{"$f":"M22","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B37=Lists!$CU$24,SUMIFS($Z37:$CV37,$Z$2:$CV$2,Periods!$Q$18),SUM($Z37:$CV37))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,{"$f":"H36","v":"Себестоимость"},{"$f":"I37","v":"Продукт-3"},{"$f":"Items!$AL$16","v":"с/ст ингрединент - 1"},null,{"$f":"L37","v":3},{"$f":"M37","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B38=Lists!$CU$24,SUMIFS($Z38:$CV38,$Z$2:$CV$2,Periods!$Q$18),SUM($Z38:$CV38))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":39},null,null,null,null,null,null,{"$f":"H36","v":"Себестоимость"},{"$f":"I37","v":"Продукт-3"},{"$f":"Items!$AL$17","v":"с/ст ингрединент - 2"},null,{"$f":"L37","v":3},{"$f":"M37","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B39=Lists!$CU$24,SUMIFS($Z39:$CV39,$Z$2:$CV$2,Periods!$Q$18),SUM($Z39:$CV39))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":40},null,null,null,null,null,null,{"$f":"H36","v":"Себестоимость"},{"$f":"I37","v":"Продукт-3"},{"$f":"Items!$AL$18","v":"с/ст ингрединент - 3"},null,{"$f":"L37","v":3},{"$f":"M37","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B40=Lists!$CU$24,SUMIFS($Z40:$CV40,$Z$2:$CV$2,Periods!$Q$18),SUM($Z40:$CV40))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":41},null,null,null,null,null,null,null,null,null,null,"пустая строка",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":42},null,null,null,null,null,null,{"$f":"H36","v":"Себестоимость"},{"$f":"I37","v":"Продукт-3"},{"$f":"Items!$AQ$16","v":"ФОТ производственных рабочих"},null,{"$f":"L37","v":3},{"$f":"M37","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B42=Lists!$CU$24,SUMIFS($Z42:$CV42,$Z$2:$CV$2,Periods!$Q$18),SUM($Z42:$CV42))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":43},null,null,null,null,null,null,{"$f":"H36","v":"Себестоимость"},{"$f":"I37","v":"Продукт-3"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L37","v":3},{"$f":"M37","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B43=Lists!$CU$24,SUMIFS($Z43:$CV43,$Z$2:$CV$2,Periods!$Q$18),SUM($Z43:$CV43))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,null,null,null,null,"пустая строка",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":45},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":46},null,null,null,null,null,null,{"$f":"Items!$BO$18","v":"Валовая прибыль"},null,null,null,null,{"$f":"Sales!$M$91","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X46-(X16-X22))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B46=Lists!$CU$24,SUMIFS($Z46:$CV46,$Z$2:$CV$2,Periods!$Q$18),SUM($Z46:$CV46))","v":187500},null,null,187500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":47},null,null,null,null,null,null,{"$f":"H46","v":"Валовая прибыль"},{"$f":"Lists!$AM$16","v":"Продукт-1"},null,null,1,{"$f":"M46","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B47=Lists!$CU$24,SUMIFS($Z47:$CV47,$Z$2:$CV$2,Periods!$Q$18),SUM($Z47:$CV47))","v":187500},null,null,187500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":48},null,null,null,null,null,null,{"$f":"H46","v":"Валовая прибыль"},{"$f":"Lists!$AM$17","v":"Продукт-2"},null,null,{"$f":"L47+1","v":2},{"$f":"M46","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B48=Lists!$CU$24,SUMIFS($Z48:$CV48,$Z$2:$CV$2,Periods!$Q$18),SUM($Z48:$CV48))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":49},null,null,null,null,null,null,{"$f":"H46","v":"Валовая прибыль"},{"$f":"Lists!$AM$18","v":"Продукт-3"},null,null,{"$f":"L48+1","v":3},{"$f":"M46","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B49=Lists!$CU$24,SUMIFS($Z49:$CV49,$Z$2:$CV$2,Periods!$Q$18),SUM($Z49:$CV49))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":50},null,null,null,null,null,null,null,null,null,null,"пустая строка",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":51},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":52},null,null,null,null,null,null,{"$f":"Calc!H373","v":"Прямые расходы"},null,null,null,null,{"$f":"Calc!M373","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X52-SUMIFS($X53:$X78,$J53:$J78,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B52=Lists!$CU$24,SUMIFS($Z52:$CV52,$Z$2:$CV$2,Periods!$Q$18),SUM($Z52:$CV52))","v":2083.3333333333335},null,null,2083.3333333333335,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":53},null,null,null,null,null,null,{"$f":"Calc!H374","v":"Прямые расходы"},{"$f":"Calc!I374","v":"Прочие производственные расходы"},null,null,null,{"$f":"Calc!M374","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X53-SUM($X54:$X57))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B53=Lists!$CU$24,SUMIFS($Z53:$CV53,$Z$2:$CV$2,Periods!$Q$18),SUM($Z53:$CV53))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":54},null,null,null,null,null,null,{"$f":"Calc!H375","v":"Прямые расходы"},{"$f":"Calc!I375","v":"Прочие производственные расходы"},{"$f":"Calc!J375","v":"Продукт-1"},null,{"$f":"Calc!L375","v":1},{"$f":"Calc!M375","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B54=Lists!$CU$24,SUMIFS($Z54:$CV54,$Z$2:$CV$2,Periods!$Q$18),SUM($Z54:$CV54))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":55},null,null,null,null,null,null,{"$f":"Calc!H376","v":"Прямые расходы"},{"$f":"Calc!I376","v":"Прочие производственные расходы"},{"$f":"Calc!J376","v":"Продукт-2"},null,{"$f":"Calc!L376","v":2},{"$f":"Calc!M376","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B55=Lists!$CU$24,SUMIFS($Z55:$CV55,$Z$2:$CV$2,Periods!$Q$18),SUM($Z55:$CV55))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":56},null,null,null,null,null,null,{"$f":"Calc!H377","v":"Прямые расходы"},{"$f":"Calc!I377","v":"Прочие производственные расходы"},{"$f":"Calc!J377","v":"Продукт-3"},null,{"$f":"Calc!L377","v":3},{"$f":"Calc!M377","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B56=Lists!$CU$24,SUMIFS($Z56:$CV56,$Z$2:$CV$2,Periods!$Q$18),SUM($Z56:$CV56))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":57},null,null,null,null,null,null,null,null,null,null,"пустая строка",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":58},null,null,null,null,null,null,{"$f":"Calc!H379","v":"Прямые расходы"},{"$f":"Calc!I379","v":"Прямые переменные расходы маркетинга"},null,null,null,{"$f":"Calc!M379","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X58-SUM($X59:$X62))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B58=Lists!$CU$24,SUMIFS($Z58:$CV58,$Z$2:$CV$2,Periods!$Q$18),SUM($Z58:$CV58))","v":2083.3333333333335},null,null,2083.3333333333335,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":59},null,null,null,null,null,null,{"$f":"Calc!H380","v":"Прямые расходы"},{"$f":"Calc!I380","v":"Прямые переменные расходы маркетинга"},{"$f":"Calc!J380","v":"Расходы на платный трафик"},null,{"$f":"Calc!L380","v":1},{"$f":"Calc!M380","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B59=Lists!$CU$24,SUMIFS($Z59:$CV59,$Z$2:$CV$2,Periods!$Q$18),SUM($Z59:$CV59))","v":2083.3333333333335},null,null,2083.3333333333335,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":60},null,null,null,null,null,null,{"$f":"Calc!H381","v":"Прямые расходы"},{"$f":"Calc!I381","v":"Прямые переменные расходы маркетинга"},{"$f":"Calc!J381","v":"Представительские расходы"},null,{"$f":"Calc!L381","v":2},{"$f":"Calc!M381","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B60=Lists!$CU$24,SUMIFS($Z60:$CV60,$Z$2:$CV$2,Periods!$Q$18),SUM($Z60:$CV60))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":61},null,null,null,null,null,null,{"$f":"Calc!H382","v":"Прямые расходы"},{"$f":"Calc!I382","v":"Прямые переменные расходы маркетинга"},{"$f":"Calc!J382","v":"Расходы на поддержание конверсии"},null,{"$f":"Calc!L382","v":3},{"$f":"Calc!M382","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B61=Lists!$CU$24,SUMIFS($Z61:$CV61,$Z$2:$CV$2,Periods!$Q$18),SUM($Z61:$CV61))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":62},null,null,null,null,null,null,null,null,null,null,"пустая строка",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":63},null,null,null,null,null,null,{"$f":"Calc!H384","v":"Прямые расходы"},{"$f":"Calc!I384","v":"Прямые постоянные расходы маркетинга"},null,null,null,{"$f":"Calc!M384","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X63-SUM($X64:$X67))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B63=Lists!$CU$24,SUMIFS($Z63:$CV63,$Z$2:$CV$2,Periods!$Q$18),SUM($Z63:$CV63))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":64},null,null,null,null,null,null,{"$f":"Calc!H385","v":"Прямые расходы"},{"$f":"Calc!I385","v":"Прямые постоянные расходы маркетинга"},{"$f":"Calc!J385","v":"ФОТ сотрудников маркетинга"},null,{"$f":"Calc!L385","v":1},{"$f":"Calc!M385","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B64=Lists!$CU$24,SUMIFS($Z64:$CV64,$Z$2:$CV$2,Periods!$Q$18),SUM($Z64:$CV64))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":65},null,null,null,null,null,null,{"$f":"Calc!H386","v":"Прямые расходы"},{"$f":"Calc!I386","v":"Прямые постоянные расходы маркетинга"},{"$f":"Calc!J386","v":"Соцсборы"},null,{"$f":"Calc!L386","v":0},{"$f":"Calc!M386","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B65=Lists!$CU$24,SUMIFS($Z65:$CV65,$Z$2:$CV$2,Periods!$Q$18),SUM($Z65:$CV65))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":66},null,null,null,null,null,null,{"$f":"Calc!H387","v":"Прямые расходы"},{"$f":"Calc!I387","v":"Прямые постоянные расходы маркетинга"},{"$f":"Calc!J387","v":"Прочие расходы маркетинга"},null,{"$f":"Calc!L387","v":2},{"$f":"Calc!M387","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B66=Lists!$CU$24,SUMIFS($Z66:$CV66,$Z$2:$CV$2,Periods!$Q$18),SUM($Z66:$CV66))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":67},null,null,null,null,null,null,null,null,null,null,"пустая строка",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":68},null,null,null,null,null,null,{"$f":"Calc!H389","v":"Прямые расходы"},{"$f":"Calc!I389","v":"Прямые переменные коммерческие расходы"},null,null,null,{"$f":"Calc!M389","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X68-SUM($X69:$X72))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B68=Lists!$CU$24,SUMIFS($Z68:$CV68,$Z$2:$CV$2,Periods!$Q$18),SUM($Z68:$CV68))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":69},null,null,null,null,null,null,{"$f":"Calc!H390","v":"Прямые расходы"},{"$f":"Calc!I390","v":"Прямые переменные коммерческие расходы"},{"$f":"Calc!J390","v":"Продукт-1"},null,{"$f":"Calc!L390","v":1},{"$f":"Calc!M390","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B69=Lists!$CU$24,SUMIFS($Z69:$CV69,$Z$2:$CV$2,Periods!$Q$18),SUM($Z69:$CV69))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":70},null,null,null,null,null,null,{"$f":"Calc!H391","v":"Прямые расходы"},{"$f":"Calc!I391","v":"Прямые переменные коммерческие расходы"},{"$f":"Calc!J391","v":"Продукт-2"},null,{"$f":"Calc!L391","v":2},{"$f":"Calc!M391","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B70=Lists!$CU$24,SUMIFS($Z70:$CV70,$Z$2:$CV$2,Periods!$Q$18),SUM($Z70:$CV70))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":71},null,null,null,null,null,null,{"$f":"Calc!H392","v":"Прямые расходы"},{"$f":"Calc!I392","v":"Прямые переменные коммерческие расходы"},{"$f":"Calc!J392","v":"Продукт-3"},null,{"$f":"Calc!L392","v":3},{"$f":"Calc!M392","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B71=Lists!$CU$24,SUMIFS($Z71:$CV71,$Z$2:$CV$2,Periods!$Q$18),SUM($Z71:$CV71))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":72},null,null,null,null,null,null,null,null,null,null,"пустая строка",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":74},null,null,null,null,null,null,{"$f":"Calc!H395","v":"Прямые расходы"},{"$f":"Calc!I395","v":"Прямые постоянные расходы отдела продаж"},{"$f":"Calc!J395","v":"ФОТ менеджеров по продаже"},null,{"$f":"Calc!L395","v":1},{"$f":"Calc!M395","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B74=Lists!$CU$24,SUMIFS($Z74:$CV74,$Z$2:$CV$2,Periods!$Q$18),SUM($Z74:$CV74))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":75},null,null,null,null,null,null,{"$f":"Calc!H396","v":"Прямые расходы"},{"$f":"Calc!I396","v":"Прямые постоянные расходы отдела продаж"},{"$f":"Calc!J396","v":"Соцсборы"},null,{"$f":"Calc!L396","v":0},{"$f":"Calc!M396","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B75=Lists!$CU$24,SUMIFS($Z75:$CV75,$Z$2:$CV$2,Periods!$Q$18),SUM($Z75:$CV75))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":76},null,null,null,null,null,null,{"$f":"Calc!H397","v":"Прямые расходы"},{"$f":"Calc!I397","v":"Прямые постоянные расходы отдела продаж"},{"$f":"Calc!J397","v":"Прочие расходы отдела продаж"},null,{"$f":"Calc!L397","v":2},{"$f":"Calc!M397","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B76=Lists!$CU$24,SUMIFS($Z76:$CV76,$Z$2:$CV$2,Periods!$Q$18),SUM($Z76:$CV76))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":77},null,null,null,null,null,null,null,null,null,null,"пустая строка",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":78},null,null,null,null,null,null,null,null,null,null,"пустая строка",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":79},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":80},null,null,null,null,null,null,{"$f":"Items!$BO$22","v":"Маржинальная прибыль"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X80-($X46-$X52))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B80=Lists!$CU$24,SUMIFS($Z80:$CV80,$Z$2:$CV$2,Periods!$Q$18),SUM($Z80:$CV80))","v":185416.66666666669},null,null,185416.66666666669,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":81},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":82},null,null,null,null,null,null,{"$f":"Items!$BO$23","v":"Управленческие расходы"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X82-SUMIFS($X83:$X109,$J83:$J109,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B82=Lists!$CU$24,SUMIFS($Z82:$CV82,$Z$2:$CV$2,Periods!$Q$18),SUM($Z82:$CV82))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":83},null,null,null,null,null,null,{"$f":"H82","v":"Управленческие расходы"},{"$f":"Items!$BO$24","v":"ФОТ управленческого персонала"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X83-SUM($X84:$X91))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B83=Lists!$CU$24,SUMIFS($Z83:$CV83,$Z$2:$CV$2,Periods!$Q$18),SUM($Z83:$CV83))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":85},null,null,null,null,null,null,{"$f":"H82","v":"Управленческие расходы"},{"$f":"I83","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L85)=0,$L85=0,$L85=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L85)))","v":"Заместитель ГД"},null,{"$f":"L84+1","v":5},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B85=Lists!$CU$24,SUMIFS($Z85:$CV85,$Z$2:$CV$2,Periods!$Q$18),SUM($Z85:$CV85))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":86},null,null,null,null,null,null,{"$f":"H82","v":"Управленческие расходы"},{"$f":"I83","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L86)=0,$L86=0,$L86=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L86)))","v":"Главный бухгалтер"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B86=Lists!$CU$24,SUMIFS($Z86:$CV86,$Z$2:$CV$2,Periods!$Q$18),SUM($Z86:$CV86))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":87},null,null,null,null,null,null,{"$f":"H83","v":"Управленческие расходы"},{"$f":"I84","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L87)=0,$L87=0,$L87=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L87)))","v":"Сотрудники категории - 1"},null,7,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B87=Lists!$CU$24,SUMIFS($Z87:$CV87,$Z$2:$CV$2,Periods!$Q$18),SUM($Z87:$CV87))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":88},null,null,null,null,null,null,{"$f":"H84","v":"Управленческие расходы"},{"$f":"I85","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L88)=0,$L88=0,$L88=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L88)))","v":"Сотрудники категории - 2"},null,8,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B88=Lists!$CU$24,SUMIFS($Z88:$CV88,$Z$2:$CV$2,Periods!$Q$18),SUM($Z88:$CV88))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":89},null,null,null,null,null,null,{"$f":"H85","v":"Управленческие расходы"},{"$f":"I86","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L89)=0,$L89=0,$L89=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L89)))","v":"Сотрудники категории - 3"},null,9,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B89=Lists!$CU$24,SUMIFS($Z89:$CV89,$Z$2:$CV$2,Periods!$Q$18),SUM($Z89:$CV89))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":90},null,null,null,null,null,null,{"$f":"H86","v":"Управленческие расходы"},{"$f":"I87","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L90)=0,$L90=0,$L90=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L90)))","v":"Прочие сотрудники"},null,10,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B90=Lists!$CU$24,SUMIFS($Z90:$CV90,$Z$2:$CV$2,Periods!$Q$18),SUM($Z90:$CV90))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":91},null,null,null,null,null,null,null,null,null,null,"пустая строка",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":92},null,null,null,null,null,null,{"$f":"H82","v":"Управленческие расходы"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B92=Lists!$CU$24,SUMIFS($Z92:$CV92,$Z$2:$CV$2,Periods!$Q$18),SUM($Z92:$CV92))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":93},null,null,null,null,null,null,{"$f":"H82","v":"Управленческие расходы"},{"$f":"Items!$BG$13","v":"Расходы на персонал"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X93-SUM($X94:$X99))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B93=Lists!$CU$24,SUMIFS($Z93:$CV93,$Z$2:$CV$2,Periods!$Q$18),SUM($Z93:$CV93))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":94},null,null,null,null,null,null,{"$f":"H82","v":"Управленческие расходы"},{"$f":"I83","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L94)=0,$L94=0,$L94=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L94)))","v":"Аренда офиса"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B94=Lists!$CU$24,SUMIFS($Z94:$CV94,$Z$2:$CV$2,Periods!$Q$18),SUM($Z94:$CV94))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":96},null,null,null,null,null,null,{"$f":"H82","v":"Управленческие расходы"},{"$f":"I83","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L96)=0,$L96=0,$L96=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L96)))","v":"Расходы на оргтехнику"},null,{"$f":"L95+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B96=Lists!$CU$24,SUMIFS($Z96:$CV96,$Z$2:$CV$2,Periods!$Q$18),SUM($Z96:$CV96))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":97},null,null,null,null,null,null,{"$f":"H93","v":"Управленческие расходы"},{"$f":"I94","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L97)=0,$L97=0,$L97=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L97)))","v":"Канцелярские расходы"},null,{"$f":"L96+1","v":4},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B97=Lists!$CU$24,SUMIFS($Z97:$CV97,$Z$2:$CV$2,Periods!$Q$18),SUM($Z97:$CV97))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":98},null,null,null,null,null,null,{"$f":"H94","v":"Управленческие расходы"},{"$f":"I95","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L98)=0,$L98=0,$L98=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L98)))","v":"Прочие расходы на персонал"},null,{"$f":"L97+1","v":5},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B98=Lists!$CU$24,SUMIFS($Z98:$CV98,$Z$2:$CV$2,Periods!$Q$18),SUM($Z98:$CV98))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":99},null,null,null,null,null,null,null,null,null,null,"пустая строка",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":100},null,null,null,null,null,null,{"$f":"H89","v":"Управленческие расходы"},{"$f":"Items!$BC$13","v":"Постоянные расходы"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X100-SUM($X101:$X108))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B100=Lists!$CU$24,SUMIFS($Z100:$CV100,$Z$2:$CV$2,Periods!$Q$18),SUM($Z100:$CV100))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":101},null,null,null,null,null,null,{"$f":"H89","v":"Управленческие расходы"},{"$f":"I90","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L101)=0,$L101=0,$L101=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L101)))","v":"Постоянные расходы - 1"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B101=Lists!$CU$24,SUMIFS($Z101:$CV101,$Z$2:$CV$2,Periods!$Q$18),SUM($Z101:$CV101))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":102},null,null,null,null,null,null,{"$f":"H89","v":"Управленческие расходы"},{"$f":"I90","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L102)=0,$L102=0,$L102=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L102)))","v":"Постоянные расходы - 2"},null,{"$f":"L101+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B102=Lists!$CU$24,SUMIFS($Z102:$CV102,$Z$2:$CV$2,Periods!$Q$18),SUM($Z102:$CV102))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":103},null,null,null,null,null,null,{"$f":"H89","v":"Управленческие расходы"},{"$f":"I90","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L103)=0,$L103=0,$L103=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L103)))","v":"Постоянные расходы - 3"},null,3,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B103=Lists!$CU$24,SUMIFS($Z103:$CV103,$Z$2:$CV$2,Periods!$Q$18),SUM($Z103:$CV103))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":104},null,null,null,null,null,null,{"$f":"H100","v":"Управленческие расходы"},{"$f":"I101","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L104)=0,$L104=0,$L104=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L104)))","v":"Постоянные расходы - 4"},null,4,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B104=Lists!$CU$24,SUMIFS($Z104:$CV104,$Z$2:$CV$2,Periods!$Q$18),SUM($Z104:$CV104))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":105},null,null,null,null,null,null,{"$f":"H101","v":"Управленческие расходы"},{"$f":"I102","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L105)=0,$L105=0,$L105=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L105)))","v":"Постоянные расходы - 5"},null,5,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B105=Lists!$CU$24,SUMIFS($Z105:$CV105,$Z$2:$CV$2,Periods!$Q$18),SUM($Z105:$CV105))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":106},null,null,null,null,null,null,{"$f":"H102","v":"Управленческие расходы"},{"$f":"I103","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L106)=0,$L106=0,$L106=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L106)))","v":"Постоянные расходы - 6"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B106=Lists!$CU$24,SUMIFS($Z106:$CV106,$Z$2:$CV$2,Periods!$Q$18),SUM($Z106:$CV106))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":107},null,null,null,null,null,null,{"$f":"H103","v":"Управленческие расходы"},{"$f":"I104","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L107)=0,$L107=0,$L107=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L107)))","v":"Постоянные расходы - 7"},null,7,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B107=Lists!$CU$24,SUMIFS($Z107:$CV107,$Z$2:$CV$2,Periods!$Q$18),SUM($Z107:$CV107))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":109},null,null,null,null,null,null,null,null,null,null,"пустая строка",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":110},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":111},null,null,null,null,null,null,{"$f":"Items!$BO$25","v":"EBITDA"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X111-(X80-X82))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B111=Lists!$CU$24,SUMIFS($Z111:$CV111,$Z$2:$CV$2,Periods!$Q$18),SUM($Z111:$CV111))","v":185416.66666666669},null,null,185416.66666666669,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":112},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":113},null,null,null,null,null,null,{"$f":"Items!$BO$28","v":"Амортизация"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X113-SUMIFS($X114:$X123,$J114:$J123,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B113=Lists!$CU$24,SUMIFS($Z113:$CV113,$Z$2:$CV$2,Periods!$Q$18),SUM($Z113:$CV113))","v":65555.555555555562},null,null,3333.333333333333,4444.4444444444443,4444.4444444444443,4444.4444444444443,4444.4444444444443,4444.4444444444443,4444.4444444444443,4444.4444444444443,4444.4444444444443,4444.4444444444443,4444.4444444444443,4444.4444444444443,4444.4444444444443,4444.4444444444443,4444.4444444444443,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":114},null,null,null,null,null,null,{"$f":"H113","v":"Амортизация"},{"$f":"Items!$AU$13","v":"Капзатраты разовые амортизируемые"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X114-SUM($X115:$X122))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B114=Lists!$CU$24,SUMIFS($Z114:$CV114,$Z$2:$CV$2,Periods!$Q$18),SUM($Z114:$CV114))","v":65555.555555555562},null,null,3333.333333333333,4444.4444444444443,4444.4444444444443,4444.4444444444443,4444.4444444444443,4444.4444444444443,4444.4444444444443,4444.4444444444443,4444.4444444444443,4444.4444444444443,4444.4444444444443,4444.4444444444443,4444.4444444444443,4444.4444444444443,4444.4444444444443,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":115},null,null,null,null,null,null,{"$f":"H113","v":"Амортизация"},{"$f":"I114","v":"Капзатраты разовые амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L115)=0,$L115=0,$L115=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L115)))","v":"Учреждение юр.лица"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B115=Lists!$CU$24,SUMIFS($Z115:$CV115,$Z$2:$CV$2,Periods!$Q$18),SUM($Z115:$CV115))","v":65555.555555555562},null,null,3333.333333333333,4444.4444444444443,4444.4444444444443,4444.4444444444443,4444.4444444444443,4444.4444444444443,4444.4444444444443,4444.4444444444443,4444.4444444444443,4444.4444444444443,4444.4444444444443,4444.4444444444443,4444.4444444444443,4444.4444444444443,4444.4444444444443,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":116},null,null,null,null,null,null,{"$f":"H113","v":"Амортизация"},{"$f":"I114","v":"Капзатраты разовые амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L116)=0,$L116=0,$L116=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L116)))","v":"Получение документов"},null,{"$f":"L115+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B116=Lists!$CU$24,SUMIFS($Z116:$CV116,$Z$2:$CV$2,Periods!$Q$18),SUM($Z116:$CV116))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":117},null,null,null,null,null,null,{"$f":"H113","v":"Амортизация"},{"$f":"I114","v":"Капзатраты разовые амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L117)=0,$L117=0,$L117=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L117)))","v":"Строительство цеха"},null,3,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B117=Lists!$CU$24,SUMIFS($Z117:$CV117,$Z$2:$CV$2,Periods!$Q$18),SUM($Z117:$CV117))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":118},null,null,null,null,null,null,{"$f":"H114","v":"Амортизация"},{"$f":"I115","v":"Капзатраты разовые амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L118)=0,$L118=0,$L118=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L118)))","v":"Закупка и монтаж оборудования"},null,4,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B118=Lists!$CU$24,SUMIFS($Z118:$CV118,$Z$2:$CV$2,Periods!$Q$18),SUM($Z118:$CV118))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":120},null,null,null,null,null,null,{"$f":"H116","v":"Амортизация"},{"$f":"I117","v":"Капзатраты разовые амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L120)=0,$L120=0,$L120=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L120)))","v":"Разовые капзатраты - 6"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B120=Lists!$CU$24,SUMIFS($Z120:$CV120,$Z$2:$CV$2,Periods!$Q$18),SUM($Z120:$CV120))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":121},null,null,null,null,null,null,{"$f":"H117","v":"Амортизация"},{"$f":"I118","v":"Капзатраты разовые амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L121)=0,$L121=0,$L121=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L121)))","v":"Разовые капзатраты - 7"},null,7,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B121=Lists!$CU$24,SUMIFS($Z121:$CV121,$Z$2:$CV$2,Periods!$Q$18),SUM($Z121:$CV121))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":122},null,null,null,null,null,null,null,null,null,null,"пустая строка",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":123},null,null,null,null,null,null,null,null,null,null,"пустая строка",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":124},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":125},null,null,null,null,null,null,{"$f":"Lists!$BW$13","v":"Налоги на внеоборотные активы"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B125=Lists!$CU$24,SUMIFS($Z125:$CV125,$Z$2:$CV$2,Periods!$Q$18),SUM($Z125:$CV125))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":126},null,null,null,null,null,null,{"$f":"H125","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L126)=0,$L126=0,$L126=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L126)))","v":"земельный налог"},null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B126=Lists!$CU$24,SUMIFS($Z126:$CV126,$Z$2:$CV$2,Periods!$Q$18),SUM($Z126:$CV126))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":127},null,null,null,null,null,null,{"$f":"H125","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L127)=0,$L127=0,$L127=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L127)))","v":"транспортный налог"},null,null,{"$f":"L126+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B127=Lists!$CU$24,SUMIFS($Z127:$CV127,$Z$2:$CV$2,Periods!$Q$18),SUM($Z127:$CV127))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":128},null,null,null,null,null,null,{"$f":"H125","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L128)=0,$L128=0,$L128=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L128)))","v":"налог на имущество организаций"},null,null,{"$f":"L127+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B128=Lists!$CU$24,SUMIFS($Z128:$CV128,$Z$2:$CV$2,Periods!$Q$18),SUM($Z128:$CV128))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":129},null,null,null,null,null,null,null,null,null,null,"пустая строка",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":131},null,null,null,null,null,null,{"$f":"Items!$BO$29","v":"EBIT"},null,null,null,null,{"$f":"Sales!$M$91","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X131-(X111-X113-X125))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B131=Lists!$CU$24,SUMIFS($Z131:$CV131,$Z$2:$CV$2,Periods!$Q$18),SUM($Z131:$CV131))","v":119861.11111111118},null,null,182083.33333333331,-4444.4444444444443,-4444.4444444444443,-4444.4444444444443,-4444.4444444444443,-4444.4444444444443,-4444.4444444444443,-4444.4444444444443,-4444.4444444444443,-4444.4444444444443,-4444.4444444444443,-4444.4444444444443,-4444.4444444444443,-4444.4444444444443,-4444.4444444444443,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":132},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":133},null,null,null,null,null,null,{"$f":"Items!$BO$30","v":"Прочие доходы"},null,null,null,null,{"$f":"Prdction!$M$382","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B133=Lists!$CU$24,SUMIFS($Z133:$CV133,$Z$2:$CV$2,Periods!$Q$18),SUM($Z133:$CV133))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":134},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":135},null,null,null,null,null,null,{"$f":"Items!$BO$31","v":"Проценты начисленные"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B135=Lists!$CU$24,SUMIFS($Z135:$CV135,$Z$2:$CV$2,Periods!$Q$18),SUM($Z135:$CV135))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":136},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":137},null,null,null,null,null,null,{"$f":"Items!$BO$32","v":"Прибыль до налога на прибыль"},null,null,null,null,{"$f":"Sales!$M$91","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X137-($X131+$X133-$X135))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B137=Lists!$CU$24,SUMIFS($Z137:$CV137,$Z$2:$CV$2,Periods!$Q$18),SUM($Z137:$CV137))","v":119861.11111111118},null,null,182083.33333333331,-4444.4444444444443,-4444.4444444444443,-4444.4444444444443,-4444.4444444444443,-4444.4444444444443,-4444.4444444444443,-4444.4444444444443,-4444.4444444444443,-4444.4444444444443,-4444.4444444444443,-4444.4444444444443,-4444.4444444444443,-4444.4444444444443,-4444.4444444444443,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":138},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":139},null,null,null,null,null,null,{"$f":"Items!$BO$33","v":"Налог на прибыль"},null,null,null,null,{"$f":"Prdction!$M$382","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B139=Lists!$CU$24,SUMIFS($Z139:$CV139,$Z$2:$CV$2,Periods!$Q$18),SUM($Z139:$CV139))","v":36861.111111111117},null,null,36861.111111111117,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":140},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":141},null,null,null,null,null,null,{"$f":"Items!$BO$34","v":"Чистая прибыль"},null,null,null,null,{"$f":"Sales!$M$91","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X141-($X137-$X139))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B141=Lists!$CU$24,SUMIFS($Z141:$CV141,$Z$2:$CV$2,Periods!$Q$18),SUM($Z141:$CV141))","v":83000.000000000058},null,null,145222.22222222219,-4444.4444444444443,-4444.4444444444443,-4444.4444444444443,-4444.4444444444443,-4444.4444444444443,-4444.4444444444443,-4444.4444444444443,-4444.4444444444443,-4444.4444444444443,-4444.4444444444443,-4444.4444444444443,-4444.4444444444443,-4444.4444444444443,-4444.4444444444443,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":142},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":143},null,null,null,null,null,null,null,null,null,null,"пустая строка",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":144}]
[{"$f":"ROW()","v":145}]

{"sheet":"PLplnfct","index":32,"n_rows":145,"n_cols":131,"rows_kept":139,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":62,"rows_last":15,"rows_between":62,"halvings":5}}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"номер столбца:"},null,{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87},{"$f":"COLUMN()","v":88},{"$f":"COLUMN()","v":89},{"$f":"COLUMN()","v":90},{"$f":"COLUMN()","v":91},{"$f":"COLUMN()","v":92},{"$f":"COLUMN()","v":93},{"$f":"COLUMN()","v":94},{"$f":"COLUMN()","v":95},{"$f":"COLUMN()","v":96},{"$f":"COLUMN()","v":97},{"$f":"COLUMN()","v":98},{"$f":"COLUMN()","v":99},{"$f":"COLUMN()","v":100},{"$f":"COLUMN()","v":101},{"$f":"COLUMN()","v":102},{"$f":"COLUMN()","v":103},{"$f":"COLUMN()","v":104},{"$f":"COLUMN()","v":105},{"$f":"COLUMN()","v":106},{"$f":"COLUMN()","v":107},{"$f":"COLUMN()","v":108},{"$f":"COLUMN()","v":109},{"$f":"COLUMN()","v":110},{"$f":"COLUMN()","v":111},{"$f":"COLUMN()","v":112},{"$f":"COLUMN()","v":113},{"$f":"COLUMN()","v":114},{"$f":"COLUMN()","v":115},{"$f":"COLUMN()","v":116},{"$f":"COLUMN()","v":117},{"$f":"COLUMN()","v":118},{"$f":"COLUMN()","v":119},{"$f":"COLUMN()","v":120},{"$f":"COLUMN()","v":121},{"$f":"COLUMN()","v":122},{"$f":"COLUMN()","v":123},{"$f":"COLUMN()","v":124},{"$f":"COLUMN()","v":125},{"$f":"COLUMN()","v":126},{"$f":"COLUMN()","v":127},{"$f":"COLUMN()","v":128},{"$f":"COLUMN()","v":129},{"$f":"COLUMN()","v":130},{"$f":"COLUMN()","v":131}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер периода модели:"},null,{"$f":"MAX($AB2:AB2)+1","v":1},{"$f":"AC2","v":1},{"$f":"AD2","v":1},{"$f":"MAX($AB2:AC2)+1","v":2},{"$f":"AF2","v":2},{"$f":"AG2","v":2},{"$f":"MAX($AB2:AF2)+1","v":3},{"$f":"AI2","v":3},{"$f":"AJ2","v":3},{"$f":"MAX($AB2:AI2)+1","v":4},{"$f":"AL2","v":4},{"$f":"AM2","v":4},{"$f":"MAX($AB2:AL2)+1","v":5},{"$f":"AO2","v":5},{"$f":"AP2","v":5},{"$f":"MAX($AB2:AO2)+1","v":6},{"$f":"AR2","v":6},{"$f":"AS2","v":6},{"$f":"MAX($AB2:AR2)+1","v":7},{"$f":"AU2","v":7},{"$f":"AV2","v":7},{"$f":"MAX($AB2:AU2)+1","v":8},{"$f":"AX2","v":8},{"$f":"AY2","v":8},{"$f":"MAX($AB2:AX2)+1","v":9},{"$f":"BA2","v":9},{"$f":"BB2","v":9},{"$f":"MAX($AB2:BA2)+1","v":10},{"$f":"BD2","v":10},{"$f":"BE2","v":10},{"$f":"MAX($AB2:BD2)+1","v":11},{"$f":"BG2","v":11},{"$f":"BH2","v":11},{"$f":"MAX($AB2:BG2)+1","v":12},{"$f":"BJ2","v":12},{"$f":"BK2","v":12},{"$f":"MAX($AB2:BJ2)+1","v":13},{"$f":"BM2","v":13},{"$f":"BN2","v":13},{"$f":"MAX($AB2:BM2)+1","v":14},{"$f":"BP2","v":14},{"$f":"BQ2","v":14},{"$f":"MAX($AB2:BP2)+1","v":15},{"$f":"BS2","v":15},{"$f":"BT2","v":15},{"$f":"MAX($AB2:BS2)+1","v":16},{"$f":"MAX($AB2:BV2)+1","v":17},{"$f":"MAX($AB2:BW2)+1","v":18},{"$f":"MAX($AB2:BX2)+1","v":19},{"$f":"MAX($AB2:BY2)+1","v":20},{"$f":"MAX($AB2:BZ2)+1","v":21},{"$f":"MAX($AB2:CA2)+1","v":22},{"$f":"MAX($AB2:CB2)+1","v":23},{"$f":"MAX($AB2:CC2)+1","v":24},{"$f":"MAX($AB2:CD2)+1","v":25},{"$f":"MAX($AB2:CE2)+1","v":26},{"$f":"MAX($AB2:CF2)+1","v":27},{"$f":"MAX($AB2:CG2)+1","v":28},{"$f":"MAX($AB2:CH2)+1","v":29},{"$f":"MAX($AB2:CI2)+1","v":30},{"$f":"MAX($AB2:CJ2)+1","v":31},{"$f":"MAX($AB2:CK2)+1","v":32},{"$f":"MAX($AB2:CL2)+1","v":33},{"$f":"MAX($AB2:CM2)+1","v":34},{"$f":"MAX($AB2:CN2)+1","v":35},{"$f":"MAX($AB2:CO2)+1","v":36},{"$f":"MAX($AB2:CP2)+1","v":37},{"$f":"MAX($AB2:CQ2)+1","v":38},{"$f":"MAX($AB2:CR2)+1","v":39},{"$f":"MAX($AB2:CS2)+1","v":40},{"$f":"MAX($AB2:CT2)+1","v":41},{"$f":"MAX($AB2:CU2)+1","v":42},{"$f":"MAX($AB2:CV2)+1","v":43},{"$f":"MAX($AB2:CW2)+1","v":44},{"$f":"MAX($AB2:CX2)+1","v":45},{"$f":"MAX($AB2:CY2)+1","v":46},{"$f":"MAX($AB2:CZ2)+1","v":47},{"$f":"MAX($AB2:DA2)+1","v":48},{"$f":"MAX($AB2:DB2)+1","v":49},{"$f":"MAX($AB2:DC2)+1","v":50},{"$f":"MAX($AB2:DD2)+1","v":51},{"$f":"MAX($AB2:DE2)+1","v":52},{"$f":"MAX($AB2:DF2)+1","v":53},{"$f":"MAX($AB2:DG2)+1","v":54},{"$f":"MAX($AB2:DH2)+1","v":55},{"$f":"MAX($AB2:DI2)+1","v":56},{"$f":"MAX($AB2:DJ2)+1","v":57},{"$f":"MAX($AB2:DK2)+1","v":58},{"$f":"MAX($AB2:DL2)+1","v":59},{"$f":"MAX($AB2:DM2)+1","v":60},{"$f":"MAX($AB2:DN2)+1","v":61},{"$f":"MAX($AB2:DO2)+1","v":62},{"$f":"MAX($AB2:DP2)+1","v":63},{"$f":"MAX($AB2:DQ2)+1","v":64},{"$f":"MAX($AB2:DR2)+1","v":65},{"$f":"MAX($AB2:DS2)+1","v":66},{"$f":"MAX($AB2:DT2)+1","v":67},{"$f":"MAX($AB2:DU2)+1","v":68},{"$f":"MAX($AB2:DV2)+1","v":69},{"$f":"MAX($AB2:DW2)+1","v":70},{"$f":"MAX($AB2:DX2)+1","v":71},{"$f":"MAX($AB2:DY2)+1","v":72},{"$f":"MAX($AB2:DZ2)+1","v":73}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($AB3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($AB3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($AB3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($AB3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($AB3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($AB3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($AB3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($AB3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($AB3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($AB3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($AB3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($AB3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($AB3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($AB3:AO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($AB3:AP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($AB3:AO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ28=\"\",\"\",MAX($AB3:AR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR28=\"\",\"\",MAX($AB3:AS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($AB3:AR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT28=\"\",\"\",MAX($AB3:AU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU28=\"\",\"\",MAX($AB3:AV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($AB3:AU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW28=\"\",\"\",MAX($AB3:AX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX28=\"\",\"\",MAX($AB3:AY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($AB3:AX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ28=\"\",\"\",MAX($AB3:BA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA28=\"\",\"\",MAX($AB3:BB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($AB3:BA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC28=\"\",\"\",MAX($AB3:BD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD28=\"\",\"\",MAX($AB3:BE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($AB3:BD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF28=\"\",\"\",MAX($AB3:BG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG28=\"\",\"\",MAX($AB3:BH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($AB3:BG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI28=\"\",\"\",MAX($AB3:BJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ28=\"\",\"\",MAX($AB3:BK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($AB3:BJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL28=\"\",\"\",MAX($AB3:BM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM28=\"\",\"\",MAX($AB3:BN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($AB3:BM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO28=\"\",\"\",MAX($AB3:BP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP28=\"\",\"\",MAX($AB3:BQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($AB3:BP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR28=\"\",\"\",MAX($AB3:BS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS28=\"\",\"\",MAX($AB3:BT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($AB3:BS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ28=\"\",\"\",MAX($AB3:BV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR28=\"\",\"\",MAX($AB3:BW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS28=\"\",\"\",MAX($AB3:BX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT28=\"\",\"\",MAX($AB3:BY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU28=\"\",\"\",MAX($AB3:BZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV28=\"\",\"\",MAX($AB3:CA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW28=\"\",\"\",MAX($AB3:CB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX28=\"\",\"\",MAX($AB3:CC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY28=\"\",\"\",MAX($AB3:CD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ28=\"\",\"\",MAX($AB3:CE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA28=\"\",\"\",MAX($AB3:CF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB28=\"\",\"\",MAX($AB3:CG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC28=\"\",\"\",MAX($AB3:CH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD28=\"\",\"\",MAX($AB3:CI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE28=\"\",\"\",MAX($AB3:CJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF28=\"\",\"\",MAX($AB3:CK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG28=\"\",\"\",MAX($AB3:CL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH28=\"\",\"\",MAX($AB3:CM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI28=\"\",\"\",MAX($AB3:CN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ28=\"\",\"\",MAX($AB3:CO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK28=\"\",\"\",MAX($AB3:CP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL28=\"\",\"\",MAX($AB3:CQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM28=\"\",\"\",MAX($AB3:CR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN28=\"\",\"\",MAX($AB3:CS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO28=\"\",\"\",MAX($AB3:CT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP28=\"\",\"\",MAX($AB3:CU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ28=\"\",\"\",MAX($AB3:CV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR28=\"\",\"\",MAX($AB3:CW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS28=\"\",\"\",MAX($AB3:CX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT28=\"\",\"\",MAX($AB3:CY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU28=\"\",\"\",MAX($AB3:CZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV28=\"\",\"\",MAX($AB3:DA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW28=\"\",\"\",MAX($AB3:DB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX28=\"\",\"\",MAX($AB3:DC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY28=\"\",\"\",MAX($AB3:DD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ28=\"\",\"\",MAX($AB3:DE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA28=\"\",\"\",MAX($AB3:DF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB28=\"\",\"\",MAX($AB3:DG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC28=\"\",\"\",MAX($AB3:DH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD28=\"\",\"\",MAX($AB3:DI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE28=\"\",\"\",MAX($AB3:DJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF28=\"\",\"\",MAX($AB3:DK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG28=\"\",\"\",MAX($AB3:DL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH28=\"\",\"\",MAX($AB3:DM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI28=\"\",\"\",MAX($AB3:DN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ28=\"\",\"\",MAX($AB3:DO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK28=\"\",\"\",MAX($AB3:DP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL28=\"\",\"\",MAX($AB3:DQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM28=\"\",\"\",MAX($AB3:DR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN28=\"\",\"\",MAX($AB3:DS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO28=\"\",\"\",MAX($AB3:DT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP28=\"\",\"\",MAX($AB3:DU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ28=\"\",\"\",MAX($AB3:DV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR28=\"\",\"\",MAX($AB3:DW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS28=\"\",\"\",MAX($AB3:DX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT28=\"\",\"\",MAX($AB3:DY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU28=\"\",\"\",MAX($AB3:DZ3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"номер план-периода:"},null,{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($AB4:AB4)+1)","v":1},{"$f":"AC4","v":1},{"$f":"AD4","v":1},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($AB4:AC4)+1)","v":2},{"$f":"AF4","v":2},{"$f":"AG4","v":2},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($AB4:AF4)+1)","v":3},{"$f":"AI4","v":3},{"$f":"AJ4","v":3},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($AB4:AI4)+1)","v":4},{"$f":"AL4","v":4},{"$f":"AM4","v":4},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($AB4:AL4)+1)","v":5},{"$f":"AO4","v":5},{"$f":"AP4","v":5},{"$f":"IF(OR(AR3<>\"\",AR11=\"\"),\"\",MAX($AB4:AO4)+1)","v":6},{"$f":"AR4","v":6},{"$f":"AS4","v":6},{"$f":"IF(OR(AU3<>\"\",AU11=\"\"),\"\",MAX($AB4:AR4)+1)","v":7},{"$f":"AU4","v":7},{"$f":"AV4","v":7},{"$f":"IF(OR(AX3<>\"\",AX11=\"\"),\"\",MAX($AB4:AU4)+1)","v":8},{"$f":"AX4","v":8},{"$f":"AY4","v":8},{"$f":"IF(OR(BA3<>\"\",BA11=\"\"),\"\",MAX($AB4:AX4)+1)","v":9},{"$f":"BA4","v":9},{"$f":"BB4","v":9},{"$f":"IF(OR(BD3<>\"\",BD11=\"\"),\"\",MAX($AB4:BA4)+1)","v":10},{"$f":"BD4","v":10},{"$f":"BE4","v":10},{"$f":"IF(OR(BG3<>\"\",BG11=\"\"),\"\",MAX($AB4:BD4)+1)","v":11},{"$f":"BG4","v":11},{"$f":"BH4","v":11},{"$f":"IF(OR(BJ3<>\"\",BJ11=\"\"),\"\",MAX($AB4:BG4)+1)","v":12},{"$f":"BJ4","v":12},{"$f":"BK4","v":12},{"$f":"IF(OR(BM3<>\"\",BM11=\"\"),\"\",MAX($AB4:BJ4)+1)","v":13},{"$f":"BM4","v":13},{"$f":"BN4","v":13},{"$f":"IF(OR(BP3<>\"\",BP11=\"\"),\"\",MAX($AB4:BM4)+1)","v":14},{"$f":"BP4","v":14},{"$f":"BQ4","v":14},{"$f":"IF(OR(BS3<>\"\",BS11=\"\"),\"\",MAX($AB4:BP4)+1)","v":15},{"$f":"BS4","v":15},{"$f":"BT4","v":15},{"$f":"IF(OR(BV3<>\"\",BV11=\"\"),\"\",MAX($AB4:BS4)+1)","v":""},{"$f":"IF(OR(BW3<>\"\",BW11=\"\"),\"\",MAX($AB4:BV4)+1)","v":""},{"$f":"IF(OR(BX3<>\"\",BX11=\"\"),\"\",MAX($AB4:BW4)+1)","v":""},{"$f":"IF(OR(BY3<>\"\",BY11=\"\"),\"\",MAX($AB4:BX4)+1)","v":""},{"$f":"IF(OR(BZ3<>\"\",BZ11=\"\"),\"\",MAX($AB4:BY4)+1)","v":""},{"$f":"IF(OR(CA3<>\"\",CA11=\"\"),\"\",MAX($AB4:BZ4)+1)","v":""},{"$f":"IF(OR(CB3<>\"\",CB11=\"\"),\"\",MAX($AB4:CA4)+1)","v":""},{"$f":"IF(OR(CC3<>\"\",CC11=\"\"),\"\",MAX($AB4:CB4)+1)","v":""},{"$f":"IF(OR(CD3<>\"\",CD11=\"\"),\"\",MAX($AB4:CC4)+1)","v":""},{"$f":"IF(OR(CE3<>\"\",CE11=\"\"),\"\",MAX($AB4:CD4)+1)","v":""},{"$f":"IF(OR(CF3<>\"\",CF11=\"\"),\"\",MAX($AB4:CE4)+1)","v":""},{"$f":"IF(OR(CG3<>\"\",CG11=\"\"),\"\",MAX($AB4:CF4)+1)","v":""},{"$f":"IF(OR(CH3<>\"\",CH11=\"\"),\"\",MAX($AB4:CG4)+1)","v":""},{"$f":"IF(OR(CI3<>\"\",CI11=\"\"),\"\",MAX($AB4:CH4)+1)","v":""},{"$f":"IF(OR(CJ3<>\"\",CJ11=\"\"),\"\",MAX($AB4:CI4)+1)","v":""},{"$f":"IF(OR(CK3<>\"\",CK11=\"\"),\"\",MAX($AB4:CJ4)+1)","v":""},{"$f":"IF(OR(CL3<>\"\",CL11=\"\"),\"\",MAX($AB4:CK4)+1)","v":""},{"$f":"IF(OR(CM3<>\"\",CM11=\"\"),\"\",MAX($AB4:CL4)+1)","v":""},{"$f":"IF(OR(CN3<>\"\",CN11=\"\"),\"\",MAX($AB4:CM4)+1)","v":""},{"$f":"IF(OR(CO3<>\"\",CO11=\"\"),\"\",MAX($AB4:CN4)+1)","v":""},{"$f":"IF(OR(CP3<>\"\",CP11=\"\"),\"\",MAX($AB4:CO4)+1)","v":""},{"$f":"IF(OR(CQ3<>\"\",CQ11=\"\"),\"\",MAX($AB4:CP4)+1)","v":""},{"$f":"IF(OR(CR3<>\"\",CR11=\"\"),\"\",MAX($AB4:CQ4)+1)","v":""},{"$f":"IF(OR(CS3<>\"\",CS11=\"\"),\"\",MAX($AB4:CR4)+1)","v":""},{"$f":"IF(OR(CT3<>\"\",CT11=\"\"),\"\",MAX($AB4:CS4)+1)","v":""},{"$f":"IF(OR(CU3<>\"\",CU11=\"\"),\"\",MAX($AB4:CT4)+1)","v":""},{"$f":"IF(OR(CV3<>\"\",CV11=\"\"),\"\",MAX($AB4:CU4)+1)","v":""},{"$f":"IF(OR(CW3<>\"\",CW11=\"\"),\"\",MAX($AB4:CV4)+1)","v":""},{"$f":"IF(OR(CX3<>\"\",CX11=\"\"),\"\",MAX($AB4:CW4)+1)","v":""},{"$f":"IF(OR(CY3<>\"\",CY11=\"\"),\"\",MAX($AB4:CX4)+1)","v":""},{"$f":"IF(OR(CZ3<>\"\",CZ11=\"\"),\"\",MAX($AB4:CY4)+1)","v":""},{"$f":"IF(OR(DA3<>\"\",DA11=\"\"),\"\",MAX($AB4:CZ4)+1)","v":""},{"$f":"IF(OR(DB3<>\"\",DB11=\"\"),\"\",MAX($AB4:DA4)+1)","v":""},{"$f":"IF(OR(DC3<>\"\",DC11=\"\"),\"\",MAX($AB4:DB4)+1)","v":""},{"$f":"IF(OR(DD3<>\"\",DD11=\"\"),\"\",MAX($AB4:DC4)+1)","v":""},{"$f":"IF(OR(DE3<>\"\",DE11=\"\"),\"\",MAX($AB4:DD4)+1)","v":""},{"$f":"IF(OR(DF3<>\"\",DF11=\"\"),\"\",MAX($AB4:DE4)+1)","v":""},{"$f":"IF(OR(DG3<>\"\",DG11=\"\"),\"\",MAX($AB4:DF4)+1)","v":""},{"$f":"IF(OR(DH3<>\"\",DH11=\"\"),\"\",MAX($AB4:DG4)+1)","v":""},{"$f":"IF(OR(DI3<>\"\",DI11=\"\"),\"\",MAX($AB4:DH4)+1)","v":""},{"$f":"IF(OR(DJ3<>\"\",DJ11=\"\"),\"\",MAX($AB4:DI4)+1)","v":""},{"$f":"IF(OR(DK3<>\"\",DK11=\"\"),\"\",MAX($AB4:DJ4)+1)","v":""},{"$f":"IF(OR(DL3<>\"\",DL11=\"\"),\"\",MAX($AB4:DK4)+1)","v":""},{"$f":"IF(OR(DM3<>\"\",DM11=\"\"),\"\",MAX($AB4:DL4)+1)","v":""},{"$f":"IF(OR(DN3<>\"\",DN11=\"\"),\"\",MAX($AB4:DM4)+1)","v":""},{"$f":"IF(OR(DO3<>\"\",DO11=\"\"),\"\",MAX($AB4:DN4)+1)","v":""},{"$f":"IF(OR(DP3<>\"\",DP11=\"\"),\"\",MAX($AB4:DO4)+1)","v":""},{"$f":"IF(OR(DQ3<>\"\",DQ11=\"\"),\"\",MAX($AB4:DP4)+1)","v":""},{"$f":"IF(OR(DR3<>\"\",DR11=\"\"),\"\",MAX($AB4:DQ4)+1)","v":""},{"$f":"IF(OR(DS3<>\"\",DS11=\"\"),\"\",MAX($AB4:DR4)+1)","v":""},{"$f":"IF(OR(DT3<>\"\",DT11=\"\"),\"\",MAX($AB4:DS4)+1)","v":""},{"$f":"IF(OR(DU3<>\"\",DU11=\"\"),\"\",MAX($AB4:DT4)+1)","v":""},{"$f":"IF(OR(DV3<>\"\",DV11=\"\"),\"\",MAX($AB4:DU4)+1)","v":""},{"$f":"IF(OR(DW3<>\"\",DW11=\"\"),\"\",MAX($AB4:DV4)+1)","v":""},{"$f":"IF(OR(DX3<>\"\",DX11=\"\"),\"\",MAX($AB4:DW4)+1)","v":""},{"$f":"IF(OR(DY3<>\"\",DY11=\"\"),\"\",MAX($AB4:DX4)+1)","v":""},{"$f":"IF(OR(DZ3<>\"\",DZ11=\"\"),\"\",MAX($AB4:DY4)+1)","v":""},{"$f":"IF(OR(EA3<>\"\",EA11=\"\"),\"\",MAX($AB4:DZ4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"число даты начала:"},null,{"$f":"IF(AC11=\"\",\"\",DAY(AC11))","v":1},{"$f":"IF(AD11=\"\",\"\",DAY(AD11))","v":1},{"$f":"IF(AE11=\"\",\"\",DAY(AE11))","v":1},{"$f":"IF(AF11=\"\",\"\",DAY(AF11))","v":1},{"$f":"IF(AG11=\"\",\"\",DAY(AG11))","v":1},{"$f":"IF(AH11=\"\",\"\",DAY(AH11))","v":1},1,{"$f":"IF(AJ11=\"\",\"\",DAY(AJ11))","v":1},{"$f":"IF(AK11=\"\",\"\",DAY(AK11))","v":1},1,{"$f":"IF(AM11=\"\",\"\",DAY(AM11))","v":1},{"$f":"IF(AN11=\"\",\"\",DAY(AN11))","v":1},1,{"$f":"IF(AP11=\"\",\"\",DAY(AP11))","v":1},{"$f":"IF(AQ11=\"\",\"\",DAY(AQ11))","v":1},1,{"$f":"IF(AS11=\"\",\"\",DAY(AS11))","v":1},{"$f":"IF(AT11=\"\",\"\",DAY(AT11))","v":1},1,{"$f":"IF(AV11=\"\",\"\",DAY(AV11))","v":1},{"$f":"IF(AW11=\"\",\"\",DAY(AW11))","v":1},1,{"$f":"IF(AY11=\"\",\"\",DAY(AY11))","v":1},{"$f":"IF(AZ11=\"\",\"\",DAY(AZ11))","v":1},1,{"$f":"IF(BB11=\"\",\"\",DAY(BB11))","v":1},{"$f":"IF(BC11=\"\",\"\",DAY(BC11))","v":1},1,{"$f":"IF(BE11=\"\",\"\",DAY(BE11))","v":1},{"$f":"IF(BF11=\"\",\"\",DAY(BF11))","v":1},1,{"$f":"IF(BH11=\"\",\"\",DAY(BH11))","v":1},{"$f":"IF(BI11=\"\",\"\",DAY(BI11))","v":1},1,{"$f":"IF(BK11=\"\",\"\",DAY(BK11))","v":1},{"$f":"IF(BL11=\"\",\"\",DAY(BL11))","v":1},1,{"$f":"IF(BN11=\"\",\"\",DAY(BN11))","v":1},{"$f":"IF(BO11=\"\",\"\",DAY(BO11))","v":1},1,{"$f":"IF(BQ11=\"\",\"\",DAY(BQ11))","v":1},{"$f":"IF(BR11=\"\",\"\",DAY(BR11))","v":1},1,{"$f":"IF(BT11=\"\",\"\",DAY(BT11))","v":1},{"$f":"IF(BU11=\"\",\"\",DAY(BU11))","v":1},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(DT11=\"\",\"\",DAY(DT11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"номер месяца даты начала:"},null,{"$f":"IF(AC11=\"\",\"\",MONTH(AC11))","v":1},{"$f":"IF(AD11=\"\",\"\",MONTH(AD11))","v":1},{"$f":"IF(AE11=\"\",\"\",MONTH(AE11))","v":1},{"$f":"IF(AF11=\"\",\"\",MONTH(AF11))","v":1},{"$f":"IF(AG11=\"\",\"\",MONTH(AG11))","v":1},{"$f":"IF(AH11=\"\",\"\",MONTH(AH11))","v":1},1,{"$f":"IF(AJ11=\"\",\"\",MONTH(AJ11))","v":1},{"$f":"IF(AK11=\"\",\"\",MONTH(AK11))","v":1},1,{"$f":"IF(AM11=\"\",\"\",MONTH(AM11))","v":1},{"$f":"IF(AN11=\"\",\"\",MONTH(AN11))","v":1},1,{"$f":"IF(AP11=\"\",\"\",MONTH(AP11))","v":1},{"$f":"IF(AQ11=\"\",\"\",MONTH(AQ11))","v":1},1,{"$f":"IF(AS11=\"\",\"\",MONTH(AS11))","v":1},{"$f":"IF(AT11=\"\",\"\",MONTH(AT11))","v":1},1,{"$f":"IF(AV11=\"\",\"\",MONTH(AV11))","v":1},{"$f":"IF(AW11=\"\",\"\",MONTH(AW11))","v":1},1,{"$f":"IF(AY11=\"\",\"\",MONTH(AY11))","v":1},{"$f":"IF(AZ11=\"\",\"\",MONTH(AZ11))","v":1},1,{"$f":"IF(BB11=\"\",\"\",MONTH(BB11))","v":1},{"$f":"IF(BC11=\"\",\"\",MONTH(BC11))","v":1},1,{"$f":"IF(BE11=\"\",\"\",MONTH(BE11))","v":1},{"$f":"IF(BF11=\"\",\"\",MONTH(BF11))","v":1},1,{"$f":"IF(BH11=\"\",\"\",MONTH(BH11))","v":1},{"$f":"IF(BI11=\"\",\"\",MONTH(BI11))","v":1},1,{"$f":"IF(BK11=\"\",\"\",MONTH(BK11))","v":1},{"$f":"IF(BL11=\"\",\"\",MONTH(BL11))","v":1},1,{"$f":"IF(BN11=\"\",\"\",MONTH(BN11))","v":1},{"$f":"IF(BO11=\"\",\"\",MONTH(BO11))","v":1},1,{"$f":"IF(BQ11=\"\",\"\",MONTH(BQ11))","v":1},{"$f":"IF(BR11=\"\",\"\",MONTH(BR11))","v":1},1,{"$f":"IF(BT11=\"\",\"\",MONTH(BT11))","v":1},{"$f":"IF(BU11=\"\",\"\",MONTH(BU11))","v":1},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(DT11=\"\",\"\",MONTH(DT11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$140","v":"год даты начала:"},null,{"$f":"IF(AC11=\"\",\"\",YEAR(AC11)-2000)","v":21},{"$f":"IF(AD11=\"\",\"\",YEAR(AD11)-2000)","v":21},{"$f":"IF(AE11=\"\",\"\",YEAR(AE11)-2000)","v":21},{"$f":"IF(AF11=\"\",\"\",YEAR(AF11)-2000)","v":22},{"$f":"IF(AG11=\"\",\"\",YEAR(AG11)-2000)","v":22},{"$f":"IF(AH11=\"\",\"\",YEAR(AH11)-2000)","v":22},23,{"$f":"IF(AJ11=\"\",\"\",YEAR(AJ11)-2000)","v":23},{"$f":"IF(AK11=\"\",\"\",YEAR(AK11)-2000)","v":23},24,{"$f":"IF(AM11=\"\",\"\",YEAR(AM11)-2000)","v":24},{"$f":"IF(AN11=\"\",\"\",YEAR(AN11)-2000)","v":24},25,{"$f":"IF(AP11=\"\",\"\",YEAR(AP11)-2000)","v":25},{"$f":"IF(AQ11=\"\",\"\",YEAR(AQ11)-2000)","v":25},26,{"$f":"IF(AS11=\"\",\"\",YEAR(AS11)-2000)","v":26},{"$f":"IF(AT11=\"\",\"\",YEAR(AT11)-2000)","v":26},27,{"$f":"IF(AV11=\"\",\"\",YEAR(AV11)-2000)","v":27},{"$f":"IF(AW11=\"\",\"\",YEAR(AW11)-2000)","v":27},28,{"$f":"IF(AY11=\"\",\"\",YEAR(AY11)-2000)","v":28},{"$f":"IF(AZ11=\"\",\"\",YEAR(AZ11)-2000)","v":28},29,{"$f":"IF(BB11=\"\",\"\",YEAR(BB11)-2000)","v":29},{"$f":"IF(BC11=\"\",\"\",YEAR(BC11)-2000)","v":29},30,{"$f":"IF(BE11=\"\",\"\",YEAR(BE11)-2000)","v":30},{"$f":"IF(BF11=\"\",\"\",YEAR(BF11)-2000)","v":30},31,{"$f":"IF(BH11=\"\",\"\",YEAR(BH11)-2000)","v":31},{"$f":"IF(BI11=\"\",\"\",YEAR(BI11)-2000)","v":31},32,{"$f":"IF(BK11=\"\",\"\",YEAR(BK11)-2000)","v":32},{"$f":"IF(BL11=\"\",\"\",YEAR(BL11)-2000)","v":32},33,{"$f":"IF(BN11=\"\",\"\",YEAR(BN11)-2000)","v":33},{"$f":"IF(BO11=\"\",\"\",YEAR(BO11)-2000)","v":33},34,{"$f":"IF(BQ11=\"\",\"\",YEAR(BQ11)-2000)","v":34},{"$f":"IF(BR11=\"\",\"\",YEAR(BR11)-2000)","v":34},35,{"$f":"IF(BT11=\"\",\"\",YEAR(BT11)-2000)","v":35},{"$f":"IF(BU11=\"\",\"\",YEAR(BU11)-2000)","v":35},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(DT11=\"\",\"\",YEAR(DT11)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$141","v":"число даты окончания:"},null,{"$f":"IF(AC12=\"\",\"\",DAY(AC12))","v":31},{"$f":"IF(AD12=\"\",\"\",DAY(AD12))","v":31},{"$f":"IF(AE12=\"\",\"\",DAY(AE12))","v":31},{"$f":"IF(AF12=\"\",\"\",DAY(AF12))","v":31},{"$f":"IF(AG12=\"\",\"\",DAY(AG12))","v":31},{"$f":"IF(AH12=\"\",\"\",DAY(AH12))","v":31},31,{"$f":"IF(AJ12=\"\",\"\",DAY(AJ12))","v":31},{"$f":"IF(AK12=\"\",\"\",DAY(AK12))","v":31},31,{"$f":"IF(AM12=\"\",\"\",DAY(AM12))","v":31},{"$f":"IF(AN12=\"\",\"\",DAY(AN12))","v":31},31,{"$f":"IF(AP12=\"\",\"\",DAY(AP12))","v":31},{"$f":"IF(AQ12=\"\",\"\",DAY(AQ12))","v":31},31,{"$f":"IF(AS12=\"\",\"\",DAY(AS12))","v":31},{"$f":"IF(AT12=\"\",\"\",DAY(AT12))","v":31},31,{"$f":"IF(AV12=\"\",\"\",DAY(AV12))","v":31},{"$f":"IF(AW12=\"\",\"\",DAY(AW12))","v":31},31,{"$f":"IF(AY12=\"\",\"\",DAY(AY12))","v":31},{"$f":"IF(AZ12=\"\",\"\",DAY(AZ12))","v":31},31,{"$f":"IF(BB12=\"\",\"\",DAY(BB12))","v":31},{"$f":"IF(BC12=\"\",\"\",DAY(BC12))","v":31},31,{"$f":"IF(BE12=\"\",\"\",DAY(BE12))","v":31},{"$f":"IF(BF12=\"\",\"\",DAY(BF12))","v":31},31,{"$f":"IF(BH12=\"\",\"\",DAY(BH12))","v":31},{"$f":"IF(BI12=\"\",\"\",DAY(BI12))","v":31},31,{"$f":"IF(BK12=\"\",\"\",DAY(BK12))","v":31},{"$f":"IF(BL12=\"\",\"\",DAY(BL12))","v":31},31,{"$f":"IF(BN12=\"\",\"\",DAY(BN12))","v":31},{"$f":"IF(BO12=\"\",\"\",DAY(BO12))","v":31},31,{"$f":"IF(BQ12=\"\",\"\",DAY(BQ12))","v":31},{"$f":"IF(BR12=\"\",\"\",DAY(BR12))","v":31},31,{"$f":"IF(BT12=\"\",\"\",DAY(BT12))","v":31},{"$f":"IF(BU12=\"\",\"\",DAY(BU12))","v":31},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(DT12=\"\",\"\",DAY(DT12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$142","v":"номер месяца даты окончания:"},null,{"$f":"IF(AC12=\"\",\"\",MONTH(AC12))","v":12},{"$f":"IF(AD12=\"\",\"\",MONTH(AD12))","v":12},{"$f":"IF(AE12=\"\",\"\",MONTH(AE12))","v":12},{"$f":"IF(AF12=\"\",\"\",MONTH(AF12))","v":12},{"$f":"IF(AG12=\"\",\"\",MONTH(AG12))","v":12},{"$f":"IF(AH12=\"\",\"\",MONTH(AH12))","v":12},12,{"$f":"IF(AJ12=\"\",\"\",MONTH(AJ12))","v":12},{"$f":"IF(AK12=\"\",\"\",MONTH(AK12))","v":12},12,{"$f":"IF(AM12=\"\",\"\",MONTH(AM12))","v":12},{"$f":"IF(AN12=\"\",\"\",MONTH(AN12))","v":12},12,{"$f":"IF(AP12=\"\",\"\",MONTH(AP12))","v":12},{"$f":"IF(AQ12=\"\",\"\",MONTH(AQ12))","v":12},12,{"$f":"IF(AS12=\"\",\"\",MONTH(AS12))","v":12},{"$f":"IF(AT12=\"\",\"\",MONTH(AT12))","v":12},12,{"$f":"IF(AV12=\"\",\"\",MONTH(AV12))","v":12},{"$f":"IF(AW12=\"\",\"\",MONTH(AW12))","v":12},12,{"$f":"IF(AY12=\"\",\"\",MONTH(AY12))","v":12},{"$f":"IF(AZ12=\"\",\"\",MONTH(AZ12))","v":12},12,{"$f":"IF(BB12=\"\",\"\",MONTH(BB12))","v":12},{"$f":"IF(BC12=\"\",\"\",MONTH(BC12))","v":12},12,{"$f":"IF(BE12=\"\",\"\",MONTH(BE12))","v":12},{"$f":"IF(BF12=\"\",\"\",MONTH(BF12))","v":12},12,{"$f":"IF(BH12=\"\",\"\",MONTH(BH12))","v":12},{"$f":"IF(BI12=\"\",\"\",MONTH(BI12))","v":12},12,{"$f":"IF(BK12=\"\",\"\",MONTH(BK12))","v":12},{"$f":"IF(BL12=\"\",\"\",MONTH(BL12))","v":12},12,{"$f":"IF(BN12=\"\",\"\",MONTH(BN12))","v":12},{"$f":"IF(BO12=\"\",\"\",MONTH(BO12))","v":12},12,{"$f":"IF(BQ12=\"\",\"\",MONTH(BQ12))","v":12},{"$f":"IF(BR12=\"\",\"\",MONTH(BR12))","v":12},12,{"$f":"IF(BT12=\"\",\"\",MONTH(BT12))","v":12},{"$f":"IF(BU12=\"\",\"\",MONTH(BU12))","v":12},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(DT12=\"\",\"\",MONTH(DT12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$143","v":"год даты окончания:"},null,{"$f":"IF(AC12=\"\",\"\",YEAR(AC12)-2000)","v":21},{"$f":"IF(AD12=\"\",\"\",YEAR(AD12)-2000)","v":21},{"$f":"IF(AE12=\"\",\"\",YEAR(AE12)-2000)","v":21},{"$f":"IF(AF12=\"\",\"\",YEAR(AF12)-2000)","v":22},{"$f":"IF(AG12=\"\",\"\",YEAR(AG12)-2000)","v":22},{"$f":"IF(AH12=\"\",\"\",YEAR(AH12)-2000)","v":22},23,{"$f":"IF(AJ12=\"\",\"\",YEAR(AJ12)-2000)","v":23},{"$f":"IF(AK12=\"\",\"\",YEAR(AK12)-2000)","v":23},24,{"$f":"IF(AM12=\"\",\"\",YEAR(AM12)-2000)","v":24},{"$f":"IF(AN12=\"\",\"\",YEAR(AN12)-2000)","v":24},25,{"$f":"IF(AP12=\"\",\"\",YEAR(AP12)-2000)","v":25},{"$f":"IF(AQ12=\"\",\"\",YEAR(AQ12)-2000)","v":25},26,{"$f":"IF(AS12=\"\",\"\",YEAR(AS12)-2000)","v":26},{"$f":"IF(AT12=\"\",\"\",YEAR(AT12)-2000)","v":26},27,{"$f":"IF(AV12=\"\",\"\",YEAR(AV12)-2000)","v":27},{"$f":"IF(AW12=\"\",\"\",YEAR(AW12)-2000)","v":27},28,{"$f":"IF(AY12=\"\",\"\",YEAR(AY12)-2000)","v":28},{"$f":"IF(AZ12=\"\",\"\",YEAR(AZ12)-2000)","v":28},29,{"$f":"IF(BB12=\"\",\"\",YEAR(BB12)-2000)","v":29},{"$f":"IF(BC12=\"\",\"\",YEAR(BC12)-2000)","v":29},30,{"$f":"IF(BE12=\"\",\"\",YEAR(BE12)-2000)","v":30},{"$f":"IF(BF12=\"\",\"\",YEAR(BF12)-2000)","v":30},31,{"$f":"IF(BH12=\"\",\"\",YEAR(BH12)-2000)","v":31},{"$f":"IF(BI12=\"\",\"\",YEAR(BI12)-2000)","v":31},32,{"$f":"IF(BK12=\"\",\"\",YEAR(BK12)-2000)","v":32},{"$f":"IF(BL12=\"\",\"\",YEAR(BL12)-2000)","v":32},33,{"$f":"IF(BN12=\"\",\"\",YEAR(BN12)-2000)","v":33},{"$f":"IF(BO12=\"\",\"\",YEAR(BO12)-2000)","v":33},34,{"$f":"IF(BQ12=\"\",\"\",YEAR(BQ12)-2000)","v":34},{"$f":"IF(BR12=\"\",\"\",YEAR(BR12)-2000)","v":34},35,{"$f":"IF(BT12=\"\",\"\",YEAR(BT12)-2000)","v":35},{"$f":"IF(BU12=\"\",\"\",YEAR(BU12)-2000)","v":35},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(DT12=\"\",\"\",YEAR(DT12)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I57\")","v":"PLplnfct"},null,null,{"$f":"INDIRECT(\"START!K57\")","v":"План-Факт отчет о прибылях и убытках"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2021-01-01"},{"$f":"X11","v":"2021-01-01"},"2021-01-01",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2021-01-01"},{"$f":"AC11","v":"2021-01-01"},"2021-01-01",{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2022-01-01"},{"$f":"AF11","v":"2022-01-01"},"2022-01-01",{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2023-01-01"},{"$f":"AI11","v":"2023-01-01"},"2023-01-01",{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2024-01-01"},{"$f":"AL11","v":"2024-01-01"},"2024-01-01",{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2025-01-01"},{"$f":"AO11","v":"2025-01-01"},"2025-01-01",{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2026-01-01"},{"$f":"AR11","v":"2026-01-01"},"2026-01-01",{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":"2027-01-01"},{"$f":"AU11","v":"2027-01-01"},"2027-01-01",{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":"2028-01-01"},{"$f":"AX11","v":"2028-01-01"},"2028-01-01",{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":"2029-01-01"},{"$f":"BA11","v":"2029-01-01"},"2029-01-01",{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":"2030-01-01"},{"$f":"BD11","v":"2030-01-01"},"2030-01-01",{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":"2031-01-01"},{"$f":"BG11","v":"2031-01-01"},"2031-01-01",{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":"2032-01-01"},{"$f":"BJ11","v":"2032-01-01"},"2032-01-01",{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":"2033-01-01"},{"$f":"BM11","v":"2033-01-01"},"2033-01-01",{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":"2034-01-01"},{"$f":"BP11","v":"2034-01-01"},"2034-01-01",{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":"2035-01-01"},{"$f":"BS11","v":"2035-01-01"},"2035-01-01",{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ20=\"\",\"\",Periods!AQ20),IF($Q$12=Lists!$U$17,IF(Periods!AQ35=\"\",\"\",Periods!AQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR20=\"\",\"\",Periods!AR20),IF($Q$12=Lists!$U$17,IF(Periods!AR35=\"\",\"\",Periods!AR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS20=\"\",\"\",Periods!AS20),IF($Q$12=Lists!$U$17,IF(Periods!AS35=\"\",\"\",Periods!AS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT20=\"\",\"\",Periods!AT20),IF($Q$12=Lists!$U$17,IF(Periods!AT35=\"\",\"\",Periods!AT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU20=\"\",\"\",Periods!AU20),IF($Q$12=Lists!$U$17,IF(Periods!AU35=\"\",\"\",Periods!AU35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV20=\"\",\"\",Periods!AV20),IF($Q$12=Lists!$U$17,IF(Periods!AV35=\"\",\"\",Periods!AV35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW20=\"\",\"\",Periods!AW20),IF($Q$12=Lists!$U$17,IF(Periods!AW35=\"\",\"\",Periods!AW35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX20=\"\",\"\",Periods!AX20),IF($Q$12=Lists!$U$17,IF(Periods!AX35=\"\",\"\",Periods!AX35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY20=\"\",\"\",Periods!AY20),IF($Q$12=Lists!$U$17,IF(Periods!AY35=\"\",\"\",Periods!AY35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ20=\"\",\"\",Periods!AZ20),IF($Q$12=Lists!$U$17,IF(Periods!AZ35=\"\",\"\",Periods!AZ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA20=\"\",\"\",Periods!BA20),IF($Q$12=Lists!$U$17,IF(Periods!BA35=\"\",\"\",Periods!BA35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB20=\"\",\"\",Periods!BB20),IF($Q$12=Lists!$U$17,IF(Periods!BB35=\"\",\"\",Periods!BB35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC20=\"\",\"\",Periods!BC20),IF($Q$12=Lists!$U$17,IF(Periods!BC35=\"\",\"\",Periods!BC35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD20=\"\",\"\",Periods!BD20),IF($Q$12=Lists!$U$17,IF(Periods!BD35=\"\",\"\",Periods!BD35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE20=\"\",\"\",Periods!BE20),IF($Q$12=Lists!$U$17,IF(Periods!BE35=\"\",\"\",Periods!BE35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF20=\"\",\"\",Periods!BF20),IF($Q$12=Lists!$U$17,IF(Periods!BF35=\"\",\"\",Periods!BF35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG20=\"\",\"\",Periods!BG20),IF($Q$12=Lists!$U$17,IF(Periods!BG35=\"\",\"\",Periods!BG35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH20=\"\",\"\",Periods!BH20),IF($Q$12=Lists!$U$17,IF(Periods!BH35=\"\",\"\",Periods!BH35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI20=\"\",\"\",Periods!BI20),IF($Q$12=Lists!$U$17,IF(Periods!BI35=\"\",\"\",Periods!BI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ20=\"\",\"\",Periods!BJ20),IF($Q$12=Lists!$U$17,IF(Periods!BJ35=\"\",\"\",Periods!BJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK20=\"\",\"\",Periods!BK20),IF($Q$12=Lists!$U$17,IF(Periods!BK35=\"\",\"\",Periods!BK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL20=\"\",\"\",Periods!BL20),IF($Q$12=Lists!$U$17,IF(Periods!BL35=\"\",\"\",Periods!BL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM20=\"\",\"\",Periods!BM20),IF($Q$12=Lists!$U$17,IF(Periods!BM35=\"\",\"\",Periods!BM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN20=\"\",\"\",Periods!BN20),IF($Q$12=Lists!$U$17,IF(Periods!BN35=\"\",\"\",Periods!BN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO20=\"\",\"\",Periods!BO20),IF($Q$12=Lists!$U$17,IF(Periods!BO35=\"\",\"\",Periods!BO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP20=\"\",\"\",Periods!BP20),IF($Q$12=Lists!$U$17,IF(Periods!BP35=\"\",\"\",Periods!BP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ20=\"\",\"\",Periods!BQ20),IF($Q$12=Lists!$U$17,IF(Periods!BQ35=\"\",\"\",Periods!BQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR20=\"\",\"\",Periods!BR20),IF($Q$12=Lists!$U$17,IF(Periods!BR35=\"\",\"\",Periods!BR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS20=\"\",\"\",Periods!BS20),IF($Q$12=Lists!$U$17,IF(Periods!BS35=\"\",\"\",Periods!BS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT20=\"\",\"\",Periods!BT20),IF($Q$12=Lists!$U$17,IF(Periods!BT35=\"\",\"\",Periods!BT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU20=\"\",\"\",Periods!BU20),IF($Q$12=Lists!$U$17,IF(Periods!BU35=\"\",\"\",Periods!BU35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV20=\"\",\"\",Periods!BV20),IF($Q$12=Lists!$U$17,IF(Periods!BV35=\"\",\"\",Periods!BV35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW20=\"\",\"\",Periods!BW20),IF($Q$12=Lists!$U$17,IF(Periods!BW35=\"\",\"\",Periods!BW35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX20=\"\",\"\",Periods!BX20),IF($Q$12=Lists!$U$17,IF(Periods!BX35=\"\",\"\",Periods!BX35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY20=\"\",\"\",Periods!BY20),IF($Q$12=Lists!$U$17,IF(Periods!BY35=\"\",\"\",Periods!BY35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ20=\"\",\"\",Periods!BZ20),IF($Q$12=Lists!$U$17,IF(Periods!BZ35=\"\",\"\",Periods!BZ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA20=\"\",\"\",Periods!CA20),IF($Q$12=Lists!$U$17,IF(Periods!CA35=\"\",\"\",Periods!CA35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB20=\"\",\"\",Periods!CB20),IF($Q$12=Lists!$U$17,IF(Periods!CB35=\"\",\"\",Periods!CB35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC20=\"\",\"\",Periods!CC20),IF($Q$12=Lists!$U$17,IF(Periods!CC35=\"\",\"\",Periods!CC35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD20=\"\",\"\",Periods!CD20),IF($Q$12=Lists!$U$17,IF(Periods!CD35=\"\",\"\",Periods!CD35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE20=\"\",\"\",Periods!CE20),IF($Q$12=Lists!$U$17,IF(Periods!CE35=\"\",\"\",Periods!CE35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF20=\"\",\"\",Periods!CF20),IF($Q$12=Lists!$U$17,IF(Periods!CF35=\"\",\"\",Periods!CF35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG20=\"\",\"\",Periods!CG20),IF($Q$12=Lists!$U$17,IF(Periods!CG35=\"\",\"\",Periods!CG35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH20=\"\",\"\",Periods!CH20),IF($Q$12=Lists!$U$17,IF(Periods!CH35=\"\",\"\",Periods!CH35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI20=\"\",\"\",Periods!CI20),IF($Q$12=Lists!$U$17,IF(Periods!CI35=\"\",\"\",Periods!CI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ20=\"\",\"\",Periods!CJ20),IF($Q$12=Lists!$U$17,IF(Periods!CJ35=\"\",\"\",Periods!CJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK20=\"\",\"\",Periods!CK20),IF($Q$12=Lists!$U$17,IF(Periods!CK35=\"\",\"\",Periods!CK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL20=\"\",\"\",Periods!CL20),IF($Q$12=Lists!$U$17,IF(Periods!CL35=\"\",\"\",Periods!CL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM20=\"\",\"\",Periods!CM20),IF($Q$12=Lists!$U$17,IF(Periods!CM35=\"\",\"\",Periods!CM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN20=\"\",\"\",Periods!CN20),IF($Q$12=Lists!$U$17,IF(Periods!CN35=\"\",\"\",Periods!CN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO20=\"\",\"\",Periods!CO20),IF($Q$12=Lists!$U$17,IF(Periods!CO35=\"\",\"\",Periods!CO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP20=\"\",\"\",Periods!CP20),IF($Q$12=Lists!$U$17,IF(Periods!CP35=\"\",\"\",Periods!CP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ20=\"\",\"\",Periods!CQ20),IF($Q$12=Lists!$U$17,IF(Periods!CQ35=\"\",\"\",Periods!CQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR20=\"\",\"\",Periods!CR20),IF($Q$12=Lists!$U$17,IF(Periods!CR35=\"\",\"\",Periods!CR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS20=\"\",\"\",Periods!CS20),IF($Q$12=Lists!$U$17,IF(Periods!CS35=\"\",\"\",Periods!CS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT20=\"\",\"\",Periods!CT20),IF($Q$12=Lists!$U$17,IF(Periods!CT35=\"\",\"\",Periods!CT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU20=\"\",\"\",Periods!CU20),IF($Q$12=Lists!$U$17,IF(Periods!CU35=\"\",\"\",Periods!CU35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"отчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2035-12-31"},"2035-12-31","2035-12-31",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2021-12-31"},"2021-12-31","2021-12-31",{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2022-12-31"},"2022-12-31","2022-12-31",{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2023-12-31"},"2023-12-31","2023-12-31",{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2024-12-31"},"2024-12-31","2024-12-31",{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2025-12-31"},{"$f":"AO12","v":"2025-12-31"},"2025-12-31",{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2026-12-31"},{"$f":"AR12","v":"2026-12-31"},"2026-12-31",{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":"2027-12-31"},{"$f":"AU12","v":"2027-12-31"},"2027-12-31",{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":"2028-12-31"},{"$f":"AX12","v":"2028-12-31"},"2028-12-31",{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":"2029-12-31"},{"$f":"BA12","v":"2029-12-31"},"2029-12-31",{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":"2030-12-31"},{"$f":"BD12","v":"2030-12-31"},"2030-12-31",{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":"2031-12-31"},{"$f":"BG12","v":"2031-12-31"},"2031-12-31",{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":"2032-12-31"},{"$f":"BJ12","v":"2032-12-31"},"2032-12-31",{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":"2033-12-31"},{"$f":"BM12","v":"2033-12-31"},"2033-12-31",{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":"2034-12-31"},{"$f":"BP12","v":"2034-12-31"},"2034-12-31",{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":"2035-12-31"},{"$f":"BS12","v":"2035-12-31"},"2035-12-31",{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ21=\"\",\"\",Periods!AQ21),IF($Q$12=Lists!$U$17,IF(Periods!AQ36=\"\",\"\",Periods!AQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR21=\"\",\"\",Periods!AR21),IF($Q$12=Lists!$U$17,IF(Periods!AR36=\"\",\"\",Periods!AR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS21=\"\",\"\",Periods!AS21),IF($Q$12=Lists!$U$17,IF(Periods!AS36=\"\",\"\",Periods!AS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT21=\"\",\"\",Periods!AT21),IF($Q$12=Lists!$U$17,IF(Periods!AT36=\"\",\"\",Periods!AT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU21=\"\",\"\",Periods!AU21),IF($Q$12=Lists!$U$17,IF(Periods!AU36=\"\",\"\",Periods!AU36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV21=\"\",\"\",Periods!AV21),IF($Q$12=Lists!$U$17,IF(Periods!AV36=\"\",\"\",Periods!AV36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW21=\"\",\"\",Periods!AW21),IF($Q$12=Lists!$U$17,IF(Periods!AW36=\"\",\"\",Periods!AW36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX21=\"\",\"\",Periods!AX21),IF($Q$12=Lists!$U$17,IF(Periods!AX36=\"\",\"\",Periods!AX36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY21=\"\",\"\",Periods!AY21),IF($Q$12=Lists!$U$17,IF(Periods!AY36=\"\",\"\",Periods!AY36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ21=\"\",\"\",Periods!AZ21),IF($Q$12=Lists!$U$17,IF(Periods!AZ36=\"\",\"\",Periods!AZ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA21=\"\",\"\",Periods!BA21),IF($Q$12=Lists!$U$17,IF(Periods!BA36=\"\",\"\",Periods!BA36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB21=\"\",\"\",Periods!BB21),IF($Q$12=Lists!$U$17,IF(Periods!BB36=\"\",\"\",Periods!BB36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC21=\"\",\"\",Periods!BC21),IF($Q$12=Lists!$U$17,IF(Periods!BC36=\"\",\"\",Periods!BC36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD21=\"\",\"\",Periods!BD21),IF($Q$12=Lists!$U$17,IF(Periods!BD36=\"\",\"\",Periods!BD36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE21=\"\",\"\",Periods!BE21),IF($Q$12=Lists!$U$17,IF(Periods!BE36=\"\",\"\",Periods!BE36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF21=\"\",\"\",Periods!BF21),IF($Q$12=Lists!$U$17,IF(Periods!BF36=\"\",\"\",Periods!BF36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG21=\"\",\"\",Periods!BG21),IF($Q$12=Lists!$U$17,IF(Periods!BG36=\"\",\"\",Periods!BG36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH21=\"\",\"\",Periods!BH21),IF($Q$12=Lists!$U$17,IF(Periods!BH36=\"\",\"\",Periods!BH36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI21=\"\",\"\",Periods!BI21),IF($Q$12=Lists!$U$17,IF(Periods!BI36=\"\",\"\",Periods!BI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ21=\"\",\"\",Periods!BJ21),IF($Q$12=Lists!$U$17,IF(Periods!BJ36=\"\",\"\",Periods!BJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK21=\"\",\"\",Periods!BK21),IF($Q$12=Lists!$U$17,IF(Periods!BK36=\"\",\"\",Periods!BK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL21=\"\",\"\",Periods!BL21),IF($Q$12=Lists!$U$17,IF(Periods!BL36=\"\",\"\",Periods!BL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM21=\"\",\"\",Periods!BM21),IF($Q$12=Lists!$U$17,IF(Periods!BM36=\"\",\"\",Periods!BM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN21=\"\",\"\",Periods!BN21),IF($Q$12=Lists!$U$17,IF(Periods!BN36=\"\",\"\",Periods!BN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO21=\"\",\"\",Periods!BO21),IF($Q$12=Lists!$U$17,IF(Periods!BO36=\"\",\"\",Periods!BO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP21=\"\",\"\",Periods!BP21),IF($Q$12=Lists!$U$17,IF(Periods!BP36=\"\",\"\",Periods!BP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ21=\"\",\"\",Periods!BQ21),IF($Q$12=Lists!$U$17,IF(Periods!BQ36=\"\",\"\",Periods!BQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR21=\"\",\"\",Periods!BR21),IF($Q$12=Lists!$U$17,IF(Periods!BR36=\"\",\"\",Periods!BR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS21=\"\",\"\",Periods!BS21),IF($Q$12=Lists!$U$17,IF(Periods!BS36=\"\",\"\",Periods!BS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT21=\"\",\"\",Periods!BT21),IF($Q$12=Lists!$U$17,IF(Periods!BT36=\"\",\"\",Periods!BT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU21=\"\",\"\",Periods!BU21),IF($Q$12=Lists!$U$17,IF(Periods!BU36=\"\",\"\",Periods!BU36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV21=\"\",\"\",Periods!BV21),IF($Q$12=Lists!$U$17,IF(Periods!BV36=\"\",\"\",Periods!BV36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW21=\"\",\"\",Periods!BW21),IF($Q$12=Lists!$U$17,IF(Periods!BW36=\"\",\"\",Periods!BW36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX21=\"\",\"\",Periods!BX21),IF($Q$12=Lists!$U$17,IF(Periods!BX36=\"\",\"\",Periods!BX36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY21=\"\",\"\",Periods!BY21),IF($Q$12=Lists!$U$17,IF(Periods!BY36=\"\",\"\",Periods!BY36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ21=\"\",\"\",Periods!BZ21),IF($Q$12=Lists!$U$17,IF(Periods!BZ36=\"\",\"\",Periods!BZ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA21=\"\",\"\",Periods!CA21),IF($Q$12=Lists!$U$17,IF(Periods!CA36=\"\",\"\",Periods!CA36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB21=\"\",\"\",Periods!CB21),IF($Q$12=Lists!$U$17,IF(Periods!CB36=\"\",\"\",Periods!CB36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC21=\"\",\"\",Periods!CC21),IF($Q$12=Lists!$U$17,IF(Periods!CC36=\"\",\"\",Periods!CC36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD21=\"\",\"\",Periods!CD21),IF($Q$12=Lists!$U$17,IF(Periods!CD36=\"\",\"\",Periods!CD36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE21=\"\",\"\",Periods!CE21),IF($Q$12=Lists!$U$17,IF(Periods!CE36=\"\",\"\",Periods!CE36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF21=\"\",\"\",Periods!CF21),IF($Q$12=Lists!$U$17,IF(Periods!CF36=\"\",\"\",Periods!CF36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG21=\"\",\"\",Periods!CG21),IF($Q$12=Lists!$U$17,IF(Periods!CG36=\"\",\"\",Periods!CG36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH21=\"\",\"\",Periods!CH21),IF($Q$12=Lists!$U$17,IF(Periods!CH36=\"\",\"\",Periods!CH36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI21=\"\",\"\",Periods!CI21),IF($Q$12=Lists!$U$17,IF(Periods!CI36=\"\",\"\",Periods!CI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ21=\"\",\"\",Periods!CJ21),IF($Q$12=Lists!$U$17,IF(Periods!CJ36=\"\",\"\",Periods!CJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK21=\"\",\"\",Periods!CK21),IF($Q$12=Lists!$U$17,IF(Periods!CK36=\"\",\"\",Periods!CK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL21=\"\",\"\",Periods!CL21),IF($Q$12=Lists!$U$17,IF(Periods!CL36=\"\",\"\",Periods!CL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM21=\"\",\"\",Periods!CM21),IF($Q$12=Lists!$U$17,IF(Periods!CM36=\"\",\"\",Periods!CM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN21=\"\",\"\",Periods!CN21),IF($Q$12=Lists!$U$17,IF(Periods!CN36=\"\",\"\",Periods!CN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO21=\"\",\"\",Periods!CO21),IF($Q$12=Lists!$U$17,IF(Periods!CO36=\"\",\"\",Periods!CO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP21=\"\",\"\",Periods!CP21),IF($Q$12=Lists!$U$17,IF(Periods!CP36=\"\",\"\",Periods!CP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ21=\"\",\"\",Periods!CQ21),IF($Q$12=Lists!$U$17,IF(Periods!CQ36=\"\",\"\",Periods!CQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR21=\"\",\"\",Periods!CR21),IF($Q$12=Lists!$U$17,IF(Periods!CR36=\"\",\"\",Periods!CR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS21=\"\",\"\",Periods!CS21),IF($Q$12=Lists!$U$17,IF(Periods!CS36=\"\",\"\",Periods!CS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT21=\"\",\"\",Periods!CT21),IF($Q$12=Lists!$U$17,IF(Periods!CT36=\"\",\"\",Periods!CT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU21=\"\",\"\",Periods!CU21),IF($Q$12=Lists!$U$17,IF(Periods!CU36=\"\",\"\",Periods!CU36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,null,null,null,null,null,null,null,"итого","итого","итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"1 год"},"1 год","1 год",{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2 год"},"2 год","2 год",{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"3 год"},"3 год","3 год",{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"4 год"},"4 год","4 год",{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"5 год"},{"$f":"AO13","v":"5 год"},"5 год",{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"6 год"},{"$f":"AR13","v":"6 год"},"6 год",{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":"7 год"},{"$f":"AU13","v":"7 год"},"7 год",{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":"8 год"},{"$f":"AX13","v":"8 год"},"8 год",{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":"9 год"},{"$f":"BA13","v":"9 год"},"9 год",{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":"10 год"},{"$f":"BD13","v":"10 год"},"10 год",{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":"11 год"},{"$f":"BG13","v":"11 год"},"11 год",{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":"12 год"},{"$f":"BJ13","v":"12 год"},"12 год",{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":"13 год"},{"$f":"BM13","v":"13 год"},"13 год",{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":"14 год"},{"$f":"BP13","v":"14 год"},"14 год",{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":"15 год"},{"$f":"BS13","v":"15 год"},"15 год",{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ22=\"\",\"\",Periods!AQ22),IF($Q$12=Lists!$U$17,IF(Periods!AQ37=\"\",\"\",Periods!AQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR22=\"\",\"\",Periods!AR22),IF($Q$12=Lists!$U$17,IF(Periods!AR37=\"\",\"\",Periods!AR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS22=\"\",\"\",Periods!AS22),IF($Q$12=Lists!$U$17,IF(Periods!AS37=\"\",\"\",Periods!AS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT22=\"\",\"\",Periods!AT22),IF($Q$12=Lists!$U$17,IF(Periods!AT37=\"\",\"\",Periods!AT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU22=\"\",\"\",Periods!AU22),IF($Q$12=Lists!$U$17,IF(Periods!AU37=\"\",\"\",Periods!AU37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV22=\"\",\"\",Periods!AV22),IF($Q$12=Lists!$U$17,IF(Periods!AV37=\"\",\"\",Periods!AV37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW22=\"\",\"\",Periods!AW22),IF($Q$12=Lists!$U$17,IF(Periods!AW37=\"\",\"\",Periods!AW37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX22=\"\",\"\",Periods!AX22),IF($Q$12=Lists!$U$17,IF(Periods!AX37=\"\",\"\",Periods!AX37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY22=\"\",\"\",Periods!AY22),IF($Q$12=Lists!$U$17,IF(Periods!AY37=\"\",\"\",Periods!AY37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ22=\"\",\"\",Periods!AZ22),IF($Q$12=Lists!$U$17,IF(Periods!AZ37=\"\",\"\",Periods!AZ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA22=\"\",\"\",Periods!BA22),IF($Q$12=Lists!$U$17,IF(Periods!BA37=\"\",\"\",Periods!BA37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB22=\"\",\"\",Periods!BB22),IF($Q$12=Lists!$U$17,IF(Periods!BB37=\"\",\"\",Periods!BB37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC22=\"\",\"\",Periods!BC22),IF($Q$12=Lists!$U$17,IF(Periods!BC37=\"\",\"\",Periods!BC37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD22=\"\",\"\",Periods!BD22),IF($Q$12=Lists!$U$17,IF(Periods!BD37=\"\",\"\",Periods!BD37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE22=\"\",\"\",Periods!BE22),IF($Q$12=Lists!$U$17,IF(Periods!BE37=\"\",\"\",Periods!BE37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF22=\"\",\"\",Periods!BF22),IF($Q$12=Lists!$U$17,IF(Periods!BF37=\"\",\"\",Periods!BF37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG22=\"\",\"\",Periods!BG22),IF($Q$12=Lists!$U$17,IF(Periods!BG37=\"\",\"\",Periods!BG37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH22=\"\",\"\",Periods!BH22),IF($Q$12=Lists!$U$17,IF(Periods!BH37=\"\",\"\",Periods!BH37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI22=\"\",\"\",Periods!BI22),IF($Q$12=Lists!$U$17,IF(Periods!BI37=\"\",\"\",Periods!BI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ22=\"\",\"\",Periods!BJ22),IF($Q$12=Lists!$U$17,IF(Periods!BJ37=\"\",\"\",Periods!BJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK22=\"\",\"\",Periods!BK22),IF($Q$12=Lists!$U$17,IF(Periods!BK37=\"\",\"\",Periods!BK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL22=\"\",\"\",Periods!BL22),IF($Q$12=Lists!$U$17,IF(Periods!BL37=\"\",\"\",Periods!BL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM22=\"\",\"\",Periods!BM22),IF($Q$12=Lists!$U$17,IF(Periods!BM37=\"\",\"\",Periods!BM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN22=\"\",\"\",Periods!BN22),IF($Q$12=Lists!$U$17,IF(Periods!BN37=\"\",\"\",Periods!BN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO22=\"\",\"\",Periods!BO22),IF($Q$12=Lists!$U$17,IF(Periods!BO37=\"\",\"\",Periods!BO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP22=\"\",\"\",Periods!BP22),IF($Q$12=Lists!$U$17,IF(Periods!BP37=\"\",\"\",Periods!BP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ22=\"\",\"\",Periods!BQ22),IF($Q$12=Lists!$U$17,IF(Periods!BQ37=\"\",\"\",Periods!BQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR22=\"\",\"\",Periods!BR22),IF($Q$12=Lists!$U$17,IF(Periods!BR37=\"\",\"\",Periods!BR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS22=\"\",\"\",Periods!BS22),IF($Q$12=Lists!$U$17,IF(Periods!BS37=\"\",\"\",Periods!BS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT22=\"\",\"\",Periods!BT22),IF($Q$12=Lists!$U$17,IF(Periods!BT37=\"\",\"\",Periods!BT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU22=\"\",\"\",Periods!BU22),IF($Q$12=Lists!$U$17,IF(Periods!BU37=\"\",\"\",Periods!BU37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV22=\"\",\"\",Periods!BV22),IF($Q$12=Lists!$U$17,IF(Periods!BV37=\"\",\"\",Periods!BV37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW22=\"\",\"\",Periods!BW22),IF($Q$12=Lists!$U$17,IF(Periods!BW37=\"\",\"\",Periods!BW37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX22=\"\",\"\",Periods!BX22),IF($Q$12=Lists!$U$17,IF(Periods!BX37=\"\",\"\",Periods!BX37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY22=\"\",\"\",Periods!BY22),IF($Q$12=Lists!$U$17,IF(Periods!BY37=\"\",\"\",Periods!BY37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ22=\"\",\"\",Periods!BZ22),IF($Q$12=Lists!$U$17,IF(Periods!BZ37=\"\",\"\",Periods!BZ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA22=\"\",\"\",Periods!CA22),IF($Q$12=Lists!$U$17,IF(Periods!CA37=\"\",\"\",Periods!CA37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB22=\"\",\"\",Periods!CB22),IF($Q$12=Lists!$U$17,IF(Periods!CB37=\"\",\"\",Periods!CB37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC22=\"\",\"\",Periods!CC22),IF($Q$12=Lists!$U$17,IF(Periods!CC37=\"\",\"\",Periods!CC37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD22=\"\",\"\",Periods!CD22),IF($Q$12=Lists!$U$17,IF(Periods!CD37=\"\",\"\",Periods!CD37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE22=\"\",\"\",Periods!CE22),IF($Q$12=Lists!$U$17,IF(Periods!CE37=\"\",\"\",Periods!CE37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF22=\"\",\"\",Periods!CF22),IF($Q$12=Lists!$U$17,IF(Periods!CF37=\"\",\"\",Periods!CF37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG22=\"\",\"\",Periods!CG22),IF($Q$12=Lists!$U$17,IF(Periods!CG37=\"\",\"\",Periods!CG37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH22=\"\",\"\",Periods!CH22),IF($Q$12=Lists!$U$17,IF(Periods!CH37=\"\",\"\",Periods!CH37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI22=\"\",\"\",Periods!CI22),IF($Q$12=Lists!$U$17,IF(Periods!CI37=\"\",\"\",Periods!CI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ22=\"\",\"\",Periods!CJ22),IF($Q$12=Lists!$U$17,IF(Periods!CJ37=\"\",\"\",Periods!CJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK22=\"\",\"\",Periods!CK22),IF($Q$12=Lists!$U$17,IF(Periods!CK37=\"\",\"\",Periods!CK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL22=\"\",\"\",Periods!CL22),IF($Q$12=Lists!$U$17,IF(Periods!CL37=\"\",\"\",Periods!CL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM22=\"\",\"\",Periods!CM22),IF($Q$12=Lists!$U$17,IF(Periods!CM37=\"\",\"\",Periods!CM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN22=\"\",\"\",Periods!CN22),IF($Q$12=Lists!$U$17,IF(Periods!CN37=\"\",\"\",Periods!CN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO22=\"\",\"\",Periods!CO22),IF($Q$12=Lists!$U$17,IF(Periods!CO37=\"\",\"\",Periods!CO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP22=\"\",\"\",Periods!CP22),IF($Q$12=Lists!$U$17,IF(Periods!CP37=\"\",\"\",Periods!CP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ22=\"\",\"\",Periods!CQ22),IF($Q$12=Lists!$U$17,IF(Periods!CQ37=\"\",\"\",Periods!CQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR22=\"\",\"\",Periods!CR22),IF($Q$12=Lists!$U$17,IF(Periods!CR37=\"\",\"\",Periods!CR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS22=\"\",\"\",Periods!CS22),IF($Q$12=Lists!$U$17,IF(Periods!CS37=\"\",\"\",Periods!CS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT22=\"\",\"\",Periods!CT22),IF($Q$12=Lists!$U$17,IF(Periods!CT37=\"\",\"\",Periods!CT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU22=\"\",\"\",Periods!CU22),IF($Q$12=Lists!$U$17,IF(Periods!CU37=\"\",\"\",Periods!CU37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$W14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99195)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99195)","v":0},{"$f":"SUM(T$15:T$99195)","v":0},null,null,null,{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$18","v":"Факт"},{"$f":"Y14&\"/\"&X14&\"%\"","v":"Факт/План%"},null,null,{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$18","v":"Факт"},{"$f":"AD14&\"/\"&AC14&\"%\"","v":"Факт/План%"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$18","v":"Факт"},{"$f":"AG14&\"/\"&AF14&\"%\"","v":"Факт/План%"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$18","v":"Факт"},{"$f":"AJ14&\"/\"&AI14&\"%\"","v":"Факт/План%"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$18","v":"Факт"},{"$f":"AM14&\"/\"&AL14&\"%\"","v":"Факт/План%"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$18","v":"Факт"},{"$f":"AP14&\"/\"&AO14&\"%\"","v":"Факт/План%"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$18","v":"Факт"},{"$f":"AS14&\"/\"&AR14&\"%\"","v":"Факт/План%"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$18","v":"Факт"},{"$f":"AV14&\"/\"&AU14&\"%\"","v":"Факт/План%"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$18","v":"Факт"},{"$f":"AY14&\"/\"&AX14&\"%\"","v":"Факт/План%"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$18","v":"Факт"},{"$f":"BB14&\"/\"&BA14&\"%\"","v":"Факт/План%"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$18","v":"Факт"},{"$f":"BE14&\"/\"&BD14&\"%\"","v":"Факт/План%"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$18","v":"Факт"},{"$f":"BH14&\"/\"&BG14&\"%\"","v":"Факт/План%"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$18","v":"Факт"},{"$f":"BK14&\"/\"&BJ14&\"%\"","v":"Факт/План%"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$18","v":"Факт"},{"$f":"BN14&\"/\"&BM14&\"%\"","v":"Факт/План%"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$18","v":"Факт"},{"$f":"BQ14&\"/\"&BP14&\"%\"","v":"Факт/План%"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$18","v":"Факт"},{"$f":"BT14&\"/\"&BS14&\"%\"","v":"Факт/План%"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[{"$f":"ROW()","v":16},null,null,null,null,null,null,{"$f":"Items!$BO$16","v":"Выручка"},null,null,null,null,{"$f":"Sales!$M$91","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"PLplan!X16","v":208333.33333333334},{"$f":"PLfact!X16","v":187500},{"$f":"IF(IF(X16=0,0,Y16/X16)=0,\"\",IF(X16=0,0,Y16/X16))","v":0.89999999999999991},null,null,{"$f":"PLplan!AA16","v":208333.33333333334},{"$f":"PLfact!AA16","v":187500},{"$f":"IF(IF(AC16=0,0,AD16/AC16)=0,\"\",IF(AC16=0,0,AD16/AC16))","v":0.89999999999999991},{"$f":"PLplan!AB16","v":0},{"$f":"PLfact!AB16","v":0},{"$f":"IF(IF(AF16=0,0,AG16/AF16)=0,\"\",IF(AF16=0,0,AG16/AF16))","v":""},{"$f":"PLplan!AC16","v":0},{"$f":"PLfact!AC16","v":0},{"$f":"IF(IF(AI16=0,0,AJ16/AI16)=0,\"\",IF(AI16=0,0,AJ16/AI16))","v":""},{"$f":"PLplan!AD16","v":0},{"$f":"PLfact!AD16","v":0},{"$f":"IF(IF(AL16=0,0,AM16/AL16)=0,\"\",IF(AL16=0,0,AM16/AL16))","v":""},{"$f":"PLplan!AE16","v":0},{"$f":"PLfact!AE16","v":0},{"$f":"IF(IF(AO16=0,0,AP16/AO16)=0,\"\",IF(AO16=0,0,AP16/AO16))","v":""},{"$f":"PLplan!AF16","v":0},{"$f":"PLfact!AF16","v":0},{"$f":"IF(IF(AR16=0,0,AS16/AR16)=0,\"\",IF(AR16=0,0,AS16/AR16))","v":""},{"$f":"PLplan!AG16","v":0},{"$f":"PLfact!AG16","v":0},{"$f":"IF(IF(AU16=0,0,AV16/AU16)=0,\"\",IF(AU16=0,0,AV16/AU16))","v":""},{"$f":"PLplan!AH16","v":0},{"$f":"PLfact!AH16","v":0},{"$f":"IF(IF(AX16=0,0,AY16/AX16)=0,\"\",IF(AX16=0,0,AY16/AX16))","v":""},{"$f":"PLplan!AI16","v":0},{"$f":"PLfact!AI16","v":0},{"$f":"IF(IF(BA16=0,0,BB16/BA16)=0,\"\",IF(BA16=0,0,BB16/BA16))","v":""},{"$f":"PLplan!AJ16","v":0},{"$f":"PLfact!AJ16","v":0},{"$f":"IF(IF(BD16=0,0,BE16/BD16)=0,\"\",IF(BD16=0,0,BE16/BD16))","v":""},{"$f":"PLplan!AK16","v":0},{"$f":"PLfact!AK16","v":0},{"$f":"IF(IF(BG16=0,0,BH16/BG16)=0,\"\",IF(BG16=0,0,BH16/BG16))","v":""},{"$f":"PLplan!AL16","v":0},{"$f":"PLfact!AL16","v":0},{"$f":"IF(IF(BJ16=0,0,BK16/BJ16)=0,\"\",IF(BJ16=0,0,BK16/BJ16))","v":""},{"$f":"PLplan!AM16","v":0},{"$f":"PLfact!AM16","v":0},{"$f":"IF(IF(BM16=0,0,BN16/BM16)=0,\"\",IF(BM16=0,0,BN16/BM16))","v":""},{"$f":"PLplan!AN16","v":0},{"$f":"PLfact!AN16","v":0},{"$f":"IF(IF(BP16=0,0,BQ16/BP16)=0,\"\",IF(BP16=0,0,BQ16/BP16))","v":""},{"$f":"PLplan!AO16","v":0},{"$f":"PLfact!AO16","v":0},{"$f":"IF(IF(BS16=0,0,BT16/BS16)=0,\"\",IF(BS16=0,0,BT16/BS16))","v":""},{"$f":"PLplan!AP16","v":0},{"$f":"PLplan!AQ16","v":0},{"$f":"PLplan!AR16","v":0},{"$f":"PLplan!AS16","v":0},{"$f":"PLplan!AT16","v":0},{"$f":"PLplan!AU16","v":0},{"$f":"PLplan!AV16","v":0},{"$f":"PLplan!AW16","v":0},{"$f":"PLplan!AX16","v":0},{"$f":"PLplan!AY16","v":0},{"$f":"PLplan!AZ16","v":0},{"$f":"PLplan!BA16","v":0},{"$f":"PLplan!BB16","v":0},{"$f":"PLplan!BC16","v":0},{"$f":"PLplan!BD16","v":0},{"$f":"PLplan!BE16","v":0},{"$f":"PLplan!BF16","v":0},{"$f":"PLplan!BG16","v":0},{"$f":"PLplan!BH16","v":0},{"$f":"PLplan!BI16","v":0},{"$f":"PLplan!BJ16","v":0},{"$f":"PLplan!BK16","v":0},{"$f":"PLplan!BL16","v":0},{"$f":"PLplan!BM16","v":0},{"$f":"PLplan!BN16","v":0},{"$f":"PLplan!BO16","v":0},{"$f":"PLplan!BP16","v":0},{"$f":"PLplan!BQ16","v":0},{"$f":"PLplan!BR16","v":0},{"$f":"PLplan!BS16","v":0},{"$f":"PLplan!BT16","v":0},{"$f":"PLplan!BU16","v":0},{"$f":"PLplan!BV16","v":0},{"$f":"PLplan!BW16","v":0},{"$f":"PLplan!BX16","v":0},{"$f":"PLplan!BY16","v":0},{"$f":"PLplan!BZ16","v":0},{"$f":"PLplan!CA16","v":0},{"$f":"PLplan!CB16","v":0},{"$f":"PLplan!CC16","v":0},{"$f":"PLplan!CD16","v":0},{"$f":"PLplan!CE16","v":0},{"$f":"PLplan!CF16","v":0},{"$f":"PLplan!CG16","v":0},{"$f":"PLplan!CH16","v":0},{"$f":"PLplan!CI16","v":0},{"$f":"PLplan!CJ16","v":0},{"$f":"PLplan!CK16","v":0},{"$f":"PLplan!CL16","v":0},{"$f":"PLplan!CM16","v":0},{"$f":"PLplan!CN16","v":0},{"$f":"PLplan!CO16","v":0},{"$f":"PLplan!CP16","v":0},{"$f":"PLplan!CQ16","v":0},{"$f":"PLplan!CR16","v":0},{"$f":"PLplan!CS16","v":0},{"$f":"PLplan!CT16","v":0},{"$f":"PLplan!CU16","v":0}]
[{"$f":"ROW()","v":17},null,null,null,null,null,null,{"$f":"H16","v":"Выручка"},{"$f":"Lists!$AM$16","v":"Продукт-1"},null,null,1,{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"PLplan!X17","v":208333.33333333334},{"$f":"PLfact!X17","v":187500},{"$f":"IF(IF(X17=0,0,Y17/X17)=0,\"\",IF(X17=0,0,Y17/X17))","v":0.89999999999999991},null,null,{"$f":"PLplan!AA17","v":208333.33333333334},{"$f":"PLfact!AA17","v":187500},{"$f":"IF(IF(AC17=0,0,AD17/AC17)=0,\"\",IF(AC17=0,0,AD17/AC17))","v":0.89999999999999991},{"$f":"PLplan!AB17","v":0},{"$f":"PLfact!AB17","v":0},{"$f":"IF(IF(AF17=0,0,AG17/AF17)=0,\"\",IF(AF17=0,0,AG17/AF17))","v":""},{"$f":"PLplan!AC17","v":0},{"$f":"PLfact!AC17","v":0},{"$f":"IF(IF(AI17=0,0,AJ17/AI17)=0,\"\",IF(AI17=0,0,AJ17/AI17))","v":""},{"$f":"PLplan!AD17","v":0},{"$f":"PLfact!AD17","v":0},{"$f":"IF(IF(AL17=0,0,AM17/AL17)=0,\"\",IF(AL17=0,0,AM17/AL17))","v":""},{"$f":"PLplan!AE17","v":0},{"$f":"PLfact!AE17","v":0},{"$f":"IF(IF(AO17=0,0,AP17/AO17)=0,\"\",IF(AO17=0,0,AP17/AO17))","v":""},{"$f":"PLplan!AF17","v":0},{"$f":"PLfact!AF17","v":0},{"$f":"IF(IF(AR17=0,0,AS17/AR17)=0,\"\",IF(AR17=0,0,AS17/AR17))","v":""},{"$f":"PLplan!AG17","v":0},{"$f":"PLfact!AG17","v":0},{"$f":"IF(IF(AU17=0,0,AV17/AU17)=0,\"\",IF(AU17=0,0,AV17/AU17))","v":""},{"$f":"PLplan!AH17","v":0},{"$f":"PLfact!AH17","v":0},{"$f":"IF(IF(AX17=0,0,AY17/AX17)=0,\"\",IF(AX17=0,0,AY17/AX17))","v":""},{"$f":"PLplan!AI17","v":0},{"$f":"PLfact!AI17","v":0},{"$f":"IF(IF(BA17=0,0,BB17/BA17)=0,\"\",IF(BA17=0,0,BB17/BA17))","v":""},{"$f":"PLplan!AJ17","v":0},{"$f":"PLfact!AJ17","v":0},{"$f":"IF(IF(BD17=0,0,BE17/BD17)=0,\"\",IF(BD17=0,0,BE17/BD17))","v":""},{"$f":"PLplan!AK17","v":0},{"$f":"PLfact!AK17","v":0},{"$f":"IF(IF(BG17=0,0,BH17/BG17)=0,\"\",IF(BG17=0,0,BH17/BG17))","v":""},{"$f":"PLplan!AL17","v":0},{"$f":"PLfact!AL17","v":0},{"$f":"IF(IF(BJ17=0,0,BK17/BJ17)=0,\"\",IF(BJ17=0,0,BK17/BJ17))","v":""},{"$f":"PLplan!AM17","v":0},{"$f":"PLfact!AM17","v":0},{"$f":"IF(IF(BM17=0,0,BN17/BM17)=0,\"\",IF(BM17=0,0,BN17/BM17))","v":""},{"$f":"PLplan!AN17","v":0},{"$f":"PLfact!AN17","v":0},{"$f":"IF(IF(BP17=0,0,BQ17/BP17)=0,\"\",IF(BP17=0,0,BQ17/BP17))","v":""},{"$f":"PLplan!AO17","v":0},{"$f":"PLfact!AO17","v":0},{"$f":"IF(IF(BS17=0,0,BT17/BS17)=0,\"\",IF(BS17=0,0,BT17/BS17))","v":""},{"$f":"PLplan!AP17","v":0},{"$f":"PLplan!AQ17","v":0},{"$f":"PLplan!AR17","v":0},{"$f":"PLplan!AS17","v":0},{"$f":"PLplan!AT17","v":0},{"$f":"PLplan!AU17","v":0},{"$f":"PLplan!AV17","v":0},{"$f":"PLplan!AW17","v":0},{"$f":"PLplan!AX17","v":0},{"$f":"PLplan!AY17","v":0},{"$f":"PLplan!AZ17","v":0},{"$f":"PLplan!BA17","v":0},{"$f":"PLplan!BB17","v":0},{"$f":"PLplan!BC17","v":0},{"$f":"PLplan!BD17","v":0},{"$f":"PLplan!BE17","v":0},{"$f":"PLplan!BF17","v":0},{"$f":"PLplan!BG17","v":0},{"$f":"PLplan!BH17","v":0},{"$f":"PLplan!BI17","v":0},{"$f":"PLplan!BJ17","v":0},{"$f":"PLplan!BK17","v":0},{"$f":"PLplan!BL17","v":0},{"$f":"PLplan!BM17","v":0},{"$f":"PLplan!BN17","v":0},{"$f":"PLplan!BO17","v":0},{"$f":"PLplan!BP17","v":0},{"$f":"PLplan!BQ17","v":0},{"$f":"PLplan!BR17","v":0},{"$f":"PLplan!BS17","v":0},{"$f":"PLplan!BT17","v":0},{"$f":"PLplan!BU17","v":0},{"$f":"PLplan!BV17","v":0},{"$f":"PLplan!BW17","v":0},{"$f":"PLplan!BX17","v":0},{"$f":"PLplan!BY17","v":0},{"$f":"PLplan!BZ17","v":0},{"$f":"PLplan!CA17","v":0},{"$f":"PLplan!CB17","v":0},{"$f":"PLplan!CC17","v":0},{"$f":"PLplan!CD17","v":0},{"$f":"PLplan!CE17","v":0},{"$f":"PLplan!CF17","v":0},{"$f":"PLplan!CG17","v":0},{"$f":"PLplan!CH17","v":0},{"$f":"PLplan!CI17","v":0},{"$f":"PLplan!CJ17","v":0},{"$f":"PLplan!CK17","v":0},{"$f":"PLplan!CL17","v":0},{"$f":"PLplan!CM17","v":0},{"$f":"PLplan!CN17","v":0},{"$f":"PLplan!CO17","v":0},{"$f":"PLplan!CP17","v":0},{"$f":"PLplan!CQ17","v":0},{"$f":"PLplan!CR17","v":0},{"$f":"PLplan!CS17","v":0},{"$f":"PLplan!CT17","v":0},{"$f":"PLplan!CU17","v":0}]
[{"$f":"ROW()","v":18},null,null,null,null,null,null,{"$f":"H16","v":"Выручка"},{"$f":"Lists!$AM$17","v":"Продукт-2"},null,null,{"$f":"L17+1","v":2},{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"PLplan!X18","v":0},{"$f":"PLfact!X18","v":0},"",null,null,{"$f":"PLplan!AA18","v":0},{"$f":"PLfact!AA18","v":0},"",{"$f":"PLplan!AB18","v":0},{"$f":"PLfact!AB18","v":0},"",{"$f":"PLplan!AC18","v":0},{"$f":"PLfact!AC18","v":0},"",{"$f":"PLplan!AD18","v":0},{"$f":"PLfact!AD18","v":0},"",{"$f":"PLplan!AE18","v":0},{"$f":"PLfact!AE18","v":0},"",{"$f":"PLplan!AF18","v":0},{"$f":"PLfact!AF18","v":0},"",{"$f":"PLplan!AG18","v":0},{"$f":"PLfact!AG18","v":0},"",{"$f":"PLplan!AH18","v":0},{"$f":"PLfact!AH18","v":0},"",{"$f":"PLplan!AI18","v":0},{"$f":"PLfact!AI18","v":0},"",{"$f":"PLplan!AJ18","v":0},{"$f":"PLfact!AJ18","v":0},"",{"$f":"PLplan!AK18","v":0},{"$f":"PLfact!AK18","v":0},"",{"$f":"PLplan!AL18","v":0},{"$f":"PLfact!AL18","v":0},"",{"$f":"PLplan!AM18","v":0},{"$f":"PLfact!AM18","v":0},"",{"$f":"PLplan!AN18","v":0},{"$f":"PLfact!AN18","v":0},"",{"$f":"PLplan!AO18","v":0},{"$f":"PLfact!AO18","v":0},"",{"$f":"PLplan!AP18","v":0},{"$f":"PLplan!AQ18","v":0},{"$f":"PLplan!AR18","v":0},{"$f":"PLplan!AS18","v":0},{"$f":"PLplan!AT18","v":0},{"$f":"PLplan!AU18","v":0},{"$f":"PLplan!AV18","v":0},{"$f":"PLplan!AW18","v":0},{"$f":"PLplan!AX18","v":0},{"$f":"PLplan!AY18","v":0},{"$f":"PLplan!AZ18","v":0},{"$f":"PLplan!BA18","v":0},{"$f":"PLplan!BB18","v":0},{"$f":"PLplan!BC18","v":0},{"$f":"PLplan!BD18","v":0},{"$f":"PLplan!BE18","v":0},{"$f":"PLplan!BF18","v":0},{"$f":"PLplan!BG18","v":0},{"$f":"PLplan!BH18","v":0},{"$f":"PLplan!BI18","v":0},{"$f":"PLplan!BJ18","v":0},{"$f":"PLplan!BK18","v":0},{"$f":"PLplan!BL18","v":0},{"$f":"PLplan!BM18","v":0},{"$f":"PLplan!BN18","v":0},{"$f":"PLplan!BO18","v":0},{"$f":"PLplan!BP18","v":0},{"$f":"PLplan!BQ18","v":0},{"$f":"PLplan!BR18","v":0},{"$f":"PLplan!BS18","v":0},{"$f":"PLplan!BT18","v":0},{"$f":"PLplan!BU18","v":0},{"$f":"PLplan!BV18","v":0},{"$f":"PLplan!BW18","v":0},{"$f":"PLplan!BX18","v":0},{"$f":"PLplan!BY18","v":0},{"$f":"PLplan!BZ18","v":0},{"$f":"PLplan!CA18","v":0},{"$f":"PLplan!CB18","v":0},{"$f":"PLplan!CC18","v":0},{"$f":"PLplan!CD18","v":0},{"$f":"PLplan!CE18","v":0},{"$f":"PLplan!CF18","v":0},{"$f":"PLplan!CG18","v":0},{"$f":"PLplan!CH18","v":0},{"$f":"PLplan!CI18","v":0},{"$f":"PLplan!CJ18","v":0},{"$f":"PLplan!CK18","v":0},{"$f":"PLplan!CL18","v":0},{"$f":"PLplan!CM18","v":0},{"$f":"PLplan!CN18","v":0},{"$f":"PLplan!CO18","v":0},{"$f":"PLplan!CP18","v":0},{"$f":"PLplan!CQ18","v":0},{"$f":"PLplan!CR18","v":0},{"$f":"PLplan!CS18","v":0},{"$f":"PLplan!CT18","v":0},{"$f":"PLplan!CU18","v":0}]
[{"$f":"ROW()","v":19},null,null,null,null,null,null,{"$f":"H16","v":"Выручка"},{"$f":"Lists!$AM$18","v":"Продукт-3"},null,null,{"$f":"L18+1","v":3},{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"PLplan!X19","v":0},{"$f":"PLfact!X19","v":0},"",null,null,{"$f":"PLplan!AA19","v":0},{"$f":"PLfact!AA19","v":0},"",{"$f":"PLplan!AB19","v":0},{"$f":"PLfact!AB19","v":0},"",{"$f":"PLplan!AC19","v":0},{"$f":"PLfact!AC19","v":0},"",{"$f":"PLplan!AD19","v":0},{"$f":"PLfact!AD19","v":0},"",{"$f":"PLplan!AE19","v":0},{"$f":"PLfact!AE19","v":0},"",{"$f":"PLplan!AF19","v":0},{"$f":"PLfact!AF19","v":0},"",{"$f":"PLplan!AG19","v":0},{"$f":"PLfact!AG19","v":0},"",{"$f":"PLplan!AH19","v":0},{"$f":"PLfact!AH19","v":0},"",{"$f":"PLplan!AI19","v":0},{"$f":"PLfact!AI19","v":0},"",{"$f":"PLplan!AJ19","v":0},{"$f":"PLfact!AJ19","v":0},"",{"$f":"PLplan!AK19","v":0},{"$f":"PLfact!AK19","v":0},"",{"$f":"PLplan!AL19","v":0},{"$f":"PLfact!AL19","v":0},"",{"$f":"PLplan!AM19","v":0},{"$f":"PLfact!AM19","v":0},"",{"$f":"PLplan!AN19","v":0},{"$f":"PLfact!AN19","v":0},"",{"$f":"PLplan!AO19","v":0},{"$f":"PLfact!AO19","v":0},"",{"$f":"PLplan!AP19","v":0},{"$f":"PLplan!AQ19","v":0},{"$f":"PLplan!AR19","v":0},{"$f":"PLplan!AS19","v":0},{"$f":"PLplan!AT19","v":0},{"$f":"PLplan!AU19","v":0},{"$f":"PLplan!AV19","v":0},{"$f":"PLplan!AW19","v":0},{"$f":"PLplan!AX19","v":0},{"$f":"PLplan!AY19","v":0},{"$f":"PLplan!AZ19","v":0},{"$f":"PLplan!BA19","v":0},{"$f":"PLplan!BB19","v":0},{"$f":"PLplan!BC19","v":0},{"$f":"PLplan!BD19","v":0},{"$f":"PLplan!BE19","v":0},{"$f":"PLplan!BF19","v":0},{"$f":"PLplan!BG19","v":0},{"$f":"PLplan!BH19","v":0},{"$f":"PLplan!BI19","v":0},{"$f":"PLplan!BJ19","v":0},{"$f":"PLplan!BK19","v":0},{"$f":"PLplan!BL19","v":0},{"$f":"PLplan!BM19","v":0},{"$f":"PLplan!BN19","v":0},{"$f":"PLplan!BO19","v":0},{"$f":"PLplan!BP19","v":0},{"$f":"PLplan!BQ19","v":0},{"$f":"PLplan!BR19","v":0},{"$f":"PLplan!BS19","v":0},{"$f":"PLplan!BT19","v":0},{"$f":"PLplan!BU19","v":0},{"$f":"PLplan!BV19","v":0},{"$f":"PLplan!BW19","v":0},{"$f":"PLplan!BX19","v":0},{"$f":"PLplan!BY19","v":0},{"$f":"PLplan!BZ19","v":0},{"$f":"PLplan!CA19","v":0},{"$f":"PLplan!CB19","v":0},{"$f":"PLplan!CC19","v":0},{"$f":"PLplan!CD19","v":0},{"$f":"PLplan!CE19","v":0},{"$f":"PLplan!CF19","v":0},{"$f":"PLplan!CG19","v":0},{"$f":"PLplan!CH19","v":0},{"$f":"PLplan!CI19","v":0},{"$f":"PLplan!CJ19","v":0},{"$f":"PLplan!CK19","v":0},{"$f":"PLplan!CL19","v":0},{"$f":"PLplan!CM19","v":0},{"$f":"PLplan!CN19","v":0},{"$f":"PLplan!CO19","v":0},{"$f":"PLplan!CP19","v":0},{"$f":"PLplan!CQ19","v":0},{"$f":"PLplan!CR19","v":0},{"$f":"PLplan!CS19","v":0},{"$f":"PLplan!CT19","v":0},{"$f":"PLplan!CU19","v":0}]
[{"$f":"ROW()","v":20},null,null,null,null,null,null,null,null,null,null,"пустая строка",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PLplan!X20","v":0},{"$f":"PLfact!X20","v":0},"",null,null,{"$f":"PLplan!AA20","v":0},{"$f":"PLfact!AA20","v":0},"",{"$f":"PLplan!AB20","v":0},{"$f":"PLfact!AB20","v":0},"",{"$f":"PLplan!AC20","v":0},{"$f":"PLfact!AC20","v":0},"",{"$f":"PLplan!AD20","v":0},{"$f":"PLfact!AD20","v":0},"",{"$f":"PLplan!AE20","v":0},{"$f":"PLfact!AE20","v":0},"",{"$f":"PLplan!AF20","v":0},{"$f":"PLfact!AF20","v":0},"",{"$f":"PLplan!AG20","v":0},{"$f":"PLfact!AG20","v":0},"",{"$f":"PLplan!AH20","v":0},{"$f":"PLfact!AH20","v":0},"",{"$f":"PLplan!AI20","v":0},{"$f":"PLfact!AI20","v":0},"",{"$f":"PLplan!AJ20","v":0},{"$f":"PLfact!AJ20","v":0},"",{"$f":"PLplan!AK20","v":0},{"$f":"PLfact!AK20","v":0},"",{"$f":"PLplan!AL20","v":0},{"$f":"PLfact!AL20","v":0},"",{"$f":"PLplan!AM20","v":0},{"$f":"PLfact!AM20","v":0},"",{"$f":"PLplan!AN20","v":0},{"$f":"PLfact!AN20","v":0},"",{"$f":"PLplan!AO20","v":0},{"$f":"PLfact!AO20","v":0},"",{"$f":"PLplan!AP20","v":0},{"$f":"PLplan!AQ20","v":0},{"$f":"PLplan!AR20","v":0},{"$f":"PLplan!AS20","v":0},{"$f":"PLplan!AT20","v":0},{"$f":"PLplan!AU20","v":0},{"$f":"PLplan!AV20","v":0},{"$f":"PLplan!AW20","v":0},{"$f":"PLplan!AX20","v":0},{"$f":"PLplan!AY20","v":0},{"$f":"PLplan!AZ20","v":0},{"$f":"PLplan!BA20","v":0},{"$f":"PLplan!BB20","v":0},{"$f":"PLplan!BC20","v":0},{"$f":"PLplan!BD20","v":0},{"$f":"PLplan!BE20","v":0},{"$f":"PLplan!BF20","v":0},{"$f":"PLplan!BG20","v":0},{"$f":"PLplan!BH20","v":0},{"$f":"PLplan!BI20","v":0},{"$f":"PLplan!BJ20","v":0},{"$f":"PLplan!BK20","v":0},{"$f":"PLplan!BL20","v":0},{"$f":"PLplan!BM20","v":0},{"$f":"PLplan!BN20","v":0},{"$f":"PLplan!BO20","v":0},{"$f":"PLplan!BP20","v":0},{"$f":"PLplan!BQ20","v":0},{"$f":"PLplan!BR20","v":0},{"$f":"PLplan!BS20","v":0},{"$f":"PLplan!BT20","v":0},{"$f":"PLplan!BU20","v":0},{"$f":"PLplan!BV20","v":0},{"$f":"PLplan!BW20","v":0},{"$f":"PLplan!BX20","v":0},{"$f":"PLplan!BY20","v":0},{"$f":"PLplan!BZ20","v":0},{"$f":"PLplan!CA20","v":0},{"$f":"PLplan!CB20","v":0},{"$f":"PLplan!CC20","v":0},{"$f":"PLplan!CD20","v":0},{"$f":"PLplan!CE20","v":0},{"$f":"PLplan!CF20","v":0},{"$f":"PLplan!CG20","v":0},{"$f":"PLplan!CH20","v":0},{"$f":"PLplan!CI20","v":0},{"$f":"PLplan!CJ20","v":0},{"$f":"PLplan!CK20","v":0},{"$f":"PLplan!CL20","v":0},{"$f":"PLplan!CM20","v":0},{"$f":"PLplan!CN20","v":0},{"$f":"PLplan!CO20","v":0},{"$f":"PLplan!CP20","v":0},{"$f":"PLplan!CQ20","v":0},{"$f":"PLplan!CR20","v":0},{"$f":"PLplan!CS20","v":0},{"$f":"PLplan!CT20","v":0},{"$f":"PLplan!CU20","v":0}]
[{"$f":"ROW()","v":21},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PLplan!X21","v":0},{"$f":"PLfact!X21","v":0},"",null,null,{"$f":"PLplan!AA21","v":0},{"$f":"PLfact!AA21","v":0},"",{"$f":"PLplan!AB21","v":0},{"$f":"PLfact!AB21","v":0},"",{"$f":"PLplan!AC21","v":0},{"$f":"PLfact!AC21","v":0},"",{"$f":"PLplan!AD21","v":0},{"$f":"PLfact!AD21","v":0},"",{"$f":"PLplan!AE21","v":0},{"$f":"PLfact!AE21","v":0},"",{"$f":"PLplan!AF21","v":0},{"$f":"PLfact!AF21","v":0},"",{"$f":"PLplan!AG21","v":0},{"$f":"PLfact!AG21","v":0},"",{"$f":"PLplan!AH21","v":0},{"$f":"PLfact!AH21","v":0},"",{"$f":"PLplan!AI21","v":0},{"$f":"PLfact!AI21","v":0},"",{"$f":"PLplan!AJ21","v":0},{"$f":"PLfact!AJ21","v":0},"",{"$f":"PLplan!AK21","v":0},{"$f":"PLfact!AK21","v":0},"",{"$f":"PLplan!AL21","v":0},{"$f":"PLfact!AL21","v":0},"",{"$f":"PLplan!AM21","v":0},{"$f":"PLfact!AM21","v":0},"",{"$f":"PLplan!AN21","v":0},{"$f":"PLfact!AN21","v":0},"",{"$f":"PLplan!AO21","v":0},{"$f":"PLfact!AO21","v":0},"",{"$f":"PLplan!AP21","v":0},{"$f":"PLplan!AQ21","v":0},{"$f":"PLplan!AR21","v":0},{"$f":"PLplan!AS21","v":0},{"$f":"PLplan!AT21","v":0},{"$f":"PLplan!AU21","v":0},{"$f":"PLplan!AV21","v":0},{"$f":"PLplan!AW21","v":0},{"$f":"PLplan!AX21","v":0},{"$f":"PLplan!AY21","v":0},{"$f":"PLplan!AZ21","v":0},{"$f":"PLplan!BA21","v":0},{"$f":"PLplan!BB21","v":0},{"$f":"PLplan!BC21","v":0},{"$f":"PLplan!BD21","v":0},{"$f":"PLplan!BE21","v":0},{"$f":"PLplan!BF21","v":0},{"$f":"PLplan!BG21","v":0},{"$f":"PLplan!BH21","v":0},{"$f":"PLplan!BI21","v":0},{"$f":"PLplan!BJ21","v":0},{"$f":"PLplan!BK21","v":0},{"$f":"PLplan!BL21","v":0},{"$f":"PLplan!BM21","v":0},{"$f":"PLplan!BN21","v":0},{"$f":"PLplan!BO21","v":0},{"$f":"PLplan!BP21","v":0},{"$f":"PLplan!BQ21","v":0},{"$f":"PLplan!BR21","v":0},{"$f":"PLplan!BS21","v":0},{"$f":"PLplan!BT21","v":0},{"$f":"PLplan!BU21","v":0},{"$f":"PLplan!BV21","v":0},{"$f":"PLplan!BW21","v":0},{"$f":"PLplan!BX21","v":0},{"$f":"PLplan!BY21","v":0},{"$f":"PLplan!BZ21","v":0},{"$f":"PLplan!CA21","v":0},{"$f":"PLplan!CB21","v":0},{"$f":"PLplan!CC21","v":0},{"$f":"PLplan!CD21","v":0},{"$f":"PLplan!CE21","v":0},{"$f":"PLplan!CF21","v":0},{"$f":"PLplan!CG21","v":0},{"$f":"PLplan!CH21","v":0},{"$f":"PLplan!CI21","v":0},{"$f":"PLplan!CJ21","v":0},{"$f":"PLplan!CK21","v":0},{"$f":"PLplan!CL21","v":0},{"$f":"PLplan!CM21","v":0},{"$f":"PLplan!CN21","v":0},{"$f":"PLplan!CO21","v":0},{"$f":"PLplan!CP21","v":0},{"$f":"PLplan!CQ21","v":0},{"$f":"PLplan!CR21","v":0},{"$f":"PLplan!CS21","v":0},{"$f":"PLplan!CT21","v":0},{"$f":"PLplan!CU21","v":0}]
[{"$f":"ROW()","v":22},null,null,null,null,null,null,{"$f":"Items!$BO$17","v":"Себестоимость"},null,null,null,null,{"$f":"Prdction!$M$98","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"PLplan!X22","v":0},{"$f":"PLfact!X22","v":0},"",null,null,{"$f":"PLplan!AA22","v":0},{"$f":"PLfact!AA22","v":0},"",{"$f":"PLplan!AB22","v":0},{"$f":"PLfact!AB22","v":0},"",{"$f":"PLplan!AC22","v":0},{"$f":"PLfact!AC22","v":0},"",{"$f":"PLplan!AD22","v":0},{"$f":"PLfact!AD22","v":0},"",{"$f":"PLplan!AE22","v":0},{"$f":"PLfact!AE22","v":0},"",{"$f":"PLplan!AF22","v":0},{"$f":"PLfact!AF22","v":0},"",{"$f":"PLplan!AG22","v":0},{"$f":"PLfact!AG22","v":0},"",{"$f":"PLplan!AH22","v":0},{"$f":"PLfact!AH22","v":0},"",{"$f":"PLplan!AI22","v":0},{"$f":"PLfact!AI22","v":0},"",{"$f":"PLplan!AJ22","v":0},{"$f":"PLfact!AJ22","v":0},"",{"$f":"PLplan!AK22","v":0},{"$f":"PLfact!AK22","v":0},"",{"$f":"PLplan!AL22","v":0},{"$f":"PLfact!AL22","v":0},"",{"$f":"PLplan!AM22","v":0},{"$f":"PLfact!AM22","v":0},"",{"$f":"PLplan!AN22","v":0},{"$f":"PLfact!AN22","v":0},"",{"$f":"PLplan!AO22","v":0},{"$f":"PLfact!AO22","v":0},"",{"$f":"PLplan!AP22","v":0},{"$f":"PLplan!AQ22","v":0},{"$f":"PLplan!AR22","v":0},{"$f":"PLplan!AS22","v":0},{"$f":"PLplan!AT22","v":0},{"$f":"PLplan!AU22","v":0},{"$f":"PLplan!AV22","v":0},{"$f":"PLplan!AW22","v":0},{"$f":"PLplan!AX22","v":0},{"$f":"PLplan!AY22","v":0},{"$f":"PLplan!AZ22","v":0},{"$f":"PLplan!BA22","v":0},{"$f":"PLplan!BB22","v":0},{"$f":"PLplan!BC22","v":0},{"$f":"PLplan!BD22","v":0},{"$f":"PLplan!BE22","v":0},{"$f":"PLplan!BF22","v":0},{"$f":"PLplan!BG22","v":0},{"$f":"PLplan!BH22","v":0},{"$f":"PLplan!BI22","v":0},{"$f":"PLplan!BJ22","v":0},{"$f":"PLplan!BK22","v":0},{"$f":"PLplan!BL22","v":0},{"$f":"PLplan!BM22","v":0},{"$f":"PLplan!BN22","v":0},{"$f":"PLplan!BO22","v":0},{"$f":"PLplan!BP22","v":0},{"$f":"PLplan!BQ22","v":0},{"$f":"PLplan!BR22","v":0},{"$f":"PLplan!BS22","v":0},{"$f":"PLplan!BT22","v":0},{"$f":"PLplan!BU22","v":0},{"$f":"PLplan!BV22","v":0},{"$f":"PLplan!BW22","v":0},{"$f":"PLplan!BX22","v":0},{"$f":"PLplan!BY22","v":0},{"$f":"PLplan!BZ22","v":0},{"$f":"PLplan!CA22","v":0},{"$f":"PLplan!CB22","v":0},{"$f":"PLplan!CC22","v":0},{"$f":"PLplan!CD22","v":0},{"$f":"PLplan!CE22","v":0},{"$f":"PLplan!CF22","v":0},{"$f":"PLplan!CG22","v":0},{"$f":"PLplan!CH22","v":0},{"$f":"PLplan!CI22","v":0},{"$f":"PLplan!CJ22","v":0},{"$f":"PLplan!CK22","v":0},{"$f":"PLplan!CL22","v":0},{"$f":"PLplan!CM22","v":0},{"$f":"PLplan!CN22","v":0},{"$f":"PLplan!CO22","v":0},{"$f":"PLplan!CP22","v":0},{"$f":"PLplan!CQ22","v":0},{"$f":"PLplan!CR22","v":0},{"$f":"PLplan!CS22","v":0},{"$f":"PLplan!CT22","v":0},{"$f":"PLplan!CU22","v":0}]
[{"$f":"ROW()","v":23},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"Lists!$AM$16","v":"Продукт-1"},null,null,1,{"$f":"M22","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"PLplan!X23","v":0},{"$f":"PLfact!X23","v":0},"",null,null,{"$f":"PLplan!AA23","v":0},{"$f":"PLfact!AA23","v":0},"",{"$f":"PLplan!AB23","v":0},{"$f":"PLfact!AB23","v":0},"",{"$f":"PLplan!AC23","v":0},{"$f":"PLfact!AC23","v":0},"",{"$f":"PLplan!AD23","v":0},{"$f":"PLfact!AD23","v":0},"",{"$f":"PLplan!AE23","v":0},{"$f":"PLfact!AE23","v":0},"",{"$f":"PLplan!AF23","v":0},{"$f":"PLfact!AF23","v":0},"",{"$f":"PLplan!AG23","v":0},{"$f":"PLfact!AG23","v":0},"",{"$f":"PLplan!AH23","v":0},{"$f":"PLfact!AH23","v":0},"",{"$f":"PLplan!AI23","v":0},{"$f":"PLfact!AI23","v":0},"",{"$f":"PLplan!AJ23","v":0},{"$f":"PLfact!AJ23","v":0},"",{"$f":"PLplan!AK23","v":0},{"$f":"PLfact!AK23","v":0},"",{"$f":"PLplan!AL23","v":0},{"$f":"PLfact!AL23","v":0},"",{"$f":"PLplan!AM23","v":0},{"$f":"PLfact!AM23","v":0},"",{"$f":"PLplan!AN23","v":0},{"$f":"PLfact!AN23","v":0},"",{"$f":"PLplan!AO23","v":0},{"$f":"PLfact!AO23","v":0},"",{"$f":"PLplan!AP23","v":0},{"$f":"PLplan!AQ23","v":0},{"$f":"PLplan!AR23","v":0},{"$f":"PLplan!AS23","v":0},{"$f":"PLplan!AT23","v":0},{"$f":"PLplan!AU23","v":0},{"$f":"PLplan!AV23","v":0},{"$f":"PLplan!AW23","v":0},{"$f":"PLplan!AX23","v":0},{"$f":"PLplan!AY23","v":0},{"$f":"PLplan!AZ23","v":0},{"$f":"PLplan!BA23","v":0},{"$f":"PLplan!BB23","v":0},{"$f":"PLplan!BC23","v":0},{"$f":"PLplan!BD23","v":0},{"$f":"PLplan!BE23","v":0},{"$f":"PLplan!BF23","v":0},{"$f":"PLplan!BG23","v":0},{"$f":"PLplan!BH23","v":0},{"$f":"PLplan!BI23","v":0},{"$f":"PLplan!BJ23","v":0},{"$f":"PLplan!BK23","v":0},{"$f":"PLplan!BL23","v":0},{"$f":"PLplan!BM23","v":0},{"$f":"PLplan!BN23","v":0},{"$f":"PLplan!BO23","v":0},{"$f":"PLplan!BP23","v":0},{"$f":"PLplan!BQ23","v":0},{"$f":"PLplan!BR23","v":0},{"$f":"PLplan!BS23","v":0},{"$f":"PLplan!BT23","v":0},{"$f":"PLplan!BU23","v":0},{"$f":"PLplan!BV23","v":0},{"$f":"PLplan!BW23","v":0},{"$f":"PLplan!BX23","v":0},{"$f":"PLplan!BY23","v":0},{"$f":"PLplan!BZ23","v":0},{"$f":"PLplan!CA23","v":0},{"$f":"PLplan!CB23","v":0},{"$f":"PLplan!CC23","v":0},{"$f":"PLplan!CD23","v":0},{"$f":"PLplan!CE23","v":0},{"$f":"PLplan!CF23","v":0},{"$f":"PLplan!CG23","v":0},{"$f":"PLplan!CH23","v":0},{"$f":"PLplan!CI23","v":0},{"$f":"PLplan!CJ23","v":0},{"$f":"PLplan!CK23","v":0},{"$f":"PLplan!CL23","v":0},{"$f":"PLplan!CM23","v":0},{"$f":"PLplan!CN23","v":0},{"$f":"PLplan!CO23","v":0},{"$f":"PLplan!CP23","v":0},{"$f":"PLplan!CQ23","v":0},{"$f":"PLplan!CR23","v":0},{"$f":"PLplan!CS23","v":0},{"$f":"PLplan!CT23","v":0},{"$f":"PLplan!CU23","v":0}]
[{"$f":"ROW()","v":24},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"I23","v":"Продукт-1"},{"$f":"Items!$AL$16","v":"с/ст ингрединент - 1"},null,{"$f":"L23","v":1},{"$f":"M23","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"PLplan!X24","v":0},{"$f":"PLfact!X24","v":0},"",null,null,{"$f":"PLplan!AA24","v":0},{"$f":"PLfact!AA24","v":0},"",{"$f":"PLplan!AB24","v":0},{"$f":"PLfact!AB24","v":0},"",{"$f":"PLplan!AC24","v":0},{"$f":"PLfact!AC24","v":0},"",{"$f":"PLplan!AD24","v":0},{"$f":"PLfact!AD24","v":0},"",{"$f":"PLplan!AE24","v":0},{"$f":"PLfact!AE24","v":0},"",{"$f":"PLplan!AF24","v":0},{"$f":"PLfact!AF24","v":0},"",{"$f":"PLplan!AG24","v":0},{"$f":"PLfact!AG24","v":0},"",{"$f":"PLplan!AH24","v":0},{"$f":"PLfact!AH24","v":0},"",{"$f":"PLplan!AI24","v":0},{"$f":"PLfact!AI24","v":0},"",{"$f":"PLplan!AJ24","v":0},{"$f":"PLfact!AJ24","v":0},"",{"$f":"PLplan!AK24","v":0},{"$f":"PLfact!AK24","v":0},"",{"$f":"PLplan!AL24","v":0},{"$f":"PLfact!AL24","v":0},"",{"$f":"PLplan!AM24","v":0},{"$f":"PLfact!AM24","v":0},"",{"$f":"PLplan!AN24","v":0},{"$f":"PLfact!AN24","v":0},"",{"$f":"PLplan!AO24","v":0},{"$f":"PLfact!AO24","v":0},"",{"$f":"PLplan!AP24","v":0},{"$f":"PLplan!AQ24","v":0},{"$f":"PLplan!AR24","v":0},{"$f":"PLplan!AS24","v":0},{"$f":"PLplan!AT24","v":0},{"$f":"PLplan!AU24","v":0},{"$f":"PLplan!AV24","v":0},{"$f":"PLplan!AW24","v":0},{"$f":"PLplan!AX24","v":0},{"$f":"PLplan!AY24","v":0},{"$f":"PLplan!AZ24","v":0},{"$f":"PLplan!BA24","v":0},{"$f":"PLplan!BB24","v":0},{"$f":"PLplan!BC24","v":0},{"$f":"PLplan!BD24","v":0},{"$f":"PLplan!BE24","v":0},{"$f":"PLplan!BF24","v":0},{"$f":"PLplan!BG24","v":0},{"$f":"PLplan!BH24","v":0},{"$f":"PLplan!BI24","v":0},{"$f":"PLplan!BJ24","v":0},{"$f":"PLplan!BK24","v":0},{"$f":"PLplan!BL24","v":0},{"$f":"PLplan!BM24","v":0},{"$f":"PLplan!BN24","v":0},{"$f":"PLplan!BO24","v":0},{"$f":"PLplan!BP24","v":0},{"$f":"PLplan!BQ24","v":0},{"$f":"PLplan!BR24","v":0},{"$f":"PLplan!BS24","v":0},{"$f":"PLplan!BT24","v":0},{"$f":"PLplan!BU24","v":0},{"$f":"PLplan!BV24","v":0},{"$f":"PLplan!BW24","v":0},{"$f":"PLplan!BX24","v":0},{"$f":"PLplan!BY24","v":0},{"$f":"PLplan!BZ24","v":0},{"$f":"PLplan!CA24","v":0},{"$f":"PLplan!CB24","v":0},{"$f":"PLplan!CC24","v":0},{"$f":"PLplan!CD24","v":0},{"$f":"PLplan!CE24","v":0},{"$f":"PLplan!CF24","v":0},{"$f":"PLplan!CG24","v":0},{"$f":"PLplan!CH24","v":0},{"$f":"PLplan!CI24","v":0},{"$f":"PLplan!CJ24","v":0},{"$f":"PLplan!CK24","v":0},{"$f":"PLplan!CL24","v":0},{"$f":"PLplan!CM24","v":0},{"$f":"PLplan!CN24","v":0},{"$f":"PLplan!CO24","v":0},{"$f":"PLplan!CP24","v":0},{"$f":"PLplan!CQ24","v":0},{"$f":"PLplan!CR24","v":0},{"$f":"PLplan!CS24","v":0},{"$f":"PLplan!CT24","v":0},{"$f":"PLplan!CU24","v":0}]
[{"$f":"ROW()","v":25},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"I23","v":"Продукт-1"},{"$f":"Items!$AL$17","v":"с/ст ингрединент - 2"},null,{"$f":"L23","v":1},{"$f":"M23","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"PLplan!X25","v":0},{"$f":"PLfact!X25","v":0},"",null,null,{"$f":"PLplan!AA25","v":0},{"$f":"PLfact!AA25","v":0},"",{"$f":"PLplan!AB25","v":0},{"$f":"PLfact!AB25","v":0},"",{"$f":"PLplan!AC25","v":0},{"$f":"PLfact!AC25","v":0},"",{"$f":"PLplan!AD25","v":0},{"$f":"PLfact!AD25","v":0},"",{"$f":"PLplan!AE25","v":0},{"$f":"PLfact!AE25","v":0},"",{"$f":"PLplan!AF25","v":0},{"$f":"PLfact!AF25","v":0},"",{"$f":"PLplan!AG25","v":0},{"$f":"PLfact!AG25","v":0},"",{"$f":"PLplan!AH25","v":0},{"$f":"PLfact!AH25","v":0},"",{"$f":"PLplan!AI25","v":0},{"$f":"PLfact!AI25","v":0},"",{"$f":"PLplan!AJ25","v":0},{"$f":"PLfact!AJ25","v":0},"",{"$f":"PLplan!AK25","v":0},{"$f":"PLfact!AK25","v":0},"",{"$f":"PLplan!AL25","v":0},{"$f":"PLfact!AL25","v":0},"",{"$f":"PLplan!AM25","v":0},{"$f":"PLfact!AM25","v":0},"",{"$f":"PLplan!AN25","v":0},{"$f":"PLfact!AN25","v":0},"",{"$f":"PLplan!AO25","v":0},{"$f":"PLfact!AO25","v":0},"",{"$f":"PLplan!AP25","v":0},{"$f":"PLplan!AQ25","v":0},{"$f":"PLplan!AR25","v":0},{"$f":"PLplan!AS25","v":0},{"$f":"PLplan!AT25","v":0},{"$f":"PLplan!AU25","v":0},{"$f":"PLplan!AV25","v":0},{"$f":"PLplan!AW25","v":0},{"$f":"PLplan!AX25","v":0},{"$f":"PLplan!AY25","v":0},{"$f":"PLplan!AZ25","v":0},{"$f":"PLplan!BA25","v":0},{"$f":"PLplan!BB25","v":0},{"$f":"PLplan!BC25","v":0},{"$f":"PLplan!BD25","v":0},{"$f":"PLplan!BE25","v":0},{"$f":"PLplan!BF25","v":0},{"$f":"PLplan!BG25","v":0},{"$f":"PLplan!BH25","v":0},{"$f":"PLplan!BI25","v":0},{"$f":"PLplan!BJ25","v":0},{"$f":"PLplan!BK25","v":0},{"$f":"PLplan!BL25","v":0},{"$f":"PLplan!BM25","v":0},{"$f":"PLplan!BN25","v":0},{"$f":"PLplan!BO25","v":0},{"$f":"PLplan!BP25","v":0},{"$f":"PLplan!BQ25","v":0},{"$f":"PLplan!BR25","v":0},{"$f":"PLplan!BS25","v":0},{"$f":"PLplan!BT25","v":0},{"$f":"PLplan!BU25","v":0},{"$f":"PLplan!BV25","v":0},{"$f":"PLplan!BW25","v":0},{"$f":"PLplan!BX25","v":0},{"$f":"PLplan!BY25","v":0},{"$f":"PLplan!BZ25","v":0},{"$f":"PLplan!CA25","v":0},{"$f":"PLplan!CB25","v":0},{"$f":"PLplan!CC25","v":0},{"$f":"PLplan!CD25","v":0},{"$f":"PLplan!CE25","v":0},{"$f":"PLplan!CF25","v":0},{"$f":"PLplan!CG25","v":0},{"$f":"PLplan!CH25","v":0},{"$f":"PLplan!CI25","v":0},{"$f":"PLplan!CJ25","v":0},{"$f":"PLplan!CK25","v":0},{"$f":"PLplan!CL25","v":0},{"$f":"PLplan!CM25","v":0},{"$f":"PLplan!CN25","v":0},{"$f":"PLplan!CO25","v":0},{"$f":"PLplan!CP25","v":0},{"$f":"PLplan!CQ25","v":0},{"$f":"PLplan!CR25","v":0},{"$f":"PLplan!CS25","v":0},{"$f":"PLplan!CT25","v":0},{"$f":"PLplan!CU25","v":0}]
[{"$f":"ROW()","v":26},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"I23","v":"Продукт-1"},{"$f":"Items!$AL$18","v":"с/ст ингрединент - 3"},null,{"$f":"L23","v":1},{"$f":"M23","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"PLplan!X26","v":0},{"$f":"PLfact!X26","v":0},"",null,null,{"$f":"PLplan!AA26","v":0},{"$f":"PLfact!AA26","v":0},"",{"$f":"PLplan!AB26","v":0},{"$f":"PLfact!AB26","v":0},"",{"$f":"PLplan!AC26","v":0},{"$f":"PLfact!AC26","v":0},"",{"$f":"PLplan!AD26","v":0},{"$f":"PLfact!AD26","v":0},"",{"$f":"PLplan!AE26","v":0},{"$f":"PLfact!AE26","v":0},"",{"$f":"PLplan!AF26","v":0},{"$f":"PLfact!AF26","v":0},"",{"$f":"PLplan!AG26","v":0},{"$f":"PLfact!AG26","v":0},"",{"$f":"PLplan!AH26","v":0},{"$f":"PLfact!AH26","v":0},"",{"$f":"PLplan!AI26","v":0},{"$f":"PLfact!AI26","v":0},"",{"$f":"PLplan!AJ26","v":0},{"$f":"PLfact!AJ26","v":0},"",{"$f":"PLplan!AK26","v":0},{"$f":"PLfact!AK26","v":0},"",{"$f":"PLplan!AL26","v":0},{"$f":"PLfact!AL26","v":0},"",{"$f":"PLplan!AM26","v":0},{"$f":"PLfact!AM26","v":0},"",{"$f":"PLplan!AN26","v":0},{"$f":"PLfact!AN26","v":0},"",{"$f":"PLplan!AO26","v":0},{"$f":"PLfact!AO26","v":0},"",{"$f":"PLplan!AP26","v":0},{"$f":"PLplan!AQ26","v":0},{"$f":"PLplan!AR26","v":0},{"$f":"PLplan!AS26","v":0},{"$f":"PLplan!AT26","v":0},{"$f":"PLplan!AU26","v":0},{"$f":"PLplan!AV26","v":0},{"$f":"PLplan!AW26","v":0},{"$f":"PLplan!AX26","v":0},{"$f":"PLplan!AY26","v":0},{"$f":"PLplan!AZ26","v":0},{"$f":"PLplan!BA26","v":0},{"$f":"PLplan!BB26","v":0},{"$f":"PLplan!BC26","v":0},{"$f":"PLplan!BD26","v":0},{"$f":"PLplan!BE26","v":0},{"$f":"PLplan!BF26","v":0},{"$f":"PLplan!BG26","v":0},{"$f":"PLplan!BH26","v":0},{"$f":"PLplan!BI26","v":0},{"$f":"PLplan!BJ26","v":0},{"$f":"PLplan!BK26","v":0},{"$f":"PLplan!BL26","v":0},{"$f":"PLplan!BM26","v":0},{"$f":"PLplan!BN26","v":0},{"$f":"PLplan!BO26","v":0},{"$f":"PLplan!BP26","v":0},{"$f":"PLplan!BQ26","v":0},{"$f":"PLplan!BR26","v":0},{"$f":"PLplan!BS26","v":0},{"$f":"PLplan!BT26","v":0},{"$f":"PLplan!BU26","v":0},{"$f":"PLplan!BV26","v":0},{"$f":"PLplan!BW26","v":0},{"$f":"PLplan!BX26","v":0},{"$f":"PLplan!BY26","v":0},{"$f":"PLplan!BZ26","v":0},{"$f":"PLplan!CA26","v":0},{"$f":"PLplan!CB26","v":0},{"$f":"PLplan!CC26","v":0},{"$f":"PLplan!CD26","v":0},{"$f":"PLplan!CE26","v":0},{"$f":"PLplan!CF26","v":0},{"$f":"PLplan!CG26","v":0},{"$f":"PLplan!CH26","v":0},{"$f":"PLplan!CI26","v":0},{"$f":"PLplan!CJ26","v":0},{"$f":"PLplan!CK26","v":0},{"$f":"PLplan!CL26","v":0},{"$f":"PLplan!CM26","v":0},{"$f":"PLplan!CN26","v":0},{"$f":"PLplan!CO26","v":0},{"$f":"PLplan!CP26","v":0},{"$f":"PLplan!CQ26","v":0},{"$f":"PLplan!CR26","v":0},{"$f":"PLplan!CS26","v":0},{"$f":"PLplan!CT26","v":0},{"$f":"PLplan!CU26","v":0}]
[{"$f":"ROW()","v":27},null,null,null,null,null,null,null,null,null,null,"пустая строка",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PLplan!X27","v":0},{"$f":"PLfact!X27","v":0},"",null,null,{"$f":"PLplan!AA27","v":0},{"$f":"PLfact!AA27","v":0},"",{"$f":"PLplan!AB27","v":0},{"$f":"PLfact!AB27","v":0},"",{"$f":"PLplan!AC27","v":0},{"$f":"PLfact!AC27","v":0},"",{"$f":"PLplan!AD27","v":0},{"$f":"PLfact!AD27","v":0},"",{"$f":"PLplan!AE27","v":0},{"$f":"PLfact!AE27","v":0},"",{"$f":"PLplan!AF27","v":0},{"$f":"PLfact!AF27","v":0},"",{"$f":"PLplan!AG27","v":0},{"$f":"PLfact!AG27","v":0},"",{"$f":"PLplan!AH27","v":0},{"$f":"PLfact!AH27","v":0},"",{"$f":"PLplan!AI27","v":0},{"$f":"PLfact!AI27","v":0},"",{"$f":"PLplan!AJ27","v":0},{"$f":"PLfact!AJ27","v":0},"",{"$f":"PLplan!AK27","v":0},{"$f":"PLfact!AK27","v":0},"",{"$f":"PLplan!AL27","v":0},{"$f":"PLfact!AL27","v":0},"",{"$f":"PLplan!AM27","v":0},{"$f":"PLfact!AM27","v":0},"",{"$f":"PLplan!AN27","v":0},{"$f":"PLfact!AN27","v":0},"",{"$f":"PLplan!AO27","v":0},{"$f":"PLfact!AO27","v":0},"",{"$f":"PLplan!AP27","v":0},{"$f":"PLplan!AQ27","v":0},{"$f":"PLplan!AR27","v":0},{"$f":"PLplan!AS27","v":0},{"$f":"PLplan!AT27","v":0},{"$f":"PLplan!AU27","v":0},{"$f":"PLplan!AV27","v":0},{"$f":"PLplan!AW27","v":0},{"$f":"PLplan!AX27","v":0},{"$f":"PLplan!AY27","v":0},{"$f":"PLplan!AZ27","v":0},{"$f":"PLplan!BA27","v":0},{"$f":"PLplan!BB27","v":0},{"$f":"PLplan!BC27","v":0},{"$f":"PLplan!BD27","v":0},{"$f":"PLplan!BE27","v":0},{"$f":"PLplan!BF27","v":0},{"$f":"PLplan!BG27","v":0},{"$f":"PLplan!BH27","v":0},{"$f":"PLplan!BI27","v":0},{"$f":"PLplan!BJ27","v":0},{"$f":"PLplan!BK27","v":0},{"$f":"PLplan!BL27","v":0},{"$f":"PLplan!BM27","v":0},{"$f":"PLplan!BN27","v":0},{"$f":"PLplan!BO27","v":0},{"$f":"PLplan!BP27","v":0},{"$f":"PLplan!BQ27","v":0},{"$f":"PLplan!BR27","v":0},{"$f":"PLplan!BS27","v":0},{"$f":"PLplan!BT27","v":0},{"$f":"PLplan!BU27","v":0},{"$f":"PLplan!BV27","v":0},{"$f":"PLplan!BW27","v":0},{"$f":"PLplan!BX27","v":0},{"$f":"PLplan!BY27","v":0},{"$f":"PLplan!BZ27","v":0},{"$f":"PLplan!CA27","v":0},{"$f":"PLplan!CB27","v":0},{"$f":"PLplan!CC27","v":0},{"$f":"PLplan!CD27","v":0},{"$f":"PLplan!CE27","v":0},{"$f":"PLplan!CF27","v":0},{"$f":"PLplan!CG27","v":0},{"$f":"PLplan!CH27","v":0},{"$f":"PLplan!CI27","v":0},{"$f":"PLplan!CJ27","v":0},{"$f":"PLplan!CK27","v":0},{"$f":"PLplan!CL27","v":0},{"$f":"PLplan!CM27","v":0},{"$f":"PLplan!CN27","v":0},{"$f":"PLplan!CO27","v":0},{"$f":"PLplan!CP27","v":0},{"$f":"PLplan!CQ27","v":0},{"$f":"PLplan!CR27","v":0},{"$f":"PLplan!CS27","v":0},{"$f":"PLplan!CT27","v":0},{"$f":"PLplan!CU27","v":0}]
[{"$f":"ROW()","v":28},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"I23","v":"Продукт-1"},{"$f":"Items!$AQ$16","v":"ФОТ производственных рабочих"},null,{"$f":"L23","v":1},{"$f":"M23","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"PLplan!X28","v":0},{"$f":"PLfact!X28","v":0},"",null,null,{"$f":"PLplan!AA28","v":0},{"$f":"PLfact!AA28","v":0},"",{"$f":"PLplan!AB28","v":0},{"$f":"PLfact!AB28","v":0},"",{"$f":"PLplan!AC28","v":0},{"$f":"PLfact!AC28","v":0},"",{"$f":"PLplan!AD28","v":0},{"$f":"PLfact!AD28","v":0},"",{"$f":"PLplan!AE28","v":0},{"$f":"PLfact!AE28","v":0},"",{"$f":"PLplan!AF28","v":0},{"$f":"PLfact!AF28","v":0},"",{"$f":"PLplan!AG28","v":0},{"$f":"PLfact!AG28","v":0},"",{"$f":"PLplan!AH28","v":0},{"$f":"PLfact!AH28","v":0},"",{"$f":"PLplan!AI28","v":0},{"$f":"PLfact!AI28","v":0},"",{"$f":"PLplan!AJ28","v":0},{"$f":"PLfact!AJ28","v":0},"",{"$f":"PLplan!AK28","v":0},{"$f":"PLfact!AK28","v":0},"",{"$f":"PLplan!AL28","v":0},{"$f":"PLfact!AL28","v":0},"",{"$f":"PLplan!AM28","v":0},{"$f":"PLfact!AM28","v":0},"",{"$f":"PLplan!AN28","v":0},{"$f":"PLfact!AN28","v":0},"",{"$f":"PLplan!AO28","v":0},{"$f":"PLfact!AO28","v":0},"",{"$f":"PLplan!AP28","v":0},{"$f":"PLplan!AQ28","v":0},{"$f":"PLplan!AR28","v":0},{"$f":"PLplan!AS28","v":0},{"$f":"PLplan!AT28","v":0},{"$f":"PLplan!AU28","v":0},{"$f":"PLplan!AV28","v":0},{"$f":"PLplan!AW28","v":0},{"$f":"PLplan!AX28","v":0},{"$f":"PLplan!AY28","v":0},{"$f":"PLplan!AZ28","v":0},{"$f":"PLplan!BA28","v":0},{"$f":"PLplan!BB28","v":0},{"$f":"PLplan!BC28","v":0},{"$f":"PLplan!BD28","v":0},{"$f":"PLplan!BE28","v":0},{"$f":"PLplan!BF28","v":0},{"$f":"PLplan!BG28","v":0},{"$f":"PLplan!BH28","v":0},{"$f":"PLplan!BI28","v":0},{"$f":"PLplan!BJ28","v":0},{"$f":"PLplan!BK28","v":0},{"$f":"PLplan!BL28","v":0},{"$f":"PLplan!BM28","v":0},{"$f":"PLplan!BN28","v":0},{"$f":"PLplan!BO28","v":0},{"$f":"PLplan!BP28","v":0},{"$f":"PLplan!BQ28","v":0},{"$f":"PLplan!BR28","v":0},{"$f":"PLplan!BS28","v":0},{"$f":"PLplan!BT28","v":0},{"$f":"PLplan!BU28","v":0},{"$f":"PLplan!BV28","v":0},{"$f":"PLplan!BW28","v":0},{"$f":"PLplan!BX28","v":0},{"$f":"PLplan!BY28","v":0},{"$f":"PLplan!BZ28","v":0},{"$f":"PLplan!CA28","v":0},{"$f":"PLplan!CB28","v":0},{"$f":"PLplan!CC28","v":0},{"$f":"PLplan!CD28","v":0},{"$f":"PLplan!CE28","v":0},{"$f":"PLplan!CF28","v":0},{"$f":"PLplan!CG28","v":0},{"$f":"PLplan!CH28","v":0},{"$f":"PLplan!CI28","v":0},{"$f":"PLplan!CJ28","v":0},{"$f":"PLplan!CK28","v":0},{"$f":"PLplan!CL28","v":0},{"$f":"PLplan!CM28","v":0},{"$f":"PLplan!CN28","v":0},{"$f":"PLplan!CO28","v":0},{"$f":"PLplan!CP28","v":0},{"$f":"PLplan!CQ28","v":0},{"$f":"PLplan!CR28","v":0},{"$f":"PLplan!CS28","v":0},{"$f":"PLplan!CT28","v":0},{"$f":"PLplan!CU28","v":0}]
[{"$f":"ROW()","v":29},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"I23","v":"Продукт-1"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L23","v":1},{"$f":"M23","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"PLplan!X29","v":0},{"$f":"PLfact!X29","v":0},"",null,null,{"$f":"PLplan!AA29","v":0},{"$f":"PLfact!AA29","v":0},"",{"$f":"PLplan!AB29","v":0},{"$f":"PLfact!AB29","v":0},"",{"$f":"PLplan!AC29","v":0},{"$f":"PLfact!AC29","v":0},"",{"$f":"PLplan!AD29","v":0},{"$f":"PLfact!AD29","v":0},"",{"$f":"PLplan!AE29","v":0},{"$f":"PLfact!AE29","v":0},"",{"$f":"PLplan!AF29","v":0},{"$f":"PLfact!AF29","v":0},"",{"$f":"PLplan!AG29","v":0},{"$f":"PLfact!AG29","v":0},"",{"$f":"PLplan!AH29","v":0},{"$f":"PLfact!AH29","v":0},"",{"$f":"PLplan!AI29","v":0},{"$f":"PLfact!AI29","v":0},"",{"$f":"PLplan!AJ29","v":0},{"$f":"PLfact!AJ29","v":0},"",{"$f":"PLplan!AK29","v":0},{"$f":"PLfact!AK29","v":0},"",{"$f":"PLplan!AL29","v":0},{"$f":"PLfact!AL29","v":0},"",{"$f":"PLplan!AM29","v":0},{"$f":"PLfact!AM29","v":0},"",{"$f":"PLplan!AN29","v":0},{"$f":"PLfact!AN29","v":0},"",{"$f":"PLplan!AO29","v":0},{"$f":"PLfact!AO29","v":0},"",{"$f":"PLplan!AP29","v":0},{"$f":"PLplan!AQ29","v":0},{"$f":"PLplan!AR29","v":0},{"$f":"PLplan!AS29","v":0},{"$f":"PLplan!AT29","v":0},{"$f":"PLplan!AU29","v":0},{"$f":"PLplan!AV29","v":0},{"$f":"PLplan!AW29","v":0},{"$f":"PLplan!AX29","v":0},{"$f":"PLplan!AY29","v":0},{"$f":"PLplan!AZ29","v":0},{"$f":"PLplan!BA29","v":0},{"$f":"PLplan!BB29","v":0},{"$f":"PLplan!BC29","v":0},{"$f":"PLplan!BD29","v":0},{"$f":"PLplan!BE29","v":0},{"$f":"PLplan!BF29","v":0},{"$f":"PLplan!BG29","v":0},{"$f":"PLplan!BH29","v":0},{"$f":"PLplan!BI29","v":0},{"$f":"PLplan!BJ29","v":0},{"$f":"PLplan!BK29","v":0},{"$f":"PLplan!BL29","v":0},{"$f":"PLplan!BM29","v":0},{"$f":"PLplan!BN29","v":0},{"$f":"PLplan!BO29","v":0},{"$f":"PLplan!BP29","v":0},{"$f":"PLplan!BQ29","v":0},{"$f":"PLplan!BR29","v":0},{"$f":"PLplan!BS29","v":0},{"$f":"PLplan!BT29","v":0},{"$f":"PLplan!BU29","v":0},{"$f":"PLplan!BV29","v":0},{"$f":"PLplan!BW29","v":0},{"$f":"PLplan!BX29","v":0},{"$f":"PLplan!BY29","v":0},{"$f":"PLplan!BZ29","v":0},{"$f":"PLplan!CA29","v":0},{"$f":"PLplan!CB29","v":0},{"$f":"PLplan!CC29","v":0},{"$f":"PLplan!CD29","v":0},{"$f":"PLplan!CE29","v":0},{"$f":"PLplan!CF29","v":0},{"$f":"PLplan!CG29","v":0},{"$f":"PLplan!CH29","v":0},{"$f":"PLplan!CI29","v":0},{"$f":"PLplan!CJ29","v":0},{"$f":"PLplan!CK29","v":0},{"$f":"PLplan!CL29","v":0},{"$f":"PLplan!CM29","v":0},{"$f":"PLplan!CN29","v":0},{"$f":"PLplan!CO29","v":0},{"$f":"PLplan!CP29","v":0},{"$f":"PLplan!CQ29","v":0},{"$f":"PLplan!CR29","v":0},{"$f":"PLplan!CS29","v":0},{"$f":"PLplan!CT29","v":0},{"$f":"PLplan!CU29","v":0}]
[{"$f":"ROW()","v":30},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"Lists!$AM$17","v":"Продукт-2"},null,null,{"$f":"L23+1","v":2},{"$f":"M22","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"PLplan!X30","v":0},{"$f":"PLfact!X30","v":0},"",null,null,{"$f":"PLplan!AA30","v":0},{"$f":"PLfact!AA30","v":0},"",{"$f":"PLplan!AB30","v":0},{"$f":"PLfact!AB30","v":0},"",{"$f":"PLplan!AC30","v":0},{"$f":"PLfact!AC30","v":0},"",{"$f":"PLplan!AD30","v":0},{"$f":"PLfact!AD30","v":0},"",{"$f":"PLplan!AE30","v":0},{"$f":"PLfact!AE30","v":0},"",{"$f":"PLplan!AF30","v":0},{"$f":"PLfact!AF30","v":0},"",{"$f":"PLplan!AG30","v":0},{"$f":"PLfact!AG30","v":0},"",{"$f":"PLplan!AH30","v":0},{"$f":"PLfact!AH30","v":0},"",{"$f":"PLplan!AI30","v":0},{"$f":"PLfact!AI30","v":0},"",{"$f":"PLplan!AJ30","v":0},{"$f":"PLfact!AJ30","v":0},"",{"$f":"PLplan!AK30","v":0},{"$f":"PLfact!AK30","v":0},"",{"$f":"PLplan!AL30","v":0},{"$f":"PLfact!AL30","v":0},"",{"$f":"PLplan!AM30","v":0},{"$f":"PLfact!AM30","v":0},"",{"$f":"PLplan!AN30","v":0},{"$f":"PLfact!AN30","v":0},"",{"$f":"PLplan!AO30","v":0},{"$f":"PLfact!AO30","v":0},"",{"$f":"PLplan!AP30","v":0},{"$f":"PLplan!AQ30","v":0},{"$f":"PLplan!AR30","v":0},{"$f":"PLplan!AS30","v":0},{"$f":"PLplan!AT30","v":0},{"$f":"PLplan!AU30","v":0},{"$f":"PLplan!AV30","v":0},{"$f":"PLplan!AW30","v":0},{"$f":"PLplan!AX30","v":0},{"$f":"PLplan!AY30","v":0},{"$f":"PLplan!AZ30","v":0},{"$f":"PLplan!BA30","v":0},{"$f":"PLplan!BB30","v":0},{"$f":"PLplan!BC30","v":0},{"$f":"PLplan!BD30","v":0},{"$f":"PLplan!BE30","v":0},{"$f":"PLplan!BF30","v":0},{"$f":"PLplan!BG30","v":0},{"$f":"PLplan!BH30","v":0},{"$f":"PLplan!BI30","v":0},{"$f":"PLplan!BJ30","v":0},{"$f":"PLplan!BK30","v":0},{"$f":"PLplan!BL30","v":0},{"$f":"PLplan!BM30","v":0},{"$f":"PLplan!BN30","v":0},{"$f":"PLplan!BO30","v":0},{"$f":"PLplan!BP30","v":0},{"$f":"PLplan!BQ30","v":0},{"$f":"PLplan!BR30","v":0},{"$f":"PLplan!BS30","v":0},{"$f":"PLplan!BT30","v":0},{"$f":"PLplan!BU30","v":0},{"$f":"PLplan!BV30","v":0},{"$f":"PLplan!BW30","v":0},{"$f":"PLplan!BX30","v":0},{"$f":"PLplan!BY30","v":0},{"$f":"PLplan!BZ30","v":0},{"$f":"PLplan!CA30","v":0},{"$f":"PLplan!CB30","v":0},{"$f":"PLplan!CC30","v":0},{"$f":"PLplan!CD30","v":0},{"$f":"PLplan!CE30","v":0},{"$f":"PLplan!CF30","v":0},{"$f":"PLplan!CG30","v":0},{"$f":"PLplan!CH30","v":0},{"$f":"PLplan!CI30","v":0},{"$f":"PLplan!CJ30","v":0},{"$f":"PLplan!CK30","v":0},{"$f":"PLplan!CL30","v":0},{"$f":"PLplan!CM30","v":0},{"$f":"PLplan!CN30","v":0},{"$f":"PLplan!CO30","v":0},{"$f":"PLplan!CP30","v":0},{"$f":"PLplan!CQ30","v":0},{"$f":"PLplan!CR30","v":0},{"$f":"PLplan!CS30","v":0},{"$f":"PLplan!CT30","v":0},{"$f":"PLplan!CU30","v":0}]
[{"$f":"ROW()","v":31},null,null,null,null,null,null,{"$f":"H29","v":"Себестоимость"},{"$f":"I30","v":"Продукт-2"},{"$f":"Items!$AL$16","v":"с/ст ингрединент - 1"},null,{"$f":"L30","v":2},{"$f":"M30","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"PLplan!X31","v":0},{"$f":"PLfact!X31","v":0},"",null,null,{"$f":"PLplan!AA31","v":0},{"$f":"PLfact!AA31","v":0},"",{"$f":"PLplan!AB31","v":0},{"$f":"PLfact!AB31","v":0},"",{"$f":"PLplan!AC31","v":0},{"$f":"PLfact!AC31","v":0},"",{"$f":"PLplan!AD31","v":0},{"$f":"PLfact!AD31","v":0},"",{"$f":"PLplan!AE31","v":0},{"$f":"PLfact!AE31","v":0},"",{"$f":"PLplan!AF31","v":0},{"$f":"PLfact!AF31","v":0},"",{"$f":"PLplan!AG31","v":0},{"$f":"PLfact!AG31","v":0},"",{"$f":"PLplan!AH31","v":0},{"$f":"PLfact!AH31","v":0},"",{"$f":"PLplan!AI31","v":0},{"$f":"PLfact!AI31","v":0},"",{"$f":"PLplan!AJ31","v":0},{"$f":"PLfact!AJ31","v":0},"",{"$f":"PLplan!AK31","v":0},{"$f":"PLfact!AK31","v":0},"",{"$f":"PLplan!AL31","v":0},{"$f":"PLfact!AL31","v":0},"",{"$f":"PLplan!AM31","v":0},{"$f":"PLfact!AM31","v":0},"",{"$f":"PLplan!AN31","v":0},{"$f":"PLfact!AN31","v":0},"",{"$f":"PLplan!AO31","v":0},{"$f":"PLfact!AO31","v":0},"",{"$f":"PLplan!AP31","v":0},{"$f":"PLplan!AQ31","v":0},{"$f":"PLplan!AR31","v":0},{"$f":"PLplan!AS31","v":0},{"$f":"PLplan!AT31","v":0},{"$f":"PLplan!AU31","v":0},{"$f":"PLplan!AV31","v":0},{"$f":"PLplan!AW31","v":0},{"$f":"PLplan!AX31","v":0},{"$f":"PLplan!AY31","v":0},{"$f":"PLplan!AZ31","v":0},{"$f":"PLplan!BA31","v":0},{"$f":"PLplan!BB31","v":0},{"$f":"PLplan!BC31","v":0},{"$f":"PLplan!BD31","v":0},{"$f":"PLplan!BE31","v":0},{"$f":"PLplan!BF31","v":0},{"$f":"PLplan!BG31","v":0},{"$f":"PLplan!BH31","v":0},{"$f":"PLplan!BI31","v":0},{"$f":"PLplan!BJ31","v":0},{"$f":"PLplan!BK31","v":0},{"$f":"PLplan!BL31","v":0},{"$f":"PLplan!BM31","v":0},{"$f":"PLplan!BN31","v":0},{"$f":"PLplan!BO31","v":0},{"$f":"PLplan!BP31","v":0},{"$f":"PLplan!BQ31","v":0},{"$f":"PLplan!BR31","v":0},{"$f":"PLplan!BS31","v":0},{"$f":"PLplan!BT31","v":0},{"$f":"PLplan!BU31","v":0},{"$f":"PLplan!BV31","v":0},{"$f":"PLplan!BW31","v":0},{"$f":"PLplan!BX31","v":0},{"$f":"PLplan!BY31","v":0},{"$f":"PLplan!BZ31","v":0},{"$f":"PLplan!CA31","v":0},{"$f":"PLplan!CB31","v":0},{"$f":"PLplan!CC31","v":0},{"$f":"PLplan!CD31","v":0},{"$f":"PLplan!CE31","v":0},{"$f":"PLplan!CF31","v":0},{"$f":"PLplan!CG31","v":0},{"$f":"PLplan!CH31","v":0},{"$f":"PLplan!CI31","v":0},{"$f":"PLplan!CJ31","v":0},{"$f":"PLplan!CK31","v":0},{"$f":"PLplan!CL31","v":0},{"$f":"PLplan!CM31","v":0},{"$f":"PLplan!CN31","v":0},{"$f":"PLplan!CO31","v":0},{"$f":"PLplan!CP31","v":0},{"$f":"PLplan!CQ31","v":0},{"$f":"PLplan!CR31","v":0},{"$f":"PLplan!CS31","v":0},{"$f":"PLplan!CT31","v":0},{"$f":"PLplan!CU31","v":0}]
[{"$f":"ROW()","v":32},null,null,null,null,null,null,{"$f":"H29","v":"Себестоимость"},{"$f":"I30","v":"Продукт-2"},{"$f":"Items!$AL$17","v":"с/ст ингрединент - 2"},null,{"$f":"L30","v":2},{"$f":"M30","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"PLplan!X32","v":0},{"$f":"PLfact!X32","v":0},"",null,null,{"$f":"PLplan!AA32","v":0},{"$f":"PLfact!AA32","v":0},"",{"$f":"PLplan!AB32","v":0},{"$f":"PLfact!AB32","v":0},"",{"$f":"PLplan!AC32","v":0},{"$f":"PLfact!AC32","v":0},"",{"$f":"PLplan!AD32","v":0},{"$f":"PLfact!AD32","v":0},"",{"$f":"PLplan!AE32","v":0},{"$f":"PLfact!AE32","v":0},"",{"$f":"PLplan!AF32","v":0},{"$f":"PLfact!AF32","v":0},"",{"$f":"PLplan!AG32","v":0},{"$f":"PLfact!AG32","v":0},"",{"$f":"PLplan!AH32","v":0},{"$f":"PLfact!AH32","v":0},"",{"$f":"PLplan!AI32","v":0},{"$f":"PLfact!AI32","v":0},"",{"$f":"PLplan!AJ32","v":0},{"$f":"PLfact!AJ32","v":0},"",{"$f":"PLplan!AK32","v":0},{"$f":"PLfact!AK32","v":0},"",{"$f":"PLplan!AL32","v":0},{"$f":"PLfact!AL32","v":0},"",{"$f":"PLplan!AM32","v":0},{"$f":"PLfact!AM32","v":0},"",{"$f":"PLplan!AN32","v":0},{"$f":"PLfact!AN32","v":0},"",{"$f":"PLplan!AO32","v":0},{"$f":"PLfact!AO32","v":0},"",{"$f":"PLplan!AP32","v":0},{"$f":"PLplan!AQ32","v":0},{"$f":"PLplan!AR32","v":0},{"$f":"PLplan!AS32","v":0},{"$f":"PLplan!AT32","v":0},{"$f":"PLplan!AU32","v":0},{"$f":"PLplan!AV32","v":0},{"$f":"PLplan!AW32","v":0},{"$f":"PLplan!AX32","v":0},{"$f":"PLplan!AY32","v":0},{"$f":"PLplan!AZ32","v":0},{"$f":"PLplan!BA32","v":0},{"$f":"PLplan!BB32","v":0},{"$f":"PLplan!BC32","v":0},{"$f":"PLplan!BD32","v":0},{"$f":"PLplan!BE32","v":0},{"$f":"PLplan!BF32","v":0},{"$f":"PLplan!BG32","v":0},{"$f":"PLplan!BH32","v":0},{"$f":"PLplan!BI32","v":0},{"$f":"PLplan!BJ32","v":0},{"$f":"PLplan!BK32","v":0},{"$f":"PLplan!BL32","v":0},{"$f":"PLplan!BM32","v":0},{"$f":"PLplan!BN32","v":0},{"$f":"PLplan!BO32","v":0},{"$f":"PLplan!BP32","v":0},{"$f":"PLplan!BQ32","v":0},{"$f":"PLplan!BR32","v":0},{"$f":"PLplan!BS32","v":0},{"$f":"PLplan!BT32","v":0},{"$f":"PLplan!BU32","v":0},{"$f":"PLplan!BV32","v":0},{"$f":"PLplan!BW32","v":0},{"$f":"PLplan!BX32","v":0},{"$f":"PLplan!BY32","v":0},{"$f":"PLplan!BZ32","v":0},{"$f":"PLplan!CA32","v":0},{"$f":"PLplan!CB32","v":0},{"$f":"PLplan!CC32","v":0},{"$f":"PLplan!CD32","v":0},{"$f":"PLplan!CE32","v":0},{"$f":"PLplan!CF32","v":0},{"$f":"PLplan!CG32","v":0},{"$f":"PLplan!CH32","v":0},{"$f":"PLplan!CI32","v":0},{"$f":"PLplan!CJ32","v":0},{"$f":"PLplan!CK32","v":0},{"$f":"PLplan!CL32","v":0},{"$f":"PLplan!CM32","v":0},{"$f":"PLplan!CN32","v":0},{"$f":"PLplan!CO32","v":0},{"$f":"PLplan!CP32","v":0},{"$f":"PLplan!CQ32","v":0},{"$f":"PLplan!CR32","v":0},{"$f":"PLplan!CS32","v":0},{"$f":"PLplan!CT32","v":0},{"$f":"PLplan!CU32","v":0}]
[{"$f":"ROW()","v":33},null,null,null,null,null,null,{"$f":"H29","v":"Себестоимость"},{"$f":"I30","v":"Продукт-2"},{"$f":"Items!$AL$18","v":"с/ст ингрединент - 3"},null,{"$f":"L30","v":2},{"$f":"M30","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"PLplan!X33","v":0},{"$f":"PLfact!X33","v":0},"",null,null,{"$f":"PLplan!AA33","v":0},{"$f":"PLfact!AA33","v":0},"",{"$f":"PLplan!AB33","v":0},{"$f":"PLfact!AB33","v":0},"",{"$f":"PLplan!AC33","v":0},{"$f":"PLfact!AC33","v":0},"",{"$f":"PLplan!AD33","v":0},{"$f":"PLfact!AD33","v":0},"",{"$f":"PLplan!AE33","v":0},{"$f":"PLfact!AE33","v":0},"",{"$f":"PLplan!AF33","v":0},{"$f":"PLfact!AF33","v":0},"",{"$f":"PLplan!AG33","v":0},{"$f":"PLfact!AG33","v":0},"",{"$f":"PLplan!AH33","v":0},{"$f":"PLfact!AH33","v":0},"",{"$f":"PLplan!AI33","v":0},{"$f":"PLfact!AI33","v":0},"",{"$f":"PLplan!AJ33","v":0},{"$f":"PLfact!AJ33","v":0},"",{"$f":"PLplan!AK33","v":0},{"$f":"PLfact!AK33","v":0},"",{"$f":"PLplan!AL33","v":0},{"$f":"PLfact!AL33","v":0},"",{"$f":"PLplan!AM33","v":0},{"$f":"PLfact!AM33","v":0},"",{"$f":"PLplan!AN33","v":0},{"$f":"PLfact!AN33","v":0},"",{"$f":"PLplan!AO33","v":0},{"$f":"PLfact!AO33","v":0},"",{"$f":"PLplan!AP33","v":0},{"$f":"PLplan!AQ33","v":0},{"$f":"PLplan!AR33","v":0},{"$f":"PLplan!AS33","v":0},{"$f":"PLplan!AT33","v":0},{"$f":"PLplan!AU33","v":0},{"$f":"PLplan!AV33","v":0},{"$f":"PLplan!AW33","v":0},{"$f":"PLplan!AX33","v":0},{"$f":"PLplan!AY33","v":0},{"$f":"PLplan!AZ33","v":0},{"$f":"PLplan!BA33","v":0},{"$f":"PLplan!BB33","v":0},{"$f":"PLplan!BC33","v":0},{"$f":"PLplan!BD33","v":0},{"$f":"PLplan!BE33","v":0},{"$f":"PLplan!BF33","v":0},{"$f":"PLplan!BG33","v":0},{"$f":"PLplan!BH33","v":0},{"$f":"PLplan!BI33","v":0},{"$f":"PLplan!BJ33","v":0},{"$f":"PLplan!BK33","v":0},{"$f":"PLplan!BL33","v":0},{"$f":"PLplan!BM33","v":0},{"$f":"PLplan!BN33","v":0},{"$f":"PLplan!BO33","v":0},{"$f":"PLplan!BP33","v":0},{"$f":"PLplan!BQ33","v":0},{"$f":"PLplan!BR33","v":0},{"$f":"PLplan!BS33","v":0},{"$f":"PLplan!BT33","v":0},{"$f":"PLplan!BU33","v":0},{"$f":"PLplan!BV33","v":0},{"$f":"PLplan!BW33","v":0},{"$f":"PLplan!BX33","v":0},{"$f":"PLplan!BY33","v":0},{"$f":"PLplan!BZ33","v":0},{"$f":"PLplan!CA33","v":0},{"$f":"PLplan!CB33","v":0},{"$f":"PLplan!CC33","v":0},{"$f":"PLplan!CD33","v":0},{"$f":"PLplan!CE33","v":0},{"$f":"PLplan!CF33","v":0},{"$f":"PLplan!CG33","v":0},{"$f":"PLplan!CH33","v":0},{"$f":"PLplan!CI33","v":0},{"$f":"PLplan!CJ33","v":0},{"$f":"PLplan!CK33","v":0},{"$f":"PLplan!CL33","v":0},{"$f":"PLplan!CM33","v":0},{"$f":"PLplan!CN33","v":0},{"$f":"PLplan!CO33","v":0},{"$f":"PLplan!CP33","v":0},{"$f":"PLplan!CQ33","v":0},{"$f":"PLplan!CR33","v":0},{"$f":"PLplan!CS33","v":0},{"$f":"PLplan!CT33","v":0},{"$f":"PLplan!CU33","v":0}]
[{"$f":"ROW()","v":34},null,null,null,null,null,null,null,null,null,null,"пустая строка",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PLplan!X34","v":0},{"$f":"PLfact!X34","v":0},"",null,null,{"$f":"PLplan!AA34","v":0},{"$f":"PLfact!AA34","v":0},"",{"$f":"PLplan!AB34","v":0},{"$f":"PLfact!AB34","v":0},"",{"$f":"PLplan!AC34","v":0},{"$f":"PLfact!AC34","v":0},"",{"$f":"PLplan!AD34","v":0},{"$f":"PLfact!AD34","v":0},"",{"$f":"PLplan!AE34","v":0},{"$f":"PLfact!AE34","v":0},"",{"$f":"PLplan!AF34","v":0},{"$f":"PLfact!AF34","v":0},"",{"$f":"PLplan!AG34","v":0},{"$f":"PLfact!AG34","v":0},"",{"$f":"PLplan!AH34","v":0},{"$f":"PLfact!AH34","v":0},"",{"$f":"PLplan!AI34","v":0},{"$f":"PLfact!AI34","v":0},"",{"$f":"PLplan!AJ34","v":0},{"$f":"PLfact!AJ34","v":0},"",{"$f":"PLplan!AK34","v":0},{"$f":"PLfact!AK34","v":0},"",{"$f":"PLplan!AL34","v":0},{"$f":"PLfact!AL34","v":0},"",{"$f":"PLplan!AM34","v":0},{"$f":"PLfact!AM34","v":0},"",{"$f":"PLplan!AN34","v":0},{"$f":"PLfact!AN34","v":0},"",{"$f":"PLplan!AO34","v":0},{"$f":"PLfact!AO34","v":0},"",{"$f":"PLplan!AP34","v":0},{"$f":"PLplan!AQ34","v":0},{"$f":"PLplan!AR34","v":0},{"$f":"PLplan!AS34","v":0},{"$f":"PLplan!AT34","v":0},{"$f":"PLplan!AU34","v":0},{"$f":"PLplan!AV34","v":0},{"$f":"PLplan!AW34","v":0},{"$f":"PLplan!AX34","v":0},{"$f":"PLplan!AY34","v":0},{"$f":"PLplan!AZ34","v":0},{"$f":"PLplan!BA34","v":0},{"$f":"PLplan!BB34","v":0},{"$f":"PLplan!BC34","v":0},{"$f":"PLplan!BD34","v":0},{"$f":"PLplan!BE34","v":0},{"$f":"PLplan!BF34","v":0},{"$f":"PLplan!BG34","v":0},{"$f":"PLplan!BH34","v":0},{"$f":"PLplan!BI34","v":0},{"$f":"PLplan!BJ34","v":0},{"$f":"PLplan!BK34","v":0},{"$f":"PLplan!BL34","v":0},{"$f":"PLplan!BM34","v":0},{"$f":"PLplan!BN34","v":0},{"$f":"PLplan!BO34","v":0},{"$f":"PLplan!BP34","v":0},{"$f":"PLplan!BQ34","v":0},{"$f":"PLplan!BR34","v":0},{"$f":"PLplan!BS34","v":0},{"$f":"PLplan!BT34","v":0},{"$f":"PLplan!BU34","v":0},{"$f":"PLplan!BV34","v":0},{"$f":"PLplan!BW34","v":0},{"$f":"PLplan!BX34","v":0},{"$f":"PLplan!BY34","v":0},{"$f":"PLplan!BZ34","v":0},{"$f":"PLplan!CA34","v":0},{"$f":"PLplan!CB34","v":0},{"$f":"PLplan!CC34","v":0},{"$f":"PLplan!CD34","v":0},{"$f":"PLplan!CE34","v":0},{"$f":"PLplan!CF34","v":0},{"$f":"PLplan!CG34","v":0},{"$f":"PLplan!CH34","v":0},{"$f":"PLplan!CI34","v":0},{"$f":"PLplan!CJ34","v":0},{"$f":"PLplan!CK34","v":0},{"$f":"PLplan!CL34","v":0},{"$f":"PLplan!CM34","v":0},{"$f":"PLplan!CN34","v":0},{"$f":"PLplan!CO34","v":0},{"$f":"PLplan!CP34","v":0},{"$f":"PLplan!CQ34","v":0},{"$f":"PLplan!CR34","v":0},{"$f":"PLplan!CS34","v":0},{"$f":"PLplan!CT34","v":0},{"$f":"PLplan!CU34","v":0}]
[{"$f":"ROW()","v":35},null,null,null,null,null,null,{"$f":"H29","v":"Себестоимость"},{"$f":"I30","v":"Продукт-2"},{"$f":"Items!$AQ$16","v":"ФОТ производственных рабочих"},null,{"$f":"L30","v":2},{"$f":"M30","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"PLplan!X35","v":0},{"$f":"PLfact!X35","v":0},"",null,null,{"$f":"PLplan!AA35","v":0},{"$f":"PLfact!AA35","v":0},"",{"$f":"PLplan!AB35","v":0},{"$f":"PLfact!AB35","v":0},"",{"$f":"PLplan!AC35","v":0},{"$f":"PLfact!AC35","v":0},"",{"$f":"PLplan!AD35","v":0},{"$f":"PLfact!AD35","v":0},"",{"$f":"PLplan!AE35","v":0},{"$f":"PLfact!AE35","v":0},"",{"$f":"PLplan!AF35","v":0},{"$f":"PLfact!AF35","v":0},"",{"$f":"PLplan!AG35","v":0},{"$f":"PLfact!AG35","v":0},"",{"$f":"PLplan!AH35","v":0},{"$f":"PLfact!AH35","v":0},"",{"$f":"PLplan!AI35","v":0},{"$f":"PLfact!AI35","v":0},"",{"$f":"PLplan!AJ35","v":0},{"$f":"PLfact!AJ35","v":0},"",{"$f":"PLplan!AK35","v":0},{"$f":"PLfact!AK35","v":0},"",{"$f":"PLplan!AL35","v":0},{"$f":"PLfact!AL35","v":0},"",{"$f":"PLplan!AM35","v":0},{"$f":"PLfact!AM35","v":0},"",{"$f":"PLplan!AN35","v":0},{"$f":"PLfact!AN35","v":0},"",{"$f":"PLplan!AO35","v":0},{"$f":"PLfact!AO35","v":0},"",{"$f":"PLplan!AP35","v":0},{"$f":"PLplan!AQ35","v":0},{"$f":"PLplan!AR35","v":0},{"$f":"PLplan!AS35","v":0},{"$f":"PLplan!AT35","v":0},{"$f":"PLplan!AU35","v":0},{"$f":"PLplan!AV35","v":0},{"$f":"PLplan!AW35","v":0},{"$f":"PLplan!AX35","v":0},{"$f":"PLplan!AY35","v":0},{"$f":"PLplan!AZ35","v":0},{"$f":"PLplan!BA35","v":0},{"$f":"PLplan!BB35","v":0},{"$f":"PLplan!BC35","v":0},{"$f":"PLplan!BD35","v":0},{"$f":"PLplan!BE35","v":0},{"$f":"PLplan!BF35","v":0},{"$f":"PLplan!BG35","v":0},{"$f":"PLplan!BH35","v":0},{"$f":"PLplan!BI35","v":0},{"$f":"PLplan!BJ35","v":0},{"$f":"PLplan!BK35","v":0},{"$f":"PLplan!BL35","v":0},{"$f":"PLplan!BM35","v":0},{"$f":"PLplan!BN35","v":0},{"$f":"PLplan!BO35","v":0},{"$f":"PLplan!BP35","v":0},{"$f":"PLplan!BQ35","v":0},{"$f":"PLplan!BR35","v":0},{"$f":"PLplan!BS35","v":0},{"$f":"PLplan!BT35","v":0},{"$f":"PLplan!BU35","v":0},{"$f":"PLplan!BV35","v":0},{"$f":"PLplan!BW35","v":0},{"$f":"PLplan!BX35","v":0},{"$f":"PLplan!BY35","v":0},{"$f":"PLplan!BZ35","v":0},{"$f":"PLplan!CA35","v":0},{"$f":"PLplan!CB35","v":0},{"$f":"PLplan!CC35","v":0},{"$f":"PLplan!CD35","v":0},{"$f":"PLplan!CE35","v":0},{"$f":"PLplan!CF35","v":0},{"$f":"PLplan!CG35","v":0},{"$f":"PLplan!CH35","v":0},{"$f":"PLplan!CI35","v":0},{"$f":"PLplan!CJ35","v":0},{"$f":"PLplan!CK35","v":0},{"$f":"PLplan!CL35","v":0},{"$f":"PLplan!CM35","v":0},{"$f":"PLplan!CN35","v":0},{"$f":"PLplan!CO35","v":0},{"$f":"PLplan!CP35","v":0},{"$f":"PLplan!CQ35","v":0},{"$f":"PLplan!CR35","v":0},{"$f":"PLplan!CS35","v":0},{"$f":"PLplan!CT35","v":0},{"$f":"PLplan!CU35","v":0}]
[{"$f":"ROW()","v":36},null,null,null,null,null,null,{"$f":"H29","v":"Себестоимость"},{"$f":"I30","v":"Продукт-2"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L30","v":2},{"$f":"M30","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"PLplan!X36","v":0},{"$f":"PLfact!X36","v":0},"",null,null,{"$f":"PLplan!AA36","v":0},{"$f":"PLfact!AA36","v":0},"",{"$f":"PLplan!AB36","v":0},{"$f":"PLfact!AB36","v":0},"",{"$f":"PLplan!AC36","v":0},{"$f":"PLfact!AC36","v":0},"",{"$f":"PLplan!AD36","v":0},{"$f":"PLfact!AD36","v":0},"",{"$f":"PLplan!AE36","v":0},{"$f":"PLfact!AE36","v":0},"",{"$f":"PLplan!AF36","v":0},{"$f":"PLfact!AF36","v":0},"",{"$f":"PLplan!AG36","v":0},{"$f":"PLfact!AG36","v":0},"",{"$f":"PLplan!AH36","v":0},{"$f":"PLfact!AH36","v":0},"",{"$f":"PLplan!AI36","v":0},{"$f":"PLfact!AI36","v":0},"",{"$f":"PLplan!AJ36","v":0},{"$f":"PLfact!AJ36","v":0},"",{"$f":"PLplan!AK36","v":0},{"$f":"PLfact!AK36","v":0},"",{"$f":"PLplan!AL36","v":0},{"$f":"PLfact!AL36","v":0},"",{"$f":"PLplan!AM36","v":0},{"$f":"PLfact!AM36","v":0},"",{"$f":"PLplan!AN36","v":0},{"$f":"PLfact!AN36","v":0},"",{"$f":"PLplan!AO36","v":0},{"$f":"PLfact!AO36","v":0},"",{"$f":"PLplan!AP36","v":0},{"$f":"PLplan!AQ36","v":0},{"$f":"PLplan!AR36","v":0},{"$f":"PLplan!AS36","v":0},{"$f":"PLplan!AT36","v":0},{"$f":"PLplan!AU36","v":0},{"$f":"PLplan!AV36","v":0},{"$f":"PLplan!AW36","v":0},{"$f":"PLplan!AX36","v":0},{"$f":"PLplan!AY36","v":0},{"$f":"PLplan!AZ36","v":0},{"$f":"PLplan!BA36","v":0},{"$f":"PLplan!BB36","v":0},{"$f":"PLplan!BC36","v":0},{"$f":"PLplan!BD36","v":0},{"$f":"PLplan!BE36","v":0},{"$f":"PLplan!BF36","v":0},{"$f":"PLplan!BG36","v":0},{"$f":"PLplan!BH36","v":0},{"$f":"PLplan!BI36","v":0},{"$f":"PLplan!BJ36","v":0},{"$f":"PLplan!BK36","v":0},{"$f":"PLplan!BL36","v":0},{"$f":"PLplan!BM36","v":0},{"$f":"PLplan!BN36","v":0},{"$f":"PLplan!BO36","v":0},{"$f":"PLplan!BP36","v":0},{"$f":"PLplan!BQ36","v":0},{"$f":"PLplan!BR36","v":0},{"$f":"PLplan!BS36","v":0},{"$f":"PLplan!BT36","v":0},{"$f":"PLplan!BU36","v":0},{"$f":"PLplan!BV36","v":0},{"$f":"PLplan!BW36","v":0},{"$f":"PLplan!BX36","v":0},{"$f":"PLplan!BY36","v":0},{"$f":"PLplan!BZ36","v":0},{"$f":"PLplan!CA36","v":0},{"$f":"PLplan!CB36","v":0},{"$f":"PLplan!CC36","v":0},{"$f":"PLplan!CD36","v":0},{"$f":"PLplan!CE36","v":0},{"$f":"PLplan!CF36","v":0},{"$f":"PLplan!CG36","v":0},{"$f":"PLplan!CH36","v":0},{"$f":"PLplan!CI36","v":0},{"$f":"PLplan!CJ36","v":0},{"$f":"PLplan!CK36","v":0},{"$f":"PLplan!CL36","v":0},{"$f":"PLplan!CM36","v":0},{"$f":"PLplan!CN36","v":0},{"$f":"PLplan!CO36","v":0},{"$f":"PLplan!CP36","v":0},{"$f":"PLplan!CQ36","v":0},{"$f":"PLplan!CR36","v":0},{"$f":"PLplan!CS36","v":0},{"$f":"PLplan!CT36","v":0},{"$f":"PLplan!CU36","v":0}]
[{"$f":"ROW()","v":37},null,null,null,null,null,null,{"$f":"H22","v":"Себестоимость"},{"$f":"Lists!$AM$18","v":"Продукт-3"},null,null,{"$f":"L30+1","v":3},{"$f":"M22","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"PLplan!X37","v":0},{"$f":"PLfact!X37","v":0},"",null,null,{"$f":"PLplan!AA37","v":0},{"$f":"PLfact!AA37","v":0},"",{"$f":"PLplan!AB37","v":0},{"$f":"PLfact!AB37","v":0},"",{"$f":"PLplan!AC37","v":0},{"$f":"PLfact!AC37","v":0},"",{"$f":"PLplan!AD37","v":0},{"$f":"PLfact!AD37","v":0},"",{"$f":"PLplan!AE37","v":0},{"$f":"PLfact!AE37","v":0},"",{"$f":"PLplan!AF37","v":0},{"$f":"PLfact!AF37","v":0},"",{"$f":"PLplan!AG37","v":0},{"$f":"PLfact!AG37","v":0},"",{"$f":"PLplan!AH37","v":0},{"$f":"PLfact!AH37","v":0},"",{"$f":"PLplan!AI37","v":0},{"$f":"PLfact!AI37","v":0},"",{"$f":"PLplan!AJ37","v":0},{"$f":"PLfact!AJ37","v":0},"",{"$f":"PLplan!AK37","v":0},{"$f":"PLfact!AK37","v":0},"",{"$f":"PLplan!AL37","v":0},{"$f":"PLfact!AL37","v":0},"",{"$f":"PLplan!AM37","v":0},{"$f":"PLfact!AM37","v":0},"",{"$f":"PLplan!AN37","v":0},{"$f":"PLfact!AN37","v":0},"",{"$f":"PLplan!AO37","v":0},{"$f":"PLfact!AO37","v":0},"",{"$f":"PLplan!AP37","v":0},{"$f":"PLplan!AQ37","v":0},{"$f":"PLplan!AR37","v":0},{"$f":"PLplan!AS37","v":0},{"$f":"PLplan!AT37","v":0},{"$f":"PLplan!AU37","v":0},{"$f":"PLplan!AV37","v":0},{"$f":"PLplan!AW37","v":0},{"$f":"PLplan!AX37","v":0},{"$f":"PLplan!AY37","v":0},{"$f":"PLplan!AZ37","v":0},{"$f":"PLplan!BA37","v":0},{"$f":"PLplan!BB37","v":0},{"$f":"PLplan!BC37","v":0},{"$f":"PLplan!BD37","v":0},{"$f":"PLplan!BE37","v":0},{"$f":"PLplan!BF37","v":0},{"$f":"PLplan!BG37","v":0},{"$f":"PLplan!BH37","v":0},{"$f":"PLplan!BI37","v":0},{"$f":"PLplan!BJ37","v":0},{"$f":"PLplan!BK37","v":0},{"$f":"PLplan!BL37","v":0},{"$f":"PLplan!BM37","v":0},{"$f":"PLplan!BN37","v":0},{"$f":"PLplan!BO37","v":0},{"$f":"PLplan!BP37","v":0},{"$f":"PLplan!BQ37","v":0},{"$f":"PLplan!BR37","v":0},{"$f":"PLplan!BS37","v":0},{"$f":"PLplan!BT37","v":0},{"$f":"PLplan!BU37","v":0},{"$f":"PLplan!BV37","v":0},{"$f":"PLplan!BW37","v":0},{"$f":"PLplan!BX37","v":0},{"$f":"PLplan!BY37","v":0},{"$f":"PLplan!BZ37","v":0},{"$f":"PLplan!CA37","v":0},{"$f":"PLplan!CB37","v":0},{"$f":"PLplan!CC37","v":0},{"$f":"PLplan!CD37","v":0},{"$f":"PLplan!CE37","v":0},{"$f":"PLplan!CF37","v":0},{"$f":"PLplan!CG37","v":0},{"$f":"PLplan!CH37","v":0},{"$f":"PLplan!CI37","v":0},{"$f":"PLplan!CJ37","v":0},{"$f":"PLplan!CK37","v":0},{"$f":"PLplan!CL37","v":0},{"$f":"PLplan!CM37","v":0},{"$f":"PLplan!CN37","v":0},{"$f":"PLplan!CO37","v":0},{"$f":"PLplan!CP37","v":0},{"$f":"PLplan!CQ37","v":0},{"$f":"PLplan!CR37","v":0},{"$f":"PLplan!CS37","v":0},{"$f":"PLplan!CT37","v":0},{"$f":"PLplan!CU37","v":0}]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,{"$f":"H36","v":"Себестоимость"},{"$f":"I37","v":"Продукт-3"},{"$f":"Items!$AL$16","v":"с/ст ингрединент - 1"},null,{"$f":"L37","v":3},{"$f":"M37","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"PLplan!X38","v":0},{"$f":"PLfact!X38","v":0},"",null,null,{"$f":"PLplan!AA38","v":0},{"$f":"PLfact!AA38","v":0},"",{"$f":"PLplan!AB38","v":0},{"$f":"PLfact!AB38","v":0},"",{"$f":"PLplan!AC38","v":0},{"$f":"PLfact!AC38","v":0},"",{"$f":"PLplan!AD38","v":0},{"$f":"PLfact!AD38","v":0},"",{"$f":"PLplan!AE38","v":0},{"$f":"PLfact!AE38","v":0},"",{"$f":"PLplan!AF38","v":0},{"$f":"PLfact!AF38","v":0},"",{"$f":"PLplan!AG38","v":0},{"$f":"PLfact!AG38","v":0},"",{"$f":"PLplan!AH38","v":0},{"$f":"PLfact!AH38","v":0},"",{"$f":"PLplan!AI38","v":0},{"$f":"PLfact!AI38","v":0},"",{"$f":"PLplan!AJ38","v":0},{"$f":"PLfact!AJ38","v":0},"",{"$f":"PLplan!AK38","v":0},{"$f":"PLfact!AK38","v":0},"",{"$f":"PLplan!AL38","v":0},{"$f":"PLfact!AL38","v":0},"",{"$f":"PLplan!AM38","v":0},{"$f":"PLfact!AM38","v":0},"",{"$f":"PLplan!AN38","v":0},{"$f":"PLfact!AN38","v":0},"",{"$f":"PLplan!AO38","v":0},{"$f":"PLfact!AO38","v":0},"",{"$f":"PLplan!AP38","v":0},{"$f":"PLplan!AQ38","v":0},{"$f":"PLplan!AR38","v":0},{"$f":"PLplan!AS38","v":0},{"$f":"PLplan!AT38","v":0},{"$f":"PLplan!AU38","v":0},{"$f":"PLplan!AV38","v":0},{"$f":"PLplan!AW38","v":0},{"$f":"PLplan!AX38","v":0},{"$f":"PLplan!AY38","v":0},{"$f":"PLplan!AZ38","v":0},{"$f":"PLplan!BA38","v":0},{"$f":"PLplan!BB38","v":0},{"$f":"PLplan!BC38","v":0},{"$f":"PLplan!BD38","v":0},{"$f":"PLplan!BE38","v":0},{"$f":"PLplan!BF38","v":0},{"$f":"PLplan!BG38","v":0},{"$f":"PLplan!BH38","v":0},{"$f":"PLplan!BI38","v":0},{"$f":"PLplan!BJ38","v":0},{"$f":"PLplan!BK38","v":0},{"$f":"PLplan!BL38","v":0},{"$f":"PLplan!BM38","v":0},{"$f":"PLplan!BN38","v":0},{"$f":"PLplan!BO38","v":0},{"$f":"PLplan!BP38","v":0},{"$f":"PLplan!BQ38","v":0},{"$f":"PLplan!BR38","v":0},{"$f":"PLplan!BS38","v":0},{"$f":"PLplan!BT38","v":0},{"$f":"PLplan!BU38","v":0},{"$f":"PLplan!BV38","v":0},{"$f":"PLplan!BW38","v":0},{"$f":"PLplan!BX38","v":0},{"$f":"PLplan!BY38","v":0},{"$f":"PLplan!BZ38","v":0},{"$f":"PLplan!CA38","v":0},{"$f":"PLplan!CB38","v":0},{"$f":"PLplan!CC38","v":0},{"$f":"PLplan!CD38","v":0},{"$f":"PLplan!CE38","v":0},{"$f":"PLplan!CF38","v":0},{"$f":"PLplan!CG38","v":0},{"$f":"PLplan!CH38","v":0},{"$f":"PLplan!CI38","v":0},{"$f":"PLplan!CJ38","v":0},{"$f":"PLplan!CK38","v":0},{"$f":"PLplan!CL38","v":0},{"$f":"PLplan!CM38","v":0},{"$f":"PLplan!CN38","v":0},{"$f":"PLplan!CO38","v":0},{"$f":"PLplan!CP38","v":0},{"$f":"PLplan!CQ38","v":0},{"$f":"PLplan!CR38","v":0},{"$f":"PLplan!CS38","v":0},{"$f":"PLplan!CT38","v":0},{"$f":"PLplan!CU38","v":0}]
[{"$f":"ROW()","v":39},null,null,null,null,null,null,{"$f":"H36","v":"Себестоимость"},{"$f":"I37","v":"Продукт-3"},{"$f":"Items!$AL$17","v":"с/ст ингрединент - 2"},null,{"$f":"L37","v":3},{"$f":"M37","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"PLplan!X39","v":0},{"$f":"PLfact!X39","v":0},"",null,null,{"$f":"PLplan!AA39","v":0},{"$f":"PLfact!AA39","v":0},"",{"$f":"PLplan!AB39","v":0},{"$f":"PLfact!AB39","v":0},"",{"$f":"PLplan!AC39","v":0},{"$f":"PLfact!AC39","v":0},"",{"$f":"PLplan!AD39","v":0},{"$f":"PLfact!AD39","v":0},"",{"$f":"PLplan!AE39","v":0},{"$f":"PLfact!AE39","v":0},"",{"$f":"PLplan!AF39","v":0},{"$f":"PLfact!AF39","v":0},"",{"$f":"PLplan!AG39","v":0},{"$f":"PLfact!AG39","v":0},"",{"$f":"PLplan!AH39","v":0},{"$f":"PLfact!AH39","v":0},"",{"$f":"PLplan!AI39","v":0},{"$f":"PLfact!AI39","v":0},"",{"$f":"PLplan!AJ39","v":0},{"$f":"PLfact!AJ39","v":0},"",{"$f":"PLplan!AK39","v":0},{"$f":"PLfact!AK39","v":0},"",{"$f":"PLplan!AL39","v":0},{"$f":"PLfact!AL39","v":0},"",{"$f":"PLplan!AM39","v":0},{"$f":"PLfact!AM39","v":0},"",{"$f":"PLplan!AN39","v":0},{"$f":"PLfact!AN39","v":0},"",{"$f":"PLplan!AO39","v":0},{"$f":"PLfact!AO39","v":0},"",{"$f":"PLplan!AP39","v":0},{"$f":"PLplan!AQ39","v":0},{"$f":"PLplan!AR39","v":0},{"$f":"PLplan!AS39","v":0},{"$f":"PLplan!AT39","v":0},{"$f":"PLplan!AU39","v":0},{"$f":"PLplan!AV39","v":0},{"$f":"PLplan!AW39","v":0},{"$f":"PLplan!AX39","v":0},{"$f":"PLplan!AY39","v":0},{"$f":"PLplan!AZ39","v":0},{"$f":"PLplan!BA39","v":0},{"$f":"PLplan!BB39","v":0},{"$f":"PLplan!BC39","v":0},{"$f":"PLplan!BD39","v":0},{"$f":"PLplan!BE39","v":0},{"$f":"PLplan!BF39","v":0},{"$f":"PLplan!BG39","v":0},{"$f":"PLplan!BH39","v":0},{"$f":"PLplan!BI39","v":0},{"$f":"PLplan!BJ39","v":0},{"$f":"PLplan!BK39","v":0},{"$f":"PLplan!BL39","v":0},{"$f":"PLplan!BM39","v":0},{"$f":"PLplan!BN39","v":0},{"$f":"PLplan!BO39","v":0},{"$f":"PLplan!BP39","v":0},{"$f":"PLplan!BQ39","v":0},{"$f":"PLplan!BR39","v":0},{"$f":"PLplan!BS39","v":0},{"$f":"PLplan!BT39","v":0},{"$f":"PLplan!BU39","v":0},{"$f":"PLplan!BV39","v":0},{"$f":"PLplan!BW39","v":0},{"$f":"PLplan!BX39","v":0},{"$f":"PLplan!BY39","v":0},{"$f":"PLplan!BZ39","v":0},{"$f":"PLplan!CA39","v":0},{"$f":"PLplan!CB39","v":0},{"$f":"PLplan!CC39","v":0},{"$f":"PLplan!CD39","v":0},{"$f":"PLplan!CE39","v":0},{"$f":"PLplan!CF39","v":0},{"$f":"PLplan!CG39","v":0},{"$f":"PLplan!CH39","v":0},{"$f":"PLplan!CI39","v":0},{"$f":"PLplan!CJ39","v":0},{"$f":"PLplan!CK39","v":0},{"$f":"PLplan!CL39","v":0},{"$f":"PLplan!CM39","v":0},{"$f":"PLplan!CN39","v":0},{"$f":"PLplan!CO39","v":0},{"$f":"PLplan!CP39","v":0},{"$f":"PLplan!CQ39","v":0},{"$f":"PLplan!CR39","v":0},{"$f":"PLplan!CS39","v":0},{"$f":"PLplan!CT39","v":0},{"$f":"PLplan!CU39","v":0}]
[{"$f":"ROW()","v":40},null,null,null,null,null,null,{"$f":"H36","v":"Себестоимость"},{"$f":"I37","v":"Продукт-3"},{"$f":"Items!$AL$18","v":"с/ст ингрединент - 3"},null,{"$f":"L37","v":3},{"$f":"M37","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"PLplan!X40","v":0},{"$f":"PLfact!X40","v":0},"",null,null,{"$f":"PLplan!AA40","v":0},{"$f":"PLfact!AA40","v":0},"",{"$f":"PLplan!AB40","v":0},{"$f":"PLfact!AB40","v":0},"",{"$f":"PLplan!AC40","v":0},{"$f":"PLfact!AC40","v":0},"",{"$f":"PLplan!AD40","v":0},{"$f":"PLfact!AD40","v":0},"",{"$f":"PLplan!AE40","v":0},{"$f":"PLfact!AE40","v":0},"",{"$f":"PLplan!AF40","v":0},{"$f":"PLfact!AF40","v":0},"",{"$f":"PLplan!AG40","v":0},{"$f":"PLfact!AG40","v":0},"",{"$f":"PLplan!AH40","v":0},{"$f":"PLfact!AH40","v":0},"",{"$f":"PLplan!AI40","v":0},{"$f":"PLfact!AI40","v":0},"",{"$f":"PLplan!AJ40","v":0},{"$f":"PLfact!AJ40","v":0},"",{"$f":"PLplan!AK40","v":0},{"$f":"PLfact!AK40","v":0},"",{"$f":"PLplan!AL40","v":0},{"$f":"PLfact!AL40","v":0},"",{"$f":"PLplan!AM40","v":0},{"$f":"PLfact!AM40","v":0},"",{"$f":"PLplan!AN40","v":0},{"$f":"PLfact!AN40","v":0},"",{"$f":"PLplan!AO40","v":0},{"$f":"PLfact!AO40","v":0},"",{"$f":"PLplan!AP40","v":0},{"$f":"PLplan!AQ40","v":0},{"$f":"PLplan!AR40","v":0},{"$f":"PLplan!AS40","v":0},{"$f":"PLplan!AT40","v":0},{"$f":"PLplan!AU40","v":0},{"$f":"PLplan!AV40","v":0},{"$f":"PLplan!AW40","v":0},{"$f":"PLplan!AX40","v":0},{"$f":"PLplan!AY40","v":0},{"$f":"PLplan!AZ40","v":0},{"$f":"PLplan!BA40","v":0},{"$f":"PLplan!BB40","v":0},{"$f":"PLplan!BC40","v":0},{"$f":"PLplan!BD40","v":0},{"$f":"PLplan!BE40","v":0},{"$f":"PLplan!BF40","v":0},{"$f":"PLplan!BG40","v":0},{"$f":"PLplan!BH40","v":0},{"$f":"PLplan!BI40","v":0},{"$f":"PLplan!BJ40","v":0},{"$f":"PLplan!BK40","v":0},{"$f":"PLplan!BL40","v":0},{"$f":"PLplan!BM40","v":0},{"$f":"PLplan!BN40","v":0},{"$f":"PLplan!BO40","v":0},{"$f":"PLplan!BP40","v":0},{"$f":"PLplan!BQ40","v":0},{"$f":"PLplan!BR40","v":0},{"$f":"PLplan!BS40","v":0},{"$f":"PLplan!BT40","v":0},{"$f":"PLplan!BU40","v":0},{"$f":"PLplan!BV40","v":0},{"$f":"PLplan!BW40","v":0},{"$f":"PLplan!BX40","v":0},{"$f":"PLplan!BY40","v":0},{"$f":"PLplan!BZ40","v":0},{"$f":"PLplan!CA40","v":0},{"$f":"PLplan!CB40","v":0},{"$f":"PLplan!CC40","v":0},{"$f":"PLplan!CD40","v":0},{"$f":"PLplan!CE40","v":0},{"$f":"PLplan!CF40","v":0},{"$f":"PLplan!CG40","v":0},{"$f":"PLplan!CH40","v":0},{"$f":"PLplan!CI40","v":0},{"$f":"PLplan!CJ40","v":0},{"$f":"PLplan!CK40","v":0},{"$f":"PLplan!CL40","v":0},{"$f":"PLplan!CM40","v":0},{"$f":"PLplan!CN40","v":0},{"$f":"PLplan!CO40","v":0},{"$f":"PLplan!CP40","v":0},{"$f":"PLplan!CQ40","v":0},{"$f":"PLplan!CR40","v":0},{"$f":"PLplan!CS40","v":0},{"$f":"PLplan!CT40","v":0},{"$f":"PLplan!CU40","v":0}]
[{"$f":"ROW()","v":41},null,null,null,null,null,null,null,null,null,null,"пустая строка",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PLplan!X41","v":0},{"$f":"PLfact!X41","v":0},"",null,null,{"$f":"PLplan!AA41","v":0},{"$f":"PLfact!AA41","v":0},"",{"$f":"PLplan!AB41","v":0},{"$f":"PLfact!AB41","v":0},"",{"$f":"PLplan!AC41","v":0},{"$f":"PLfact!AC41","v":0},"",{"$f":"PLplan!AD41","v":0},{"$f":"PLfact!AD41","v":0},"",{"$f":"PLplan!AE41","v":0},{"$f":"PLfact!AE41","v":0},"",{"$f":"PLplan!AF41","v":0},{"$f":"PLfact!AF41","v":0},"",{"$f":"PLplan!AG41","v":0},{"$f":"PLfact!AG41","v":0},"",{"$f":"PLplan!AH41","v":0},{"$f":"PLfact!AH41","v":0},"",{"$f":"PLplan!AI41","v":0},{"$f":"PLfact!AI41","v":0},"",{"$f":"PLplan!AJ41","v":0},{"$f":"PLfact!AJ41","v":0},"",{"$f":"PLplan!AK41","v":0},{"$f":"PLfact!AK41","v":0},"",{"$f":"PLplan!AL41","v":0},{"$f":"PLfact!AL41","v":0},"",{"$f":"PLplan!AM41","v":0},{"$f":"PLfact!AM41","v":0},"",{"$f":"PLplan!AN41","v":0},{"$f":"PLfact!AN41","v":0},"",{"$f":"PLplan!AO41","v":0},{"$f":"PLfact!AO41","v":0},"",{"$f":"PLplan!AP41","v":0},{"$f":"PLplan!AQ41","v":0},{"$f":"PLplan!AR41","v":0},{"$f":"PLplan!AS41","v":0},{"$f":"PLplan!AT41","v":0},{"$f":"PLplan!AU41","v":0},{"$f":"PLplan!AV41","v":0},{"$f":"PLplan!AW41","v":0},{"$f":"PLplan!AX41","v":0},{"$f":"PLplan!AY41","v":0},{"$f":"PLplan!AZ41","v":0},{"$f":"PLplan!BA41","v":0},{"$f":"PLplan!BB41","v":0},{"$f":"PLplan!BC41","v":0},{"$f":"PLplan!BD41","v":0},{"$f":"PLplan!BE41","v":0},{"$f":"PLplan!BF41","v":0},{"$f":"PLplan!BG41","v":0},{"$f":"PLplan!BH41","v":0},{"$f":"PLplan!BI41","v":0},{"$f":"PLplan!BJ41","v":0},{"$f":"PLplan!BK41","v":0},{"$f":"PLplan!BL41","v":0},{"$f":"PLplan!BM41","v":0},{"$f":"PLplan!BN41","v":0},{"$f":"PLplan!BO41","v":0},{"$f":"PLplan!BP41","v":0},{"$f":"PLplan!BQ41","v":0},{"$f":"PLplan!BR41","v":0},{"$f":"PLplan!BS41","v":0},{"$f":"PLplan!BT41","v":0},{"$f":"PLplan!BU41","v":0},{"$f":"PLplan!BV41","v":0},{"$f":"PLplan!BW41","v":0},{"$f":"PLplan!BX41","v":0},{"$f":"PLplan!BY41","v":0},{"$f":"PLplan!BZ41","v":0},{"$f":"PLplan!CA41","v":0},{"$f":"PLplan!CB41","v":0},{"$f":"PLplan!CC41","v":0},{"$f":"PLplan!CD41","v":0},{"$f":"PLplan!CE41","v":0},{"$f":"PLplan!CF41","v":0},{"$f":"PLplan!CG41","v":0},{"$f":"PLplan!CH41","v":0},{"$f":"PLplan!CI41","v":0},{"$f":"PLplan!CJ41","v":0},{"$f":"PLplan!CK41","v":0},{"$f":"PLplan!CL41","v":0},{"$f":"PLplan!CM41","v":0},{"$f":"PLplan!CN41","v":0},{"$f":"PLplan!CO41","v":0},{"$f":"PLplan!CP41","v":0},{"$f":"PLplan!CQ41","v":0},{"$f":"PLplan!CR41","v":0},{"$f":"PLplan!CS41","v":0},{"$f":"PLplan!CT41","v":0},{"$f":"PLplan!CU41","v":0}]
[{"$f":"ROW()","v":42},null,null,null,null,null,null,{"$f":"H36","v":"Себестоимость"},{"$f":"I37","v":"Продукт-3"},{"$f":"Items!$AQ$16","v":"ФОТ производственных рабочих"},null,{"$f":"L37","v":3},{"$f":"M37","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"PLplan!X42","v":0},{"$f":"PLfact!X42","v":0},"",null,null,{"$f":"PLplan!AA42","v":0},{"$f":"PLfact!AA42","v":0},"",{"$f":"PLplan!AB42","v":0},{"$f":"PLfact!AB42","v":0},"",{"$f":"PLplan!AC42","v":0},{"$f":"PLfact!AC42","v":0},"",{"$f":"PLplan!AD42","v":0},{"$f":"PLfact!AD42","v":0},"",{"$f":"PLplan!AE42","v":0},{"$f":"PLfact!AE42","v":0},"",{"$f":"PLplan!AF42","v":0},{"$f":"PLfact!AF42","v":0},"",{"$f":"PLplan!AG42","v":0},{"$f":"PLfact!AG42","v":0},"",{"$f":"PLplan!AH42","v":0},{"$f":"PLfact!AH42","v":0},"",{"$f":"PLplan!AI42","v":0},{"$f":"PLfact!AI42","v":0},"",{"$f":"PLplan!AJ42","v":0},{"$f":"PLfact!AJ42","v":0},"",{"$f":"PLplan!AK42","v":0},{"$f":"PLfact!AK42","v":0},"",{"$f":"PLplan!AL42","v":0},{"$f":"PLfact!AL42","v":0},"",{"$f":"PLplan!AM42","v":0},{"$f":"PLfact!AM42","v":0},"",{"$f":"PLplan!AN42","v":0},{"$f":"PLfact!AN42","v":0},"",{"$f":"PLplan!AO42","v":0},{"$f":"PLfact!AO42","v":0},"",{"$f":"PLplan!AP42","v":0},{"$f":"PLplan!AQ42","v":0},{"$f":"PLplan!AR42","v":0},{"$f":"PLplan!AS42","v":0},{"$f":"PLplan!AT42","v":0},{"$f":"PLplan!AU42","v":0},{"$f":"PLplan!AV42","v":0},{"$f":"PLplan!AW42","v":0},{"$f":"PLplan!AX42","v":0},{"$f":"PLplan!AY42","v":0},{"$f":"PLplan!AZ42","v":0},{"$f":"PLplan!BA42","v":0},{"$f":"PLplan!BB42","v":0},{"$f":"PLplan!BC42","v":0},{"$f":"PLplan!BD42","v":0},{"$f":"PLplan!BE42","v":0},{"$f":"PLplan!BF42","v":0},{"$f":"PLplan!BG42","v":0},{"$f":"PLplan!BH42","v":0},{"$f":"PLplan!BI42","v":0},{"$f":"PLplan!BJ42","v":0},{"$f":"PLplan!BK42","v":0},{"$f":"PLplan!BL42","v":0},{"$f":"PLplan!BM42","v":0},{"$f":"PLplan!BN42","v":0},{"$f":"PLplan!BO42","v":0},{"$f":"PLplan!BP42","v":0},{"$f":"PLplan!BQ42","v":0},{"$f":"PLplan!BR42","v":0},{"$f":"PLplan!BS42","v":0},{"$f":"PLplan!BT42","v":0},{"$f":"PLplan!BU42","v":0},{"$f":"PLplan!BV42","v":0},{"$f":"PLplan!BW42","v":0},{"$f":"PLplan!BX42","v":0},{"$f":"PLplan!BY42","v":0},{"$f":"PLplan!BZ42","v":0},{"$f":"PLplan!CA42","v":0},{"$f":"PLplan!CB42","v":0},{"$f":"PLplan!CC42","v":0},{"$f":"PLplan!CD42","v":0},{"$f":"PLplan!CE42","v":0},{"$f":"PLplan!CF42","v":0},{"$f":"PLplan!CG42","v":0},{"$f":"PLplan!CH42","v":0},{"$f":"PLplan!CI42","v":0},{"$f":"PLplan!CJ42","v":0},{"$f":"PLplan!CK42","v":0},{"$f":"PLplan!CL42","v":0},{"$f":"PLplan!CM42","v":0},{"$f":"PLplan!CN42","v":0},{"$f":"PLplan!CO42","v":0},{"$f":"PLplan!CP42","v":0},{"$f":"PLplan!CQ42","v":0},{"$f":"PLplan!CR42","v":0},{"$f":"PLplan!CS42","v":0},{"$f":"PLplan!CT42","v":0},{"$f":"PLplan!CU42","v":0}]
[{"$f":"ROW()","v":43},null,null,null,null,null,null,{"$f":"H36","v":"Себестоимость"},{"$f":"I37","v":"Продукт-3"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,{"$f":"L37","v":3},{"$f":"M37","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"PLplan!X43","v":0},{"$f":"PLfact!X43","v":0},"",null,null,{"$f":"PLplan!AA43","v":0},{"$f":"PLfact!AA43","v":0},"",{"$f":"PLplan!AB43","v":0},{"$f":"PLfact!AB43","v":0},"",{"$f":"PLplan!AC43","v":0},{"$f":"PLfact!AC43","v":0},"",{"$f":"PLplan!AD43","v":0},{"$f":"PLfact!AD43","v":0},"",{"$f":"PLplan!AE43","v":0},{"$f":"PLfact!AE43","v":0},"",{"$f":"PLplan!AF43","v":0},{"$f":"PLfact!AF43","v":0},"",{"$f":"PLplan!AG43","v":0},{"$f":"PLfact!AG43","v":0},"",{"$f":"PLplan!AH43","v":0},{"$f":"PLfact!AH43","v":0},"",{"$f":"PLplan!AI43","v":0},{"$f":"PLfact!AI43","v":0},"",{"$f":"PLplan!AJ43","v":0},{"$f":"PLfact!AJ43","v":0},"",{"$f":"PLplan!AK43","v":0},{"$f":"PLfact!AK43","v":0},"",{"$f":"PLplan!AL43","v":0},{"$f":"PLfact!AL43","v":0},"",{"$f":"PLplan!AM43","v":0},{"$f":"PLfact!AM43","v":0},"",{"$f":"PLplan!AN43","v":0},{"$f":"PLfact!AN43","v":0},"",{"$f":"PLplan!AO43","v":0},{"$f":"PLfact!AO43","v":0},"",{"$f":"PLplan!AP43","v":0},{"$f":"PLplan!AQ43","v":0},{"$f":"PLplan!AR43","v":0},{"$f":"PLplan!AS43","v":0},{"$f":"PLplan!AT43","v":0},{"$f":"PLplan!AU43","v":0},{"$f":"PLplan!AV43","v":0},{"$f":"PLplan!AW43","v":0},{"$f":"PLplan!AX43","v":0},{"$f":"PLplan!AY43","v":0},{"$f":"PLplan!AZ43","v":0},{"$f":"PLplan!BA43","v":0},{"$f":"PLplan!BB43","v":0},{"$f":"PLplan!BC43","v":0},{"$f":"PLplan!BD43","v":0},{"$f":"PLplan!BE43","v":0},{"$f":"PLplan!BF43","v":0},{"$f":"PLplan!BG43","v":0},{"$f":"PLplan!BH43","v":0},{"$f":"PLplan!BI43","v":0},{"$f":"PLplan!BJ43","v":0},{"$f":"PLplan!BK43","v":0},{"$f":"PLplan!BL43","v":0},{"$f":"PLplan!BM43","v":0},{"$f":"PLplan!BN43","v":0},{"$f":"PLplan!BO43","v":0},{"$f":"PLplan!BP43","v":0},{"$f":"PLplan!BQ43","v":0},{"$f":"PLplan!BR43","v":0},{"$f":"PLplan!BS43","v":0},{"$f":"PLplan!BT43","v":0},{"$f":"PLplan!BU43","v":0},{"$f":"PLplan!BV43","v":0},{"$f":"PLplan!BW43","v":0},{"$f":"PLplan!BX43","v":0},{"$f":"PLplan!BY43","v":0},{"$f":"PLplan!BZ43","v":0},{"$f":"PLplan!CA43","v":0},{"$f":"PLplan!CB43","v":0},{"$f":"PLplan!CC43","v":0},{"$f":"PLplan!CD43","v":0},{"$f":"PLplan!CE43","v":0},{"$f":"PLplan!CF43","v":0},{"$f":"PLplan!CG43","v":0},{"$f":"PLplan!CH43","v":0},{"$f":"PLplan!CI43","v":0},{"$f":"PLplan!CJ43","v":0},{"$f":"PLplan!CK43","v":0},{"$f":"PLplan!CL43","v":0},{"$f":"PLplan!CM43","v":0},{"$f":"PLplan!CN43","v":0},{"$f":"PLplan!CO43","v":0},{"$f":"PLplan!CP43","v":0},{"$f":"PLplan!CQ43","v":0},{"$f":"PLplan!CR43","v":0},{"$f":"PLplan!CS43","v":0},{"$f":"PLplan!CT43","v":0},{"$f":"PLplan!CU43","v":0}]
[{"$f":"ROW()","v":44},null,null,null,null,null,null,null,null,null,null,"пустая строка",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PLplan!X44","v":0},{"$f":"PLfact!X44","v":0},"",null,null,{"$f":"PLplan!AA44","v":0},{"$f":"PLfact!AA44","v":0},"",{"$f":"PLplan!AB44","v":0},{"$f":"PLfact!AB44","v":0},"",{"$f":"PLplan!AC44","v":0},{"$f":"PLfact!AC44","v":0},"",{"$f":"PLplan!AD44","v":0},{"$f":"PLfact!AD44","v":0},"",{"$f":"PLplan!AE44","v":0},{"$f":"PLfact!AE44","v":0},"",{"$f":"PLplan!AF44","v":0},{"$f":"PLfact!AF44","v":0},"",{"$f":"PLplan!AG44","v":0},{"$f":"PLfact!AG44","v":0},"",{"$f":"PLplan!AH44","v":0},{"$f":"PLfact!AH44","v":0},"",{"$f":"PLplan!AI44","v":0},{"$f":"PLfact!AI44","v":0},"",{"$f":"PLplan!AJ44","v":0},{"$f":"PLfact!AJ44","v":0},"",{"$f":"PLplan!AK44","v":0},{"$f":"PLfact!AK44","v":0},"",{"$f":"PLplan!AL44","v":0},{"$f":"PLfact!AL44","v":0},"",{"$f":"PLplan!AM44","v":0},{"$f":"PLfact!AM44","v":0},"",{"$f":"PLplan!AN44","v":0},{"$f":"PLfact!AN44","v":0},"",{"$f":"PLplan!AO44","v":0},{"$f":"PLfact!AO44","v":0},"",{"$f":"PLplan!AP44","v":0},{"$f":"PLplan!AQ44","v":0},{"$f":"PLplan!AR44","v":0},{"$f":"PLplan!AS44","v":0},{"$f":"PLplan!AT44","v":0},{"$f":"PLplan!AU44","v":0},{"$f":"PLplan!AV44","v":0},{"$f":"PLplan!AW44","v":0},{"$f":"PLplan!AX44","v":0},{"$f":"PLplan!AY44","v":0},{"$f":"PLplan!AZ44","v":0},{"$f":"PLplan!BA44","v":0},{"$f":"PLplan!BB44","v":0},{"$f":"PLplan!BC44","v":0},{"$f":"PLplan!BD44","v":0},{"$f":"PLplan!BE44","v":0},{"$f":"PLplan!BF44","v":0},{"$f":"PLplan!BG44","v":0},{"$f":"PLplan!BH44","v":0},{"$f":"PLplan!BI44","v":0},{"$f":"PLplan!BJ44","v":0},{"$f":"PLplan!BK44","v":0},{"$f":"PLplan!BL44","v":0},{"$f":"PLplan!BM44","v":0},{"$f":"PLplan!BN44","v":0},{"$f":"PLplan!BO44","v":0},{"$f":"PLplan!BP44","v":0},{"$f":"PLplan!BQ44","v":0},{"$f":"PLplan!BR44","v":0},{"$f":"PLplan!BS44","v":0},{"$f":"PLplan!BT44","v":0},{"$f":"PLplan!BU44","v":0},{"$f":"PLplan!BV44","v":0},{"$f":"PLplan!BW44","v":0},{"$f":"PLplan!BX44","v":0},{"$f":"PLplan!BY44","v":0},{"$f":"PLplan!BZ44","v":0},{"$f":"PLplan!CA44","v":0},{"$f":"PLplan!CB44","v":0},{"$f":"PLplan!CC44","v":0},{"$f":"PLplan!CD44","v":0},{"$f":"PLplan!CE44","v":0},{"$f":"PLplan!CF44","v":0},{"$f":"PLplan!CG44","v":0},{"$f":"PLplan!CH44","v":0},{"$f":"PLplan!CI44","v":0},{"$f":"PLplan!CJ44","v":0},{"$f":"PLplan!CK44","v":0},{"$f":"PLplan!CL44","v":0},{"$f":"PLplan!CM44","v":0},{"$f":"PLplan!CN44","v":0},{"$f":"PLplan!CO44","v":0},{"$f":"PLplan!CP44","v":0},{"$f":"PLplan!CQ44","v":0},{"$f":"PLplan!CR44","v":0},{"$f":"PLplan!CS44","v":0},{"$f":"PLplan!CT44","v":0},{"$f":"PLplan!CU44","v":0}]
[{"$f":"ROW()","v":45},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PLplan!X45","v":0},{"$f":"PLfact!X45","v":0},"",null,null,{"$f":"PLplan!AA45","v":0},{"$f":"PLfact!AA45","v":0},"",{"$f":"PLplan!AB45","v":0},{"$f":"PLfact!AB45","v":0},"",{"$f":"PLplan!AC45","v":0},{"$f":"PLfact!AC45","v":0},"",{"$f":"PLplan!AD45","v":0},{"$f":"PLfact!AD45","v":0},"",{"$f":"PLplan!AE45","v":0},{"$f":"PLfact!AE45","v":0},"",{"$f":"PLplan!AF45","v":0},{"$f":"PLfact!AF45","v":0},"",{"$f":"PLplan!AG45","v":0},{"$f":"PLfact!AG45","v":0},"",{"$f":"PLplan!AH45","v":0},{"$f":"PLfact!AH45","v":0},"",{"$f":"PLplan!AI45","v":0},{"$f":"PLfact!AI45","v":0},"",{"$f":"PLplan!AJ45","v":0},{"$f":"PLfact!AJ45","v":0},"",{"$f":"PLplan!AK45","v":0},{"$f":"PLfact!AK45","v":0},"",{"$f":"PLplan!AL45","v":0},{"$f":"PLfact!AL45","v":0},"",{"$f":"PLplan!AM45","v":0},{"$f":"PLfact!AM45","v":0},"",{"$f":"PLplan!AN45","v":0},{"$f":"PLfact!AN45","v":0},"",{"$f":"PLplan!AO45","v":0},{"$f":"PLfact!AO45","v":0},"",{"$f":"PLplan!AP45","v":0},{"$f":"PLplan!AQ45","v":0},{"$f":"PLplan!AR45","v":0},{"$f":"PLplan!AS45","v":0},{"$f":"PLplan!AT45","v":0},{"$f":"PLplan!AU45","v":0},{"$f":"PLplan!AV45","v":0},{"$f":"PLplan!AW45","v":0},{"$f":"PLplan!AX45","v":0},{"$f":"PLplan!AY45","v":0},{"$f":"PLplan!AZ45","v":0},{"$f":"PLplan!BA45","v":0},{"$f":"PLplan!BB45","v":0},{"$f":"PLplan!BC45","v":0},{"$f":"PLplan!BD45","v":0},{"$f":"PLplan!BE45","v":0},{"$f":"PLplan!BF45","v":0},{"$f":"PLplan!BG45","v":0},{"$f":"PLplan!BH45","v":0},{"$f":"PLplan!BI45","v":0},{"$f":"PLplan!BJ45","v":0},{"$f":"PLplan!BK45","v":0},{"$f":"PLplan!BL45","v":0},{"$f":"PLplan!BM45","v":0},{"$f":"PLplan!BN45","v":0},{"$f":"PLplan!BO45","v":0},{"$f":"PLplan!BP45","v":0},{"$f":"PLplan!BQ45","v":0},{"$f":"PLplan!BR45","v":0},{"$f":"PLplan!BS45","v":0},{"$f":"PLplan!BT45","v":0},{"$f":"PLplan!BU45","v":0},{"$f":"PLplan!BV45","v":0},{"$f":"PLplan!BW45","v":0},{"$f":"PLplan!BX45","v":0},{"$f":"PLplan!BY45","v":0},{"$f":"PLplan!BZ45","v":0},{"$f":"PLplan!CA45","v":0},{"$f":"PLplan!CB45","v":0},{"$f":"PLplan!CC45","v":0},{"$f":"PLplan!CD45","v":0},{"$f":"PLplan!CE45","v":0},{"$f":"PLplan!CF45","v":0},{"$f":"PLplan!CG45","v":0},{"$f":"PLplan!CH45","v":0},{"$f":"PLplan!CI45","v":0},{"$f":"PLplan!CJ45","v":0},{"$f":"PLplan!CK45","v":0},{"$f":"PLplan!CL45","v":0},{"$f":"PLplan!CM45","v":0},{"$f":"PLplan!CN45","v":0},{"$f":"PLplan!CO45","v":0},{"$f":"PLplan!CP45","v":0},{"$f":"PLplan!CQ45","v":0},{"$f":"PLplan!CR45","v":0},{"$f":"PLplan!CS45","v":0},{"$f":"PLplan!CT45","v":0},{"$f":"PLplan!CU45","v":0}]
[{"$f":"ROW()","v":46},null,null,null,null,null,null,{"$f":"Items!$BO$18","v":"Валовая прибыль"},null,null,null,null,{"$f":"Sales!$M$91","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X46-(X16-X22))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"PLplan!X46","v":208333.33333333334},{"$f":"PLfact!X46","v":187500},0.89999999999999991,null,null,{"$f":"PLplan!AA46","v":208333.33333333334},{"$f":"PLfact!AA46","v":187500},0.89999999999999991,{"$f":"PLplan!AB46","v":0},{"$f":"PLfact!AB46","v":0},"",{"$f":"PLplan!AC46","v":0},{"$f":"PLfact!AC46","v":0},"",{"$f":"PLplan!AD46","v":0},{"$f":"PLfact!AD46","v":0},"",{"$f":"PLplan!AE46","v":0},{"$f":"PLfact!AE46","v":0},"",{"$f":"PLplan!AF46","v":0},{"$f":"PLfact!AF46","v":0},"",{"$f":"PLplan!AG46","v":0},{"$f":"PLfact!AG46","v":0},"",{"$f":"PLplan!AH46","v":0},{"$f":"PLfact!AH46","v":0},"",{"$f":"PLplan!AI46","v":0},{"$f":"PLfact!AI46","v":0},"",{"$f":"PLplan!AJ46","v":0},{"$f":"PLfact!AJ46","v":0},"",{"$f":"PLplan!AK46","v":0},{"$f":"PLfact!AK46","v":0},"",{"$f":"PLplan!AL46","v":0},{"$f":"PLfact!AL46","v":0},"",{"$f":"PLplan!AM46","v":0},{"$f":"PLfact!AM46","v":0},"",{"$f":"PLplan!AN46","v":0},{"$f":"PLfact!AN46","v":0},"",{"$f":"PLplan!AO46","v":0},{"$f":"PLfact!AO46","v":0},"",{"$f":"PLplan!AP46","v":0},{"$f":"PLplan!AQ46","v":0},{"$f":"PLplan!AR46","v":0},{"$f":"PLplan!AS46","v":0},{"$f":"PLplan!AT46","v":0},{"$f":"PLplan!AU46","v":0},{"$f":"PLplan!AV46","v":0},{"$f":"PLplan!AW46","v":0},{"$f":"PLplan!AX46","v":0},{"$f":"PLplan!AY46","v":0},{"$f":"PLplan!AZ46","v":0},{"$f":"PLplan!BA46","v":0},{"$f":"PLplan!BB46","v":0},{"$f":"PLplan!BC46","v":0},{"$f":"PLplan!BD46","v":0},{"$f":"PLplan!BE46","v":0},{"$f":"PLplan!BF46","v":0},{"$f":"PLplan!BG46","v":0},{"$f":"PLplan!BH46","v":0},{"$f":"PLplan!BI46","v":0},{"$f":"PLplan!BJ46","v":0},{"$f":"PLplan!BK46","v":0},{"$f":"PLplan!BL46","v":0},{"$f":"PLplan!BM46","v":0},{"$f":"PLplan!BN46","v":0},{"$f":"PLplan!BO46","v":0},{"$f":"PLplan!BP46","v":0},{"$f":"PLplan!BQ46","v":0},{"$f":"PLplan!BR46","v":0},{"$f":"PLplan!BS46","v":0},{"$f":"PLplan!BT46","v":0},{"$f":"PLplan!BU46","v":0},{"$f":"PLplan!BV46","v":0},{"$f":"PLplan!BW46","v":0},{"$f":"PLplan!BX46","v":0},{"$f":"PLplan!BY46","v":0},{"$f":"PLplan!BZ46","v":0},{"$f":"PLplan!CA46","v":0},{"$f":"PLplan!CB46","v":0},{"$f":"PLplan!CC46","v":0},{"$f":"PLplan!CD46","v":0},{"$f":"PLplan!CE46","v":0},{"$f":"PLplan!CF46","v":0},{"$f":"PLplan!CG46","v":0},{"$f":"PLplan!CH46","v":0},{"$f":"PLplan!CI46","v":0},{"$f":"PLplan!CJ46","v":0},{"$f":"PLplan!CK46","v":0},{"$f":"PLplan!CL46","v":0},{"$f":"PLplan!CM46","v":0},{"$f":"PLplan!CN46","v":0},{"$f":"PLplan!CO46","v":0},{"$f":"PLplan!CP46","v":0},{"$f":"PLplan!CQ46","v":0},{"$f":"PLplan!CR46","v":0},{"$f":"PLplan!CS46","v":0},{"$f":"PLplan!CT46","v":0},{"$f":"PLplan!CU46","v":0}]
[{"$f":"ROW()","v":47},null,null,null,null,null,null,{"$f":"H46","v":"Валовая прибыль"},{"$f":"Lists!$AM$16","v":"Продукт-1"},null,null,1,{"$f":"M46","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"PLplan!X47","v":208333.33333333334},{"$f":"PLfact!X47","v":187500},0.89999999999999991,null,null,{"$f":"PLplan!AA47","v":208333.33333333334},{"$f":"PLfact!AA47","v":187500},0.89999999999999991,{"$f":"PLplan!AB47","v":0},{"$f":"PLfact!AB47","v":0},"",{"$f":"PLplan!AC47","v":0},{"$f":"PLfact!AC47","v":0},"",{"$f":"PLplan!AD47","v":0},{"$f":"PLfact!AD47","v":0},"",{"$f":"PLplan!AE47","v":0},{"$f":"PLfact!AE47","v":0},"",{"$f":"PLplan!AF47","v":0},{"$f":"PLfact!AF47","v":0},"",{"$f":"PLplan!AG47","v":0},{"$f":"PLfact!AG47","v":0},"",{"$f":"PLplan!AH47","v":0},{"$f":"PLfact!AH47","v":0},"",{"$f":"PLplan!AI47","v":0},{"$f":"PLfact!AI47","v":0},"",{"$f":"PLplan!AJ47","v":0},{"$f":"PLfact!AJ47","v":0},"",{"$f":"PLplan!AK47","v":0},{"$f":"PLfact!AK47","v":0},"",{"$f":"PLplan!AL47","v":0},{"$f":"PLfact!AL47","v":0},"",{"$f":"PLplan!AM47","v":0},{"$f":"PLfact!AM47","v":0},"",{"$f":"PLplan!AN47","v":0},{"$f":"PLfact!AN47","v":0},"",{"$f":"PLplan!AO47","v":0},{"$f":"PLfact!AO47","v":0},"",{"$f":"PLplan!AP47","v":0},{"$f":"PLplan!AQ47","v":0},{"$f":"PLplan!AR47","v":0},{"$f":"PLplan!AS47","v":0},{"$f":"PLplan!AT47","v":0},{"$f":"PLplan!AU47","v":0},{"$f":"PLplan!AV47","v":0},{"$f":"PLplan!AW47","v":0},{"$f":"PLplan!AX47","v":0},{"$f":"PLplan!AY47","v":0},{"$f":"PLplan!AZ47","v":0},{"$f":"PLplan!BA47","v":0},{"$f":"PLplan!BB47","v":0},{"$f":"PLplan!BC47","v":0},{"$f":"PLplan!BD47","v":0},{"$f":"PLplan!BE47","v":0},{"$f":"PLplan!BF47","v":0},{"$f":"PLplan!BG47","v":0},{"$f":"PLplan!BH47","v":0},{"$f":"PLplan!BI47","v":0},{"$f":"PLplan!BJ47","v":0},{"$f":"PLplan!BK47","v":0},{"$f":"PLplan!BL47","v":0},{"$f":"PLplan!BM47","v":0},{"$f":"PLplan!BN47","v":0},{"$f":"PLplan!BO47","v":0},{"$f":"PLplan!BP47","v":0},{"$f":"PLplan!BQ47","v":0},{"$f":"PLplan!BR47","v":0},{"$f":"PLplan!BS47","v":0},{"$f":"PLplan!BT47","v":0},{"$f":"PLplan!BU47","v":0},{"$f":"PLplan!BV47","v":0},{"$f":"PLplan!BW47","v":0},{"$f":"PLplan!BX47","v":0},{"$f":"PLplan!BY47","v":0},{"$f":"PLplan!BZ47","v":0},{"$f":"PLplan!CA47","v":0},{"$f":"PLplan!CB47","v":0},{"$f":"PLplan!CC47","v":0},{"$f":"PLplan!CD47","v":0},{"$f":"PLplan!CE47","v":0},{"$f":"PLplan!CF47","v":0},{"$f":"PLplan!CG47","v":0},{"$f":"PLplan!CH47","v":0},{"$f":"PLplan!CI47","v":0},{"$f":"PLplan!CJ47","v":0},{"$f":"PLplan!CK47","v":0},{"$f":"PLplan!CL47","v":0},{"$f":"PLplan!CM47","v":0},{"$f":"PLplan!CN47","v":0},{"$f":"PLplan!CO47","v":0},{"$f":"PLplan!CP47","v":0},{"$f":"PLplan!CQ47","v":0},{"$f":"PLplan!CR47","v":0},{"$f":"PLplan!CS47","v":0},{"$f":"PLplan!CT47","v":0},{"$f":"PLplan!CU47","v":0}]
[{"$f":"ROW()","v":48},null,null,null,null,null,null,{"$f":"H46","v":"Валовая прибыль"},{"$f":"Lists!$AM$17","v":"Продукт-2"},null,null,{"$f":"L47+1","v":2},{"$f":"M46","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"PLplan!X48","v":0},{"$f":"PLfact!X48","v":0},"",null,null,{"$f":"PLplan!AA48","v":0},{"$f":"PLfact!AA48","v":0},"",{"$f":"PLplan!AB48","v":0},{"$f":"PLfact!AB48","v":0},"",{"$f":"PLplan!AC48","v":0},{"$f":"PLfact!AC48","v":0},"",{"$f":"PLplan!AD48","v":0},{"$f":"PLfact!AD48","v":0},"",{"$f":"PLplan!AE48","v":0},{"$f":"PLfact!AE48","v":0},"",{"$f":"PLplan!AF48","v":0},{"$f":"PLfact!AF48","v":0},"",{"$f":"PLplan!AG48","v":0},{"$f":"PLfact!AG48","v":0},"",{"$f":"PLplan!AH48","v":0},{"$f":"PLfact!AH48","v":0},"",{"$f":"PLplan!AI48","v":0},{"$f":"PLfact!AI48","v":0},"",{"$f":"PLplan!AJ48","v":0},{"$f":"PLfact!AJ48","v":0},"",{"$f":"PLplan!AK48","v":0},{"$f":"PLfact!AK48","v":0},"",{"$f":"PLplan!AL48","v":0},{"$f":"PLfact!AL48","v":0},"",{"$f":"PLplan!AM48","v":0},{"$f":"PLfact!AM48","v":0},"",{"$f":"PLplan!AN48","v":0},{"$f":"PLfact!AN48","v":0},"",{"$f":"PLplan!AO48","v":0},{"$f":"PLfact!AO48","v":0},"",{"$f":"PLplan!AP48","v":0},{"$f":"PLplan!AQ48","v":0},{"$f":"PLplan!AR48","v":0},{"$f":"PLplan!AS48","v":0},{"$f":"PLplan!AT48","v":0},{"$f":"PLplan!AU48","v":0},{"$f":"PLplan!AV48","v":0},{"$f":"PLplan!AW48","v":0},{"$f":"PLplan!AX48","v":0},{"$f":"PLplan!AY48","v":0},{"$f":"PLplan!AZ48","v":0},{"$f":"PLplan!BA48","v":0},{"$f":"PLplan!BB48","v":0},{"$f":"PLplan!BC48","v":0},{"$f":"PLplan!BD48","v":0},{"$f":"PLplan!BE48","v":0},{"$f":"PLplan!BF48","v":0},{"$f":"PLplan!BG48","v":0},{"$f":"PLplan!BH48","v":0},{"$f":"PLplan!BI48","v":0},{"$f":"PLplan!BJ48","v":0},{"$f":"PLplan!BK48","v":0},{"$f":"PLplan!BL48","v":0},{"$f":"PLplan!BM48","v":0},{"$f":"PLplan!BN48","v":0},{"$f":"PLplan!BO48","v":0},{"$f":"PLplan!BP48","v":0},{"$f":"PLplan!BQ48","v":0},{"$f":"PLplan!BR48","v":0},{"$f":"PLplan!BS48","v":0},{"$f":"PLplan!BT48","v":0},{"$f":"PLplan!BU48","v":0},{"$f":"PLplan!BV48","v":0},{"$f":"PLplan!BW48","v":0},{"$f":"PLplan!BX48","v":0},{"$f":"PLplan!BY48","v":0},{"$f":"PLplan!BZ48","v":0},{"$f":"PLplan!CA48","v":0},{"$f":"PLplan!CB48","v":0},{"$f":"PLplan!CC48","v":0},{"$f":"PLplan!CD48","v":0},{"$f":"PLplan!CE48","v":0},{"$f":"PLplan!CF48","v":0},{"$f":"PLplan!CG48","v":0},{"$f":"PLplan!CH48","v":0},{"$f":"PLplan!CI48","v":0},{"$f":"PLplan!CJ48","v":0},{"$f":"PLplan!CK48","v":0},{"$f":"PLplan!CL48","v":0},{"$f":"PLplan!CM48","v":0},{"$f":"PLplan!CN48","v":0},{"$f":"PLplan!CO48","v":0},{"$f":"PLplan!CP48","v":0},{"$f":"PLplan!CQ48","v":0},{"$f":"PLplan!CR48","v":0},{"$f":"PLplan!CS48","v":0},{"$f":"PLplan!CT48","v":0},{"$f":"PLplan!CU48","v":0}]
[{"$f":"ROW()","v":49},null,null,null,null,null,null,{"$f":"H46","v":"Валовая прибыль"},{"$f":"Lists!$AM$18","v":"Продукт-3"},null,null,{"$f":"L48+1","v":3},{"$f":"M46","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"PLplan!X49","v":0},{"$f":"PLfact!X49","v":0},"",null,null,{"$f":"PLplan!AA49","v":0},{"$f":"PLfact!AA49","v":0},"",{"$f":"PLplan!AB49","v":0},{"$f":"PLfact!AB49","v":0},"",{"$f":"PLplan!AC49","v":0},{"$f":"PLfact!AC49","v":0},"",{"$f":"PLplan!AD49","v":0},{"$f":"PLfact!AD49","v":0},"",{"$f":"PLplan!AE49","v":0},{"$f":"PLfact!AE49","v":0},"",{"$f":"PLplan!AF49","v":0},{"$f":"PLfact!AF49","v":0},"",{"$f":"PLplan!AG49","v":0},{"$f":"PLfact!AG49","v":0},"",{"$f":"PLplan!AH49","v":0},{"$f":"PLfact!AH49","v":0},"",{"$f":"PLplan!AI49","v":0},{"$f":"PLfact!AI49","v":0},"",{"$f":"PLplan!AJ49","v":0},{"$f":"PLfact!AJ49","v":0},"",{"$f":"PLplan!AK49","v":0},{"$f":"PLfact!AK49","v":0},"",{"$f":"PLplan!AL49","v":0},{"$f":"PLfact!AL49","v":0},"",{"$f":"PLplan!AM49","v":0},{"$f":"PLfact!AM49","v":0},"",{"$f":"PLplan!AN49","v":0},{"$f":"PLfact!AN49","v":0},"",{"$f":"PLplan!AO49","v":0},{"$f":"PLfact!AO49","v":0},"",{"$f":"PLplan!AP49","v":0},{"$f":"PLplan!AQ49","v":0},{"$f":"PLplan!AR49","v":0},{"$f":"PLplan!AS49","v":0},{"$f":"PLplan!AT49","v":0},{"$f":"PLplan!AU49","v":0},{"$f":"PLplan!AV49","v":0},{"$f":"PLplan!AW49","v":0},{"$f":"PLplan!AX49","v":0},{"$f":"PLplan!AY49","v":0},{"$f":"PLplan!AZ49","v":0},{"$f":"PLplan!BA49","v":0},{"$f":"PLplan!BB49","v":0},{"$f":"PLplan!BC49","v":0},{"$f":"PLplan!BD49","v":0},{"$f":"PLplan!BE49","v":0},{"$f":"PLplan!BF49","v":0},{"$f":"PLplan!BG49","v":0},{"$f":"PLplan!BH49","v":0},{"$f":"PLplan!BI49","v":0},{"$f":"PLplan!BJ49","v":0},{"$f":"PLplan!BK49","v":0},{"$f":"PLplan!BL49","v":0},{"$f":"PLplan!BM49","v":0},{"$f":"PLplan!BN49","v":0},{"$f":"PLplan!BO49","v":0},{"$f":"PLplan!BP49","v":0},{"$f":"PLplan!BQ49","v":0},{"$f":"PLplan!BR49","v":0},{"$f":"PLplan!BS49","v":0},{"$f":"PLplan!BT49","v":0},{"$f":"PLplan!BU49","v":0},{"$f":"PLplan!BV49","v":0},{"$f":"PLplan!BW49","v":0},{"$f":"PLplan!BX49","v":0},{"$f":"PLplan!BY49","v":0},{"$f":"PLplan!BZ49","v":0},{"$f":"PLplan!CA49","v":0},{"$f":"PLplan!CB49","v":0},{"$f":"PLplan!CC49","v":0},{"$f":"PLplan!CD49","v":0},{"$f":"PLplan!CE49","v":0},{"$f":"PLplan!CF49","v":0},{"$f":"PLplan!CG49","v":0},{"$f":"PLplan!CH49","v":0},{"$f":"PLplan!CI49","v":0},{"$f":"PLplan!CJ49","v":0},{"$f":"PLplan!CK49","v":0},{"$f":"PLplan!CL49","v":0},{"$f":"PLplan!CM49","v":0},{"$f":"PLplan!CN49","v":0},{"$f":"PLplan!CO49","v":0},{"$f":"PLplan!CP49","v":0},{"$f":"PLplan!CQ49","v":0},{"$f":"PLplan!CR49","v":0},{"$f":"PLplan!CS49","v":0},{"$f":"PLplan!CT49","v":0},{"$f":"PLplan!CU49","v":0}]
[{"$f":"ROW()","v":50},null,null,null,null,null,null,null,null,null,null,"пустая строка",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PLplan!X50","v":0},{"$f":"PLfact!X50","v":0},"",null,null,{"$f":"PLplan!AA50","v":0},{"$f":"PLfact!AA50","v":0},"",{"$f":"PLplan!AB50","v":0},{"$f":"PLfact!AB50","v":0},"",{"$f":"PLplan!AC50","v":0},{"$f":"PLfact!AC50","v":0},"",{"$f":"PLplan!AD50","v":0},{"$f":"PLfact!AD50","v":0},"",{"$f":"PLplan!AE50","v":0},{"$f":"PLfact!AE50","v":0},"",{"$f":"PLplan!AF50","v":0},{"$f":"PLfact!AF50","v":0},"",{"$f":"PLplan!AG50","v":0},{"$f":"PLfact!AG50","v":0},"",{"$f":"PLplan!AH50","v":0},{"$f":"PLfact!AH50","v":0},"",{"$f":"PLplan!AI50","v":0},{"$f":"PLfact!AI50","v":0},"",{"$f":"PLplan!AJ50","v":0},{"$f":"PLfact!AJ50","v":0},"",{"$f":"PLplan!AK50","v":0},{"$f":"PLfact!AK50","v":0},"",{"$f":"PLplan!AL50","v":0},{"$f":"PLfact!AL50","v":0},"",{"$f":"PLplan!AM50","v":0},{"$f":"PLfact!AM50","v":0},"",{"$f":"PLplan!AN50","v":0},{"$f":"PLfact!AN50","v":0},"",{"$f":"PLplan!AO50","v":0},{"$f":"PLfact!AO50","v":0},"",{"$f":"PLplan!AP50","v":0},{"$f":"PLplan!AQ50","v":0},{"$f":"PLplan!AR50","v":0},{"$f":"PLplan!AS50","v":0},{"$f":"PLplan!AT50","v":0},{"$f":"PLplan!AU50","v":0},{"$f":"PLplan!AV50","v":0},{"$f":"PLplan!AW50","v":0},{"$f":"PLplan!AX50","v":0},{"$f":"PLplan!AY50","v":0},{"$f":"PLplan!AZ50","v":0},{"$f":"PLplan!BA50","v":0},{"$f":"PLplan!BB50","v":0},{"$f":"PLplan!BC50","v":0},{"$f":"PLplan!BD50","v":0},{"$f":"PLplan!BE50","v":0},{"$f":"PLplan!BF50","v":0},{"$f":"PLplan!BG50","v":0},{"$f":"PLplan!BH50","v":0},{"$f":"PLplan!BI50","v":0},{"$f":"PLplan!BJ50","v":0},{"$f":"PLplan!BK50","v":0},{"$f":"PLplan!BL50","v":0},{"$f":"PLplan!BM50","v":0},{"$f":"PLplan!BN50","v":0},{"$f":"PLplan!BO50","v":0},{"$f":"PLplan!BP50","v":0},{"$f":"PLplan!BQ50","v":0},{"$f":"PLplan!BR50","v":0},{"$f":"PLplan!BS50","v":0},{"$f":"PLplan!BT50","v":0},{"$f":"PLplan!BU50","v":0},{"$f":"PLplan!BV50","v":0},{"$f":"PLplan!BW50","v":0},{"$f":"PLplan!BX50","v":0},{"$f":"PLplan!BY50","v":0},{"$f":"PLplan!BZ50","v":0},{"$f":"PLplan!CA50","v":0},{"$f":"PLplan!CB50","v":0},{"$f":"PLplan!CC50","v":0},{"$f":"PLplan!CD50","v":0},{"$f":"PLplan!CE50","v":0},{"$f":"PLplan!CF50","v":0},{"$f":"PLplan!CG50","v":0},{"$f":"PLplan!CH50","v":0},{"$f":"PLplan!CI50","v":0},{"$f":"PLplan!CJ50","v":0},{"$f":"PLplan!CK50","v":0},{"$f":"PLplan!CL50","v":0},{"$f":"PLplan!CM50","v":0},{"$f":"PLplan!CN50","v":0},{"$f":"PLplan!CO50","v":0},{"$f":"PLplan!CP50","v":0},{"$f":"PLplan!CQ50","v":0},{"$f":"PLplan!CR50","v":0},{"$f":"PLplan!CS50","v":0},{"$f":"PLplan!CT50","v":0},{"$f":"PLplan!CU50","v":0}]
[{"$f":"ROW()","v":51},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PLplan!X51","v":0},{"$f":"PLfact!X51","v":0},"",null,null,{"$f":"PLplan!AA51","v":0},{"$f":"PLfact!AA51","v":0},"",{"$f":"PLplan!AB51","v":0},{"$f":"PLfact!AB51","v":0},"",{"$f":"PLplan!AC51","v":0},{"$f":"PLfact!AC51","v":0},"",{"$f":"PLplan!AD51","v":0},{"$f":"PLfact!AD51","v":0},"",{"$f":"PLplan!AE51","v":0},{"$f":"PLfact!AE51","v":0},"",{"$f":"PLplan!AF51","v":0},{"$f":"PLfact!AF51","v":0},"",{"$f":"PLplan!AG51","v":0},{"$f":"PLfact!AG51","v":0},"",{"$f":"PLplan!AH51","v":0},{"$f":"PLfact!AH51","v":0},"",{"$f":"PLplan!AI51","v":0},{"$f":"PLfact!AI51","v":0},"",{"$f":"PLplan!AJ51","v":0},{"$f":"PLfact!AJ51","v":0},"",{"$f":"PLplan!AK51","v":0},{"$f":"PLfact!AK51","v":0},"",{"$f":"PLplan!AL51","v":0},{"$f":"PLfact!AL51","v":0},"",{"$f":"PLplan!AM51","v":0},{"$f":"PLfact!AM51","v":0},"",{"$f":"PLplan!AN51","v":0},{"$f":"PLfact!AN51","v":0},"",{"$f":"PLplan!AO51","v":0},{"$f":"PLfact!AO51","v":0},"",{"$f":"PLplan!AP51","v":0},{"$f":"PLplan!AQ51","v":0},{"$f":"PLplan!AR51","v":0},{"$f":"PLplan!AS51","v":0},{"$f":"PLplan!AT51","v":0},{"$f":"PLplan!AU51","v":0},{"$f":"PLplan!AV51","v":0},{"$f":"PLplan!AW51","v":0},{"$f":"PLplan!AX51","v":0},{"$f":"PLplan!AY51","v":0},{"$f":"PLplan!AZ51","v":0},{"$f":"PLplan!BA51","v":0},{"$f":"PLplan!BB51","v":0},{"$f":"PLplan!BC51","v":0},{"$f":"PLplan!BD51","v":0},{"$f":"PLplan!BE51","v":0},{"$f":"PLplan!BF51","v":0},{"$f":"PLplan!BG51","v":0},{"$f":"PLplan!BH51","v":0},{"$f":"PLplan!BI51","v":0},{"$f":"PLplan!BJ51","v":0},{"$f":"PLplan!BK51","v":0},{"$f":"PLplan!BL51","v":0},{"$f":"PLplan!BM51","v":0},{"$f":"PLplan!BN51","v":0},{"$f":"PLplan!BO51","v":0},{"$f":"PLplan!BP51","v":0},{"$f":"PLplan!BQ51","v":0},{"$f":"PLplan!BR51","v":0},{"$f":"PLplan!BS51","v":0},{"$f":"PLplan!BT51","v":0},{"$f":"PLplan!BU51","v":0},{"$f":"PLplan!BV51","v":0},{"$f":"PLplan!BW51","v":0},{"$f":"PLplan!BX51","v":0},{"$f":"PLplan!BY51","v":0},{"$f":"PLplan!BZ51","v":0},{"$f":"PLplan!CA51","v":0},{"$f":"PLplan!CB51","v":0},{"$f":"PLplan!CC51","v":0},{"$f":"PLplan!CD51","v":0},{"$f":"PLplan!CE51","v":0},{"$f":"PLplan!CF51","v":0},{"$f":"PLplan!CG51","v":0},{"$f":"PLplan!CH51","v":0},{"$f":"PLplan!CI51","v":0},{"$f":"PLplan!CJ51","v":0},{"$f":"PLplan!CK51","v":0},{"$f":"PLplan!CL51","v":0},{"$f":"PLplan!CM51","v":0},{"$f":"PLplan!CN51","v":0},{"$f":"PLplan!CO51","v":0},{"$f":"PLplan!CP51","v":0},{"$f":"PLplan!CQ51","v":0},{"$f":"PLplan!CR51","v":0},{"$f":"PLplan!CS51","v":0},{"$f":"PLplan!CT51","v":0},{"$f":"PLplan!CU51","v":0}]
[{"$f":"ROW()","v":52},null,null,null,null,null,null,{"$f":"Calc!H373","v":"Прямые расходы"},null,null,null,null,{"$f":"Calc!M373","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X52-SUMIFS($X53:$X78,$J53:$J78,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"PLplan!X52","v":1666.6666666666667},{"$f":"PLfact!X52","v":2083.3333333333335},1.25,null,null,{"$f":"PLplan!AA52","v":1666.6666666666667},{"$f":"PLfact!AA52","v":2083.3333333333335},1.25,{"$f":"PLplan!AB52","v":0},{"$f":"PLfact!AB52","v":0},"",{"$f":"PLplan!AC52","v":0},{"$f":"PLfact!AC52","v":0},"",{"$f":"PLplan!AD52","v":0},{"$f":"PLfact!AD52","v":0},"",{"$f":"PLplan!AE52","v":0},{"$f":"PLfact!AE52","v":0},"",{"$f":"PLplan!AF52","v":0},{"$f":"PLfact!AF52","v":0},"",{"$f":"PLplan!AG52","v":0},{"$f":"PLfact!AG52","v":0},"",{"$f":"PLplan!AH52","v":0},{"$f":"PLfact!AH52","v":0},"",{"$f":"PLplan!AI52","v":0},{"$f":"PLfact!AI52","v":0},"",{"$f":"PLplan!AJ52","v":0},{"$f":"PLfact!AJ52","v":0},"",{"$f":"PLplan!AK52","v":0},{"$f":"PLfact!AK52","v":0},"",{"$f":"PLplan!AL52","v":0},{"$f":"PLfact!AL52","v":0},"",{"$f":"PLplan!AM52","v":0},{"$f":"PLfact!AM52","v":0},"",{"$f":"PLplan!AN52","v":0},{"$f":"PLfact!AN52","v":0},"",{"$f":"PLplan!AO52","v":0},{"$f":"PLfact!AO52","v":0},"",{"$f":"PLplan!AP52","v":0},{"$f":"PLplan!AQ52","v":0},{"$f":"PLplan!AR52","v":0},{"$f":"PLplan!AS52","v":0},{"$f":"PLplan!AT52","v":0},{"$f":"PLplan!AU52","v":0},{"$f":"PLplan!AV52","v":0},{"$f":"PLplan!AW52","v":0},{"$f":"PLplan!AX52","v":0},{"$f":"PLplan!AY52","v":0},{"$f":"PLplan!AZ52","v":0},{"$f":"PLplan!BA52","v":0},{"$f":"PLplan!BB52","v":0},{"$f":"PLplan!BC52","v":0},{"$f":"PLplan!BD52","v":0},{"$f":"PLplan!BE52","v":0},{"$f":"PLplan!BF52","v":0},{"$f":"PLplan!BG52","v":0},{"$f":"PLplan!BH52","v":0},{"$f":"PLplan!BI52","v":0},{"$f":"PLplan!BJ52","v":0},{"$f":"PLplan!BK52","v":0},{"$f":"PLplan!BL52","v":0},{"$f":"PLplan!BM52","v":0},{"$f":"PLplan!BN52","v":0},{"$f":"PLplan!BO52","v":0},{"$f":"PLplan!BP52","v":0},{"$f":"PLplan!BQ52","v":0},{"$f":"PLplan!BR52","v":0},{"$f":"PLplan!BS52","v":0},{"$f":"PLplan!BT52","v":0},{"$f":"PLplan!BU52","v":0},{"$f":"PLplan!BV52","v":0},{"$f":"PLplan!BW52","v":0},{"$f":"PLplan!BX52","v":0},{"$f":"PLplan!BY52","v":0},{"$f":"PLplan!BZ52","v":0},{"$f":"PLplan!CA52","v":0},{"$f":"PLplan!CB52","v":0},{"$f":"PLplan!CC52","v":0},{"$f":"PLplan!CD52","v":0},{"$f":"PLplan!CE52","v":0},{"$f":"PLplan!CF52","v":0},{"$f":"PLplan!CG52","v":0},{"$f":"PLplan!CH52","v":0},{"$f":"PLplan!CI52","v":0},{"$f":"PLplan!CJ52","v":0},{"$f":"PLplan!CK52","v":0},{"$f":"PLplan!CL52","v":0},{"$f":"PLplan!CM52","v":0},{"$f":"PLplan!CN52","v":0},{"$f":"PLplan!CO52","v":0},{"$f":"PLplan!CP52","v":0},{"$f":"PLplan!CQ52","v":0},{"$f":"PLplan!CR52","v":0},{"$f":"PLplan!CS52","v":0},{"$f":"PLplan!CT52","v":0},{"$f":"PLplan!CU52","v":0}]
[{"$f":"ROW()","v":53},null,null,null,null,null,null,{"$f":"Calc!H374","v":"Прямые расходы"},{"$f":"Calc!I374","v":"Прочие производственные расходы"},null,null,null,{"$f":"Calc!M374","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X53-SUM($X54:$X57))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"PLplan!X53","v":0},{"$f":"PLfact!X53","v":0},"",null,null,{"$f":"PLplan!AA53","v":0},{"$f":"PLfact!AA53","v":0},"",{"$f":"PLplan!AB53","v":0},{"$f":"PLfact!AB53","v":0},"",{"$f":"PLplan!AC53","v":0},{"$f":"PLfact!AC53","v":0},"",{"$f":"PLplan!AD53","v":0},{"$f":"PLfact!AD53","v":0},"",{"$f":"PLplan!AE53","v":0},{"$f":"PLfact!AE53","v":0},"",{"$f":"PLplan!AF53","v":0},{"$f":"PLfact!AF53","v":0},"",{"$f":"PLplan!AG53","v":0},{"$f":"PLfact!AG53","v":0},"",{"$f":"PLplan!AH53","v":0},{"$f":"PLfact!AH53","v":0},"",{"$f":"PLplan!AI53","v":0},{"$f":"PLfact!AI53","v":0},"",{"$f":"PLplan!AJ53","v":0},{"$f":"PLfact!AJ53","v":0},"",{"$f":"PLplan!AK53","v":0},{"$f":"PLfact!AK53","v":0},"",{"$f":"PLplan!AL53","v":0},{"$f":"PLfact!AL53","v":0},"",{"$f":"PLplan!AM53","v":0},{"$f":"PLfact!AM53","v":0},"",{"$f":"PLplan!AN53","v":0},{"$f":"PLfact!AN53","v":0},"",{"$f":"PLplan!AO53","v":0},{"$f":"PLfact!AO53","v":0},"",{"$f":"PLplan!AP53","v":0},{"$f":"PLplan!AQ53","v":0},{"$f":"PLplan!AR53","v":0},{"$f":"PLplan!AS53","v":0},{"$f":"PLplan!AT53","v":0},{"$f":"PLplan!AU53","v":0},{"$f":"PLplan!AV53","v":0},{"$f":"PLplan!AW53","v":0},{"$f":"PLplan!AX53","v":0},{"$f":"PLplan!AY53","v":0},{"$f":"PLplan!AZ53","v":0},{"$f":"PLplan!BA53","v":0},{"$f":"PLplan!BB53","v":0},{"$f":"PLplan!BC53","v":0},{"$f":"PLplan!BD53","v":0},{"$f":"PLplan!BE53","v":0},{"$f":"PLplan!BF53","v":0},{"$f":"PLplan!BG53","v":0},{"$f":"PLplan!BH53","v":0},{"$f":"PLplan!BI53","v":0},{"$f":"PLplan!BJ53","v":0},{"$f":"PLplan!BK53","v":0},{"$f":"PLplan!BL53","v":0},{"$f":"PLplan!BM53","v":0},{"$f":"PLplan!BN53","v":0},{"$f":"PLplan!BO53","v":0},{"$f":"PLplan!BP53","v":0},{"$f":"PLplan!BQ53","v":0},{"$f":"PLplan!BR53","v":0},{"$f":"PLplan!BS53","v":0},{"$f":"PLplan!BT53","v":0},{"$f":"PLplan!BU53","v":0},{"$f":"PLplan!BV53","v":0},{"$f":"PLplan!BW53","v":0},{"$f":"PLplan!BX53","v":0},{"$f":"PLplan!BY53","v":0},{"$f":"PLplan!BZ53","v":0},{"$f":"PLplan!CA53","v":0},{"$f":"PLplan!CB53","v":0},{"$f":"PLplan!CC53","v":0},{"$f":"PLplan!CD53","v":0},{"$f":"PLplan!CE53","v":0},{"$f":"PLplan!CF53","v":0},{"$f":"PLplan!CG53","v":0},{"$f":"PLplan!CH53","v":0},{"$f":"PLplan!CI53","v":0},{"$f":"PLplan!CJ53","v":0},{"$f":"PLplan!CK53","v":0},{"$f":"PLplan!CL53","v":0},{"$f":"PLplan!CM53","v":0},{"$f":"PLplan!CN53","v":0},{"$f":"PLplan!CO53","v":0},{"$f":"PLplan!CP53","v":0},{"$f":"PLplan!CQ53","v":0},{"$f":"PLplan!CR53","v":0},{"$f":"PLplan!CS53","v":0},{"$f":"PLplan!CT53","v":0},{"$f":"PLplan!CU53","v":0}]
[{"$f":"ROW()","v":54},null,null,null,null,null,null,{"$f":"Calc!H375","v":"Прямые расходы"},{"$f":"Calc!I375","v":"Прочие производственные расходы"},{"$f":"Calc!J375","v":"Продукт-1"},null,{"$f":"Calc!L375","v":1},{"$f":"Calc!M375","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"PLplan!X54","v":0},{"$f":"PLfact!X54","v":0},"",null,null,{"$f":"PLplan!AA54","v":0},{"$f":"PLfact!AA54","v":0},"",{"$f":"PLplan!AB54","v":0},{"$f":"PLfact!AB54","v":0},"",{"$f":"PLplan!AC54","v":0},{"$f":"PLfact!AC54","v":0},"",{"$f":"PLplan!AD54","v":0},{"$f":"PLfact!AD54","v":0},"",{"$f":"PLplan!AE54","v":0},{"$f":"PLfact!AE54","v":0},"",{"$f":"PLplan!AF54","v":0},{"$f":"PLfact!AF54","v":0},"",{"$f":"PLplan!AG54","v":0},{"$f":"PLfact!AG54","v":0},"",{"$f":"PLplan!AH54","v":0},{"$f":"PLfact!AH54","v":0},"",{"$f":"PLplan!AI54","v":0},{"$f":"PLfact!AI54","v":0},"",{"$f":"PLplan!AJ54","v":0},{"$f":"PLfact!AJ54","v":0},"",{"$f":"PLplan!AK54","v":0},{"$f":"PLfact!AK54","v":0},"",{"$f":"PLplan!AL54","v":0},{"$f":"PLfact!AL54","v":0},"",{"$f":"PLplan!AM54","v":0},{"$f":"PLfact!AM54","v":0},"",{"$f":"PLplan!AN54","v":0},{"$f":"PLfact!AN54","v":0},"",{"$f":"PLplan!AO54","v":0},{"$f":"PLfact!AO54","v":0},"",{"$f":"PLplan!AP54","v":0},{"$f":"PLplan!AQ54","v":0},{"$f":"PLplan!AR54","v":0},{"$f":"PLplan!AS54","v":0},{"$f":"PLplan!AT54","v":0},{"$f":"PLplan!AU54","v":0},{"$f":"PLplan!AV54","v":0},{"$f":"PLplan!AW54","v":0},{"$f":"PLplan!AX54","v":0},{"$f":"PLplan!AY54","v":0},{"$f":"PLplan!AZ54","v":0},{"$f":"PLplan!BA54","v":0},{"$f":"PLplan!BB54","v":0},{"$f":"PLplan!BC54","v":0},{"$f":"PLplan!BD54","v":0},{"$f":"PLplan!BE54","v":0},{"$f":"PLplan!BF54","v":0},{"$f":"PLplan!BG54","v":0},{"$f":"PLplan!BH54","v":0},{"$f":"PLplan!BI54","v":0},{"$f":"PLplan!BJ54","v":0},{"$f":"PLplan!BK54","v":0},{"$f":"PLplan!BL54","v":0},{"$f":"PLplan!BM54","v":0},{"$f":"PLplan!BN54","v":0},{"$f":"PLplan!BO54","v":0},{"$f":"PLplan!BP54","v":0},{"$f":"PLplan!BQ54","v":0},{"$f":"PLplan!BR54","v":0},{"$f":"PLplan!BS54","v":0},{"$f":"PLplan!BT54","v":0},{"$f":"PLplan!BU54","v":0},{"$f":"PLplan!BV54","v":0},{"$f":"PLplan!BW54","v":0},{"$f":"PLplan!BX54","v":0},{"$f":"PLplan!BY54","v":0},{"$f":"PLplan!BZ54","v":0},{"$f":"PLplan!CA54","v":0},{"$f":"PLplan!CB54","v":0},{"$f":"PLplan!CC54","v":0},{"$f":"PLplan!CD54","v":0},{"$f":"PLplan!CE54","v":0},{"$f":"PLplan!CF54","v":0},{"$f":"PLplan!CG54","v":0},{"$f":"PLplan!CH54","v":0},{"$f":"PLplan!CI54","v":0},{"$f":"PLplan!CJ54","v":0},{"$f":"PLplan!CK54","v":0},{"$f":"PLplan!CL54","v":0},{"$f":"PLplan!CM54","v":0},{"$f":"PLplan!CN54","v":0},{"$f":"PLplan!CO54","v":0},{"$f":"PLplan!CP54","v":0},{"$f":"PLplan!CQ54","v":0},{"$f":"PLplan!CR54","v":0},{"$f":"PLplan!CS54","v":0},{"$f":"PLplan!CT54","v":0},{"$f":"PLplan!CU54","v":0}]
[{"$f":"ROW()","v":55},null,null,null,null,null,null,{"$f":"Calc!H376","v":"Прямые расходы"},{"$f":"Calc!I376","v":"Прочие производственные расходы"},{"$f":"Calc!J376","v":"Продукт-2"},null,{"$f":"Calc!L376","v":2},{"$f":"Calc!M376","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"PLplan!X55","v":0},{"$f":"PLfact!X55","v":0},"",null,null,{"$f":"PLplan!AA55","v":0},{"$f":"PLfact!AA55","v":0},"",{"$f":"PLplan!AB55","v":0},{"$f":"PLfact!AB55","v":0},"",{"$f":"PLplan!AC55","v":0},{"$f":"PLfact!AC55","v":0},"",{"$f":"PLplan!AD55","v":0},{"$f":"PLfact!AD55","v":0},"",{"$f":"PLplan!AE55","v":0},{"$f":"PLfact!AE55","v":0},"",{"$f":"PLplan!AF55","v":0},{"$f":"PLfact!AF55","v":0},"",{"$f":"PLplan!AG55","v":0},{"$f":"PLfact!AG55","v":0},"",{"$f":"PLplan!AH55","v":0},{"$f":"PLfact!AH55","v":0},"",{"$f":"PLplan!AI55","v":0},{"$f":"PLfact!AI55","v":0},"",{"$f":"PLplan!AJ55","v":0},{"$f":"PLfact!AJ55","v":0},"",{"$f":"PLplan!AK55","v":0},{"$f":"PLfact!AK55","v":0},"",{"$f":"PLplan!AL55","v":0},{"$f":"PLfact!AL55","v":0},"",{"$f":"PLplan!AM55","v":0},{"$f":"PLfact!AM55","v":0},"",{"$f":"PLplan!AN55","v":0},{"$f":"PLfact!AN55","v":0},"",{"$f":"PLplan!AO55","v":0},{"$f":"PLfact!AO55","v":0},"",{"$f":"PLplan!AP55","v":0},{"$f":"PLplan!AQ55","v":0},{"$f":"PLplan!AR55","v":0},{"$f":"PLplan!AS55","v":0},{"$f":"PLplan!AT55","v":0},{"$f":"PLplan!AU55","v":0},{"$f":"PLplan!AV55","v":0},{"$f":"PLplan!AW55","v":0},{"$f":"PLplan!AX55","v":0},{"$f":"PLplan!AY55","v":0},{"$f":"PLplan!AZ55","v":0},{"$f":"PLplan!BA55","v":0},{"$f":"PLplan!BB55","v":0},{"$f":"PLplan!BC55","v":0},{"$f":"PLplan!BD55","v":0},{"$f":"PLplan!BE55","v":0},{"$f":"PLplan!BF55","v":0},{"$f":"PLplan!BG55","v":0},{"$f":"PLplan!BH55","v":0},{"$f":"PLplan!BI55","v":0},{"$f":"PLplan!BJ55","v":0},{"$f":"PLplan!BK55","v":0},{"$f":"PLplan!BL55","v":0},{"$f":"PLplan!BM55","v":0},{"$f":"PLplan!BN55","v":0},{"$f":"PLplan!BO55","v":0},{"$f":"PLplan!BP55","v":0},{"$f":"PLplan!BQ55","v":0},{"$f":"PLplan!BR55","v":0},{"$f":"PLplan!BS55","v":0},{"$f":"PLplan!BT55","v":0},{"$f":"PLplan!BU55","v":0},{"$f":"PLplan!BV55","v":0},{"$f":"PLplan!BW55","v":0},{"$f":"PLplan!BX55","v":0},{"$f":"PLplan!BY55","v":0},{"$f":"PLplan!BZ55","v":0},{"$f":"PLplan!CA55","v":0},{"$f":"PLplan!CB55","v":0},{"$f":"PLplan!CC55","v":0},{"$f":"PLplan!CD55","v":0},{"$f":"PLplan!CE55","v":0},{"$f":"PLplan!CF55","v":0},{"$f":"PLplan!CG55","v":0},{"$f":"PLplan!CH55","v":0},{"$f":"PLplan!CI55","v":0},{"$f":"PLplan!CJ55","v":0},{"$f":"PLplan!CK55","v":0},{"$f":"PLplan!CL55","v":0},{"$f":"PLplan!CM55","v":0},{"$f":"PLplan!CN55","v":0},{"$f":"PLplan!CO55","v":0},{"$f":"PLplan!CP55","v":0},{"$f":"PLplan!CQ55","v":0},{"$f":"PLplan!CR55","v":0},{"$f":"PLplan!CS55","v":0},{"$f":"PLplan!CT55","v":0},{"$f":"PLplan!CU55","v":0}]
[{"$f":"ROW()","v":56},null,null,null,null,null,null,{"$f":"Calc!H377","v":"Прямые расходы"},{"$f":"Calc!I377","v":"Прочие производственные расходы"},{"$f":"Calc!J377","v":"Продукт-3"},null,{"$f":"Calc!L377","v":3},{"$f":"Calc!M377","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"PLplan!X56","v":0},{"$f":"PLfact!X56","v":0},"",null,null,{"$f":"PLplan!AA56","v":0},{"$f":"PLfact!AA56","v":0},"",{"$f":"PLplan!AB56","v":0},{"$f":"PLfact!AB56","v":0},"",{"$f":"PLplan!AC56","v":0},{"$f":"PLfact!AC56","v":0},"",{"$f":"PLplan!AD56","v":0},{"$f":"PLfact!AD56","v":0},"",{"$f":"PLplan!AE56","v":0},{"$f":"PLfact!AE56","v":0},"",{"$f":"PLplan!AF56","v":0},{"$f":"PLfact!AF56","v":0},"",{"$f":"PLplan!AG56","v":0},{"$f":"PLfact!AG56","v":0},"",{"$f":"PLplan!AH56","v":0},{"$f":"PLfact!AH56","v":0},"",{"$f":"PLplan!AI56","v":0},{"$f":"PLfact!AI56","v":0},"",{"$f":"PLplan!AJ56","v":0},{"$f":"PLfact!AJ56","v":0},"",{"$f":"PLplan!AK56","v":0},{"$f":"PLfact!AK56","v":0},"",{"$f":"PLplan!AL56","v":0},{"$f":"PLfact!AL56","v":0},"",{"$f":"PLplan!AM56","v":0},{"$f":"PLfact!AM56","v":0},"",{"$f":"PLplan!AN56","v":0},{"$f":"PLfact!AN56","v":0},"",{"$f":"PLplan!AO56","v":0},{"$f":"PLfact!AO56","v":0},"",{"$f":"PLplan!AP56","v":0},{"$f":"PLplan!AQ56","v":0},{"$f":"PLplan!AR56","v":0},{"$f":"PLplan!AS56","v":0},{"$f":"PLplan!AT56","v":0},{"$f":"PLplan!AU56","v":0},{"$f":"PLplan!AV56","v":0},{"$f":"PLplan!AW56","v":0},{"$f":"PLplan!AX56","v":0},{"$f":"PLplan!AY56","v":0},{"$f":"PLplan!AZ56","v":0},{"$f":"PLplan!BA56","v":0},{"$f":"PLplan!BB56","v":0},{"$f":"PLplan!BC56","v":0},{"$f":"PLplan!BD56","v":0},{"$f":"PLplan!BE56","v":0},{"$f":"PLplan!BF56","v":0},{"$f":"PLplan!BG56","v":0},{"$f":"PLplan!BH56","v":0},{"$f":"PLplan!BI56","v":0},{"$f":"PLplan!BJ56","v":0},{"$f":"PLplan!BK56","v":0},{"$f":"PLplan!BL56","v":0},{"$f":"PLplan!BM56","v":0},{"$f":"PLplan!BN56","v":0},{"$f":"PLplan!BO56","v":0},{"$f":"PLplan!BP56","v":0},{"$f":"PLplan!BQ56","v":0},{"$f":"PLplan!BR56","v":0},{"$f":"PLplan!BS56","v":0},{"$f":"PLplan!BT56","v":0},{"$f":"PLplan!BU56","v":0},{"$f":"PLplan!BV56","v":0},{"$f":"PLplan!BW56","v":0},{"$f":"PLplan!BX56","v":0},{"$f":"PLplan!BY56","v":0},{"$f":"PLplan!BZ56","v":0},{"$f":"PLplan!CA56","v":0},{"$f":"PLplan!CB56","v":0},{"$f":"PLplan!CC56","v":0},{"$f":"PLplan!CD56","v":0},{"$f":"PLplan!CE56","v":0},{"$f":"PLplan!CF56","v":0},{"$f":"PLplan!CG56","v":0},{"$f":"PLplan!CH56","v":0},{"$f":"PLplan!CI56","v":0},{"$f":"PLplan!CJ56","v":0},{"$f":"PLplan!CK56","v":0},{"$f":"PLplan!CL56","v":0},{"$f":"PLplan!CM56","v":0},{"$f":"PLplan!CN56","v":0},{"$f":"PLplan!CO56","v":0},{"$f":"PLplan!CP56","v":0},{"$f":"PLplan!CQ56","v":0},{"$f":"PLplan!CR56","v":0},{"$f":"PLplan!CS56","v":0},{"$f":"PLplan!CT56","v":0},{"$f":"PLplan!CU56","v":0}]
[{"$f":"ROW()","v":57},null,null,null,null,null,null,null,null,null,null,"пустая строка",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PLplan!X57","v":0},{"$f":"PLfact!X57","v":0},"",null,null,{"$f":"PLplan!AA57","v":0},{"$f":"PLfact!AA57","v":0},"",{"$f":"PLplan!AB57","v":0},{"$f":"PLfact!AB57","v":0},"",{"$f":"PLplan!AC57","v":0},{"$f":"PLfact!AC57","v":0},"",{"$f":"PLplan!AD57","v":0},{"$f":"PLfact!AD57","v":0},"",{"$f":"PLplan!AE57","v":0},{"$f":"PLfact!AE57","v":0},"",{"$f":"PLplan!AF57","v":0},{"$f":"PLfact!AF57","v":0},"",{"$f":"PLplan!AG57","v":0},{"$f":"PLfact!AG57","v":0},"",{"$f":"PLplan!AH57","v":0},{"$f":"PLfact!AH57","v":0},"",{"$f":"PLplan!AI57","v":0},{"$f":"PLfact!AI57","v":0},"",{"$f":"PLplan!AJ57","v":0},{"$f":"PLfact!AJ57","v":0},"",{"$f":"PLplan!AK57","v":0},{"$f":"PLfact!AK57","v":0},"",{"$f":"PLplan!AL57","v":0},{"$f":"PLfact!AL57","v":0},"",{"$f":"PLplan!AM57","v":0},{"$f":"PLfact!AM57","v":0},"",{"$f":"PLplan!AN57","v":0},{"$f":"PLfact!AN57","v":0},"",{"$f":"PLplan!AO57","v":0},{"$f":"PLfact!AO57","v":0},"",{"$f":"PLplan!AP57","v":0},{"$f":"PLplan!AQ57","v":0},{"$f":"PLplan!AR57","v":0},{"$f":"PLplan!AS57","v":0},{"$f":"PLplan!AT57","v":0},{"$f":"PLplan!AU57","v":0},{"$f":"PLplan!AV57","v":0},{"$f":"PLplan!AW57","v":0},{"$f":"PLplan!AX57","v":0},{"$f":"PLplan!AY57","v":0},{"$f":"PLplan!AZ57","v":0},{"$f":"PLplan!BA57","v":0},{"$f":"PLplan!BB57","v":0},{"$f":"PLplan!BC57","v":0},{"$f":"PLplan!BD57","v":0},{"$f":"PLplan!BE57","v":0},{"$f":"PLplan!BF57","v":0},{"$f":"PLplan!BG57","v":0},{"$f":"PLplan!BH57","v":0},{"$f":"PLplan!BI57","v":0},{"$f":"PLplan!BJ57","v":0},{"$f":"PLplan!BK57","v":0},{"$f":"PLplan!BL57","v":0},{"$f":"PLplan!BM57","v":0},{"$f":"PLplan!BN57","v":0},{"$f":"PLplan!BO57","v":0},{"$f":"PLplan!BP57","v":0},{"$f":"PLplan!BQ57","v":0},{"$f":"PLplan!BR57","v":0},{"$f":"PLplan!BS57","v":0},{"$f":"PLplan!BT57","v":0},{"$f":"PLplan!BU57","v":0},{"$f":"PLplan!BV57","v":0},{"$f":"PLplan!BW57","v":0},{"$f":"PLplan!BX57","v":0},{"$f":"PLplan!BY57","v":0},{"$f":"PLplan!BZ57","v":0},{"$f":"PLplan!CA57","v":0},{"$f":"PLplan!CB57","v":0},{"$f":"PLplan!CC57","v":0},{"$f":"PLplan!CD57","v":0},{"$f":"PLplan!CE57","v":0},{"$f":"PLplan!CF57","v":0},{"$f":"PLplan!CG57","v":0},{"$f":"PLplan!CH57","v":0},{"$f":"PLplan!CI57","v":0},{"$f":"PLplan!CJ57","v":0},{"$f":"PLplan!CK57","v":0},{"$f":"PLplan!CL57","v":0},{"$f":"PLplan!CM57","v":0},{"$f":"PLplan!CN57","v":0},{"$f":"PLplan!CO57","v":0},{"$f":"PLplan!CP57","v":0},{"$f":"PLplan!CQ57","v":0},{"$f":"PLplan!CR57","v":0},{"$f":"PLplan!CS57","v":0},{"$f":"PLplan!CT57","v":0},{"$f":"PLplan!CU57","v":0}]
[{"$f":"ROW()","v":58},null,null,null,null,null,null,{"$f":"Calc!H379","v":"Прямые расходы"},{"$f":"Calc!I379","v":"Прямые переменные расходы маркетинга"},null,null,null,{"$f":"Calc!M379","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X58-SUM($X59:$X62))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"PLplan!X58","v":1666.6666666666667},{"$f":"PLfact!X58","v":2083.3333333333335},1.25,null,null,{"$f":"PLplan!AA58","v":1666.6666666666667},{"$f":"PLfact!AA58","v":2083.3333333333335},1.25,{"$f":"PLplan!AB58","v":0},{"$f":"PLfact!AB58","v":0},"",{"$f":"PLplan!AC58","v":0},{"$f":"PLfact!AC58","v":0},"",{"$f":"PLplan!AD58","v":0},{"$f":"PLfact!AD58","v":0},"",{"$f":"PLplan!AE58","v":0},{"$f":"PLfact!AE58","v":0},"",{"$f":"PLplan!AF58","v":0},{"$f":"PLfact!AF58","v":0},"",{"$f":"PLplan!AG58","v":0},{"$f":"PLfact!AG58","v":0},"",{"$f":"PLplan!AH58","v":0},{"$f":"PLfact!AH58","v":0},"",{"$f":"PLplan!AI58","v":0},{"$f":"PLfact!AI58","v":0},"",{"$f":"PLplan!AJ58","v":0},{"$f":"PLfact!AJ58","v":0},"",{"$f":"PLplan!AK58","v":0},{"$f":"PLfact!AK58","v":0},"",{"$f":"PLplan!AL58","v":0},{"$f":"PLfact!AL58","v":0},"",{"$f":"PLplan!AM58","v":0},{"$f":"PLfact!AM58","v":0},"",{"$f":"PLplan!AN58","v":0},{"$f":"PLfact!AN58","v":0},"",{"$f":"PLplan!AO58","v":0},{"$f":"PLfact!AO58","v":0},"",{"$f":"PLplan!AP58","v":0},{"$f":"PLplan!AQ58","v":0},{"$f":"PLplan!AR58","v":0},{"$f":"PLplan!AS58","v":0},{"$f":"PLplan!AT58","v":0},{"$f":"PLplan!AU58","v":0},{"$f":"PLplan!AV58","v":0},{"$f":"PLplan!AW58","v":0},{"$f":"PLplan!AX58","v":0},{"$f":"PLplan!AY58","v":0},{"$f":"PLplan!AZ58","v":0},{"$f":"PLplan!BA58","v":0},{"$f":"PLplan!BB58","v":0},{"$f":"PLplan!BC58","v":0},{"$f":"PLplan!BD58","v":0},{"$f":"PLplan!BE58","v":0},{"$f":"PLplan!BF58","v":0},{"$f":"PLplan!BG58","v":0},{"$f":"PLplan!BH58","v":0},{"$f":"PLplan!BI58","v":0},{"$f":"PLplan!BJ58","v":0},{"$f":"PLplan!BK58","v":0},{"$f":"PLplan!BL58","v":0},{"$f":"PLplan!BM58","v":0},{"$f":"PLplan!BN58","v":0},{"$f":"PLplan!BO58","v":0},{"$f":"PLplan!BP58","v":0},{"$f":"PLplan!BQ58","v":0},{"$f":"PLplan!BR58","v":0},{"$f":"PLplan!BS58","v":0},{"$f":"PLplan!BT58","v":0},{"$f":"PLplan!BU58","v":0},{"$f":"PLplan!BV58","v":0},{"$f":"PLplan!BW58","v":0},{"$f":"PLplan!BX58","v":0},{"$f":"PLplan!BY58","v":0},{"$f":"PLplan!BZ58","v":0},{"$f":"PLplan!CA58","v":0},{"$f":"PLplan!CB58","v":0},{"$f":"PLplan!CC58","v":0},{"$f":"PLplan!CD58","v":0},{"$f":"PLplan!CE58","v":0},{"$f":"PLplan!CF58","v":0},{"$f":"PLplan!CG58","v":0},{"$f":"PLplan!CH58","v":0},{"$f":"PLplan!CI58","v":0},{"$f":"PLplan!CJ58","v":0},{"$f":"PLplan!CK58","v":0},{"$f":"PLplan!CL58","v":0},{"$f":"PLplan!CM58","v":0},{"$f":"PLplan!CN58","v":0},{"$f":"PLplan!CO58","v":0},{"$f":"PLplan!CP58","v":0},{"$f":"PLplan!CQ58","v":0},{"$f":"PLplan!CR58","v":0},{"$f":"PLplan!CS58","v":0},{"$f":"PLplan!CT58","v":0},{"$f":"PLplan!CU58","v":0}]
[{"$f":"ROW()","v":59},null,null,null,null,null,null,{"$f":"Calc!H380","v":"Прямые расходы"},{"$f":"Calc!I380","v":"Прямые переменные расходы маркетинга"},{"$f":"Calc!J380","v":"Расходы на платный трафик"},null,{"$f":"Calc!L380","v":1},{"$f":"Calc!M380","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"PLplan!X59","v":1666.6666666666667},{"$f":"PLfact!X59","v":2083.3333333333335},1.25,null,null,{"$f":"PLplan!AA59","v":1666.6666666666667},{"$f":"PLfact!AA59","v":2083.3333333333335},1.25,{"$f":"PLplan!AB59","v":0},{"$f":"PLfact!AB59","v":0},"",{"$f":"PLplan!AC59","v":0},{"$f":"PLfact!AC59","v":0},"",{"$f":"PLplan!AD59","v":0},{"$f":"PLfact!AD59","v":0},"",{"$f":"PLplan!AE59","v":0},{"$f":"PLfact!AE59","v":0},"",{"$f":"PLplan!AF59","v":0},{"$f":"PLfact!AF59","v":0},"",{"$f":"PLplan!AG59","v":0},{"$f":"PLfact!AG59","v":0},"",{"$f":"PLplan!AH59","v":0},{"$f":"PLfact!AH59","v":0},"",{"$f":"PLplan!AI59","v":0},{"$f":"PLfact!AI59","v":0},"",{"$f":"PLplan!AJ59","v":0},{"$f":"PLfact!AJ59","v":0},"",{"$f":"PLplan!AK59","v":0},{"$f":"PLfact!AK59","v":0},"",{"$f":"PLplan!AL59","v":0},{"$f":"PLfact!AL59","v":0},"",{"$f":"PLplan!AM59","v":0},{"$f":"PLfact!AM59","v":0},"",{"$f":"PLplan!AN59","v":0},{"$f":"PLfact!AN59","v":0},"",{"$f":"PLplan!AO59","v":0},{"$f":"PLfact!AO59","v":0},"",{"$f":"PLplan!AP59","v":0},{"$f":"PLplan!AQ59","v":0},{"$f":"PLplan!AR59","v":0},{"$f":"PLplan!AS59","v":0},{"$f":"PLplan!AT59","v":0},{"$f":"PLplan!AU59","v":0},{"$f":"PLplan!AV59","v":0},{"$f":"PLplan!AW59","v":0},{"$f":"PLplan!AX59","v":0},{"$f":"PLplan!AY59","v":0},{"$f":"PLplan!AZ59","v":0},{"$f":"PLplan!BA59","v":0},{"$f":"PLplan!BB59","v":0},{"$f":"PLplan!BC59","v":0},{"$f":"PLplan!BD59","v":0},{"$f":"PLplan!BE59","v":0},{"$f":"PLplan!BF59","v":0},{"$f":"PLplan!BG59","v":0},{"$f":"PLplan!BH59","v":0},{"$f":"PLplan!BI59","v":0},{"$f":"PLplan!BJ59","v":0},{"$f":"PLplan!BK59","v":0},{"$f":"PLplan!BL59","v":0},{"$f":"PLplan!BM59","v":0},{"$f":"PLplan!BN59","v":0},{"$f":"PLplan!BO59","v":0},{"$f":"PLplan!BP59","v":0},{"$f":"PLplan!BQ59","v":0},{"$f":"PLplan!BR59","v":0},{"$f":"PLplan!BS59","v":0},{"$f":"PLplan!BT59","v":0},{"$f":"PLplan!BU59","v":0},{"$f":"PLplan!BV59","v":0},{"$f":"PLplan!BW59","v":0},{"$f":"PLplan!BX59","v":0},{"$f":"PLplan!BY59","v":0},{"$f":"PLplan!BZ59","v":0},{"$f":"PLplan!CA59","v":0},{"$f":"PLplan!CB59","v":0},{"$f":"PLplan!CC59","v":0},{"$f":"PLplan!CD59","v":0},{"$f":"PLplan!CE59","v":0},{"$f":"PLplan!CF59","v":0},{"$f":"PLplan!CG59","v":0},{"$f":"PLplan!CH59","v":0},{"$f":"PLplan!CI59","v":0},{"$f":"PLplan!CJ59","v":0},{"$f":"PLplan!CK59","v":0},{"$f":"PLplan!CL59","v":0},{"$f":"PLplan!CM59","v":0},{"$f":"PLplan!CN59","v":0},{"$f":"PLplan!CO59","v":0},{"$f":"PLplan!CP59","v":0},{"$f":"PLplan!CQ59","v":0},{"$f":"PLplan!CR59","v":0},{"$f":"PLplan!CS59","v":0},{"$f":"PLplan!CT59","v":0},{"$f":"PLplan!CU59","v":0}]
[{"$f":"ROW()","v":60},null,null,null,null,null,null,{"$f":"Calc!H381","v":"Прямые расходы"},{"$f":"Calc!I381","v":"Прямые переменные расходы маркетинга"},{"$f":"Calc!J381","v":"Представительские расходы"},null,{"$f":"Calc!L381","v":2},{"$f":"Calc!M381","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"PLplan!X60","v":0},{"$f":"PLfact!X60","v":0},"",null,null,{"$f":"PLplan!AA60","v":0},{"$f":"PLfact!AA60","v":0},"",{"$f":"PLplan!AB60","v":0},{"$f":"PLfact!AB60","v":0},"",{"$f":"PLplan!AC60","v":0},{"$f":"PLfact!AC60","v":0},"",{"$f":"PLplan!AD60","v":0},{"$f":"PLfact!AD60","v":0},"",{"$f":"PLplan!AE60","v":0},{"$f":"PLfact!AE60","v":0},"",{"$f":"PLplan!AF60","v":0},{"$f":"PLfact!AF60","v":0},"",{"$f":"PLplan!AG60","v":0},{"$f":"PLfact!AG60","v":0},"",{"$f":"PLplan!AH60","v":0},{"$f":"PLfact!AH60","v":0},"",{"$f":"PLplan!AI60","v":0},{"$f":"PLfact!AI60","v":0},"",{"$f":"PLplan!AJ60","v":0},{"$f":"PLfact!AJ60","v":0},"",{"$f":"PLplan!AK60","v":0},{"$f":"PLfact!AK60","v":0},"",{"$f":"PLplan!AL60","v":0},{"$f":"PLfact!AL60","v":0},"",{"$f":"PLplan!AM60","v":0},{"$f":"PLfact!AM60","v":0},"",{"$f":"PLplan!AN60","v":0},{"$f":"PLfact!AN60","v":0},"",{"$f":"PLplan!AO60","v":0},{"$f":"PLfact!AO60","v":0},"",{"$f":"PLplan!AP60","v":0},{"$f":"PLplan!AQ60","v":0},{"$f":"PLplan!AR60","v":0},{"$f":"PLplan!AS60","v":0},{"$f":"PLplan!AT60","v":0},{"$f":"PLplan!AU60","v":0},{"$f":"PLplan!AV60","v":0},{"$f":"PLplan!AW60","v":0},{"$f":"PLplan!AX60","v":0},{"$f":"PLplan!AY60","v":0},{"$f":"PLplan!AZ60","v":0},{"$f":"PLplan!BA60","v":0},{"$f":"PLplan!BB60","v":0},{"$f":"PLplan!BC60","v":0},{"$f":"PLplan!BD60","v":0},{"$f":"PLplan!BE60","v":0},{"$f":"PLplan!BF60","v":0},{"$f":"PLplan!BG60","v":0},{"$f":"PLplan!BH60","v":0},{"$f":"PLplan!BI60","v":0},{"$f":"PLplan!BJ60","v":0},{"$f":"PLplan!BK60","v":0},{"$f":"PLplan!BL60","v":0},{"$f":"PLplan!BM60","v":0},{"$f":"PLplan!BN60","v":0},{"$f":"PLplan!BO60","v":0},{"$f":"PLplan!BP60","v":0},{"$f":"PLplan!BQ60","v":0},{"$f":"PLplan!BR60","v":0},{"$f":"PLplan!BS60","v":0},{"$f":"PLplan!BT60","v":0},{"$f":"PLplan!BU60","v":0},{"$f":"PLplan!BV60","v":0},{"$f":"PLplan!BW60","v":0},{"$f":"PLplan!BX60","v":0},{"$f":"PLplan!BY60","v":0},{"$f":"PLplan!BZ60","v":0},{"$f":"PLplan!CA60","v":0},{"$f":"PLplan!CB60","v":0},{"$f":"PLplan!CC60","v":0},{"$f":"PLplan!CD60","v":0},{"$f":"PLplan!CE60","v":0},{"$f":"PLplan!CF60","v":0},{"$f":"PLplan!CG60","v":0},{"$f":"PLplan!CH60","v":0},{"$f":"PLplan!CI60","v":0},{"$f":"PLplan!CJ60","v":0},{"$f":"PLplan!CK60","v":0},{"$f":"PLplan!CL60","v":0},{"$f":"PLplan!CM60","v":0},{"$f":"PLplan!CN60","v":0},{"$f":"PLplan!CO60","v":0},{"$f":"PLplan!CP60","v":0},{"$f":"PLplan!CQ60","v":0},{"$f":"PLplan!CR60","v":0},{"$f":"PLplan!CS60","v":0},{"$f":"PLplan!CT60","v":0},{"$f":"PLplan!CU60","v":0}]
[{"$f":"ROW()","v":61},null,null,null,null,null,null,{"$f":"Calc!H382","v":"Прямые расходы"},{"$f":"Calc!I382","v":"Прямые переменные расходы маркетинга"},{"$f":"Calc!J382","v":"Расходы на поддержание конверсии"},null,{"$f":"Calc!L382","v":3},{"$f":"Calc!M382","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"PLplan!X61","v":0},{"$f":"PLfact!X61","v":0},"",null,null,{"$f":"PLplan!AA61","v":0},{"$f":"PLfact!AA61","v":0},"",{"$f":"PLplan!AB61","v":0},{"$f":"PLfact!AB61","v":0},"",{"$f":"PLplan!AC61","v":0},{"$f":"PLfact!AC61","v":0},"",{"$f":"PLplan!AD61","v":0},{"$f":"PLfact!AD61","v":0},"",{"$f":"PLplan!AE61","v":0},{"$f":"PLfact!AE61","v":0},"",{"$f":"PLplan!AF61","v":0},{"$f":"PLfact!AF61","v":0},"",{"$f":"PLplan!AG61","v":0},{"$f":"PLfact!AG61","v":0},"",{"$f":"PLplan!AH61","v":0},{"$f":"PLfact!AH61","v":0},"",{"$f":"PLplan!AI61","v":0},{"$f":"PLfact!AI61","v":0},"",{"$f":"PLplan!AJ61","v":0},{"$f":"PLfact!AJ61","v":0},"",{"$f":"PLplan!AK61","v":0},{"$f":"PLfact!AK61","v":0},"",{"$f":"PLplan!AL61","v":0},{"$f":"PLfact!AL61","v":0},"",{"$f":"PLplan!AM61","v":0},{"$f":"PLfact!AM61","v":0},"",{"$f":"PLplan!AN61","v":0},{"$f":"PLfact!AN61","v":0},"",{"$f":"PLplan!AO61","v":0},{"$f":"PLfact!AO61","v":0},"",{"$f":"PLplan!AP61","v":0},{"$f":"PLplan!AQ61","v":0},{"$f":"PLplan!AR61","v":0},{"$f":"PLplan!AS61","v":0},{"$f":"PLplan!AT61","v":0},{"$f":"PLplan!AU61","v":0},{"$f":"PLplan!AV61","v":0},{"$f":"PLplan!AW61","v":0},{"$f":"PLplan!AX61","v":0},{"$f":"PLplan!AY61","v":0},{"$f":"PLplan!AZ61","v":0},{"$f":"PLplan!BA61","v":0},{"$f":"PLplan!BB61","v":0},{"$f":"PLplan!BC61","v":0},{"$f":"PLplan!BD61","v":0},{"$f":"PLplan!BE61","v":0},{"$f":"PLplan!BF61","v":0},{"$f":"PLplan!BG61","v":0},{"$f":"PLplan!BH61","v":0},{"$f":"PLplan!BI61","v":0},{"$f":"PLplan!BJ61","v":0},{"$f":"PLplan!BK61","v":0},{"$f":"PLplan!BL61","v":0},{"$f":"PLplan!BM61","v":0},{"$f":"PLplan!BN61","v":0},{"$f":"PLplan!BO61","v":0},{"$f":"PLplan!BP61","v":0},{"$f":"PLplan!BQ61","v":0},{"$f":"PLplan!BR61","v":0},{"$f":"PLplan!BS61","v":0},{"$f":"PLplan!BT61","v":0},{"$f":"PLplan!BU61","v":0},{"$f":"PLplan!BV61","v":0},{"$f":"PLplan!BW61","v":0},{"$f":"PLplan!BX61","v":0},{"$f":"PLplan!BY61","v":0},{"$f":"PLplan!BZ61","v":0},{"$f":"PLplan!CA61","v":0},{"$f":"PLplan!CB61","v":0},{"$f":"PLplan!CC61","v":0},{"$f":"PLplan!CD61","v":0},{"$f":"PLplan!CE61","v":0},{"$f":"PLplan!CF61","v":0},{"$f":"PLplan!CG61","v":0},{"$f":"PLplan!CH61","v":0},{"$f":"PLplan!CI61","v":0},{"$f":"PLplan!CJ61","v":0},{"$f":"PLplan!CK61","v":0},{"$f":"PLplan!CL61","v":0},{"$f":"PLplan!CM61","v":0},{"$f":"PLplan!CN61","v":0},{"$f":"PLplan!CO61","v":0},{"$f":"PLplan!CP61","v":0},{"$f":"PLplan!CQ61","v":0},{"$f":"PLplan!CR61","v":0},{"$f":"PLplan!CS61","v":0},{"$f":"PLplan!CT61","v":0},{"$f":"PLplan!CU61","v":0}]
[{"$f":"ROW()","v":62},null,null,null,null,null,null,null,null,null,null,"пустая строка",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PLplan!X62","v":0},{"$f":"PLfact!X62","v":0},"",null,null,{"$f":"PLplan!AA62","v":0},{"$f":"PLfact!AA62","v":0},"",{"$f":"PLplan!AB62","v":0},{"$f":"PLfact!AB62","v":0},"",{"$f":"PLplan!AC62","v":0},{"$f":"PLfact!AC62","v":0},"",{"$f":"PLplan!AD62","v":0},{"$f":"PLfact!AD62","v":0},"",{"$f":"PLplan!AE62","v":0},{"$f":"PLfact!AE62","v":0},"",{"$f":"PLplan!AF62","v":0},{"$f":"PLfact!AF62","v":0},"",{"$f":"PLplan!AG62","v":0},{"$f":"PLfact!AG62","v":0},"",{"$f":"PLplan!AH62","v":0},{"$f":"PLfact!AH62","v":0},"",{"$f":"PLplan!AI62","v":0},{"$f":"PLfact!AI62","v":0},"",{"$f":"PLplan!AJ62","v":0},{"$f":"PLfact!AJ62","v":0},"",{"$f":"PLplan!AK62","v":0},{"$f":"PLfact!AK62","v":0},"",{"$f":"PLplan!AL62","v":0},{"$f":"PLfact!AL62","v":0},"",{"$f":"PLplan!AM62","v":0},{"$f":"PLfact!AM62","v":0},"",{"$f":"PLplan!AN62","v":0},{"$f":"PLfact!AN62","v":0},"",{"$f":"PLplan!AO62","v":0},{"$f":"PLfact!AO62","v":0},"",{"$f":"PLplan!AP62","v":0},{"$f":"PLplan!AQ62","v":0},{"$f":"PLplan!AR62","v":0},{"$f":"PLplan!AS62","v":0},{"$f":"PLplan!AT62","v":0},{"$f":"PLplan!AU62","v":0},{"$f":"PLplan!AV62","v":0},{"$f":"PLplan!AW62","v":0},{"$f":"PLplan!AX62","v":0},{"$f":"PLplan!AY62","v":0},{"$f":"PLplan!AZ62","v":0},{"$f":"PLplan!BA62","v":0},{"$f":"PLplan!BB62","v":0},{"$f":"PLplan!BC62","v":0},{"$f":"PLplan!BD62","v":0},{"$f":"PLplan!BE62","v":0},{"$f":"PLplan!BF62","v":0},{"$f":"PLplan!BG62","v":0},{"$f":"PLplan!BH62","v":0},{"$f":"PLplan!BI62","v":0},{"$f":"PLplan!BJ62","v":0},{"$f":"PLplan!BK62","v":0},{"$f":"PLplan!BL62","v":0},{"$f":"PLplan!BM62","v":0},{"$f":"PLplan!BN62","v":0},{"$f":"PLplan!BO62","v":0},{"$f":"PLplan!BP62","v":0},{"$f":"PLplan!BQ62","v":0},{"$f":"PLplan!BR62","v":0},{"$f":"PLplan!BS62","v":0},{"$f":"PLplan!BT62","v":0},{"$f":"PLplan!BU62","v":0},{"$f":"PLplan!BV62","v":0},{"$f":"PLplan!BW62","v":0},{"$f":"PLplan!BX62","v":0},{"$f":"PLplan!BY62","v":0},{"$f":"PLplan!BZ62","v":0},{"$f":"PLplan!CA62","v":0},{"$f":"PLplan!CB62","v":0},{"$f":"PLplan!CC62","v":0},{"$f":"PLplan!CD62","v":0},{"$f":"PLplan!CE62","v":0},{"$f":"PLplan!CF62","v":0},{"$f":"PLplan!CG62","v":0},{"$f":"PLplan!CH62","v":0},{"$f":"PLplan!CI62","v":0},{"$f":"PLplan!CJ62","v":0},{"$f":"PLplan!CK62","v":0},{"$f":"PLplan!CL62","v":0},{"$f":"PLplan!CM62","v":0},{"$f":"PLplan!CN62","v":0},{"$f":"PLplan!CO62","v":0},{"$f":"PLplan!CP62","v":0},{"$f":"PLplan!CQ62","v":0},{"$f":"PLplan!CR62","v":0},{"$f":"PLplan!CS62","v":0},{"$f":"PLplan!CT62","v":0},{"$f":"PLplan!CU62","v":0}]
[{"$f":"ROW()","v":63},null,null,null,null,null,null,{"$f":"Calc!H384","v":"Прямые расходы"},{"$f":"Calc!I384","v":"Прямые постоянные расходы маркетинга"},null,null,null,{"$f":"Calc!M384","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X63-SUM($X64:$X67))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"PLplan!X63","v":0},{"$f":"PLfact!X63","v":0},"",null,null,{"$f":"PLplan!AA63","v":0},{"$f":"PLfact!AA63","v":0},"",{"$f":"PLplan!AB63","v":0},{"$f":"PLfact!AB63","v":0},"",{"$f":"PLplan!AC63","v":0},{"$f":"PLfact!AC63","v":0},"",{"$f":"PLplan!AD63","v":0},{"$f":"PLfact!AD63","v":0},"",{"$f":"PLplan!AE63","v":0},{"$f":"PLfact!AE63","v":0},"",{"$f":"PLplan!AF63","v":0},{"$f":"PLfact!AF63","v":0},"",{"$f":"PLplan!AG63","v":0},{"$f":"PLfact!AG63","v":0},"",{"$f":"PLplan!AH63","v":0},{"$f":"PLfact!AH63","v":0},"",{"$f":"PLplan!AI63","v":0},{"$f":"PLfact!AI63","v":0},"",{"$f":"PLplan!AJ63","v":0},{"$f":"PLfact!AJ63","v":0},"",{"$f":"PLplan!AK63","v":0},{"$f":"PLfact!AK63","v":0},"",{"$f":"PLplan!AL63","v":0},{"$f":"PLfact!AL63","v":0},"",{"$f":"PLplan!AM63","v":0},{"$f":"PLfact!AM63","v":0},"",{"$f":"PLplan!AN63","v":0},{"$f":"PLfact!AN63","v":0},"",{"$f":"PLplan!AO63","v":0},{"$f":"PLfact!AO63","v":0},"",{"$f":"PLplan!AP63","v":0},{"$f":"PLplan!AQ63","v":0},{"$f":"PLplan!AR63","v":0},{"$f":"PLplan!AS63","v":0},{"$f":"PLplan!AT63","v":0},{"$f":"PLplan!AU63","v":0},{"$f":"PLplan!AV63","v":0},{"$f":"PLplan!AW63","v":0},{"$f":"PLplan!AX63","v":0},{"$f":"PLplan!AY63","v":0},{"$f":"PLplan!AZ63","v":0},{"$f":"PLplan!BA63","v":0},{"$f":"PLplan!BB63","v":0},{"$f":"PLplan!BC63","v":0},{"$f":"PLplan!BD63","v":0},{"$f":"PLplan!BE63","v":0},{"$f":"PLplan!BF63","v":0},{"$f":"PLplan!BG63","v":0},{"$f":"PLplan!BH63","v":0},{"$f":"PLplan!BI63","v":0},{"$f":"PLplan!BJ63","v":0},{"$f":"PLplan!BK63","v":0},{"$f":"PLplan!BL63","v":0},{"$f":"PLplan!BM63","v":0},{"$f":"PLplan!BN63","v":0},{"$f":"PLplan!BO63","v":0},{"$f":"PLplan!BP63","v":0},{"$f":"PLplan!BQ63","v":0},{"$f":"PLplan!BR63","v":0},{"$f":"PLplan!BS63","v":0},{"$f":"PLplan!BT63","v":0},{"$f":"PLplan!BU63","v":0},{"$f":"PLplan!BV63","v":0},{"$f":"PLplan!BW63","v":0},{"$f":"PLplan!BX63","v":0},{"$f":"PLplan!BY63","v":0},{"$f":"PLplan!BZ63","v":0},{"$f":"PLplan!CA63","v":0},{"$f":"PLplan!CB63","v":0},{"$f":"PLplan!CC63","v":0},{"$f":"PLplan!CD63","v":0},{"$f":"PLplan!CE63","v":0},{"$f":"PLplan!CF63","v":0},{"$f":"PLplan!CG63","v":0},{"$f":"PLplan!CH63","v":0},{"$f":"PLplan!CI63","v":0},{"$f":"PLplan!CJ63","v":0},{"$f":"PLplan!CK63","v":0},{"$f":"PLplan!CL63","v":0},{"$f":"PLplan!CM63","v":0},{"$f":"PLplan!CN63","v":0},{"$f":"PLplan!CO63","v":0},{"$f":"PLplan!CP63","v":0},{"$f":"PLplan!CQ63","v":0},{"$f":"PLplan!CR63","v":0},{"$f":"PLplan!CS63","v":0},{"$f":"PLplan!CT63","v":0},{"$f":"PLplan!CU63","v":0}]
[{"$f":"ROW()","v":64},null,null,null,null,null,null,{"$f":"Calc!H385","v":"Прямые расходы"},{"$f":"Calc!I385","v":"Прямые постоянные расходы маркетинга"},{"$f":"Calc!J385","v":"ФОТ сотрудников маркетинга"},null,{"$f":"Calc!L385","v":1},{"$f":"Calc!M385","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"PLplan!X64","v":0},{"$f":"PLfact!X64","v":0},"",null,null,{"$f":"PLplan!AA64","v":0},{"$f":"PLfact!AA64","v":0},"",{"$f":"PLplan!AB64","v":0},{"$f":"PLfact!AB64","v":0},"",{"$f":"PLplan!AC64","v":0},{"$f":"PLfact!AC64","v":0},"",{"$f":"PLplan!AD64","v":0},{"$f":"PLfact!AD64","v":0},"",{"$f":"PLplan!AE64","v":0},{"$f":"PLfact!AE64","v":0},"",{"$f":"PLplan!AF64","v":0},{"$f":"PLfact!AF64","v":0},"",{"$f":"PLplan!AG64","v":0},{"$f":"PLfact!AG64","v":0},"",{"$f":"PLplan!AH64","v":0},{"$f":"PLfact!AH64","v":0},"",{"$f":"PLplan!AI64","v":0},{"$f":"PLfact!AI64","v":0},"",{"$f":"PLplan!AJ64","v":0},{"$f":"PLfact!AJ64","v":0},"",{"$f":"PLplan!AK64","v":0},{"$f":"PLfact!AK64","v":0},"",{"$f":"PLplan!AL64","v":0},{"$f":"PLfact!AL64","v":0},"",{"$f":"PLplan!AM64","v":0},{"$f":"PLfact!AM64","v":0},"",{"$f":"PLplan!AN64","v":0},{"$f":"PLfact!AN64","v":0},"",{"$f":"PLplan!AO64","v":0},{"$f":"PLfact!AO64","v":0},"",{"$f":"PLplan!AP64","v":0},{"$f":"PLplan!AQ64","v":0},{"$f":"PLplan!AR64","v":0},{"$f":"PLplan!AS64","v":0},{"$f":"PLplan!AT64","v":0},{"$f":"PLplan!AU64","v":0},{"$f":"PLplan!AV64","v":0},{"$f":"PLplan!AW64","v":0},{"$f":"PLplan!AX64","v":0},{"$f":"PLplan!AY64","v":0},{"$f":"PLplan!AZ64","v":0},{"$f":"PLplan!BA64","v":0},{"$f":"PLplan!BB64","v":0},{"$f":"PLplan!BC64","v":0},{"$f":"PLplan!BD64","v":0},{"$f":"PLplan!BE64","v":0},{"$f":"PLplan!BF64","v":0},{"$f":"PLplan!BG64","v":0},{"$f":"PLplan!BH64","v":0},{"$f":"PLplan!BI64","v":0},{"$f":"PLplan!BJ64","v":0},{"$f":"PLplan!BK64","v":0},{"$f":"PLplan!BL64","v":0},{"$f":"PLplan!BM64","v":0},{"$f":"PLplan!BN64","v":0},{"$f":"PLplan!BO64","v":0},{"$f":"PLplan!BP64","v":0},{"$f":"PLplan!BQ64","v":0},{"$f":"PLplan!BR64","v":0},{"$f":"PLplan!BS64","v":0},{"$f":"PLplan!BT64","v":0},{"$f":"PLplan!BU64","v":0},{"$f":"PLplan!BV64","v":0},{"$f":"PLplan!BW64","v":0},{"$f":"PLplan!BX64","v":0},{"$f":"PLplan!BY64","v":0},{"$f":"PLplan!BZ64","v":0},{"$f":"PLplan!CA64","v":0},{"$f":"PLplan!CB64","v":0},{"$f":"PLplan!CC64","v":0},{"$f":"PLplan!CD64","v":0},{"$f":"PLplan!CE64","v":0},{"$f":"PLplan!CF64","v":0},{"$f":"PLplan!CG64","v":0},{"$f":"PLplan!CH64","v":0},{"$f":"PLplan!CI64","v":0},{"$f":"PLplan!CJ64","v":0},{"$f":"PLplan!CK64","v":0},{"$f":"PLplan!CL64","v":0},{"$f":"PLplan!CM64","v":0},{"$f":"PLplan!CN64","v":0},{"$f":"PLplan!CO64","v":0},{"$f":"PLplan!CP64","v":0},{"$f":"PLplan!CQ64","v":0},{"$f":"PLplan!CR64","v":0},{"$f":"PLplan!CS64","v":0},{"$f":"PLplan!CT64","v":0},{"$f":"PLplan!CU64","v":0}]
[{"$f":"ROW()","v":65},null,null,null,null,null,null,{"$f":"Calc!H386","v":"Прямые расходы"},{"$f":"Calc!I386","v":"Прямые постоянные расходы маркетинга"},{"$f":"Calc!J386","v":"Соцсборы"},null,{"$f":"Calc!L386","v":0},{"$f":"Calc!M386","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"PLplan!X65","v":0},{"$f":"PLfact!X65","v":0},"",null,null,{"$f":"PLplan!AA65","v":0},{"$f":"PLfact!AA65","v":0},"",{"$f":"PLplan!AB65","v":0},{"$f":"PLfact!AB65","v":0},"",{"$f":"PLplan!AC65","v":0},{"$f":"PLfact!AC65","v":0},"",{"$f":"PLplan!AD65","v":0},{"$f":"PLfact!AD65","v":0},"",{"$f":"PLplan!AE65","v":0},{"$f":"PLfact!AE65","v":0},"",{"$f":"PLplan!AF65","v":0},{"$f":"PLfact!AF65","v":0},"",{"$f":"PLplan!AG65","v":0},{"$f":"PLfact!AG65","v":0},"",{"$f":"PLplan!AH65","v":0},{"$f":"PLfact!AH65","v":0},"",{"$f":"PLplan!AI65","v":0},{"$f":"PLfact!AI65","v":0},"",{"$f":"PLplan!AJ65","v":0},{"$f":"PLfact!AJ65","v":0},"",{"$f":"PLplan!AK65","v":0},{"$f":"PLfact!AK65","v":0},"",{"$f":"PLplan!AL65","v":0},{"$f":"PLfact!AL65","v":0},"",{"$f":"PLplan!AM65","v":0},{"$f":"PLfact!AM65","v":0},"",{"$f":"PLplan!AN65","v":0},{"$f":"PLfact!AN65","v":0},"",{"$f":"PLplan!AO65","v":0},{"$f":"PLfact!AO65","v":0},"",{"$f":"PLplan!AP65","v":0},{"$f":"PLplan!AQ65","v":0},{"$f":"PLplan!AR65","v":0},{"$f":"PLplan!AS65","v":0},{"$f":"PLplan!AT65","v":0},{"$f":"PLplan!AU65","v":0},{"$f":"PLplan!AV65","v":0},{"$f":"PLplan!AW65","v":0},{"$f":"PLplan!AX65","v":0},{"$f":"PLplan!AY65","v":0},{"$f":"PLplan!AZ65","v":0},{"$f":"PLplan!BA65","v":0},{"$f":"PLplan!BB65","v":0},{"$f":"PLplan!BC65","v":0},{"$f":"PLplan!BD65","v":0},{"$f":"PLplan!BE65","v":0},{"$f":"PLplan!BF65","v":0},{"$f":"PLplan!BG65","v":0},{"$f":"PLplan!BH65","v":0},{"$f":"PLplan!BI65","v":0},{"$f":"PLplan!BJ65","v":0},{"$f":"PLplan!BK65","v":0},{"$f":"PLplan!BL65","v":0},{"$f":"PLplan!BM65","v":0},{"$f":"PLplan!BN65","v":0},{"$f":"PLplan!BO65","v":0},{"$f":"PLplan!BP65","v":0},{"$f":"PLplan!BQ65","v":0},{"$f":"PLplan!BR65","v":0},{"$f":"PLplan!BS65","v":0},{"$f":"PLplan!BT65","v":0},{"$f":"PLplan!BU65","v":0},{"$f":"PLplan!BV65","v":0},{"$f":"PLplan!BW65","v":0},{"$f":"PLplan!BX65","v":0},{"$f":"PLplan!BY65","v":0},{"$f":"PLplan!BZ65","v":0},{"$f":"PLplan!CA65","v":0},{"$f":"PLplan!CB65","v":0},{"$f":"PLplan!CC65","v":0},{"$f":"PLplan!CD65","v":0},{"$f":"PLplan!CE65","v":0},{"$f":"PLplan!CF65","v":0},{"$f":"PLplan!CG65","v":0},{"$f":"PLplan!CH65","v":0},{"$f":"PLplan!CI65","v":0},{"$f":"PLplan!CJ65","v":0},{"$f":"PLplan!CK65","v":0},{"$f":"PLplan!CL65","v":0},{"$f":"PLplan!CM65","v":0},{"$f":"PLplan!CN65","v":0},{"$f":"PLplan!CO65","v":0},{"$f":"PLplan!CP65","v":0},{"$f":"PLplan!CQ65","v":0},{"$f":"PLplan!CR65","v":0},{"$f":"PLplan!CS65","v":0},{"$f":"PLplan!CT65","v":0},{"$f":"PLplan!CU65","v":0}]
[{"$f":"ROW()","v":66},null,null,null,null,null,null,{"$f":"Calc!H387","v":"Прямые расходы"},{"$f":"Calc!I387","v":"Прямые постоянные расходы маркетинга"},{"$f":"Calc!J387","v":"Прочие расходы маркетинга"},null,{"$f":"Calc!L387","v":2},{"$f":"Calc!M387","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"PLplan!X66","v":0},{"$f":"PLfact!X66","v":0},"",null,null,{"$f":"PLplan!AA66","v":0},{"$f":"PLfact!AA66","v":0},"",{"$f":"PLplan!AB66","v":0},{"$f":"PLfact!AB66","v":0},"",{"$f":"PLplan!AC66","v":0},{"$f":"PLfact!AC66","v":0},"",{"$f":"PLplan!AD66","v":0},{"$f":"PLfact!AD66","v":0},"",{"$f":"PLplan!AE66","v":0},{"$f":"PLfact!AE66","v":0},"",{"$f":"PLplan!AF66","v":0},{"$f":"PLfact!AF66","v":0},"",{"$f":"PLplan!AG66","v":0},{"$f":"PLfact!AG66","v":0},"",{"$f":"PLplan!AH66","v":0},{"$f":"PLfact!AH66","v":0},"",{"$f":"PLplan!AI66","v":0},{"$f":"PLfact!AI66","v":0},"",{"$f":"PLplan!AJ66","v":0},{"$f":"PLfact!AJ66","v":0},"",{"$f":"PLplan!AK66","v":0},{"$f":"PLfact!AK66","v":0},"",{"$f":"PLplan!AL66","v":0},{"$f":"PLfact!AL66","v":0},"",{"$f":"PLplan!AM66","v":0},{"$f":"PLfact!AM66","v":0},"",{"$f":"PLplan!AN66","v":0},{"$f":"PLfact!AN66","v":0},"",{"$f":"PLplan!AO66","v":0},{"$f":"PLfact!AO66","v":0},"",{"$f":"PLplan!AP66","v":0},{"$f":"PLplan!AQ66","v":0},{"$f":"PLplan!AR66","v":0},{"$f":"PLplan!AS66","v":0},{"$f":"PLplan!AT66","v":0},{"$f":"PLplan!AU66","v":0},{"$f":"PLplan!AV66","v":0},{"$f":"PLplan!AW66","v":0},{"$f":"PLplan!AX66","v":0},{"$f":"PLplan!AY66","v":0},{"$f":"PLplan!AZ66","v":0},{"$f":"PLplan!BA66","v":0},{"$f":"PLplan!BB66","v":0},{"$f":"PLplan!BC66","v":0},{"$f":"PLplan!BD66","v":0},{"$f":"PLplan!BE66","v":0},{"$f":"PLplan!BF66","v":0},{"$f":"PLplan!BG66","v":0},{"$f":"PLplan!BH66","v":0},{"$f":"PLplan!BI66","v":0},{"$f":"PLplan!BJ66","v":0},{"$f":"PLplan!BK66","v":0},{"$f":"PLplan!BL66","v":0},{"$f":"PLplan!BM66","v":0},{"$f":"PLplan!BN66","v":0},{"$f":"PLplan!BO66","v":0},{"$f":"PLplan!BP66","v":0},{"$f":"PLplan!BQ66","v":0},{"$f":"PLplan!BR66","v":0},{"$f":"PLplan!BS66","v":0},{"$f":"PLplan!BT66","v":0},{"$f":"PLplan!BU66","v":0},{"$f":"PLplan!BV66","v":0},{"$f":"PLplan!BW66","v":0},{"$f":"PLplan!BX66","v":0},{"$f":"PLplan!BY66","v":0},{"$f":"PLplan!BZ66","v":0},{"$f":"PLplan!CA66","v":0},{"$f":"PLplan!CB66","v":0},{"$f":"PLplan!CC66","v":0},{"$f":"PLplan!CD66","v":0},{"$f":"PLplan!CE66","v":0},{"$f":"PLplan!CF66","v":0},{"$f":"PLplan!CG66","v":0},{"$f":"PLplan!CH66","v":0},{"$f":"PLplan!CI66","v":0},{"$f":"PLplan!CJ66","v":0},{"$f":"PLplan!CK66","v":0},{"$f":"PLplan!CL66","v":0},{"$f":"PLplan!CM66","v":0},{"$f":"PLplan!CN66","v":0},{"$f":"PLplan!CO66","v":0},{"$f":"PLplan!CP66","v":0},{"$f":"PLplan!CQ66","v":0},{"$f":"PLplan!CR66","v":0},{"$f":"PLplan!CS66","v":0},{"$f":"PLplan!CT66","v":0},{"$f":"PLplan!CU66","v":0}]
[{"$f":"ROW()","v":67},null,null,null,null,null,null,null,null,null,null,"пустая строка",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PLplan!X67","v":0},{"$f":"PLfact!X67","v":0},"",null,null,{"$f":"PLplan!AA67","v":0},{"$f":"PLfact!AA67","v":0},"",{"$f":"PLplan!AB67","v":0},{"$f":"PLfact!AB67","v":0},"",{"$f":"PLplan!AC67","v":0},{"$f":"PLfact!AC67","v":0},"",{"$f":"PLplan!AD67","v":0},{"$f":"PLfact!AD67","v":0},"",{"$f":"PLplan!AE67","v":0},{"$f":"PLfact!AE67","v":0},"",{"$f":"PLplan!AF67","v":0},{"$f":"PLfact!AF67","v":0},"",{"$f":"PLplan!AG67","v":0},{"$f":"PLfact!AG67","v":0},"",{"$f":"PLplan!AH67","v":0},{"$f":"PLfact!AH67","v":0},"",{"$f":"PLplan!AI67","v":0},{"$f":"PLfact!AI67","v":0},"",{"$f":"PLplan!AJ67","v":0},{"$f":"PLfact!AJ67","v":0},"",{"$f":"PLplan!AK67","v":0},{"$f":"PLfact!AK67","v":0},"",{"$f":"PLplan!AL67","v":0},{"$f":"PLfact!AL67","v":0},"",{"$f":"PLplan!AM67","v":0},{"$f":"PLfact!AM67","v":0},"",{"$f":"PLplan!AN67","v":0},{"$f":"PLfact!AN67","v":0},"",{"$f":"PLplan!AO67","v":0},{"$f":"PLfact!AO67","v":0},"",{"$f":"PLplan!AP67","v":0},{"$f":"PLplan!AQ67","v":0},{"$f":"PLplan!AR67","v":0},{"$f":"PLplan!AS67","v":0},{"$f":"PLplan!AT67","v":0},{"$f":"PLplan!AU67","v":0},{"$f":"PLplan!AV67","v":0},{"$f":"PLplan!AW67","v":0},{"$f":"PLplan!AX67","v":0},{"$f":"PLplan!AY67","v":0},{"$f":"PLplan!AZ67","v":0},{"$f":"PLplan!BA67","v":0},{"$f":"PLplan!BB67","v":0},{"$f":"PLplan!BC67","v":0},{"$f":"PLplan!BD67","v":0},{"$f":"PLplan!BE67","v":0},{"$f":"PLplan!BF67","v":0},{"$f":"PLplan!BG67","v":0},{"$f":"PLplan!BH67","v":0},{"$f":"PLplan!BI67","v":0},{"$f":"PLplan!BJ67","v":0},{"$f":"PLplan!BK67","v":0},{"$f":"PLplan!BL67","v":0},{"$f":"PLplan!BM67","v":0},{"$f":"PLplan!BN67","v":0},{"$f":"PLplan!BO67","v":0},{"$f":"PLplan!BP67","v":0},{"$f":"PLplan!BQ67","v":0},{"$f":"PLplan!BR67","v":0},{"$f":"PLplan!BS67","v":0},{"$f":"PLplan!BT67","v":0},{"$f":"PLplan!BU67","v":0},{"$f":"PLplan!BV67","v":0},{"$f":"PLplan!BW67","v":0},{"$f":"PLplan!BX67","v":0},{"$f":"PLplan!BY67","v":0},{"$f":"PLplan!BZ67","v":0},{"$f":"PLplan!CA67","v":0},{"$f":"PLplan!CB67","v":0},{"$f":"PLplan!CC67","v":0},{"$f":"PLplan!CD67","v":0},{"$f":"PLplan!CE67","v":0},{"$f":"PLplan!CF67","v":0},{"$f":"PLplan!CG67","v":0},{"$f":"PLplan!CH67","v":0},{"$f":"PLplan!CI67","v":0},{"$f":"PLplan!CJ67","v":0},{"$f":"PLplan!CK67","v":0},{"$f":"PLplan!CL67","v":0},{"$f":"PLplan!CM67","v":0},{"$f":"PLplan!CN67","v":0},{"$f":"PLplan!CO67","v":0},{"$f":"PLplan!CP67","v":0},{"$f":"PLplan!CQ67","v":0},{"$f":"PLplan!CR67","v":0},{"$f":"PLplan!CS67","v":0},{"$f":"PLplan!CT67","v":0},{"$f":"PLplan!CU67","v":0}]
[{"$f":"ROW()","v":68},null,null,null,null,null,null,{"$f":"Calc!H389","v":"Прямые расходы"},{"$f":"Calc!I389","v":"Прямые переменные коммерческие расходы"},null,null,null,{"$f":"Calc!M389","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X68-SUM($X69:$X72))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"PLplan!X68","v":0},{"$f":"PLfact!X68","v":0},"",null,null,{"$f":"PLplan!AA68","v":0},{"$f":"PLfact!AA68","v":0},"",{"$f":"PLplan!AB68","v":0},{"$f":"PLfact!AB68","v":0},"",{"$f":"PLplan!AC68","v":0},{"$f":"PLfact!AC68","v":0},"",{"$f":"PLplan!AD68","v":0},{"$f":"PLfact!AD68","v":0},"",{"$f":"PLplan!AE68","v":0},{"$f":"PLfact!AE68","v":0},"",{"$f":"PLplan!AF68","v":0},{"$f":"PLfact!AF68","v":0},"",{"$f":"PLplan!AG68","v":0},{"$f":"PLfact!AG68","v":0},"",{"$f":"PLplan!AH68","v":0},{"$f":"PLfact!AH68","v":0},"",{"$f":"PLplan!AI68","v":0},{"$f":"PLfact!AI68","v":0},"",{"$f":"PLplan!AJ68","v":0},{"$f":"PLfact!AJ68","v":0},"",{"$f":"PLplan!AK68","v":0},{"$f":"PLfact!AK68","v":0},"",{"$f":"PLplan!AL68","v":0},{"$f":"PLfact!AL68","v":0},"",{"$f":"PLplan!AM68","v":0},{"$f":"PLfact!AM68","v":0},"",{"$f":"PLplan!AN68","v":0},{"$f":"PLfact!AN68","v":0},"",{"$f":"PLplan!AO68","v":0},{"$f":"PLfact!AO68","v":0},"",{"$f":"PLplan!AP68","v":0},{"$f":"PLplan!AQ68","v":0},{"$f":"PLplan!AR68","v":0},{"$f":"PLplan!AS68","v":0},{"$f":"PLplan!AT68","v":0},{"$f":"PLplan!AU68","v":0},{"$f":"PLplan!AV68","v":0},{"$f":"PLplan!AW68","v":0},{"$f":"PLplan!AX68","v":0},{"$f":"PLplan!AY68","v":0},{"$f":"PLplan!AZ68","v":0},{"$f":"PLplan!BA68","v":0},{"$f":"PLplan!BB68","v":0},{"$f":"PLplan!BC68","v":0},{"$f":"PLplan!BD68","v":0},{"$f":"PLplan!BE68","v":0},{"$f":"PLplan!BF68","v":0},{"$f":"PLplan!BG68","v":0},{"$f":"PLplan!BH68","v":0},{"$f":"PLplan!BI68","v":0},{"$f":"PLplan!BJ68","v":0},{"$f":"PLplan!BK68","v":0},{"$f":"PLplan!BL68","v":0},{"$f":"PLplan!BM68","v":0},{"$f":"PLplan!BN68","v":0},{"$f":"PLplan!BO68","v":0},{"$f":"PLplan!BP68","v":0},{"$f":"PLplan!BQ68","v":0},{"$f":"PLplan!BR68","v":0},{"$f":"PLplan!BS68","v":0},{"$f":"PLplan!BT68","v":0},{"$f":"PLplan!BU68","v":0},{"$f":"PLplan!BV68","v":0},{"$f":"PLplan!BW68","v":0},{"$f":"PLplan!BX68","v":0},{"$f":"PLplan!BY68","v":0},{"$f":"PLplan!BZ68","v":0},{"$f":"PLplan!CA68","v":0},{"$f":"PLplan!CB68","v":0},{"$f":"PLplan!CC68","v":0},{"$f":"PLplan!CD68","v":0},{"$f":"PLplan!CE68","v":0},{"$f":"PLplan!CF68","v":0},{"$f":"PLplan!CG68","v":0},{"$f":"PLplan!CH68","v":0},{"$f":"PLplan!CI68","v":0},{"$f":"PLplan!CJ68","v":0},{"$f":"PLplan!CK68","v":0},{"$f":"PLplan!CL68","v":0},{"$f":"PLplan!CM68","v":0},{"$f":"PLplan!CN68","v":0},{"$f":"PLplan!CO68","v":0},{"$f":"PLplan!CP68","v":0},{"$f":"PLplan!CQ68","v":0},{"$f":"PLplan!CR68","v":0},{"$f":"PLplan!CS68","v":0},{"$f":"PLplan!CT68","v":0},{"$f":"PLplan!CU68","v":0}]
[{"$f":"ROW()","v":69},null,null,null,null,null,null,{"$f":"Calc!H390","v":"Прямые расходы"},{"$f":"Calc!I390","v":"Прямые переменные коммерческие расходы"},{"$f":"Calc!J390","v":"Продукт-1"},null,{"$f":"Calc!L390","v":1},{"$f":"Calc!M390","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"PLplan!X69","v":0},{"$f":"PLfact!X69","v":0},"",null,null,{"$f":"PLplan!AA69","v":0},{"$f":"PLfact!AA69","v":0},"",{"$f":"PLplan!AB69","v":0},{"$f":"PLfact!AB69","v":0},"",{"$f":"PLplan!AC69","v":0},{"$f":"PLfact!AC69","v":0},"",{"$f":"PLplan!AD69","v":0},{"$f":"PLfact!AD69","v":0},"",{"$f":"PLplan!AE69","v":0},{"$f":"PLfact!AE69","v":0},"",{"$f":"PLplan!AF69","v":0},{"$f":"PLfact!AF69","v":0},"",{"$f":"PLplan!AG69","v":0},{"$f":"PLfact!AG69","v":0},"",{"$f":"PLplan!AH69","v":0},{"$f":"PLfact!AH69","v":0},"",{"$f":"PLplan!AI69","v":0},{"$f":"PLfact!AI69","v":0},"",{"$f":"PLplan!AJ69","v":0},{"$f":"PLfact!AJ69","v":0},"",{"$f":"PLplan!AK69","v":0},{"$f":"PLfact!AK69","v":0},"",{"$f":"PLplan!AL69","v":0},{"$f":"PLfact!AL69","v":0},"",{"$f":"PLplan!AM69","v":0},{"$f":"PLfact!AM69","v":0},"",{"$f":"PLplan!AN69","v":0},{"$f":"PLfact!AN69","v":0},"",{"$f":"PLplan!AO69","v":0},{"$f":"PLfact!AO69","v":0},"",{"$f":"PLplan!AP69","v":0},{"$f":"PLplan!AQ69","v":0},{"$f":"PLplan!AR69","v":0},{"$f":"PLplan!AS69","v":0},{"$f":"PLplan!AT69","v":0},{"$f":"PLplan!AU69","v":0},{"$f":"PLplan!AV69","v":0},{"$f":"PLplan!AW69","v":0},{"$f":"PLplan!AX69","v":0},{"$f":"PLplan!AY69","v":0},{"$f":"PLplan!AZ69","v":0},{"$f":"PLplan!BA69","v":0},{"$f":"PLplan!BB69","v":0},{"$f":"PLplan!BC69","v":0},{"$f":"PLplan!BD69","v":0},{"$f":"PLplan!BE69","v":0},{"$f":"PLplan!BF69","v":0},{"$f":"PLplan!BG69","v":0},{"$f":"PLplan!BH69","v":0},{"$f":"PLplan!BI69","v":0},{"$f":"PLplan!BJ69","v":0},{"$f":"PLplan!BK69","v":0},{"$f":"PLplan!BL69","v":0},{"$f":"PLplan!BM69","v":0},{"$f":"PLplan!BN69","v":0},{"$f":"PLplan!BO69","v":0},{"$f":"PLplan!BP69","v":0},{"$f":"PLplan!BQ69","v":0},{"$f":"PLplan!BR69","v":0},{"$f":"PLplan!BS69","v":0},{"$f":"PLplan!BT69","v":0},{"$f":"PLplan!BU69","v":0},{"$f":"PLplan!BV69","v":0},{"$f":"PLplan!BW69","v":0},{"$f":"PLplan!BX69","v":0},{"$f":"PLplan!BY69","v":0},{"$f":"PLplan!BZ69","v":0},{"$f":"PLplan!CA69","v":0},{"$f":"PLplan!CB69","v":0},{"$f":"PLplan!CC69","v":0},{"$f":"PLplan!CD69","v":0},{"$f":"PLplan!CE69","v":0},{"$f":"PLplan!CF69","v":0},{"$f":"PLplan!CG69","v":0},{"$f":"PLplan!CH69","v":0},{"$f":"PLplan!CI69","v":0},{"$f":"PLplan!CJ69","v":0},{"$f":"PLplan!CK69","v":0},{"$f":"PLplan!CL69","v":0},{"$f":"PLplan!CM69","v":0},{"$f":"PLplan!CN69","v":0},{"$f":"PLplan!CO69","v":0},{"$f":"PLplan!CP69","v":0},{"$f":"PLplan!CQ69","v":0},{"$f":"PLplan!CR69","v":0},{"$f":"PLplan!CS69","v":0},{"$f":"PLplan!CT69","v":0},{"$f":"PLplan!CU69","v":0}]
[{"$f":"ROW()","v":70},null,null,null,null,null,null,{"$f":"Calc!H391","v":"Прямые расходы"},{"$f":"Calc!I391","v":"Прямые переменные коммерческие расходы"},{"$f":"Calc!J391","v":"Продукт-2"},null,{"$f":"Calc!L391","v":2},{"$f":"Calc!M391","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"PLplan!X70","v":0},{"$f":"PLfact!X70","v":0},"",null,null,{"$f":"PLplan!AA70","v":0},{"$f":"PLfact!AA70","v":0},"",{"$f":"PLplan!AB70","v":0},{"$f":"PLfact!AB70","v":0},"",{"$f":"PLplan!AC70","v":0},{"$f":"PLfact!AC70","v":0},"",{"$f":"PLplan!AD70","v":0},{"$f":"PLfact!AD70","v":0},"",{"$f":"PLplan!AE70","v":0},{"$f":"PLfact!AE70","v":0},"",{"$f":"PLplan!AF70","v":0},{"$f":"PLfact!AF70","v":0},"",{"$f":"PLplan!AG70","v":0},{"$f":"PLfact!AG70","v":0},"",{"$f":"PLplan!AH70","v":0},{"$f":"PLfact!AH70","v":0},"",{"$f":"PLplan!AI70","v":0},{"$f":"PLfact!AI70","v":0},"",{"$f":"PLplan!AJ70","v":0},{"$f":"PLfact!AJ70","v":0},"",{"$f":"PLplan!AK70","v":0},{"$f":"PLfact!AK70","v":0},"",{"$f":"PLplan!AL70","v":0},{"$f":"PLfact!AL70","v":0},"",{"$f":"PLplan!AM70","v":0},{"$f":"PLfact!AM70","v":0},"",{"$f":"PLplan!AN70","v":0},{"$f":"PLfact!AN70","v":0},"",{"$f":"PLplan!AO70","v":0},{"$f":"PLfact!AO70","v":0},"",{"$f":"PLplan!AP70","v":0},{"$f":"PLplan!AQ70","v":0},{"$f":"PLplan!AR70","v":0},{"$f":"PLplan!AS70","v":0},{"$f":"PLplan!AT70","v":0},{"$f":"PLplan!AU70","v":0},{"$f":"PLplan!AV70","v":0},{"$f":"PLplan!AW70","v":0},{"$f":"PLplan!AX70","v":0},{"$f":"PLplan!AY70","v":0},{"$f":"PLplan!AZ70","v":0},{"$f":"PLplan!BA70","v":0},{"$f":"PLplan!BB70","v":0},{"$f":"PLplan!BC70","v":0},{"$f":"PLplan!BD70","v":0},{"$f":"PLplan!BE70","v":0},{"$f":"PLplan!BF70","v":0},{"$f":"PLplan!BG70","v":0},{"$f":"PLplan!BH70","v":0},{"$f":"PLplan!BI70","v":0},{"$f":"PLplan!BJ70","v":0},{"$f":"PLplan!BK70","v":0},{"$f":"PLplan!BL70","v":0},{"$f":"PLplan!BM70","v":0},{"$f":"PLplan!BN70","v":0},{"$f":"PLplan!BO70","v":0},{"$f":"PLplan!BP70","v":0},{"$f":"PLplan!BQ70","v":0},{"$f":"PLplan!BR70","v":0},{"$f":"PLplan!BS70","v":0},{"$f":"PLplan!BT70","v":0},{"$f":"PLplan!BU70","v":0},{"$f":"PLplan!BV70","v":0},{"$f":"PLplan!BW70","v":0},{"$f":"PLplan!BX70","v":0},{"$f":"PLplan!BY70","v":0},{"$f":"PLplan!BZ70","v":0},{"$f":"PLplan!CA70","v":0},{"$f":"PLplan!CB70","v":0},{"$f":"PLplan!CC70","v":0},{"$f":"PLplan!CD70","v":0},{"$f":"PLplan!CE70","v":0},{"$f":"PLplan!CF70","v":0},{"$f":"PLplan!CG70","v":0},{"$f":"PLplan!CH70","v":0},{"$f":"PLplan!CI70","v":0},{"$f":"PLplan!CJ70","v":0},{"$f":"PLplan!CK70","v":0},{"$f":"PLplan!CL70","v":0},{"$f":"PLplan!CM70","v":0},{"$f":"PLplan!CN70","v":0},{"$f":"PLplan!CO70","v":0},{"$f":"PLplan!CP70","v":0},{"$f":"PLplan!CQ70","v":0},{"$f":"PLplan!CR70","v":0},{"$f":"PLplan!CS70","v":0},{"$f":"PLplan!CT70","v":0},{"$f":"PLplan!CU70","v":0}]
[{"$f":"ROW()","v":71},null,null,null,null,null,null,{"$f":"Calc!H392","v":"Прямые расходы"},{"$f":"Calc!I392","v":"Прямые переменные коммерческие расходы"},{"$f":"Calc!J392","v":"Продукт-3"},null,{"$f":"Calc!L392","v":3},{"$f":"Calc!M392","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"PLplan!X71","v":0},{"$f":"PLfact!X71","v":0},"",null,null,{"$f":"PLplan!AA71","v":0},{"$f":"PLfact!AA71","v":0},"",{"$f":"PLplan!AB71","v":0},{"$f":"PLfact!AB71","v":0},"",{"$f":"PLplan!AC71","v":0},{"$f":"PLfact!AC71","v":0},"",{"$f":"PLplan!AD71","v":0},{"$f":"PLfact!AD71","v":0},"",{"$f":"PLplan!AE71","v":0},{"$f":"PLfact!AE71","v":0},"",{"$f":"PLplan!AF71","v":0},{"$f":"PLfact!AF71","v":0},"",{"$f":"PLplan!AG71","v":0},{"$f":"PLfact!AG71","v":0},"",{"$f":"PLplan!AH71","v":0},{"$f":"PLfact!AH71","v":0},"",{"$f":"PLplan!AI71","v":0},{"$f":"PLfact!AI71","v":0},"",{"$f":"PLplan!AJ71","v":0},{"$f":"PLfact!AJ71","v":0},"",{"$f":"PLplan!AK71","v":0},{"$f":"PLfact!AK71","v":0},"",{"$f":"PLplan!AL71","v":0},{"$f":"PLfact!AL71","v":0},"",{"$f":"PLplan!AM71","v":0},{"$f":"PLfact!AM71","v":0},"",{"$f":"PLplan!AN71","v":0},{"$f":"PLfact!AN71","v":0},"",{"$f":"PLplan!AO71","v":0},{"$f":"PLfact!AO71","v":0},"",{"$f":"PLplan!AP71","v":0},{"$f":"PLplan!AQ71","v":0},{"$f":"PLplan!AR71","v":0},{"$f":"PLplan!AS71","v":0},{"$f":"PLplan!AT71","v":0},{"$f":"PLplan!AU71","v":0},{"$f":"PLplan!AV71","v":0},{"$f":"PLplan!AW71","v":0},{"$f":"PLplan!AX71","v":0},{"$f":"PLplan!AY71","v":0},{"$f":"PLplan!AZ71","v":0},{"$f":"PLplan!BA71","v":0},{"$f":"PLplan!BB71","v":0},{"$f":"PLplan!BC71","v":0},{"$f":"PLplan!BD71","v":0},{"$f":"PLplan!BE71","v":0},{"$f":"PLplan!BF71","v":0},{"$f":"PLplan!BG71","v":0},{"$f":"PLplan!BH71","v":0},{"$f":"PLplan!BI71","v":0},{"$f":"PLplan!BJ71","v":0},{"$f":"PLplan!BK71","v":0},{"$f":"PLplan!BL71","v":0},{"$f":"PLplan!BM71","v":0},{"$f":"PLplan!BN71","v":0},{"$f":"PLplan!BO71","v":0},{"$f":"PLplan!BP71","v":0},{"$f":"PLplan!BQ71","v":0},{"$f":"PLplan!BR71","v":0},{"$f":"PLplan!BS71","v":0},{"$f":"PLplan!BT71","v":0},{"$f":"PLplan!BU71","v":0},{"$f":"PLplan!BV71","v":0},{"$f":"PLplan!BW71","v":0},{"$f":"PLplan!BX71","v":0},{"$f":"PLplan!BY71","v":0},{"$f":"PLplan!BZ71","v":0},{"$f":"PLplan!CA71","v":0},{"$f":"PLplan!CB71","v":0},{"$f":"PLplan!CC71","v":0},{"$f":"PLplan!CD71","v":0},{"$f":"PLplan!CE71","v":0},{"$f":"PLplan!CF71","v":0},{"$f":"PLplan!CG71","v":0},{"$f":"PLplan!CH71","v":0},{"$f":"PLplan!CI71","v":0},{"$f":"PLplan!CJ71","v":0},{"$f":"PLplan!CK71","v":0},{"$f":"PLplan!CL71","v":0},{"$f":"PLplan!CM71","v":0},{"$f":"PLplan!CN71","v":0},{"$f":"PLplan!CO71","v":0},{"$f":"PLplan!CP71","v":0},{"$f":"PLplan!CQ71","v":0},{"$f":"PLplan!CR71","v":0},{"$f":"PLplan!CS71","v":0},{"$f":"PLplan!CT71","v":0},{"$f":"PLplan!CU71","v":0}]
[{"$f":"ROW()","v":72},null,null,null,null,null,null,null,null,null,null,"пустая строка",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PLplan!X72","v":0},{"$f":"PLfact!X72","v":0},"",null,null,{"$f":"PLplan!AA72","v":0},{"$f":"PLfact!AA72","v":0},"",{"$f":"PLplan!AB72","v":0},{"$f":"PLfact!AB72","v":0},"",{"$f":"PLplan!AC72","v":0},{"$f":"PLfact!AC72","v":0},"",{"$f":"PLplan!AD72","v":0},{"$f":"PLfact!AD72","v":0},"",{"$f":"PLplan!AE72","v":0},{"$f":"PLfact!AE72","v":0},"",{"$f":"PLplan!AF72","v":0},{"$f":"PLfact!AF72","v":0},"",{"$f":"PLplan!AG72","v":0},{"$f":"PLfact!AG72","v":0},"",{"$f":"PLplan!AH72","v":0},{"$f":"PLfact!AH72","v":0},"",{"$f":"PLplan!AI72","v":0},{"$f":"PLfact!AI72","v":0},"",{"$f":"PLplan!AJ72","v":0},{"$f":"PLfact!AJ72","v":0},"",{"$f":"PLplan!AK72","v":0},{"$f":"PLfact!AK72","v":0},"",{"$f":"PLplan!AL72","v":0},{"$f":"PLfact!AL72","v":0},"",{"$f":"PLplan!AM72","v":0},{"$f":"PLfact!AM72","v":0},"",{"$f":"PLplan!AN72","v":0},{"$f":"PLfact!AN72","v":0},"",{"$f":"PLplan!AO72","v":0},{"$f":"PLfact!AO72","v":0},"",{"$f":"PLplan!AP72","v":0},{"$f":"PLplan!AQ72","v":0},{"$f":"PLplan!AR72","v":0},{"$f":"PLplan!AS72","v":0},{"$f":"PLplan!AT72","v":0},{"$f":"PLplan!AU72","v":0},{"$f":"PLplan!AV72","v":0},{"$f":"PLplan!AW72","v":0},{"$f":"PLplan!AX72","v":0},{"$f":"PLplan!AY72","v":0},{"$f":"PLplan!AZ72","v":0},{"$f":"PLplan!BA72","v":0},{"$f":"PLplan!BB72","v":0},{"$f":"PLplan!BC72","v":0},{"$f":"PLplan!BD72","v":0},{"$f":"PLplan!BE72","v":0},{"$f":"PLplan!BF72","v":0},{"$f":"PLplan!BG72","v":0},{"$f":"PLplan!BH72","v":0},{"$f":"PLplan!BI72","v":0},{"$f":"PLplan!BJ72","v":0},{"$f":"PLplan!BK72","v":0},{"$f":"PLplan!BL72","v":0},{"$f":"PLplan!BM72","v":0},{"$f":"PLplan!BN72","v":0},{"$f":"PLplan!BO72","v":0},{"$f":"PLplan!BP72","v":0},{"$f":"PLplan!BQ72","v":0},{"$f":"PLplan!BR72","v":0},{"$f":"PLplan!BS72","v":0},{"$f":"PLplan!BT72","v":0},{"$f":"PLplan!BU72","v":0},{"$f":"PLplan!BV72","v":0},{"$f":"PLplan!BW72","v":0},{"$f":"PLplan!BX72","v":0},{"$f":"PLplan!BY72","v":0},{"$f":"PLplan!BZ72","v":0},{"$f":"PLplan!CA72","v":0},{"$f":"PLplan!CB72","v":0},{"$f":"PLplan!CC72","v":0},{"$f":"PLplan!CD72","v":0},{"$f":"PLplan!CE72","v":0},{"$f":"PLplan!CF72","v":0},{"$f":"PLplan!CG72","v":0},{"$f":"PLplan!CH72","v":0},{"$f":"PLplan!CI72","v":0},{"$f":"PLplan!CJ72","v":0},{"$f":"PLplan!CK72","v":0},{"$f":"PLplan!CL72","v":0},{"$f":"PLplan!CM72","v":0},{"$f":"PLplan!CN72","v":0},{"$f":"PLplan!CO72","v":0},{"$f":"PLplan!CP72","v":0},{"$f":"PLplan!CQ72","v":0},{"$f":"PLplan!CR72","v":0},{"$f":"PLplan!CS72","v":0},{"$f":"PLplan!CT72","v":0},{"$f":"PLplan!CU72","v":0}]
[{"$f":"ROW()","v":74},null,null,null,null,null,null,{"$f":"Calc!H395","v":"Прямые расходы"},{"$f":"Calc!I395","v":"Прямые постоянные расходы отдела продаж"},{"$f":"Calc!J395","v":"ФОТ менеджеров по продаже"},null,{"$f":"Calc!L395","v":1},{"$f":"Calc!M395","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"PLplan!X74","v":0},{"$f":"PLfact!X74","v":0},"",null,null,{"$f":"PLplan!AA74","v":0},{"$f":"PLfact!AA74","v":0},"",{"$f":"PLplan!AB74","v":0},{"$f":"PLfact!AB74","v":0},"",{"$f":"PLplan!AC74","v":0},{"$f":"PLfact!AC74","v":0},"",{"$f":"PLplan!AD74","v":0},{"$f":"PLfact!AD74","v":0},"",{"$f":"PLplan!AE74","v":0},{"$f":"PLfact!AE74","v":0},"",{"$f":"PLplan!AF74","v":0},{"$f":"PLfact!AF74","v":0},"",{"$f":"PLplan!AG74","v":0},{"$f":"PLfact!AG74","v":0},"",{"$f":"PLplan!AH74","v":0},{"$f":"PLfact!AH74","v":0},"",{"$f":"PLplan!AI74","v":0},{"$f":"PLfact!AI74","v":0},"",{"$f":"PLplan!AJ74","v":0},{"$f":"PLfact!AJ74","v":0},"",{"$f":"PLplan!AK74","v":0},{"$f":"PLfact!AK74","v":0},"",{"$f":"PLplan!AL74","v":0},{"$f":"PLfact!AL74","v":0},"",{"$f":"PLplan!AM74","v":0},{"$f":"PLfact!AM74","v":0},"",{"$f":"PLplan!AN74","v":0},{"$f":"PLfact!AN74","v":0},"",{"$f":"PLplan!AO74","v":0},{"$f":"PLfact!AO74","v":0},"",{"$f":"PLplan!AP74","v":0},{"$f":"PLplan!AQ74","v":0},{"$f":"PLplan!AR74","v":0},{"$f":"PLplan!AS74","v":0},{"$f":"PLplan!AT74","v":0},{"$f":"PLplan!AU74","v":0},{"$f":"PLplan!AV74","v":0},{"$f":"PLplan!AW74","v":0},{"$f":"PLplan!AX74","v":0},{"$f":"PLplan!AY74","v":0},{"$f":"PLplan!AZ74","v":0},{"$f":"PLplan!BA74","v":0},{"$f":"PLplan!BB74","v":0},{"$f":"PLplan!BC74","v":0},{"$f":"PLplan!BD74","v":0},{"$f":"PLplan!BE74","v":0},{"$f":"PLplan!BF74","v":0},{"$f":"PLplan!BG74","v":0},{"$f":"PLplan!BH74","v":0},{"$f":"PLplan!BI74","v":0},{"$f":"PLplan!BJ74","v":0},{"$f":"PLplan!BK74","v":0},{"$f":"PLplan!BL74","v":0},{"$f":"PLplan!BM74","v":0},{"$f":"PLplan!BN74","v":0},{"$f":"PLplan!BO74","v":0},{"$f":"PLplan!BP74","v":0},{"$f":"PLplan!BQ74","v":0},{"$f":"PLplan!BR74","v":0},{"$f":"PLplan!BS74","v":0},{"$f":"PLplan!BT74","v":0},{"$f":"PLplan!BU74","v":0},{"$f":"PLplan!BV74","v":0},{"$f":"PLplan!BW74","v":0},{"$f":"PLplan!BX74","v":0},{"$f":"PLplan!BY74","v":0},{"$f":"PLplan!BZ74","v":0},{"$f":"PLplan!CA74","v":0},{"$f":"PLplan!CB74","v":0},{"$f":"PLplan!CC74","v":0},{"$f":"PLplan!CD74","v":0},{"$f":"PLplan!CE74","v":0},{"$f":"PLplan!CF74","v":0},{"$f":"PLplan!CG74","v":0},{"$f":"PLplan!CH74","v":0},{"$f":"PLplan!CI74","v":0},{"$f":"PLplan!CJ74","v":0},{"$f":"PLplan!CK74","v":0},{"$f":"PLplan!CL74","v":0},{"$f":"PLplan!CM74","v":0},{"$f":"PLplan!CN74","v":0},{"$f":"PLplan!CO74","v":0},{"$f":"PLplan!CP74","v":0},{"$f":"PLplan!CQ74","v":0},{"$f":"PLplan!CR74","v":0},{"$f":"PLplan!CS74","v":0},{"$f":"PLplan!CT74","v":0},{"$f":"PLplan!CU74","v":0}]
[{"$f":"ROW()","v":75},null,null,null,null,null,null,{"$f":"Calc!H396","v":"Прямые расходы"},{"$f":"Calc!I396","v":"Прямые постоянные расходы отдела продаж"},{"$f":"Calc!J396","v":"Соцсборы"},null,{"$f":"Calc!L396","v":0},{"$f":"Calc!M396","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"PLplan!X75","v":0},{"$f":"PLfact!X75","v":0},"",null,null,{"$f":"PLplan!AA75","v":0},{"$f":"PLfact!AA75","v":0},"",{"$f":"PLplan!AB75","v":0},{"$f":"PLfact!AB75","v":0},"",{"$f":"PLplan!AC75","v":0},{"$f":"PLfact!AC75","v":0},"",{"$f":"PLplan!AD75","v":0},{"$f":"PLfact!AD75","v":0},"",{"$f":"PLplan!AE75","v":0},{"$f":"PLfact!AE75","v":0},"",{"$f":"PLplan!AF75","v":0},{"$f":"PLfact!AF75","v":0},"",{"$f":"PLplan!AG75","v":0},{"$f":"PLfact!AG75","v":0},"",{"$f":"PLplan!AH75","v":0},{"$f":"PLfact!AH75","v":0},"",{"$f":"PLplan!AI75","v":0},{"$f":"PLfact!AI75","v":0},"",{"$f":"PLplan!AJ75","v":0},{"$f":"PLfact!AJ75","v":0},"",{"$f":"PLplan!AK75","v":0},{"$f":"PLfact!AK75","v":0},"",{"$f":"PLplan!AL75","v":0},{"$f":"PLfact!AL75","v":0},"",{"$f":"PLplan!AM75","v":0},{"$f":"PLfact!AM75","v":0},"",{"$f":"PLplan!AN75","v":0},{"$f":"PLfact!AN75","v":0},"",{"$f":"PLplan!AO75","v":0},{"$f":"PLfact!AO75","v":0},"",{"$f":"PLplan!AP75","v":0},{"$f":"PLplan!AQ75","v":0},{"$f":"PLplan!AR75","v":0},{"$f":"PLplan!AS75","v":0},{"$f":"PLplan!AT75","v":0},{"$f":"PLplan!AU75","v":0},{"$f":"PLplan!AV75","v":0},{"$f":"PLplan!AW75","v":0},{"$f":"PLplan!AX75","v":0},{"$f":"PLplan!AY75","v":0},{"$f":"PLplan!AZ75","v":0},{"$f":"PLplan!BA75","v":0},{"$f":"PLplan!BB75","v":0},{"$f":"PLplan!BC75","v":0},{"$f":"PLplan!BD75","v":0},{"$f":"PLplan!BE75","v":0},{"$f":"PLplan!BF75","v":0},{"$f":"PLplan!BG75","v":0},{"$f":"PLplan!BH75","v":0},{"$f":"PLplan!BI75","v":0},{"$f":"PLplan!BJ75","v":0},{"$f":"PLplan!BK75","v":0},{"$f":"PLplan!BL75","v":0},{"$f":"PLplan!BM75","v":0},{"$f":"PLplan!BN75","v":0},{"$f":"PLplan!BO75","v":0},{"$f":"PLplan!BP75","v":0},{"$f":"PLplan!BQ75","v":0},{"$f":"PLplan!BR75","v":0},{"$f":"PLplan!BS75","v":0},{"$f":"PLplan!BT75","v":0},{"$f":"PLplan!BU75","v":0},{"$f":"PLplan!BV75","v":0},{"$f":"PLplan!BW75","v":0},{"$f":"PLplan!BX75","v":0},{"$f":"PLplan!BY75","v":0},{"$f":"PLplan!BZ75","v":0},{"$f":"PLplan!CA75","v":0},{"$f":"PLplan!CB75","v":0},{"$f":"PLplan!CC75","v":0},{"$f":"PLplan!CD75","v":0},{"$f":"PLplan!CE75","v":0},{"$f":"PLplan!CF75","v":0},{"$f":"PLplan!CG75","v":0},{"$f":"PLplan!CH75","v":0},{"$f":"PLplan!CI75","v":0},{"$f":"PLplan!CJ75","v":0},{"$f":"PLplan!CK75","v":0},{"$f":"PLplan!CL75","v":0},{"$f":"PLplan!CM75","v":0},{"$f":"PLplan!CN75","v":0},{"$f":"PLplan!CO75","v":0},{"$f":"PLplan!CP75","v":0},{"$f":"PLplan!CQ75","v":0},{"$f":"PLplan!CR75","v":0},{"$f":"PLplan!CS75","v":0},{"$f":"PLplan!CT75","v":0},{"$f":"PLplan!CU75","v":0}]
[{"$f":"ROW()","v":76},null,null,null,null,null,null,{"$f":"Calc!H397","v":"Прямые расходы"},{"$f":"Calc!I397","v":"Прямые постоянные расходы отдела продаж"},{"$f":"Calc!J397","v":"Прочие расходы отдела продаж"},null,{"$f":"Calc!L397","v":2},{"$f":"Calc!M397","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"PLplan!X76","v":0},{"$f":"PLfact!X76","v":0},"",null,null,{"$f":"PLplan!AA76","v":0},{"$f":"PLfact!AA76","v":0},"",{"$f":"PLplan!AB76","v":0},{"$f":"PLfact!AB76","v":0},"",{"$f":"PLplan!AC76","v":0},{"$f":"PLfact!AC76","v":0},"",{"$f":"PLplan!AD76","v":0},{"$f":"PLfact!AD76","v":0},"",{"$f":"PLplan!AE76","v":0},{"$f":"PLfact!AE76","v":0},"",{"$f":"PLplan!AF76","v":0},{"$f":"PLfact!AF76","v":0},"",{"$f":"PLplan!AG76","v":0},{"$f":"PLfact!AG76","v":0},"",{"$f":"PLplan!AH76","v":0},{"$f":"PLfact!AH76","v":0},"",{"$f":"PLplan!AI76","v":0},{"$f":"PLfact!AI76","v":0},"",{"$f":"PLplan!AJ76","v":0},{"$f":"PLfact!AJ76","v":0},"",{"$f":"PLplan!AK76","v":0},{"$f":"PLfact!AK76","v":0},"",{"$f":"PLplan!AL76","v":0},{"$f":"PLfact!AL76","v":0},"",{"$f":"PLplan!AM76","v":0},{"$f":"PLfact!AM76","v":0},"",{"$f":"PLplan!AN76","v":0},{"$f":"PLfact!AN76","v":0},"",{"$f":"PLplan!AO76","v":0},{"$f":"PLfact!AO76","v":0},"",{"$f":"PLplan!AP76","v":0},{"$f":"PLplan!AQ76","v":0},{"$f":"PLplan!AR76","v":0},{"$f":"PLplan!AS76","v":0},{"$f":"PLplan!AT76","v":0},{"$f":"PLplan!AU76","v":0},{"$f":"PLplan!AV76","v":0},{"$f":"PLplan!AW76","v":0},{"$f":"PLplan!AX76","v":0},{"$f":"PLplan!AY76","v":0},{"$f":"PLplan!AZ76","v":0},{"$f":"PLplan!BA76","v":0},{"$f":"PLplan!BB76","v":0},{"$f":"PLplan!BC76","v":0},{"$f":"PLplan!BD76","v":0},{"$f":"PLplan!BE76","v":0},{"$f":"PLplan!BF76","v":0},{"$f":"PLplan!BG76","v":0},{"$f":"PLplan!BH76","v":0},{"$f":"PLplan!BI76","v":0},{"$f":"PLplan!BJ76","v":0},{"$f":"PLplan!BK76","v":0},{"$f":"PLplan!BL76","v":0},{"$f":"PLplan!BM76","v":0},{"$f":"PLplan!BN76","v":0},{"$f":"PLplan!BO76","v":0},{"$f":"PLplan!BP76","v":0},{"$f":"PLplan!BQ76","v":0},{"$f":"PLplan!BR76","v":0},{"$f":"PLplan!BS76","v":0},{"$f":"PLplan!BT76","v":0},{"$f":"PLplan!BU76","v":0},{"$f":"PLplan!BV76","v":0},{"$f":"PLplan!BW76","v":0},{"$f":"PLplan!BX76","v":0},{"$f":"PLplan!BY76","v":0},{"$f":"PLplan!BZ76","v":0},{"$f":"PLplan!CA76","v":0},{"$f":"PLplan!CB76","v":0},{"$f":"PLplan!CC76","v":0},{"$f":"PLplan!CD76","v":0},{"$f":"PLplan!CE76","v":0},{"$f":"PLplan!CF76","v":0},{"$f":"PLplan!CG76","v":0},{"$f":"PLplan!CH76","v":0},{"$f":"PLplan!CI76","v":0},{"$f":"PLplan!CJ76","v":0},{"$f":"PLplan!CK76","v":0},{"$f":"PLplan!CL76","v":0},{"$f":"PLplan!CM76","v":0},{"$f":"PLplan!CN76","v":0},{"$f":"PLplan!CO76","v":0},{"$f":"PLplan!CP76","v":0},{"$f":"PLplan!CQ76","v":0},{"$f":"PLplan!CR76","v":0},{"$f":"PLplan!CS76","v":0},{"$f":"PLplan!CT76","v":0},{"$f":"PLplan!CU76","v":0}]
[{"$f":"ROW()","v":77},null,null,null,null,null,null,null,null,null,null,"пустая строка",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PLplan!X77","v":0},{"$f":"PLfact!X77","v":0},"",null,null,{"$f":"PLplan!AA77","v":0},{"$f":"PLfact!AA77","v":0},"",{"$f":"PLplan!AB77","v":0},{"$f":"PLfact!AB77","v":0},"",{"$f":"PLplan!AC77","v":0},{"$f":"PLfact!AC77","v":0},"",{"$f":"PLplan!AD77","v":0},{"$f":"PLfact!AD77","v":0},"",{"$f":"PLplan!AE77","v":0},{"$f":"PLfact!AE77","v":0},"",{"$f":"PLplan!AF77","v":0},{"$f":"PLfact!AF77","v":0},"",{"$f":"PLplan!AG77","v":0},{"$f":"PLfact!AG77","v":0},"",{"$f":"PLplan!AH77","v":0},{"$f":"PLfact!AH77","v":0},"",{"$f":"PLplan!AI77","v":0},{"$f":"PLfact!AI77","v":0},"",{"$f":"PLplan!AJ77","v":0},{"$f":"PLfact!AJ77","v":0},"",{"$f":"PLplan!AK77","v":0},{"$f":"PLfact!AK77","v":0},"",{"$f":"PLplan!AL77","v":0},{"$f":"PLfact!AL77","v":0},"",{"$f":"PLplan!AM77","v":0},{"$f":"PLfact!AM77","v":0},"",{"$f":"PLplan!AN77","v":0},{"$f":"PLfact!AN77","v":0},"",{"$f":"PLplan!AO77","v":0},{"$f":"PLfact!AO77","v":0},"",{"$f":"PLplan!AP77","v":0},{"$f":"PLplan!AQ77","v":0},{"$f":"PLplan!AR77","v":0},{"$f":"PLplan!AS77","v":0},{"$f":"PLplan!AT77","v":0},{"$f":"PLplan!AU77","v":0},{"$f":"PLplan!AV77","v":0},{"$f":"PLplan!AW77","v":0},{"$f":"PLplan!AX77","v":0},{"$f":"PLplan!AY77","v":0},{"$f":"PLplan!AZ77","v":0},{"$f":"PLplan!BA77","v":0},{"$f":"PLplan!BB77","v":0},{"$f":"PLplan!BC77","v":0},{"$f":"PLplan!BD77","v":0},{"$f":"PLplan!BE77","v":0},{"$f":"PLplan!BF77","v":0},{"$f":"PLplan!BG77","v":0},{"$f":"PLplan!BH77","v":0},{"$f":"PLplan!BI77","v":0},{"$f":"PLplan!BJ77","v":0},{"$f":"PLplan!BK77","v":0},{"$f":"PLplan!BL77","v":0},{"$f":"PLplan!BM77","v":0},{"$f":"PLplan!BN77","v":0},{"$f":"PLplan!BO77","v":0},{"$f":"PLplan!BP77","v":0},{"$f":"PLplan!BQ77","v":0},{"$f":"PLplan!BR77","v":0},{"$f":"PLplan!BS77","v":0},{"$f":"PLplan!BT77","v":0},{"$f":"PLplan!BU77","v":0},{"$f":"PLplan!BV77","v":0},{"$f":"PLplan!BW77","v":0},{"$f":"PLplan!BX77","v":0},{"$f":"PLplan!BY77","v":0},{"$f":"PLplan!BZ77","v":0},{"$f":"PLplan!CA77","v":0},{"$f":"PLplan!CB77","v":0},{"$f":"PLplan!CC77","v":0},{"$f":"PLplan!CD77","v":0},{"$f":"PLplan!CE77","v":0},{"$f":"PLplan!CF77","v":0},{"$f":"PLplan!CG77","v":0},{"$f":"PLplan!CH77","v":0},{"$f":"PLplan!CI77","v":0},{"$f":"PLplan!CJ77","v":0},{"$f":"PLplan!CK77","v":0},{"$f":"PLplan!CL77","v":0},{"$f":"PLplan!CM77","v":0},{"$f":"PLplan!CN77","v":0},{"$f":"PLplan!CO77","v":0},{"$f":"PLplan!CP77","v":0},{"$f":"PLplan!CQ77","v":0},{"$f":"PLplan!CR77","v":0},{"$f":"PLplan!CS77","v":0},{"$f":"PLplan!CT77","v":0},{"$f":"PLplan!CU77","v":0}]
[{"$f":"ROW()","v":78},null,null,null,null,null,null,null,null,null,null,"пустая строка",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PLplan!X78","v":0},{"$f":"PLfact!X78","v":0},"",null,null,{"$f":"PLplan!AA78","v":0},{"$f":"PLfact!AA78","v":0},"",{"$f":"PLplan!AB78","v":0},{"$f":"PLfact!AB78","v":0},"",{"$f":"PLplan!AC78","v":0},{"$f":"PLfact!AC78","v":0},"",{"$f":"PLplan!AD78","v":0},{"$f":"PLfact!AD78","v":0},"",{"$f":"PLplan!AE78","v":0},{"$f":"PLfact!AE78","v":0},"",{"$f":"PLplan!AF78","v":0},{"$f":"PLfact!AF78","v":0},"",{"$f":"PLplan!AG78","v":0},{"$f":"PLfact!AG78","v":0},"",{"$f":"PLplan!AH78","v":0},{"$f":"PLfact!AH78","v":0},"",{"$f":"PLplan!AI78","v":0},{"$f":"PLfact!AI78","v":0},"",{"$f":"PLplan!AJ78","v":0},{"$f":"PLfact!AJ78","v":0},"",{"$f":"PLplan!AK78","v":0},{"$f":"PLfact!AK78","v":0},"",{"$f":"PLplan!AL78","v":0},{"$f":"PLfact!AL78","v":0},"",{"$f":"PLplan!AM78","v":0},{"$f":"PLfact!AM78","v":0},"",{"$f":"PLplan!AN78","v":0},{"$f":"PLfact!AN78","v":0},"",{"$f":"PLplan!AO78","v":0},{"$f":"PLfact!AO78","v":0},"",{"$f":"PLplan!AP78","v":0},{"$f":"PLplan!AQ78","v":0},{"$f":"PLplan!AR78","v":0},{"$f":"PLplan!AS78","v":0},{"$f":"PLplan!AT78","v":0},{"$f":"PLplan!AU78","v":0},{"$f":"PLplan!AV78","v":0},{"$f":"PLplan!AW78","v":0},{"$f":"PLplan!AX78","v":0},{"$f":"PLplan!AY78","v":0},{"$f":"PLplan!AZ78","v":0},{"$f":"PLplan!BA78","v":0},{"$f":"PLplan!BB78","v":0},{"$f":"PLplan!BC78","v":0},{"$f":"PLplan!BD78","v":0},{"$f":"PLplan!BE78","v":0},{"$f":"PLplan!BF78","v":0},{"$f":"PLplan!BG78","v":0},{"$f":"PLplan!BH78","v":0},{"$f":"PLplan!BI78","v":0},{"$f":"PLplan!BJ78","v":0},{"$f":"PLplan!BK78","v":0},{"$f":"PLplan!BL78","v":0},{"$f":"PLplan!BM78","v":0},{"$f":"PLplan!BN78","v":0},{"$f":"PLplan!BO78","v":0},{"$f":"PLplan!BP78","v":0},{"$f":"PLplan!BQ78","v":0},{"$f":"PLplan!BR78","v":0},{"$f":"PLplan!BS78","v":0},{"$f":"PLplan!BT78","v":0},{"$f":"PLplan!BU78","v":0},{"$f":"PLplan!BV78","v":0},{"$f":"PLplan!BW78","v":0},{"$f":"PLplan!BX78","v":0},{"$f":"PLplan!BY78","v":0},{"$f":"PLplan!BZ78","v":0},{"$f":"PLplan!CA78","v":0},{"$f":"PLplan!CB78","v":0},{"$f":"PLplan!CC78","v":0},{"$f":"PLplan!CD78","v":0},{"$f":"PLplan!CE78","v":0},{"$f":"PLplan!CF78","v":0},{"$f":"PLplan!CG78","v":0},{"$f":"PLplan!CH78","v":0},{"$f":"PLplan!CI78","v":0},{"$f":"PLplan!CJ78","v":0},{"$f":"PLplan!CK78","v":0},{"$f":"PLplan!CL78","v":0},{"$f":"PLplan!CM78","v":0},{"$f":"PLplan!CN78","v":0},{"$f":"PLplan!CO78","v":0},{"$f":"PLplan!CP78","v":0},{"$f":"PLplan!CQ78","v":0},{"$f":"PLplan!CR78","v":0},{"$f":"PLplan!CS78","v":0},{"$f":"PLplan!CT78","v":0},{"$f":"PLplan!CU78","v":0}]
[{"$f":"ROW()","v":79},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PLplan!X79","v":0},{"$f":"PLfact!X79","v":0},"",null,null,{"$f":"PLplan!AA79","v":0},{"$f":"PLfact!AA79","v":0},"",{"$f":"PLplan!AB79","v":0},{"$f":"PLfact!AB79","v":0},"",{"$f":"PLplan!AC79","v":0},{"$f":"PLfact!AC79","v":0},"",{"$f":"PLplan!AD79","v":0},{"$f":"PLfact!AD79","v":0},"",{"$f":"PLplan!AE79","v":0},{"$f":"PLfact!AE79","v":0},"",{"$f":"PLplan!AF79","v":0},{"$f":"PLfact!AF79","v":0},"",{"$f":"PLplan!AG79","v":0},{"$f":"PLfact!AG79","v":0},"",{"$f":"PLplan!AH79","v":0},{"$f":"PLfact!AH79","v":0},"",{"$f":"PLplan!AI79","v":0},{"$f":"PLfact!AI79","v":0},"",{"$f":"PLplan!AJ79","v":0},{"$f":"PLfact!AJ79","v":0},"",{"$f":"PLplan!AK79","v":0},{"$f":"PLfact!AK79","v":0},"",{"$f":"PLplan!AL79","v":0},{"$f":"PLfact!AL79","v":0},"",{"$f":"PLplan!AM79","v":0},{"$f":"PLfact!AM79","v":0},"",{"$f":"PLplan!AN79","v":0},{"$f":"PLfact!AN79","v":0},"",{"$f":"PLplan!AO79","v":0},{"$f":"PLfact!AO79","v":0},"",{"$f":"PLplan!AP79","v":0},{"$f":"PLplan!AQ79","v":0},{"$f":"PLplan!AR79","v":0},{"$f":"PLplan!AS79","v":0},{"$f":"PLplan!AT79","v":0},{"$f":"PLplan!AU79","v":0},{"$f":"PLplan!AV79","v":0},{"$f":"PLplan!AW79","v":0},{"$f":"PLplan!AX79","v":0},{"$f":"PLplan!AY79","v":0},{"$f":"PLplan!AZ79","v":0},{"$f":"PLplan!BA79","v":0},{"$f":"PLplan!BB79","v":0},{"$f":"PLplan!BC79","v":0},{"$f":"PLplan!BD79","v":0},{"$f":"PLplan!BE79","v":0},{"$f":"PLplan!BF79","v":0},{"$f":"PLplan!BG79","v":0},{"$f":"PLplan!BH79","v":0},{"$f":"PLplan!BI79","v":0},{"$f":"PLplan!BJ79","v":0},{"$f":"PLplan!BK79","v":0},{"$f":"PLplan!BL79","v":0},{"$f":"PLplan!BM79","v":0},{"$f":"PLplan!BN79","v":0},{"$f":"PLplan!BO79","v":0},{"$f":"PLplan!BP79","v":0},{"$f":"PLplan!BQ79","v":0},{"$f":"PLplan!BR79","v":0},{"$f":"PLplan!BS79","v":0},{"$f":"PLplan!BT79","v":0},{"$f":"PLplan!BU79","v":0},{"$f":"PLplan!BV79","v":0},{"$f":"PLplan!BW79","v":0},{"$f":"PLplan!BX79","v":0},{"$f":"PLplan!BY79","v":0},{"$f":"PLplan!BZ79","v":0},{"$f":"PLplan!CA79","v":0},{"$f":"PLplan!CB79","v":0},{"$f":"PLplan!CC79","v":0},{"$f":"PLplan!CD79","v":0},{"$f":"PLplan!CE79","v":0},{"$f":"PLplan!CF79","v":0},{"$f":"PLplan!CG79","v":0},{"$f":"PLplan!CH79","v":0},{"$f":"PLplan!CI79","v":0},{"$f":"PLplan!CJ79","v":0},{"$f":"PLplan!CK79","v":0},{"$f":"PLplan!CL79","v":0},{"$f":"PLplan!CM79","v":0},{"$f":"PLplan!CN79","v":0},{"$f":"PLplan!CO79","v":0},{"$f":"PLplan!CP79","v":0},{"$f":"PLplan!CQ79","v":0},{"$f":"PLplan!CR79","v":0},{"$f":"PLplan!CS79","v":0},{"$f":"PLplan!CT79","v":0},{"$f":"PLplan!CU79","v":0}]
[{"$f":"ROW()","v":80},null,null,null,null,null,null,{"$f":"Items!$BO$22","v":"Маржинальная прибыль"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X80-($X46-$X52))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"PLplan!X80","v":206666.66666666669},{"$f":"PLfact!X80","v":185416.66666666669},0.89717741935483875,null,null,{"$f":"PLplan!AA80","v":206666.66666666669},{"$f":"PLfact!AA80","v":185416.66666666669},0.89717741935483875,{"$f":"PLplan!AB80","v":0},{"$f":"PLfact!AB80","v":0},"",{"$f":"PLplan!AC80","v":0},{"$f":"PLfact!AC80","v":0},"",{"$f":"PLplan!AD80","v":0},{"$f":"PLfact!AD80","v":0},"",{"$f":"PLplan!AE80","v":0},{"$f":"PLfact!AE80","v":0},"",{"$f":"PLplan!AF80","v":0},{"$f":"PLfact!AF80","v":0},"",{"$f":"PLplan!AG80","v":0},{"$f":"PLfact!AG80","v":0},"",{"$f":"PLplan!AH80","v":0},{"$f":"PLfact!AH80","v":0},"",{"$f":"PLplan!AI80","v":0},{"$f":"PLfact!AI80","v":0},"",{"$f":"PLplan!AJ80","v":0},{"$f":"PLfact!AJ80","v":0},"",{"$f":"PLplan!AK80","v":0},{"$f":"PLfact!AK80","v":0},"",{"$f":"PLplan!AL80","v":0},{"$f":"PLfact!AL80","v":0},"",{"$f":"PLplan!AM80","v":0},{"$f":"PLfact!AM80","v":0},"",{"$f":"PLplan!AN80","v":0},{"$f":"PLfact!AN80","v":0},"",{"$f":"PLplan!AO80","v":0},{"$f":"PLfact!AO80","v":0},"",{"$f":"PLplan!AP80","v":0},{"$f":"PLplan!AQ80","v":0},{"$f":"PLplan!AR80","v":0},{"$f":"PLplan!AS80","v":0},{"$f":"PLplan!AT80","v":0},{"$f":"PLplan!AU80","v":0},{"$f":"PLplan!AV80","v":0},{"$f":"PLplan!AW80","v":0},{"$f":"PLplan!AX80","v":0},{"$f":"PLplan!AY80","v":0},{"$f":"PLplan!AZ80","v":0},{"$f":"PLplan!BA80","v":0},{"$f":"PLplan!BB80","v":0},{"$f":"PLplan!BC80","v":0},{"$f":"PLplan!BD80","v":0},{"$f":"PLplan!BE80","v":0},{"$f":"PLplan!BF80","v":0},{"$f":"PLplan!BG80","v":0},{"$f":"PLplan!BH80","v":0},{"$f":"PLplan!BI80","v":0},{"$f":"PLplan!BJ80","v":0},{"$f":"PLplan!BK80","v":0},{"$f":"PLplan!BL80","v":0},{"$f":"PLplan!BM80","v":0},{"$f":"PLplan!BN80","v":0},{"$f":"PLplan!BO80","v":0},{"$f":"PLplan!BP80","v":0},{"$f":"PLplan!BQ80","v":0},{"$f":"PLplan!BR80","v":0},{"$f":"PLplan!BS80","v":0},{"$f":"PLplan!BT80","v":0},{"$f":"PLplan!BU80","v":0},{"$f":"PLplan!BV80","v":0},{"$f":"PLplan!BW80","v":0},{"$f":"PLplan!BX80","v":0},{"$f":"PLplan!BY80","v":0},{"$f":"PLplan!BZ80","v":0},{"$f":"PLplan!CA80","v":0},{"$f":"PLplan!CB80","v":0},{"$f":"PLplan!CC80","v":0},{"$f":"PLplan!CD80","v":0},{"$f":"PLplan!CE80","v":0},{"$f":"PLplan!CF80","v":0},{"$f":"PLplan!CG80","v":0},{"$f":"PLplan!CH80","v":0},{"$f":"PLplan!CI80","v":0},{"$f":"PLplan!CJ80","v":0},{"$f":"PLplan!CK80","v":0},{"$f":"PLplan!CL80","v":0},{"$f":"PLplan!CM80","v":0},{"$f":"PLplan!CN80","v":0},{"$f":"PLplan!CO80","v":0},{"$f":"PLplan!CP80","v":0},{"$f":"PLplan!CQ80","v":0},{"$f":"PLplan!CR80","v":0},{"$f":"PLplan!CS80","v":0},{"$f":"PLplan!CT80","v":0},{"$f":"PLplan!CU80","v":0}]
[{"$f":"ROW()","v":81},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PLplan!X81","v":0},{"$f":"PLfact!X81","v":0},{"$f":"IF(IF(X81=0,0,Y81/X81)=0,\"\",IF(X81=0,0,Y81/X81))","v":""},null,null,{"$f":"PLplan!AA81","v":0},{"$f":"PLfact!AA81","v":0},{"$f":"IF(IF(AC81=0,0,AD81/AC81)=0,\"\",IF(AC81=0,0,AD81/AC81))","v":""},{"$f":"PLplan!AB81","v":0},{"$f":"PLfact!AB81","v":0},{"$f":"IF(IF(AF81=0,0,AG81/AF81)=0,\"\",IF(AF81=0,0,AG81/AF81))","v":""},{"$f":"PLplan!AC81","v":0},{"$f":"PLfact!AC81","v":0},{"$f":"IF(IF(AI81=0,0,AJ81/AI81)=0,\"\",IF(AI81=0,0,AJ81/AI81))","v":""},{"$f":"PLplan!AD81","v":0},{"$f":"PLfact!AD81","v":0},{"$f":"IF(IF(AL81=0,0,AM81/AL81)=0,\"\",IF(AL81=0,0,AM81/AL81))","v":""},{"$f":"PLplan!AE81","v":0},{"$f":"PLfact!AE81","v":0},{"$f":"IF(IF(AO81=0,0,AP81/AO81)=0,\"\",IF(AO81=0,0,AP81/AO81))","v":""},{"$f":"PLplan!AF81","v":0},{"$f":"PLfact!AF81","v":0},{"$f":"IF(IF(AR81=0,0,AS81/AR81)=0,\"\",IF(AR81=0,0,AS81/AR81))","v":""},{"$f":"PLplan!AG81","v":0},{"$f":"PLfact!AG81","v":0},{"$f":"IF(IF(AU81=0,0,AV81/AU81)=0,\"\",IF(AU81=0,0,AV81/AU81))","v":""},{"$f":"PLplan!AH81","v":0},{"$f":"PLfact!AH81","v":0},{"$f":"IF(IF(AX81=0,0,AY81/AX81)=0,\"\",IF(AX81=0,0,AY81/AX81))","v":""},{"$f":"PLplan!AI81","v":0},{"$f":"PLfact!AI81","v":0},{"$f":"IF(IF(BA81=0,0,BB81/BA81)=0,\"\",IF(BA81=0,0,BB81/BA81))","v":""},{"$f":"PLplan!AJ81","v":0},{"$f":"PLfact!AJ81","v":0},{"$f":"IF(IF(BD81=0,0,BE81/BD81)=0,\"\",IF(BD81=0,0,BE81/BD81))","v":""},{"$f":"PLplan!AK81","v":0},{"$f":"PLfact!AK81","v":0},{"$f":"IF(IF(BG81=0,0,BH81/BG81)=0,\"\",IF(BG81=0,0,BH81/BG81))","v":""},{"$f":"PLplan!AL81","v":0},{"$f":"PLfact!AL81","v":0},{"$f":"IF(IF(BJ81=0,0,BK81/BJ81)=0,\"\",IF(BJ81=0,0,BK81/BJ81))","v":""},{"$f":"PLplan!AM81","v":0},{"$f":"PLfact!AM81","v":0},{"$f":"IF(IF(BM81=0,0,BN81/BM81)=0,\"\",IF(BM81=0,0,BN81/BM81))","v":""},{"$f":"PLplan!AN81","v":0},{"$f":"PLfact!AN81","v":0},{"$f":"IF(IF(BP81=0,0,BQ81/BP81)=0,\"\",IF(BP81=0,0,BQ81/BP81))","v":""},{"$f":"PLplan!AO81","v":0},{"$f":"PLfact!AO81","v":0},{"$f":"IF(IF(BS81=0,0,BT81/BS81)=0,\"\",IF(BS81=0,0,BT81/BS81))","v":""},{"$f":"PLplan!AP81","v":0},{"$f":"PLplan!AQ81","v":0},{"$f":"PLplan!AR81","v":0},{"$f":"PLplan!AS81","v":0},{"$f":"PLplan!AT81","v":0},{"$f":"PLplan!AU81","v":0},{"$f":"PLplan!AV81","v":0},{"$f":"PLplan!AW81","v":0},{"$f":"PLplan!AX81","v":0},{"$f":"PLplan!AY81","v":0},{"$f":"PLplan!AZ81","v":0},{"$f":"PLplan!BA81","v":0},{"$f":"PLplan!BB81","v":0},{"$f":"PLplan!BC81","v":0},{"$f":"PLplan!BD81","v":0},{"$f":"PLplan!BE81","v":0},{"$f":"PLplan!BF81","v":0},{"$f":"PLplan!BG81","v":0},{"$f":"PLplan!BH81","v":0},{"$f":"PLplan!BI81","v":0},{"$f":"PLplan!BJ81","v":0},{"$f":"PLplan!BK81","v":0},{"$f":"PLplan!BL81","v":0},{"$f":"PLplan!BM81","v":0},{"$f":"PLplan!BN81","v":0},{"$f":"PLplan!BO81","v":0},{"$f":"PLplan!BP81","v":0},{"$f":"PLplan!BQ81","v":0},{"$f":"PLplan!BR81","v":0},{"$f":"PLplan!BS81","v":0},{"$f":"PLplan!BT81","v":0},{"$f":"PLplan!BU81","v":0},{"$f":"PLplan!BV81","v":0},{"$f":"PLplan!BW81","v":0},{"$f":"PLplan!BX81","v":0},{"$f":"PLplan!BY81","v":0},{"$f":"PLplan!BZ81","v":0},{"$f":"PLplan!CA81","v":0},{"$f":"PLplan!CB81","v":0},{"$f":"PLplan!CC81","v":0},{"$f":"PLplan!CD81","v":0},{"$f":"PLplan!CE81","v":0},{"$f":"PLplan!CF81","v":0},{"$f":"PLplan!CG81","v":0},{"$f":"PLplan!CH81","v":0},{"$f":"PLplan!CI81","v":0},{"$f":"PLplan!CJ81","v":0},{"$f":"PLplan!CK81","v":0},{"$f":"PLplan!CL81","v":0},{"$f":"PLplan!CM81","v":0},{"$f":"PLplan!CN81","v":0},{"$f":"PLplan!CO81","v":0},{"$f":"PLplan!CP81","v":0},{"$f":"PLplan!CQ81","v":0},{"$f":"PLplan!CR81","v":0},{"$f":"PLplan!CS81","v":0},{"$f":"PLplan!CT81","v":0},{"$f":"PLplan!CU81","v":0}]
[{"$f":"ROW()","v":82},null,null,null,null,null,null,{"$f":"Items!$BO$23","v":"Управленческие расходы"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X82-SUMIFS($X83:$X109,$J83:$J109,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"PLplan!X82","v":0},{"$f":"PLfact!X82","v":0},"",null,null,{"$f":"PLplan!AA82","v":0},{"$f":"PLfact!AA82","v":0},"",{"$f":"PLplan!AB82","v":0},{"$f":"PLfact!AB82","v":0},"",{"$f":"PLplan!AC82","v":0},{"$f":"PLfact!AC82","v":0},"",{"$f":"PLplan!AD82","v":0},{"$f":"PLfact!AD82","v":0},"",{"$f":"PLplan!AE82","v":0},{"$f":"PLfact!AE82","v":0},"",{"$f":"PLplan!AF82","v":0},{"$f":"PLfact!AF82","v":0},"",{"$f":"PLplan!AG82","v":0},{"$f":"PLfact!AG82","v":0},"",{"$f":"PLplan!AH82","v":0},{"$f":"PLfact!AH82","v":0},"",{"$f":"PLplan!AI82","v":0},{"$f":"PLfact!AI82","v":0},"",{"$f":"PLplan!AJ82","v":0},{"$f":"PLfact!AJ82","v":0},"",{"$f":"PLplan!AK82","v":0},{"$f":"PLfact!AK82","v":0},"",{"$f":"PLplan!AL82","v":0},{"$f":"PLfact!AL82","v":0},"",{"$f":"PLplan!AM82","v":0},{"$f":"PLfact!AM82","v":0},"",{"$f":"PLplan!AN82","v":0},{"$f":"PLfact!AN82","v":0},"",{"$f":"PLplan!AO82","v":0},{"$f":"PLfact!AO82","v":0},"",{"$f":"PLplan!AP82","v":0},{"$f":"PLplan!AQ82","v":0},{"$f":"PLplan!AR82","v":0},{"$f":"PLplan!AS82","v":0},{"$f":"PLplan!AT82","v":0},{"$f":"PLplan!AU82","v":0},{"$f":"PLplan!AV82","v":0},{"$f":"PLplan!AW82","v":0},{"$f":"PLplan!AX82","v":0},{"$f":"PLplan!AY82","v":0},{"$f":"PLplan!AZ82","v":0},{"$f":"PLplan!BA82","v":0},{"$f":"PLplan!BB82","v":0},{"$f":"PLplan!BC82","v":0},{"$f":"PLplan!BD82","v":0},{"$f":"PLplan!BE82","v":0},{"$f":"PLplan!BF82","v":0},{"$f":"PLplan!BG82","v":0},{"$f":"PLplan!BH82","v":0},{"$f":"PLplan!BI82","v":0},{"$f":"PLplan!BJ82","v":0},{"$f":"PLplan!BK82","v":0},{"$f":"PLplan!BL82","v":0},{"$f":"PLplan!BM82","v":0},{"$f":"PLplan!BN82","v":0},{"$f":"PLplan!BO82","v":0},{"$f":"PLplan!BP82","v":0},{"$f":"PLplan!BQ82","v":0},{"$f":"PLplan!BR82","v":0},{"$f":"PLplan!BS82","v":0},{"$f":"PLplan!BT82","v":0},{"$f":"PLplan!BU82","v":0},{"$f":"PLplan!BV82","v":0},{"$f":"PLplan!BW82","v":0},{"$f":"PLplan!BX82","v":0},{"$f":"PLplan!BY82","v":0},{"$f":"PLplan!BZ82","v":0},{"$f":"PLplan!CA82","v":0},{"$f":"PLplan!CB82","v":0},{"$f":"PLplan!CC82","v":0},{"$f":"PLplan!CD82","v":0},{"$f":"PLplan!CE82","v":0},{"$f":"PLplan!CF82","v":0},{"$f":"PLplan!CG82","v":0},{"$f":"PLplan!CH82","v":0},{"$f":"PLplan!CI82","v":0},{"$f":"PLplan!CJ82","v":0},{"$f":"PLplan!CK82","v":0},{"$f":"PLplan!CL82","v":0},{"$f":"PLplan!CM82","v":0},{"$f":"PLplan!CN82","v":0},{"$f":"PLplan!CO82","v":0},{"$f":"PLplan!CP82","v":0},{"$f":"PLplan!CQ82","v":0},{"$f":"PLplan!CR82","v":0},{"$f":"PLplan!CS82","v":0},{"$f":"PLplan!CT82","v":0},{"$f":"PLplan!CU82","v":0}]
[{"$f":"ROW()","v":83},null,null,null,null,null,null,{"$f":"H82","v":"Управленческие расходы"},{"$f":"Items!$BO$24","v":"ФОТ управленческого персонала"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X83-SUM($X84:$X91))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"PLplan!X83","v":0},{"$f":"PLfact!X83","v":0},"",null,null,{"$f":"PLplan!AA83","v":0},{"$f":"PLfact!AA83","v":0},"",{"$f":"PLplan!AB83","v":0},{"$f":"PLfact!AB83","v":0},"",{"$f":"PLplan!AC83","v":0},{"$f":"PLfact!AC83","v":0},"",{"$f":"PLplan!AD83","v":0},{"$f":"PLfact!AD83","v":0},"",{"$f":"PLplan!AE83","v":0},{"$f":"PLfact!AE83","v":0},"",{"$f":"PLplan!AF83","v":0},{"$f":"PLfact!AF83","v":0},"",{"$f":"PLplan!AG83","v":0},{"$f":"PLfact!AG83","v":0},"",{"$f":"PLplan!AH83","v":0},{"$f":"PLfact!AH83","v":0},"",{"$f":"PLplan!AI83","v":0},{"$f":"PLfact!AI83","v":0},"",{"$f":"PLplan!AJ83","v":0},{"$f":"PLfact!AJ83","v":0},"",{"$f":"PLplan!AK83","v":0},{"$f":"PLfact!AK83","v":0},"",{"$f":"PLplan!AL83","v":0},{"$f":"PLfact!AL83","v":0},"",{"$f":"PLplan!AM83","v":0},{"$f":"PLfact!AM83","v":0},"",{"$f":"PLplan!AN83","v":0},{"$f":"PLfact!AN83","v":0},"",{"$f":"PLplan!AO83","v":0},{"$f":"PLfact!AO83","v":0},"",{"$f":"PLplan!AP83","v":0},{"$f":"PLplan!AQ83","v":0},{"$f":"PLplan!AR83","v":0},{"$f":"PLplan!AS83","v":0},{"$f":"PLplan!AT83","v":0},{"$f":"PLplan!AU83","v":0},{"$f":"PLplan!AV83","v":0},{"$f":"PLplan!AW83","v":0},{"$f":"PLplan!AX83","v":0},{"$f":"PLplan!AY83","v":0},{"$f":"PLplan!AZ83","v":0},{"$f":"PLplan!BA83","v":0},{"$f":"PLplan!BB83","v":0},{"$f":"PLplan!BC83","v":0},{"$f":"PLplan!BD83","v":0},{"$f":"PLplan!BE83","v":0},{"$f":"PLplan!BF83","v":0},{"$f":"PLplan!BG83","v":0},{"$f":"PLplan!BH83","v":0},{"$f":"PLplan!BI83","v":0},{"$f":"PLplan!BJ83","v":0},{"$f":"PLplan!BK83","v":0},{"$f":"PLplan!BL83","v":0},{"$f":"PLplan!BM83","v":0},{"$f":"PLplan!BN83","v":0},{"$f":"PLplan!BO83","v":0},{"$f":"PLplan!BP83","v":0},{"$f":"PLplan!BQ83","v":0},{"$f":"PLplan!BR83","v":0},{"$f":"PLplan!BS83","v":0},{"$f":"PLplan!BT83","v":0},{"$f":"PLplan!BU83","v":0},{"$f":"PLplan!BV83","v":0},{"$f":"PLplan!BW83","v":0},{"$f":"PLplan!BX83","v":0},{"$f":"PLplan!BY83","v":0},{"$f":"PLplan!BZ83","v":0},{"$f":"PLplan!CA83","v":0},{"$f":"PLplan!CB83","v":0},{"$f":"PLplan!CC83","v":0},{"$f":"PLplan!CD83","v":0},{"$f":"PLplan!CE83","v":0},{"$f":"PLplan!CF83","v":0},{"$f":"PLplan!CG83","v":0},{"$f":"PLplan!CH83","v":0},{"$f":"PLplan!CI83","v":0},{"$f":"PLplan!CJ83","v":0},{"$f":"PLplan!CK83","v":0},{"$f":"PLplan!CL83","v":0},{"$f":"PLplan!CM83","v":0},{"$f":"PLplan!CN83","v":0},{"$f":"PLplan!CO83","v":0},{"$f":"PLplan!CP83","v":0},{"$f":"PLplan!CQ83","v":0},{"$f":"PLplan!CR83","v":0},{"$f":"PLplan!CS83","v":0},{"$f":"PLplan!CT83","v":0},{"$f":"PLplan!CU83","v":0}]
[{"$f":"ROW()","v":85},null,null,null,null,null,null,{"$f":"H82","v":"Управленческие расходы"},{"$f":"I83","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L85)=0,$L85=0,$L85=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L85)))","v":"Заместитель ГД"},null,{"$f":"L84+1","v":5},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"PLplan!X85","v":0},{"$f":"PLfact!X85","v":0},"",null,null,{"$f":"PLplan!AA85","v":0},{"$f":"PLfact!AA85","v":0},"",{"$f":"PLplan!AB85","v":0},{"$f":"PLfact!AB85","v":0},"",{"$f":"PLplan!AC85","v":0},{"$f":"PLfact!AC85","v":0},"",{"$f":"PLplan!AD85","v":0},{"$f":"PLfact!AD85","v":0},"",{"$f":"PLplan!AE85","v":0},{"$f":"PLfact!AE85","v":0},"",{"$f":"PLplan!AF85","v":0},{"$f":"PLfact!AF85","v":0},"",{"$f":"PLplan!AG85","v":0},{"$f":"PLfact!AG85","v":0},"",{"$f":"PLplan!AH85","v":0},{"$f":"PLfact!AH85","v":0},"",{"$f":"PLplan!AI85","v":0},{"$f":"PLfact!AI85","v":0},"",{"$f":"PLplan!AJ85","v":0},{"$f":"PLfact!AJ85","v":0},"",{"$f":"PLplan!AK85","v":0},{"$f":"PLfact!AK85","v":0},"",{"$f":"PLplan!AL85","v":0},{"$f":"PLfact!AL85","v":0},"",{"$f":"PLplan!AM85","v":0},{"$f":"PLfact!AM85","v":0},"",{"$f":"PLplan!AN85","v":0},{"$f":"PLfact!AN85","v":0},"",{"$f":"PLplan!AO85","v":0},{"$f":"PLfact!AO85","v":0},"",{"$f":"PLplan!AP85","v":0},{"$f":"PLplan!AQ85","v":0},{"$f":"PLplan!AR85","v":0},{"$f":"PLplan!AS85","v":0},{"$f":"PLplan!AT85","v":0},{"$f":"PLplan!AU85","v":0},{"$f":"PLplan!AV85","v":0},{"$f":"PLplan!AW85","v":0},{"$f":"PLplan!AX85","v":0},{"$f":"PLplan!AY85","v":0},{"$f":"PLplan!AZ85","v":0},{"$f":"PLplan!BA85","v":0},{"$f":"PLplan!BB85","v":0},{"$f":"PLplan!BC85","v":0},{"$f":"PLplan!BD85","v":0},{"$f":"PLplan!BE85","v":0},{"$f":"PLplan!BF85","v":0},{"$f":"PLplan!BG85","v":0},{"$f":"PLplan!BH85","v":0},{"$f":"PLplan!BI85","v":0},{"$f":"PLplan!BJ85","v":0},{"$f":"PLplan!BK85","v":0},{"$f":"PLplan!BL85","v":0},{"$f":"PLplan!BM85","v":0},{"$f":"PLplan!BN85","v":0},{"$f":"PLplan!BO85","v":0},{"$f":"PLplan!BP85","v":0},{"$f":"PLplan!BQ85","v":0},{"$f":"PLplan!BR85","v":0},{"$f":"PLplan!BS85","v":0},{"$f":"PLplan!BT85","v":0},{"$f":"PLplan!BU85","v":0},{"$f":"PLplan!BV85","v":0},{"$f":"PLplan!BW85","v":0},{"$f":"PLplan!BX85","v":0},{"$f":"PLplan!BY85","v":0},{"$f":"PLplan!BZ85","v":0},{"$f":"PLplan!CA85","v":0},{"$f":"PLplan!CB85","v":0},{"$f":"PLplan!CC85","v":0},{"$f":"PLplan!CD85","v":0},{"$f":"PLplan!CE85","v":0},{"$f":"PLplan!CF85","v":0},{"$f":"PLplan!CG85","v":0},{"$f":"PLplan!CH85","v":0},{"$f":"PLplan!CI85","v":0},{"$f":"PLplan!CJ85","v":0},{"$f":"PLplan!CK85","v":0},{"$f":"PLplan!CL85","v":0},{"$f":"PLplan!CM85","v":0},{"$f":"PLplan!CN85","v":0},{"$f":"PLplan!CO85","v":0},{"$f":"PLplan!CP85","v":0},{"$f":"PLplan!CQ85","v":0},{"$f":"PLplan!CR85","v":0},{"$f":"PLplan!CS85","v":0},{"$f":"PLplan!CT85","v":0},{"$f":"PLplan!CU85","v":0}]
[{"$f":"ROW()","v":86},null,null,null,null,null,null,{"$f":"H82","v":"Управленческие расходы"},{"$f":"I83","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L86)=0,$L86=0,$L86=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L86)))","v":"Главный бухгалтер"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"PLplan!X86","v":0},{"$f":"PLfact!X86","v":0},"",null,null,{"$f":"PLplan!AA86","v":0},{"$f":"PLfact!AA86","v":0},"",{"$f":"PLplan!AB86","v":0},{"$f":"PLfact!AB86","v":0},"",{"$f":"PLplan!AC86","v":0},{"$f":"PLfact!AC86","v":0},"",{"$f":"PLplan!AD86","v":0},{"$f":"PLfact!AD86","v":0},"",{"$f":"PLplan!AE86","v":0},{"$f":"PLfact!AE86","v":0},"",{"$f":"PLplan!AF86","v":0},{"$f":"PLfact!AF86","v":0},"",{"$f":"PLplan!AG86","v":0},{"$f":"PLfact!AG86","v":0},"",{"$f":"PLplan!AH86","v":0},{"$f":"PLfact!AH86","v":0},"",{"$f":"PLplan!AI86","v":0},{"$f":"PLfact!AI86","v":0},"",{"$f":"PLplan!AJ86","v":0},{"$f":"PLfact!AJ86","v":0},"",{"$f":"PLplan!AK86","v":0},{"$f":"PLfact!AK86","v":0},"",{"$f":"PLplan!AL86","v":0},{"$f":"PLfact!AL86","v":0},"",{"$f":"PLplan!AM86","v":0},{"$f":"PLfact!AM86","v":0},"",{"$f":"PLplan!AN86","v":0},{"$f":"PLfact!AN86","v":0},"",{"$f":"PLplan!AO86","v":0},{"$f":"PLfact!AO86","v":0},"",{"$f":"PLplan!AP86","v":0},{"$f":"PLplan!AQ86","v":0},{"$f":"PLplan!AR86","v":0},{"$f":"PLplan!AS86","v":0},{"$f":"PLplan!AT86","v":0},{"$f":"PLplan!AU86","v":0},{"$f":"PLplan!AV86","v":0},{"$f":"PLplan!AW86","v":0},{"$f":"PLplan!AX86","v":0},{"$f":"PLplan!AY86","v":0},{"$f":"PLplan!AZ86","v":0},{"$f":"PLplan!BA86","v":0},{"$f":"PLplan!BB86","v":0},{"$f":"PLplan!BC86","v":0},{"$f":"PLplan!BD86","v":0},{"$f":"PLplan!BE86","v":0},{"$f":"PLplan!BF86","v":0},{"$f":"PLplan!BG86","v":0},{"$f":"PLplan!BH86","v":0},{"$f":"PLplan!BI86","v":0},{"$f":"PLplan!BJ86","v":0},{"$f":"PLplan!BK86","v":0},{"$f":"PLplan!BL86","v":0},{"$f":"PLplan!BM86","v":0},{"$f":"PLplan!BN86","v":0},{"$f":"PLplan!BO86","v":0},{"$f":"PLplan!BP86","v":0},{"$f":"PLplan!BQ86","v":0},{"$f":"PLplan!BR86","v":0},{"$f":"PLplan!BS86","v":0},{"$f":"PLplan!BT86","v":0},{"$f":"PLplan!BU86","v":0},{"$f":"PLplan!BV86","v":0},{"$f":"PLplan!BW86","v":0},{"$f":"PLplan!BX86","v":0},{"$f":"PLplan!BY86","v":0},{"$f":"PLplan!BZ86","v":0},{"$f":"PLplan!CA86","v":0},{"$f":"PLplan!CB86","v":0},{"$f":"PLplan!CC86","v":0},{"$f":"PLplan!CD86","v":0},{"$f":"PLplan!CE86","v":0},{"$f":"PLplan!CF86","v":0},{"$f":"PLplan!CG86","v":0},{"$f":"PLplan!CH86","v":0},{"$f":"PLplan!CI86","v":0},{"$f":"PLplan!CJ86","v":0},{"$f":"PLplan!CK86","v":0},{"$f":"PLplan!CL86","v":0},{"$f":"PLplan!CM86","v":0},{"$f":"PLplan!CN86","v":0},{"$f":"PLplan!CO86","v":0},{"$f":"PLplan!CP86","v":0},{"$f":"PLplan!CQ86","v":0},{"$f":"PLplan!CR86","v":0},{"$f":"PLplan!CS86","v":0},{"$f":"PLplan!CT86","v":0},{"$f":"PLplan!CU86","v":0}]
[{"$f":"ROW()","v":87},null,null,null,null,null,null,{"$f":"H83","v":"Управленческие расходы"},{"$f":"I84","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L87)=0,$L87=0,$L87=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L87)))","v":"Сотрудники категории - 1"},null,7,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"PLplan!X87","v":0},{"$f":"PLfact!X87","v":0},"",null,null,{"$f":"PLplan!AA87","v":0},{"$f":"PLfact!AA87","v":0},"",{"$f":"PLplan!AB87","v":0},{"$f":"PLfact!AB87","v":0},"",{"$f":"PLplan!AC87","v":0},{"$f":"PLfact!AC87","v":0},"",{"$f":"PLplan!AD87","v":0},{"$f":"PLfact!AD87","v":0},"",{"$f":"PLplan!AE87","v":0},{"$f":"PLfact!AE87","v":0},"",{"$f":"PLplan!AF87","v":0},{"$f":"PLfact!AF87","v":0},"",{"$f":"PLplan!AG87","v":0},{"$f":"PLfact!AG87","v":0},"",{"$f":"PLplan!AH87","v":0},{"$f":"PLfact!AH87","v":0},"",{"$f":"PLplan!AI87","v":0},{"$f":"PLfact!AI87","v":0},"",{"$f":"PLplan!AJ87","v":0},{"$f":"PLfact!AJ87","v":0},"",{"$f":"PLplan!AK87","v":0},{"$f":"PLfact!AK87","v":0},"",{"$f":"PLplan!AL87","v":0},{"$f":"PLfact!AL87","v":0},"",{"$f":"PLplan!AM87","v":0},{"$f":"PLfact!AM87","v":0},"",{"$f":"PLplan!AN87","v":0},{"$f":"PLfact!AN87","v":0},"",{"$f":"PLplan!AO87","v":0},{"$f":"PLfact!AO87","v":0},"",{"$f":"PLplan!AP87","v":0},{"$f":"PLplan!AQ87","v":0},{"$f":"PLplan!AR87","v":0},{"$f":"PLplan!AS87","v":0},{"$f":"PLplan!AT87","v":0},{"$f":"PLplan!AU87","v":0},{"$f":"PLplan!AV87","v":0},{"$f":"PLplan!AW87","v":0},{"$f":"PLplan!AX87","v":0},{"$f":"PLplan!AY87","v":0},{"$f":"PLplan!AZ87","v":0},{"$f":"PLplan!BA87","v":0},{"$f":"PLplan!BB87","v":0},{"$f":"PLplan!BC87","v":0},{"$f":"PLplan!BD87","v":0},{"$f":"PLplan!BE87","v":0},{"$f":"PLplan!BF87","v":0},{"$f":"PLplan!BG87","v":0},{"$f":"PLplan!BH87","v":0},{"$f":"PLplan!BI87","v":0},{"$f":"PLplan!BJ87","v":0},{"$f":"PLplan!BK87","v":0},{"$f":"PLplan!BL87","v":0},{"$f":"PLplan!BM87","v":0},{"$f":"PLplan!BN87","v":0},{"$f":"PLplan!BO87","v":0},{"$f":"PLplan!BP87","v":0},{"$f":"PLplan!BQ87","v":0},{"$f":"PLplan!BR87","v":0},{"$f":"PLplan!BS87","v":0},{"$f":"PLplan!BT87","v":0},{"$f":"PLplan!BU87","v":0},{"$f":"PLplan!BV87","v":0},{"$f":"PLplan!BW87","v":0},{"$f":"PLplan!BX87","v":0},{"$f":"PLplan!BY87","v":0},{"$f":"PLplan!BZ87","v":0},{"$f":"PLplan!CA87","v":0},{"$f":"PLplan!CB87","v":0},{"$f":"PLplan!CC87","v":0},{"$f":"PLplan!CD87","v":0},{"$f":"PLplan!CE87","v":0},{"$f":"PLplan!CF87","v":0},{"$f":"PLplan!CG87","v":0},{"$f":"PLplan!CH87","v":0},{"$f":"PLplan!CI87","v":0},{"$f":"PLplan!CJ87","v":0},{"$f":"PLplan!CK87","v":0},{"$f":"PLplan!CL87","v":0},{"$f":"PLplan!CM87","v":0},{"$f":"PLplan!CN87","v":0},{"$f":"PLplan!CO87","v":0},{"$f":"PLplan!CP87","v":0},{"$f":"PLplan!CQ87","v":0},{"$f":"PLplan!CR87","v":0},{"$f":"PLplan!CS87","v":0},{"$f":"PLplan!CT87","v":0},{"$f":"PLplan!CU87","v":0}]
[{"$f":"ROW()","v":88},null,null,null,null,null,null,{"$f":"H84","v":"Управленческие расходы"},{"$f":"I85","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L88)=0,$L88=0,$L88=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L88)))","v":"Сотрудники категории - 2"},null,8,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"PLplan!X88","v":0},{"$f":"PLfact!X88","v":0},"",null,null,{"$f":"PLplan!AA88","v":0},{"$f":"PLfact!AA88","v":0},"",{"$f":"PLplan!AB88","v":0},{"$f":"PLfact!AB88","v":0},"",{"$f":"PLplan!AC88","v":0},{"$f":"PLfact!AC88","v":0},"",{"$f":"PLplan!AD88","v":0},{"$f":"PLfact!AD88","v":0},"",{"$f":"PLplan!AE88","v":0},{"$f":"PLfact!AE88","v":0},"",{"$f":"PLplan!AF88","v":0},{"$f":"PLfact!AF88","v":0},"",{"$f":"PLplan!AG88","v":0},{"$f":"PLfact!AG88","v":0},"",{"$f":"PLplan!AH88","v":0},{"$f":"PLfact!AH88","v":0},"",{"$f":"PLplan!AI88","v":0},{"$f":"PLfact!AI88","v":0},"",{"$f":"PLplan!AJ88","v":0},{"$f":"PLfact!AJ88","v":0},"",{"$f":"PLplan!AK88","v":0},{"$f":"PLfact!AK88","v":0},"",{"$f":"PLplan!AL88","v":0},{"$f":"PLfact!AL88","v":0},"",{"$f":"PLplan!AM88","v":0},{"$f":"PLfact!AM88","v":0},"",{"$f":"PLplan!AN88","v":0},{"$f":"PLfact!AN88","v":0},"",{"$f":"PLplan!AO88","v":0},{"$f":"PLfact!AO88","v":0},"",{"$f":"PLplan!AP88","v":0},{"$f":"PLplan!AQ88","v":0},{"$f":"PLplan!AR88","v":0},{"$f":"PLplan!AS88","v":0},{"$f":"PLplan!AT88","v":0},{"$f":"PLplan!AU88","v":0},{"$f":"PLplan!AV88","v":0},{"$f":"PLplan!AW88","v":0},{"$f":"PLplan!AX88","v":0},{"$f":"PLplan!AY88","v":0},{"$f":"PLplan!AZ88","v":0},{"$f":"PLplan!BA88","v":0},{"$f":"PLplan!BB88","v":0},{"$f":"PLplan!BC88","v":0},{"$f":"PLplan!BD88","v":0},{"$f":"PLplan!BE88","v":0},{"$f":"PLplan!BF88","v":0},{"$f":"PLplan!BG88","v":0},{"$f":"PLplan!BH88","v":0},{"$f":"PLplan!BI88","v":0},{"$f":"PLplan!BJ88","v":0},{"$f":"PLplan!BK88","v":0},{"$f":"PLplan!BL88","v":0},{"$f":"PLplan!BM88","v":0},{"$f":"PLplan!BN88","v":0},{"$f":"PLplan!BO88","v":0},{"$f":"PLplan!BP88","v":0},{"$f":"PLplan!BQ88","v":0},{"$f":"PLplan!BR88","v":0},{"$f":"PLplan!BS88","v":0},{"$f":"PLplan!BT88","v":0},{"$f":"PLplan!BU88","v":0},{"$f":"PLplan!BV88","v":0},{"$f":"PLplan!BW88","v":0},{"$f":"PLplan!BX88","v":0},{"$f":"PLplan!BY88","v":0},{"$f":"PLplan!BZ88","v":0},{"$f":"PLplan!CA88","v":0},{"$f":"PLplan!CB88","v":0},{"$f":"PLplan!CC88","v":0},{"$f":"PLplan!CD88","v":0},{"$f":"PLplan!CE88","v":0},{"$f":"PLplan!CF88","v":0},{"$f":"PLplan!CG88","v":0},{"$f":"PLplan!CH88","v":0},{"$f":"PLplan!CI88","v":0},{"$f":"PLplan!CJ88","v":0},{"$f":"PLplan!CK88","v":0},{"$f":"PLplan!CL88","v":0},{"$f":"PLplan!CM88","v":0},{"$f":"PLplan!CN88","v":0},{"$f":"PLplan!CO88","v":0},{"$f":"PLplan!CP88","v":0},{"$f":"PLplan!CQ88","v":0},{"$f":"PLplan!CR88","v":0},{"$f":"PLplan!CS88","v":0},{"$f":"PLplan!CT88","v":0},{"$f":"PLplan!CU88","v":0}]
[{"$f":"ROW()","v":89},null,null,null,null,null,null,{"$f":"H85","v":"Управленческие расходы"},{"$f":"I86","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L89)=0,$L89=0,$L89=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L89)))","v":"Сотрудники категории - 3"},null,9,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"PLplan!X89","v":0},{"$f":"PLfact!X89","v":0},"",null,null,{"$f":"PLplan!AA89","v":0},{"$f":"PLfact!AA89","v":0},"",{"$f":"PLplan!AB89","v":0},{"$f":"PLfact!AB89","v":0},"",{"$f":"PLplan!AC89","v":0},{"$f":"PLfact!AC89","v":0},"",{"$f":"PLplan!AD89","v":0},{"$f":"PLfact!AD89","v":0},"",{"$f":"PLplan!AE89","v":0},{"$f":"PLfact!AE89","v":0},"",{"$f":"PLplan!AF89","v":0},{"$f":"PLfact!AF89","v":0},"",{"$f":"PLplan!AG89","v":0},{"$f":"PLfact!AG89","v":0},"",{"$f":"PLplan!AH89","v":0},{"$f":"PLfact!AH89","v":0},"",{"$f":"PLplan!AI89","v":0},{"$f":"PLfact!AI89","v":0},"",{"$f":"PLplan!AJ89","v":0},{"$f":"PLfact!AJ89","v":0},"",{"$f":"PLplan!AK89","v":0},{"$f":"PLfact!AK89","v":0},"",{"$f":"PLplan!AL89","v":0},{"$f":"PLfact!AL89","v":0},"",{"$f":"PLplan!AM89","v":0},{"$f":"PLfact!AM89","v":0},"",{"$f":"PLplan!AN89","v":0},{"$f":"PLfact!AN89","v":0},"",{"$f":"PLplan!AO89","v":0},{"$f":"PLfact!AO89","v":0},"",{"$f":"PLplan!AP89","v":0},{"$f":"PLplan!AQ89","v":0},{"$f":"PLplan!AR89","v":0},{"$f":"PLplan!AS89","v":0},{"$f":"PLplan!AT89","v":0},{"$f":"PLplan!AU89","v":0},{"$f":"PLplan!AV89","v":0},{"$f":"PLplan!AW89","v":0},{"$f":"PLplan!AX89","v":0},{"$f":"PLplan!AY89","v":0},{"$f":"PLplan!AZ89","v":0},{"$f":"PLplan!BA89","v":0},{"$f":"PLplan!BB89","v":0},{"$f":"PLplan!BC89","v":0},{"$f":"PLplan!BD89","v":0},{"$f":"PLplan!BE89","v":0},{"$f":"PLplan!BF89","v":0},{"$f":"PLplan!BG89","v":0},{"$f":"PLplan!BH89","v":0},{"$f":"PLplan!BI89","v":0},{"$f":"PLplan!BJ89","v":0},{"$f":"PLplan!BK89","v":0},{"$f":"PLplan!BL89","v":0},{"$f":"PLplan!BM89","v":0},{"$f":"PLplan!BN89","v":0},{"$f":"PLplan!BO89","v":0},{"$f":"PLplan!BP89","v":0},{"$f":"PLplan!BQ89","v":0},{"$f":"PLplan!BR89","v":0},{"$f":"PLplan!BS89","v":0},{"$f":"PLplan!BT89","v":0},{"$f":"PLplan!BU89","v":0},{"$f":"PLplan!BV89","v":0},{"$f":"PLplan!BW89","v":0},{"$f":"PLplan!BX89","v":0},{"$f":"PLplan!BY89","v":0},{"$f":"PLplan!BZ89","v":0},{"$f":"PLplan!CA89","v":0},{"$f":"PLplan!CB89","v":0},{"$f":"PLplan!CC89","v":0},{"$f":"PLplan!CD89","v":0},{"$f":"PLplan!CE89","v":0},{"$f":"PLplan!CF89","v":0},{"$f":"PLplan!CG89","v":0},{"$f":"PLplan!CH89","v":0},{"$f":"PLplan!CI89","v":0},{"$f":"PLplan!CJ89","v":0},{"$f":"PLplan!CK89","v":0},{"$f":"PLplan!CL89","v":0},{"$f":"PLplan!CM89","v":0},{"$f":"PLplan!CN89","v":0},{"$f":"PLplan!CO89","v":0},{"$f":"PLplan!CP89","v":0},{"$f":"PLplan!CQ89","v":0},{"$f":"PLplan!CR89","v":0},{"$f":"PLplan!CS89","v":0},{"$f":"PLplan!CT89","v":0},{"$f":"PLplan!CU89","v":0}]
[{"$f":"ROW()","v":90},null,null,null,null,null,null,{"$f":"H86","v":"Управленческие расходы"},{"$f":"I87","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L90)=0,$L90=0,$L90=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L90)))","v":"Прочие сотрудники"},null,10,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"PLplan!X90","v":0},{"$f":"PLfact!X90","v":0},"",null,null,{"$f":"PLplan!AA90","v":0},{"$f":"PLfact!AA90","v":0},"",{"$f":"PLplan!AB90","v":0},{"$f":"PLfact!AB90","v":0},"",{"$f":"PLplan!AC90","v":0},{"$f":"PLfact!AC90","v":0},"",{"$f":"PLplan!AD90","v":0},{"$f":"PLfact!AD90","v":0},"",{"$f":"PLplan!AE90","v":0},{"$f":"PLfact!AE90","v":0},"",{"$f":"PLplan!AF90","v":0},{"$f":"PLfact!AF90","v":0},"",{"$f":"PLplan!AG90","v":0},{"$f":"PLfact!AG90","v":0},"",{"$f":"PLplan!AH90","v":0},{"$f":"PLfact!AH90","v":0},"",{"$f":"PLplan!AI90","v":0},{"$f":"PLfact!AI90","v":0},"",{"$f":"PLplan!AJ90","v":0},{"$f":"PLfact!AJ90","v":0},"",{"$f":"PLplan!AK90","v":0},{"$f":"PLfact!AK90","v":0},"",{"$f":"PLplan!AL90","v":0},{"$f":"PLfact!AL90","v":0},"",{"$f":"PLplan!AM90","v":0},{"$f":"PLfact!AM90","v":0},"",{"$f":"PLplan!AN90","v":0},{"$f":"PLfact!AN90","v":0},"",{"$f":"PLplan!AO90","v":0},{"$f":"PLfact!AO90","v":0},"",{"$f":"PLplan!AP90","v":0},{"$f":"PLplan!AQ90","v":0},{"$f":"PLplan!AR90","v":0},{"$f":"PLplan!AS90","v":0},{"$f":"PLplan!AT90","v":0},{"$f":"PLplan!AU90","v":0},{"$f":"PLplan!AV90","v":0},{"$f":"PLplan!AW90","v":0},{"$f":"PLplan!AX90","v":0},{"$f":"PLplan!AY90","v":0},{"$f":"PLplan!AZ90","v":0},{"$f":"PLplan!BA90","v":0},{"$f":"PLplan!BB90","v":0},{"$f":"PLplan!BC90","v":0},{"$f":"PLplan!BD90","v":0},{"$f":"PLplan!BE90","v":0},{"$f":"PLplan!BF90","v":0},{"$f":"PLplan!BG90","v":0},{"$f":"PLplan!BH90","v":0},{"$f":"PLplan!BI90","v":0},{"$f":"PLplan!BJ90","v":0},{"$f":"PLplan!BK90","v":0},{"$f":"PLplan!BL90","v":0},{"$f":"PLplan!BM90","v":0},{"$f":"PLplan!BN90","v":0},{"$f":"PLplan!BO90","v":0},{"$f":"PLplan!BP90","v":0},{"$f":"PLplan!BQ90","v":0},{"$f":"PLplan!BR90","v":0},{"$f":"PLplan!BS90","v":0},{"$f":"PLplan!BT90","v":0},{"$f":"PLplan!BU90","v":0},{"$f":"PLplan!BV90","v":0},{"$f":"PLplan!BW90","v":0},{"$f":"PLplan!BX90","v":0},{"$f":"PLplan!BY90","v":0},{"$f":"PLplan!BZ90","v":0},{"$f":"PLplan!CA90","v":0},{"$f":"PLplan!CB90","v":0},{"$f":"PLplan!CC90","v":0},{"$f":"PLplan!CD90","v":0},{"$f":"PLplan!CE90","v":0},{"$f":"PLplan!CF90","v":0},{"$f":"PLplan!CG90","v":0},{"$f":"PLplan!CH90","v":0},{"$f":"PLplan!CI90","v":0},{"$f":"PLplan!CJ90","v":0},{"$f":"PLplan!CK90","v":0},{"$f":"PLplan!CL90","v":0},{"$f":"PLplan!CM90","v":0},{"$f":"PLplan!CN90","v":0},{"$f":"PLplan!CO90","v":0},{"$f":"PLplan!CP90","v":0},{"$f":"PLplan!CQ90","v":0},{"$f":"PLplan!CR90","v":0},{"$f":"PLplan!CS90","v":0},{"$f":"PLplan!CT90","v":0},{"$f":"PLplan!CU90","v":0}]
[{"$f":"ROW()","v":91},null,null,null,null,null,null,null,null,null,null,"пустая строка",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PLplan!X91","v":0},{"$f":"PLfact!X91","v":0},"",null,null,{"$f":"PLplan!AA91","v":0},{"$f":"PLfact!AA91","v":0},"",{"$f":"PLplan!AB91","v":0},{"$f":"PLfact!AB91","v":0},"",{"$f":"PLplan!AC91","v":0},{"$f":"PLfact!AC91","v":0},"",{"$f":"PLplan!AD91","v":0},{"$f":"PLfact!AD91","v":0},"",{"$f":"PLplan!AE91","v":0},{"$f":"PLfact!AE91","v":0},"",{"$f":"PLplan!AF91","v":0},{"$f":"PLfact!AF91","v":0},"",{"$f":"PLplan!AG91","v":0},{"$f":"PLfact!AG91","v":0},"",{"$f":"PLplan!AH91","v":0},{"$f":"PLfact!AH91","v":0},"",{"$f":"PLplan!AI91","v":0},{"$f":"PLfact!AI91","v":0},"",{"$f":"PLplan!AJ91","v":0},{"$f":"PLfact!AJ91","v":0},"",{"$f":"PLplan!AK91","v":0},{"$f":"PLfact!AK91","v":0},"",{"$f":"PLplan!AL91","v":0},{"$f":"PLfact!AL91","v":0},"",{"$f":"PLplan!AM91","v":0},{"$f":"PLfact!AM91","v":0},"",{"$f":"PLplan!AN91","v":0},{"$f":"PLfact!AN91","v":0},"",{"$f":"PLplan!AO91","v":0},{"$f":"PLfact!AO91","v":0},"",{"$f":"PLplan!AP91","v":0},{"$f":"PLplan!AQ91","v":0},{"$f":"PLplan!AR91","v":0},{"$f":"PLplan!AS91","v":0},{"$f":"PLplan!AT91","v":0},{"$f":"PLplan!AU91","v":0},{"$f":"PLplan!AV91","v":0},{"$f":"PLplan!AW91","v":0},{"$f":"PLplan!AX91","v":0},{"$f":"PLplan!AY91","v":0},{"$f":"PLplan!AZ91","v":0},{"$f":"PLplan!BA91","v":0},{"$f":"PLplan!BB91","v":0},{"$f":"PLplan!BC91","v":0},{"$f":"PLplan!BD91","v":0},{"$f":"PLplan!BE91","v":0},{"$f":"PLplan!BF91","v":0},{"$f":"PLplan!BG91","v":0},{"$f":"PLplan!BH91","v":0},{"$f":"PLplan!BI91","v":0},{"$f":"PLplan!BJ91","v":0},{"$f":"PLplan!BK91","v":0},{"$f":"PLplan!BL91","v":0},{"$f":"PLplan!BM91","v":0},{"$f":"PLplan!BN91","v":0},{"$f":"PLplan!BO91","v":0},{"$f":"PLplan!BP91","v":0},{"$f":"PLplan!BQ91","v":0},{"$f":"PLplan!BR91","v":0},{"$f":"PLplan!BS91","v":0},{"$f":"PLplan!BT91","v":0},{"$f":"PLplan!BU91","v":0},{"$f":"PLplan!BV91","v":0},{"$f":"PLplan!BW91","v":0},{"$f":"PLplan!BX91","v":0},{"$f":"PLplan!BY91","v":0},{"$f":"PLplan!BZ91","v":0},{"$f":"PLplan!CA91","v":0},{"$f":"PLplan!CB91","v":0},{"$f":"PLplan!CC91","v":0},{"$f":"PLplan!CD91","v":0},{"$f":"PLplan!CE91","v":0},{"$f":"PLplan!CF91","v":0},{"$f":"PLplan!CG91","v":0},{"$f":"PLplan!CH91","v":0},{"$f":"PLplan!CI91","v":0},{"$f":"PLplan!CJ91","v":0},{"$f":"PLplan!CK91","v":0},{"$f":"PLplan!CL91","v":0},{"$f":"PLplan!CM91","v":0},{"$f":"PLplan!CN91","v":0},{"$f":"PLplan!CO91","v":0},{"$f":"PLplan!CP91","v":0},{"$f":"PLplan!CQ91","v":0},{"$f":"PLplan!CR91","v":0},{"$f":"PLplan!CS91","v":0},{"$f":"PLplan!CT91","v":0},{"$f":"PLplan!CU91","v":0}]
[{"$f":"ROW()","v":92},null,null,null,null,null,null,{"$f":"H82","v":"Управленческие расходы"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"PLplan!X92","v":0},{"$f":"PLfact!X92","v":0},"",null,null,{"$f":"PLplan!AA92","v":0},{"$f":"PLfact!AA92","v":0},"",{"$f":"PLplan!AB92","v":0},{"$f":"PLfact!AB92","v":0},"",{"$f":"PLplan!AC92","v":0},{"$f":"PLfact!AC92","v":0},"",{"$f":"PLplan!AD92","v":0},{"$f":"PLfact!AD92","v":0},"",{"$f":"PLplan!AE92","v":0},{"$f":"PLfact!AE92","v":0},"",{"$f":"PLplan!AF92","v":0},{"$f":"PLfact!AF92","v":0},"",{"$f":"PLplan!AG92","v":0},{"$f":"PLfact!AG92","v":0},"",{"$f":"PLplan!AH92","v":0},{"$f":"PLfact!AH92","v":0},"",{"$f":"PLplan!AI92","v":0},{"$f":"PLfact!AI92","v":0},"",{"$f":"PLplan!AJ92","v":0},{"$f":"PLfact!AJ92","v":0},"",{"$f":"PLplan!AK92","v":0},{"$f":"PLfact!AK92","v":0},"",{"$f":"PLplan!AL92","v":0},{"$f":"PLfact!AL92","v":0},"",{"$f":"PLplan!AM92","v":0},{"$f":"PLfact!AM92","v":0},"",{"$f":"PLplan!AN92","v":0},{"$f":"PLfact!AN92","v":0},"",{"$f":"PLplan!AO92","v":0},{"$f":"PLfact!AO92","v":0},"",{"$f":"PLplan!AP92","v":0},{"$f":"PLplan!AQ92","v":0},{"$f":"PLplan!AR92","v":0},{"$f":"PLplan!AS92","v":0},{"$f":"PLplan!AT92","v":0},{"$f":"PLplan!AU92","v":0},{"$f":"PLplan!AV92","v":0},{"$f":"PLplan!AW92","v":0},{"$f":"PLplan!AX92","v":0},{"$f":"PLplan!AY92","v":0},{"$f":"PLplan!AZ92","v":0},{"$f":"PLplan!BA92","v":0},{"$f":"PLplan!BB92","v":0},{"$f":"PLplan!BC92","v":0},{"$f":"PLplan!BD92","v":0},{"$f":"PLplan!BE92","v":0},{"$f":"PLplan!BF92","v":0},{"$f":"PLplan!BG92","v":0},{"$f":"PLplan!BH92","v":0},{"$f":"PLplan!BI92","v":0},{"$f":"PLplan!BJ92","v":0},{"$f":"PLplan!BK92","v":0},{"$f":"PLplan!BL92","v":0},{"$f":"PLplan!BM92","v":0},{"$f":"PLplan!BN92","v":0},{"$f":"PLplan!BO92","v":0},{"$f":"PLplan!BP92","v":0},{"$f":"PLplan!BQ92","v":0},{"$f":"PLplan!BR92","v":0},{"$f":"PLplan!BS92","v":0},{"$f":"PLplan!BT92","v":0},{"$f":"PLplan!BU92","v":0},{"$f":"PLplan!BV92","v":0},{"$f":"PLplan!BW92","v":0},{"$f":"PLplan!BX92","v":0},{"$f":"PLplan!BY92","v":0},{"$f":"PLplan!BZ92","v":0},{"$f":"PLplan!CA92","v":0},{"$f":"PLplan!CB92","v":0},{"$f":"PLplan!CC92","v":0},{"$f":"PLplan!CD92","v":0},{"$f":"PLplan!CE92","v":0},{"$f":"PLplan!CF92","v":0},{"$f":"PLplan!CG92","v":0},{"$f":"PLplan!CH92","v":0},{"$f":"PLplan!CI92","v":0},{"$f":"PLplan!CJ92","v":0},{"$f":"PLplan!CK92","v":0},{"$f":"PLplan!CL92","v":0},{"$f":"PLplan!CM92","v":0},{"$f":"PLplan!CN92","v":0},{"$f":"PLplan!CO92","v":0},{"$f":"PLplan!CP92","v":0},{"$f":"PLplan!CQ92","v":0},{"$f":"PLplan!CR92","v":0},{"$f":"PLplan!CS92","v":0},{"$f":"PLplan!CT92","v":0},{"$f":"PLplan!CU92","v":0}]
[{"$f":"ROW()","v":93},null,null,null,null,null,null,{"$f":"H82","v":"Управленческие расходы"},{"$f":"Items!$BG$13","v":"Расходы на персонал"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X93-SUM($X94:$X99))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"PLplan!X93","v":0},{"$f":"PLfact!X93","v":0},"",null,null,{"$f":"PLplan!AA93","v":0},{"$f":"PLfact!AA93","v":0},"",{"$f":"PLplan!AB93","v":0},{"$f":"PLfact!AB93","v":0},"",{"$f":"PLplan!AC93","v":0},{"$f":"PLfact!AC93","v":0},"",{"$f":"PLplan!AD93","v":0},{"$f":"PLfact!AD93","v":0},"",{"$f":"PLplan!AE93","v":0},{"$f":"PLfact!AE93","v":0},"",{"$f":"PLplan!AF93","v":0},{"$f":"PLfact!AF93","v":0},"",{"$f":"PLplan!AG93","v":0},{"$f":"PLfact!AG93","v":0},"",{"$f":"PLplan!AH93","v":0},{"$f":"PLfact!AH93","v":0},"",{"$f":"PLplan!AI93","v":0},{"$f":"PLfact!AI93","v":0},"",{"$f":"PLplan!AJ93","v":0},{"$f":"PLfact!AJ93","v":0},"",{"$f":"PLplan!AK93","v":0},{"$f":"PLfact!AK93","v":0},"",{"$f":"PLplan!AL93","v":0},{"$f":"PLfact!AL93","v":0},"",{"$f":"PLplan!AM93","v":0},{"$f":"PLfact!AM93","v":0},"",{"$f":"PLplan!AN93","v":0},{"$f":"PLfact!AN93","v":0},"",{"$f":"PLplan!AO93","v":0},{"$f":"PLfact!AO93","v":0},"",{"$f":"PLplan!AP93","v":0},{"$f":"PLplan!AQ93","v":0},{"$f":"PLplan!AR93","v":0},{"$f":"PLplan!AS93","v":0},{"$f":"PLplan!AT93","v":0},{"$f":"PLplan!AU93","v":0},{"$f":"PLplan!AV93","v":0},{"$f":"PLplan!AW93","v":0},{"$f":"PLplan!AX93","v":0},{"$f":"PLplan!AY93","v":0},{"$f":"PLplan!AZ93","v":0},{"$f":"PLplan!BA93","v":0},{"$f":"PLplan!BB93","v":0},{"$f":"PLplan!BC93","v":0},{"$f":"PLplan!BD93","v":0},{"$f":"PLplan!BE93","v":0},{"$f":"PLplan!BF93","v":0},{"$f":"PLplan!BG93","v":0},{"$f":"PLplan!BH93","v":0},{"$f":"PLplan!BI93","v":0},{"$f":"PLplan!BJ93","v":0},{"$f":"PLplan!BK93","v":0},{"$f":"PLplan!BL93","v":0},{"$f":"PLplan!BM93","v":0},{"$f":"PLplan!BN93","v":0},{"$f":"PLplan!BO93","v":0},{"$f":"PLplan!BP93","v":0},{"$f":"PLplan!BQ93","v":0},{"$f":"PLplan!BR93","v":0},{"$f":"PLplan!BS93","v":0},{"$f":"PLplan!BT93","v":0},{"$f":"PLplan!BU93","v":0},{"$f":"PLplan!BV93","v":0},{"$f":"PLplan!BW93","v":0},{"$f":"PLplan!BX93","v":0},{"$f":"PLplan!BY93","v":0},{"$f":"PLplan!BZ93","v":0},{"$f":"PLplan!CA93","v":0},{"$f":"PLplan!CB93","v":0},{"$f":"PLplan!CC93","v":0},{"$f":"PLplan!CD93","v":0},{"$f":"PLplan!CE93","v":0},{"$f":"PLplan!CF93","v":0},{"$f":"PLplan!CG93","v":0},{"$f":"PLplan!CH93","v":0},{"$f":"PLplan!CI93","v":0},{"$f":"PLplan!CJ93","v":0},{"$f":"PLplan!CK93","v":0},{"$f":"PLplan!CL93","v":0},{"$f":"PLplan!CM93","v":0},{"$f":"PLplan!CN93","v":0},{"$f":"PLplan!CO93","v":0},{"$f":"PLplan!CP93","v":0},{"$f":"PLplan!CQ93","v":0},{"$f":"PLplan!CR93","v":0},{"$f":"PLplan!CS93","v":0},{"$f":"PLplan!CT93","v":0},{"$f":"PLplan!CU93","v":0}]
[{"$f":"ROW()","v":94},null,null,null,null,null,null,{"$f":"H82","v":"Управленческие расходы"},{"$f":"I83","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L94)=0,$L94=0,$L94=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L94)))","v":"Аренда офиса"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"PLplan!X94","v":0},{"$f":"PLfact!X94","v":0},"",null,null,{"$f":"PLplan!AA94","v":0},{"$f":"PLfact!AA94","v":0},"",{"$f":"PLplan!AB94","v":0},{"$f":"PLfact!AB94","v":0},"",{"$f":"PLplan!AC94","v":0},{"$f":"PLfact!AC94","v":0},"",{"$f":"PLplan!AD94","v":0},{"$f":"PLfact!AD94","v":0},"",{"$f":"PLplan!AE94","v":0},{"$f":"PLfact!AE94","v":0},"",{"$f":"PLplan!AF94","v":0},{"$f":"PLfact!AF94","v":0},"",{"$f":"PLplan!AG94","v":0},{"$f":"PLfact!AG94","v":0},"",{"$f":"PLplan!AH94","v":0},{"$f":"PLfact!AH94","v":0},"",{"$f":"PLplan!AI94","v":0},{"$f":"PLfact!AI94","v":0},"",{"$f":"PLplan!AJ94","v":0},{"$f":"PLfact!AJ94","v":0},"",{"$f":"PLplan!AK94","v":0},{"$f":"PLfact!AK94","v":0},"",{"$f":"PLplan!AL94","v":0},{"$f":"PLfact!AL94","v":0},"",{"$f":"PLplan!AM94","v":0},{"$f":"PLfact!AM94","v":0},"",{"$f":"PLplan!AN94","v":0},{"$f":"PLfact!AN94","v":0},"",{"$f":"PLplan!AO94","v":0},{"$f":"PLfact!AO94","v":0},"",{"$f":"PLplan!AP94","v":0},{"$f":"PLplan!AQ94","v":0},{"$f":"PLplan!AR94","v":0},{"$f":"PLplan!AS94","v":0},{"$f":"PLplan!AT94","v":0},{"$f":"PLplan!AU94","v":0},{"$f":"PLplan!AV94","v":0},{"$f":"PLplan!AW94","v":0},{"$f":"PLplan!AX94","v":0},{"$f":"PLplan!AY94","v":0},{"$f":"PLplan!AZ94","v":0},{"$f":"PLplan!BA94","v":0},{"$f":"PLplan!BB94","v":0},{"$f":"PLplan!BC94","v":0},{"$f":"PLplan!BD94","v":0},{"$f":"PLplan!BE94","v":0},{"$f":"PLplan!BF94","v":0},{"$f":"PLplan!BG94","v":0},{"$f":"PLplan!BH94","v":0},{"$f":"PLplan!BI94","v":0},{"$f":"PLplan!BJ94","v":0},{"$f":"PLplan!BK94","v":0},{"$f":"PLplan!BL94","v":0},{"$f":"PLplan!BM94","v":0},{"$f":"PLplan!BN94","v":0},{"$f":"PLplan!BO94","v":0},{"$f":"PLplan!BP94","v":0},{"$f":"PLplan!BQ94","v":0},{"$f":"PLplan!BR94","v":0},{"$f":"PLplan!BS94","v":0},{"$f":"PLplan!BT94","v":0},{"$f":"PLplan!BU94","v":0},{"$f":"PLplan!BV94","v":0},{"$f":"PLplan!BW94","v":0},{"$f":"PLplan!BX94","v":0},{"$f":"PLplan!BY94","v":0},{"$f":"PLplan!BZ94","v":0},{"$f":"PLplan!CA94","v":0},{"$f":"PLplan!CB94","v":0},{"$f":"PLplan!CC94","v":0},{"$f":"PLplan!CD94","v":0},{"$f":"PLplan!CE94","v":0},{"$f":"PLplan!CF94","v":0},{"$f":"PLplan!CG94","v":0},{"$f":"PLplan!CH94","v":0},{"$f":"PLplan!CI94","v":0},{"$f":"PLplan!CJ94","v":0},{"$f":"PLplan!CK94","v":0},{"$f":"PLplan!CL94","v":0},{"$f":"PLplan!CM94","v":0},{"$f":"PLplan!CN94","v":0},{"$f":"PLplan!CO94","v":0},{"$f":"PLplan!CP94","v":0},{"$f":"PLplan!CQ94","v":0},{"$f":"PLplan!CR94","v":0},{"$f":"PLplan!CS94","v":0},{"$f":"PLplan!CT94","v":0},{"$f":"PLplan!CU94","v":0}]
[{"$f":"ROW()","v":96},null,null,null,null,null,null,{"$f":"H82","v":"Управленческие расходы"},{"$f":"I83","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L96)=0,$L96=0,$L96=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L96)))","v":"Расходы на оргтехнику"},null,{"$f":"L95+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"PLplan!X96","v":0},{"$f":"PLfact!X96","v":0},"",null,null,{"$f":"PLplan!AA96","v":0},{"$f":"PLfact!AA96","v":0},"",{"$f":"PLplan!AB96","v":0},{"$f":"PLfact!AB96","v":0},"",{"$f":"PLplan!AC96","v":0},{"$f":"PLfact!AC96","v":0},"",{"$f":"PLplan!AD96","v":0},{"$f":"PLfact!AD96","v":0},"",{"$f":"PLplan!AE96","v":0},{"$f":"PLfact!AE96","v":0},"",{"$f":"PLplan!AF96","v":0},{"$f":"PLfact!AF96","v":0},"",{"$f":"PLplan!AG96","v":0},{"$f":"PLfact!AG96","v":0},"",{"$f":"PLplan!AH96","v":0},{"$f":"PLfact!AH96","v":0},"",{"$f":"PLplan!AI96","v":0},{"$f":"PLfact!AI96","v":0},"",{"$f":"PLplan!AJ96","v":0},{"$f":"PLfact!AJ96","v":0},"",{"$f":"PLplan!AK96","v":0},{"$f":"PLfact!AK96","v":0},"",{"$f":"PLplan!AL96","v":0},{"$f":"PLfact!AL96","v":0},"",{"$f":"PLplan!AM96","v":0},{"$f":"PLfact!AM96","v":0},"",{"$f":"PLplan!AN96","v":0},{"$f":"PLfact!AN96","v":0},"",{"$f":"PLplan!AO96","v":0},{"$f":"PLfact!AO96","v":0},"",{"$f":"PLplan!AP96","v":0},{"$f":"PLplan!AQ96","v":0},{"$f":"PLplan!AR96","v":0},{"$f":"PLplan!AS96","v":0},{"$f":"PLplan!AT96","v":0},{"$f":"PLplan!AU96","v":0},{"$f":"PLplan!AV96","v":0},{"$f":"PLplan!AW96","v":0},{"$f":"PLplan!AX96","v":0},{"$f":"PLplan!AY96","v":0},{"$f":"PLplan!AZ96","v":0},{"$f":"PLplan!BA96","v":0},{"$f":"PLplan!BB96","v":0},{"$f":"PLplan!BC96","v":0},{"$f":"PLplan!BD96","v":0},{"$f":"PLplan!BE96","v":0},{"$f":"PLplan!BF96","v":0},{"$f":"PLplan!BG96","v":0},{"$f":"PLplan!BH96","v":0},{"$f":"PLplan!BI96","v":0},{"$f":"PLplan!BJ96","v":0},{"$f":"PLplan!BK96","v":0},{"$f":"PLplan!BL96","v":0},{"$f":"PLplan!BM96","v":0},{"$f":"PLplan!BN96","v":0},{"$f":"PLplan!BO96","v":0},{"$f":"PLplan!BP96","v":0},{"$f":"PLplan!BQ96","v":0},{"$f":"PLplan!BR96","v":0},{"$f":"PLplan!BS96","v":0},{"$f":"PLplan!BT96","v":0},{"$f":"PLplan!BU96","v":0},{"$f":"PLplan!BV96","v":0},{"$f":"PLplan!BW96","v":0},{"$f":"PLplan!BX96","v":0},{"$f":"PLplan!BY96","v":0},{"$f":"PLplan!BZ96","v":0},{"$f":"PLplan!CA96","v":0},{"$f":"PLplan!CB96","v":0},{"$f":"PLplan!CC96","v":0},{"$f":"PLplan!CD96","v":0},{"$f":"PLplan!CE96","v":0},{"$f":"PLplan!CF96","v":0},{"$f":"PLplan!CG96","v":0},{"$f":"PLplan!CH96","v":0},{"$f":"PLplan!CI96","v":0},{"$f":"PLplan!CJ96","v":0},{"$f":"PLplan!CK96","v":0},{"$f":"PLplan!CL96","v":0},{"$f":"PLplan!CM96","v":0},{"$f":"PLplan!CN96","v":0},{"$f":"PLplan!CO96","v":0},{"$f":"PLplan!CP96","v":0},{"$f":"PLplan!CQ96","v":0},{"$f":"PLplan!CR96","v":0},{"$f":"PLplan!CS96","v":0},{"$f":"PLplan!CT96","v":0},{"$f":"PLplan!CU96","v":0}]
[{"$f":"ROW()","v":97},null,null,null,null,null,null,{"$f":"H93","v":"Управленческие расходы"},{"$f":"I94","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L97)=0,$L97=0,$L97=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L97)))","v":"Канцелярские расходы"},null,{"$f":"L96+1","v":4},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"PLplan!X97","v":0},{"$f":"PLfact!X97","v":0},"",null,null,{"$f":"PLplan!AA97","v":0},{"$f":"PLfact!AA97","v":0},"",{"$f":"PLplan!AB97","v":0},{"$f":"PLfact!AB97","v":0},"",{"$f":"PLplan!AC97","v":0},{"$f":"PLfact!AC97","v":0},"",{"$f":"PLplan!AD97","v":0},{"$f":"PLfact!AD97","v":0},"",{"$f":"PLplan!AE97","v":0},{"$f":"PLfact!AE97","v":0},"",{"$f":"PLplan!AF97","v":0},{"$f":"PLfact!AF97","v":0},"",{"$f":"PLplan!AG97","v":0},{"$f":"PLfact!AG97","v":0},"",{"$f":"PLplan!AH97","v":0},{"$f":"PLfact!AH97","v":0},"",{"$f":"PLplan!AI97","v":0},{"$f":"PLfact!AI97","v":0},"",{"$f":"PLplan!AJ97","v":0},{"$f":"PLfact!AJ97","v":0},"",{"$f":"PLplan!AK97","v":0},{"$f":"PLfact!AK97","v":0},"",{"$f":"PLplan!AL97","v":0},{"$f":"PLfact!AL97","v":0},"",{"$f":"PLplan!AM97","v":0},{"$f":"PLfact!AM97","v":0},"",{"$f":"PLplan!AN97","v":0},{"$f":"PLfact!AN97","v":0},"",{"$f":"PLplan!AO97","v":0},{"$f":"PLfact!AO97","v":0},"",{"$f":"PLplan!AP97","v":0},{"$f":"PLplan!AQ97","v":0},{"$f":"PLplan!AR97","v":0},{"$f":"PLplan!AS97","v":0},{"$f":"PLplan!AT97","v":0},{"$f":"PLplan!AU97","v":0},{"$f":"PLplan!AV97","v":0},{"$f":"PLplan!AW97","v":0},{"$f":"PLplan!AX97","v":0},{"$f":"PLplan!AY97","v":0},{"$f":"PLplan!AZ97","v":0},{"$f":"PLplan!BA97","v":0},{"$f":"PLplan!BB97","v":0},{"$f":"PLplan!BC97","v":0},{"$f":"PLplan!BD97","v":0},{"$f":"PLplan!BE97","v":0},{"$f":"PLplan!BF97","v":0},{"$f":"PLplan!BG97","v":0},{"$f":"PLplan!BH97","v":0},{"$f":"PLplan!BI97","v":0},{"$f":"PLplan!BJ97","v":0},{"$f":"PLplan!BK97","v":0},{"$f":"PLplan!BL97","v":0},{"$f":"PLplan!BM97","v":0},{"$f":"PLplan!BN97","v":0},{"$f":"PLplan!BO97","v":0},{"$f":"PLplan!BP97","v":0},{"$f":"PLplan!BQ97","v":0},{"$f":"PLplan!BR97","v":0},{"$f":"PLplan!BS97","v":0},{"$f":"PLplan!BT97","v":0},{"$f":"PLplan!BU97","v":0},{"$f":"PLplan!BV97","v":0},{"$f":"PLplan!BW97","v":0},{"$f":"PLplan!BX97","v":0},{"$f":"PLplan!BY97","v":0},{"$f":"PLplan!BZ97","v":0},{"$f":"PLplan!CA97","v":0},{"$f":"PLplan!CB97","v":0},{"$f":"PLplan!CC97","v":0},{"$f":"PLplan!CD97","v":0},{"$f":"PLplan!CE97","v":0},{"$f":"PLplan!CF97","v":0},{"$f":"PLplan!CG97","v":0},{"$f":"PLplan!CH97","v":0},{"$f":"PLplan!CI97","v":0},{"$f":"PLplan!CJ97","v":0},{"$f":"PLplan!CK97","v":0},{"$f":"PLplan!CL97","v":0},{"$f":"PLplan!CM97","v":0},{"$f":"PLplan!CN97","v":0},{"$f":"PLplan!CO97","v":0},{"$f":"PLplan!CP97","v":0},{"$f":"PLplan!CQ97","v":0},{"$f":"PLplan!CR97","v":0},{"$f":"PLplan!CS97","v":0},{"$f":"PLplan!CT97","v":0},{"$f":"PLplan!CU97","v":0}]
[{"$f":"ROW()","v":98},null,null,null,null,null,null,{"$f":"H94","v":"Управленческие расходы"},{"$f":"I95","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L98)=0,$L98=0,$L98=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L98)))","v":"Прочие расходы на персонал"},null,{"$f":"L97+1","v":5},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"PLplan!X98","v":0},{"$f":"PLfact!X98","v":0},"",null,null,{"$f":"PLplan!AA98","v":0},{"$f":"PLfact!AA98","v":0},"",{"$f":"PLplan!AB98","v":0},{"$f":"PLfact!AB98","v":0},"",{"$f":"PLplan!AC98","v":0},{"$f":"PLfact!AC98","v":0},"",{"$f":"PLplan!AD98","v":0},{"$f":"PLfact!AD98","v":0},"",{"$f":"PLplan!AE98","v":0},{"$f":"PLfact!AE98","v":0},"",{"$f":"PLplan!AF98","v":0},{"$f":"PLfact!AF98","v":0},"",{"$f":"PLplan!AG98","v":0},{"$f":"PLfact!AG98","v":0},"",{"$f":"PLplan!AH98","v":0},{"$f":"PLfact!AH98","v":0},"",{"$f":"PLplan!AI98","v":0},{"$f":"PLfact!AI98","v":0},"",{"$f":"PLplan!AJ98","v":0},{"$f":"PLfact!AJ98","v":0},"",{"$f":"PLplan!AK98","v":0},{"$f":"PLfact!AK98","v":0},"",{"$f":"PLplan!AL98","v":0},{"$f":"PLfact!AL98","v":0},"",{"$f":"PLplan!AM98","v":0},{"$f":"PLfact!AM98","v":0},"",{"$f":"PLplan!AN98","v":0},{"$f":"PLfact!AN98","v":0},"",{"$f":"PLplan!AO98","v":0},{"$f":"PLfact!AO98","v":0},"",{"$f":"PLplan!AP98","v":0},{"$f":"PLplan!AQ98","v":0},{"$f":"PLplan!AR98","v":0},{"$f":"PLplan!AS98","v":0},{"$f":"PLplan!AT98","v":0},{"$f":"PLplan!AU98","v":0},{"$f":"PLplan!AV98","v":0},{"$f":"PLplan!AW98","v":0},{"$f":"PLplan!AX98","v":0},{"$f":"PLplan!AY98","v":0},{"$f":"PLplan!AZ98","v":0},{"$f":"PLplan!BA98","v":0},{"$f":"PLplan!BB98","v":0},{"$f":"PLplan!BC98","v":0},{"$f":"PLplan!BD98","v":0},{"$f":"PLplan!BE98","v":0},{"$f":"PLplan!BF98","v":0},{"$f":"PLplan!BG98","v":0},{"$f":"PLplan!BH98","v":0},{"$f":"PLplan!BI98","v":0},{"$f":"PLplan!BJ98","v":0},{"$f":"PLplan!BK98","v":0},{"$f":"PLplan!BL98","v":0},{"$f":"PLplan!BM98","v":0},{"$f":"PLplan!BN98","v":0},{"$f":"PLplan!BO98","v":0},{"$f":"PLplan!BP98","v":0},{"$f":"PLplan!BQ98","v":0},{"$f":"PLplan!BR98","v":0},{"$f":"PLplan!BS98","v":0},{"$f":"PLplan!BT98","v":0},{"$f":"PLplan!BU98","v":0},{"$f":"PLplan!BV98","v":0},{"$f":"PLplan!BW98","v":0},{"$f":"PLplan!BX98","v":0},{"$f":"PLplan!BY98","v":0},{"$f":"PLplan!BZ98","v":0},{"$f":"PLplan!CA98","v":0},{"$f":"PLplan!CB98","v":0},{"$f":"PLplan!CC98","v":0},{"$f":"PLplan!CD98","v":0},{"$f":"PLplan!CE98","v":0},{"$f":"PLplan!CF98","v":0},{"$f":"PLplan!CG98","v":0},{"$f":"PLplan!CH98","v":0},{"$f":"PLplan!CI98","v":0},{"$f":"PLplan!CJ98","v":0},{"$f":"PLplan!CK98","v":0},{"$f":"PLplan!CL98","v":0},{"$f":"PLplan!CM98","v":0},{"$f":"PLplan!CN98","v":0},{"$f":"PLplan!CO98","v":0},{"$f":"PLplan!CP98","v":0},{"$f":"PLplan!CQ98","v":0},{"$f":"PLplan!CR98","v":0},{"$f":"PLplan!CS98","v":0},{"$f":"PLplan!CT98","v":0},{"$f":"PLplan!CU98","v":0}]
[{"$f":"ROW()","v":99},null,null,null,null,null,null,null,null,null,null,"пустая строка",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PLplan!X99","v":0},{"$f":"PLfact!X99","v":0},"",null,null,{"$f":"PLplan!AA99","v":0},{"$f":"PLfact!AA99","v":0},"",{"$f":"PLplan!AB99","v":0},{"$f":"PLfact!AB99","v":0},"",{"$f":"PLplan!AC99","v":0},{"$f":"PLfact!AC99","v":0},"",{"$f":"PLplan!AD99","v":0},{"$f":"PLfact!AD99","v":0},"",{"$f":"PLplan!AE99","v":0},{"$f":"PLfact!AE99","v":0},"",{"$f":"PLplan!AF99","v":0},{"$f":"PLfact!AF99","v":0},"",{"$f":"PLplan!AG99","v":0},{"$f":"PLfact!AG99","v":0},"",{"$f":"PLplan!AH99","v":0},{"$f":"PLfact!AH99","v":0},"",{"$f":"PLplan!AI99","v":0},{"$f":"PLfact!AI99","v":0},"",{"$f":"PLplan!AJ99","v":0},{"$f":"PLfact!AJ99","v":0},"",{"$f":"PLplan!AK99","v":0},{"$f":"PLfact!AK99","v":0},"",{"$f":"PLplan!AL99","v":0},{"$f":"PLfact!AL99","v":0},"",{"$f":"PLplan!AM99","v":0},{"$f":"PLfact!AM99","v":0},"",{"$f":"PLplan!AN99","v":0},{"$f":"PLfact!AN99","v":0},"",{"$f":"PLplan!AO99","v":0},{"$f":"PLfact!AO99","v":0},"",{"$f":"PLplan!AP99","v":0},{"$f":"PLplan!AQ99","v":0},{"$f":"PLplan!AR99","v":0},{"$f":"PLplan!AS99","v":0},{"$f":"PLplan!AT99","v":0},{"$f":"PLplan!AU99","v":0},{"$f":"PLplan!AV99","v":0},{"$f":"PLplan!AW99","v":0},{"$f":"PLplan!AX99","v":0},{"$f":"PLplan!AY99","v":0},{"$f":"PLplan!AZ99","v":0},{"$f":"PLplan!BA99","v":0},{"$f":"PLplan!BB99","v":0},{"$f":"PLplan!BC99","v":0},{"$f":"PLplan!BD99","v":0},{"$f":"PLplan!BE99","v":0},{"$f":"PLplan!BF99","v":0},{"$f":"PLplan!BG99","v":0},{"$f":"PLplan!BH99","v":0},{"$f":"PLplan!BI99","v":0},{"$f":"PLplan!BJ99","v":0},{"$f":"PLplan!BK99","v":0},{"$f":"PLplan!BL99","v":0},{"$f":"PLplan!BM99","v":0},{"$f":"PLplan!BN99","v":0},{"$f":"PLplan!BO99","v":0},{"$f":"PLplan!BP99","v":0},{"$f":"PLplan!BQ99","v":0},{"$f":"PLplan!BR99","v":0},{"$f":"PLplan!BS99","v":0},{"$f":"PLplan!BT99","v":0},{"$f":"PLplan!BU99","v":0},{"$f":"PLplan!BV99","v":0},{"$f":"PLplan!BW99","v":0},{"$f":"PLplan!BX99","v":0},{"$f":"PLplan!BY99","v":0},{"$f":"PLplan!BZ99","v":0},{"$f":"PLplan!CA99","v":0},{"$f":"PLplan!CB99","v":0},{"$f":"PLplan!CC99","v":0},{"$f":"PLplan!CD99","v":0},{"$f":"PLplan!CE99","v":0},{"$f":"PLplan!CF99","v":0},{"$f":"PLplan!CG99","v":0},{"$f":"PLplan!CH99","v":0},{"$f":"PLplan!CI99","v":0},{"$f":"PLplan!CJ99","v":0},{"$f":"PLplan!CK99","v":0},{"$f":"PLplan!CL99","v":0},{"$f":"PLplan!CM99","v":0},{"$f":"PLplan!CN99","v":0},{"$f":"PLplan!CO99","v":0},{"$f":"PLplan!CP99","v":0},{"$f":"PLplan!CQ99","v":0},{"$f":"PLplan!CR99","v":0},{"$f":"PLplan!CS99","v":0},{"$f":"PLplan!CT99","v":0},{"$f":"PLplan!CU99","v":0}]
[{"$f":"ROW()","v":100},null,null,null,null,null,null,{"$f":"H89","v":"Управленческие расходы"},{"$f":"Items!$BC$13","v":"Постоянные расходы"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X100-SUM($X101:$X108))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"PLplan!X100","v":0},{"$f":"PLfact!X100","v":0},"",null,null,{"$f":"PLplan!AA100","v":0},{"$f":"PLfact!AA100","v":0},"",{"$f":"PLplan!AB100","v":0},{"$f":"PLfact!AB100","v":0},"",{"$f":"PLplan!AC100","v":0},{"$f":"PLfact!AC100","v":0},"",{"$f":"PLplan!AD100","v":0},{"$f":"PLfact!AD100","v":0},"",{"$f":"PLplan!AE100","v":0},{"$f":"PLfact!AE100","v":0},"",{"$f":"PLplan!AF100","v":0},{"$f":"PLfact!AF100","v":0},"",{"$f":"PLplan!AG100","v":0},{"$f":"PLfact!AG100","v":0},"",{"$f":"PLplan!AH100","v":0},{"$f":"PLfact!AH100","v":0},"",{"$f":"PLplan!AI100","v":0},{"$f":"PLfact!AI100","v":0},"",{"$f":"PLplan!AJ100","v":0},{"$f":"PLfact!AJ100","v":0},"",{"$f":"PLplan!AK100","v":0},{"$f":"PLfact!AK100","v":0},"",{"$f":"PLplan!AL100","v":0},{"$f":"PLfact!AL100","v":0},"",{"$f":"PLplan!AM100","v":0},{"$f":"PLfact!AM100","v":0},"",{"$f":"PLplan!AN100","v":0},{"$f":"PLfact!AN100","v":0},"",{"$f":"PLplan!AO100","v":0},{"$f":"PLfact!AO100","v":0},"",{"$f":"PLplan!AP100","v":0},{"$f":"PLplan!AQ100","v":0},{"$f":"PLplan!AR100","v":0},{"$f":"PLplan!AS100","v":0},{"$f":"PLplan!AT100","v":0},{"$f":"PLplan!AU100","v":0},{"$f":"PLplan!AV100","v":0},{"$f":"PLplan!AW100","v":0},{"$f":"PLplan!AX100","v":0},{"$f":"PLplan!AY100","v":0},{"$f":"PLplan!AZ100","v":0},{"$f":"PLplan!BA100","v":0},{"$f":"PLplan!BB100","v":0},{"$f":"PLplan!BC100","v":0},{"$f":"PLplan!BD100","v":0},{"$f":"PLplan!BE100","v":0},{"$f":"PLplan!BF100","v":0},{"$f":"PLplan!BG100","v":0},{"$f":"PLplan!BH100","v":0},{"$f":"PLplan!BI100","v":0},{"$f":"PLplan!BJ100","v":0},{"$f":"PLplan!BK100","v":0},{"$f":"PLplan!BL100","v":0},{"$f":"PLplan!BM100","v":0},{"$f":"PLplan!BN100","v":0},{"$f":"PLplan!BO100","v":0},{"$f":"PLplan!BP100","v":0},{"$f":"PLplan!BQ100","v":0},{"$f":"PLplan!BR100","v":0},{"$f":"PLplan!BS100","v":0},{"$f":"PLplan!BT100","v":0},{"$f":"PLplan!BU100","v":0},{"$f":"PLplan!BV100","v":0},{"$f":"PLplan!BW100","v":0},{"$f":"PLplan!BX100","v":0},{"$f":"PLplan!BY100","v":0},{"$f":"PLplan!BZ100","v":0},{"$f":"PLplan!CA100","v":0},{"$f":"PLplan!CB100","v":0},{"$f":"PLplan!CC100","v":0},{"$f":"PLplan!CD100","v":0},{"$f":"PLplan!CE100","v":0},{"$f":"PLplan!CF100","v":0},{"$f":"PLplan!CG100","v":0},{"$f":"PLplan!CH100","v":0},{"$f":"PLplan!CI100","v":0},{"$f":"PLplan!CJ100","v":0},{"$f":"PLplan!CK100","v":0},{"$f":"PLplan!CL100","v":0},{"$f":"PLplan!CM100","v":0},{"$f":"PLplan!CN100","v":0},{"$f":"PLplan!CO100","v":0},{"$f":"PLplan!CP100","v":0},{"$f":"PLplan!CQ100","v":0},{"$f":"PLplan!CR100","v":0},{"$f":"PLplan!CS100","v":0},{"$f":"PLplan!CT100","v":0},{"$f":"PLplan!CU100","v":0}]
[{"$f":"ROW()","v":101},null,null,null,null,null,null,{"$f":"H89","v":"Управленческие расходы"},{"$f":"I90","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L101)=0,$L101=0,$L101=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L101)))","v":"Постоянные расходы - 1"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"PLplan!X101","v":0},{"$f":"PLfact!X101","v":0},"",null,null,{"$f":"PLplan!AA101","v":0},{"$f":"PLfact!AA101","v":0},"",{"$f":"PLplan!AB101","v":0},{"$f":"PLfact!AB101","v":0},"",{"$f":"PLplan!AC101","v":0},{"$f":"PLfact!AC101","v":0},"",{"$f":"PLplan!AD101","v":0},{"$f":"PLfact!AD101","v":0},"",{"$f":"PLplan!AE101","v":0},{"$f":"PLfact!AE101","v":0},"",{"$f":"PLplan!AF101","v":0},{"$f":"PLfact!AF101","v":0},"",{"$f":"PLplan!AG101","v":0},{"$f":"PLfact!AG101","v":0},"",{"$f":"PLplan!AH101","v":0},{"$f":"PLfact!AH101","v":0},"",{"$f":"PLplan!AI101","v":0},{"$f":"PLfact!AI101","v":0},"",{"$f":"PLplan!AJ101","v":0},{"$f":"PLfact!AJ101","v":0},"",{"$f":"PLplan!AK101","v":0},{"$f":"PLfact!AK101","v":0},"",{"$f":"PLplan!AL101","v":0},{"$f":"PLfact!AL101","v":0},"",{"$f":"PLplan!AM101","v":0},{"$f":"PLfact!AM101","v":0},"",{"$f":"PLplan!AN101","v":0},{"$f":"PLfact!AN101","v":0},"",{"$f":"PLplan!AO101","v":0},{"$f":"PLfact!AO101","v":0},"",{"$f":"PLplan!AP101","v":0},{"$f":"PLplan!AQ101","v":0},{"$f":"PLplan!AR101","v":0},{"$f":"PLplan!AS101","v":0},{"$f":"PLplan!AT101","v":0},{"$f":"PLplan!AU101","v":0},{"$f":"PLplan!AV101","v":0},{"$f":"PLplan!AW101","v":0},{"$f":"PLplan!AX101","v":0},{"$f":"PLplan!AY101","v":0},{"$f":"PLplan!AZ101","v":0},{"$f":"PLplan!BA101","v":0},{"$f":"PLplan!BB101","v":0},{"$f":"PLplan!BC101","v":0},{"$f":"PLplan!BD101","v":0},{"$f":"PLplan!BE101","v":0},{"$f":"PLplan!BF101","v":0},{"$f":"PLplan!BG101","v":0},{"$f":"PLplan!BH101","v":0},{"$f":"PLplan!BI101","v":0},{"$f":"PLplan!BJ101","v":0},{"$f":"PLplan!BK101","v":0},{"$f":"PLplan!BL101","v":0},{"$f":"PLplan!BM101","v":0},{"$f":"PLplan!BN101","v":0},{"$f":"PLplan!BO101","v":0},{"$f":"PLplan!BP101","v":0},{"$f":"PLplan!BQ101","v":0},{"$f":"PLplan!BR101","v":0},{"$f":"PLplan!BS101","v":0},{"$f":"PLplan!BT101","v":0},{"$f":"PLplan!BU101","v":0},{"$f":"PLplan!BV101","v":0},{"$f":"PLplan!BW101","v":0},{"$f":"PLplan!BX101","v":0},{"$f":"PLplan!BY101","v":0},{"$f":"PLplan!BZ101","v":0},{"$f":"PLplan!CA101","v":0},{"$f":"PLplan!CB101","v":0},{"$f":"PLplan!CC101","v":0},{"$f":"PLplan!CD101","v":0},{"$f":"PLplan!CE101","v":0},{"$f":"PLplan!CF101","v":0},{"$f":"PLplan!CG101","v":0},{"$f":"PLplan!CH101","v":0},{"$f":"PLplan!CI101","v":0},{"$f":"PLplan!CJ101","v":0},{"$f":"PLplan!CK101","v":0},{"$f":"PLplan!CL101","v":0},{"$f":"PLplan!CM101","v":0},{"$f":"PLplan!CN101","v":0},{"$f":"PLplan!CO101","v":0},{"$f":"PLplan!CP101","v":0},{"$f":"PLplan!CQ101","v":0},{"$f":"PLplan!CR101","v":0},{"$f":"PLplan!CS101","v":0},{"$f":"PLplan!CT101","v":0},{"$f":"PLplan!CU101","v":0}]
[{"$f":"ROW()","v":102},null,null,null,null,null,null,{"$f":"H89","v":"Управленческие расходы"},{"$f":"I90","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L102)=0,$L102=0,$L102=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L102)))","v":"Постоянные расходы - 2"},null,{"$f":"L101+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"PLplan!X102","v":0},{"$f":"PLfact!X102","v":0},"",null,null,{"$f":"PLplan!AA102","v":0},{"$f":"PLfact!AA102","v":0},"",{"$f":"PLplan!AB102","v":0},{"$f":"PLfact!AB102","v":0},"",{"$f":"PLplan!AC102","v":0},{"$f":"PLfact!AC102","v":0},"",{"$f":"PLplan!AD102","v":0},{"$f":"PLfact!AD102","v":0},"",{"$f":"PLplan!AE102","v":0},{"$f":"PLfact!AE102","v":0},"",{"$f":"PLplan!AF102","v":0},{"$f":"PLfact!AF102","v":0},"",{"$f":"PLplan!AG102","v":0},{"$f":"PLfact!AG102","v":0},"",{"$f":"PLplan!AH102","v":0},{"$f":"PLfact!AH102","v":0},"",{"$f":"PLplan!AI102","v":0},{"$f":"PLfact!AI102","v":0},"",{"$f":"PLplan!AJ102","v":0},{"$f":"PLfact!AJ102","v":0},"",{"$f":"PLplan!AK102","v":0},{"$f":"PLfact!AK102","v":0},"",{"$f":"PLplan!AL102","v":0},{"$f":"PLfact!AL102","v":0},"",{"$f":"PLplan!AM102","v":0},{"$f":"PLfact!AM102","v":0},"",{"$f":"PLplan!AN102","v":0},{"$f":"PLfact!AN102","v":0},"",{"$f":"PLplan!AO102","v":0},{"$f":"PLfact!AO102","v":0},"",{"$f":"PLplan!AP102","v":0},{"$f":"PLplan!AQ102","v":0},{"$f":"PLplan!AR102","v":0},{"$f":"PLplan!AS102","v":0},{"$f":"PLplan!AT102","v":0},{"$f":"PLplan!AU102","v":0},{"$f":"PLplan!AV102","v":0},{"$f":"PLplan!AW102","v":0},{"$f":"PLplan!AX102","v":0},{"$f":"PLplan!AY102","v":0},{"$f":"PLplan!AZ102","v":0},{"$f":"PLplan!BA102","v":0},{"$f":"PLplan!BB102","v":0},{"$f":"PLplan!BC102","v":0},{"$f":"PLplan!BD102","v":0},{"$f":"PLplan!BE102","v":0},{"$f":"PLplan!BF102","v":0},{"$f":"PLplan!BG102","v":0},{"$f":"PLplan!BH102","v":0},{"$f":"PLplan!BI102","v":0},{"$f":"PLplan!BJ102","v":0},{"$f":"PLplan!BK102","v":0},{"$f":"PLplan!BL102","v":0},{"$f":"PLplan!BM102","v":0},{"$f":"PLplan!BN102","v":0},{"$f":"PLplan!BO102","v":0},{"$f":"PLplan!BP102","v":0},{"$f":"PLplan!BQ102","v":0},{"$f":"PLplan!BR102","v":0},{"$f":"PLplan!BS102","v":0},{"$f":"PLplan!BT102","v":0},{"$f":"PLplan!BU102","v":0},{"$f":"PLplan!BV102","v":0},{"$f":"PLplan!BW102","v":0},{"$f":"PLplan!BX102","v":0},{"$f":"PLplan!BY102","v":0},{"$f":"PLplan!BZ102","v":0},{"$f":"PLplan!CA102","v":0},{"$f":"PLplan!CB102","v":0},{"$f":"PLplan!CC102","v":0},{"$f":"PLplan!CD102","v":0},{"$f":"PLplan!CE102","v":0},{"$f":"PLplan!CF102","v":0},{"$f":"PLplan!CG102","v":0},{"$f":"PLplan!CH102","v":0},{"$f":"PLplan!CI102","v":0},{"$f":"PLplan!CJ102","v":0},{"$f":"PLplan!CK102","v":0},{"$f":"PLplan!CL102","v":0},{"$f":"PLplan!CM102","v":0},{"$f":"PLplan!CN102","v":0},{"$f":"PLplan!CO102","v":0},{"$f":"PLplan!CP102","v":0},{"$f":"PLplan!CQ102","v":0},{"$f":"PLplan!CR102","v":0},{"$f":"PLplan!CS102","v":0},{"$f":"PLplan!CT102","v":0},{"$f":"PLplan!CU102","v":0}]
[{"$f":"ROW()","v":103},null,null,null,null,null,null,{"$f":"H89","v":"Управленческие расходы"},{"$f":"I90","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L103)=0,$L103=0,$L103=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L103)))","v":"Постоянные расходы - 3"},null,3,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"PLplan!X103","v":0},{"$f":"PLfact!X103","v":0},"",null,null,{"$f":"PLplan!AA103","v":0},{"$f":"PLfact!AA103","v":0},"",{"$f":"PLplan!AB103","v":0},{"$f":"PLfact!AB103","v":0},"",{"$f":"PLplan!AC103","v":0},{"$f":"PLfact!AC103","v":0},"",{"$f":"PLplan!AD103","v":0},{"$f":"PLfact!AD103","v":0},"",{"$f":"PLplan!AE103","v":0},{"$f":"PLfact!AE103","v":0},"",{"$f":"PLplan!AF103","v":0},{"$f":"PLfact!AF103","v":0},"",{"$f":"PLplan!AG103","v":0},{"$f":"PLfact!AG103","v":0},"",{"$f":"PLplan!AH103","v":0},{"$f":"PLfact!AH103","v":0},"",{"$f":"PLplan!AI103","v":0},{"$f":"PLfact!AI103","v":0},"",{"$f":"PLplan!AJ103","v":0},{"$f":"PLfact!AJ103","v":0},"",{"$f":"PLplan!AK103","v":0},{"$f":"PLfact!AK103","v":0},"",{"$f":"PLplan!AL103","v":0},{"$f":"PLfact!AL103","v":0},"",{"$f":"PLplan!AM103","v":0},{"$f":"PLfact!AM103","v":0},"",{"$f":"PLplan!AN103","v":0},{"$f":"PLfact!AN103","v":0},"",{"$f":"PLplan!AO103","v":0},{"$f":"PLfact!AO103","v":0},"",{"$f":"PLplan!AP103","v":0},{"$f":"PLplan!AQ103","v":0},{"$f":"PLplan!AR103","v":0},{"$f":"PLplan!AS103","v":0},{"$f":"PLplan!AT103","v":0},{"$f":"PLplan!AU103","v":0},{"$f":"PLplan!AV103","v":0},{"$f":"PLplan!AW103","v":0},{"$f":"PLplan!AX103","v":0},{"$f":"PLplan!AY103","v":0},{"$f":"PLplan!AZ103","v":0},{"$f":"PLplan!BA103","v":0},{"$f":"PLplan!BB103","v":0},{"$f":"PLplan!BC103","v":0},{"$f":"PLplan!BD103","v":0},{"$f":"PLplan!BE103","v":0},{"$f":"PLplan!BF103","v":0},{"$f":"PLplan!BG103","v":0},{"$f":"PLplan!BH103","v":0},{"$f":"PLplan!BI103","v":0},{"$f":"PLplan!BJ103","v":0},{"$f":"PLplan!BK103","v":0},{"$f":"PLplan!BL103","v":0},{"$f":"PLplan!BM103","v":0},{"$f":"PLplan!BN103","v":0},{"$f":"PLplan!BO103","v":0},{"$f":"PLplan!BP103","v":0},{"$f":"PLplan!BQ103","v":0},{"$f":"PLplan!BR103","v":0},{"$f":"PLplan!BS103","v":0},{"$f":"PLplan!BT103","v":0},{"$f":"PLplan!BU103","v":0},{"$f":"PLplan!BV103","v":0},{"$f":"PLplan!BW103","v":0},{"$f":"PLplan!BX103","v":0},{"$f":"PLplan!BY103","v":0},{"$f":"PLplan!BZ103","v":0},{"$f":"PLplan!CA103","v":0},{"$f":"PLplan!CB103","v":0},{"$f":"PLplan!CC103","v":0},{"$f":"PLplan!CD103","v":0},{"$f":"PLplan!CE103","v":0},{"$f":"PLplan!CF103","v":0},{"$f":"PLplan!CG103","v":0},{"$f":"PLplan!CH103","v":0},{"$f":"PLplan!CI103","v":0},{"$f":"PLplan!CJ103","v":0},{"$f":"PLplan!CK103","v":0},{"$f":"PLplan!CL103","v":0},{"$f":"PLplan!CM103","v":0},{"$f":"PLplan!CN103","v":0},{"$f":"PLplan!CO103","v":0},{"$f":"PLplan!CP103","v":0},{"$f":"PLplan!CQ103","v":0},{"$f":"PLplan!CR103","v":0},{"$f":"PLplan!CS103","v":0},{"$f":"PLplan!CT103","v":0},{"$f":"PLplan!CU103","v":0}]
[{"$f":"ROW()","v":104},null,null,null,null,null,null,{"$f":"H100","v":"Управленческие расходы"},{"$f":"I101","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L104)=0,$L104=0,$L104=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L104)))","v":"Постоянные расходы - 4"},null,4,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"PLplan!X104","v":0},{"$f":"PLfact!X104","v":0},"",null,null,{"$f":"PLplan!AA104","v":0},{"$f":"PLfact!AA104","v":0},"",{"$f":"PLplan!AB104","v":0},{"$f":"PLfact!AB104","v":0},"",{"$f":"PLplan!AC104","v":0},{"$f":"PLfact!AC104","v":0},"",{"$f":"PLplan!AD104","v":0},{"$f":"PLfact!AD104","v":0},"",{"$f":"PLplan!AE104","v":0},{"$f":"PLfact!AE104","v":0},"",{"$f":"PLplan!AF104","v":0},{"$f":"PLfact!AF104","v":0},"",{"$f":"PLplan!AG104","v":0},{"$f":"PLfact!AG104","v":0},"",{"$f":"PLplan!AH104","v":0},{"$f":"PLfact!AH104","v":0},"",{"$f":"PLplan!AI104","v":0},{"$f":"PLfact!AI104","v":0},"",{"$f":"PLplan!AJ104","v":0},{"$f":"PLfact!AJ104","v":0},"",{"$f":"PLplan!AK104","v":0},{"$f":"PLfact!AK104","v":0},"",{"$f":"PLplan!AL104","v":0},{"$f":"PLfact!AL104","v":0},"",{"$f":"PLplan!AM104","v":0},{"$f":"PLfact!AM104","v":0},"",{"$f":"PLplan!AN104","v":0},{"$f":"PLfact!AN104","v":0},"",{"$f":"PLplan!AO104","v":0},{"$f":"PLfact!AO104","v":0},"",{"$f":"PLplan!AP104","v":0},{"$f":"PLplan!AQ104","v":0},{"$f":"PLplan!AR104","v":0},{"$f":"PLplan!AS104","v":0},{"$f":"PLplan!AT104","v":0},{"$f":"PLplan!AU104","v":0},{"$f":"PLplan!AV104","v":0},{"$f":"PLplan!AW104","v":0},{"$f":"PLplan!AX104","v":0},{"$f":"PLplan!AY104","v":0},{"$f":"PLplan!AZ104","v":0},{"$f":"PLplan!BA104","v":0},{"$f":"PLplan!BB104","v":0},{"$f":"PLplan!BC104","v":0},{"$f":"PLplan!BD104","v":0},{"$f":"PLplan!BE104","v":0},{"$f":"PLplan!BF104","v":0},{"$f":"PLplan!BG104","v":0},{"$f":"PLplan!BH104","v":0},{"$f":"PLplan!BI104","v":0},{"$f":"PLplan!BJ104","v":0},{"$f":"PLplan!BK104","v":0},{"$f":"PLplan!BL104","v":0},{"$f":"PLplan!BM104","v":0},{"$f":"PLplan!BN104","v":0},{"$f":"PLplan!BO104","v":0},{"$f":"PLplan!BP104","v":0},{"$f":"PLplan!BQ104","v":0},{"$f":"PLplan!BR104","v":0},{"$f":"PLplan!BS104","v":0},{"$f":"PLplan!BT104","v":0},{"$f":"PLplan!BU104","v":0},{"$f":"PLplan!BV104","v":0},{"$f":"PLplan!BW104","v":0},{"$f":"PLplan!BX104","v":0},{"$f":"PLplan!BY104","v":0},{"$f":"PLplan!BZ104","v":0},{"$f":"PLplan!CA104","v":0},{"$f":"PLplan!CB104","v":0},{"$f":"PLplan!CC104","v":0},{"$f":"PLplan!CD104","v":0},{"$f":"PLplan!CE104","v":0},{"$f":"PLplan!CF104","v":0},{"$f":"PLplan!CG104","v":0},{"$f":"PLplan!CH104","v":0},{"$f":"PLplan!CI104","v":0},{"$f":"PLplan!CJ104","v":0},{"$f":"PLplan!CK104","v":0},{"$f":"PLplan!CL104","v":0},{"$f":"PLplan!CM104","v":0},{"$f":"PLplan!CN104","v":0},{"$f":"PLplan!CO104","v":0},{"$f":"PLplan!CP104","v":0},{"$f":"PLplan!CQ104","v":0},{"$f":"PLplan!CR104","v":0},{"$f":"PLplan!CS104","v":0},{"$f":"PLplan!CT104","v":0},{"$f":"PLplan!CU104","v":0}]
[{"$f":"ROW()","v":105},null,null,null,null,null,null,{"$f":"H101","v":"Управленческие расходы"},{"$f":"I102","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L105)=0,$L105=0,$L105=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L105)))","v":"Постоянные расходы - 5"},null,5,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"PLplan!X105","v":0},{"$f":"PLfact!X105","v":0},"",null,null,{"$f":"PLplan!AA105","v":0},{"$f":"PLfact!AA105","v":0},"",{"$f":"PLplan!AB105","v":0},{"$f":"PLfact!AB105","v":0},"",{"$f":"PLplan!AC105","v":0},{"$f":"PLfact!AC105","v":0},"",{"$f":"PLplan!AD105","v":0},{"$f":"PLfact!AD105","v":0},"",{"$f":"PLplan!AE105","v":0},{"$f":"PLfact!AE105","v":0},"",{"$f":"PLplan!AF105","v":0},{"$f":"PLfact!AF105","v":0},"",{"$f":"PLplan!AG105","v":0},{"$f":"PLfact!AG105","v":0},"",{"$f":"PLplan!AH105","v":0},{"$f":"PLfact!AH105","v":0},"",{"$f":"PLplan!AI105","v":0},{"$f":"PLfact!AI105","v":0},"",{"$f":"PLplan!AJ105","v":0},{"$f":"PLfact!AJ105","v":0},"",{"$f":"PLplan!AK105","v":0},{"$f":"PLfact!AK105","v":0},"",{"$f":"PLplan!AL105","v":0},{"$f":"PLfact!AL105","v":0},"",{"$f":"PLplan!AM105","v":0},{"$f":"PLfact!AM105","v":0},"",{"$f":"PLplan!AN105","v":0},{"$f":"PLfact!AN105","v":0},"",{"$f":"PLplan!AO105","v":0},{"$f":"PLfact!AO105","v":0},"",{"$f":"PLplan!AP105","v":0},{"$f":"PLplan!AQ105","v":0},{"$f":"PLplan!AR105","v":0},{"$f":"PLplan!AS105","v":0},{"$f":"PLplan!AT105","v":0},{"$f":"PLplan!AU105","v":0},{"$f":"PLplan!AV105","v":0},{"$f":"PLplan!AW105","v":0},{"$f":"PLplan!AX105","v":0},{"$f":"PLplan!AY105","v":0},{"$f":"PLplan!AZ105","v":0},{"$f":"PLplan!BA105","v":0},{"$f":"PLplan!BB105","v":0},{"$f":"PLplan!BC105","v":0},{"$f":"PLplan!BD105","v":0},{"$f":"PLplan!BE105","v":0},{"$f":"PLplan!BF105","v":0},{"$f":"PLplan!BG105","v":0},{"$f":"PLplan!BH105","v":0},{"$f":"PLplan!BI105","v":0},{"$f":"PLplan!BJ105","v":0},{"$f":"PLplan!BK105","v":0},{"$f":"PLplan!BL105","v":0},{"$f":"PLplan!BM105","v":0},{"$f":"PLplan!BN105","v":0},{"$f":"PLplan!BO105","v":0},{"$f":"PLplan!BP105","v":0},{"$f":"PLplan!BQ105","v":0},{"$f":"PLplan!BR105","v":0},{"$f":"PLplan!BS105","v":0},{"$f":"PLplan!BT105","v":0},{"$f":"PLplan!BU105","v":0},{"$f":"PLplan!BV105","v":0},{"$f":"PLplan!BW105","v":0},{"$f":"PLplan!BX105","v":0},{"$f":"PLplan!BY105","v":0},{"$f":"PLplan!BZ105","v":0},{"$f":"PLplan!CA105","v":0},{"$f":"PLplan!CB105","v":0},{"$f":"PLplan!CC105","v":0},{"$f":"PLplan!CD105","v":0},{"$f":"PLplan!CE105","v":0},{"$f":"PLplan!CF105","v":0},{"$f":"PLplan!CG105","v":0},{"$f":"PLplan!CH105","v":0},{"$f":"PLplan!CI105","v":0},{"$f":"PLplan!CJ105","v":0},{"$f":"PLplan!CK105","v":0},{"$f":"PLplan!CL105","v":0},{"$f":"PLplan!CM105","v":0},{"$f":"PLplan!CN105","v":0},{"$f":"PLplan!CO105","v":0},{"$f":"PLplan!CP105","v":0},{"$f":"PLplan!CQ105","v":0},{"$f":"PLplan!CR105","v":0},{"$f":"PLplan!CS105","v":0},{"$f":"PLplan!CT105","v":0},{"$f":"PLplan!CU105","v":0}]
[{"$f":"ROW()","v":106},null,null,null,null,null,null,{"$f":"H102","v":"Управленческие расходы"},{"$f":"I103","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L106)=0,$L106=0,$L106=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L106)))","v":"Постоянные расходы - 6"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"PLplan!X106","v":0},{"$f":"PLfact!X106","v":0},"",null,null,{"$f":"PLplan!AA106","v":0},{"$f":"PLfact!AA106","v":0},"",{"$f":"PLplan!AB106","v":0},{"$f":"PLfact!AB106","v":0},"",{"$f":"PLplan!AC106","v":0},{"$f":"PLfact!AC106","v":0},"",{"$f":"PLplan!AD106","v":0},{"$f":"PLfact!AD106","v":0},"",{"$f":"PLplan!AE106","v":0},{"$f":"PLfact!AE106","v":0},"",{"$f":"PLplan!AF106","v":0},{"$f":"PLfact!AF106","v":0},"",{"$f":"PLplan!AG106","v":0},{"$f":"PLfact!AG106","v":0},"",{"$f":"PLplan!AH106","v":0},{"$f":"PLfact!AH106","v":0},"",{"$f":"PLplan!AI106","v":0},{"$f":"PLfact!AI106","v":0},"",{"$f":"PLplan!AJ106","v":0},{"$f":"PLfact!AJ106","v":0},"",{"$f":"PLplan!AK106","v":0},{"$f":"PLfact!AK106","v":0},"",{"$f":"PLplan!AL106","v":0},{"$f":"PLfact!AL106","v":0},"",{"$f":"PLplan!AM106","v":0},{"$f":"PLfact!AM106","v":0},"",{"$f":"PLplan!AN106","v":0},{"$f":"PLfact!AN106","v":0},"",{"$f":"PLplan!AO106","v":0},{"$f":"PLfact!AO106","v":0},"",{"$f":"PLplan!AP106","v":0},{"$f":"PLplan!AQ106","v":0},{"$f":"PLplan!AR106","v":0},{"$f":"PLplan!AS106","v":0},{"$f":"PLplan!AT106","v":0},{"$f":"PLplan!AU106","v":0},{"$f":"PLplan!AV106","v":0},{"$f":"PLplan!AW106","v":0},{"$f":"PLplan!AX106","v":0},{"$f":"PLplan!AY106","v":0},{"$f":"PLplan!AZ106","v":0},{"$f":"PLplan!BA106","v":0},{"$f":"PLplan!BB106","v":0},{"$f":"PLplan!BC106","v":0},{"$f":"PLplan!BD106","v":0},{"$f":"PLplan!BE106","v":0},{"$f":"PLplan!BF106","v":0},{"$f":"PLplan!BG106","v":0},{"$f":"PLplan!BH106","v":0},{"$f":"PLplan!BI106","v":0},{"$f":"PLplan!BJ106","v":0},{"$f":"PLplan!BK106","v":0},{"$f":"PLplan!BL106","v":0},{"$f":"PLplan!BM106","v":0},{"$f":"PLplan!BN106","v":0},{"$f":"PLplan!BO106","v":0},{"$f":"PLplan!BP106","v":0},{"$f":"PLplan!BQ106","v":0},{"$f":"PLplan!BR106","v":0},{"$f":"PLplan!BS106","v":0},{"$f":"PLplan!BT106","v":0},{"$f":"PLplan!BU106","v":0},{"$f":"PLplan!BV106","v":0},{"$f":"PLplan!BW106","v":0},{"$f":"PLplan!BX106","v":0},{"$f":"PLplan!BY106","v":0},{"$f":"PLplan!BZ106","v":0},{"$f":"PLplan!CA106","v":0},{"$f":"PLplan!CB106","v":0},{"$f":"PLplan!CC106","v":0},{"$f":"PLplan!CD106","v":0},{"$f":"PLplan!CE106","v":0},{"$f":"PLplan!CF106","v":0},{"$f":"PLplan!CG106","v":0},{"$f":"PLplan!CH106","v":0},{"$f":"PLplan!CI106","v":0},{"$f":"PLplan!CJ106","v":0},{"$f":"PLplan!CK106","v":0},{"$f":"PLplan!CL106","v":0},{"$f":"PLplan!CM106","v":0},{"$f":"PLplan!CN106","v":0},{"$f":"PLplan!CO106","v":0},{"$f":"PLplan!CP106","v":0},{"$f":"PLplan!CQ106","v":0},{"$f":"PLplan!CR106","v":0},{"$f":"PLplan!CS106","v":0},{"$f":"PLplan!CT106","v":0},{"$f":"PLplan!CU106","v":0}]
[{"$f":"ROW()","v":107},null,null,null,null,null,null,{"$f":"H103","v":"Управленческие расходы"},{"$f":"I104","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L107)=0,$L107=0,$L107=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L107)))","v":"Постоянные расходы - 7"},null,7,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"PLplan!X107","v":0},{"$f":"PLfact!X107","v":0},"",null,null,{"$f":"PLplan!AA107","v":0},{"$f":"PLfact!AA107","v":0},"",{"$f":"PLplan!AB107","v":0},{"$f":"PLfact!AB107","v":0},"",{"$f":"PLplan!AC107","v":0},{"$f":"PLfact!AC107","v":0},"",{"$f":"PLplan!AD107","v":0},{"$f":"PLfact!AD107","v":0},"",{"$f":"PLplan!AE107","v":0},{"$f":"PLfact!AE107","v":0},"",{"$f":"PLplan!AF107","v":0},{"$f":"PLfact!AF107","v":0},"",{"$f":"PLplan!AG107","v":0},{"$f":"PLfact!AG107","v":0},"",{"$f":"PLplan!AH107","v":0},{"$f":"PLfact!AH107","v":0},"",{"$f":"PLplan!AI107","v":0},{"$f":"PLfact!AI107","v":0},"",{"$f":"PLplan!AJ107","v":0},{"$f":"PLfact!AJ107","v":0},"",{"$f":"PLplan!AK107","v":0},{"$f":"PLfact!AK107","v":0},"",{"$f":"PLplan!AL107","v":0},{"$f":"PLfact!AL107","v":0},"",{"$f":"PLplan!AM107","v":0},{"$f":"PLfact!AM107","v":0},"",{"$f":"PLplan!AN107","v":0},{"$f":"PLfact!AN107","v":0},"",{"$f":"PLplan!AO107","v":0},{"$f":"PLfact!AO107","v":0},"",{"$f":"PLplan!AP107","v":0},{"$f":"PLplan!AQ107","v":0},{"$f":"PLplan!AR107","v":0},{"$f":"PLplan!AS107","v":0},{"$f":"PLplan!AT107","v":0},{"$f":"PLplan!AU107","v":0},{"$f":"PLplan!AV107","v":0},{"$f":"PLplan!AW107","v":0},{"$f":"PLplan!AX107","v":0},{"$f":"PLplan!AY107","v":0},{"$f":"PLplan!AZ107","v":0},{"$f":"PLplan!BA107","v":0},{"$f":"PLplan!BB107","v":0},{"$f":"PLplan!BC107","v":0},{"$f":"PLplan!BD107","v":0},{"$f":"PLplan!BE107","v":0},{"$f":"PLplan!BF107","v":0},{"$f":"PLplan!BG107","v":0},{"$f":"PLplan!BH107","v":0},{"$f":"PLplan!BI107","v":0},{"$f":"PLplan!BJ107","v":0},{"$f":"PLplan!BK107","v":0},{"$f":"PLplan!BL107","v":0},{"$f":"PLplan!BM107","v":0},{"$f":"PLplan!BN107","v":0},{"$f":"PLplan!BO107","v":0},{"$f":"PLplan!BP107","v":0},{"$f":"PLplan!BQ107","v":0},{"$f":"PLplan!BR107","v":0},{"$f":"PLplan!BS107","v":0},{"$f":"PLplan!BT107","v":0},{"$f":"PLplan!BU107","v":0},{"$f":"PLplan!BV107","v":0},{"$f":"PLplan!BW107","v":0},{"$f":"PLplan!BX107","v":0},{"$f":"PLplan!BY107","v":0},{"$f":"PLplan!BZ107","v":0},{"$f":"PLplan!CA107","v":0},{"$f":"PLplan!CB107","v":0},{"$f":"PLplan!CC107","v":0},{"$f":"PLplan!CD107","v":0},{"$f":"PLplan!CE107","v":0},{"$f":"PLplan!CF107","v":0},{"$f":"PLplan!CG107","v":0},{"$f":"PLplan!CH107","v":0},{"$f":"PLplan!CI107","v":0},{"$f":"PLplan!CJ107","v":0},{"$f":"PLplan!CK107","v":0},{"$f":"PLplan!CL107","v":0},{"$f":"PLplan!CM107","v":0},{"$f":"PLplan!CN107","v":0},{"$f":"PLplan!CO107","v":0},{"$f":"PLplan!CP107","v":0},{"$f":"PLplan!CQ107","v":0},{"$f":"PLplan!CR107","v":0},{"$f":"PLplan!CS107","v":0},{"$f":"PLplan!CT107","v":0},{"$f":"PLplan!CU107","v":0}]
[{"$f":"ROW()","v":109},null,null,null,null,null,null,null,null,null,null,"пустая строка",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PLplan!X109","v":0},{"$f":"PLfact!X109","v":0},"",null,null,{"$f":"PLplan!AA109","v":0},{"$f":"PLfact!AA109","v":0},"",{"$f":"PLplan!AB109","v":0},{"$f":"PLfact!AB109","v":0},"",{"$f":"PLplan!AC109","v":0},{"$f":"PLfact!AC109","v":0},"",{"$f":"PLplan!AD109","v":0},{"$f":"PLfact!AD109","v":0},"",{"$f":"PLplan!AE109","v":0},{"$f":"PLfact!AE109","v":0},"",{"$f":"PLplan!AF109","v":0},{"$f":"PLfact!AF109","v":0},"",{"$f":"PLplan!AG109","v":0},{"$f":"PLfact!AG109","v":0},"",{"$f":"PLplan!AH109","v":0},{"$f":"PLfact!AH109","v":0},"",{"$f":"PLplan!AI109","v":0},{"$f":"PLfact!AI109","v":0},"",{"$f":"PLplan!AJ109","v":0},{"$f":"PLfact!AJ109","v":0},"",{"$f":"PLplan!AK109","v":0},{"$f":"PLfact!AK109","v":0},"",{"$f":"PLplan!AL109","v":0},{"$f":"PLfact!AL109","v":0},"",{"$f":"PLplan!AM109","v":0},{"$f":"PLfact!AM109","v":0},"",{"$f":"PLplan!AN109","v":0},{"$f":"PLfact!AN109","v":0},"",{"$f":"PLplan!AO109","v":0},{"$f":"PLfact!AO109","v":0},"",{"$f":"PLplan!AP109","v":0},{"$f":"PLplan!AQ109","v":0},{"$f":"PLplan!AR109","v":0},{"$f":"PLplan!AS109","v":0},{"$f":"PLplan!AT109","v":0},{"$f":"PLplan!AU109","v":0},{"$f":"PLplan!AV109","v":0},{"$f":"PLplan!AW109","v":0},{"$f":"PLplan!AX109","v":0},{"$f":"PLplan!AY109","v":0},{"$f":"PLplan!AZ109","v":0},{"$f":"PLplan!BA109","v":0},{"$f":"PLplan!BB109","v":0},{"$f":"PLplan!BC109","v":0},{"$f":"PLplan!BD109","v":0},{"$f":"PLplan!BE109","v":0},{"$f":"PLplan!BF109","v":0},{"$f":"PLplan!BG109","v":0},{"$f":"PLplan!BH109","v":0},{"$f":"PLplan!BI109","v":0},{"$f":"PLplan!BJ109","v":0},{"$f":"PLplan!BK109","v":0},{"$f":"PLplan!BL109","v":0},{"$f":"PLplan!BM109","v":0},{"$f":"PLplan!BN109","v":0},{"$f":"PLplan!BO109","v":0},{"$f":"PLplan!BP109","v":0},{"$f":"PLplan!BQ109","v":0},{"$f":"PLplan!BR109","v":0},{"$f":"PLplan!BS109","v":0},{"$f":"PLplan!BT109","v":0},{"$f":"PLplan!BU109","v":0},{"$f":"PLplan!BV109","v":0},{"$f":"PLplan!BW109","v":0},{"$f":"PLplan!BX109","v":0},{"$f":"PLplan!BY109","v":0},{"$f":"PLplan!BZ109","v":0},{"$f":"PLplan!CA109","v":0},{"$f":"PLplan!CB109","v":0},{"$f":"PLplan!CC109","v":0},{"$f":"PLplan!CD109","v":0},{"$f":"PLplan!CE109","v":0},{"$f":"PLplan!CF109","v":0},{"$f":"PLplan!CG109","v":0},{"$f":"PLplan!CH109","v":0},{"$f":"PLplan!CI109","v":0},{"$f":"PLplan!CJ109","v":0},{"$f":"PLplan!CK109","v":0},{"$f":"PLplan!CL109","v":0},{"$f":"PLplan!CM109","v":0},{"$f":"PLplan!CN109","v":0},{"$f":"PLplan!CO109","v":0},{"$f":"PLplan!CP109","v":0},{"$f":"PLplan!CQ109","v":0},{"$f":"PLplan!CR109","v":0},{"$f":"PLplan!CS109","v":0},{"$f":"PLplan!CT109","v":0},{"$f":"PLplan!CU109","v":0}]
[{"$f":"ROW()","v":110},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PLplan!X110","v":0},{"$f":"PLfact!X110","v":0},"",null,null,{"$f":"PLplan!AA110","v":0},{"$f":"PLfact!AA110","v":0},"",{"$f":"PLplan!AB110","v":0},{"$f":"PLfact!AB110","v":0},"",{"$f":"PLplan!AC110","v":0},{"$f":"PLfact!AC110","v":0},"",{"$f":"PLplan!AD110","v":0},{"$f":"PLfact!AD110","v":0},"",{"$f":"PLplan!AE110","v":0},{"$f":"PLfact!AE110","v":0},"",{"$f":"PLplan!AF110","v":0},{"$f":"PLfact!AF110","v":0},"",{"$f":"PLplan!AG110","v":0},{"$f":"PLfact!AG110","v":0},"",{"$f":"PLplan!AH110","v":0},{"$f":"PLfact!AH110","v":0},"",{"$f":"PLplan!AI110","v":0},{"$f":"PLfact!AI110","v":0},"",{"$f":"PLplan!AJ110","v":0},{"$f":"PLfact!AJ110","v":0},"",{"$f":"PLplan!AK110","v":0},{"$f":"PLfact!AK110","v":0},"",{"$f":"PLplan!AL110","v":0},{"$f":"PLfact!AL110","v":0},"",{"$f":"PLplan!AM110","v":0},{"$f":"PLfact!AM110","v":0},"",{"$f":"PLplan!AN110","v":0},{"$f":"PLfact!AN110","v":0},"",{"$f":"PLplan!AO110","v":0},{"$f":"PLfact!AO110","v":0},"",{"$f":"PLplan!AP110","v":0},{"$f":"PLplan!AQ110","v":0},{"$f":"PLplan!AR110","v":0},{"$f":"PLplan!AS110","v":0},{"$f":"PLplan!AT110","v":0},{"$f":"PLplan!AU110","v":0},{"$f":"PLplan!AV110","v":0},{"$f":"PLplan!AW110","v":0},{"$f":"PLplan!AX110","v":0},{"$f":"PLplan!AY110","v":0},{"$f":"PLplan!AZ110","v":0},{"$f":"PLplan!BA110","v":0},{"$f":"PLplan!BB110","v":0},{"$f":"PLplan!BC110","v":0},{"$f":"PLplan!BD110","v":0},{"$f":"PLplan!BE110","v":0},{"$f":"PLplan!BF110","v":0},{"$f":"PLplan!BG110","v":0},{"$f":"PLplan!BH110","v":0},{"$f":"PLplan!BI110","v":0},{"$f":"PLplan!BJ110","v":0},{"$f":"PLplan!BK110","v":0},{"$f":"PLplan!BL110","v":0},{"$f":"PLplan!BM110","v":0},{"$f":"PLplan!BN110","v":0},{"$f":"PLplan!BO110","v":0},{"$f":"PLplan!BP110","v":0},{"$f":"PLplan!BQ110","v":0},{"$f":"PLplan!BR110","v":0},{"$f":"PLplan!BS110","v":0},{"$f":"PLplan!BT110","v":0},{"$f":"PLplan!BU110","v":0},{"$f":"PLplan!BV110","v":0},{"$f":"PLplan!BW110","v":0},{"$f":"PLplan!BX110","v":0},{"$f":"PLplan!BY110","v":0},{"$f":"PLplan!BZ110","v":0},{"$f":"PLplan!CA110","v":0},{"$f":"PLplan!CB110","v":0},{"$f":"PLplan!CC110","v":0},{"$f":"PLplan!CD110","v":0},{"$f":"PLplan!CE110","v":0},{"$f":"PLplan!CF110","v":0},{"$f":"PLplan!CG110","v":0},{"$f":"PLplan!CH110","v":0},{"$f":"PLplan!CI110","v":0},{"$f":"PLplan!CJ110","v":0},{"$f":"PLplan!CK110","v":0},{"$f":"PLplan!CL110","v":0},{"$f":"PLplan!CM110","v":0},{"$f":"PLplan!CN110","v":0},{"$f":"PLplan!CO110","v":0},{"$f":"PLplan!CP110","v":0},{"$f":"PLplan!CQ110","v":0},{"$f":"PLplan!CR110","v":0},{"$f":"PLplan!CS110","v":0},{"$f":"PLplan!CT110","v":0},{"$f":"PLplan!CU110","v":0}]
[{"$f":"ROW()","v":111},null,null,null,null,null,null,{"$f":"Items!$BO$25","v":"EBITDA"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X111-(X80-X82))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"PLplan!X111","v":206666.66666666669},{"$f":"PLfact!X111","v":185416.66666666669},0.89717741935483875,null,null,{"$f":"PLplan!AA111","v":206666.66666666669},{"$f":"PLfact!AA111","v":185416.66666666669},0.89717741935483875,{"$f":"PLplan!AB111","v":0},{"$f":"PLfact!AB111","v":0},"",{"$f":"PLplan!AC111","v":0},{"$f":"PLfact!AC111","v":0},"",{"$f":"PLplan!AD111","v":0},{"$f":"PLfact!AD111","v":0},"",{"$f":"PLplan!AE111","v":0},{"$f":"PLfact!AE111","v":0},"",{"$f":"PLplan!AF111","v":0},{"$f":"PLfact!AF111","v":0},"",{"$f":"PLplan!AG111","v":0},{"$f":"PLfact!AG111","v":0},"",{"$f":"PLplan!AH111","v":0},{"$f":"PLfact!AH111","v":0},"",{"$f":"PLplan!AI111","v":0},{"$f":"PLfact!AI111","v":0},"",{"$f":"PLplan!AJ111","v":0},{"$f":"PLfact!AJ111","v":0},"",{"$f":"PLplan!AK111","v":0},{"$f":"PLfact!AK111","v":0},"",{"$f":"PLplan!AL111","v":0},{"$f":"PLfact!AL111","v":0},"",{"$f":"PLplan!AM111","v":0},{"$f":"PLfact!AM111","v":0},"",{"$f":"PLplan!AN111","v":0},{"$f":"PLfact!AN111","v":0},"",{"$f":"PLplan!AO111","v":0},{"$f":"PLfact!AO111","v":0},"",{"$f":"PLplan!AP111","v":0},{"$f":"PLplan!AQ111","v":0},{"$f":"PLplan!AR111","v":0},{"$f":"PLplan!AS111","v":0},{"$f":"PLplan!AT111","v":0},{"$f":"PLplan!AU111","v":0},{"$f":"PLplan!AV111","v":0},{"$f":"PLplan!AW111","v":0},{"$f":"PLplan!AX111","v":0},{"$f":"PLplan!AY111","v":0},{"$f":"PLplan!AZ111","v":0},{"$f":"PLplan!BA111","v":0},{"$f":"PLplan!BB111","v":0},{"$f":"PLplan!BC111","v":0},{"$f":"PLplan!BD111","v":0},{"$f":"PLplan!BE111","v":0},{"$f":"PLplan!BF111","v":0},{"$f":"PLplan!BG111","v":0},{"$f":"PLplan!BH111","v":0},{"$f":"PLplan!BI111","v":0},{"$f":"PLplan!BJ111","v":0},{"$f":"PLplan!BK111","v":0},{"$f":"PLplan!BL111","v":0},{"$f":"PLplan!BM111","v":0},{"$f":"PLplan!BN111","v":0},{"$f":"PLplan!BO111","v":0},{"$f":"PLplan!BP111","v":0},{"$f":"PLplan!BQ111","v":0},{"$f":"PLplan!BR111","v":0},{"$f":"PLplan!BS111","v":0},{"$f":"PLplan!BT111","v":0},{"$f":"PLplan!BU111","v":0},{"$f":"PLplan!BV111","v":0},{"$f":"PLplan!BW111","v":0},{"$f":"PLplan!BX111","v":0},{"$f":"PLplan!BY111","v":0},{"$f":"PLplan!BZ111","v":0},{"$f":"PLplan!CA111","v":0},{"$f":"PLplan!CB111","v":0},{"$f":"PLplan!CC111","v":0},{"$f":"PLplan!CD111","v":0},{"$f":"PLplan!CE111","v":0},{"$f":"PLplan!CF111","v":0},{"$f":"PLplan!CG111","v":0},{"$f":"PLplan!CH111","v":0},{"$f":"PLplan!CI111","v":0},{"$f":"PLplan!CJ111","v":0},{"$f":"PLplan!CK111","v":0},{"$f":"PLplan!CL111","v":0},{"$f":"PLplan!CM111","v":0},{"$f":"PLplan!CN111","v":0},{"$f":"PLplan!CO111","v":0},{"$f":"PLplan!CP111","v":0},{"$f":"PLplan!CQ111","v":0},{"$f":"PLplan!CR111","v":0},{"$f":"PLplan!CS111","v":0},{"$f":"PLplan!CT111","v":0},{"$f":"PLplan!CU111","v":0}]
[{"$f":"ROW()","v":112},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PLplan!X112","v":0},{"$f":"PLfact!X112","v":0},"",null,null,{"$f":"PLplan!AA112","v":0},{"$f":"PLfact!AA112","v":0},"",{"$f":"PLplan!AB112","v":0},{"$f":"PLfact!AB112","v":0},"",{"$f":"PLplan!AC112","v":0},{"$f":"PLfact!AC112","v":0},"",{"$f":"PLplan!AD112","v":0},{"$f":"PLfact!AD112","v":0},"",{"$f":"PLplan!AE112","v":0},{"$f":"PLfact!AE112","v":0},"",{"$f":"PLplan!AF112","v":0},{"$f":"PLfact!AF112","v":0},"",{"$f":"PLplan!AG112","v":0},{"$f":"PLfact!AG112","v":0},"",{"$f":"PLplan!AH112","v":0},{"$f":"PLfact!AH112","v":0},"",{"$f":"PLplan!AI112","v":0},{"$f":"PLfact!AI112","v":0},"",{"$f":"PLplan!AJ112","v":0},{"$f":"PLfact!AJ112","v":0},"",{"$f":"PLplan!AK112","v":0},{"$f":"PLfact!AK112","v":0},"",{"$f":"PLplan!AL112","v":0},{"$f":"PLfact!AL112","v":0},"",{"$f":"PLplan!AM112","v":0},{"$f":"PLfact!AM112","v":0},"",{"$f":"PLplan!AN112","v":0},{"$f":"PLfact!AN112","v":0},"",{"$f":"PLplan!AO112","v":0},{"$f":"PLfact!AO112","v":0},"",{"$f":"PLplan!AP112","v":0},{"$f":"PLplan!AQ112","v":0},{"$f":"PLplan!AR112","v":0},{"$f":"PLplan!AS112","v":0},{"$f":"PLplan!AT112","v":0},{"$f":"PLplan!AU112","v":0},{"$f":"PLplan!AV112","v":0},{"$f":"PLplan!AW112","v":0},{"$f":"PLplan!AX112","v":0},{"$f":"PLplan!AY112","v":0},{"$f":"PLplan!AZ112","v":0},{"$f":"PLplan!BA112","v":0},{"$f":"PLplan!BB112","v":0},{"$f":"PLplan!BC112","v":0},{"$f":"PLplan!BD112","v":0},{"$f":"PLplan!BE112","v":0},{"$f":"PLplan!BF112","v":0},{"$f":"PLplan!BG112","v":0},{"$f":"PLplan!BH112","v":0},{"$f":"PLplan!BI112","v":0},{"$f":"PLplan!BJ112","v":0},{"$f":"PLplan!BK112","v":0},{"$f":"PLplan!BL112","v":0},{"$f":"PLplan!BM112","v":0},{"$f":"PLplan!BN112","v":0},{"$f":"PLplan!BO112","v":0},{"$f":"PLplan!BP112","v":0},{"$f":"PLplan!BQ112","v":0},{"$f":"PLplan!BR112","v":0},{"$f":"PLplan!BS112","v":0},{"$f":"PLplan!BT112","v":0},{"$f":"PLplan!BU112","v":0},{"$f":"PLplan!BV112","v":0},{"$f":"PLplan!BW112","v":0},{"$f":"PLplan!BX112","v":0},{"$f":"PLplan!BY112","v":0},{"$f":"PLplan!BZ112","v":0},{"$f":"PLplan!CA112","v":0},{"$f":"PLplan!CB112","v":0},{"$f":"PLplan!CC112","v":0},{"$f":"PLplan!CD112","v":0},{"$f":"PLplan!CE112","v":0},{"$f":"PLplan!CF112","v":0},{"$f":"PLplan!CG112","v":0},{"$f":"PLplan!CH112","v":0},{"$f":"PLplan!CI112","v":0},{"$f":"PLplan!CJ112","v":0},{"$f":"PLplan!CK112","v":0},{"$f":"PLplan!CL112","v":0},{"$f":"PLplan!CM112","v":0},{"$f":"PLplan!CN112","v":0},{"$f":"PLplan!CO112","v":0},{"$f":"PLplan!CP112","v":0},{"$f":"PLplan!CQ112","v":0},{"$f":"PLplan!CR112","v":0},{"$f":"PLplan!CS112","v":0},{"$f":"PLplan!CT112","v":0},{"$f":"PLplan!CU112","v":0}]
[{"$f":"ROW()","v":113},null,null,null,null,null,null,{"$f":"Items!$BO$28","v":"Амортизация"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X113-SUMIFS($X114:$X123,$J114:$J123,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"PLplan!X113","v":81944.444444444453},{"$f":"PLfact!X113","v":65555.555555555562},0.8,null,null,{"$f":"PLplan!AA113","v":4166.666666666667},{"$f":"PLfact!AA113","v":3333.333333333333},0.79999999999999982,{"$f":"PLplan!AB113","v":5555.5555555555557},{"$f":"PLfact!AB113","v":4444.4444444444443},0.79999999999999993,{"$f":"PLplan!AC113","v":5555.5555555555557},{"$f":"PLfact!AC113","v":4444.4444444444443},0.79999999999999993,{"$f":"PLplan!AD113","v":5555.5555555555557},{"$f":"PLfact!AD113","v":4444.4444444444443},0.79999999999999993,{"$f":"PLplan!AE113","v":5555.5555555555557},{"$f":"PLfact!AE113","v":4444.4444444444443},0.79999999999999993,{"$f":"PLplan!AF113","v":5555.5555555555557},{"$f":"PLfact!AF113","v":4444.4444444444443},0.79999999999999993,{"$f":"PLplan!AG113","v":5555.5555555555557},{"$f":"PLfact!AG113","v":4444.4444444444443},0.79999999999999993,{"$f":"PLplan!AH113","v":5555.5555555555557},{"$f":"PLfact!AH113","v":4444.4444444444443},0.79999999999999993,{"$f":"PLplan!AI113","v":5555.5555555555557},{"$f":"PLfact!AI113","v":4444.4444444444443},0.79999999999999993,{"$f":"PLplan!AJ113","v":5555.5555555555557},{"$f":"PLfact!AJ113","v":4444.4444444444443},0.79999999999999993,{"$f":"PLplan!AK113","v":5555.5555555555557},{"$f":"PLfact!AK113","v":4444.4444444444443},0.79999999999999993,{"$f":"PLplan!AL113","v":5555.5555555555557},{"$f":"PLfact!AL113","v":4444.4444444444443},0.79999999999999993,{"$f":"PLplan!AM113","v":5555.5555555555557},{"$f":"PLfact!AM113","v":4444.4444444444443},0.79999999999999993,{"$f":"PLplan!AN113","v":5555.5555555555557},{"$f":"PLfact!AN113","v":4444.4444444444443},0.79999999999999993,{"$f":"PLplan!AO113","v":5555.5555555555557},{"$f":"PLfact!AO113","v":4444.4444444444443},0.79999999999999993,{"$f":"PLplan!AP113","v":0},{"$f":"PLplan!AQ113","v":0},{"$f":"PLplan!AR113","v":0},{"$f":"PLplan!AS113","v":0},{"$f":"PLplan!AT113","v":0},{"$f":"PLplan!AU113","v":0},{"$f":"PLplan!AV113","v":0},{"$f":"PLplan!AW113","v":0},{"$f":"PLplan!AX113","v":0},{"$f":"PLplan!AY113","v":0},{"$f":"PLplan!AZ113","v":0},{"$f":"PLplan!BA113","v":0},{"$f":"PLplan!BB113","v":0},{"$f":"PLplan!BC113","v":0},{"$f":"PLplan!BD113","v":0},{"$f":"PLplan!BE113","v":0},{"$f":"PLplan!BF113","v":0},{"$f":"PLplan!BG113","v":0},{"$f":"PLplan!BH113","v":0},{"$f":"PLplan!BI113","v":0},{"$f":"PLplan!BJ113","v":0},{"$f":"PLplan!BK113","v":0},{"$f":"PLplan!BL113","v":0},{"$f":"PLplan!BM113","v":0},{"$f":"PLplan!BN113","v":0},{"$f":"PLplan!BO113","v":0},{"$f":"PLplan!BP113","v":0},{"$f":"PLplan!BQ113","v":0},{"$f":"PLplan!BR113","v":0},{"$f":"PLplan!BS113","v":0},{"$f":"PLplan!BT113","v":0},{"$f":"PLplan!BU113","v":0},{"$f":"PLplan!BV113","v":0},{"$f":"PLplan!BW113","v":0},{"$f":"PLplan!BX113","v":0},{"$f":"PLplan!BY113","v":0},{"$f":"PLplan!BZ113","v":0},{"$f":"PLplan!CA113","v":0},{"$f":"PLplan!CB113","v":0},{"$f":"PLplan!CC113","v":0},{"$f":"PLplan!CD113","v":0},{"$f":"PLplan!CE113","v":0},{"$f":"PLplan!CF113","v":0},{"$f":"PLplan!CG113","v":0},{"$f":"PLplan!CH113","v":0},{"$f":"PLplan!CI113","v":0},{"$f":"PLplan!CJ113","v":0},{"$f":"PLplan!CK113","v":0},{"$f":"PLplan!CL113","v":0},{"$f":"PLplan!CM113","v":0},{"$f":"PLplan!CN113","v":0},{"$f":"PLplan!CO113","v":0},{"$f":"PLplan!CP113","v":0},{"$f":"PLplan!CQ113","v":0},{"$f":"PLplan!CR113","v":0},{"$f":"PLplan!CS113","v":0},{"$f":"PLplan!CT113","v":0},{"$f":"PLplan!CU113","v":0}]
[{"$f":"ROW()","v":114},null,null,null,null,null,null,{"$f":"H113","v":"Амортизация"},{"$f":"Items!$AU$13","v":"Капзатраты разовые амортизируемые"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X114-SUM($X115:$X122))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"PLplan!X114","v":81944.444444444453},{"$f":"PLfact!X114","v":65555.555555555562},0.8,null,null,{"$f":"PLplan!AA114","v":4166.666666666667},{"$f":"PLfact!AA114","v":3333.333333333333},0.79999999999999982,{"$f":"PLplan!AB114","v":5555.5555555555557},{"$f":"PLfact!AB114","v":4444.4444444444443},0.79999999999999993,{"$f":"PLplan!AC114","v":5555.5555555555557},{"$f":"PLfact!AC114","v":4444.4444444444443},0.79999999999999993,{"$f":"PLplan!AD114","v":5555.5555555555557},{"$f":"PLfact!AD114","v":4444.4444444444443},0.79999999999999993,{"$f":"PLplan!AE114","v":5555.5555555555557},{"$f":"PLfact!AE114","v":4444.4444444444443},0.79999999999999993,{"$f":"PLplan!AF114","v":5555.5555555555557},{"$f":"PLfact!AF114","v":4444.4444444444443},0.79999999999999993,{"$f":"PLplan!AG114","v":5555.5555555555557},{"$f":"PLfact!AG114","v":4444.4444444444443},0.79999999999999993,{"$f":"PLplan!AH114","v":5555.5555555555557},{"$f":"PLfact!AH114","v":4444.4444444444443},0.79999999999999993,{"$f":"PLplan!AI114","v":5555.5555555555557},{"$f":"PLfact!AI114","v":4444.4444444444443},0.79999999999999993,{"$f":"PLplan!AJ114","v":5555.5555555555557},{"$f":"PLfact!AJ114","v":4444.4444444444443},0.79999999999999993,{"$f":"PLplan!AK114","v":5555.5555555555557},{"$f":"PLfact!AK114","v":4444.4444444444443},0.79999999999999993,{"$f":"PLplan!AL114","v":5555.5555555555557},{"$f":"PLfact!AL114","v":4444.4444444444443},0.79999999999999993,{"$f":"PLplan!AM114","v":5555.5555555555557},{"$f":"PLfact!AM114","v":4444.4444444444443},0.79999999999999993,{"$f":"PLplan!AN114","v":5555.5555555555557},{"$f":"PLfact!AN114","v":4444.4444444444443},0.79999999999999993,{"$f":"PLplan!AO114","v":5555.5555555555557},{"$f":"PLfact!AO114","v":4444.4444444444443},0.79999999999999993,{"$f":"PLplan!AP114","v":0},{"$f":"PLplan!AQ114","v":0},{"$f":"PLplan!AR114","v":0},{"$f":"PLplan!AS114","v":0},{"$f":"PLplan!AT114","v":0},{"$f":"PLplan!AU114","v":0},{"$f":"PLplan!AV114","v":0},{"$f":"PLplan!AW114","v":0},{"$f":"PLplan!AX114","v":0},{"$f":"PLplan!AY114","v":0},{"$f":"PLplan!AZ114","v":0},{"$f":"PLplan!BA114","v":0},{"$f":"PLplan!BB114","v":0},{"$f":"PLplan!BC114","v":0},{"$f":"PLplan!BD114","v":0},{"$f":"PLplan!BE114","v":0},{"$f":"PLplan!BF114","v":0},{"$f":"PLplan!BG114","v":0},{"$f":"PLplan!BH114","v":0},{"$f":"PLplan!BI114","v":0},{"$f":"PLplan!BJ114","v":0},{"$f":"PLplan!BK114","v":0},{"$f":"PLplan!BL114","v":0},{"$f":"PLplan!BM114","v":0},{"$f":"PLplan!BN114","v":0},{"$f":"PLplan!BO114","v":0},{"$f":"PLplan!BP114","v":0},{"$f":"PLplan!BQ114","v":0},{"$f":"PLplan!BR114","v":0},{"$f":"PLplan!BS114","v":0},{"$f":"PLplan!BT114","v":0},{"$f":"PLplan!BU114","v":0},{"$f":"PLplan!BV114","v":0},{"$f":"PLplan!BW114","v":0},{"$f":"PLplan!BX114","v":0},{"$f":"PLplan!BY114","v":0},{"$f":"PLplan!BZ114","v":0},{"$f":"PLplan!CA114","v":0},{"$f":"PLplan!CB114","v":0},{"$f":"PLplan!CC114","v":0},{"$f":"PLplan!CD114","v":0},{"$f":"PLplan!CE114","v":0},{"$f":"PLplan!CF114","v":0},{"$f":"PLplan!CG114","v":0},{"$f":"PLplan!CH114","v":0},{"$f":"PLplan!CI114","v":0},{"$f":"PLplan!CJ114","v":0},{"$f":"PLplan!CK114","v":0},{"$f":"PLplan!CL114","v":0},{"$f":"PLplan!CM114","v":0},{"$f":"PLplan!CN114","v":0},{"$f":"PLplan!CO114","v":0},{"$f":"PLplan!CP114","v":0},{"$f":"PLplan!CQ114","v":0},{"$f":"PLplan!CR114","v":0},{"$f":"PLplan!CS114","v":0},{"$f":"PLplan!CT114","v":0},{"$f":"PLplan!CU114","v":0}]
[{"$f":"ROW()","v":115},null,null,null,null,null,null,{"$f":"H113","v":"Амортизация"},{"$f":"I114","v":"Капзатраты разовые амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L115)=0,$L115=0,$L115=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L115)))","v":"Учреждение юр.лица"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"PLplan!X115","v":81944.444444444453},{"$f":"PLfact!X115","v":65555.555555555562},0.8,null,null,{"$f":"PLplan!AA115","v":4166.666666666667},{"$f":"PLfact!AA115","v":3333.333333333333},0.79999999999999982,{"$f":"PLplan!AB115","v":5555.5555555555557},{"$f":"PLfact!AB115","v":4444.4444444444443},0.79999999999999993,{"$f":"PLplan!AC115","v":5555.5555555555557},{"$f":"PLfact!AC115","v":4444.4444444444443},0.79999999999999993,{"$f":"PLplan!AD115","v":5555.5555555555557},{"$f":"PLfact!AD115","v":4444.4444444444443},0.79999999999999993,{"$f":"PLplan!AE115","v":5555.5555555555557},{"$f":"PLfact!AE115","v":4444.4444444444443},0.79999999999999993,{"$f":"PLplan!AF115","v":5555.5555555555557},{"$f":"PLfact!AF115","v":4444.4444444444443},0.79999999999999993,{"$f":"PLplan!AG115","v":5555.5555555555557},{"$f":"PLfact!AG115","v":4444.4444444444443},0.79999999999999993,{"$f":"PLplan!AH115","v":5555.5555555555557},{"$f":"PLfact!AH115","v":4444.4444444444443},0.79999999999999993,{"$f":"PLplan!AI115","v":5555.5555555555557},{"$f":"PLfact!AI115","v":4444.4444444444443},0.79999999999999993,{"$f":"PLplan!AJ115","v":5555.5555555555557},{"$f":"PLfact!AJ115","v":4444.4444444444443},0.79999999999999993,{"$f":"PLplan!AK115","v":5555.5555555555557},{"$f":"PLfact!AK115","v":4444.4444444444443},0.79999999999999993,{"$f":"PLplan!AL115","v":5555.5555555555557},{"$f":"PLfact!AL115","v":4444.4444444444443},0.79999999999999993,{"$f":"PLplan!AM115","v":5555.5555555555557},{"$f":"PLfact!AM115","v":4444.4444444444443},0.79999999999999993,{"$f":"PLplan!AN115","v":5555.5555555555557},{"$f":"PLfact!AN115","v":4444.4444444444443},0.79999999999999993,{"$f":"PLplan!AO115","v":5555.5555555555557},{"$f":"PLfact!AO115","v":4444.4444444444443},0.79999999999999993,{"$f":"PLplan!AP115","v":0},{"$f":"PLplan!AQ115","v":0},{"$f":"PLplan!AR115","v":0},{"$f":"PLplan!AS115","v":0},{"$f":"PLplan!AT115","v":0},{"$f":"PLplan!AU115","v":0},{"$f":"PLplan!AV115","v":0},{"$f":"PLplan!AW115","v":0},{"$f":"PLplan!AX115","v":0},{"$f":"PLplan!AY115","v":0},{"$f":"PLplan!AZ115","v":0},{"$f":"PLplan!BA115","v":0},{"$f":"PLplan!BB115","v":0},{"$f":"PLplan!BC115","v":0},{"$f":"PLplan!BD115","v":0},{"$f":"PLplan!BE115","v":0},{"$f":"PLplan!BF115","v":0},{"$f":"PLplan!BG115","v":0},{"$f":"PLplan!BH115","v":0},{"$f":"PLplan!BI115","v":0},{"$f":"PLplan!BJ115","v":0},{"$f":"PLplan!BK115","v":0},{"$f":"PLplan!BL115","v":0},{"$f":"PLplan!BM115","v":0},{"$f":"PLplan!BN115","v":0},{"$f":"PLplan!BO115","v":0},{"$f":"PLplan!BP115","v":0},{"$f":"PLplan!BQ115","v":0},{"$f":"PLplan!BR115","v":0},{"$f":"PLplan!BS115","v":0},{"$f":"PLplan!BT115","v":0},{"$f":"PLplan!BU115","v":0},{"$f":"PLplan!BV115","v":0},{"$f":"PLplan!BW115","v":0},{"$f":"PLplan!BX115","v":0},{"$f":"PLplan!BY115","v":0},{"$f":"PLplan!BZ115","v":0},{"$f":"PLplan!CA115","v":0},{"$f":"PLplan!CB115","v":0},{"$f":"PLplan!CC115","v":0},{"$f":"PLplan!CD115","v":0},{"$f":"PLplan!CE115","v":0},{"$f":"PLplan!CF115","v":0},{"$f":"PLplan!CG115","v":0},{"$f":"PLplan!CH115","v":0},{"$f":"PLplan!CI115","v":0},{"$f":"PLplan!CJ115","v":0},{"$f":"PLplan!CK115","v":0},{"$f":"PLplan!CL115","v":0},{"$f":"PLplan!CM115","v":0},{"$f":"PLplan!CN115","v":0},{"$f":"PLplan!CO115","v":0},{"$f":"PLplan!CP115","v":0},{"$f":"PLplan!CQ115","v":0},{"$f":"PLplan!CR115","v":0},{"$f":"PLplan!CS115","v":0},{"$f":"PLplan!CT115","v":0},{"$f":"PLplan!CU115","v":0}]
[{"$f":"ROW()","v":116},null,null,null,null,null,null,{"$f":"H113","v":"Амортизация"},{"$f":"I114","v":"Капзатраты разовые амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L116)=0,$L116=0,$L116=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L116)))","v":"Получение документов"},null,{"$f":"L115+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"PLplan!X116","v":0},{"$f":"PLfact!X116","v":0},"",null,null,{"$f":"PLplan!AA116","v":0},{"$f":"PLfact!AA116","v":0},"",{"$f":"PLplan!AB116","v":0},{"$f":"PLfact!AB116","v":0},"",{"$f":"PLplan!AC116","v":0},{"$f":"PLfact!AC116","v":0},"",{"$f":"PLplan!AD116","v":0},{"$f":"PLfact!AD116","v":0},"",{"$f":"PLplan!AE116","v":0},{"$f":"PLfact!AE116","v":0},"",{"$f":"PLplan!AF116","v":0},{"$f":"PLfact!AF116","v":0},"",{"$f":"PLplan!AG116","v":0},{"$f":"PLfact!AG116","v":0},"",{"$f":"PLplan!AH116","v":0},{"$f":"PLfact!AH116","v":0},"",{"$f":"PLplan!AI116","v":0},{"$f":"PLfact!AI116","v":0},"",{"$f":"PLplan!AJ116","v":0},{"$f":"PLfact!AJ116","v":0},"",{"$f":"PLplan!AK116","v":0},{"$f":"PLfact!AK116","v":0},"",{"$f":"PLplan!AL116","v":0},{"$f":"PLfact!AL116","v":0},"",{"$f":"PLplan!AM116","v":0},{"$f":"PLfact!AM116","v":0},"",{"$f":"PLplan!AN116","v":0},{"$f":"PLfact!AN116","v":0},"",{"$f":"PLplan!AO116","v":0},{"$f":"PLfact!AO116","v":0},"",{"$f":"PLplan!AP116","v":0},{"$f":"PLplan!AQ116","v":0},{"$f":"PLplan!AR116","v":0},{"$f":"PLplan!AS116","v":0},{"$f":"PLplan!AT116","v":0},{"$f":"PLplan!AU116","v":0},{"$f":"PLplan!AV116","v":0},{"$f":"PLplan!AW116","v":0},{"$f":"PLplan!AX116","v":0},{"$f":"PLplan!AY116","v":0},{"$f":"PLplan!AZ116","v":0},{"$f":"PLplan!BA116","v":0},{"$f":"PLplan!BB116","v":0},{"$f":"PLplan!BC116","v":0},{"$f":"PLplan!BD116","v":0},{"$f":"PLplan!BE116","v":0},{"$f":"PLplan!BF116","v":0},{"$f":"PLplan!BG116","v":0},{"$f":"PLplan!BH116","v":0},{"$f":"PLplan!BI116","v":0},{"$f":"PLplan!BJ116","v":0},{"$f":"PLplan!BK116","v":0},{"$f":"PLplan!BL116","v":0},{"$f":"PLplan!BM116","v":0},{"$f":"PLplan!BN116","v":0},{"$f":"PLplan!BO116","v":0},{"$f":"PLplan!BP116","v":0},{"$f":"PLplan!BQ116","v":0},{"$f":"PLplan!BR116","v":0},{"$f":"PLplan!BS116","v":0},{"$f":"PLplan!BT116","v":0},{"$f":"PLplan!BU116","v":0},{"$f":"PLplan!BV116","v":0},{"$f":"PLplan!BW116","v":0},{"$f":"PLplan!BX116","v":0},{"$f":"PLplan!BY116","v":0},{"$f":"PLplan!BZ116","v":0},{"$f":"PLplan!CA116","v":0},{"$f":"PLplan!CB116","v":0},{"$f":"PLplan!CC116","v":0},{"$f":"PLplan!CD116","v":0},{"$f":"PLplan!CE116","v":0},{"$f":"PLplan!CF116","v":0},{"$f":"PLplan!CG116","v":0},{"$f":"PLplan!CH116","v":0},{"$f":"PLplan!CI116","v":0},{"$f":"PLplan!CJ116","v":0},{"$f":"PLplan!CK116","v":0},{"$f":"PLplan!CL116","v":0},{"$f":"PLplan!CM116","v":0},{"$f":"PLplan!CN116","v":0},{"$f":"PLplan!CO116","v":0},{"$f":"PLplan!CP116","v":0},{"$f":"PLplan!CQ116","v":0},{"$f":"PLplan!CR116","v":0},{"$f":"PLplan!CS116","v":0},{"$f":"PLplan!CT116","v":0},{"$f":"PLplan!CU116","v":0}]
[{"$f":"ROW()","v":117},null,null,null,null,null,null,{"$f":"H113","v":"Амортизация"},{"$f":"I114","v":"Капзатраты разовые амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L117)=0,$L117=0,$L117=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L117)))","v":"Строительство цеха"},null,3,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"PLplan!X117","v":0},{"$f":"PLfact!X117","v":0},"",null,null,{"$f":"PLplan!AA117","v":0},{"$f":"PLfact!AA117","v":0},"",{"$f":"PLplan!AB117","v":0},{"$f":"PLfact!AB117","v":0},"",{"$f":"PLplan!AC117","v":0},{"$f":"PLfact!AC117","v":0},"",{"$f":"PLplan!AD117","v":0},{"$f":"PLfact!AD117","v":0},"",{"$f":"PLplan!AE117","v":0},{"$f":"PLfact!AE117","v":0},"",{"$f":"PLplan!AF117","v":0},{"$f":"PLfact!AF117","v":0},"",{"$f":"PLplan!AG117","v":0},{"$f":"PLfact!AG117","v":0},"",{"$f":"PLplan!AH117","v":0},{"$f":"PLfact!AH117","v":0},"",{"$f":"PLplan!AI117","v":0},{"$f":"PLfact!AI117","v":0},"",{"$f":"PLplan!AJ117","v":0},{"$f":"PLfact!AJ117","v":0},"",{"$f":"PLplan!AK117","v":0},{"$f":"PLfact!AK117","v":0},"",{"$f":"PLplan!AL117","v":0},{"$f":"PLfact!AL117","v":0},"",{"$f":"PLplan!AM117","v":0},{"$f":"PLfact!AM117","v":0},"",{"$f":"PLplan!AN117","v":0},{"$f":"PLfact!AN117","v":0},"",{"$f":"PLplan!AO117","v":0},{"$f":"PLfact!AO117","v":0},"",{"$f":"PLplan!AP117","v":0},{"$f":"PLplan!AQ117","v":0},{"$f":"PLplan!AR117","v":0},{"$f":"PLplan!AS117","v":0},{"$f":"PLplan!AT117","v":0},{"$f":"PLplan!AU117","v":0},{"$f":"PLplan!AV117","v":0},{"$f":"PLplan!AW117","v":0},{"$f":"PLplan!AX117","v":0},{"$f":"PLplan!AY117","v":0},{"$f":"PLplan!AZ117","v":0},{"$f":"PLplan!BA117","v":0},{"$f":"PLplan!BB117","v":0},{"$f":"PLplan!BC117","v":0},{"$f":"PLplan!BD117","v":0},{"$f":"PLplan!BE117","v":0},{"$f":"PLplan!BF117","v":0},{"$f":"PLplan!BG117","v":0},{"$f":"PLplan!BH117","v":0},{"$f":"PLplan!BI117","v":0},{"$f":"PLplan!BJ117","v":0},{"$f":"PLplan!BK117","v":0},{"$f":"PLplan!BL117","v":0},{"$f":"PLplan!BM117","v":0},{"$f":"PLplan!BN117","v":0},{"$f":"PLplan!BO117","v":0},{"$f":"PLplan!BP117","v":0},{"$f":"PLplan!BQ117","v":0},{"$f":"PLplan!BR117","v":0},{"$f":"PLplan!BS117","v":0},{"$f":"PLplan!BT117","v":0},{"$f":"PLplan!BU117","v":0},{"$f":"PLplan!BV117","v":0},{"$f":"PLplan!BW117","v":0},{"$f":"PLplan!BX117","v":0},{"$f":"PLplan!BY117","v":0},{"$f":"PLplan!BZ117","v":0},{"$f":"PLplan!CA117","v":0},{"$f":"PLplan!CB117","v":0},{"$f":"PLplan!CC117","v":0},{"$f":"PLplan!CD117","v":0},{"$f":"PLplan!CE117","v":0},{"$f":"PLplan!CF117","v":0},{"$f":"PLplan!CG117","v":0},{"$f":"PLplan!CH117","v":0},{"$f":"PLplan!CI117","v":0},{"$f":"PLplan!CJ117","v":0},{"$f":"PLplan!CK117","v":0},{"$f":"PLplan!CL117","v":0},{"$f":"PLplan!CM117","v":0},{"$f":"PLplan!CN117","v":0},{"$f":"PLplan!CO117","v":0},{"$f":"PLplan!CP117","v":0},{"$f":"PLplan!CQ117","v":0},{"$f":"PLplan!CR117","v":0},{"$f":"PLplan!CS117","v":0},{"$f":"PLplan!CT117","v":0},{"$f":"PLplan!CU117","v":0}]
[{"$f":"ROW()","v":118},null,null,null,null,null,null,{"$f":"H114","v":"Амортизация"},{"$f":"I115","v":"Капзатраты разовые амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L118)=0,$L118=0,$L118=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L118)))","v":"Закупка и монтаж оборудования"},null,4,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"PLplan!X118","v":0},{"$f":"PLfact!X118","v":0},"",null,null,{"$f":"PLplan!AA118","v":0},{"$f":"PLfact!AA118","v":0},"",{"$f":"PLplan!AB118","v":0},{"$f":"PLfact!AB118","v":0},"",{"$f":"PLplan!AC118","v":0},{"$f":"PLfact!AC118","v":0},"",{"$f":"PLplan!AD118","v":0},{"$f":"PLfact!AD118","v":0},"",{"$f":"PLplan!AE118","v":0},{"$f":"PLfact!AE118","v":0},"",{"$f":"PLplan!AF118","v":0},{"$f":"PLfact!AF118","v":0},"",{"$f":"PLplan!AG118","v":0},{"$f":"PLfact!AG118","v":0},"",{"$f":"PLplan!AH118","v":0},{"$f":"PLfact!AH118","v":0},"",{"$f":"PLplan!AI118","v":0},{"$f":"PLfact!AI118","v":0},"",{"$f":"PLplan!AJ118","v":0},{"$f":"PLfact!AJ118","v":0},"",{"$f":"PLplan!AK118","v":0},{"$f":"PLfact!AK118","v":0},"",{"$f":"PLplan!AL118","v":0},{"$f":"PLfact!AL118","v":0},"",{"$f":"PLplan!AM118","v":0},{"$f":"PLfact!AM118","v":0},"",{"$f":"PLplan!AN118","v":0},{"$f":"PLfact!AN118","v":0},"",{"$f":"PLplan!AO118","v":0},{"$f":"PLfact!AO118","v":0},"",{"$f":"PLplan!AP118","v":0},{"$f":"PLplan!AQ118","v":0},{"$f":"PLplan!AR118","v":0},{"$f":"PLplan!AS118","v":0},{"$f":"PLplan!AT118","v":0},{"$f":"PLplan!AU118","v":0},{"$f":"PLplan!AV118","v":0},{"$f":"PLplan!AW118","v":0},{"$f":"PLplan!AX118","v":0},{"$f":"PLplan!AY118","v":0},{"$f":"PLplan!AZ118","v":0},{"$f":"PLplan!BA118","v":0},{"$f":"PLplan!BB118","v":0},{"$f":"PLplan!BC118","v":0},{"$f":"PLplan!BD118","v":0},{"$f":"PLplan!BE118","v":0},{"$f":"PLplan!BF118","v":0},{"$f":"PLplan!BG118","v":0},{"$f":"PLplan!BH118","v":0},{"$f":"PLplan!BI118","v":0},{"$f":"PLplan!BJ118","v":0},{"$f":"PLplan!BK118","v":0},{"$f":"PLplan!BL118","v":0},{"$f":"PLplan!BM118","v":0},{"$f":"PLplan!BN118","v":0},{"$f":"PLplan!BO118","v":0},{"$f":"PLplan!BP118","v":0},{"$f":"PLplan!BQ118","v":0},{"$f":"PLplan!BR118","v":0},{"$f":"PLplan!BS118","v":0},{"$f":"PLplan!BT118","v":0},{"$f":"PLplan!BU118","v":0},{"$f":"PLplan!BV118","v":0},{"$f":"PLplan!BW118","v":0},{"$f":"PLplan!BX118","v":0},{"$f":"PLplan!BY118","v":0},{"$f":"PLplan!BZ118","v":0},{"$f":"PLplan!CA118","v":0},{"$f":"PLplan!CB118","v":0},{"$f":"PLplan!CC118","v":0},{"$f":"PLplan!CD118","v":0},{"$f":"PLplan!CE118","v":0},{"$f":"PLplan!CF118","v":0},{"$f":"PLplan!CG118","v":0},{"$f":"PLplan!CH118","v":0},{"$f":"PLplan!CI118","v":0},{"$f":"PLplan!CJ118","v":0},{"$f":"PLplan!CK118","v":0},{"$f":"PLplan!CL118","v":0},{"$f":"PLplan!CM118","v":0},{"$f":"PLplan!CN118","v":0},{"$f":"PLplan!CO118","v":0},{"$f":"PLplan!CP118","v":0},{"$f":"PLplan!CQ118","v":0},{"$f":"PLplan!CR118","v":0},{"$f":"PLplan!CS118","v":0},{"$f":"PLplan!CT118","v":0},{"$f":"PLplan!CU118","v":0}]
[{"$f":"ROW()","v":120},null,null,null,null,null,null,{"$f":"H116","v":"Амортизация"},{"$f":"I117","v":"Капзатраты разовые амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L120)=0,$L120=0,$L120=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L120)))","v":"Разовые капзатраты - 6"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"PLplan!X120","v":0},{"$f":"PLfact!X120","v":0},"",null,null,{"$f":"PLplan!AA120","v":0},{"$f":"PLfact!AA120","v":0},"",{"$f":"PLplan!AB120","v":0},{"$f":"PLfact!AB120","v":0},"",{"$f":"PLplan!AC120","v":0},{"$f":"PLfact!AC120","v":0},"",{"$f":"PLplan!AD120","v":0},{"$f":"PLfact!AD120","v":0},"",{"$f":"PLplan!AE120","v":0},{"$f":"PLfact!AE120","v":0},"",{"$f":"PLplan!AF120","v":0},{"$f":"PLfact!AF120","v":0},"",{"$f":"PLplan!AG120","v":0},{"$f":"PLfact!AG120","v":0},"",{"$f":"PLplan!AH120","v":0},{"$f":"PLfact!AH120","v":0},"",{"$f":"PLplan!AI120","v":0},{"$f":"PLfact!AI120","v":0},"",{"$f":"PLplan!AJ120","v":0},{"$f":"PLfact!AJ120","v":0},"",{"$f":"PLplan!AK120","v":0},{"$f":"PLfact!AK120","v":0},"",{"$f":"PLplan!AL120","v":0},{"$f":"PLfact!AL120","v":0},"",{"$f":"PLplan!AM120","v":0},{"$f":"PLfact!AM120","v":0},"",{"$f":"PLplan!AN120","v":0},{"$f":"PLfact!AN120","v":0},"",{"$f":"PLplan!AO120","v":0},{"$f":"PLfact!AO120","v":0},"",{"$f":"PLplan!AP120","v":0},{"$f":"PLplan!AQ120","v":0},{"$f":"PLplan!AR120","v":0},{"$f":"PLplan!AS120","v":0},{"$f":"PLplan!AT120","v":0},{"$f":"PLplan!AU120","v":0},{"$f":"PLplan!AV120","v":0},{"$f":"PLplan!AW120","v":0},{"$f":"PLplan!AX120","v":0},{"$f":"PLplan!AY120","v":0},{"$f":"PLplan!AZ120","v":0},{"$f":"PLplan!BA120","v":0},{"$f":"PLplan!BB120","v":0},{"$f":"PLplan!BC120","v":0},{"$f":"PLplan!BD120","v":0},{"$f":"PLplan!BE120","v":0},{"$f":"PLplan!BF120","v":0},{"$f":"PLplan!BG120","v":0},{"$f":"PLplan!BH120","v":0},{"$f":"PLplan!BI120","v":0},{"$f":"PLplan!BJ120","v":0},{"$f":"PLplan!BK120","v":0},{"$f":"PLplan!BL120","v":0},{"$f":"PLplan!BM120","v":0},{"$f":"PLplan!BN120","v":0},{"$f":"PLplan!BO120","v":0},{"$f":"PLplan!BP120","v":0},{"$f":"PLplan!BQ120","v":0},{"$f":"PLplan!BR120","v":0},{"$f":"PLplan!BS120","v":0},{"$f":"PLplan!BT120","v":0},{"$f":"PLplan!BU120","v":0},{"$f":"PLplan!BV120","v":0},{"$f":"PLplan!BW120","v":0},{"$f":"PLplan!BX120","v":0},{"$f":"PLplan!BY120","v":0},{"$f":"PLplan!BZ120","v":0},{"$f":"PLplan!CA120","v":0},{"$f":"PLplan!CB120","v":0},{"$f":"PLplan!CC120","v":0},{"$f":"PLplan!CD120","v":0},{"$f":"PLplan!CE120","v":0},{"$f":"PLplan!CF120","v":0},{"$f":"PLplan!CG120","v":0},{"$f":"PLplan!CH120","v":0},{"$f":"PLplan!CI120","v":0},{"$f":"PLplan!CJ120","v":0},{"$f":"PLplan!CK120","v":0},{"$f":"PLplan!CL120","v":0},{"$f":"PLplan!CM120","v":0},{"$f":"PLplan!CN120","v":0},{"$f":"PLplan!CO120","v":0},{"$f":"PLplan!CP120","v":0},{"$f":"PLplan!CQ120","v":0},{"$f":"PLplan!CR120","v":0},{"$f":"PLplan!CS120","v":0},{"$f":"PLplan!CT120","v":0},{"$f":"PLplan!CU120","v":0}]
[{"$f":"ROW()","v":121},null,null,null,null,null,null,{"$f":"H117","v":"Амортизация"},{"$f":"I118","v":"Капзатраты разовые амортизируемые"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$AV:$AV,$L121)=0,$L121=0,$L121=\"\"),0,INDEX(Items!$AU:$AU,SUMIFS(Items!$A:$A,Items!$AV:$AV,$L121)))","v":"Разовые капзатраты - 7"},null,7,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"PLplan!X121","v":0},{"$f":"PLfact!X121","v":0},"",null,null,{"$f":"PLplan!AA121","v":0},{"$f":"PLfact!AA121","v":0},"",{"$f":"PLplan!AB121","v":0},{"$f":"PLfact!AB121","v":0},"",{"$f":"PLplan!AC121","v":0},{"$f":"PLfact!AC121","v":0},"",{"$f":"PLplan!AD121","v":0},{"$f":"PLfact!AD121","v":0},"",{"$f":"PLplan!AE121","v":0},{"$f":"PLfact!AE121","v":0},"",{"$f":"PLplan!AF121","v":0},{"$f":"PLfact!AF121","v":0},"",{"$f":"PLplan!AG121","v":0},{"$f":"PLfact!AG121","v":0},"",{"$f":"PLplan!AH121","v":0},{"$f":"PLfact!AH121","v":0},"",{"$f":"PLplan!AI121","v":0},{"$f":"PLfact!AI121","v":0},"",{"$f":"PLplan!AJ121","v":0},{"$f":"PLfact!AJ121","v":0},"",{"$f":"PLplan!AK121","v":0},{"$f":"PLfact!AK121","v":0},"",{"$f":"PLplan!AL121","v":0},{"$f":"PLfact!AL121","v":0},"",{"$f":"PLplan!AM121","v":0},{"$f":"PLfact!AM121","v":0},"",{"$f":"PLplan!AN121","v":0},{"$f":"PLfact!AN121","v":0},"",{"$f":"PLplan!AO121","v":0},{"$f":"PLfact!AO121","v":0},"",{"$f":"PLplan!AP121","v":0},{"$f":"PLplan!AQ121","v":0},{"$f":"PLplan!AR121","v":0},{"$f":"PLplan!AS121","v":0},{"$f":"PLplan!AT121","v":0},{"$f":"PLplan!AU121","v":0},{"$f":"PLplan!AV121","v":0},{"$f":"PLplan!AW121","v":0},{"$f":"PLplan!AX121","v":0},{"$f":"PLplan!AY121","v":0},{"$f":"PLplan!AZ121","v":0},{"$f":"PLplan!BA121","v":0},{"$f":"PLplan!BB121","v":0},{"$f":"PLplan!BC121","v":0},{"$f":"PLplan!BD121","v":0},{"$f":"PLplan!BE121","v":0},{"$f":"PLplan!BF121","v":0},{"$f":"PLplan!BG121","v":0},{"$f":"PLplan!BH121","v":0},{"$f":"PLplan!BI121","v":0},{"$f":"PLplan!BJ121","v":0},{"$f":"PLplan!BK121","v":0},{"$f":"PLplan!BL121","v":0},{"$f":"PLplan!BM121","v":0},{"$f":"PLplan!BN121","v":0},{"$f":"PLplan!BO121","v":0},{"$f":"PLplan!BP121","v":0},{"$f":"PLplan!BQ121","v":0},{"$f":"PLplan!BR121","v":0},{"$f":"PLplan!BS121","v":0},{"$f":"PLplan!BT121","v":0},{"$f":"PLplan!BU121","v":0},{"$f":"PLplan!BV121","v":0},{"$f":"PLplan!BW121","v":0},{"$f":"PLplan!BX121","v":0},{"$f":"PLplan!BY121","v":0},{"$f":"PLplan!BZ121","v":0},{"$f":"PLplan!CA121","v":0},{"$f":"PLplan!CB121","v":0},{"$f":"PLplan!CC121","v":0},{"$f":"PLplan!CD121","v":0},{"$f":"PLplan!CE121","v":0},{"$f":"PLplan!CF121","v":0},{"$f":"PLplan!CG121","v":0},{"$f":"PLplan!CH121","v":0},{"$f":"PLplan!CI121","v":0},{"$f":"PLplan!CJ121","v":0},{"$f":"PLplan!CK121","v":0},{"$f":"PLplan!CL121","v":0},{"$f":"PLplan!CM121","v":0},{"$f":"PLplan!CN121","v":0},{"$f":"PLplan!CO121","v":0},{"$f":"PLplan!CP121","v":0},{"$f":"PLplan!CQ121","v":0},{"$f":"PLplan!CR121","v":0},{"$f":"PLplan!CS121","v":0},{"$f":"PLplan!CT121","v":0},{"$f":"PLplan!CU121","v":0}]
[{"$f":"ROW()","v":122},null,null,null,null,null,null,null,null,null,null,"пустая строка",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PLplan!X122","v":0},{"$f":"PLfact!X122","v":0},"",null,null,{"$f":"PLplan!AA122","v":0},{"$f":"PLfact!AA122","v":0},"",{"$f":"PLplan!AB122","v":0},{"$f":"PLfact!AB122","v":0},"",{"$f":"PLplan!AC122","v":0},{"$f":"PLfact!AC122","v":0},"",{"$f":"PLplan!AD122","v":0},{"$f":"PLfact!AD122","v":0},"",{"$f":"PLplan!AE122","v":0},{"$f":"PLfact!AE122","v":0},"",{"$f":"PLplan!AF122","v":0},{"$f":"PLfact!AF122","v":0},"",{"$f":"PLplan!AG122","v":0},{"$f":"PLfact!AG122","v":0},"",{"$f":"PLplan!AH122","v":0},{"$f":"PLfact!AH122","v":0},"",{"$f":"PLplan!AI122","v":0},{"$f":"PLfact!AI122","v":0},"",{"$f":"PLplan!AJ122","v":0},{"$f":"PLfact!AJ122","v":0},"",{"$f":"PLplan!AK122","v":0},{"$f":"PLfact!AK122","v":0},"",{"$f":"PLplan!AL122","v":0},{"$f":"PLfact!AL122","v":0},"",{"$f":"PLplan!AM122","v":0},{"$f":"PLfact!AM122","v":0},"",{"$f":"PLplan!AN122","v":0},{"$f":"PLfact!AN122","v":0},"",{"$f":"PLplan!AO122","v":0},{"$f":"PLfact!AO122","v":0},"",{"$f":"PLplan!AP122","v":0},{"$f":"PLplan!AQ122","v":0},{"$f":"PLplan!AR122","v":0},{"$f":"PLplan!AS122","v":0},{"$f":"PLplan!AT122","v":0},{"$f":"PLplan!AU122","v":0},{"$f":"PLplan!AV122","v":0},{"$f":"PLplan!AW122","v":0},{"$f":"PLplan!AX122","v":0},{"$f":"PLplan!AY122","v":0},{"$f":"PLplan!AZ122","v":0},{"$f":"PLplan!BA122","v":0},{"$f":"PLplan!BB122","v":0},{"$f":"PLplan!BC122","v":0},{"$f":"PLplan!BD122","v":0},{"$f":"PLplan!BE122","v":0},{"$f":"PLplan!BF122","v":0},{"$f":"PLplan!BG122","v":0},{"$f":"PLplan!BH122","v":0},{"$f":"PLplan!BI122","v":0},{"$f":"PLplan!BJ122","v":0},{"$f":"PLplan!BK122","v":0},{"$f":"PLplan!BL122","v":0},{"$f":"PLplan!BM122","v":0},{"$f":"PLplan!BN122","v":0},{"$f":"PLplan!BO122","v":0},{"$f":"PLplan!BP122","v":0},{"$f":"PLplan!BQ122","v":0},{"$f":"PLplan!BR122","v":0},{"$f":"PLplan!BS122","v":0},{"$f":"PLplan!BT122","v":0},{"$f":"PLplan!BU122","v":0},{"$f":"PLplan!BV122","v":0},{"$f":"PLplan!BW122","v":0},{"$f":"PLplan!BX122","v":0},{"$f":"PLplan!BY122","v":0},{"$f":"PLplan!BZ122","v":0},{"$f":"PLplan!CA122","v":0},{"$f":"PLplan!CB122","v":0},{"$f":"PLplan!CC122","v":0},{"$f":"PLplan!CD122","v":0},{"$f":"PLplan!CE122","v":0},{"$f":"PLplan!CF122","v":0},{"$f":"PLplan!CG122","v":0},{"$f":"PLplan!CH122","v":0},{"$f":"PLplan!CI122","v":0},{"$f":"PLplan!CJ122","v":0},{"$f":"PLplan!CK122","v":0},{"$f":"PLplan!CL122","v":0},{"$f":"PLplan!CM122","v":0},{"$f":"PLplan!CN122","v":0},{"$f":"PLplan!CO122","v":0},{"$f":"PLplan!CP122","v":0},{"$f":"PLplan!CQ122","v":0},{"$f":"PLplan!CR122","v":0},{"$f":"PLplan!CS122","v":0},{"$f":"PLplan!CT122","v":0},{"$f":"PLplan!CU122","v":0}]
[{"$f":"ROW()","v":123},null,null,null,null,null,null,null,null,null,null,"пустая строка",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PLplan!X123","v":0},{"$f":"PLfact!X123","v":0},"",null,null,{"$f":"PLplan!AA123","v":0},{"$f":"PLfact!AA123","v":0},"",{"$f":"PLplan!AB123","v":0},{"$f":"PLfact!AB123","v":0},"",{"$f":"PLplan!AC123","v":0},{"$f":"PLfact!AC123","v":0},"",{"$f":"PLplan!AD123","v":0},{"$f":"PLfact!AD123","v":0},"",{"$f":"PLplan!AE123","v":0},{"$f":"PLfact!AE123","v":0},"",{"$f":"PLplan!AF123","v":0},{"$f":"PLfact!AF123","v":0},"",{"$f":"PLplan!AG123","v":0},{"$f":"PLfact!AG123","v":0},"",{"$f":"PLplan!AH123","v":0},{"$f":"PLfact!AH123","v":0},"",{"$f":"PLplan!AI123","v":0},{"$f":"PLfact!AI123","v":0},"",{"$f":"PLplan!AJ123","v":0},{"$f":"PLfact!AJ123","v":0},"",{"$f":"PLplan!AK123","v":0},{"$f":"PLfact!AK123","v":0},"",{"$f":"PLplan!AL123","v":0},{"$f":"PLfact!AL123","v":0},"",{"$f":"PLplan!AM123","v":0},{"$f":"PLfact!AM123","v":0},"",{"$f":"PLplan!AN123","v":0},{"$f":"PLfact!AN123","v":0},"",{"$f":"PLplan!AO123","v":0},{"$f":"PLfact!AO123","v":0},"",{"$f":"PLplan!AP123","v":0},{"$f":"PLplan!AQ123","v":0},{"$f":"PLplan!AR123","v":0},{"$f":"PLplan!AS123","v":0},{"$f":"PLplan!AT123","v":0},{"$f":"PLplan!AU123","v":0},{"$f":"PLplan!AV123","v":0},{"$f":"PLplan!AW123","v":0},{"$f":"PLplan!AX123","v":0},{"$f":"PLplan!AY123","v":0},{"$f":"PLplan!AZ123","v":0},{"$f":"PLplan!BA123","v":0},{"$f":"PLplan!BB123","v":0},{"$f":"PLplan!BC123","v":0},{"$f":"PLplan!BD123","v":0},{"$f":"PLplan!BE123","v":0},{"$f":"PLplan!BF123","v":0},{"$f":"PLplan!BG123","v":0},{"$f":"PLplan!BH123","v":0},{"$f":"PLplan!BI123","v":0},{"$f":"PLplan!BJ123","v":0},{"$f":"PLplan!BK123","v":0},{"$f":"PLplan!BL123","v":0},{"$f":"PLplan!BM123","v":0},{"$f":"PLplan!BN123","v":0},{"$f":"PLplan!BO123","v":0},{"$f":"PLplan!BP123","v":0},{"$f":"PLplan!BQ123","v":0},{"$f":"PLplan!BR123","v":0},{"$f":"PLplan!BS123","v":0},{"$f":"PLplan!BT123","v":0},{"$f":"PLplan!BU123","v":0},{"$f":"PLplan!BV123","v":0},{"$f":"PLplan!BW123","v":0},{"$f":"PLplan!BX123","v":0},{"$f":"PLplan!BY123","v":0},{"$f":"PLplan!BZ123","v":0},{"$f":"PLplan!CA123","v":0},{"$f":"PLplan!CB123","v":0},{"$f":"PLplan!CC123","v":0},{"$f":"PLplan!CD123","v":0},{"$f":"PLplan!CE123","v":0},{"$f":"PLplan!CF123","v":0},{"$f":"PLplan!CG123","v":0},{"$f":"PLplan!CH123","v":0},{"$f":"PLplan!CI123","v":0},{"$f":"PLplan!CJ123","v":0},{"$f":"PLplan!CK123","v":0},{"$f":"PLplan!CL123","v":0},{"$f":"PLplan!CM123","v":0},{"$f":"PLplan!CN123","v":0},{"$f":"PLplan!CO123","v":0},{"$f":"PLplan!CP123","v":0},{"$f":"PLplan!CQ123","v":0},{"$f":"PLplan!CR123","v":0},{"$f":"PLplan!CS123","v":0},{"$f":"PLplan!CT123","v":0},{"$f":"PLplan!CU123","v":0}]
[{"$f":"ROW()","v":124},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PLplan!X124","v":0},{"$f":"PLfact!X124","v":0},"",null,null,{"$f":"PLplan!AA124","v":0},{"$f":"PLfact!AA124","v":0},"",{"$f":"PLplan!AB124","v":0},{"$f":"PLfact!AB124","v":0},"",{"$f":"PLplan!AC124","v":0},{"$f":"PLfact!AC124","v":0},"",{"$f":"PLplan!AD124","v":0},{"$f":"PLfact!AD124","v":0},"",{"$f":"PLplan!AE124","v":0},{"$f":"PLfact!AE124","v":0},"",{"$f":"PLplan!AF124","v":0},{"$f":"PLfact!AF124","v":0},"",{"$f":"PLplan!AG124","v":0},{"$f":"PLfact!AG124","v":0},"",{"$f":"PLplan!AH124","v":0},{"$f":"PLfact!AH124","v":0},"",{"$f":"PLplan!AI124","v":0},{"$f":"PLfact!AI124","v":0},"",{"$f":"PLplan!AJ124","v":0},{"$f":"PLfact!AJ124","v":0},"",{"$f":"PLplan!AK124","v":0},{"$f":"PLfact!AK124","v":0},"",{"$f":"PLplan!AL124","v":0},{"$f":"PLfact!AL124","v":0},"",{"$f":"PLplan!AM124","v":0},{"$f":"PLfact!AM124","v":0},"",{"$f":"PLplan!AN124","v":0},{"$f":"PLfact!AN124","v":0},"",{"$f":"PLplan!AO124","v":0},{"$f":"PLfact!AO124","v":0},"",{"$f":"PLplan!AP124","v":0},{"$f":"PLplan!AQ124","v":0},{"$f":"PLplan!AR124","v":0},{"$f":"PLplan!AS124","v":0},{"$f":"PLplan!AT124","v":0},{"$f":"PLplan!AU124","v":0},{"$f":"PLplan!AV124","v":0},{"$f":"PLplan!AW124","v":0},{"$f":"PLplan!AX124","v":0},{"$f":"PLplan!AY124","v":0},{"$f":"PLplan!AZ124","v":0},{"$f":"PLplan!BA124","v":0},{"$f":"PLplan!BB124","v":0},{"$f":"PLplan!BC124","v":0},{"$f":"PLplan!BD124","v":0},{"$f":"PLplan!BE124","v":0},{"$f":"PLplan!BF124","v":0},{"$f":"PLplan!BG124","v":0},{"$f":"PLplan!BH124","v":0},{"$f":"PLplan!BI124","v":0},{"$f":"PLplan!BJ124","v":0},{"$f":"PLplan!BK124","v":0},{"$f":"PLplan!BL124","v":0},{"$f":"PLplan!BM124","v":0},{"$f":"PLplan!BN124","v":0},{"$f":"PLplan!BO124","v":0},{"$f":"PLplan!BP124","v":0},{"$f":"PLplan!BQ124","v":0},{"$f":"PLplan!BR124","v":0},{"$f":"PLplan!BS124","v":0},{"$f":"PLplan!BT124","v":0},{"$f":"PLplan!BU124","v":0},{"$f":"PLplan!BV124","v":0},{"$f":"PLplan!BW124","v":0},{"$f":"PLplan!BX124","v":0},{"$f":"PLplan!BY124","v":0},{"$f":"PLplan!BZ124","v":0},{"$f":"PLplan!CA124","v":0},{"$f":"PLplan!CB124","v":0},{"$f":"PLplan!CC124","v":0},{"$f":"PLplan!CD124","v":0},{"$f":"PLplan!CE124","v":0},{"$f":"PLplan!CF124","v":0},{"$f":"PLplan!CG124","v":0},{"$f":"PLplan!CH124","v":0},{"$f":"PLplan!CI124","v":0},{"$f":"PLplan!CJ124","v":0},{"$f":"PLplan!CK124","v":0},{"$f":"PLplan!CL124","v":0},{"$f":"PLplan!CM124","v":0},{"$f":"PLplan!CN124","v":0},{"$f":"PLplan!CO124","v":0},{"$f":"PLplan!CP124","v":0},{"$f":"PLplan!CQ124","v":0},{"$f":"PLplan!CR124","v":0},{"$f":"PLplan!CS124","v":0},{"$f":"PLplan!CT124","v":0},{"$f":"PLplan!CU124","v":0}]
[{"$f":"ROW()","v":125},null,null,null,null,null,null,{"$f":"Lists!$BW$13","v":"Налоги на внеоборотные активы"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"PLplan!X125","v":0},{"$f":"PLfact!X125","v":0},"",null,null,{"$f":"PLplan!AA125","v":0},{"$f":"PLfact!AA125","v":0},"",{"$f":"PLplan!AB125","v":0},{"$f":"PLfact!AB125","v":0},"",{"$f":"PLplan!AC125","v":0},{"$f":"PLfact!AC125","v":0},"",{"$f":"PLplan!AD125","v":0},{"$f":"PLfact!AD125","v":0},"",{"$f":"PLplan!AE125","v":0},{"$f":"PLfact!AE125","v":0},"",{"$f":"PLplan!AF125","v":0},{"$f":"PLfact!AF125","v":0},"",{"$f":"PLplan!AG125","v":0},{"$f":"PLfact!AG125","v":0},"",{"$f":"PLplan!AH125","v":0},{"$f":"PLfact!AH125","v":0},"",{"$f":"PLplan!AI125","v":0},{"$f":"PLfact!AI125","v":0},"",{"$f":"PLplan!AJ125","v":0},{"$f":"PLfact!AJ125","v":0},"",{"$f":"PLplan!AK125","v":0},{"$f":"PLfact!AK125","v":0},"",{"$f":"PLplan!AL125","v":0},{"$f":"PLfact!AL125","v":0},"",{"$f":"PLplan!AM125","v":0},{"$f":"PLfact!AM125","v":0},"",{"$f":"PLplan!AN125","v":0},{"$f":"PLfact!AN125","v":0},"",{"$f":"PLplan!AO125","v":0},{"$f":"PLfact!AO125","v":0},"",{"$f":"PLplan!AP125","v":0},{"$f":"PLplan!AQ125","v":0},{"$f":"PLplan!AR125","v":0},{"$f":"PLplan!AS125","v":0},{"$f":"PLplan!AT125","v":0},{"$f":"PLplan!AU125","v":0},{"$f":"PLplan!AV125","v":0},{"$f":"PLplan!AW125","v":0},{"$f":"PLplan!AX125","v":0},{"$f":"PLplan!AY125","v":0},{"$f":"PLplan!AZ125","v":0},{"$f":"PLplan!BA125","v":0},{"$f":"PLplan!BB125","v":0},{"$f":"PLplan!BC125","v":0},{"$f":"PLplan!BD125","v":0},{"$f":"PLplan!BE125","v":0},{"$f":"PLplan!BF125","v":0},{"$f":"PLplan!BG125","v":0},{"$f":"PLplan!BH125","v":0},{"$f":"PLplan!BI125","v":0},{"$f":"PLplan!BJ125","v":0},{"$f":"PLplan!BK125","v":0},{"$f":"PLplan!BL125","v":0},{"$f":"PLplan!BM125","v":0},{"$f":"PLplan!BN125","v":0},{"$f":"PLplan!BO125","v":0},{"$f":"PLplan!BP125","v":0},{"$f":"PLplan!BQ125","v":0},{"$f":"PLplan!BR125","v":0},{"$f":"PLplan!BS125","v":0},{"$f":"PLplan!BT125","v":0},{"$f":"PLplan!BU125","v":0},{"$f":"PLplan!BV125","v":0},{"$f":"PLplan!BW125","v":0},{"$f":"PLplan!BX125","v":0},{"$f":"PLplan!BY125","v":0},{"$f":"PLplan!BZ125","v":0},{"$f":"PLplan!CA125","v":0},{"$f":"PLplan!CB125","v":0},{"$f":"PLplan!CC125","v":0},{"$f":"PLplan!CD125","v":0},{"$f":"PLplan!CE125","v":0},{"$f":"PLplan!CF125","v":0},{"$f":"PLplan!CG125","v":0},{"$f":"PLplan!CH125","v":0},{"$f":"PLplan!CI125","v":0},{"$f":"PLplan!CJ125","v":0},{"$f":"PLplan!CK125","v":0},{"$f":"PLplan!CL125","v":0},{"$f":"PLplan!CM125","v":0},{"$f":"PLplan!CN125","v":0},{"$f":"PLplan!CO125","v":0},{"$f":"PLplan!CP125","v":0},{"$f":"PLplan!CQ125","v":0},{"$f":"PLplan!CR125","v":0},{"$f":"PLplan!CS125","v":0},{"$f":"PLplan!CT125","v":0},{"$f":"PLplan!CU125","v":0}]
[{"$f":"ROW()","v":126},null,null,null,null,null,null,{"$f":"H125","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L126)=0,$L126=0,$L126=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L126)))","v":"земельный налог"},null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"PLplan!X126","v":0},{"$f":"PLfact!X126","v":0},"",null,null,{"$f":"PLplan!AA126","v":0},{"$f":"PLfact!AA126","v":0},"",{"$f":"PLplan!AB126","v":0},{"$f":"PLfact!AB126","v":0},"",{"$f":"PLplan!AC126","v":0},{"$f":"PLfact!AC126","v":0},"",{"$f":"PLplan!AD126","v":0},{"$f":"PLfact!AD126","v":0},"",{"$f":"PLplan!AE126","v":0},{"$f":"PLfact!AE126","v":0},"",{"$f":"PLplan!AF126","v":0},{"$f":"PLfact!AF126","v":0},"",{"$f":"PLplan!AG126","v":0},{"$f":"PLfact!AG126","v":0},"",{"$f":"PLplan!AH126","v":0},{"$f":"PLfact!AH126","v":0},"",{"$f":"PLplan!AI126","v":0},{"$f":"PLfact!AI126","v":0},"",{"$f":"PLplan!AJ126","v":0},{"$f":"PLfact!AJ126","v":0},"",{"$f":"PLplan!AK126","v":0},{"$f":"PLfact!AK126","v":0},"",{"$f":"PLplan!AL126","v":0},{"$f":"PLfact!AL126","v":0},"",{"$f":"PLplan!AM126","v":0},{"$f":"PLfact!AM126","v":0},"",{"$f":"PLplan!AN126","v":0},{"$f":"PLfact!AN126","v":0},"",{"$f":"PLplan!AO126","v":0},{"$f":"PLfact!AO126","v":0},"",{"$f":"PLplan!AP126","v":0},{"$f":"PLplan!AQ126","v":0},{"$f":"PLplan!AR126","v":0},{"$f":"PLplan!AS126","v":0},{"$f":"PLplan!AT126","v":0},{"$f":"PLplan!AU126","v":0},{"$f":"PLplan!AV126","v":0},{"$f":"PLplan!AW126","v":0},{"$f":"PLplan!AX126","v":0},{"$f":"PLplan!AY126","v":0},{"$f":"PLplan!AZ126","v":0},{"$f":"PLplan!BA126","v":0},{"$f":"PLplan!BB126","v":0},{"$f":"PLplan!BC126","v":0},{"$f":"PLplan!BD126","v":0},{"$f":"PLplan!BE126","v":0},{"$f":"PLplan!BF126","v":0},{"$f":"PLplan!BG126","v":0},{"$f":"PLplan!BH126","v":0},{"$f":"PLplan!BI126","v":0},{"$f":"PLplan!BJ126","v":0},{"$f":"PLplan!BK126","v":0},{"$f":"PLplan!BL126","v":0},{"$f":"PLplan!BM126","v":0},{"$f":"PLplan!BN126","v":0},{"$f":"PLplan!BO126","v":0},{"$f":"PLplan!BP126","v":0},{"$f":"PLplan!BQ126","v":0},{"$f":"PLplan!BR126","v":0},{"$f":"PLplan!BS126","v":0},{"$f":"PLplan!BT126","v":0},{"$f":"PLplan!BU126","v":0},{"$f":"PLplan!BV126","v":0},{"$f":"PLplan!BW126","v":0},{"$f":"PLplan!BX126","v":0},{"$f":"PLplan!BY126","v":0},{"$f":"PLplan!BZ126","v":0},{"$f":"PLplan!CA126","v":0},{"$f":"PLplan!CB126","v":0},{"$f":"PLplan!CC126","v":0},{"$f":"PLplan!CD126","v":0},{"$f":"PLplan!CE126","v":0},{"$f":"PLplan!CF126","v":0},{"$f":"PLplan!CG126","v":0},{"$f":"PLplan!CH126","v":0},{"$f":"PLplan!CI126","v":0},{"$f":"PLplan!CJ126","v":0},{"$f":"PLplan!CK126","v":0},{"$f":"PLplan!CL126","v":0},{"$f":"PLplan!CM126","v":0},{"$f":"PLplan!CN126","v":0},{"$f":"PLplan!CO126","v":0},{"$f":"PLplan!CP126","v":0},{"$f":"PLplan!CQ126","v":0},{"$f":"PLplan!CR126","v":0},{"$f":"PLplan!CS126","v":0},{"$f":"PLplan!CT126","v":0},{"$f":"PLplan!CU126","v":0}]
[{"$f":"ROW()","v":127},null,null,null,null,null,null,{"$f":"H125","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L127)=0,$L127=0,$L127=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L127)))","v":"транспортный налог"},null,null,{"$f":"L126+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"PLplan!X127","v":0},{"$f":"PLfact!X127","v":0},"",null,null,{"$f":"PLplan!AA127","v":0},{"$f":"PLfact!AA127","v":0},"",{"$f":"PLplan!AB127","v":0},{"$f":"PLfact!AB127","v":0},"",{"$f":"PLplan!AC127","v":0},{"$f":"PLfact!AC127","v":0},"",{"$f":"PLplan!AD127","v":0},{"$f":"PLfact!AD127","v":0},"",{"$f":"PLplan!AE127","v":0},{"$f":"PLfact!AE127","v":0},"",{"$f":"PLplan!AF127","v":0},{"$f":"PLfact!AF127","v":0},"",{"$f":"PLplan!AG127","v":0},{"$f":"PLfact!AG127","v":0},"",{"$f":"PLplan!AH127","v":0},{"$f":"PLfact!AH127","v":0},"",{"$f":"PLplan!AI127","v":0},{"$f":"PLfact!AI127","v":0},"",{"$f":"PLplan!AJ127","v":0},{"$f":"PLfact!AJ127","v":0},"",{"$f":"PLplan!AK127","v":0},{"$f":"PLfact!AK127","v":0},"",{"$f":"PLplan!AL127","v":0},{"$f":"PLfact!AL127","v":0},"",{"$f":"PLplan!AM127","v":0},{"$f":"PLfact!AM127","v":0},"",{"$f":"PLplan!AN127","v":0},{"$f":"PLfact!AN127","v":0},"",{"$f":"PLplan!AO127","v":0},{"$f":"PLfact!AO127","v":0},"",{"$f":"PLplan!AP127","v":0},{"$f":"PLplan!AQ127","v":0},{"$f":"PLplan!AR127","v":0},{"$f":"PLplan!AS127","v":0},{"$f":"PLplan!AT127","v":0},{"$f":"PLplan!AU127","v":0},{"$f":"PLplan!AV127","v":0},{"$f":"PLplan!AW127","v":0},{"$f":"PLplan!AX127","v":0},{"$f":"PLplan!AY127","v":0},{"$f":"PLplan!AZ127","v":0},{"$f":"PLplan!BA127","v":0},{"$f":"PLplan!BB127","v":0},{"$f":"PLplan!BC127","v":0},{"$f":"PLplan!BD127","v":0},{"$f":"PLplan!BE127","v":0},{"$f":"PLplan!BF127","v":0},{"$f":"PLplan!BG127","v":0},{"$f":"PLplan!BH127","v":0},{"$f":"PLplan!BI127","v":0},{"$f":"PLplan!BJ127","v":0},{"$f":"PLplan!BK127","v":0},{"$f":"PLplan!BL127","v":0},{"$f":"PLplan!BM127","v":0},{"$f":"PLplan!BN127","v":0},{"$f":"PLplan!BO127","v":0},{"$f":"PLplan!BP127","v":0},{"$f":"PLplan!BQ127","v":0},{"$f":"PLplan!BR127","v":0},{"$f":"PLplan!BS127","v":0},{"$f":"PLplan!BT127","v":0},{"$f":"PLplan!BU127","v":0},{"$f":"PLplan!BV127","v":0},{"$f":"PLplan!BW127","v":0},{"$f":"PLplan!BX127","v":0},{"$f":"PLplan!BY127","v":0},{"$f":"PLplan!BZ127","v":0},{"$f":"PLplan!CA127","v":0},{"$f":"PLplan!CB127","v":0},{"$f":"PLplan!CC127","v":0},{"$f":"PLplan!CD127","v":0},{"$f":"PLplan!CE127","v":0},{"$f":"PLplan!CF127","v":0},{"$f":"PLplan!CG127","v":0},{"$f":"PLplan!CH127","v":0},{"$f":"PLplan!CI127","v":0},{"$f":"PLplan!CJ127","v":0},{"$f":"PLplan!CK127","v":0},{"$f":"PLplan!CL127","v":0},{"$f":"PLplan!CM127","v":0},{"$f":"PLplan!CN127","v":0},{"$f":"PLplan!CO127","v":0},{"$f":"PLplan!CP127","v":0},{"$f":"PLplan!CQ127","v":0},{"$f":"PLplan!CR127","v":0},{"$f":"PLplan!CS127","v":0},{"$f":"PLplan!CT127","v":0},{"$f":"PLplan!CU127","v":0}]
[{"$f":"ROW()","v":128},null,null,null,null,null,null,{"$f":"H125","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L128)=0,$L128=0,$L128=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L128)))","v":"налог на имущество организаций"},null,null,{"$f":"L127+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"PLplan!X128","v":0},{"$f":"PLfact!X128","v":0},"",null,null,{"$f":"PLplan!AA128","v":0},{"$f":"PLfact!AA128","v":0},"",{"$f":"PLplan!AB128","v":0},{"$f":"PLfact!AB128","v":0},"",{"$f":"PLplan!AC128","v":0},{"$f":"PLfact!AC128","v":0},"",{"$f":"PLplan!AD128","v":0},{"$f":"PLfact!AD128","v":0},"",{"$f":"PLplan!AE128","v":0},{"$f":"PLfact!AE128","v":0},"",{"$f":"PLplan!AF128","v":0},{"$f":"PLfact!AF128","v":0},"",{"$f":"PLplan!AG128","v":0},{"$f":"PLfact!AG128","v":0},"",{"$f":"PLplan!AH128","v":0},{"$f":"PLfact!AH128","v":0},"",{"$f":"PLplan!AI128","v":0},{"$f":"PLfact!AI128","v":0},"",{"$f":"PLplan!AJ128","v":0},{"$f":"PLfact!AJ128","v":0},"",{"$f":"PLplan!AK128","v":0},{"$f":"PLfact!AK128","v":0},"",{"$f":"PLplan!AL128","v":0},{"$f":"PLfact!AL128","v":0},"",{"$f":"PLplan!AM128","v":0},{"$f":"PLfact!AM128","v":0},"",{"$f":"PLplan!AN128","v":0},{"$f":"PLfact!AN128","v":0},"",{"$f":"PLplan!AO128","v":0},{"$f":"PLfact!AO128","v":0},"",{"$f":"PLplan!AP128","v":0},{"$f":"PLplan!AQ128","v":0},{"$f":"PLplan!AR128","v":0},{"$f":"PLplan!AS128","v":0},{"$f":"PLplan!AT128","v":0},{"$f":"PLplan!AU128","v":0},{"$f":"PLplan!AV128","v":0},{"$f":"PLplan!AW128","v":0},{"$f":"PLplan!AX128","v":0},{"$f":"PLplan!AY128","v":0},{"$f":"PLplan!AZ128","v":0},{"$f":"PLplan!BA128","v":0},{"$f":"PLplan!BB128","v":0},{"$f":"PLplan!BC128","v":0},{"$f":"PLplan!BD128","v":0},{"$f":"PLplan!BE128","v":0},{"$f":"PLplan!BF128","v":0},{"$f":"PLplan!BG128","v":0},{"$f":"PLplan!BH128","v":0},{"$f":"PLplan!BI128","v":0},{"$f":"PLplan!BJ128","v":0},{"$f":"PLplan!BK128","v":0},{"$f":"PLplan!BL128","v":0},{"$f":"PLplan!BM128","v":0},{"$f":"PLplan!BN128","v":0},{"$f":"PLplan!BO128","v":0},{"$f":"PLplan!BP128","v":0},{"$f":"PLplan!BQ128","v":0},{"$f":"PLplan!BR128","v":0},{"$f":"PLplan!BS128","v":0},{"$f":"PLplan!BT128","v":0},{"$f":"PLplan!BU128","v":0},{"$f":"PLplan!BV128","v":0},{"$f":"PLplan!BW128","v":0},{"$f":"PLplan!BX128","v":0},{"$f":"PLplan!BY128","v":0},{"$f":"PLplan!BZ128","v":0},{"$f":"PLplan!CA128","v":0},{"$f":"PLplan!CB128","v":0},{"$f":"PLplan!CC128","v":0},{"$f":"PLplan!CD128","v":0},{"$f":"PLplan!CE128","v":0},{"$f":"PLplan!CF128","v":0},{"$f":"PLplan!CG128","v":0},{"$f":"PLplan!CH128","v":0},{"$f":"PLplan!CI128","v":0},{"$f":"PLplan!CJ128","v":0},{"$f":"PLplan!CK128","v":0},{"$f":"PLplan!CL128","v":0},{"$f":"PLplan!CM128","v":0},{"$f":"PLplan!CN128","v":0},{"$f":"PLplan!CO128","v":0},{"$f":"PLplan!CP128","v":0},{"$f":"PLplan!CQ128","v":0},{"$f":"PLplan!CR128","v":0},{"$f":"PLplan!CS128","v":0},{"$f":"PLplan!CT128","v":0},{"$f":"PLplan!CU128","v":0}]
[{"$f":"ROW()","v":129},null,null,null,null,null,null,null,null,null,null,"пустая строка",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PLplan!X129","v":0},{"$f":"PLfact!X129","v":0},"",null,null,{"$f":"PLplan!AA129","v":0},{"$f":"PLfact!AA129","v":0},"",{"$f":"PLplan!AB129","v":0},{"$f":"PLfact!AB129","v":0},"",{"$f":"PLplan!AC129","v":0},{"$f":"PLfact!AC129","v":0},"",{"$f":"PLplan!AD129","v":0},{"$f":"PLfact!AD129","v":0},"",{"$f":"PLplan!AE129","v":0},{"$f":"PLfact!AE129","v":0},"",{"$f":"PLplan!AF129","v":0},{"$f":"PLfact!AF129","v":0},"",{"$f":"PLplan!AG129","v":0},{"$f":"PLfact!AG129","v":0},"",{"$f":"PLplan!AH129","v":0},{"$f":"PLfact!AH129","v":0},"",{"$f":"PLplan!AI129","v":0},{"$f":"PLfact!AI129","v":0},"",{"$f":"PLplan!AJ129","v":0},{"$f":"PLfact!AJ129","v":0},"",{"$f":"PLplan!AK129","v":0},{"$f":"PLfact!AK129","v":0},"",{"$f":"PLplan!AL129","v":0},{"$f":"PLfact!AL129","v":0},"",{"$f":"PLplan!AM129","v":0},{"$f":"PLfact!AM129","v":0},"",{"$f":"PLplan!AN129","v":0},{"$f":"PLfact!AN129","v":0},"",{"$f":"PLplan!AO129","v":0},{"$f":"PLfact!AO129","v":0},"",{"$f":"PLplan!AP129","v":0},{"$f":"PLplan!AQ129","v":0},{"$f":"PLplan!AR129","v":0},{"$f":"PLplan!AS129","v":0},{"$f":"PLplan!AT129","v":0},{"$f":"PLplan!AU129","v":0},{"$f":"PLplan!AV129","v":0},{"$f":"PLplan!AW129","v":0},{"$f":"PLplan!AX129","v":0},{"$f":"PLplan!AY129","v":0},{"$f":"PLplan!AZ129","v":0},{"$f":"PLplan!BA129","v":0},{"$f":"PLplan!BB129","v":0},{"$f":"PLplan!BC129","v":0},{"$f":"PLplan!BD129","v":0},{"$f":"PLplan!BE129","v":0},{"$f":"PLplan!BF129","v":0},{"$f":"PLplan!BG129","v":0},{"$f":"PLplan!BH129","v":0},{"$f":"PLplan!BI129","v":0},{"$f":"PLplan!BJ129","v":0},{"$f":"PLplan!BK129","v":0},{"$f":"PLplan!BL129","v":0},{"$f":"PLplan!BM129","v":0},{"$f":"PLplan!BN129","v":0},{"$f":"PLplan!BO129","v":0},{"$f":"PLplan!BP129","v":0},{"$f":"PLplan!BQ129","v":0},{"$f":"PLplan!BR129","v":0},{"$f":"PLplan!BS129","v":0},{"$f":"PLplan!BT129","v":0},{"$f":"PLplan!BU129","v":0},{"$f":"PLplan!BV129","v":0},{"$f":"PLplan!BW129","v":0},{"$f":"PLplan!BX129","v":0},{"$f":"PLplan!BY129","v":0},{"$f":"PLplan!BZ129","v":0},{"$f":"PLplan!CA129","v":0},{"$f":"PLplan!CB129","v":0},{"$f":"PLplan!CC129","v":0},{"$f":"PLplan!CD129","v":0},{"$f":"PLplan!CE129","v":0},{"$f":"PLplan!CF129","v":0},{"$f":"PLplan!CG129","v":0},{"$f":"PLplan!CH129","v":0},{"$f":"PLplan!CI129","v":0},{"$f":"PLplan!CJ129","v":0},{"$f":"PLplan!CK129","v":0},{"$f":"PLplan!CL129","v":0},{"$f":"PLplan!CM129","v":0},{"$f":"PLplan!CN129","v":0},{"$f":"PLplan!CO129","v":0},{"$f":"PLplan!CP129","v":0},{"$f":"PLplan!CQ129","v":0},{"$f":"PLplan!CR129","v":0},{"$f":"PLplan!CS129","v":0},{"$f":"PLplan!CT129","v":0},{"$f":"PLplan!CU129","v":0}]
[{"$f":"ROW()","v":131},null,null,null,null,null,null,{"$f":"Items!$BO$29","v":"EBIT"},null,null,null,null,{"$f":"Sales!$M$91","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X131-(X111-X113-X125))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"PLplan!X131","v":124722.22222222219},{"$f":"PLfact!X131","v":119861.11111111118},0.96102449888641506,null,null,{"$f":"PLplan!AA131","v":202500.00000000006},{"$f":"PLfact!AA131","v":182083.33333333331},0.89917695473250991,{"$f":"PLplan!AB131","v":-5555.5555555555557},{"$f":"PLfact!AB131","v":-4444.4444444444443},0.79999999999999993,{"$f":"PLplan!AC131","v":-5555.5555555555557},{"$f":"PLfact!AC131","v":-4444.4444444444443},0.79999999999999993,{"$f":"PLplan!AD131","v":-5555.5555555555557},{"$f":"PLfact!AD131","v":-4444.4444444444443},0.79999999999999993,{"$f":"PLplan!AE131","v":-5555.5555555555557},{"$f":"PLfact!AE131","v":-4444.4444444444443},0.79999999999999993,{"$f":"PLplan!AF131","v":-5555.5555555555557},{"$f":"PLfact!AF131","v":-4444.4444444444443},0.79999999999999993,{"$f":"PLplan!AG131","v":-5555.5555555555557},{"$f":"PLfact!AG131","v":-4444.4444444444443},0.79999999999999993,{"$f":"PLplan!AH131","v":-5555.5555555555557},{"$f":"PLfact!AH131","v":-4444.4444444444443},0.79999999999999993,{"$f":"PLplan!AI131","v":-5555.5555555555557},{"$f":"PLfact!AI131","v":-4444.4444444444443},0.79999999999999993,{"$f":"PLplan!AJ131","v":-5555.5555555555557},{"$f":"PLfact!AJ131","v":-4444.4444444444443},0.79999999999999993,{"$f":"PLplan!AK131","v":-5555.5555555555557},{"$f":"PLfact!AK131","v":-4444.4444444444443},0.79999999999999993,{"$f":"PLplan!AL131","v":-5555.5555555555557},{"$f":"PLfact!AL131","v":-4444.4444444444443},0.79999999999999993,{"$f":"PLplan!AM131","v":-5555.5555555555557},{"$f":"PLfact!AM131","v":-4444.4444444444443},0.79999999999999993,{"$f":"PLplan!AN131","v":-5555.5555555555557},{"$f":"PLfact!AN131","v":-4444.4444444444443},0.79999999999999993,{"$f":"PLplan!AO131","v":-5555.5555555555557},{"$f":"PLfact!AO131","v":-4444.4444444444443},0.79999999999999993,{"$f":"PLplan!AP131","v":0},{"$f":"PLplan!AQ131","v":0},{"$f":"PLplan!AR131","v":0},{"$f":"PLplan!AS131","v":0},{"$f":"PLplan!AT131","v":0},{"$f":"PLplan!AU131","v":0},{"$f":"PLplan!AV131","v":0},{"$f":"PLplan!AW131","v":0},{"$f":"PLplan!AX131","v":0},{"$f":"PLplan!AY131","v":0},{"$f":"PLplan!AZ131","v":0},{"$f":"PLplan!BA131","v":0},{"$f":"PLplan!BB131","v":0},{"$f":"PLplan!BC131","v":0},{"$f":"PLplan!BD131","v":0},{"$f":"PLplan!BE131","v":0},{"$f":"PLplan!BF131","v":0},{"$f":"PLplan!BG131","v":0},{"$f":"PLplan!BH131","v":0},{"$f":"PLplan!BI131","v":0},{"$f":"PLplan!BJ131","v":0},{"$f":"PLplan!BK131","v":0},{"$f":"PLplan!BL131","v":0},{"$f":"PLplan!BM131","v":0},{"$f":"PLplan!BN131","v":0},{"$f":"PLplan!BO131","v":0},{"$f":"PLplan!BP131","v":0},{"$f":"PLplan!BQ131","v":0},{"$f":"PLplan!BR131","v":0},{"$f":"PLplan!BS131","v":0},{"$f":"PLplan!BT131","v":0},{"$f":"PLplan!BU131","v":0},{"$f":"PLplan!BV131","v":0},{"$f":"PLplan!BW131","v":0},{"$f":"PLplan!BX131","v":0},{"$f":"PLplan!BY131","v":0},{"$f":"PLplan!BZ131","v":0},{"$f":"PLplan!CA131","v":0},{"$f":"PLplan!CB131","v":0},{"$f":"PLplan!CC131","v":0},{"$f":"PLplan!CD131","v":0},{"$f":"PLplan!CE131","v":0},{"$f":"PLplan!CF131","v":0},{"$f":"PLplan!CG131","v":0},{"$f":"PLplan!CH131","v":0},{"$f":"PLplan!CI131","v":0},{"$f":"PLplan!CJ131","v":0},{"$f":"PLplan!CK131","v":0},{"$f":"PLplan!CL131","v":0},{"$f":"PLplan!CM131","v":0},{"$f":"PLplan!CN131","v":0},{"$f":"PLplan!CO131","v":0},{"$f":"PLplan!CP131","v":0},{"$f":"PLplan!CQ131","v":0},{"$f":"PLplan!CR131","v":0},{"$f":"PLplan!CS131","v":0},{"$f":"PLplan!CT131","v":0},{"$f":"PLplan!CU131","v":0}]
[{"$f":"ROW()","v":132},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PLplan!X132","v":0},{"$f":"PLfact!X132","v":0},"",null,null,{"$f":"PLplan!AA132","v":0},{"$f":"PLfact!AA132","v":0},"",{"$f":"PLplan!AB132","v":0},{"$f":"PLfact!AB132","v":0},"",{"$f":"PLplan!AC132","v":0},{"$f":"PLfact!AC132","v":0},"",{"$f":"PLplan!AD132","v":0},{"$f":"PLfact!AD132","v":0},"",{"$f":"PLplan!AE132","v":0},{"$f":"PLfact!AE132","v":0},"",{"$f":"PLplan!AF132","v":0},{"$f":"PLfact!AF132","v":0},"",{"$f":"PLplan!AG132","v":0},{"$f":"PLfact!AG132","v":0},"",{"$f":"PLplan!AH132","v":0},{"$f":"PLfact!AH132","v":0},"",{"$f":"PLplan!AI132","v":0},{"$f":"PLfact!AI132","v":0},"",{"$f":"PLplan!AJ132","v":0},{"$f":"PLfact!AJ132","v":0},"",{"$f":"PLplan!AK132","v":0},{"$f":"PLfact!AK132","v":0},"",{"$f":"PLplan!AL132","v":0},{"$f":"PLfact!AL132","v":0},"",{"$f":"PLplan!AM132","v":0},{"$f":"PLfact!AM132","v":0},"",{"$f":"PLplan!AN132","v":0},{"$f":"PLfact!AN132","v":0},"",{"$f":"PLplan!AO132","v":0},{"$f":"PLfact!AO132","v":0},"",{"$f":"PLplan!AP132","v":0},{"$f":"PLplan!AQ132","v":0},{"$f":"PLplan!AR132","v":0},{"$f":"PLplan!AS132","v":0},{"$f":"PLplan!AT132","v":0},{"$f":"PLplan!AU132","v":0},{"$f":"PLplan!AV132","v":0},{"$f":"PLplan!AW132","v":0},{"$f":"PLplan!AX132","v":0},{"$f":"PLplan!AY132","v":0},{"$f":"PLplan!AZ132","v":0},{"$f":"PLplan!BA132","v":0},{"$f":"PLplan!BB132","v":0},{"$f":"PLplan!BC132","v":0},{"$f":"PLplan!BD132","v":0},{"$f":"PLplan!BE132","v":0},{"$f":"PLplan!BF132","v":0},{"$f":"PLplan!BG132","v":0},{"$f":"PLplan!BH132","v":0},{"$f":"PLplan!BI132","v":0},{"$f":"PLplan!BJ132","v":0},{"$f":"PLplan!BK132","v":0},{"$f":"PLplan!BL132","v":0},{"$f":"PLplan!BM132","v":0},{"$f":"PLplan!BN132","v":0},{"$f":"PLplan!BO132","v":0},{"$f":"PLplan!BP132","v":0},{"$f":"PLplan!BQ132","v":0},{"$f":"PLplan!BR132","v":0},{"$f":"PLplan!BS132","v":0},{"$f":"PLplan!BT132","v":0},{"$f":"PLplan!BU132","v":0},{"$f":"PLplan!BV132","v":0},{"$f":"PLplan!BW132","v":0},{"$f":"PLplan!BX132","v":0},{"$f":"PLplan!BY132","v":0},{"$f":"PLplan!BZ132","v":0},{"$f":"PLplan!CA132","v":0},{"$f":"PLplan!CB132","v":0},{"$f":"PLplan!CC132","v":0},{"$f":"PLplan!CD132","v":0},{"$f":"PLplan!CE132","v":0},{"$f":"PLplan!CF132","v":0},{"$f":"PLplan!CG132","v":0},{"$f":"PLplan!CH132","v":0},{"$f":"PLplan!CI132","v":0},{"$f":"PLplan!CJ132","v":0},{"$f":"PLplan!CK132","v":0},{"$f":"PLplan!CL132","v":0},{"$f":"PLplan!CM132","v":0},{"$f":"PLplan!CN132","v":0},{"$f":"PLplan!CO132","v":0},{"$f":"PLplan!CP132","v":0},{"$f":"PLplan!CQ132","v":0},{"$f":"PLplan!CR132","v":0},{"$f":"PLplan!CS132","v":0},{"$f":"PLplan!CT132","v":0},{"$f":"PLplan!CU132","v":0}]
[{"$f":"ROW()","v":133},null,null,null,null,null,null,{"$f":"Items!$BO$30","v":"Прочие доходы"},null,null,null,null,{"$f":"Prdction!$M$382","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"PLplan!X133","v":0},{"$f":"PLfact!X133","v":0},"",null,null,{"$f":"PLplan!AA133","v":0},{"$f":"PLfact!AA133","v":0},"",{"$f":"PLplan!AB133","v":0},{"$f":"PLfact!AB133","v":0},"",{"$f":"PLplan!AC133","v":0},{"$f":"PLfact!AC133","v":0},"",{"$f":"PLplan!AD133","v":0},{"$f":"PLfact!AD133","v":0},"",{"$f":"PLplan!AE133","v":0},{"$f":"PLfact!AE133","v":0},"",{"$f":"PLplan!AF133","v":0},{"$f":"PLfact!AF133","v":0},"",{"$f":"PLplan!AG133","v":0},{"$f":"PLfact!AG133","v":0},"",{"$f":"PLplan!AH133","v":0},{"$f":"PLfact!AH133","v":0},"",{"$f":"PLplan!AI133","v":0},{"$f":"PLfact!AI133","v":0},"",{"$f":"PLplan!AJ133","v":0},{"$f":"PLfact!AJ133","v":0},"",{"$f":"PLplan!AK133","v":0},{"$f":"PLfact!AK133","v":0},"",{"$f":"PLplan!AL133","v":0},{"$f":"PLfact!AL133","v":0},"",{"$f":"PLplan!AM133","v":0},{"$f":"PLfact!AM133","v":0},"",{"$f":"PLplan!AN133","v":0},{"$f":"PLfact!AN133","v":0},"",{"$f":"PLplan!AO133","v":0},{"$f":"PLfact!AO133","v":0},"",{"$f":"PLplan!AP133","v":0},{"$f":"PLplan!AQ133","v":0},{"$f":"PLplan!AR133","v":0},{"$f":"PLplan!AS133","v":0},{"$f":"PLplan!AT133","v":0},{"$f":"PLplan!AU133","v":0},{"$f":"PLplan!AV133","v":0},{"$f":"PLplan!AW133","v":0},{"$f":"PLplan!AX133","v":0},{"$f":"PLplan!AY133","v":0},{"$f":"PLplan!AZ133","v":0},{"$f":"PLplan!BA133","v":0},{"$f":"PLplan!BB133","v":0},{"$f":"PLplan!BC133","v":0},{"$f":"PLplan!BD133","v":0},{"$f":"PLplan!BE133","v":0},{"$f":"PLplan!BF133","v":0},{"$f":"PLplan!BG133","v":0},{"$f":"PLplan!BH133","v":0},{"$f":"PLplan!BI133","v":0},{"$f":"PLplan!BJ133","v":0},{"$f":"PLplan!BK133","v":0},{"$f":"PLplan!BL133","v":0},{"$f":"PLplan!BM133","v":0},{"$f":"PLplan!BN133","v":0},{"$f":"PLplan!BO133","v":0},{"$f":"PLplan!BP133","v":0},{"$f":"PLplan!BQ133","v":0},{"$f":"PLplan!BR133","v":0},{"$f":"PLplan!BS133","v":0},{"$f":"PLplan!BT133","v":0},{"$f":"PLplan!BU133","v":0},{"$f":"PLplan!BV133","v":0},{"$f":"PLplan!BW133","v":0},{"$f":"PLplan!BX133","v":0},{"$f":"PLplan!BY133","v":0},{"$f":"PLplan!BZ133","v":0},{"$f":"PLplan!CA133","v":0},{"$f":"PLplan!CB133","v":0},{"$f":"PLplan!CC133","v":0},{"$f":"PLplan!CD133","v":0},{"$f":"PLplan!CE133","v":0},{"$f":"PLplan!CF133","v":0},{"$f":"PLplan!CG133","v":0},{"$f":"PLplan!CH133","v":0},{"$f":"PLplan!CI133","v":0},{"$f":"PLplan!CJ133","v":0},{"$f":"PLplan!CK133","v":0},{"$f":"PLplan!CL133","v":0},{"$f":"PLplan!CM133","v":0},{"$f":"PLplan!CN133","v":0},{"$f":"PLplan!CO133","v":0},{"$f":"PLplan!CP133","v":0},{"$f":"PLplan!CQ133","v":0},{"$f":"PLplan!CR133","v":0},{"$f":"PLplan!CS133","v":0},{"$f":"PLplan!CT133","v":0},{"$f":"PLplan!CU133","v":0}]
[{"$f":"ROW()","v":134},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PLplan!X134","v":0},{"$f":"PLfact!X134","v":0},"",null,null,{"$f":"PLplan!AA134","v":0},{"$f":"PLfact!AA134","v":0},"",{"$f":"PLplan!AB134","v":0},{"$f":"PLfact!AB134","v":0},"",{"$f":"PLplan!AC134","v":0},{"$f":"PLfact!AC134","v":0},"",{"$f":"PLplan!AD134","v":0},{"$f":"PLfact!AD134","v":0},"",{"$f":"PLplan!AE134","v":0},{"$f":"PLfact!AE134","v":0},"",{"$f":"PLplan!AF134","v":0},{"$f":"PLfact!AF134","v":0},"",{"$f":"PLplan!AG134","v":0},{"$f":"PLfact!AG134","v":0},"",{"$f":"PLplan!AH134","v":0},{"$f":"PLfact!AH134","v":0},"",{"$f":"PLplan!AI134","v":0},{"$f":"PLfact!AI134","v":0},"",{"$f":"PLplan!AJ134","v":0},{"$f":"PLfact!AJ134","v":0},"",{"$f":"PLplan!AK134","v":0},{"$f":"PLfact!AK134","v":0},"",{"$f":"PLplan!AL134","v":0},{"$f":"PLfact!AL134","v":0},"",{"$f":"PLplan!AM134","v":0},{"$f":"PLfact!AM134","v":0},"",{"$f":"PLplan!AN134","v":0},{"$f":"PLfact!AN134","v":0},"",{"$f":"PLplan!AO134","v":0},{"$f":"PLfact!AO134","v":0},"",{"$f":"PLplan!AP134","v":0},{"$f":"PLplan!AQ134","v":0},{"$f":"PLplan!AR134","v":0},{"$f":"PLplan!AS134","v":0},{"$f":"PLplan!AT134","v":0},{"$f":"PLplan!AU134","v":0},{"$f":"PLplan!AV134","v":0},{"$f":"PLplan!AW134","v":0},{"$f":"PLplan!AX134","v":0},{"$f":"PLplan!AY134","v":0},{"$f":"PLplan!AZ134","v":0},{"$f":"PLplan!BA134","v":0},{"$f":"PLplan!BB134","v":0},{"$f":"PLplan!BC134","v":0},{"$f":"PLplan!BD134","v":0},{"$f":"PLplan!BE134","v":0},{"$f":"PLplan!BF134","v":0},{"$f":"PLplan!BG134","v":0},{"$f":"PLplan!BH134","v":0},{"$f":"PLplan!BI134","v":0},{"$f":"PLplan!BJ134","v":0},{"$f":"PLplan!BK134","v":0},{"$f":"PLplan!BL134","v":0},{"$f":"PLplan!BM134","v":0},{"$f":"PLplan!BN134","v":0},{"$f":"PLplan!BO134","v":0},{"$f":"PLplan!BP134","v":0},{"$f":"PLplan!BQ134","v":0},{"$f":"PLplan!BR134","v":0},{"$f":"PLplan!BS134","v":0},{"$f":"PLplan!BT134","v":0},{"$f":"PLplan!BU134","v":0},{"$f":"PLplan!BV134","v":0},{"$f":"PLplan!BW134","v":0},{"$f":"PLplan!BX134","v":0},{"$f":"PLplan!BY134","v":0},{"$f":"PLplan!BZ134","v":0},{"$f":"PLplan!CA134","v":0},{"$f":"PLplan!CB134","v":0},{"$f":"PLplan!CC134","v":0},{"$f":"PLplan!CD134","v":0},{"$f":"PLplan!CE134","v":0},{"$f":"PLplan!CF134","v":0},{"$f":"PLplan!CG134","v":0},{"$f":"PLplan!CH134","v":0},{"$f":"PLplan!CI134","v":0},{"$f":"PLplan!CJ134","v":0},{"$f":"PLplan!CK134","v":0},{"$f":"PLplan!CL134","v":0},{"$f":"PLplan!CM134","v":0},{"$f":"PLplan!CN134","v":0},{"$f":"PLplan!CO134","v":0},{"$f":"PLplan!CP134","v":0},{"$f":"PLplan!CQ134","v":0},{"$f":"PLplan!CR134","v":0},{"$f":"PLplan!CS134","v":0},{"$f":"PLplan!CT134","v":0},{"$f":"PLplan!CU134","v":0}]
[{"$f":"ROW()","v":135},null,null,null,null,null,null,{"$f":"Items!$BO$31","v":"Проценты начисленные"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"PLplan!X135","v":0},{"$f":"PLfact!X135","v":0},"",null,null,{"$f":"PLplan!AA135","v":0},{"$f":"PLfact!AA135","v":0},"",{"$f":"PLplan!AB135","v":0},{"$f":"PLfact!AB135","v":0},"",{"$f":"PLplan!AC135","v":0},{"$f":"PLfact!AC135","v":0},"",{"$f":"PLplan!AD135","v":0},{"$f":"PLfact!AD135","v":0},"",{"$f":"PLplan!AE135","v":0},{"$f":"PLfact!AE135","v":0},"",{"$f":"PLplan!AF135","v":0},{"$f":"PLfact!AF135","v":0},"",{"$f":"PLplan!AG135","v":0},{"$f":"PLfact!AG135","v":0},"",{"$f":"PLplan!AH135","v":0},{"$f":"PLfact!AH135","v":0},"",{"$f":"PLplan!AI135","v":0},{"$f":"PLfact!AI135","v":0},"",{"$f":"PLplan!AJ135","v":0},{"$f":"PLfact!AJ135","v":0},"",{"$f":"PLplan!AK135","v":0},{"$f":"PLfact!AK135","v":0},"",{"$f":"PLplan!AL135","v":0},{"$f":"PLfact!AL135","v":0},"",{"$f":"PLplan!AM135","v":0},{"$f":"PLfact!AM135","v":0},"",{"$f":"PLplan!AN135","v":0},{"$f":"PLfact!AN135","v":0},"",{"$f":"PLplan!AO135","v":0},{"$f":"PLfact!AO135","v":0},"",{"$f":"PLplan!AP135","v":0},{"$f":"PLplan!AQ135","v":0},{"$f":"PLplan!AR135","v":0},{"$f":"PLplan!AS135","v":0},{"$f":"PLplan!AT135","v":0},{"$f":"PLplan!AU135","v":0},{"$f":"PLplan!AV135","v":0},{"$f":"PLplan!AW135","v":0},{"$f":"PLplan!AX135","v":0},{"$f":"PLplan!AY135","v":0},{"$f":"PLplan!AZ135","v":0},{"$f":"PLplan!BA135","v":0},{"$f":"PLplan!BB135","v":0},{"$f":"PLplan!BC135","v":0},{"$f":"PLplan!BD135","v":0},{"$f":"PLplan!BE135","v":0},{"$f":"PLplan!BF135","v":0},{"$f":"PLplan!BG135","v":0},{"$f":"PLplan!BH135","v":0},{"$f":"PLplan!BI135","v":0},{"$f":"PLplan!BJ135","v":0},{"$f":"PLplan!BK135","v":0},{"$f":"PLplan!BL135","v":0},{"$f":"PLplan!BM135","v":0},{"$f":"PLplan!BN135","v":0},{"$f":"PLplan!BO135","v":0},{"$f":"PLplan!BP135","v":0},{"$f":"PLplan!BQ135","v":0},{"$f":"PLplan!BR135","v":0},{"$f":"PLplan!BS135","v":0},{"$f":"PLplan!BT135","v":0},{"$f":"PLplan!BU135","v":0},{"$f":"PLplan!BV135","v":0},{"$f":"PLplan!BW135","v":0},{"$f":"PLplan!BX135","v":0},{"$f":"PLplan!BY135","v":0},{"$f":"PLplan!BZ135","v":0},{"$f":"PLplan!CA135","v":0},{"$f":"PLplan!CB135","v":0},{"$f":"PLplan!CC135","v":0},{"$f":"PLplan!CD135","v":0},{"$f":"PLplan!CE135","v":0},{"$f":"PLplan!CF135","v":0},{"$f":"PLplan!CG135","v":0},{"$f":"PLplan!CH135","v":0},{"$f":"PLplan!CI135","v":0},{"$f":"PLplan!CJ135","v":0},{"$f":"PLplan!CK135","v":0},{"$f":"PLplan!CL135","v":0},{"$f":"PLplan!CM135","v":0},{"$f":"PLplan!CN135","v":0},{"$f":"PLplan!CO135","v":0},{"$f":"PLplan!CP135","v":0},{"$f":"PLplan!CQ135","v":0},{"$f":"PLplan!CR135","v":0},{"$f":"PLplan!CS135","v":0},{"$f":"PLplan!CT135","v":0},{"$f":"PLplan!CU135","v":0}]
[{"$f":"ROW()","v":136},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PLplan!X136","v":0},{"$f":"PLfact!X136","v":0},"",null,null,{"$f":"PLplan!AA136","v":0},{"$f":"PLfact!AA136","v":0},"",{"$f":"PLplan!AB136","v":0},{"$f":"PLfact!AB136","v":0},"",{"$f":"PLplan!AC136","v":0},{"$f":"PLfact!AC136","v":0},"",{"$f":"PLplan!AD136","v":0},{"$f":"PLfact!AD136","v":0},"",{"$f":"PLplan!AE136","v":0},{"$f":"PLfact!AE136","v":0},"",{"$f":"PLplan!AF136","v":0},{"$f":"PLfact!AF136","v":0},"",{"$f":"PLplan!AG136","v":0},{"$f":"PLfact!AG136","v":0},"",{"$f":"PLplan!AH136","v":0},{"$f":"PLfact!AH136","v":0},"",{"$f":"PLplan!AI136","v":0},{"$f":"PLfact!AI136","v":0},"",{"$f":"PLplan!AJ136","v":0},{"$f":"PLfact!AJ136","v":0},"",{"$f":"PLplan!AK136","v":0},{"$f":"PLfact!AK136","v":0},"",{"$f":"PLplan!AL136","v":0},{"$f":"PLfact!AL136","v":0},"",{"$f":"PLplan!AM136","v":0},{"$f":"PLfact!AM136","v":0},"",{"$f":"PLplan!AN136","v":0},{"$f":"PLfact!AN136","v":0},"",{"$f":"PLplan!AO136","v":0},{"$f":"PLfact!AO136","v":0},"",{"$f":"PLplan!AP136","v":0},{"$f":"PLplan!AQ136","v":0},{"$f":"PLplan!AR136","v":0},{"$f":"PLplan!AS136","v":0},{"$f":"PLplan!AT136","v":0},{"$f":"PLplan!AU136","v":0},{"$f":"PLplan!AV136","v":0},{"$f":"PLplan!AW136","v":0},{"$f":"PLplan!AX136","v":0},{"$f":"PLplan!AY136","v":0},{"$f":"PLplan!AZ136","v":0},{"$f":"PLplan!BA136","v":0},{"$f":"PLplan!BB136","v":0},{"$f":"PLplan!BC136","v":0},{"$f":"PLplan!BD136","v":0},{"$f":"PLplan!BE136","v":0},{"$f":"PLplan!BF136","v":0},{"$f":"PLplan!BG136","v":0},{"$f":"PLplan!BH136","v":0},{"$f":"PLplan!BI136","v":0},{"$f":"PLplan!BJ136","v":0},{"$f":"PLplan!BK136","v":0},{"$f":"PLplan!BL136","v":0},{"$f":"PLplan!BM136","v":0},{"$f":"PLplan!BN136","v":0},{"$f":"PLplan!BO136","v":0},{"$f":"PLplan!BP136","v":0},{"$f":"PLplan!BQ136","v":0},{"$f":"PLplan!BR136","v":0},{"$f":"PLplan!BS136","v":0},{"$f":"PLplan!BT136","v":0},{"$f":"PLplan!BU136","v":0},{"$f":"PLplan!BV136","v":0},{"$f":"PLplan!BW136","v":0},{"$f":"PLplan!BX136","v":0},{"$f":"PLplan!BY136","v":0},{"$f":"PLplan!BZ136","v":0},{"$f":"PLplan!CA136","v":0},{"$f":"PLplan!CB136","v":0},{"$f":"PLplan!CC136","v":0},{"$f":"PLplan!CD136","v":0},{"$f":"PLplan!CE136","v":0},{"$f":"PLplan!CF136","v":0},{"$f":"PLplan!CG136","v":0},{"$f":"PLplan!CH136","v":0},{"$f":"PLplan!CI136","v":0},{"$f":"PLplan!CJ136","v":0},{"$f":"PLplan!CK136","v":0},{"$f":"PLplan!CL136","v":0},{"$f":"PLplan!CM136","v":0},{"$f":"PLplan!CN136","v":0},{"$f":"PLplan!CO136","v":0},{"$f":"PLplan!CP136","v":0},{"$f":"PLplan!CQ136","v":0},{"$f":"PLplan!CR136","v":0},{"$f":"PLplan!CS136","v":0},{"$f":"PLplan!CT136","v":0},{"$f":"PLplan!CU136","v":0}]
[{"$f":"ROW()","v":137},null,null,null,null,null,null,{"$f":"Items!$BO$32","v":"Прибыль до налога на прибыль"},null,null,null,null,{"$f":"Sales!$M$91","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X137-($X131+$X133-$X135))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"PLplan!X137","v":124722.22222222219},{"$f":"PLfact!X137","v":119861.11111111118},0.96102449888641506,null,null,{"$f":"PLplan!AA137","v":202500.00000000006},{"$f":"PLfact!AA137","v":182083.33333333331},0.89917695473250991,{"$f":"PLplan!AB137","v":-5555.5555555555557},{"$f":"PLfact!AB137","v":-4444.4444444444443},0.79999999999999993,{"$f":"PLplan!AC137","v":-5555.5555555555557},{"$f":"PLfact!AC137","v":-4444.4444444444443},0.79999999999999993,{"$f":"PLplan!AD137","v":-5555.5555555555557},{"$f":"PLfact!AD137","v":-4444.4444444444443},0.79999999999999993,{"$f":"PLplan!AE137","v":-5555.5555555555557},{"$f":"PLfact!AE137","v":-4444.4444444444443},0.79999999999999993,{"$f":"PLplan!AF137","v":-5555.5555555555557},{"$f":"PLfact!AF137","v":-4444.4444444444443},0.79999999999999993,{"$f":"PLplan!AG137","v":-5555.5555555555557},{"$f":"PLfact!AG137","v":-4444.4444444444443},0.79999999999999993,{"$f":"PLplan!AH137","v":-5555.5555555555557},{"$f":"PLfact!AH137","v":-4444.4444444444443},0.79999999999999993,{"$f":"PLplan!AI137","v":-5555.5555555555557},{"$f":"PLfact!AI137","v":-4444.4444444444443},0.79999999999999993,{"$f":"PLplan!AJ137","v":-5555.5555555555557},{"$f":"PLfact!AJ137","v":-4444.4444444444443},0.79999999999999993,{"$f":"PLplan!AK137","v":-5555.5555555555557},{"$f":"PLfact!AK137","v":-4444.4444444444443},0.79999999999999993,{"$f":"PLplan!AL137","v":-5555.5555555555557},{"$f":"PLfact!AL137","v":-4444.4444444444443},0.79999999999999993,{"$f":"PLplan!AM137","v":-5555.5555555555557},{"$f":"PLfact!AM137","v":-4444.4444444444443},0.79999999999999993,{"$f":"PLplan!AN137","v":-5555.5555555555557},{"$f":"PLfact!AN137","v":-4444.4444444444443},0.79999999999999993,{"$f":"PLplan!AO137","v":-5555.5555555555557},{"$f":"PLfact!AO137","v":-4444.4444444444443},0.79999999999999993,{"$f":"PLplan!AP137","v":0},{"$f":"PLplan!AQ137","v":0},{"$f":"PLplan!AR137","v":0},{"$f":"PLplan!AS137","v":0},{"$f":"PLplan!AT137","v":0},{"$f":"PLplan!AU137","v":0},{"$f":"PLplan!AV137","v":0},{"$f":"PLplan!AW137","v":0},{"$f":"PLplan!AX137","v":0},{"$f":"PLplan!AY137","v":0},{"$f":"PLplan!AZ137","v":0},{"$f":"PLplan!BA137","v":0},{"$f":"PLplan!BB137","v":0},{"$f":"PLplan!BC137","v":0},{"$f":"PLplan!BD137","v":0},{"$f":"PLplan!BE137","v":0},{"$f":"PLplan!BF137","v":0},{"$f":"PLplan!BG137","v":0},{"$f":"PLplan!BH137","v":0},{"$f":"PLplan!BI137","v":0},{"$f":"PLplan!BJ137","v":0},{"$f":"PLplan!BK137","v":0},{"$f":"PLplan!BL137","v":0},{"$f":"PLplan!BM137","v":0},{"$f":"PLplan!BN137","v":0},{"$f":"PLplan!BO137","v":0},{"$f":"PLplan!BP137","v":0},{"$f":"PLplan!BQ137","v":0},{"$f":"PLplan!BR137","v":0},{"$f":"PLplan!BS137","v":0},{"$f":"PLplan!BT137","v":0},{"$f":"PLplan!BU137","v":0},{"$f":"PLplan!BV137","v":0},{"$f":"PLplan!BW137","v":0},{"$f":"PLplan!BX137","v":0},{"$f":"PLplan!BY137","v":0},{"$f":"PLplan!BZ137","v":0},{"$f":"PLplan!CA137","v":0},{"$f":"PLplan!CB137","v":0},{"$f":"PLplan!CC137","v":0},{"$f":"PLplan!CD137","v":0},{"$f":"PLplan!CE137","v":0},{"$f":"PLplan!CF137","v":0},{"$f":"PLplan!CG137","v":0},{"$f":"PLplan!CH137","v":0},{"$f":"PLplan!CI137","v":0},{"$f":"PLplan!CJ137","v":0},{"$f":"PLplan!CK137","v":0},{"$f":"PLplan!CL137","v":0},{"$f":"PLplan!CM137","v":0},{"$f":"PLplan!CN137","v":0},{"$f":"PLplan!CO137","v":0},{"$f":"PLplan!CP137","v":0},{"$f":"PLplan!CQ137","v":0},{"$f":"PLplan!CR137","v":0},{"$f":"PLplan!CS137","v":0},{"$f":"PLplan!CT137","v":0},{"$f":"PLplan!CU137","v":0}]
[{"$f":"ROW()","v":138},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PLplan!X138","v":0},{"$f":"PLfact!X138","v":0},"",null,null,{"$f":"PLplan!AA138","v":0},{"$f":"PLfact!AA138","v":0},"",{"$f":"PLplan!AB138","v":0},{"$f":"PLfact!AB138","v":0},"",{"$f":"PLplan!AC138","v":0},{"$f":"PLfact!AC138","v":0},"",{"$f":"PLplan!AD138","v":0},{"$f":"PLfact!AD138","v":0},"",{"$f":"PLplan!AE138","v":0},{"$f":"PLfact!AE138","v":0},"",{"$f":"PLplan!AF138","v":0},{"$f":"PLfact!AF138","v":0},"",{"$f":"PLplan!AG138","v":0},{"$f":"PLfact!AG138","v":0},"",{"$f":"PLplan!AH138","v":0},{"$f":"PLfact!AH138","v":0},"",{"$f":"PLplan!AI138","v":0},{"$f":"PLfact!AI138","v":0},"",{"$f":"PLplan!AJ138","v":0},{"$f":"PLfact!AJ138","v":0},"",{"$f":"PLplan!AK138","v":0},{"$f":"PLfact!AK138","v":0},"",{"$f":"PLplan!AL138","v":0},{"$f":"PLfact!AL138","v":0},"",{"$f":"PLplan!AM138","v":0},{"$f":"PLfact!AM138","v":0},"",{"$f":"PLplan!AN138","v":0},{"$f":"PLfact!AN138","v":0},"",{"$f":"PLplan!AO138","v":0},{"$f":"PLfact!AO138","v":0},"",{"$f":"PLplan!AP138","v":0},{"$f":"PLplan!AQ138","v":0},{"$f":"PLplan!AR138","v":0},{"$f":"PLplan!AS138","v":0},{"$f":"PLplan!AT138","v":0},{"$f":"PLplan!AU138","v":0},{"$f":"PLplan!AV138","v":0},{"$f":"PLplan!AW138","v":0},{"$f":"PLplan!AX138","v":0},{"$f":"PLplan!AY138","v":0},{"$f":"PLplan!AZ138","v":0},{"$f":"PLplan!BA138","v":0},{"$f":"PLplan!BB138","v":0},{"$f":"PLplan!BC138","v":0},{"$f":"PLplan!BD138","v":0},{"$f":"PLplan!BE138","v":0},{"$f":"PLplan!BF138","v":0},{"$f":"PLplan!BG138","v":0},{"$f":"PLplan!BH138","v":0},{"$f":"PLplan!BI138","v":0},{"$f":"PLplan!BJ138","v":0},{"$f":"PLplan!BK138","v":0},{"$f":"PLplan!BL138","v":0},{"$f":"PLplan!BM138","v":0},{"$f":"PLplan!BN138","v":0},{"$f":"PLplan!BO138","v":0},{"$f":"PLplan!BP138","v":0},{"$f":"PLplan!BQ138","v":0},{"$f":"PLplan!BR138","v":0},{"$f":"PLplan!BS138","v":0},{"$f":"PLplan!BT138","v":0},{"$f":"PLplan!BU138","v":0},{"$f":"PLplan!BV138","v":0},{"$f":"PLplan!BW138","v":0},{"$f":"PLplan!BX138","v":0},{"$f":"PLplan!BY138","v":0},{"$f":"PLplan!BZ138","v":0},{"$f":"PLplan!CA138","v":0},{"$f":"PLplan!CB138","v":0},{"$f":"PLplan!CC138","v":0},{"$f":"PLplan!CD138","v":0},{"$f":"PLplan!CE138","v":0},{"$f":"PLplan!CF138","v":0},{"$f":"PLplan!CG138","v":0},{"$f":"PLplan!CH138","v":0},{"$f":"PLplan!CI138","v":0},{"$f":"PLplan!CJ138","v":0},{"$f":"PLplan!CK138","v":0},{"$f":"PLplan!CL138","v":0},{"$f":"PLplan!CM138","v":0},{"$f":"PLplan!CN138","v":0},{"$f":"PLplan!CO138","v":0},{"$f":"PLplan!CP138","v":0},{"$f":"PLplan!CQ138","v":0},{"$f":"PLplan!CR138","v":0},{"$f":"PLplan!CS138","v":0},{"$f":"PLplan!CT138","v":0},{"$f":"PLplan!CU138","v":0}]
[{"$f":"ROW()","v":139},null,null,null,null,null,null,{"$f":"Items!$BO$33","v":"Налог на прибыль"},null,null,null,null,{"$f":"Prdction!$M$382","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"PLplan!X139","v":41055.555555555562},{"$f":"PLfact!X139","v":36861.111111111117},0.89783491204330179,null,null,{"$f":"PLplan!AA139","v":41055.555555555562},{"$f":"PLfact!AA139","v":36861.111111111117},0.89783491204330179,{"$f":"PLplan!AB139","v":0},{"$f":"PLfact!AB139","v":0},"",{"$f":"PLplan!AC139","v":0},{"$f":"PLfact!AC139","v":0},"",{"$f":"PLplan!AD139","v":0},{"$f":"PLfact!AD139","v":0},"",{"$f":"PLplan!AE139","v":0},{"$f":"PLfact!AE139","v":0},"",{"$f":"PLplan!AF139","v":0},{"$f":"PLfact!AF139","v":0},"",{"$f":"PLplan!AG139","v":0},{"$f":"PLfact!AG139","v":0},"",{"$f":"PLplan!AH139","v":0},{"$f":"PLfact!AH139","v":0},"",{"$f":"PLplan!AI139","v":0},{"$f":"PLfact!AI139","v":0},"",{"$f":"PLplan!AJ139","v":0},{"$f":"PLfact!AJ139","v":0},"",{"$f":"PLplan!AK139","v":0},{"$f":"PLfact!AK139","v":0},"",{"$f":"PLplan!AL139","v":0},{"$f":"PLfact!AL139","v":0},"",{"$f":"PLplan!AM139","v":0},{"$f":"PLfact!AM139","v":0},"",{"$f":"PLplan!AN139","v":0},{"$f":"PLfact!AN139","v":0},"",{"$f":"PLplan!AO139","v":0},{"$f":"PLfact!AO139","v":0},"",{"$f":"PLplan!AP139","v":0},{"$f":"PLplan!AQ139","v":0},{"$f":"PLplan!AR139","v":0},{"$f":"PLplan!AS139","v":0},{"$f":"PLplan!AT139","v":0},{"$f":"PLplan!AU139","v":0},{"$f":"PLplan!AV139","v":0},{"$f":"PLplan!AW139","v":0},{"$f":"PLplan!AX139","v":0},{"$f":"PLplan!AY139","v":0},{"$f":"PLplan!AZ139","v":0},{"$f":"PLplan!BA139","v":0},{"$f":"PLplan!BB139","v":0},{"$f":"PLplan!BC139","v":0},{"$f":"PLplan!BD139","v":0},{"$f":"PLplan!BE139","v":0},{"$f":"PLplan!BF139","v":0},{"$f":"PLplan!BG139","v":0},{"$f":"PLplan!BH139","v":0},{"$f":"PLplan!BI139","v":0},{"$f":"PLplan!BJ139","v":0},{"$f":"PLplan!BK139","v":0},{"$f":"PLplan!BL139","v":0},{"$f":"PLplan!BM139","v":0},{"$f":"PLplan!BN139","v":0},{"$f":"PLplan!BO139","v":0},{"$f":"PLplan!BP139","v":0},{"$f":"PLplan!BQ139","v":0},{"$f":"PLplan!BR139","v":0},{"$f":"PLplan!BS139","v":0},{"$f":"PLplan!BT139","v":0},{"$f":"PLplan!BU139","v":0},{"$f":"PLplan!BV139","v":0},{"$f":"PLplan!BW139","v":0},{"$f":"PLplan!BX139","v":0},{"$f":"PLplan!BY139","v":0},{"$f":"PLplan!BZ139","v":0},{"$f":"PLplan!CA139","v":0},{"$f":"PLplan!CB139","v":0},{"$f":"PLplan!CC139","v":0},{"$f":"PLplan!CD139","v":0},{"$f":"PLplan!CE139","v":0},{"$f":"PLplan!CF139","v":0},{"$f":"PLplan!CG139","v":0},{"$f":"PLplan!CH139","v":0},{"$f":"PLplan!CI139","v":0},{"$f":"PLplan!CJ139","v":0},{"$f":"PLplan!CK139","v":0},{"$f":"PLplan!CL139","v":0},{"$f":"PLplan!CM139","v":0},{"$f":"PLplan!CN139","v":0},{"$f":"PLplan!CO139","v":0},{"$f":"PLplan!CP139","v":0},{"$f":"PLplan!CQ139","v":0},{"$f":"PLplan!CR139","v":0},{"$f":"PLplan!CS139","v":0},{"$f":"PLplan!CT139","v":0},{"$f":"PLplan!CU139","v":0}]
[{"$f":"ROW()","v":140},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PLplan!X140","v":0},{"$f":"PLfact!X140","v":0},"",null,null,{"$f":"PLplan!AA140","v":0},{"$f":"PLfact!AA140","v":0},"",{"$f":"PLplan!AB140","v":0},{"$f":"PLfact!AB140","v":0},"",{"$f":"PLplan!AC140","v":0},{"$f":"PLfact!AC140","v":0},"",{"$f":"PLplan!AD140","v":0},{"$f":"PLfact!AD140","v":0},"",{"$f":"PLplan!AE140","v":0},{"$f":"PLfact!AE140","v":0},"",{"$f":"PLplan!AF140","v":0},{"$f":"PLfact!AF140","v":0},"",{"$f":"PLplan!AG140","v":0},{"$f":"PLfact!AG140","v":0},"",{"$f":"PLplan!AH140","v":0},{"$f":"PLfact!AH140","v":0},"",{"$f":"PLplan!AI140","v":0},{"$f":"PLfact!AI140","v":0},"",{"$f":"PLplan!AJ140","v":0},{"$f":"PLfact!AJ140","v":0},"",{"$f":"PLplan!AK140","v":0},{"$f":"PLfact!AK140","v":0},"",{"$f":"PLplan!AL140","v":0},{"$f":"PLfact!AL140","v":0},"",{"$f":"PLplan!AM140","v":0},{"$f":"PLfact!AM140","v":0},"",{"$f":"PLplan!AN140","v":0},{"$f":"PLfact!AN140","v":0},"",{"$f":"PLplan!AO140","v":0},{"$f":"PLfact!AO140","v":0},"",{"$f":"PLplan!AP140","v":0},{"$f":"PLplan!AQ140","v":0},{"$f":"PLplan!AR140","v":0},{"$f":"PLplan!AS140","v":0},{"$f":"PLplan!AT140","v":0},{"$f":"PLplan!AU140","v":0},{"$f":"PLplan!AV140","v":0},{"$f":"PLplan!AW140","v":0},{"$f":"PLplan!AX140","v":0},{"$f":"PLplan!AY140","v":0},{"$f":"PLplan!AZ140","v":0},{"$f":"PLplan!BA140","v":0},{"$f":"PLplan!BB140","v":0},{"$f":"PLplan!BC140","v":0},{"$f":"PLplan!BD140","v":0},{"$f":"PLplan!BE140","v":0},{"$f":"PLplan!BF140","v":0},{"$f":"PLplan!BG140","v":0},{"$f":"PLplan!BH140","v":0},{"$f":"PLplan!BI140","v":0},{"$f":"PLplan!BJ140","v":0},{"$f":"PLplan!BK140","v":0},{"$f":"PLplan!BL140","v":0},{"$f":"PLplan!BM140","v":0},{"$f":"PLplan!BN140","v":0},{"$f":"PLplan!BO140","v":0},{"$f":"PLplan!BP140","v":0},{"$f":"PLplan!BQ140","v":0},{"$f":"PLplan!BR140","v":0},{"$f":"PLplan!BS140","v":0},{"$f":"PLplan!BT140","v":0},{"$f":"PLplan!BU140","v":0},{"$f":"PLplan!BV140","v":0},{"$f":"PLplan!BW140","v":0},{"$f":"PLplan!BX140","v":0},{"$f":"PLplan!BY140","v":0},{"$f":"PLplan!BZ140","v":0},{"$f":"PLplan!CA140","v":0},{"$f":"PLplan!CB140","v":0},{"$f":"PLplan!CC140","v":0},{"$f":"PLplan!CD140","v":0},{"$f":"PLplan!CE140","v":0},{"$f":"PLplan!CF140","v":0},{"$f":"PLplan!CG140","v":0},{"$f":"PLplan!CH140","v":0},{"$f":"PLplan!CI140","v":0},{"$f":"PLplan!CJ140","v":0},{"$f":"PLplan!CK140","v":0},{"$f":"PLplan!CL140","v":0},{"$f":"PLplan!CM140","v":0},{"$f":"PLplan!CN140","v":0},{"$f":"PLplan!CO140","v":0},{"$f":"PLplan!CP140","v":0},{"$f":"PLplan!CQ140","v":0},{"$f":"PLplan!CR140","v":0},{"$f":"PLplan!CS140","v":0},{"$f":"PLplan!CT140","v":0},{"$f":"PLplan!CU140","v":0}]
[{"$f":"ROW()","v":141},null,null,null,null,null,null,{"$f":"Items!$BO$34","v":"Чистая прибыль"},null,null,null,null,{"$f":"Sales!$M$91","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X141-($X137-$X139))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"PLplan!X141","v":83666.666666666599},{"$f":"PLfact!X141","v":83000.000000000058},0.99203187250996161,null,null,{"$f":"PLplan!AA141","v":161444.44444444447},{"$f":"PLfact!AA141","v":145222.22222222219},0.89951823812801068,{"$f":"PLplan!AB141","v":-5555.5555555555557},{"$f":"PLfact!AB141","v":-4444.4444444444443},0.79999999999999993,{"$f":"PLplan!AC141","v":-5555.5555555555557},{"$f":"PLfact!AC141","v":-4444.4444444444443},0.79999999999999993,{"$f":"PLplan!AD141","v":-5555.5555555555557},{"$f":"PLfact!AD141","v":-4444.4444444444443},0.79999999999999993,{"$f":"PLplan!AE141","v":-5555.5555555555557},{"$f":"PLfact!AE141","v":-4444.4444444444443},0.79999999999999993,{"$f":"PLplan!AF141","v":-5555.5555555555557},{"$f":"PLfact!AF141","v":-4444.4444444444443},0.79999999999999993,{"$f":"PLplan!AG141","v":-5555.5555555555557},{"$f":"PLfact!AG141","v":-4444.4444444444443},0.79999999999999993,{"$f":"PLplan!AH141","v":-5555.5555555555557},{"$f":"PLfact!AH141","v":-4444.4444444444443},0.79999999999999993,{"$f":"PLplan!AI141","v":-5555.5555555555557},{"$f":"PLfact!AI141","v":-4444.4444444444443},0.79999999999999993,{"$f":"PLplan!AJ141","v":-5555.5555555555557},{"$f":"PLfact!AJ141","v":-4444.4444444444443},0.79999999999999993,{"$f":"PLplan!AK141","v":-5555.5555555555557},{"$f":"PLfact!AK141","v":-4444.4444444444443},0.79999999999999993,{"$f":"PLplan!AL141","v":-5555.5555555555557},{"$f":"PLfact!AL141","v":-4444.4444444444443},0.79999999999999993,{"$f":"PLplan!AM141","v":-5555.5555555555557},{"$f":"PLfact!AM141","v":-4444.4444444444443},0.79999999999999993,{"$f":"PLplan!AN141","v":-5555.5555555555557},{"$f":"PLfact!AN141","v":-4444.4444444444443},0.79999999999999993,{"$f":"PLplan!AO141","v":-5555.5555555555557},{"$f":"PLfact!AO141","v":-4444.4444444444443},0.79999999999999993,{"$f":"PLplan!AP141","v":0},{"$f":"PLplan!AQ141","v":0},{"$f":"PLplan!AR141","v":0},{"$f":"PLplan!AS141","v":0},{"$f":"PLplan!AT141","v":0},{"$f":"PLplan!AU141","v":0},{"$f":"PLplan!AV141","v":0},{"$f":"PLplan!AW141","v":0},{"$f":"PLplan!AX141","v":0},{"$f":"PLplan!AY141","v":0},{"$f":"PLplan!AZ141","v":0},{"$f":"PLplan!BA141","v":0},{"$f":"PLplan!BB141","v":0},{"$f":"PLplan!BC141","v":0},{"$f":"PLplan!BD141","v":0},{"$f":"PLplan!BE141","v":0},{"$f":"PLplan!BF141","v":0},{"$f":"PLplan!BG141","v":0},{"$f":"PLplan!BH141","v":0},{"$f":"PLplan!BI141","v":0},{"$f":"PLplan!BJ141","v":0},{"$f":"PLplan!BK141","v":0},{"$f":"PLplan!BL141","v":0},{"$f":"PLplan!BM141","v":0},{"$f":"PLplan!BN141","v":0},{"$f":"PLplan!BO141","v":0},{"$f":"PLplan!BP141","v":0},{"$f":"PLplan!BQ141","v":0},{"$f":"PLplan!BR141","v":0},{"$f":"PLplan!BS141","v":0},{"$f":"PLplan!BT141","v":0},{"$f":"PLplan!BU141","v":0},{"$f":"PLplan!BV141","v":0},{"$f":"PLplan!BW141","v":0},{"$f":"PLplan!BX141","v":0},{"$f":"PLplan!BY141","v":0},{"$f":"PLplan!BZ141","v":0},{"$f":"PLplan!CA141","v":0},{"$f":"PLplan!CB141","v":0},{"$f":"PLplan!CC141","v":0},{"$f":"PLplan!CD141","v":0},{"$f":"PLplan!CE141","v":0},{"$f":"PLplan!CF141","v":0},{"$f":"PLplan!CG141","v":0},{"$f":"PLplan!CH141","v":0},{"$f":"PLplan!CI141","v":0},{"$f":"PLplan!CJ141","v":0},{"$f":"PLplan!CK141","v":0},{"$f":"PLplan!CL141","v":0},{"$f":"PLplan!CM141","v":0},{"$f":"PLplan!CN141","v":0},{"$f":"PLplan!CO141","v":0},{"$f":"PLplan!CP141","v":0},{"$f":"PLplan!CQ141","v":0},{"$f":"PLplan!CR141","v":0},{"$f":"PLplan!CS141","v":0},{"$f":"PLplan!CT141","v":0},{"$f":"PLplan!CU141","v":0}]
[{"$f":"ROW()","v":142},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PLplan!X142","v":0},{"$f":"PLfact!X142","v":0},"",null,null,{"$f":"PLplan!AA142","v":0},{"$f":"PLfact!AA142","v":0},"",{"$f":"PLplan!AB142","v":0},{"$f":"PLfact!AB142","v":0},"",{"$f":"PLplan!AC142","v":0},{"$f":"PLfact!AC142","v":0},"",{"$f":"PLplan!AD142","v":0},{"$f":"PLfact!AD142","v":0},"",{"$f":"PLplan!AE142","v":0},{"$f":"PLfact!AE142","v":0},"",{"$f":"PLplan!AF142","v":0},{"$f":"PLfact!AF142","v":0},"",{"$f":"PLplan!AG142","v":0},{"$f":"PLfact!AG142","v":0},"",{"$f":"PLplan!AH142","v":0},{"$f":"PLfact!AH142","v":0},"",{"$f":"PLplan!AI142","v":0},{"$f":"PLfact!AI142","v":0},"",{"$f":"PLplan!AJ142","v":0},{"$f":"PLfact!AJ142","v":0},"",{"$f":"PLplan!AK142","v":0},{"$f":"PLfact!AK142","v":0},"",{"$f":"PLplan!AL142","v":0},{"$f":"PLfact!AL142","v":0},"",{"$f":"PLplan!AM142","v":0},{"$f":"PLfact!AM142","v":0},"",{"$f":"PLplan!AN142","v":0},{"$f":"PLfact!AN142","v":0},"",{"$f":"PLplan!AO142","v":0},{"$f":"PLfact!AO142","v":0},"",{"$f":"PLplan!AP142","v":0},{"$f":"PLplan!AQ142","v":0},{"$f":"PLplan!AR142","v":0},{"$f":"PLplan!AS142","v":0},{"$f":"PLplan!AT142","v":0},{"$f":"PLplan!AU142","v":0},{"$f":"PLplan!AV142","v":0},{"$f":"PLplan!AW142","v":0},{"$f":"PLplan!AX142","v":0},{"$f":"PLplan!AY142","v":0},{"$f":"PLplan!AZ142","v":0},{"$f":"PLplan!BA142","v":0},{"$f":"PLplan!BB142","v":0},{"$f":"PLplan!BC142","v":0},{"$f":"PLplan!BD142","v":0},{"$f":"PLplan!BE142","v":0},{"$f":"PLplan!BF142","v":0},{"$f":"PLplan!BG142","v":0},{"$f":"PLplan!BH142","v":0},{"$f":"PLplan!BI142","v":0},{"$f":"PLplan!BJ142","v":0},{"$f":"PLplan!BK142","v":0},{"$f":"PLplan!BL142","v":0},{"$f":"PLplan!BM142","v":0},{"$f":"PLplan!BN142","v":0},{"$f":"PLplan!BO142","v":0},{"$f":"PLplan!BP142","v":0},{"$f":"PLplan!BQ142","v":0},{"$f":"PLplan!BR142","v":0},{"$f":"PLplan!BS142","v":0},{"$f":"PLplan!BT142","v":0},{"$f":"PLplan!BU142","v":0},{"$f":"PLplan!BV142","v":0},{"$f":"PLplan!BW142","v":0},{"$f":"PLplan!BX142","v":0},{"$f":"PLplan!BY142","v":0},{"$f":"PLplan!BZ142","v":0},{"$f":"PLplan!CA142","v":0},{"$f":"PLplan!CB142","v":0},{"$f":"PLplan!CC142","v":0},{"$f":"PLplan!CD142","v":0},{"$f":"PLplan!CE142","v":0},{"$f":"PLplan!CF142","v":0},{"$f":"PLplan!CG142","v":0},{"$f":"PLplan!CH142","v":0},{"$f":"PLplan!CI142","v":0},{"$f":"PLplan!CJ142","v":0},{"$f":"PLplan!CK142","v":0},{"$f":"PLplan!CL142","v":0},{"$f":"PLplan!CM142","v":0},{"$f":"PLplan!CN142","v":0},{"$f":"PLplan!CO142","v":0},{"$f":"PLplan!CP142","v":0},{"$f":"PLplan!CQ142","v":0},{"$f":"PLplan!CR142","v":0},{"$f":"PLplan!CS142","v":0},{"$f":"PLplan!CT142","v":0},{"$f":"PLplan!CU142","v":0}]
[{"$f":"ROW()","v":143},null,null,null,null,null,null,null,null,null,null,"пустая строка",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PLplan!X143","v":0},{"$f":"PLfact!X143","v":0},"",null,null,{"$f":"PLplan!AA143","v":0},{"$f":"PLfact!AA143","v":0},"",{"$f":"PLplan!AB143","v":0},{"$f":"PLfact!AB143","v":0},"",{"$f":"PLplan!AC143","v":0},{"$f":"PLfact!AC143","v":0},"",{"$f":"PLplan!AD143","v":0},{"$f":"PLfact!AD143","v":0},"",{"$f":"PLplan!AE143","v":0},{"$f":"PLfact!AE143","v":0},"",{"$f":"PLplan!AF143","v":0},{"$f":"PLfact!AF143","v":0},"",{"$f":"PLplan!AG143","v":0},{"$f":"PLfact!AG143","v":0},"",{"$f":"PLplan!AH143","v":0},{"$f":"PLfact!AH143","v":0},"",{"$f":"PLplan!AI143","v":0},{"$f":"PLfact!AI143","v":0},"",{"$f":"PLplan!AJ143","v":0},{"$f":"PLfact!AJ143","v":0},"",{"$f":"PLplan!AK143","v":0},{"$f":"PLfact!AK143","v":0},"",{"$f":"PLplan!AL143","v":0},{"$f":"PLfact!AL143","v":0},"",{"$f":"PLplan!AM143","v":0},{"$f":"PLfact!AM143","v":0},"",{"$f":"PLplan!AN143","v":0},{"$f":"PLfact!AN143","v":0},"",{"$f":"PLplan!AO143","v":0},{"$f":"PLfact!AO143","v":0},"",{"$f":"PLplan!AP143","v":0},{"$f":"PLplan!AQ143","v":0},{"$f":"PLplan!AR143","v":0},{"$f":"PLplan!AS143","v":0},{"$f":"PLplan!AT143","v":0},{"$f":"PLplan!AU143","v":0},{"$f":"PLplan!AV143","v":0},{"$f":"PLplan!AW143","v":0},{"$f":"PLplan!AX143","v":0},{"$f":"PLplan!AY143","v":0},{"$f":"PLplan!AZ143","v":0},{"$f":"PLplan!BA143","v":0},{"$f":"PLplan!BB143","v":0},{"$f":"PLplan!BC143","v":0},{"$f":"PLplan!BD143","v":0},{"$f":"PLplan!BE143","v":0},{"$f":"PLplan!BF143","v":0},{"$f":"PLplan!BG143","v":0},{"$f":"PLplan!BH143","v":0},{"$f":"PLplan!BI143","v":0},{"$f":"PLplan!BJ143","v":0},{"$f":"PLplan!BK143","v":0},{"$f":"PLplan!BL143","v":0},{"$f":"PLplan!BM143","v":0},{"$f":"PLplan!BN143","v":0},{"$f":"PLplan!BO143","v":0},{"$f":"PLplan!BP143","v":0},{"$f":"PLplan!BQ143","v":0},{"$f":"PLplan!BR143","v":0},{"$f":"PLplan!BS143","v":0},{"$f":"PLplan!BT143","v":0},{"$f":"PLplan!BU143","v":0},{"$f":"PLplan!BV143","v":0},{"$f":"PLplan!BW143","v":0},{"$f":"PLplan!BX143","v":0},{"$f":"PLplan!BY143","v":0},{"$f":"PLplan!BZ143","v":0},{"$f":"PLplan!CA143","v":0},{"$f":"PLplan!CB143","v":0},{"$f":"PLplan!CC143","v":0},{"$f":"PLplan!CD143","v":0},{"$f":"PLplan!CE143","v":0},{"$f":"PLplan!CF143","v":0},{"$f":"PLplan!CG143","v":0},{"$f":"PLplan!CH143","v":0},{"$f":"PLplan!CI143","v":0},{"$f":"PLplan!CJ143","v":0},{"$f":"PLplan!CK143","v":0},{"$f":"PLplan!CL143","v":0},{"$f":"PLplan!CM143","v":0},{"$f":"PLplan!CN143","v":0},{"$f":"PLplan!CO143","v":0},{"$f":"PLplan!CP143","v":0},{"$f":"PLplan!CQ143","v":0},{"$f":"PLplan!CR143","v":0},{"$f":"PLplan!CS143","v":0},{"$f":"PLplan!CT143","v":0},{"$f":"PLplan!CU143","v":0}]
[{"$f":"ROW()","v":144}]
[{"$f":"ROW()","v":145}]

{"sheet":"CRM","index":33,"n_rows":70,"n_cols":51,"rows_kept":70,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I58\")","v":"CRM"},null,null,{"$f":"INDIRECT(\"START!K58\")","v":"Интерфейс CRM"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Подбор учетной записи",null,"Подбор учетной записи",null,"Подбор учетной записи",null,"Подбор учетной записи",null,"Подбор учетной записи",null,"Подбор учетной записи",null,"Подбор учетной записи",null,"Подбор учетной записи",null,"Подбор учетной записи",null,"Подбор учетной записи",null,"Подбор учетной записи",null,"Подбор учетной записи",null,"Подбор учетной записи",null,"Подбор учетной записи"]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"отчетный"},null,null,null,null,null,null,null,{"$f":"MAX($X12:X12)+1","v":1},null,{"$f":"MAX($X12:Z12)+1","v":2},null,{"$f":"MAX($X12:AB12)+1","v":3},null,{"$f":"MAX($X12:AD12)+1","v":4},null,{"$f":"MAX($X12:AF12)+1","v":5},null,{"$f":"MAX($X12:AH12)+1","v":6},null,{"$f":"MAX($X12:AJ12)+1","v":7},null,{"$f":"MAX($X12:AL12)+1","v":8},null,{"$f":"MAX($X12:AN12)+1","v":9},null,{"$f":"MAX($X12:AP12)+1","v":10},null,{"$f":"MAX($X12:AR12)+1","v":11},null,{"$f":"MAX($X12:AT12)+1","v":12},null,{"$f":"MAX($X12:AV12)+1","v":13},null,{"$f":"MAX($X12:AX12)+1","v":14}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,null,null,null,null,"значение",null,null,null,null,null,null,null,"значение",null,"значение",null,"значение",null,"значение",null,"значение",null,"значение",null,"значение",null,"значение",null,"значение",null,"значение",null,"значение",null,"значение",null,"значение",null,"значение"]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$X14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$100000)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$100000)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[{"$f":"ROW()","v":16},null,null,null,null,null,{"$f":"IF($R16=\"^\",IF(COUNTIF(Lists!$13:$13,H16)=1,0,1),0)","v":0},{"$f":"BDCRM!$M$13","v":"Компания"},null,null,null,null,null,null,null,"*",null,null,{"$f":"IF(G16<>0,1,IF(OR($Q16=\"\",$Q16=0),0,IF($R16=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H16))),$Q16)=1,0,1),0)))","v":0},null,null,null,null,null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,Y$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,Y$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$H16)))","v":"ООО \"Комп\""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AA$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AA$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$H16)))","v":"ООО \"Комп\""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AC$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AC$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$H16)))","v":"ООО \"Комп\""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AE$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AE$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$H16)))","v":"ООО \"Комп\""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AG$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AG$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$H16)))","v":"ООО \"Комп\""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AI$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AI$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$H16)))","v":"ООО \"Комп\""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AK$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AK$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$H16)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AM$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AM$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$H16)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AO$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AO$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$H16)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AQ$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AQ$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$H16)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AS$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AS$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$H16)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AU$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AU$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$H16)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AW$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AW$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$H16)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AY$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AY$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$H16)))","v":""}]
[{"$f":"ROW()","v":17},null,null,null,null,null,{"$f":"IF($R17=\"^\",IF(COUNTIF(Lists!$13:$13,H17)=1,0,1),0)","v":0},{"$f":"H16","v":"Компания"},{"$f":"BDCRM!$O$13","v":"Менеджер"},null,null,null,null,null,null,"*",null,null,{"$f":"IF(G17<>0,1,IF(OR($Q17=\"\",$Q17=0),0,IF($R17=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H17))),$Q17)=1,0,1),0)))","v":0},null,null,null,null,null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,Y$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,Y$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I17)))","v":"Фамилия Имя"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AA$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AA$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I17)))","v":"Фамилия Имя"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AC$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AC$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I17)))","v":"Фамилия Имя"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AE$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AE$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I17)))","v":"Фамилия Имя"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AG$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AG$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I17)))","v":"Фамилия Имя"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AI$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AI$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I17)))","v":"Фамилия Имя"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AK$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AK$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I17)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AM$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AM$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I17)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AO$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AO$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I17)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AQ$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AQ$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I17)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AS$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AS$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I17)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AU$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AU$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I17)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AW$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AW$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I17)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AY$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AY$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I17)))","v":""}]
[{"$f":"ROW()","v":18}]
[{"$f":"ROW()","v":19},null,null,null,null,null,{"$f":"IF($R19=\"^\",IF(COUNTIF(Lists!$13:$13,H19)=1,0,1),0)","v":0},{"$f":"BDCRM!$Z$13","v":"Событие"},null,null,null,null,null,null,null,"*",null,null,{"$f":"IF(G19<>0,1,IF(OR($Q19=\"\",$Q19=0),0,IF($R19=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H19))),$Q19)=1,0,1),0)))","v":0},null,null,null,null,null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,Y$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,Y$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$H19)))","v":"NULL"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AA$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AA$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$H19)))","v":"Рекламная кампания"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AC$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AC$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$H19)))","v":"Рекламная кампания"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AE$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AE$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$H19)))","v":"Участие в выставке"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AG$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AG$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$H19)))","v":"Участие в выставке"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AI$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AI$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$H19)))","v":"Написание контента"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AK$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AK$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$H19)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AM$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AM$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$H19)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AO$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AO$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$H19)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AQ$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AQ$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$H19)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AS$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AS$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$H19)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AU$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AU$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$H19)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AW$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AW$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$H19)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AY$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AY$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$H19)))","v":""}]
[{"$f":"ROW()","v":20},null,null,null,null,null,{"$f":"IF($R20=\"^\",IF(COUNTIF(Lists!$13:$13,H20)=1,0,1),0)","v":0},{"$f":"H19","v":"Событие"},{"$f":"BDCRM!$AB$13","v":"Атрибут-1 События"},null,null,null,null,null,null,"*",null,null,{"$f":"IF(G20<>0,1,IF(OR($Q20=\"\",$Q20=0),0,IF($R20=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H20))),$Q20)=1,0,1),0)))","v":0},null,null,null,null,null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,Y$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,Y$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I20)))","v":"NULL"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AA$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AA$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I20)))","v":"Регион Москва"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AC$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AC$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I20)))","v":"Регион Москва"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AE$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AE$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I20)))","v":"Регион СЗФО"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AG$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AG$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I20)))","v":"Регион СЗФО"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AI$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AI$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I20)))","v":"Регион Москва"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AK$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AK$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I20)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AM$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AM$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I20)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AO$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AO$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I20)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AQ$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AQ$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I20)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AS$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AS$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I20)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AU$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AU$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I20)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AW$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AW$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I20)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AY$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AY$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I20)))","v":""}]
[{"$f":"ROW()","v":21},null,null,null,null,null,{"$f":"IF($R21=\"^\",IF(COUNTIF(Lists!$13:$13,H21)=1,0,1),0)","v":0},{"$f":"H19","v":"Событие"},{"$f":"BDCRM!$AD$13","v":"Атрибут-2 События"},null,null,null,null,null,null,"*",null,null,{"$f":"IF(G21<>0,1,IF(OR($Q21=\"\",$Q21=0),0,IF($R21=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H21))),$Q21)=1,0,1),0)))","v":0},null,null,null,null,null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,Y$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,Y$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I21)))","v":"NULL"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AA$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AA$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I21)))","v":"B2C"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AC$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AC$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I21)))","v":"B2C"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AE$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AE$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I21)))","v":"B2B"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AG$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AG$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I21)))","v":"B2B"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AI$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AI$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I21)))","v":"B2C"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AK$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AK$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I21)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AM$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AM$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I21)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AO$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AO$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I21)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AQ$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AQ$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I21)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AS$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AS$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I21)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AU$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AU$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I21)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AW$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AW$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I21)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AY$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AY$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I21)))","v":""}]
[{"$f":"ROW()","v":22},null,null,null,null,null,{"$f":"IF($R22=\"^\",IF(COUNTIF(Lists!$13:$13,H22)=1,0,1),0)","v":0},{"$f":"H19","v":"Событие"},{"$f":"BDCRM!$AF$13","v":"дата-план события"},null,null,null,null,null,null,"*",null,null,{"$f":"IF(G22<>0,1,IF(OR($Q22=\"\",$Q22=0),0,IF($R22=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H22))),$Q22)=1,0,1),0)))","v":0},null,null,null,null,null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,Y$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,Y$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I22)))","v":"00:00:00"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AA$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AA$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I22)))","v":"2021-02-20"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AC$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AC$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I22)))","v":"2021-02-20"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AE$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AE$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I22)))","v":"2021-04-20"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AG$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AG$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I22)))","v":"2021-04-20"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AI$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AI$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I22)))","v":"2021-02-20"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AK$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AK$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I22)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AM$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AM$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I22)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AO$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AO$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I22)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AQ$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AQ$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I22)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AS$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AS$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I22)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AU$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AU$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I22)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AW$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AW$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I22)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AY$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AY$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I22)))","v":""}]
[{"$f":"ROW()","v":23},null,null,null,null,null,{"$f":"IF($R23=\"^\",IF(COUNTIF(Lists!$13:$13,H23)=1,0,1),0)","v":0},{"$f":"H19","v":"Событие"},{"$f":"BDCRM!$AH$13","v":"дата-факт события"},null,null,null,null,null,null,"*",null,null,{"$f":"IF(G23<>0,1,IF(OR($Q23=\"\",$Q23=0),0,IF($R23=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H23))),$Q23)=1,0,1),0)))","v":0},null,null,null,null,null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,Y$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,Y$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I23)))","v":"00:00:00"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AA$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AA$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I23)))","v":"2021-02-25"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AC$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AC$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I23)))","v":"2021-02-25"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AE$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AE$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I23)))","v":"2021-04-25"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AG$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AG$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I23)))","v":"2021-04-25"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AI$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AI$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I23)))","v":"2021-02-25"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AK$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AK$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I23)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AM$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AM$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I23)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AO$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AO$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I23)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AQ$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AQ$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I23)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AS$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AS$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I23)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AU$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AU$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I23)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AW$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AW$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I23)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AY$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AY$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I23)))","v":""}]
[{"$f":"ROW()","v":24}]
[{"$f":"ROW()","v":25},null,null,null,null,null,{"$f":"IF($R25=\"^\",IF(COUNTIF(Lists!$13:$13,H25)=1,0,1),0)","v":0},{"$f":"BDCRM!$AJ$13","v":"Канал-Трафика"},null,null,null,null,null,null,null,"*",null,null,{"$f":"IF(G25<>0,1,IF(OR($Q25=\"\",$Q25=0),0,IF($R25=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H25))),$Q25)=1,0,1),0)))","v":0},null,null,null,null,null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,Y$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,Y$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$H25)))","v":"NULL"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AA$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AA$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$H25)))","v":"Vk"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AC$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AC$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$H25)))","v":"Vk"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AE$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AE$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$H25)))","v":"Посетители"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AG$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AG$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$H25)))","v":"Посетители"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AI$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AI$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$H25)))","v":"Поисковая выдача Яндекса"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AK$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AK$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$H25)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AM$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AM$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$H25)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AO$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AO$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$H25)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AQ$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AQ$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$H25)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AS$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AS$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$H25)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AU$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AU$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$H25)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AW$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AW$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$H25)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AY$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AY$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$H25)))","v":""}]
[{"$f":"ROW()","v":26},null,null,null,null,null,{"$f":"IF($R26=\"^\",IF(COUNTIF(Lists!$13:$13,H26)=1,0,1),0)","v":0},{"$f":"H25","v":"Канал-Трафика"},{"$f":"BDCRM!$AL$13","v":"Атрибут-1 Канала"},null,null,null,null,null,null,"*",null,null,{"$f":"IF(G26<>0,1,IF(OR($Q26=\"\",$Q26=0),0,IF($R26=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H26))),$Q26)=1,0,1),0)))","v":0},null,null,null,null,null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,Y$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,Y$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I26)))","v":"NULL"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AA$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AA$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I26)))","v":"Подписчики"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AC$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AC$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I26)))","v":"Подписчики"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AE$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AE$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I26)))","v":"NULL"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AG$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AG$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I26)))","v":"NULL"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AI$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AI$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I26)))","v":"Подписчики"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AK$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AK$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I26)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AM$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AM$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I26)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AO$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AO$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I26)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AQ$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AQ$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I26)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AS$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AS$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I26)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AU$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AU$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I26)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AW$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AW$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I26)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AY$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AY$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I26)))","v":""}]
[{"$f":"ROW()","v":27},null,null,null,null,null,{"$f":"IF($R27=\"^\",IF(COUNTIF(Lists!$13:$13,H27)=1,0,1),0)","v":0},{"$f":"H25","v":"Канал-Трафика"},{"$f":"BDCRM!$AN$13","v":"Атрибут-2 Канала"},null,null,null,null,null,null,"*",null,null,{"$f":"IF(G27<>0,1,IF(OR($Q27=\"\",$Q27=0),0,IF($R27=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H27))),$Q27)=1,0,1),0)))","v":0},null,null,null,null,null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,Y$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,Y$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I27)))","v":"NULL"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AA$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AA$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I27)))","v":"По промокоду"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AC$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AC$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I27)))","v":"По промокоду"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AE$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AE$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I27)))","v":"NULL"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AG$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AG$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I27)))","v":"NULL"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AI$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AI$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I27)))","v":"По промокоду"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AK$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AK$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I27)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AM$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AM$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I27)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AO$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AO$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I27)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AQ$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AQ$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I27)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AS$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AS$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I27)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AU$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AU$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I27)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AW$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AW$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I27)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AY$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AY$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I27)))","v":""}]
[{"$f":"ROW()","v":28},null,null,null,null,null,{"$f":"IF($R28=\"^\",IF(COUNTIF(Lists!$13:$13,H28)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},{"$f":"BDCRM!$AP$13","v":"периодТрафика"},null,null,null,null,null,null,"*",null,"^",{"$f":"IF(G28<>0,1,IF(OR($Q28=\"\",$Q28=0),0,IF($R28=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H28))),$Q28)=1,0,1),0)))","v":0},null,null,null,null,null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,Y$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,Y$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I28)))","v":"NULL"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AA$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AA$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I28)))","v":"2021-01-01"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AC$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AC$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I28)))","v":"2021-04-01"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AE$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AE$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I28)))","v":"2021-04-01"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AG$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AG$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I28)))","v":"2021-04-01"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AI$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AI$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I28)))","v":"2021-04-01"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AK$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AK$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I28)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AM$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AM$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I28)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AO$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AO$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I28)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AQ$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AQ$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I28)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AS$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AS$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I28)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AU$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AU$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I28)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AW$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AW$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I28)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AY$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AY$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I28)))","v":""}]
[{"$f":"ROW()","v":29},null,null,null,null,null,{"$f":"IF($R29=\"^\",IF(COUNTIF(Lists!$13:$13,H29)=1,0,1),0)","v":0},{"$f":"H25","v":"Канал-Трафика"},{"$f":"BDCRM!$AR$13","v":"план колвоТрафика"},null,null,null,null,null,null,"*",null,null,{"$f":"IF(G29<>0,1,IF(OR($Q29=\"\",$Q29=0),0,IF($R29=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H29))),$Q29)=1,0,1),0)))","v":0},null,null,null,null,null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,Y$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,Y$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I29)))","v":0},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AA$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AA$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I29)))","v":30000},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AC$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AC$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I29)))","v":35000},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AE$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AE$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I29)))","v":1000},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AG$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AG$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I29)))","v":1000},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AI$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AI$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I29)))","v":35000},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AK$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AK$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I29)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AM$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AM$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I29)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AO$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AO$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I29)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AQ$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AQ$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I29)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AS$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AS$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I29)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AU$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AU$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I29)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AW$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AW$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I29)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AY$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AY$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I29)))","v":""}]
[{"$f":"ROW()","v":30},null,null,null,null,null,{"$f":"IF($R30=\"^\",IF(COUNTIF(Lists!$13:$13,H30)=1,0,1),0)","v":0},{"$f":"H25","v":"Канал-Трафика"},{"$f":"BDCRM!$AT$13","v":"план конверсияТрафика"},null,null,null,null,null,null,"*",null,null,{"$f":"IF(G30<>0,1,IF(OR($Q30=\"\",$Q30=0),0,IF($R30=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H30))),$Q30)=1,0,1),0)))","v":0},null,null,null,null,null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,Y$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,Y$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I30)))","v":0},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AA$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AA$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I30)))","v":5.0000000000000001E-3},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AC$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AC$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I30)))","v":5.0000000000000001E-3},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AE$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AE$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I30)))","v":0.3},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AG$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AG$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I30)))","v":0.3},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AI$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AI$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I30)))","v":5.0000000000000001E-3},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AK$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AK$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I30)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AM$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AM$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I30)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AO$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AO$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I30)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AQ$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AQ$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I30)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AS$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AS$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I30)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AU$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AU$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I30)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AW$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AW$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I30)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AY$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AY$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I30)))","v":""}]
[{"$f":"ROW()","v":31},null,null,null,null,null,{"$f":"IF($R31=\"^\",IF(COUNTIF(Lists!$13:$13,H31)=1,0,1),0)","v":0},{"$f":"H25","v":"Канал-Трафика"},{"$f":"BDCRM!$AW$13","v":"факт колвоТрафика"},null,null,null,null,null,null,"*",null,null,{"$f":"IF(G31<>0,1,IF(OR($Q31=\"\",$Q31=0),0,IF($R31=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H31))),$Q31)=1,0,1),0)))","v":0},null,null,null,null,null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,Y$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,Y$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I31)))","v":0},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AA$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AA$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I31)))","v":23256},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AC$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AC$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I31)))","v":37831},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AE$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AE$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I31)))","v":860},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AG$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AG$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I31)))","v":860},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AI$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AI$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I31)))","v":37831},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AK$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AK$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I31)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AM$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AM$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I31)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AO$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AO$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I31)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AQ$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AQ$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I31)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AS$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AS$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I31)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AU$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AU$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I31)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AW$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AW$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I31)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AY$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AY$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I31)))","v":""}]
[{"$f":"ROW()","v":32}]
[{"$f":"ROW()","v":33},null,null,null,null,null,{"$f":"IF($R33=\"^\",IF(COUNTIF(Lists!$13:$13,H33)=1,0,1),0)","v":0},{"$f":"BDCRM!$AY$13","v":"Контакт"},null,null,null,null,null,null,null,"*",null,null,{"$f":"IF(G33<>0,1,IF(OR($Q33=\"\",$Q33=0),0,IF($R33=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H33))),$Q33)=1,0,1),0)))","v":0},null,null,null,null,null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,Y$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,Y$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$H33)))","v":"NULL"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AA$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AA$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$H33)))","v":"Иванов Андрей"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AC$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AC$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$H33)))","v":"Иванов Андрей"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AE$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AE$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$H33)))","v":"Сидоров Василий"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AG$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AG$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$H33)))","v":"NULL"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AI$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AI$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$H33)))","v":"Иванов Сергей"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AK$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AK$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$H33)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AM$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AM$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$H33)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AO$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AO$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$H33)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AQ$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AQ$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$H33)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AS$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AS$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$H33)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AU$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AU$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$H33)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AW$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AW$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$H33)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AY$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AY$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$H33)))","v":""}]
[{"$f":"ROW()","v":34},null,null,null,null,null,{"$f":"IF($R34=\"^\",IF(COUNTIF(Lists!$13:$13,H34)=1,0,1),0)","v":0},{"$f":"H33","v":"Контакт"},{"$f":"BDCRM!$BA$13","v":"Атрибут-1 Контакта"},null,null,null,null,null,null,"*",null,null,{"$f":"IF(G34<>0,1,IF(OR($Q34=\"\",$Q34=0),0,IF($R34=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H34))),$Q34)=1,0,1),0)))","v":0},null,null,null,null,null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,Y$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,Y$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I34)))","v":"NULL"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AA$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AA$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I34)))","v":"IA@MAIL"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AC$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AC$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I34)))","v":"IA@MAIL"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AE$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AE$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I34)))","v":"asd@mail"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AG$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AG$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I34)))","v":"NULL"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AI$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AI$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I34)))","v":"IA@MAIL"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AK$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AK$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I34)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AM$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AM$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I34)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AO$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AO$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I34)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AQ$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AQ$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I34)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AS$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AS$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I34)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AU$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AU$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I34)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AW$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AW$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I34)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AY$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AY$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I34)))","v":""}]
[{"$f":"ROW()","v":35},null,null,null,null,null,{"$f":"IF($R35=\"^\",IF(COUNTIF(Lists!$13:$13,H35)=1,0,1),0)","v":0},{"$f":"H33","v":"Контакт"},{"$f":"BDCRM!$BC$13","v":"Атрибут-2 Контакта"},null,null,null,null,null,null,"*",null,null,{"$f":"IF(G35<>0,1,IF(OR($Q35=\"\",$Q35=0),0,IF($R35=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H35))),$Q35)=1,0,1),0)))","v":0},null,null,null,null,null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,Y$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,Y$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I35)))","v":"NULL"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AA$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AA$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I35)))","v":"т.7(985)000-0000"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AC$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AC$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I35)))","v":"т.7(985)000-0000"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AE$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AE$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I35)))","v":"т(916)111-1111"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AG$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AG$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I35)))","v":"NULL"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AI$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AI$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I35)))","v":"т.7(985)000-0000"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AK$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AK$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I35)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AM$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AM$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I35)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AO$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AO$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I35)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AQ$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AQ$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I35)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AS$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AS$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I35)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AU$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AU$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I35)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AW$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AW$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I35)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AY$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AY$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I35)))","v":""}]
[{"$f":"ROW()","v":36},null,null,null,null,null,{"$f":"IF($R36=\"^\",IF(COUNTIF(Lists!$13:$13,H36)=1,0,1),0)","v":0},{"$f":"Lists!$M$13","v":"ответ \"да/нет\""},{"$f":"BDCRM!$BE$13","v":"Решение о покупке"},null,null,null,null,null,null,"*",null,"^",{"$f":"IF(G36<>0,1,IF(OR($Q36=\"\",$Q36=0),0,IF($R36=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H36))),$Q36)=1,0,1),0)))","v":0},null,null,null,null,null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,Y$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,Y$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I36)))","v":0},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AA$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AA$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I36)))","v":"да"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AC$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AC$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I36)))","v":"да"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AE$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AE$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I36)))","v":"да"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AG$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AG$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I36)))","v":0},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AI$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AI$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I36)))","v":"да"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AK$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AK$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I36)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AM$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AM$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I36)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AO$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AO$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I36)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AQ$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AQ$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I36)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AS$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AS$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I36)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AU$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AU$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I36)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AW$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AW$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I36)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AY$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AY$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I36)))","v":""}]
[{"$f":"ROW()","v":37}]
[{"$f":"ROW()","v":38},null,null,null,null,null,{"$f":"IF($R38=\"^\",IF(COUNTIF(Lists!$13:$13,H38)=1,0,1),0)","v":0},{"$f":"BDCRM!$BG$13","v":"Статья уровня-1"},null,null,null,null,null,null,null,"*",null,null,{"$f":"IF(G38<>0,1,IF(OR($Q38=\"\",$Q38=0),0,IF($R38=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H38))),$Q38)=1,0,1),0)))","v":0},null,null,null,null,null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,Y$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,Y$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$H38)))","v":"Капзатраты разовые амортизируемые"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AA$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AA$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$H38)))","v":"Расходы на платный трафик"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AC$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AC$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$H38)))","v":"Продажи"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AE$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AE$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$H38)))","v":"NULL"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AG$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AG$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$H38)))","v":"NULL"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AI$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AI$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$H38)))","v":"Поступление ДС"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AK$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AK$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$H38)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AM$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AM$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$H38)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AO$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AO$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$H38)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AQ$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AQ$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$H38)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AS$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AS$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$H38)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AU$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AU$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$H38)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AW$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AW$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$H38)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AY$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AY$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$H38)))","v":""}]
[{"$f":"ROW()","v":39},null,null,null,null,null,{"$f":"IF($R39=\"^\",IF(COUNTIF(Lists!$13:$13,H39)=1,0,1),0)","v":0},{"$f":"H38","v":"Статья уровня-1"},{"$f":"BDCRM!$BI$13","v":"Статья уровня-2"},null,null,null,null,null,null,"*",null,null,{"$f":"IF(G39<>0,1,IF(OR($Q39=\"\",$Q39=0),0,IF($R39=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H39))),$Q39)=1,0,1),0)))","v":0},null,null,null,null,null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,Y$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,Y$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I39)))","v":"Учреждение юр.лица"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AA$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AA$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I39)))","v":"NULL"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AC$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AC$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I39)))","v":"Продукт-1"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AE$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AE$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I39)))","v":"NULL"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AG$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AG$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I39)))","v":"NULL"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AI$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AI$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I39)))","v":"Продукт-1"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AK$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AK$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I39)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AM$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AM$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I39)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AO$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AO$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I39)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AQ$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AQ$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I39)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AS$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AS$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I39)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AU$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AU$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I39)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AW$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AW$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I39)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AY$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AY$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I39)))","v":""}]
[{"$f":"ROW()","v":40},null,null,null,null,null,{"$f":"IF($R40=\"^\",IF(COUNTIF(Lists!$13:$13,H40)=1,0,1),0)","v":0},{"$f":"H38","v":"Статья уровня-1"},{"$f":"I39","v":"Статья уровня-2"},{"$f":"BDCRM!$BK$13","v":"Статья уровня-3"},null,null,null,null,null,"*",null,null,{"$f":"IF(G40<>0,1,IF(OR($Q40=\"\",$Q40=0),0,IF($R40=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H40))),$Q40)=1,0,1),0)))","v":0},null,null,null,null,null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,Y$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,Y$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$J40)))","v":"NULL"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AA$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AA$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$J40)))","v":"NULL"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AC$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AC$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$J40)))","v":"NULL"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AE$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AE$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$J40)))","v":"NULL"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AG$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AG$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$J40)))","v":"NULL"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AI$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AI$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$J40)))","v":"NULL"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AK$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AK$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$J40)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AM$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AM$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$J40)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AO$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AO$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$J40)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AQ$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AQ$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$J40)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AS$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AS$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$J40)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AU$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AU$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$J40)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AW$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AW$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$J40)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AY$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AY$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$J40)))","v":""}]
[{"$f":"ROW()","v":41},null,null,null,null,null,{"$f":"IF($R41=\"^\",IF(COUNTIF(Lists!$13:$13,H41)=1,0,1),0)","v":0},{"$f":"Lists!$AU$13","v":"тип учета"},{"$f":"BDCRM!$BM$13","v":"тип учета"},null,null,null,null,null,null,"*",null,"^",{"$f":"IF(G41<>0,1,IF(OR($Q41=\"\",$Q41=0),0,IF($R41=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H41))),$Q41)=1,0,1),0)))","v":0},null,null,null,null,null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,Y$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,Y$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I41)))","v":"начисление"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AA$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AA$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I41)))","v":"оплата"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AC$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AC$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I41)))","v":"учет"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AE$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AE$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I41)))","v":"NULL"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AG$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AG$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I41)))","v":"NULL"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AI$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AI$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I41)))","v":"оплата"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AK$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AK$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I41)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AM$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AM$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I41)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AO$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AO$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I41)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AQ$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AQ$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I41)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AS$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AS$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I41)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AU$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AU$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I41)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AW$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AW$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I41)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AY$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AY$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I41)))","v":""}]
[{"$f":"ROW()","v":42},null,null,null,null,null,{"$f":"IF($R42=\"^\",IF(COUNTIF(Lists!$13:$13,H42)=1,0,1),0)","v":0},{"$f":"Lists!$AQ$13","v":"дата старта"},{"$f":"BDCRM!$BO$13","v":"периодПлана"},null,null,null,null,null,null,"*",null,"^",{"$f":"IF(G42<>0,1,IF(OR($Q42=\"\",$Q42=0),0,IF($R42=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H42))),$Q42)=1,0,1),0)))","v":0},null,null,null,null,null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,Y$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,Y$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I42)))","v":"2021-01-01"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AA$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AA$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I42)))","v":"2021-01-01"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AC$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AC$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I42)))","v":"2021-04-01"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AE$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AE$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I42)))","v":"NULL"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AG$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AG$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I42)))","v":"NULL"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AI$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AI$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I42)))","v":"2021-04-01"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AK$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AK$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I42)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AM$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AM$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I42)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AO$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AO$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I42)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AQ$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AQ$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I42)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AS$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AS$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I42)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AU$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AU$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I42)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AW$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AW$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I42)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AY$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AY$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I42)))","v":""}]
[{"$f":"ROW()","v":43},null,null,null,null,null,{"$f":"IF($R43=\"^\",IF(COUNTIF(Lists!$13:$13,H43)=1,0,1),0)","v":0},{"$f":"H38","v":"Статья уровня-1"},{"$f":"BDCRM!$BQ$13","v":"План"},null,null,null,null,null,null,"*",null,null,{"$f":"IF(G43<>0,1,IF(OR($Q43=\"\",$Q43=0),0,IF($R43=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H43))),$Q43)=1,0,1),0)))","v":0},null,null,null,null,null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,Y$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,Y$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I43)))","v":100000},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AA$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AA$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I43)))","v":2000},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AC$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AC$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I43)))","v":130000},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AE$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AE$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I43)))","v":0},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AG$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AG$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I43)))","v":0},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AI$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AI$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I43)))","v":120000},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AK$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AK$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I43)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AM$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AM$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I43)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AO$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AO$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I43)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AQ$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AQ$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I43)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AS$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AS$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I43)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AU$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AU$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I43)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AW$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AW$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I43)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AY$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AY$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I43)))","v":""}]
[{"$f":"ROW()","v":44},null,null,null,null,null,{"$f":"IF($R44=\"^\",IF(COUNTIF(Lists!$13:$13,H44)=1,0,1),0)","v":0},{"$f":"H38","v":"Статья уровня-1"},{"$f":"BDCRM!$BS$13","v":"Факт"},null,null,null,null,null,null,"*",null,null,{"$f":"IF(G44<>0,1,IF(OR($Q44=\"\",$Q44=0),0,IF($R44=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H44))),$Q44)=1,0,1),0)))","v":0},null,null,null,null,null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,Y$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,Y$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I44)))","v":80000},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AA$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AA$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I44)))","v":1500},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AC$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AC$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I44)))","v":150000},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AE$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AE$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I44)))","v":0},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AG$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AG$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I44)))","v":0},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AI$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AI$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I44)))","v":140000},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AK$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AK$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I44)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AM$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AM$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I44)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AO$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AO$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I44)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AQ$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AQ$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I44)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AS$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AS$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I44)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AU$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AU$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I44)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AW$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AW$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I44)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AY$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AY$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I44)))","v":""}]
[{"$f":"ROW()","v":45},null,null,null,null,null,{"$f":"IF($R45=\"^\",IF(COUNTIF(Lists!$13:$13,H45)=1,0,1),0)","v":0},{"$f":"H38","v":"Статья уровня-1"},{"$f":"BDCRM!$BU$13","v":"Документ"},null,null,null,null,null,null,"*",null,null,{"$f":"IF(G45<>0,1,IF(OR($Q45=\"\",$Q45=0),0,IF($R45=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H45))),$Q45)=1,0,1),0)))","v":0},null,null,null,null,null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,Y$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,Y$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I45)))","v":"Свидетельство"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AA$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AA$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I45)))","v":"п/п"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AC$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AC$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I45)))","v":"ТН"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AE$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AE$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I45)))","v":0},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AG$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AG$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I45)))","v":0},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AI$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AI$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I45)))","v":"Чек"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AK$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AK$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I45)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AM$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AM$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I45)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AO$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AO$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I45)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AQ$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AQ$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I45)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AS$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AS$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I45)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AU$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AU$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I45)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AW$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AW$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I45)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AY$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AY$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$I45)))","v":""}]
[{"$f":"ROW()","v":46},null,null,null,null,null,{"$f":"IF($R46=\"^\",IF(COUNTIF(Lists!$13:$13,H46)=1,0,1),0)","v":0},{"$f":"H40","v":"Статья уровня-1"},{"$f":"I45","v":"Документ"},{"$f":"BDCRM!$BW$13","v":"номер док"},null,null,null,null,null,"*",null,null,{"$f":"IF(G46<>0,1,IF(OR($Q46=\"\",$Q46=0),0,IF($R46=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H46))),$Q46)=1,0,1),0)))","v":0},null,null,null,null,null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,Y$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,Y$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$J46)))","v":"ОГРН 1111111"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AA$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AA$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$J46)))","v":"№812"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AC$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AC$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$J46)))","v":"TN-512.46"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AE$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AE$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$J46)))","v":0},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AG$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AG$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$J46)))","v":0},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AI$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AI$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$J46)))","v":"NT-512.46"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AK$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AK$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$J46)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AM$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AM$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$J46)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AO$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AO$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$J46)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AQ$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AQ$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$J46)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AS$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AS$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$J46)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AU$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AU$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$J46)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AW$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AW$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$J46)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AY$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AY$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$J46)))","v":""}]
[{"$f":"ROW()","v":47},null,null,null,null,null,{"$f":"IF($R47=\"^\",IF(COUNTIF(Lists!$13:$13,H47)=1,0,1),0)","v":0},{"$f":"H40","v":"Статья уровня-1"},{"$f":"I45","v":"Документ"},{"$f":"BDCRM!$BY$13","v":"дата док"},null,null,null,null,null,"*",null,null,{"$f":"IF(G47<>0,1,IF(OR($Q47=\"\",$Q47=0),0,IF($R47=\"^\",IF(COUNTIF(INDIRECT(INDEX(Lists!$15:$15,SUMIFS(Lists!$1:$1,Lists!$13:$13,$H47))),$Q47)=1,0,1),0)))","v":0},null,null,null,null,null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,Y$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,Y$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$J47)))","v":"2021-01-15"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AA$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AA$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$J47)))","v":"2021-01-14"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AC$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AC$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$J47)))","v":"2021-05-04"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AE$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AE$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$J47)))","v":"00:00:00"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AG$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AG$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$J47)))","v":"00:00:00"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AI$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AI$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$J47)))","v":"2021-05-04"},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AK$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AK$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$J47)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AM$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AM$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$J47)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AO$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AO$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$J47)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AQ$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AQ$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$J47)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AS$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AS$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$J47)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AU$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AU$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$J47)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AW$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AW$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$J47)))","v":""},null,{"$f":"IF(SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AY$12)=0,\"\",INDEX(BDCRM!$1:$1048576,SUMIFS(BDCRM!$A:$A,BDCRM!$K:$K,AY$12),SUMIFS(BDCRM!$1:$1,BDCRM!$13:$13,$J47)))","v":""}]
[{"$f":"ROW()","v":48}]
[{"$f":"ROW()","v":49}]
[{"$f":"ROW()","v":50}]
[{"$f":"ROW()","v":51}]
[{"$f":"ROW()","v":52}]
[{"$f":"ROW()","v":53}]
[{"$f":"ROW()","v":54}]
[{"$f":"ROW()","v":55}]
[{"$f":"ROW()","v":56}]
[{"$f":"ROW()","v":57}]
[{"$f":"ROW()","v":58}]
[{"$f":"ROW()","v":59}]
[{"$f":"ROW()","v":60}]
[{"$f":"ROW()","v":61}]
[{"$f":"ROW()","v":62}]
[{"$f":"ROW()","v":63}]
[{"$f":"ROW()","v":64}]
[{"$f":"ROW()","v":65}]
[{"$f":"ROW()","v":66}]
[{"$f":"ROW()","v":67}]
[{"$f":"ROW()","v":68}]
[{"$f":"ROW()","v":69}]
[{"$f":"ROW()","v":70}]

{"sheet":"BDCRM","index":34,"n_rows":80,"n_cols":77,"rows_kept":80,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,{"$f":"COLUMN()","v":9},null,null,null,{"$f":"COLUMN()","v":13},null,{"$f":"COLUMN()","v":15},null,{"$f":"COLUMN()","v":17},null,null,null,null,null,null,null,null,{"$f":"COLUMN()","v":26},null,{"$f":"COLUMN()","v":28},null,{"$f":"COLUMN()","v":30},null,{"$f":"COLUMN()","v":32},null,{"$f":"COLUMN()","v":34},null,{"$f":"COLUMN()","v":36},null,{"$f":"COLUMN()","v":38},null,{"$f":"COLUMN()","v":40},null,{"$f":"COLUMN()","v":42},null,{"$f":"COLUMN()","v":44},null,{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},null,{"$f":"COLUMN()","v":49},null,{"$f":"COLUMN()","v":51},null,{"$f":"COLUMN()","v":53},null,{"$f":"COLUMN()","v":55},null,{"$f":"COLUMN()","v":57},null,{"$f":"COLUMN()","v":59},null,{"$f":"COLUMN()","v":61},null,{"$f":"COLUMN()","v":63},null,{"$f":"COLUMN()","v":65},null,{"$f":"COLUMN()","v":67},null,{"$f":"COLUMN()","v":69},null,{"$f":"COLUMN()","v":71},null,{"$f":"COLUMN()","v":73},null,{"$f":"COLUMN()","v":75},null,{"$f":"COLUMN()","v":77}]
[null,null,null,null,null,null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"I"},null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"M"},null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"O"},null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"Q"},null,null,null,null,null,null,null,null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"Z"},null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AB"},null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AD"},null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AF"},null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AH"},null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AJ"},null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AL"},null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AN"},null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AP"},null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AR"},null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AT"},{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AU"},null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AW"},null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"AY"},null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"BA"},null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"BC"},null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"BE"},null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"BG"},null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"BI"},null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"BK"},null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"BM"},null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"BO"},null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"BQ"},null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"BS"},null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"BU"},null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"BW"},null,{"$f":"LEFT(ADDRESS(1,COLUMN(),4),LEN(ADDRESS(1,COLUMN(),4))-1)","v":"BY"}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I59\")","v":"BDCRM"},null,null,{"$f":"INDIRECT(\"START!K59\")","v":"База учетных данных CRM"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Компания",null,"Менеджер",null,"Дата-время записи",null,null,null,null,null,null,null,null,"Событие",null,"Атрибут-1 События",null,"Атрибут-2 События",null,"дата-план события",null,"дата-факт события",null,"Канал-Трафика",null,"Атрибут-1 Канала",null,"Атрибут-2 Канала",null,"периодТрафика",null,"план колвоТрафика",null,"план конверсияТрафика","план колвоКонтактов",null,"факт колвоТрафика",null,"Контакт",null,"Атрибут-1 Контакта",null,"Атрибут-2 Контакта",null,"Решение о покупке",null,"Статья уровня-1",null,"Статья уровня-2",null,"Статья уровня-3",null,"тип учета",null,"периодПлана",null,"План",null,"Факт",null,"Документ",null,"номер док",null,"дата док"]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$OG14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},null,null,null,null,null,null,{"$f":"IF(OR(M13=0,M13=\"\"),1,IF(COUNTIF(13:13,M13)=1,0,1))","v":0},null,{"$f":"IF(OR(O13=0,O13=\"\"),1,IF(COUNTIF(13:13,O13)=1,0,1))","v":0},null,{"$f":"IF(OR(Q13=0,Q13=\"\"),1,IF(COUNTIF(13:13,Q13)=1,0,1))","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(OR(Z13=0,Z13=\"\"),1,IF(COUNTIF(13:13,Z13)=1,0,1))","v":0},null,{"$f":"IF(OR(AB13=0,AB13=\"\"),1,IF(COUNTIF(13:13,AB13)=1,0,1))","v":0},null,{"$f":"IF(OR(AD13=0,AD13=\"\"),1,IF(COUNTIF(13:13,AD13)=1,0,1))","v":0},null,{"$f":"IF(OR(AF13=0,AF13=\"\"),1,IF(COUNTIF(13:13,AF13)=1,0,1))","v":0},null,{"$f":"IF(OR(AH13=0,AH13=\"\"),1,IF(COUNTIF(13:13,AH13)=1,0,1))","v":0},null,{"$f":"IF(OR(AJ13=0,AJ13=\"\"),1,IF(COUNTIF(13:13,AJ13)=1,0,1))","v":0},null,{"$f":"IF(OR(AL13=0,AL13=\"\"),1,IF(COUNTIF(13:13,AL13)=1,0,1))","v":0},null,{"$f":"IF(OR(AN13=0,AN13=\"\"),1,IF(COUNTIF(13:13,AN13)=1,0,1))","v":0},null,{"$f":"IF(OR(AP13=0,AP13=\"\"),1,IF(COUNTIF(13:13,AP13)=1,0,1))","v":0},null,{"$f":"IF(OR(AR13=0,AR13=\"\"),1,IF(COUNTIF(13:13,AR13)=1,0,1))","v":0},null,{"$f":"IF(OR(AT13=0,AT13=\"\"),1,IF(COUNTIF(13:13,AT13)=1,0,1))","v":0},{"$f":"IF(OR(AU13=0,AU13=\"\"),1,IF(COUNTIF(13:13,AU13)=1,0,1))","v":0},null,{"$f":"IF(OR(AW13=0,AW13=\"\"),1,IF(COUNTIF(13:13,AW13)=1,0,1))","v":0},null,{"$f":"IF(OR(AY13=0,AY13=\"\"),1,IF(COUNTIF(13:13,AY13)=1,0,1))","v":0},null,{"$f":"IF(OR(BA13=0,BA13=\"\"),1,IF(COUNTIF(13:13,BA13)=1,0,1))","v":0},null,{"$f":"IF(OR(BC13=0,BC13=\"\"),1,IF(COUNTIF(13:13,BC13)=1,0,1))","v":0},null,{"$f":"IF(OR(BE13=0,BE13=\"\"),1,IF(COUNTIF(13:13,BE13)=1,0,1))","v":0},null,{"$f":"IF(OR(BG13=0,BG13=\"\"),1,IF(COUNTIF(13:13,BG13)=1,0,1))","v":0},null,{"$f":"IF(OR(BI13=0,BI13=\"\"),1,IF(COUNTIF(13:13,BI13)=1,0,1))","v":0},null,{"$f":"IF(OR(BK13=0,BK13=\"\"),1,IF(COUNTIF(13:13,BK13)=1,0,1))","v":0},null,{"$f":"IF(OR(BM13=0,BM13=\"\"),1,IF(COUNTIF(13:13,BM13)=1,0,1))","v":0},null,{"$f":"IF(OR(BO13=0,BO13=\"\"),1,IF(COUNTIF(13:13,BO13)=1,0,1))","v":0},null,{"$f":"IF(OR(BQ13=0,BQ13=\"\"),1,IF(COUNTIF(13:13,BQ13)=1,0,1))","v":0},null,{"$f":"IF(OR(BS13=0,BS13=\"\"),1,IF(COUNTIF(13:13,BS13)=1,0,1))","v":0},null,{"$f":"IF(OR(BU13=0,BU13=\"\"),1,IF(COUNTIF(13:13,BU13)=1,0,1))","v":0},null,{"$f":"IF(OR(BW13=0,BW13=\"\"),1,IF(COUNTIF(13:13,BW13)=1,0,1))","v":0},null,{"$f":"IF(OR(BY13=0,BY13=\"\"),1,IF(COUNTIF(13:13,BY13)=1,0,1))","v":0}]
[{"$f":"ROW()","v":15}]
[{"$f":"ROW()","v":16},{"$f":"1","v":1},null,null,null,{"$f":"IF($A16=16,0,IF(SUMIFS($B15:$B$17,$Z15:$Z$17,$Z16,$AB15:$AB$17,$AB16,$AD15:$AD$17,$AD16)=0,1,0))","v":0},{"$f":"IF($A16=16,0,IF(SUMIFS($B15:$B$17,$Z15:$Z$17,$Z16,$AB15:$AB$17,$AB16,$AD15:$AD$17,$AD16,$AJ15:$AJ$17,$AJ16,$AL15:$AL$17,$AL16,$AN15:$AN$17,$AN16,$AP15:$AP$17,$AP16)=0,1,0))","v":0},{"$f":"IF($A16=16,0,IF(SUMIFS($B15:$B$17,$Z15:$Z$17,$Z16,$AB15:$AB$17,$AB16,$AD15:$AD$17,$AD16,$AJ15:$AJ$17,$AJ16,$AL15:$AL$17,$AL16,$AN15:$AN$17,$AN16,$AP15:$AP$17,$AP16,$AY15:$AY$17,$AY16,$BA15:$BA$17,$BA16,$BC15:$BC$17,$BC16)=0,1,0))","v":0},{"$f":"IF($A16=16,0,IF(SUMIFS($B15:$B$17,$Z15:$Z$17,$Z16,$AB15:$AB$17,$AB16,$AD15:$AD$17,$AD16,$AJ15:$AJ$17,$AJ16,$AL15:$AL$17,$AL16,$AN15:$AN$17,$AN16,$AP15:$AP$17,$AP16,$BG15:$BG$17,$BG16,$BI15:$BI$17,$BI16,$BK15:$BK$17,$BK16,$BM15:$BM$17,$BM16,$BO15:$BO$17,$BO16)=0,1,0))","v":0},{"$f":"IF($A16=16,0,IF(SUMIFS($B16:$B16,$H16:$H16,1,$Z16:$Z16,\"*\"&CRM!$Q$19&\"*\",$AB16:$AB16,\"*\"&CRM!$Q$20&\"*\",$AD16:$AD16,\"*\"&CRM!$Q$21&\"*\",$AJ16:$AJ16,\"*\"&CRM!$Q$25&\"*\",$AL16:$AL16,\"*\"&CRM!$Q$26&\"*\",$AN16:$AN16,\"*\"&CRM!$Q$27&\"*\",$AY16:$AY16,\"*\"&CRM!$Q$33&\"*\",$BA16:$BA16,\"*\"&CRM!$Q$34&\"*\",$BC16:$BC16,\"*\"&CRM!$Q$35&\"*\")=1,1,0))","v":0},{"$f":"IF(J16=1,SUM(J$15:J16),0)","v":0},"*",{"$f":"CRM!$Q$16","v":0},"*",{"$f":"CRM!$Q$17","v":0},"*",{"$f":"NOW()","v":"2022-02-11T09:58:09.870"},null,null,null,null,null,null,null,"*",{"$f":"IF(OR(CRM!$Q$19=0,CRM!$Q$19=\"\"),\"NULL\",CRM!$Q$19)","v":"NULL"},"*",{"$f":"IF(OR(CRM!$Q$20=0,CRM!$Q$20=\"\"),\"NULL\",CRM!$Q$20)","v":"NULL"},"*",{"$f":"IF(OR(CRM!$Q$21=0,CRM!$Q$21=\"\"),\"NULL\",CRM!$Q$21)","v":"NULL"},"*",{"$f":"CRM!$Q$22","v":"00:00:00"},"*",{"$f":"CRM!$Q$23","v":"00:00:00"},"*",{"$f":"IF(OR(CRM!$Q$25=0,CRM!$Q$25=\"\"),\"NULL\",CRM!$Q$25)","v":"NULL"},"*",{"$f":"IF(OR(CRM!$Q$26=0,CRM!$Q$26=\"\"),\"NULL\",CRM!$Q$26)","v":"NULL"},"*",{"$f":"IF(OR(CRM!$Q$27=0,CRM!$Q$27=\"\"),\"NULL\",CRM!$Q$27)","v":"NULL"},"*",{"$f":"IF(OR(CRM!$Q$28=0,CRM!$Q$28=\"\"),\"NULL\",CRM!$Q$28)","v":"NULL"},"*",{"$f":"CRM!$Q$29","v":0},"*",{"$f":"CRM!$Q$30","v":0},{"$f":"AR16*AT16","v":0},"*",{"$f":"CRM!$Q$31","v":0},"*",{"$f":"IF(OR(CRM!$Q$33=0,CRM!$Q$33=\"\"),\"NULL\",CRM!$Q$33)","v":"NULL"},"*",{"$f":"IF(OR(CRM!$Q$34=0,CRM!$Q$34=\"\"),\"NULL\",CRM!$Q$34)","v":"NULL"},"*",{"$f":"IF(OR(CRM!$Q$35=0,CRM!$Q$35=\"\"),\"NULL\",CRM!$Q$35)","v":"NULL"},"*",{"$f":"CRM!$Q$36","v":0},"*",{"$f":"IF(OR(CRM!$Q$38=0,CRM!$Q$38=\"\"),\"NULL\",CRM!$Q$38)","v":"NULL"},"*",{"$f":"IF(OR(CRM!$Q$39=0,CRM!$Q$39=\"\"),\"NULL\",CRM!$Q$39)","v":"NULL"},"*",{"$f":"IF(OR(CRM!$Q$40=0,CRM!$Q$40=\"\"),\"NULL\",CRM!$Q$40)","v":"NULL"},"*",{"$f":"IF(OR(CRM!$Q$41=0,CRM!$Q$41=\"\"),\"NULL\",CRM!$Q$41)","v":"NULL"},"*",{"$f":"IF(OR(CRM!$Q$42=0,CRM!$Q$42=\"\"),\"NULL\",CRM!$Q$42)","v":"NULL"},"*",{"$f":"CRM!$Q$43","v":0},"*",{"$f":"CRM!$Q$44","v":0},"*",{"$f":"CRM!$Q$45","v":0},"*",{"$f":"CRM!$Q$46","v":0},"*",{"$f":"CRM!$Q$47","v":"00:00:00"}]
[{"$f":"ROW()","v":17},{"$f":"1","v":1}]
[{"$f":"ROW()","v":18},{"$f":"1","v":1},null,null,null,{"$f":"IF($A18=16,0,IF(SUMIFS($B17:$B$17,$Z17:$Z$17,$Z18,$AB17:$AB$17,$AB18,$AD17:$AD$17,$AD18)=0,1,0))","v":1},{"$f":"IF($A18=16,0,IF(SUMIFS($B17:$B$17,$Z17:$Z$17,$Z18,$AB17:$AB$17,$AB18,$AD17:$AD$17,$AD18,$AJ17:$AJ$17,$AJ18,$AL17:$AL$17,$AL18,$AN17:$AN$17,$AN18,$AP17:$AP$17,$AP18)=0,1,0))","v":1},{"$f":"IF($A18=16,0,IF(SUMIFS($B17:$B$17,$Z17:$Z$17,$Z18,$AB17:$AB$17,$AB18,$AD17:$AD$17,$AD18,$AJ17:$AJ$17,$AJ18,$AL17:$AL$17,$AL18,$AN17:$AN$17,$AN18,$AP17:$AP$17,$AP18,$AY17:$AY$17,$AY18,$BA17:$BA$17,$BA18,$BC17:$BC$17,$BC18)=0,1,0))","v":1},{"$f":"IF($A18=16,0,IF(SUMIFS($B17:$B$17,$Z17:$Z$17,$Z18,$AB17:$AB$17,$AB18,$AD17:$AD$17,$AD18,$AJ17:$AJ$17,$AJ18,$AL17:$AL$17,$AL18,$AN17:$AN$17,$AN18,$AP17:$AP$17,$AP18,$BG17:$BG$17,$BG18,$BI17:$BI$17,$BI18,$BK17:$BK$17,$BK18,$BM17:$BM$17,$BM18,$BO17:$BO$17,$BO18)=0,1,0))","v":1},{"$f":"IF($A18=16,0,IF(SUMIFS($B18:$B18,$H18:$H18,1,$Z18:$Z18,\"*\"&CRM!$Q$19&\"*\",$AB18:$AB18,\"*\"&CRM!$Q$20&\"*\",$AD18:$AD18,\"*\"&CRM!$Q$21&\"*\",$AJ18:$AJ18,\"*\"&CRM!$Q$25&\"*\",$AL18:$AL18,\"*\"&CRM!$Q$26&\"*\",$AN18:$AN18,\"*\"&CRM!$Q$27&\"*\",$AY18:$AY18,\"*\"&CRM!$Q$33&\"*\",$BA18:$BA18,\"*\"&CRM!$Q$34&\"*\",$BC18:$BC18,\"*\"&CRM!$Q$35&\"*\")=1,1,0))","v":1},{"$f":"IF(J18=1,SUM(J$15:J18),0)","v":1},"*","ООО \"Комп\"","*","Фамилия Имя","*","2021-03-14T14:31:52.650",null,null,null,null,null,null,null,"*","NULL","*","NULL","*","NULL","*","00:00:00","*","00:00:00","*","NULL","*","NULL","*","NULL","*","NULL","*",0,"*",0,0,"*",0,"*","NULL","*","NULL","*","NULL","*",0,"*","Капзатраты разовые амортизируемые","*","Учреждение юр.лица","*","NULL","*","начисление","*","2021-01-01","*",100000,"*",80000,"*","Свидетельство","*","ОГРН 1111111","*","2021-01-15"]
[{"$f":"ROW()","v":19},{"$f":"1","v":1},null,null,null,{"$f":"IF($A19=16,0,IF(SUMIFS($B$17:$B18,$Z$17:$Z18,$Z19,$AB$17:$AB18,$AB19,$AD$17:$AD18,$AD19)=0,1,0))","v":1},{"$f":"IF($A19=16,0,IF(SUMIFS($B$17:$B18,$Z$17:$Z18,$Z19,$AB$17:$AB18,$AB19,$AD$17:$AD18,$AD19,$AJ$17:$AJ18,$AJ19,$AL$17:$AL18,$AL19,$AN$17:$AN18,$AN19,$AP$17:$AP18,$AP19)=0,1,0))","v":1},{"$f":"IF($A19=16,0,IF(SUMIFS($B$17:$B18,$Z$17:$Z18,$Z19,$AB$17:$AB18,$AB19,$AD$17:$AD18,$AD19,$AJ$17:$AJ18,$AJ19,$AL$17:$AL18,$AL19,$AN$17:$AN18,$AN19,$AP$17:$AP18,$AP19,$AY$17:$AY18,$AY19,$BA$17:$BA18,$BA19,$BC$17:$BC18,$BC19)=0,1,0))","v":1},{"$f":"IF($A19=16,0,IF(SUMIFS($B$17:$B18,$Z$17:$Z18,$Z19,$AB$17:$AB18,$AB19,$AD$17:$AD18,$AD19,$AJ$17:$AJ18,$AJ19,$AL$17:$AL18,$AL19,$AN$17:$AN18,$AN19,$AP$17:$AP18,$AP19,$BG$17:$BG18,$BG19,$BI$17:$BI18,$BI19,$BK$17:$BK18,$BK19,$BM$17:$BM18,$BM19,$BO$17:$BO18,$BO19)=0,1,0))","v":1},{"$f":"IF($A19=16,0,IF(SUMIFS($B19:$B19,$H19:$H19,1,$Z19:$Z19,\"*\"&CRM!$Q$19&\"*\",$AB19:$AB19,\"*\"&CRM!$Q$20&\"*\",$AD19:$AD19,\"*\"&CRM!$Q$21&\"*\",$AJ19:$AJ19,\"*\"&CRM!$Q$25&\"*\",$AL19:$AL19,\"*\"&CRM!$Q$26&\"*\",$AN19:$AN19,\"*\"&CRM!$Q$27&\"*\",$AY19:$AY19,\"*\"&CRM!$Q$33&\"*\",$BA19:$BA19,\"*\"&CRM!$Q$34&\"*\",$BC19:$BC19,\"*\"&CRM!$Q$35&\"*\")=1,1,0))","v":1},{"$f":"IF(J19=1,SUM(J$15:J19),0)","v":2},"*","ООО \"Комп\"","*","Фамилия Имя","*","2021-03-14T13:59:53.730",null,null,null,null,null,null,null,"*","Рекламная кампания","*","Регион Москва","*","B2C","*","2021-02-20","*","2021-02-25","*","Vk","*","Подписчики","*","По промокоду","*","2021-01-01","*",30000,"*",5.0000000000000001E-3,150,"*",23256,"*","Иванов Андрей","*","IA@MAIL","*","т.7(985)000-0000","*","да","*","Расходы на платный трафик","*","NULL","*","NULL","*","оплата","*","2021-01-01","*",2000,"*",1500,"*","п/п","*","№812","*","2021-01-14"]
[{"$f":"ROW()","v":20},{"$f":"1","v":1},null,null,null,{"$f":"IF($A20=16,0,IF(SUMIFS($B$17:$B19,$Z$17:$Z19,$Z20,$AB$17:$AB19,$AB20,$AD$17:$AD19,$AD20)=0,1,0))","v":0},{"$f":"IF($A20=16,0,IF(SUMIFS($B$17:$B19,$Z$17:$Z19,$Z20,$AB$17:$AB19,$AB20,$AD$17:$AD19,$AD20,$AJ$17:$AJ19,$AJ20,$AL$17:$AL19,$AL20,$AN$17:$AN19,$AN20,$AP$17:$AP19,$AP20)=0,1,0))","v":0},{"$f":"IF($A20=16,0,IF(SUMIFS($B$17:$B19,$Z$17:$Z19,$Z20,$AB$17:$AB19,$AB20,$AD$17:$AD19,$AD20,$AJ$17:$AJ19,$AJ20,$AL$17:$AL19,$AL20,$AN$17:$AN19,$AN20,$AP$17:$AP19,$AP20,$AY$17:$AY19,$AY20,$BA$17:$BA19,$BA20,$BC$17:$BC19,$BC20)=0,1,0))","v":0},{"$f":"IF($A20=16,0,IF(SUMIFS($B$17:$B19,$Z$17:$Z19,$Z20,$AB$17:$AB19,$AB20,$AD$17:$AD19,$AD20,$AJ$17:$AJ19,$AJ20,$AL$17:$AL19,$AL20,$AN$17:$AN19,$AN20,$AP$17:$AP19,$AP20,$BG$17:$BG19,$BG20,$BI$17:$BI19,$BI20,$BK$17:$BK19,$BK20,$BM$17:$BM19,$BM20,$BO$17:$BO19,$BO20)=0,1,0))","v":1},{"$f":"IF($A20=16,0,IF(SUMIFS($B20:$B20,$H20:$H20,1,$Z20:$Z20,\"*\"&CRM!$Q$19&\"*\",$AB20:$AB20,\"*\"&CRM!$Q$20&\"*\",$AD20:$AD20,\"*\"&CRM!$Q$21&\"*\",$AJ20:$AJ20,\"*\"&CRM!$Q$25&\"*\",$AL20:$AL20,\"*\"&CRM!$Q$26&\"*\",$AN20:$AN20,\"*\"&CRM!$Q$27&\"*\",$AY20:$AY20,\"*\"&CRM!$Q$33&\"*\",$BA20:$BA20,\"*\"&CRM!$Q$34&\"*\",$BC20:$BC20,\"*\"&CRM!$Q$35&\"*\")=1,1,0))","v":0},{"$f":"IF(J20=1,SUM(J$15:J20),0)","v":0},"*","ООО \"Комп\"","*","Фамилия Имя","*","2021-03-14T13:56:44.590",null,null,null,null,null,null,null,"*","Рекламная кампания","*","Регион Москва","*","B2C","*","2021-02-20","*","2021-02-25","*","Vk","*","Подписчики","*","По промокоду","*","2021-01-01","*",30000,"*",5.0000000000000001E-3,150,"*",23256,"*","Иванов Андрей","*","IA@MAIL","*","т.7(985)000-0000","*","да","*","Расходы на платный трафик","*","NULL","*","NULL","*","начисление","*","2021-01-01","*",2000,"*",2500,"*","Акт","*","А-32","*","2021-01-14"]
[{"$f":"ROW()","v":21},{"$f":"1","v":1},null,null,null,{"$f":"IF($A21=16,0,IF(SUMIFS($B$17:$B20,$Z$17:$Z20,$Z21,$AB$17:$AB20,$AB21,$AD$17:$AD20,$AD21)=0,1,0))","v":0},{"$f":"IF($A21=16,0,IF(SUMIFS($B$17:$B20,$Z$17:$Z20,$Z21,$AB$17:$AB20,$AB21,$AD$17:$AD20,$AD21,$AJ$17:$AJ20,$AJ21,$AL$17:$AL20,$AL21,$AN$17:$AN20,$AN21,$AP$17:$AP20,$AP21)=0,1,0))","v":0},{"$f":"IF($A21=16,0,IF(SUMIFS($B$17:$B20,$Z$17:$Z20,$Z21,$AB$17:$AB20,$AB21,$AD$17:$AD20,$AD21,$AJ$17:$AJ20,$AJ21,$AL$17:$AL20,$AL21,$AN$17:$AN20,$AN21,$AP$17:$AP20,$AP21,$AY$17:$AY20,$AY21,$BA$17:$BA20,$BA21,$BC$17:$BC20,$BC21)=0,1,0))","v":0},{"$f":"IF($A21=16,0,IF(SUMIFS($B$17:$B20,$Z$17:$Z20,$Z21,$AB$17:$AB20,$AB21,$AD$17:$AD20,$AD21,$AJ$17:$AJ20,$AJ21,$AL$17:$AL20,$AL21,$AN$17:$AN20,$AN21,$AP$17:$AP20,$AP21,$BG$17:$BG20,$BG21,$BI$17:$BI20,$BI21,$BK$17:$BK20,$BK21,$BM$17:$BM20,$BM21,$BO$17:$BO20,$BO21)=0,1,0))","v":1},{"$f":"IF($A21=16,0,IF(SUMIFS($B21:$B21,$H21:$H21,1,$Z21:$Z21,\"*\"&CRM!$Q$19&\"*\",$AB21:$AB21,\"*\"&CRM!$Q$20&\"*\",$AD21:$AD21,\"*\"&CRM!$Q$21&\"*\",$AJ21:$AJ21,\"*\"&CRM!$Q$25&\"*\",$AL21:$AL21,\"*\"&CRM!$Q$26&\"*\",$AN21:$AN21,\"*\"&CRM!$Q$27&\"*\",$AY21:$AY21,\"*\"&CRM!$Q$33&\"*\",$BA21:$BA21,\"*\"&CRM!$Q$34&\"*\",$BC21:$BC21,\"*\"&CRM!$Q$35&\"*\")=1,1,0))","v":0},{"$f":"IF(J21=1,SUM(J$15:J21),0)","v":0},"*","ООО \"Комп\"","*","Фамилия Имя","*","2021-03-14T13:34:55.050",null,null,null,null,null,null,null,"*","Рекламная кампания","*","Регион Москва","*","B2C","*","2021-02-20","*","2021-02-25","*","Vk","*","Подписчики","*","По промокоду","*","2021-01-01","*",30000,"*",5.0000000000000001E-3,150,"*",23256,"*","Иванов Андрей","*","IA@MAIL","*","т.7(985)000-0000","*","да","*","Продажи","*","Продукт-1","*","NULL","*","учет","*","2021-01-01","*",120000,"*",95000,"*","ТН","*","TN-512.45","*","2021-03-04"]
[{"$f":"ROW()","v":22},{"$f":"1","v":1},null,null,null,{"$f":"IF($A22=16,0,IF(SUMIFS($B$17:$B21,$Z$17:$Z21,$Z22,$AB$17:$AB21,$AB22,$AD$17:$AD21,$AD22)=0,1,0))","v":0},{"$f":"IF($A22=16,0,IF(SUMIFS($B$17:$B21,$Z$17:$Z21,$Z22,$AB$17:$AB21,$AB22,$AD$17:$AD21,$AD22,$AJ$17:$AJ21,$AJ22,$AL$17:$AL21,$AL22,$AN$17:$AN21,$AN22,$AP$17:$AP21,$AP22)=0,1,0))","v":1},{"$f":"IF($A22=16,0,IF(SUMIFS($B$17:$B21,$Z$17:$Z21,$Z22,$AB$17:$AB21,$AB22,$AD$17:$AD21,$AD22,$AJ$17:$AJ21,$AJ22,$AL$17:$AL21,$AL22,$AN$17:$AN21,$AN22,$AP$17:$AP21,$AP22,$AY$17:$AY21,$AY22,$BA$17:$BA21,$BA22,$BC$17:$BC21,$BC22)=0,1,0))","v":1},{"$f":"IF($A22=16,0,IF(SUMIFS($B$17:$B21,$Z$17:$Z21,$Z22,$AB$17:$AB21,$AB22,$AD$17:$AD21,$AD22,$AJ$17:$AJ21,$AJ22,$AL$17:$AL21,$AL22,$AN$17:$AN21,$AN22,$AP$17:$AP21,$AP22,$BG$17:$BG21,$BG22,$BI$17:$BI21,$BI22,$BK$17:$BK21,$BK22,$BM$17:$BM21,$BM22,$BO$17:$BO21,$BO22)=0,1,0))","v":1},{"$f":"IF($A22=16,0,IF(SUMIFS($B22:$B22,$H22:$H22,1,$Z22:$Z22,\"*\"&CRM!$Q$19&\"*\",$AB22:$AB22,\"*\"&CRM!$Q$20&\"*\",$AD22:$AD22,\"*\"&CRM!$Q$21&\"*\",$AJ22:$AJ22,\"*\"&CRM!$Q$25&\"*\",$AL22:$AL22,\"*\"&CRM!$Q$26&\"*\",$AN22:$AN22,\"*\"&CRM!$Q$27&\"*\",$AY22:$AY22,\"*\"&CRM!$Q$33&\"*\",$BA22:$BA22,\"*\"&CRM!$Q$34&\"*\",$BC22:$BC22,\"*\"&CRM!$Q$35&\"*\")=1,1,0))","v":1},{"$f":"IF(J22=1,SUM(J$15:J22),0)","v":3},"*","ООО \"Комп\"","*","Фамилия Имя","*","2021-03-14T13:31:00.520",null,null,null,null,null,null,null,"*","Рекламная кампания","*","Регион Москва","*","B2C","*","2021-02-20","*","2021-02-25","*","Vk","*","Подписчики","*","По промокоду","*","2021-04-01","*",35000,"*",5.0000000000000001E-3,175,"*",37831,"*","Иванов Андрей","*","IA@MAIL","*","т.7(985)000-0000","*","да","*","Продажи","*","Продукт-1","*","NULL","*","учет","*","2021-04-01","*",130000,"*",150000,"*","ТН","*","TN-512.46","*","2021-05-04"]
[{"$f":"ROW()","v":23},{"$f":"1","v":1},null,null,null,{"$f":"IF($A23=16,0,IF(SUMIFS($B$17:$B22,$Z$17:$Z22,$Z23,$AB$17:$AB22,$AB23,$AD$17:$AD22,$AD23)=0,1,0))","v":1},{"$f":"IF($A23=16,0,IF(SUMIFS($B$17:$B22,$Z$17:$Z22,$Z23,$AB$17:$AB22,$AB23,$AD$17:$AD22,$AD23,$AJ$17:$AJ22,$AJ23,$AL$17:$AL22,$AL23,$AN$17:$AN22,$AN23,$AP$17:$AP22,$AP23)=0,1,0))","v":1},{"$f":"IF($A23=16,0,IF(SUMIFS($B$17:$B22,$Z$17:$Z22,$Z23,$AB$17:$AB22,$AB23,$AD$17:$AD22,$AD23,$AJ$17:$AJ22,$AJ23,$AL$17:$AL22,$AL23,$AN$17:$AN22,$AN23,$AP$17:$AP22,$AP23,$AY$17:$AY22,$AY23,$BA$17:$BA22,$BA23,$BC$17:$BC22,$BC23)=0,1,0))","v":1},{"$f":"IF($A23=16,0,IF(SUMIFS($B$17:$B22,$Z$17:$Z22,$Z23,$AB$17:$AB22,$AB23,$AD$17:$AD22,$AD23,$AJ$17:$AJ22,$AJ23,$AL$17:$AL22,$AL23,$AN$17:$AN22,$AN23,$AP$17:$AP22,$AP23,$BG$17:$BG22,$BG23,$BI$17:$BI22,$BI23,$BK$17:$BK22,$BK23,$BM$17:$BM22,$BM23,$BO$17:$BO22,$BO23)=0,1,0))","v":1},{"$f":"IF($A23=16,0,IF(SUMIFS($B23:$B23,$H23:$H23,1,$Z23:$Z23,\"*\"&CRM!$Q$19&\"*\",$AB23:$AB23,\"*\"&CRM!$Q$20&\"*\",$AD23:$AD23,\"*\"&CRM!$Q$21&\"*\",$AJ23:$AJ23,\"*\"&CRM!$Q$25&\"*\",$AL23:$AL23,\"*\"&CRM!$Q$26&\"*\",$AN23:$AN23,\"*\"&CRM!$Q$27&\"*\",$AY23:$AY23,\"*\"&CRM!$Q$33&\"*\",$BA23:$BA23,\"*\"&CRM!$Q$34&\"*\",$BC23:$BC23,\"*\"&CRM!$Q$35&\"*\")=1,1,0))","v":1},{"$f":"IF(J23=1,SUM(J$15:J23),0)","v":4},"*","ООО \"Комп\"","*","Фамилия Имя","*","2021-03-13T11:01:55.520",null,null,null,null,null,null,null,"*","Участие в выставке","*","Регион СЗФО","*","B2B","*","2021-04-20","*","2021-04-25","*","Посетители","*","NULL","*","NULL","*","2021-04-01","*",1000,"*",0.3,300,"*",860,"*","Сидоров Василий","*","asd@mail","*","т(916)111-1111","*","да","*","NULL","*","NULL","*","NULL","*","NULL","*","NULL","*",0,"*",0,"*",0,"*",0,"*","00:00:00"]
[{"$f":"ROW()","v":24},{"$f":"1","v":1},null,null,null,{"$f":"IF($A24=16,0,IF(SUMIFS($B$17:$B23,$Z$17:$Z23,$Z24,$AB$17:$AB23,$AB24,$AD$17:$AD23,$AD24)=0,1,0))","v":0},{"$f":"IF($A24=16,0,IF(SUMIFS($B$17:$B23,$Z$17:$Z23,$Z24,$AB$17:$AB23,$AB24,$AD$17:$AD23,$AD24,$AJ$17:$AJ23,$AJ24,$AL$17:$AL23,$AL24,$AN$17:$AN23,$AN24,$AP$17:$AP23,$AP24)=0,1,0))","v":0},{"$f":"IF($A24=16,0,IF(SUMIFS($B$17:$B23,$Z$17:$Z23,$Z24,$AB$17:$AB23,$AB24,$AD$17:$AD23,$AD24,$AJ$17:$AJ23,$AJ24,$AL$17:$AL23,$AL24,$AN$17:$AN23,$AN24,$AP$17:$AP23,$AP24,$AY$17:$AY23,$AY24,$BA$17:$BA23,$BA24,$BC$17:$BC23,$BC24)=0,1,0))","v":1},{"$f":"IF($A24=16,0,IF(SUMIFS($B$17:$B23,$Z$17:$Z23,$Z24,$AB$17:$AB23,$AB24,$AD$17:$AD23,$AD24,$AJ$17:$AJ23,$AJ24,$AL$17:$AL23,$AL24,$AN$17:$AN23,$AN24,$AP$17:$AP23,$AP24,$BG$17:$BG23,$BG24,$BI$17:$BI23,$BI24,$BK$17:$BK23,$BK24,$BM$17:$BM23,$BM24,$BO$17:$BO23,$BO24)=0,1,0))","v":0},{"$f":"IF($A24=16,0,IF(SUMIFS($B24:$B24,$H24:$H24,1,$Z24:$Z24,\"*\"&CRM!$Q$19&\"*\",$AB24:$AB24,\"*\"&CRM!$Q$20&\"*\",$AD24:$AD24,\"*\"&CRM!$Q$21&\"*\",$AJ24:$AJ24,\"*\"&CRM!$Q$25&\"*\",$AL24:$AL24,\"*\"&CRM!$Q$26&\"*\",$AN24:$AN24,\"*\"&CRM!$Q$27&\"*\",$AY24:$AY24,\"*\"&CRM!$Q$33&\"*\",$BA24:$BA24,\"*\"&CRM!$Q$34&\"*\",$BC24:$BC24,\"*\"&CRM!$Q$35&\"*\")=1,1,0))","v":1},{"$f":"IF(J24=1,SUM(J$15:J24),0)","v":5},"*","ООО \"Комп\"","*","Фамилия Имя","*","2021-03-13T10:57:35.050",null,null,null,null,null,null,null,"*","Участие в выставке","*","Регион СЗФО","*","B2B","*","2021-04-20","*","2021-04-25","*","Посетители","*","NULL","*","NULL","*","2021-04-01","*",1000,"*",0.3,300,"*",860,"*","NULL","*","NULL","*","NULL","*",0,"*","NULL","*","NULL","*","NULL","*","NULL","*","NULL","*",0,"*",0,"*",0,"*",0,"*","00:00:00"]
[{"$f":"ROW()","v":25},{"$f":"1","v":1},null,null,null,{"$f":"IF($A25=16,0,IF(SUMIFS($B$17:$B24,$Z$17:$Z24,$Z25,$AB$17:$AB24,$AB25,$AD$17:$AD24,$AD25)=0,1,0))","v":1},{"$f":"IF($A25=16,0,IF(SUMIFS($B$17:$B24,$Z$17:$Z24,$Z25,$AB$17:$AB24,$AB25,$AD$17:$AD24,$AD25,$AJ$17:$AJ24,$AJ25,$AL$17:$AL24,$AL25,$AN$17:$AN24,$AN25,$AP$17:$AP24,$AP25)=0,1,0))","v":1},{"$f":"IF($A25=16,0,IF(SUMIFS($B$17:$B24,$Z$17:$Z24,$Z25,$AB$17:$AB24,$AB25,$AD$17:$AD24,$AD25,$AJ$17:$AJ24,$AJ25,$AL$17:$AL24,$AL25,$AN$17:$AN24,$AN25,$AP$17:$AP24,$AP25,$AY$17:$AY24,$AY25,$BA$17:$BA24,$BA25,$BC$17:$BC24,$BC25)=0,1,0))","v":1},{"$f":"IF($A25=16,0,IF(SUMIFS($B$17:$B24,$Z$17:$Z24,$Z25,$AB$17:$AB24,$AB25,$AD$17:$AD24,$AD25,$AJ$17:$AJ24,$AJ25,$AL$17:$AL24,$AL25,$AN$17:$AN24,$AN25,$AP$17:$AP24,$AP25,$BG$17:$BG24,$BG25,$BI$17:$BI24,$BI25,$BK$17:$BK24,$BK25,$BM$17:$BM24,$BM25,$BO$17:$BO24,$BO25)=0,1,0))","v":1},{"$f":"IF($A25=16,0,IF(SUMIFS($B25:$B25,$H25:$H25,1,$Z25:$Z25,\"*\"&CRM!$Q$19&\"*\",$AB25:$AB25,\"*\"&CRM!$Q$20&\"*\",$AD25:$AD25,\"*\"&CRM!$Q$21&\"*\",$AJ25:$AJ25,\"*\"&CRM!$Q$25&\"*\",$AL25:$AL25,\"*\"&CRM!$Q$26&\"*\",$AN25:$AN25,\"*\"&CRM!$Q$27&\"*\",$AY25:$AY25,\"*\"&CRM!$Q$33&\"*\",$BA25:$BA25,\"*\"&CRM!$Q$34&\"*\",$BC25:$BC25,\"*\"&CRM!$Q$35&\"*\")=1,1,0))","v":1},{"$f":"IF(J25=1,SUM(J$15:J25),0)","v":6},"*","ООО \"Комп\"","*","Фамилия Имя","*","2021-03-13T09:38:14",null,null,null,null,null,null,null,"*","Написание контента","*","Регион Москва","*","B2C","*","2021-02-20","*","2021-02-25","*","Поисковая выдача Яндекса","*","Подписчики","*","По промокоду","*","2021-04-01","*",35000,"*",5.0000000000000001E-3,175,"*",37831,"*","Иванов Сергей","*","IA@MAIL","*","т.7(985)000-0000","*","да","*","Поступление ДС","*","Продукт-1","*","NULL","*","оплата","*","2021-04-01","*",120000,"*",140000,"*","Чек","*","NT-512.46","*","2021-05-04"]
[{"$f":"ROW()","v":26},{"$f":"1","v":1},null,null,null,{"$f":"IF($A26=16,0,IF(SUMIFS($B$17:$B25,$Z$17:$Z25,$Z26,$AB$17:$AB25,$AB26,$AD$17:$AD25,$AD26)=0,1,0))","v":0},{"$f":"IF($A26=16,0,IF(SUMIFS($B$17:$B25,$Z$17:$Z25,$Z26,$AB$17:$AB25,$AB26,$AD$17:$AD25,$AD26,$AJ$17:$AJ25,$AJ26,$AL$17:$AL25,$AL26,$AN$17:$AN25,$AN26,$AP$17:$AP25,$AP26)=0,1,0))","v":0},{"$f":"IF($A26=16,0,IF(SUMIFS($B$17:$B25,$Z$17:$Z25,$Z26,$AB$17:$AB25,$AB26,$AD$17:$AD25,$AD26,$AJ$17:$AJ25,$AJ26,$AL$17:$AL25,$AL26,$AN$17:$AN25,$AN26,$AP$17:$AP25,$AP26,$AY$17:$AY25,$AY26,$BA$17:$BA25,$BA26,$BC$17:$BC25,$BC26)=0,1,0))","v":0},{"$f":"IF($A26=16,0,IF(SUMIFS($B$17:$B25,$Z$17:$Z25,$Z26,$AB$17:$AB25,$AB26,$AD$17:$AD25,$AD26,$AJ$17:$AJ25,$AJ26,$AL$17:$AL25,$AL26,$AN$17:$AN25,$AN26,$AP$17:$AP25,$AP26,$BG$17:$BG25,$BG26,$BI$17:$BI25,$BI26,$BK$17:$BK25,$BK26,$BM$17:$BM25,$BM26,$BO$17:$BO25,$BO26)=0,1,0))","v":1},{"$f":"IF($A26=16,0,IF(SUMIFS($B26:$B26,$H26:$H26,1,$Z26:$Z26,\"*\"&CRM!$Q$19&\"*\",$AB26:$AB26,\"*\"&CRM!$Q$20&\"*\",$AD26:$AD26,\"*\"&CRM!$Q$21&\"*\",$AJ26:$AJ26,\"*\"&CRM!$Q$25&\"*\",$AL26:$AL26,\"*\"&CRM!$Q$26&\"*\",$AN26:$AN26,\"*\"&CRM!$Q$27&\"*\",$AY26:$AY26,\"*\"&CRM!$Q$33&\"*\",$BA26:$BA26,\"*\"&CRM!$Q$34&\"*\",$BC26:$BC26,\"*\"&CRM!$Q$35&\"*\")=1,1,0))","v":0},{"$f":"IF(J26=1,SUM(J$15:J26),0)","v":0},"*","ООО \"Комп\"","*","Фамилия Имя","*","2021-03-13T09:31:46",null,null,null,null,null,null,null,"*","Рекламная кампания","*","Регион Москва","*","B2C","*","2021-02-20","*","2021-02-25","*","Vk","*","Подписчики","*","По промокоду","*","2021-04-01","*",35000,"*",5.0000000000000001E-3,175,"*",37831,"*","Иванов Андрей","*","IA@MAIL","*","т.7(985)000-0000","*","да","*","Поступление ДС","*","Продукт-1","*","NULL","*","оплата","*","2021-04-01","*",120000,"*",140000,"*","Чек","*","NT-512.46","*","2021-05-04"]
[{"$f":"ROW()","v":27},{"$f":"1","v":1},null,null,null,{"$f":"IF($A27=16,0,IF(SUMIFS($B$17:$B26,$Z$17:$Z26,$Z27,$AB$17:$AB26,$AB27,$AD$17:$AD26,$AD27)=0,1,0))","v":0},{"$f":"IF($A27=16,0,IF(SUMIFS($B$17:$B26,$Z$17:$Z26,$Z27,$AB$17:$AB26,$AB27,$AD$17:$AD26,$AD27,$AJ$17:$AJ26,$AJ27,$AL$17:$AL26,$AL27,$AN$17:$AN26,$AN27,$AP$17:$AP26,$AP27)=0,1,0))","v":0},{"$f":"IF($A27=16,0,IF(SUMIFS($B$17:$B26,$Z$17:$Z26,$Z27,$AB$17:$AB26,$AB27,$AD$17:$AD26,$AD27,$AJ$17:$AJ26,$AJ27,$AL$17:$AL26,$AL27,$AN$17:$AN26,$AN27,$AP$17:$AP26,$AP27,$AY$17:$AY26,$AY27,$BA$17:$BA26,$BA27,$BC$17:$BC26,$BC27)=0,1,0))","v":0},{"$f":"IF($A27=16,0,IF(SUMIFS($B$17:$B26,$Z$17:$Z26,$Z27,$AB$17:$AB26,$AB27,$AD$17:$AD26,$AD27,$AJ$17:$AJ26,$AJ27,$AL$17:$AL26,$AL27,$AN$17:$AN26,$AN27,$AP$17:$AP26,$AP27,$BG$17:$BG26,$BG27,$BI$17:$BI26,$BI27,$BK$17:$BK26,$BK27,$BM$17:$BM26,$BM27,$BO$17:$BO26,$BO27)=0,1,0))","v":1},{"$f":"IF($A27=16,0,IF(SUMIFS($B27:$B27,$H27:$H27,1,$Z27:$Z27,\"*\"&CRM!$Q$19&\"*\",$AB27:$AB27,\"*\"&CRM!$Q$20&\"*\",$AD27:$AD27,\"*\"&CRM!$Q$21&\"*\",$AJ27:$AJ27,\"*\"&CRM!$Q$25&\"*\",$AL27:$AL27,\"*\"&CRM!$Q$26&\"*\",$AN27:$AN27,\"*\"&CRM!$Q$27&\"*\",$AY27:$AY27,\"*\"&CRM!$Q$33&\"*\",$BA27:$BA27,\"*\"&CRM!$Q$34&\"*\",$BC27:$BC27,\"*\"&CRM!$Q$35&\"*\")=1,1,0))","v":0},{"$f":"IF(J27=1,SUM(J$15:J27),0)","v":0},"*","ООО \"Комп\"","*","Фамилия Имя","*","2021-03-13T09:23:42",null,null,null,null,null,null,null,"*","Рекламная кампания","*","Регион Москва","*","B2C","*","2021-02-20","*","2021-02-25","*","Vk","*","Подписчики","*","По промокоду","*","2021-01-01","*",30000,"*",5.0000000000000001E-3,150,"*",23256,"*","Иванов Андрей","*","IA@MAIL","*","т.7(985)000-0000","*","да","*","Поступление ДС","*","Продукт-1","*","NULL","*","оплата","*","2021-01-01","*",100000,"*",80000,"*","Чек","*","NT-512.45","*","2021-03-04"]
[{"$f":"ROW()","v":28},{"$f":"1","v":1}]
[{"$f":"ROW()","v":29},{"$f":"1","v":1}]
[{"$f":"ROW()","v":30},{"$f":"1","v":1}]
[{"$f":"ROW()","v":31},{"$f":"1","v":1}]
[{"$f":"ROW()","v":32},{"$f":"1","v":1}]
[{"$f":"ROW()","v":33},{"$f":"1","v":1}]
[{"$f":"ROW()","v":34},{"$f":"1","v":1}]
[{"$f":"ROW()","v":35},{"$f":"1","v":1}]
[{"$f":"ROW()","v":36},{"$f":"1","v":1}]
[{"$f":"ROW()","v":37},{"$f":"1","v":1}]
[{"$f":"ROW()","v":38},{"$f":"1","v":1}]
[{"$f":"ROW()","v":39},{"$f":"1","v":1}]
[{"$f":"ROW()","v":40},{"$f":"1","v":1}]
[{"$f":"ROW()","v":41},{"$f":"1","v":1}]
[{"$f":"ROW()","v":42},{"$f":"1","v":1}]
[{"$f":"ROW()","v":43},{"$f":"1","v":1}]
[{"$f":"ROW()","v":44},{"$f":"1","v":1}]
[{"$f":"ROW()","v":45},{"$f":"1","v":1}]
[{"$f":"ROW()","v":46},{"$f":"1","v":1}]
[{"$f":"ROW()","v":47},{"$f":"1","v":1}]
[{"$f":"ROW()","v":48},{"$f":"1","v":1}]
[{"$f":"ROW()","v":49},{"$f":"1","v":1}]
[{"$f":"ROW()","v":50},{"$f":"1","v":1}]
[{"$f":"ROW()","v":51},{"$f":"1","v":1}]
[{"$f":"ROW()","v":52},{"$f":"1","v":1}]
[{"$f":"ROW()","v":53},{"$f":"1","v":1}]
[{"$f":"ROW()","v":54},{"$f":"1","v":1}]
[{"$f":"ROW()","v":55},{"$f":"1","v":1}]
[{"$f":"ROW()","v":56},{"$f":"1","v":1}]
[{"$f":"ROW()","v":57},{"$f":"1","v":1}]
[{"$f":"ROW()","v":58},{"$f":"1","v":1}]
[{"$f":"ROW()","v":59},{"$f":"1","v":1}]
[{"$f":"ROW()","v":60},{"$f":"1","v":1}]
[{"$f":"ROW()","v":61},{"$f":"1","v":1}]
[{"$f":"ROW()","v":62},{"$f":"1","v":1}]
[{"$f":"ROW()","v":63},{"$f":"1","v":1}]
[{"$f":"ROW()","v":64},{"$f":"1","v":1}]
[{"$f":"ROW()","v":65},{"$f":"1","v":1}]
[{"$f":"ROW()","v":66},{"$f":"1","v":1}]
[{"$f":"ROW()","v":67},{"$f":"1","v":1}]
[{"$f":"ROW()","v":68},{"$f":"1","v":1}]
[{"$f":"ROW()","v":69},{"$f":"1","v":1}]
[{"$f":"ROW()","v":70},{"$f":"1","v":1}]
[{"$f":"ROW()","v":71},{"$f":"1","v":1}]
[{"$f":"ROW()","v":72},{"$f":"1","v":1}]
[{"$f":"ROW()","v":73},{"$f":"1","v":1}]
[{"$f":"ROW()","v":74},{"$f":"1","v":1}]
[{"$f":"ROW()","v":75},{"$f":"1","v":1}]
[{"$f":"ROW()","v":76},{"$f":"1","v":1}]
[{"$f":"ROW()","v":77},{"$f":"1","v":1}]
[{"$f":"ROW()","v":78},{"$f":"1","v":1}]
[{"$f":"ROW()","v":79},{"$f":"1","v":1}]
[{"$f":"ROW()","v":80},{"$f":"1","v":1}]

{"sheet":"CFplan","index":35,"n_rows":126,"n_cols":99,"rows_kept":126,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87},{"$f":"COLUMN()","v":88},{"$f":"COLUMN()","v":89},{"$f":"COLUMN()","v":90},{"$f":"COLUMN()","v":91},{"$f":"COLUMN()","v":92},{"$f":"COLUMN()","v":93},{"$f":"COLUMN()","v":94},{"$f":"COLUMN()","v":95},{"$f":"COLUMN()","v":96},{"$f":"COLUMN()","v":97},{"$f":"COLUMN()","v":98},{"$f":"COLUMN()","v":99}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16},{"$f":"MAX($Z2:AP2)+1","v":17},{"$f":"MAX($Z2:AQ2)+1","v":18},{"$f":"MAX($Z2:AR2)+1","v":19},{"$f":"MAX($Z2:AS2)+1","v":20},{"$f":"MAX($Z2:AT2)+1","v":21},{"$f":"MAX($Z2:AU2)+1","v":22},{"$f":"MAX($Z2:AV2)+1","v":23},{"$f":"MAX($Z2:AW2)+1","v":24},{"$f":"MAX($Z2:AX2)+1","v":25},{"$f":"MAX($Z2:AY2)+1","v":26},{"$f":"MAX($Z2:AZ2)+1","v":27},{"$f":"MAX($Z2:BA2)+1","v":28},{"$f":"MAX($Z2:BB2)+1","v":29},{"$f":"MAX($Z2:BC2)+1","v":30},{"$f":"MAX($Z2:BD2)+1","v":31},{"$f":"MAX($Z2:BE2)+1","v":32},{"$f":"MAX($Z2:BF2)+1","v":33},{"$f":"MAX($Z2:BG2)+1","v":34},{"$f":"MAX($Z2:BH2)+1","v":35},{"$f":"MAX($Z2:BI2)+1","v":36},{"$f":"MAX($Z2:BJ2)+1","v":37},{"$f":"MAX($Z2:BK2)+1","v":38},{"$f":"MAX($Z2:BL2)+1","v":39},{"$f":"MAX($Z2:BM2)+1","v":40},{"$f":"MAX($Z2:BN2)+1","v":41},{"$f":"MAX($Z2:BO2)+1","v":42},{"$f":"MAX($Z2:BP2)+1","v":43},{"$f":"MAX($Z2:BQ2)+1","v":44},{"$f":"MAX($Z2:BR2)+1","v":45},{"$f":"MAX($Z2:BS2)+1","v":46},{"$f":"MAX($Z2:BT2)+1","v":47},{"$f":"MAX($Z2:BU2)+1","v":48},{"$f":"MAX($Z2:BV2)+1","v":49},{"$f":"MAX($Z2:BW2)+1","v":50},{"$f":"MAX($Z2:BX2)+1","v":51},{"$f":"MAX($Z2:BY2)+1","v":52},{"$f":"MAX($Z2:BZ2)+1","v":53},{"$f":"MAX($Z2:CA2)+1","v":54},{"$f":"MAX($Z2:CB2)+1","v":55},{"$f":"MAX($Z2:CC2)+1","v":56},{"$f":"MAX($Z2:CD2)+1","v":57},{"$f":"MAX($Z2:CE2)+1","v":58},{"$f":"MAX($Z2:CF2)+1","v":59},{"$f":"MAX($Z2:CG2)+1","v":60},{"$f":"MAX($Z2:CH2)+1","v":61},{"$f":"MAX($Z2:CI2)+1","v":62},{"$f":"MAX($Z2:CJ2)+1","v":63},{"$f":"MAX($Z2:CK2)+1","v":64},{"$f":"MAX($Z2:CL2)+1","v":65},{"$f":"MAX($Z2:CM2)+1","v":66},{"$f":"MAX($Z2:CN2)+1","v":67},{"$f":"MAX($Z2:CO2)+1","v":68},{"$f":"MAX($Z2:CP2)+1","v":69},{"$f":"MAX($Z2:CQ2)+1","v":70},{"$f":"MAX($Z2:CR2)+1","v":71},{"$f":"MAX($Z2:CS2)+1","v":72},{"$f":"MAX($Z2:CT2)+1","v":73}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ28=\"\",\"\",MAX($Z3:AP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR28=\"\",\"\",MAX($Z3:AQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS28=\"\",\"\",MAX($Z3:AR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT28=\"\",\"\",MAX($Z3:AS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU28=\"\",\"\",MAX($Z3:AT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV28=\"\",\"\",MAX($Z3:AU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW28=\"\",\"\",MAX($Z3:AV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX28=\"\",\"\",MAX($Z3:AW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY28=\"\",\"\",MAX($Z3:AX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ28=\"\",\"\",MAX($Z3:AY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA28=\"\",\"\",MAX($Z3:AZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB28=\"\",\"\",MAX($Z3:BA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC28=\"\",\"\",MAX($Z3:BB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD28=\"\",\"\",MAX($Z3:BC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE28=\"\",\"\",MAX($Z3:BD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF28=\"\",\"\",MAX($Z3:BE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG28=\"\",\"\",MAX($Z3:BF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH28=\"\",\"\",MAX($Z3:BG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI28=\"\",\"\",MAX($Z3:BH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ28=\"\",\"\",MAX($Z3:BI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK28=\"\",\"\",MAX($Z3:BJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL28=\"\",\"\",MAX($Z3:BK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM28=\"\",\"\",MAX($Z3:BL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN28=\"\",\"\",MAX($Z3:BM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO28=\"\",\"\",MAX($Z3:BN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP28=\"\",\"\",MAX($Z3:BO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ28=\"\",\"\",MAX($Z3:BP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR28=\"\",\"\",MAX($Z3:BQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS28=\"\",\"\",MAX($Z3:BR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT28=\"\",\"\",MAX($Z3:BS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU28=\"\",\"\",MAX($Z3:BT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV28=\"\",\"\",MAX($Z3:BU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW28=\"\",\"\",MAX($Z3:BV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX28=\"\",\"\",MAX($Z3:BW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY28=\"\",\"\",MAX($Z3:BX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ28=\"\",\"\",MAX($Z3:BY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA28=\"\",\"\",MAX($Z3:BZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB28=\"\",\"\",MAX($Z3:CA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC28=\"\",\"\",MAX($Z3:CB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD28=\"\",\"\",MAX($Z3:CC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE28=\"\",\"\",MAX($Z3:CD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF28=\"\",\"\",MAX($Z3:CE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG28=\"\",\"\",MAX($Z3:CF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH28=\"\",\"\",MAX($Z3:CG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI28=\"\",\"\",MAX($Z3:CH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ28=\"\",\"\",MAX($Z3:CI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK28=\"\",\"\",MAX($Z3:CJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL28=\"\",\"\",MAX($Z3:CK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM28=\"\",\"\",MAX($Z3:CL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN28=\"\",\"\",MAX($Z3:CM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO28=\"\",\"\",MAX($Z3:CN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP28=\"\",\"\",MAX($Z3:CO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ28=\"\",\"\",MAX($Z3:CP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR28=\"\",\"\",MAX($Z3:CQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS28=\"\",\"\",MAX($Z3:CR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT28=\"\",\"\",MAX($Z3:CS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU28=\"\",\"\",MAX($Z3:CT3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":1},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":2},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":3},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":4},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":5},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":6},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":7},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":8},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":9},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":10},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":11},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":12},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":13},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":14},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":15},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":""},{"$f":"IF(OR(AQ3<>\"\",AQ11=\"\"),\"\",MAX($Z4:AP4)+1)","v":""},{"$f":"IF(OR(AR3<>\"\",AR11=\"\"),\"\",MAX($Z4:AQ4)+1)","v":""},{"$f":"IF(OR(AS3<>\"\",AS11=\"\"),\"\",MAX($Z4:AR4)+1)","v":""},{"$f":"IF(OR(AT3<>\"\",AT11=\"\"),\"\",MAX($Z4:AS4)+1)","v":""},{"$f":"IF(OR(AU3<>\"\",AU11=\"\"),\"\",MAX($Z4:AT4)+1)","v":""},{"$f":"IF(OR(AV3<>\"\",AV11=\"\"),\"\",MAX($Z4:AU4)+1)","v":""},{"$f":"IF(OR(AW3<>\"\",AW11=\"\"),\"\",MAX($Z4:AV4)+1)","v":""},{"$f":"IF(OR(AX3<>\"\",AX11=\"\"),\"\",MAX($Z4:AW4)+1)","v":""},{"$f":"IF(OR(AY3<>\"\",AY11=\"\"),\"\",MAX($Z4:AX4)+1)","v":""},{"$f":"IF(OR(AZ3<>\"\",AZ11=\"\"),\"\",MAX($Z4:AY4)+1)","v":""},{"$f":"IF(OR(BA3<>\"\",BA11=\"\"),\"\",MAX($Z4:AZ4)+1)","v":""},{"$f":"IF(OR(BB3<>\"\",BB11=\"\"),\"\",MAX($Z4:BA4)+1)","v":""},{"$f":"IF(OR(BC3<>\"\",BC11=\"\"),\"\",MAX($Z4:BB4)+1)","v":""},{"$f":"IF(OR(BD3<>\"\",BD11=\"\"),\"\",MAX($Z4:BC4)+1)","v":""},{"$f":"IF(OR(BE3<>\"\",BE11=\"\"),\"\",MAX($Z4:BD4)+1)","v":""},{"$f":"IF(OR(BF3<>\"\",BF11=\"\"),\"\",MAX($Z4:BE4)+1)","v":""},{"$f":"IF(OR(BG3<>\"\",BG11=\"\"),\"\",MAX($Z4:BF4)+1)","v":""},{"$f":"IF(OR(BH3<>\"\",BH11=\"\"),\"\",MAX($Z4:BG4)+1)","v":""},{"$f":"IF(OR(BI3<>\"\",BI11=\"\"),\"\",MAX($Z4:BH4)+1)","v":""},{"$f":"IF(OR(BJ3<>\"\",BJ11=\"\"),\"\",MAX($Z4:BI4)+1)","v":""},{"$f":"IF(OR(BK3<>\"\",BK11=\"\"),\"\",MAX($Z4:BJ4)+1)","v":""},{"$f":"IF(OR(BL3<>\"\",BL11=\"\"),\"\",MAX($Z4:BK4)+1)","v":""},{"$f":"IF(OR(BM3<>\"\",BM11=\"\"),\"\",MAX($Z4:BL4)+1)","v":""},{"$f":"IF(OR(BN3<>\"\",BN11=\"\"),\"\",MAX($Z4:BM4)+1)","v":""},{"$f":"IF(OR(BO3<>\"\",BO11=\"\"),\"\",MAX($Z4:BN4)+1)","v":""},{"$f":"IF(OR(BP3<>\"\",BP11=\"\"),\"\",MAX($Z4:BO4)+1)","v":""},{"$f":"IF(OR(BQ3<>\"\",BQ11=\"\"),\"\",MAX($Z4:BP4)+1)","v":""},{"$f":"IF(OR(BR3<>\"\",BR11=\"\"),\"\",MAX($Z4:BQ4)+1)","v":""},{"$f":"IF(OR(BS3<>\"\",BS11=\"\"),\"\",MAX($Z4:BR4)+1)","v":""},{"$f":"IF(OR(BT3<>\"\",BT11=\"\"),\"\",MAX($Z4:BS4)+1)","v":""},{"$f":"IF(OR(BU3<>\"\",BU11=\"\"),\"\",MAX($Z4:BT4)+1)","v":""},{"$f":"IF(OR(BV3<>\"\",BV11=\"\"),\"\",MAX($Z4:BU4)+1)","v":""},{"$f":"IF(OR(BW3<>\"\",BW11=\"\"),\"\",MAX($Z4:BV4)+1)","v":""},{"$f":"IF(OR(BX3<>\"\",BX11=\"\"),\"\",MAX($Z4:BW4)+1)","v":""},{"$f":"IF(OR(BY3<>\"\",BY11=\"\"),\"\",MAX($Z4:BX4)+1)","v":""},{"$f":"IF(OR(BZ3<>\"\",BZ11=\"\"),\"\",MAX($Z4:BY4)+1)","v":""},{"$f":"IF(OR(CA3<>\"\",CA11=\"\"),\"\",MAX($Z4:BZ4)+1)","v":""},{"$f":"IF(OR(CB3<>\"\",CB11=\"\"),\"\",MAX($Z4:CA4)+1)","v":""},{"$f":"IF(OR(CC3<>\"\",CC11=\"\"),\"\",MAX($Z4:CB4)+1)","v":""},{"$f":"IF(OR(CD3<>\"\",CD11=\"\"),\"\",MAX($Z4:CC4)+1)","v":""},{"$f":"IF(OR(CE3<>\"\",CE11=\"\"),\"\",MAX($Z4:CD4)+1)","v":""},{"$f":"IF(OR(CF3<>\"\",CF11=\"\"),\"\",MAX($Z4:CE4)+1)","v":""},{"$f":"IF(OR(CG3<>\"\",CG11=\"\"),\"\",MAX($Z4:CF4)+1)","v":""},{"$f":"IF(OR(CH3<>\"\",CH11=\"\"),\"\",MAX($Z4:CG4)+1)","v":""},{"$f":"IF(OR(CI3<>\"\",CI11=\"\"),\"\",MAX($Z4:CH4)+1)","v":""},{"$f":"IF(OR(CJ3<>\"\",CJ11=\"\"),\"\",MAX($Z4:CI4)+1)","v":""},{"$f":"IF(OR(CK3<>\"\",CK11=\"\"),\"\",MAX($Z4:CJ4)+1)","v":""},{"$f":"IF(OR(CL3<>\"\",CL11=\"\"),\"\",MAX($Z4:CK4)+1)","v":""},{"$f":"IF(OR(CM3<>\"\",CM11=\"\"),\"\",MAX($Z4:CL4)+1)","v":""},{"$f":"IF(OR(CN3<>\"\",CN11=\"\"),\"\",MAX($Z4:CM4)+1)","v":""},{"$f":"IF(OR(CO3<>\"\",CO11=\"\"),\"\",MAX($Z4:CN4)+1)","v":""},{"$f":"IF(OR(CP3<>\"\",CP11=\"\"),\"\",MAX($Z4:CO4)+1)","v":""},{"$f":"IF(OR(CQ3<>\"\",CQ11=\"\"),\"\",MAX($Z4:CP4)+1)","v":""},{"$f":"IF(OR(CR3<>\"\",CR11=\"\"),\"\",MAX($Z4:CQ4)+1)","v":""},{"$f":"IF(OR(CS3<>\"\",CS11=\"\"),\"\",MAX($Z4:CR4)+1)","v":""},{"$f":"IF(OR(CT3<>\"\",CT11=\"\"),\"\",MAX($Z4:CS4)+1)","v":""},{"$f":"IF(OR(CU3<>\"\",CU11=\"\"),\"\",MAX($Z4:CT4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN11=\"\",\"\",DAY(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN11=\"\",\"\",MONTH(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$140","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":21},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":22},23,24,25,26,27,28,29,30,31,32,33,34,35,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN11=\"\",\"\",YEAR(CN11)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$141","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":31},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":31},31,31,31,31,31,31,31,31,31,31,31,31,31,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN12=\"\",\"\",DAY(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$142","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":12},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN12=\"\",\"\",MONTH(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$143","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":21},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":22},23,24,25,26,27,28,29,30,31,32,33,34,35,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN12=\"\",\"\",YEAR(CN12)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I60\")","v":"CFplan"},null,null,{"$f":"INDIRECT(\"START!K60\")","v":"Бюджет движения денежных средств (план ДДС-CF)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2021-01-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2021-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2022-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":"2027-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":"2028-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":"2029-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":"2030-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":"2031-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":"2032-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":"2033-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":"2034-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":"2035-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ20=\"\",\"\",Periods!AQ20),IF($Q$12=Lists!$U$17,IF(Periods!AQ35=\"\",\"\",Periods!AQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR20=\"\",\"\",Periods!AR20),IF($Q$12=Lists!$U$17,IF(Periods!AR35=\"\",\"\",Periods!AR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS20=\"\",\"\",Periods!AS20),IF($Q$12=Lists!$U$17,IF(Periods!AS35=\"\",\"\",Periods!AS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT20=\"\",\"\",Periods!AT20),IF($Q$12=Lists!$U$17,IF(Periods!AT35=\"\",\"\",Periods!AT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU20=\"\",\"\",Periods!AU20),IF($Q$12=Lists!$U$17,IF(Periods!AU35=\"\",\"\",Periods!AU35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV20=\"\",\"\",Periods!AV20),IF($Q$12=Lists!$U$17,IF(Periods!AV35=\"\",\"\",Periods!AV35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW20=\"\",\"\",Periods!AW20),IF($Q$12=Lists!$U$17,IF(Periods!AW35=\"\",\"\",Periods!AW35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX20=\"\",\"\",Periods!AX20),IF($Q$12=Lists!$U$17,IF(Periods!AX35=\"\",\"\",Periods!AX35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY20=\"\",\"\",Periods!AY20),IF($Q$12=Lists!$U$17,IF(Periods!AY35=\"\",\"\",Periods!AY35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ20=\"\",\"\",Periods!AZ20),IF($Q$12=Lists!$U$17,IF(Periods!AZ35=\"\",\"\",Periods!AZ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA20=\"\",\"\",Periods!BA20),IF($Q$12=Lists!$U$17,IF(Periods!BA35=\"\",\"\",Periods!BA35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB20=\"\",\"\",Periods!BB20),IF($Q$12=Lists!$U$17,IF(Periods!BB35=\"\",\"\",Periods!BB35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC20=\"\",\"\",Periods!BC20),IF($Q$12=Lists!$U$17,IF(Periods!BC35=\"\",\"\",Periods!BC35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD20=\"\",\"\",Periods!BD20),IF($Q$12=Lists!$U$17,IF(Periods!BD35=\"\",\"\",Periods!BD35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE20=\"\",\"\",Periods!BE20),IF($Q$12=Lists!$U$17,IF(Periods!BE35=\"\",\"\",Periods!BE35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF20=\"\",\"\",Periods!BF20),IF($Q$12=Lists!$U$17,IF(Periods!BF35=\"\",\"\",Periods!BF35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG20=\"\",\"\",Periods!BG20),IF($Q$12=Lists!$U$17,IF(Periods!BG35=\"\",\"\",Periods!BG35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH20=\"\",\"\",Periods!BH20),IF($Q$12=Lists!$U$17,IF(Periods!BH35=\"\",\"\",Periods!BH35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI20=\"\",\"\",Periods!BI20),IF($Q$12=Lists!$U$17,IF(Periods!BI35=\"\",\"\",Periods!BI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ20=\"\",\"\",Periods!BJ20),IF($Q$12=Lists!$U$17,IF(Periods!BJ35=\"\",\"\",Periods!BJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK20=\"\",\"\",Periods!BK20),IF($Q$12=Lists!$U$17,IF(Periods!BK35=\"\",\"\",Periods!BK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL20=\"\",\"\",Periods!BL20),IF($Q$12=Lists!$U$17,IF(Periods!BL35=\"\",\"\",Periods!BL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM20=\"\",\"\",Periods!BM20),IF($Q$12=Lists!$U$17,IF(Periods!BM35=\"\",\"\",Periods!BM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN20=\"\",\"\",Periods!BN20),IF($Q$12=Lists!$U$17,IF(Periods!BN35=\"\",\"\",Periods!BN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO20=\"\",\"\",Periods!BO20),IF($Q$12=Lists!$U$17,IF(Periods!BO35=\"\",\"\",Periods!BO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP20=\"\",\"\",Periods!BP20),IF($Q$12=Lists!$U$17,IF(Periods!BP35=\"\",\"\",Periods!BP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ20=\"\",\"\",Periods!BQ20),IF($Q$12=Lists!$U$17,IF(Periods!BQ35=\"\",\"\",Periods!BQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR20=\"\",\"\",Periods!BR20),IF($Q$12=Lists!$U$17,IF(Periods!BR35=\"\",\"\",Periods!BR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS20=\"\",\"\",Periods!BS20),IF($Q$12=Lists!$U$17,IF(Periods!BS35=\"\",\"\",Periods!BS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT20=\"\",\"\",Periods!BT20),IF($Q$12=Lists!$U$17,IF(Periods!BT35=\"\",\"\",Periods!BT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU20=\"\",\"\",Periods!BU20),IF($Q$12=Lists!$U$17,IF(Periods!BU35=\"\",\"\",Periods!BU35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV20=\"\",\"\",Periods!BV20),IF($Q$12=Lists!$U$17,IF(Periods!BV35=\"\",\"\",Periods!BV35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW20=\"\",\"\",Periods!BW20),IF($Q$12=Lists!$U$17,IF(Periods!BW35=\"\",\"\",Periods!BW35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX20=\"\",\"\",Periods!BX20),IF($Q$12=Lists!$U$17,IF(Periods!BX35=\"\",\"\",Periods!BX35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY20=\"\",\"\",Periods!BY20),IF($Q$12=Lists!$U$17,IF(Periods!BY35=\"\",\"\",Periods!BY35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ20=\"\",\"\",Periods!BZ20),IF($Q$12=Lists!$U$17,IF(Periods!BZ35=\"\",\"\",Periods!BZ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA20=\"\",\"\",Periods!CA20),IF($Q$12=Lists!$U$17,IF(Periods!CA35=\"\",\"\",Periods!CA35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB20=\"\",\"\",Periods!CB20),IF($Q$12=Lists!$U$17,IF(Periods!CB35=\"\",\"\",Periods!CB35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC20=\"\",\"\",Periods!CC20),IF($Q$12=Lists!$U$17,IF(Periods!CC35=\"\",\"\",Periods!CC35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD20=\"\",\"\",Periods!CD20),IF($Q$12=Lists!$U$17,IF(Periods!CD35=\"\",\"\",Periods!CD35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE20=\"\",\"\",Periods!CE20),IF($Q$12=Lists!$U$17,IF(Periods!CE35=\"\",\"\",Periods!CE35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF20=\"\",\"\",Periods!CF20),IF($Q$12=Lists!$U$17,IF(Periods!CF35=\"\",\"\",Periods!CF35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG20=\"\",\"\",Periods!CG20),IF($Q$12=Lists!$U$17,IF(Periods!CG35=\"\",\"\",Periods!CG35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH20=\"\",\"\",Periods!CH20),IF($Q$12=Lists!$U$17,IF(Periods!CH35=\"\",\"\",Periods!CH35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI20=\"\",\"\",Periods!CI20),IF($Q$12=Lists!$U$17,IF(Periods!CI35=\"\",\"\",Periods!CI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ20=\"\",\"\",Periods!CJ20),IF($Q$12=Lists!$U$17,IF(Periods!CJ35=\"\",\"\",Periods!CJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK20=\"\",\"\",Periods!CK20),IF($Q$12=Lists!$U$17,IF(Periods!CK35=\"\",\"\",Periods!CK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL20=\"\",\"\",Periods!CL20),IF($Q$12=Lists!$U$17,IF(Periods!CL35=\"\",\"\",Periods!CL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM20=\"\",\"\",Periods!CM20),IF($Q$12=Lists!$U$17,IF(Periods!CM35=\"\",\"\",Periods!CM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN20=\"\",\"\",Periods!CN20),IF($Q$12=Lists!$U$17,IF(Periods!CN35=\"\",\"\",Periods!CN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO20=\"\",\"\",Periods!CO20),IF($Q$12=Lists!$U$17,IF(Periods!CO35=\"\",\"\",Periods!CO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP20=\"\",\"\",Periods!CP20),IF($Q$12=Lists!$U$17,IF(Periods!CP35=\"\",\"\",Periods!CP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ20=\"\",\"\",Periods!CQ20),IF($Q$12=Lists!$U$17,IF(Periods!CQ35=\"\",\"\",Periods!CQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR20=\"\",\"\",Periods!CR20),IF($Q$12=Lists!$U$17,IF(Periods!CR35=\"\",\"\",Periods!CR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS20=\"\",\"\",Periods!CS20),IF($Q$12=Lists!$U$17,IF(Periods!CS35=\"\",\"\",Periods!CS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT20=\"\",\"\",Periods!CT20),IF($Q$12=Lists!$U$17,IF(Periods!CT35=\"\",\"\",Periods!CT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU20=\"\",\"\",Periods!CU20),IF($Q$12=Lists!$U$17,IF(Periods!CU35=\"\",\"\",Periods!CU35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"отчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2035-12-31"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2021-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2022-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2023-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2024-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2025-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2026-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":"2027-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":"2028-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":"2029-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":"2030-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":"2031-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":"2032-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":"2033-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":"2034-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":"2035-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ21=\"\",\"\",Periods!AQ21),IF($Q$12=Lists!$U$17,IF(Periods!AQ36=\"\",\"\",Periods!AQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR21=\"\",\"\",Periods!AR21),IF($Q$12=Lists!$U$17,IF(Periods!AR36=\"\",\"\",Periods!AR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS21=\"\",\"\",Periods!AS21),IF($Q$12=Lists!$U$17,IF(Periods!AS36=\"\",\"\",Periods!AS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT21=\"\",\"\",Periods!AT21),IF($Q$12=Lists!$U$17,IF(Periods!AT36=\"\",\"\",Periods!AT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU21=\"\",\"\",Periods!AU21),IF($Q$12=Lists!$U$17,IF(Periods!AU36=\"\",\"\",Periods!AU36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV21=\"\",\"\",Periods!AV21),IF($Q$12=Lists!$U$17,IF(Periods!AV36=\"\",\"\",Periods!AV36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW21=\"\",\"\",Periods!AW21),IF($Q$12=Lists!$U$17,IF(Periods!AW36=\"\",\"\",Periods!AW36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX21=\"\",\"\",Periods!AX21),IF($Q$12=Lists!$U$17,IF(Periods!AX36=\"\",\"\",Periods!AX36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY21=\"\",\"\",Periods!AY21),IF($Q$12=Lists!$U$17,IF(Periods!AY36=\"\",\"\",Periods!AY36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ21=\"\",\"\",Periods!AZ21),IF($Q$12=Lists!$U$17,IF(Periods!AZ36=\"\",\"\",Periods!AZ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA21=\"\",\"\",Periods!BA21),IF($Q$12=Lists!$U$17,IF(Periods!BA36=\"\",\"\",Periods!BA36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB21=\"\",\"\",Periods!BB21),IF($Q$12=Lists!$U$17,IF(Periods!BB36=\"\",\"\",Periods!BB36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC21=\"\",\"\",Periods!BC21),IF($Q$12=Lists!$U$17,IF(Periods!BC36=\"\",\"\",Periods!BC36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD21=\"\",\"\",Periods!BD21),IF($Q$12=Lists!$U$17,IF(Periods!BD36=\"\",\"\",Periods!BD36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE21=\"\",\"\",Periods!BE21),IF($Q$12=Lists!$U$17,IF(Periods!BE36=\"\",\"\",Periods!BE36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF21=\"\",\"\",Periods!BF21),IF($Q$12=Lists!$U$17,IF(Periods!BF36=\"\",\"\",Periods!BF36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG21=\"\",\"\",Periods!BG21),IF($Q$12=Lists!$U$17,IF(Periods!BG36=\"\",\"\",Periods!BG36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH21=\"\",\"\",Periods!BH21),IF($Q$12=Lists!$U$17,IF(Periods!BH36=\"\",\"\",Periods!BH36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI21=\"\",\"\",Periods!BI21),IF($Q$12=Lists!$U$17,IF(Periods!BI36=\"\",\"\",Periods!BI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ21=\"\",\"\",Periods!BJ21),IF($Q$12=Lists!$U$17,IF(Periods!BJ36=\"\",\"\",Periods!BJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK21=\"\",\"\",Periods!BK21),IF($Q$12=Lists!$U$17,IF(Periods!BK36=\"\",\"\",Periods!BK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL21=\"\",\"\",Periods!BL21),IF($Q$12=Lists!$U$17,IF(Periods!BL36=\"\",\"\",Periods!BL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM21=\"\",\"\",Periods!BM21),IF($Q$12=Lists!$U$17,IF(Periods!BM36=\"\",\"\",Periods!BM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN21=\"\",\"\",Periods!BN21),IF($Q$12=Lists!$U$17,IF(Periods!BN36=\"\",\"\",Periods!BN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO21=\"\",\"\",Periods!BO21),IF($Q$12=Lists!$U$17,IF(Periods!BO36=\"\",\"\",Periods!BO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP21=\"\",\"\",Periods!BP21),IF($Q$12=Lists!$U$17,IF(Periods!BP36=\"\",\"\",Periods!BP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ21=\"\",\"\",Periods!BQ21),IF($Q$12=Lists!$U$17,IF(Periods!BQ36=\"\",\"\",Periods!BQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR21=\"\",\"\",Periods!BR21),IF($Q$12=Lists!$U$17,IF(Periods!BR36=\"\",\"\",Periods!BR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS21=\"\",\"\",Periods!BS21),IF($Q$12=Lists!$U$17,IF(Periods!BS36=\"\",\"\",Periods!BS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT21=\"\",\"\",Periods!BT21),IF($Q$12=Lists!$U$17,IF(Periods!BT36=\"\",\"\",Periods!BT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU21=\"\",\"\",Periods!BU21),IF($Q$12=Lists!$U$17,IF(Periods!BU36=\"\",\"\",Periods!BU36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV21=\"\",\"\",Periods!BV21),IF($Q$12=Lists!$U$17,IF(Periods!BV36=\"\",\"\",Periods!BV36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW21=\"\",\"\",Periods!BW21),IF($Q$12=Lists!$U$17,IF(Periods!BW36=\"\",\"\",Periods!BW36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX21=\"\",\"\",Periods!BX21),IF($Q$12=Lists!$U$17,IF(Periods!BX36=\"\",\"\",Periods!BX36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY21=\"\",\"\",Periods!BY21),IF($Q$12=Lists!$U$17,IF(Periods!BY36=\"\",\"\",Periods!BY36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ21=\"\",\"\",Periods!BZ21),IF($Q$12=Lists!$U$17,IF(Periods!BZ36=\"\",\"\",Periods!BZ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA21=\"\",\"\",Periods!CA21),IF($Q$12=Lists!$U$17,IF(Periods!CA36=\"\",\"\",Periods!CA36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB21=\"\",\"\",Periods!CB21),IF($Q$12=Lists!$U$17,IF(Periods!CB36=\"\",\"\",Periods!CB36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC21=\"\",\"\",Periods!CC21),IF($Q$12=Lists!$U$17,IF(Periods!CC36=\"\",\"\",Periods!CC36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD21=\"\",\"\",Periods!CD21),IF($Q$12=Lists!$U$17,IF(Periods!CD36=\"\",\"\",Periods!CD36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE21=\"\",\"\",Periods!CE21),IF($Q$12=Lists!$U$17,IF(Periods!CE36=\"\",\"\",Periods!CE36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF21=\"\",\"\",Periods!CF21),IF($Q$12=Lists!$U$17,IF(Periods!CF36=\"\",\"\",Periods!CF36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG21=\"\",\"\",Periods!CG21),IF($Q$12=Lists!$U$17,IF(Periods!CG36=\"\",\"\",Periods!CG36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH21=\"\",\"\",Periods!CH21),IF($Q$12=Lists!$U$17,IF(Periods!CH36=\"\",\"\",Periods!CH36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI21=\"\",\"\",Periods!CI21),IF($Q$12=Lists!$U$17,IF(Periods!CI36=\"\",\"\",Periods!CI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ21=\"\",\"\",Periods!CJ21),IF($Q$12=Lists!$U$17,IF(Periods!CJ36=\"\",\"\",Periods!CJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK21=\"\",\"\",Periods!CK21),IF($Q$12=Lists!$U$17,IF(Periods!CK36=\"\",\"\",Periods!CK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL21=\"\",\"\",Periods!CL21),IF($Q$12=Lists!$U$17,IF(Periods!CL36=\"\",\"\",Periods!CL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM21=\"\",\"\",Periods!CM21),IF($Q$12=Lists!$U$17,IF(Periods!CM36=\"\",\"\",Periods!CM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN21=\"\",\"\",Periods!CN21),IF($Q$12=Lists!$U$17,IF(Periods!CN36=\"\",\"\",Periods!CN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO21=\"\",\"\",Periods!CO21),IF($Q$12=Lists!$U$17,IF(Periods!CO36=\"\",\"\",Periods!CO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP21=\"\",\"\",Periods!CP21),IF($Q$12=Lists!$U$17,IF(Periods!CP36=\"\",\"\",Periods!CP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ21=\"\",\"\",Periods!CQ21),IF($Q$12=Lists!$U$17,IF(Periods!CQ36=\"\",\"\",Periods!CQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR21=\"\",\"\",Periods!CR21),IF($Q$12=Lists!$U$17,IF(Periods!CR36=\"\",\"\",Periods!CR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS21=\"\",\"\",Periods!CS21),IF($Q$12=Lists!$U$17,IF(Periods!CS36=\"\",\"\",Periods!CS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT21=\"\",\"\",Periods!CT21),IF($Q$12=Lists!$U$17,IF(Periods!CT36=\"\",\"\",Periods!CT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU21=\"\",\"\",Periods!CU21),IF($Q$12=Lists!$U$17,IF(Periods!CU36=\"\",\"\",Periods!CU36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,null,null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"1 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"3 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"4 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"5 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"6 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":"7 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":"8 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":"9 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":"10 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":"11 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":"12 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":"13 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":"14 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":"15 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ22=\"\",\"\",Periods!AQ22),IF($Q$12=Lists!$U$17,IF(Periods!AQ37=\"\",\"\",Periods!AQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR22=\"\",\"\",Periods!AR22),IF($Q$12=Lists!$U$17,IF(Periods!AR37=\"\",\"\",Periods!AR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS22=\"\",\"\",Periods!AS22),IF($Q$12=Lists!$U$17,IF(Periods!AS37=\"\",\"\",Periods!AS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT22=\"\",\"\",Periods!AT22),IF($Q$12=Lists!$U$17,IF(Periods!AT37=\"\",\"\",Periods!AT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU22=\"\",\"\",Periods!AU22),IF($Q$12=Lists!$U$17,IF(Periods!AU37=\"\",\"\",Periods!AU37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV22=\"\",\"\",Periods!AV22),IF($Q$12=Lists!$U$17,IF(Periods!AV37=\"\",\"\",Periods!AV37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW22=\"\",\"\",Periods!AW22),IF($Q$12=Lists!$U$17,IF(Periods!AW37=\"\",\"\",Periods!AW37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX22=\"\",\"\",Periods!AX22),IF($Q$12=Lists!$U$17,IF(Periods!AX37=\"\",\"\",Periods!AX37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY22=\"\",\"\",Periods!AY22),IF($Q$12=Lists!$U$17,IF(Periods!AY37=\"\",\"\",Periods!AY37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ22=\"\",\"\",Periods!AZ22),IF($Q$12=Lists!$U$17,IF(Periods!AZ37=\"\",\"\",Periods!AZ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA22=\"\",\"\",Periods!BA22),IF($Q$12=Lists!$U$17,IF(Periods!BA37=\"\",\"\",Periods!BA37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB22=\"\",\"\",Periods!BB22),IF($Q$12=Lists!$U$17,IF(Periods!BB37=\"\",\"\",Periods!BB37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC22=\"\",\"\",Periods!BC22),IF($Q$12=Lists!$U$17,IF(Periods!BC37=\"\",\"\",Periods!BC37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD22=\"\",\"\",Periods!BD22),IF($Q$12=Lists!$U$17,IF(Periods!BD37=\"\",\"\",Periods!BD37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE22=\"\",\"\",Periods!BE22),IF($Q$12=Lists!$U$17,IF(Periods!BE37=\"\",\"\",Periods!BE37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF22=\"\",\"\",Periods!BF22),IF($Q$12=Lists!$U$17,IF(Periods!BF37=\"\",\"\",Periods!BF37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG22=\"\",\"\",Periods!BG22),IF($Q$12=Lists!$U$17,IF(Periods!BG37=\"\",\"\",Periods!BG37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH22=\"\",\"\",Periods!BH22),IF($Q$12=Lists!$U$17,IF(Periods!BH37=\"\",\"\",Periods!BH37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI22=\"\",\"\",Periods!BI22),IF($Q$12=Lists!$U$17,IF(Periods!BI37=\"\",\"\",Periods!BI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ22=\"\",\"\",Periods!BJ22),IF($Q$12=Lists!$U$17,IF(Periods!BJ37=\"\",\"\",Periods!BJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK22=\"\",\"\",Periods!BK22),IF($Q$12=Lists!$U$17,IF(Periods!BK37=\"\",\"\",Periods!BK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL22=\"\",\"\",Periods!BL22),IF($Q$12=Lists!$U$17,IF(Periods!BL37=\"\",\"\",Periods!BL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM22=\"\",\"\",Periods!BM22),IF($Q$12=Lists!$U$17,IF(Periods!BM37=\"\",\"\",Periods!BM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN22=\"\",\"\",Periods!BN22),IF($Q$12=Lists!$U$17,IF(Periods!BN37=\"\",\"\",Periods!BN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO22=\"\",\"\",Periods!BO22),IF($Q$12=Lists!$U$17,IF(Periods!BO37=\"\",\"\",Periods!BO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP22=\"\",\"\",Periods!BP22),IF($Q$12=Lists!$U$17,IF(Periods!BP37=\"\",\"\",Periods!BP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ22=\"\",\"\",Periods!BQ22),IF($Q$12=Lists!$U$17,IF(Periods!BQ37=\"\",\"\",Periods!BQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR22=\"\",\"\",Periods!BR22),IF($Q$12=Lists!$U$17,IF(Periods!BR37=\"\",\"\",Periods!BR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS22=\"\",\"\",Periods!BS22),IF($Q$12=Lists!$U$17,IF(Periods!BS37=\"\",\"\",Periods!BS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT22=\"\",\"\",Periods!BT22),IF($Q$12=Lists!$U$17,IF(Periods!BT37=\"\",\"\",Periods!BT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU22=\"\",\"\",Periods!BU22),IF($Q$12=Lists!$U$17,IF(Periods!BU37=\"\",\"\",Periods!BU37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV22=\"\",\"\",Periods!BV22),IF($Q$12=Lists!$U$17,IF(Periods!BV37=\"\",\"\",Periods!BV37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW22=\"\",\"\",Periods!BW22),IF($Q$12=Lists!$U$17,IF(Periods!BW37=\"\",\"\",Periods!BW37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX22=\"\",\"\",Periods!BX22),IF($Q$12=Lists!$U$17,IF(Periods!BX37=\"\",\"\",Periods!BX37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY22=\"\",\"\",Periods!BY22),IF($Q$12=Lists!$U$17,IF(Periods!BY37=\"\",\"\",Periods!BY37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ22=\"\",\"\",Periods!BZ22),IF($Q$12=Lists!$U$17,IF(Periods!BZ37=\"\",\"\",Periods!BZ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA22=\"\",\"\",Periods!CA22),IF($Q$12=Lists!$U$17,IF(Periods!CA37=\"\",\"\",Periods!CA37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB22=\"\",\"\",Periods!CB22),IF($Q$12=Lists!$U$17,IF(Periods!CB37=\"\",\"\",Periods!CB37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC22=\"\",\"\",Periods!CC22),IF($Q$12=Lists!$U$17,IF(Periods!CC37=\"\",\"\",Periods!CC37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD22=\"\",\"\",Periods!CD22),IF($Q$12=Lists!$U$17,IF(Periods!CD37=\"\",\"\",Periods!CD37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE22=\"\",\"\",Periods!CE22),IF($Q$12=Lists!$U$17,IF(Periods!CE37=\"\",\"\",Periods!CE37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF22=\"\",\"\",Periods!CF22),IF($Q$12=Lists!$U$17,IF(Periods!CF37=\"\",\"\",Periods!CF37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG22=\"\",\"\",Periods!CG22),IF($Q$12=Lists!$U$17,IF(Periods!CG37=\"\",\"\",Periods!CG37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH22=\"\",\"\",Periods!CH22),IF($Q$12=Lists!$U$17,IF(Periods!CH37=\"\",\"\",Periods!CH37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI22=\"\",\"\",Periods!CI22),IF($Q$12=Lists!$U$17,IF(Periods!CI37=\"\",\"\",Periods!CI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ22=\"\",\"\",Periods!CJ22),IF($Q$12=Lists!$U$17,IF(Periods!CJ37=\"\",\"\",Periods!CJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK22=\"\",\"\",Periods!CK22),IF($Q$12=Lists!$U$17,IF(Periods!CK37=\"\",\"\",Periods!CK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL22=\"\",\"\",Periods!CL22),IF($Q$12=Lists!$U$17,IF(Periods!CL37=\"\",\"\",Periods!CL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM22=\"\",\"\",Periods!CM22),IF($Q$12=Lists!$U$17,IF(Periods!CM37=\"\",\"\",Periods!CM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN22=\"\",\"\",Periods!CN22),IF($Q$12=Lists!$U$17,IF(Periods!CN37=\"\",\"\",Periods!CN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO22=\"\",\"\",Periods!CO22),IF($Q$12=Lists!$U$17,IF(Periods!CO37=\"\",\"\",Periods!CO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP22=\"\",\"\",Periods!CP22),IF($Q$12=Lists!$U$17,IF(Periods!CP37=\"\",\"\",Periods!CP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ22=\"\",\"\",Periods!CQ22),IF($Q$12=Lists!$U$17,IF(Periods!CQ37=\"\",\"\",Periods!CQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR22=\"\",\"\",Periods!CR22),IF($Q$12=Lists!$U$17,IF(Periods!CR37=\"\",\"\",Periods!CR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS22=\"\",\"\",Periods!CS22),IF($Q$12=Lists!$U$17,IF(Periods!CS37=\"\",\"\",Periods!CS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT22=\"\",\"\",Periods!CT22),IF($Q$12=Lists!$U$17,IF(Periods!CT37=\"\",\"\",Periods!CT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU22=\"\",\"\",Periods!CU22),IF($Q$12=Lists!$U$17,IF(Periods!CU37=\"\",\"\",Periods!CU37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$CW14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99176)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99176)","v":0},{"$f":"SUM(T$15:T$99176)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CF!Z15","v":0}]
[{"$f":"ROW()","v":16},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"Sales!$H$91","v":"Поступление ДС"},null,null,null,null,{"$f":"Sales!$M$91","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X16-SUM(X17:X20))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B16=Lists!$CU$24,SUMIFS($Z16:$CV16,$Z$2:$CV$2,Periods!$Q$18),SUM($Z16:$CV16))","v":340000},null,null,340000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":17},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"H16","v":"Поступление ДС"},{"$f":"Lists!$AM$16","v":"Продукт-1"},null,null,1,{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B17=Lists!$CU$24,SUMIFS($Z17:$CV17,$Z$2:$CV$2,Periods!$Q$18),SUM($Z17:$CV17))","v":340000},null,null,340000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":18},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"H16","v":"Поступление ДС"},{"$f":"Lists!$AM$17","v":"Продукт-2"},null,null,{"$f":"L17+1","v":2},{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B18=Lists!$CU$24,SUMIFS($Z18:$CV18,$Z$2:$CV$2,Periods!$Q$18),SUM($Z18:$CV18))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":19},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"H16","v":"Поступление ДС"},{"$f":"Lists!$AM$18","v":"Продукт-3"},null,null,{"$f":"L18+1","v":3},{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B19=Lists!$CU$24,SUMIFS($Z19:$CV19,$Z$2:$CV$2,Periods!$Q$18),SUM($Z19:$CV19))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":20},null,null,null,null,null,null,null,null,null,null,"пустая строка",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":21},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":22},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Prdction!$H$382","v":"Прямые производственные расходы"},null,null,null,null,{"$f":"Prdction!$M$382","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B22=Lists!$CU$24,SUMIFS($Z22:$CV22,$Z$2:$CV$2,Periods!$Q$18),SUM($Z22:$CV22))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":23},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":24},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Prdction!$H$78","v":"ФОТ производственных рабочих"},null,null,null,null,{"$f":"Prdction!$M$382","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B24=Lists!$CU$24,SUMIFS($Z24:$CV24,$Z$2:$CV$2,Periods!$Q$18),SUM($Z24:$CV24))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":25},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":26},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,null,null,{"$f":"Prdction!$M$382","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B26=Lists!$CU$24,SUMIFS($Z26:$CV26,$Z$2:$CV$2,Periods!$Q$18),SUM($Z26:$CV26))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":27},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":28},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BO$21","v":"Прямые расходы"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X28-SUMIFS($X29:$X54,$J29:$J54,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B28=Lists!$CU$24,SUMIFS($Z28:$CV28,$Z$2:$CV$2,Periods!$Q$18),SUM($Z28:$CV28))","v":2000},null,null,2000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":29},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"Items!$AQ$17","v":"Прочие производственные расходы"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X29-SUM($X30:$X33))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B29=Lists!$CU$24,SUMIFS($Z29:$CV29,$Z$2:$CV$2,Periods!$Q$18),SUM($Z29:$CV29))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":30},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I29","v":"Прочие производственные расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L30)=0,$L30=0,$L30=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L30)))","v":"Продукт-1"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B30=Lists!$CU$24,SUMIFS($Z30:$CV30,$Z$2:$CV$2,Periods!$Q$18),SUM($Z30:$CV30))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":31},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I29","v":"Прочие производственные расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L31)=0,$L31=0,$L31=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L31)))","v":"Продукт-2"},null,{"$f":"L30+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B31=Lists!$CU$24,SUMIFS($Z31:$CV31,$Z$2:$CV$2,Periods!$Q$18),SUM($Z31:$CV31))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":32},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I29","v":"Прочие производственные расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L32)=0,$L32=0,$L32=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L32)))","v":"Продукт-3"},null,{"$f":"L31+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B32=Lists!$CU$24,SUMIFS($Z32:$CV32,$Z$2:$CV$2,Periods!$Q$18),SUM($Z32:$CV32))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":33},null,null,null,null,null,null,null,null,null,null,"пустая строка",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":34},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"Items!$M$13","v":"Прямые переменные расходы маркетинга"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X34-SUM($X35:$X38))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B34=Lists!$CU$24,SUMIFS($Z34:$CV34,$Z$2:$CV$2,Periods!$Q$18),SUM($Z34:$CV34))","v":2000},null,null,2000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":35},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I34","v":"Прямые переменные расходы маркетинга"},{"$f":"IF(OR($L35=0,$L35=\"\",SUMIFS(Items!$A:$A,Items!$N:$N,$L35)=0),0,INDEX(Items!$M:$M,SUMIFS(Items!$A:$A,Items!$N:$N,$L35)))","v":"Расходы на платный трафик"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B35=Lists!$CU$24,SUMIFS($Z35:$CV35,$Z$2:$CV$2,Periods!$Q$18),SUM($Z35:$CV35))","v":2000},null,null,2000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":36},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I34","v":"Прямые переменные расходы маркетинга"},{"$f":"IF(OR($L36=0,$L36=\"\",SUMIFS(Items!$A:$A,Items!$N:$N,$L36)=0),0,INDEX(Items!$M:$M,SUMIFS(Items!$A:$A,Items!$N:$N,$L36)))","v":"Представительские расходы"},null,{"$f":"L35+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B36=Lists!$CU$24,SUMIFS($Z36:$CV36,$Z$2:$CV$2,Periods!$Q$18),SUM($Z36:$CV36))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":37},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I34","v":"Прямые переменные расходы маркетинга"},{"$f":"IF(OR($L37=0,$L37=\"\",SUMIFS(Items!$A:$A,Items!$N:$N,$L37)=0),0,INDEX(Items!$M:$M,SUMIFS(Items!$A:$A,Items!$N:$N,$L37)))","v":"Расходы на поддержание конверсии"},null,{"$f":"L36+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B37=Lists!$CU$24,SUMIFS($Z37:$CV37,$Z$2:$CV$2,Periods!$Q$18),SUM($Z37:$CV37))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,null,null,null,null,"пустая строка",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":39},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"Items!$Q$13","v":"Прямые постоянные расходы маркетинга"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X39-SUM($X40:$X43))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B39=Lists!$CU$24,SUMIFS($Z39:$CV39,$Z$2:$CV$2,Periods!$Q$18),SUM($Z39:$CV39))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":40},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I39","v":"Прямые постоянные расходы маркетинга"},{"$f":"IF(OR($L40=0,$L40=\"\",SUMIFS(Items!$A:$A,Items!$R:$R,$L40)=0),0,INDEX(Items!$Q:$Q,SUMIFS(Items!$A:$A,Items!$R:$R,$L40)))","v":"ФОТ сотрудников маркетинга"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B40=Lists!$CU$24,SUMIFS($Z40:$CV40,$Z$2:$CV$2,Periods!$Q$18),SUM($Z40:$CV40))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":41},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I39","v":"Прямые постоянные расходы маркетинга"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B41=Lists!$CU$24,SUMIFS($Z41:$CV41,$Z$2:$CV$2,Periods!$Q$18),SUM($Z41:$CV41))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":42},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I39","v":"Прямые постоянные расходы маркетинга"},{"$f":"IF(OR($L42=0,$L42=\"\",SUMIFS(Items!$A:$A,Items!$R:$R,$L42)=0),0,INDEX(Items!$Q:$Q,SUMIFS(Items!$A:$A,Items!$R:$R,$L42)))","v":"Прочие расходы маркетинга"},null,{"$f":"MAX(L$40:L41)+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B42=Lists!$CU$24,SUMIFS($Z42:$CV42,$Z$2:$CV$2,Periods!$Q$18),SUM($Z42:$CV42))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":43},null,null,null,null,null,null,null,null,null,null,"пустая строка",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":44},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"Items!$AD$13","v":"Прямые переменные коммерческие расходы"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X44-SUM($X45:$X48))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B44=Lists!$CU$24,SUMIFS($Z44:$CV44,$Z$2:$CV$2,Periods!$Q$18),SUM($Z44:$CV44))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":45},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I44","v":"Прямые переменные коммерческие расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L45)=0,$L45=0,$L45=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L45)))","v":"Продукт-1"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B45=Lists!$CU$24,SUMIFS($Z45:$CV45,$Z$2:$CV$2,Periods!$Q$18),SUM($Z45:$CV45))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":46},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I44","v":"Прямые переменные коммерческие расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L46)=0,$L46=0,$L46=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L46)))","v":"Продукт-2"},null,{"$f":"L45+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B46=Lists!$CU$24,SUMIFS($Z46:$CV46,$Z$2:$CV$2,Periods!$Q$18),SUM($Z46:$CV46))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":47},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I44","v":"Прямые переменные коммерческие расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L47)=0,$L47=0,$L47=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L47)))","v":"Продукт-3"},null,{"$f":"L46+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B47=Lists!$CU$24,SUMIFS($Z47:$CV47,$Z$2:$CV$2,Periods!$Q$18),SUM($Z47:$CV47))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":48},null,null,null,null,null,null,null,null,null,null,"пустая строка",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":49},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"Items!$AH$13","v":"Прямые постоянные расходы отдела продаж"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X49-SUM($X50:$X53))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B49=Lists!$CU$24,SUMIFS($Z49:$CV49,$Z$2:$CV$2,Periods!$Q$18),SUM($Z49:$CV49))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":50},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I49","v":"Прямые постоянные расходы отдела продаж"},{"$f":"IF(OR($L50=0,$L50=\"\",SUMIFS(Items!$A:$A,Items!$AI:$AI,$L50)=0),0,INDEX(Items!$AH:$AH,SUMIFS(Items!$A:$A,Items!$AI:$AI,$L50)))","v":"ФОТ менеджеров по продаже"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B50=Lists!$CU$24,SUMIFS($Z50:$CV50,$Z$2:$CV$2,Periods!$Q$18),SUM($Z50:$CV50))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":51},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I49","v":"Прямые постоянные расходы отдела продаж"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B51=Lists!$CU$24,SUMIFS($Z51:$CV51,$Z$2:$CV$2,Periods!$Q$18),SUM($Z51:$CV51))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":52},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I49","v":"Прямые постоянные расходы отдела продаж"},{"$f":"IF(OR($L52=0,$L52=\"\",SUMIFS(Items!$A:$A,Items!$AI:$AI,$L52)=0),0,INDEX(Items!$AH:$AH,SUMIFS(Items!$A:$A,Items!$AI:$AI,$L52)))","v":"Прочие расходы отдела продаж"},null,{"$f":"MAX(L$50:L51)+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B52=Lists!$CU$24,SUMIFS($Z52:$CV52,$Z$2:$CV$2,Periods!$Q$18),SUM($Z52:$CV52))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":53},null,null,null,null,null,null,null,null,null,null,"пустая строка",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":54},null,null,null,null,null,null,null,null,null,null,"пустая строка",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":55},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":56},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BO$23","v":"Управленческие расходы"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X56-SUMIFS($X57:$X83,$J57:$J83,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B56=Lists!$CU$24,SUMIFS($Z56:$CV56,$Z$2:$CV$2,Periods!$Q$18),SUM($Z56:$CV56))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":57},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H56","v":"Управленческие расходы"},{"$f":"Items!$BO$24","v":"ФОТ управленческого персонала"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X57-SUM($X58:$X65))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B57=Lists!$CU$24,SUMIFS($Z57:$CV57,$Z$2:$CV$2,Periods!$Q$18),SUM($Z57:$CV57))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":58},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H56","v":"Управленческие расходы"},{"$f":"I57","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L58)=0,$L58=0,$L58=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L58)))","v":"Генеральный директор"},null,4,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B58=Lists!$CU$24,SUMIFS($Z58:$CV58,$Z$2:$CV$2,Periods!$Q$18),SUM($Z58:$CV58))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":59},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H56","v":"Управленческие расходы"},{"$f":"I57","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L59)=0,$L59=0,$L59=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L59)))","v":"Заместитель ГД"},null,{"$f":"L58+1","v":5},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B59=Lists!$CU$24,SUMIFS($Z59:$CV59,$Z$2:$CV$2,Periods!$Q$18),SUM($Z59:$CV59))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":60},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H56","v":"Управленческие расходы"},{"$f":"I57","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L60)=0,$L60=0,$L60=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L60)))","v":"Главный бухгалтер"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B60=Lists!$CU$24,SUMIFS($Z60:$CV60,$Z$2:$CV$2,Periods!$Q$18),SUM($Z60:$CV60))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":61},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H57","v":"Управленческие расходы"},{"$f":"I58","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L61)=0,$L61=0,$L61=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L61)))","v":"Сотрудники категории - 1"},null,7,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B61=Lists!$CU$24,SUMIFS($Z61:$CV61,$Z$2:$CV$2,Periods!$Q$18),SUM($Z61:$CV61))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":62},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H58","v":"Управленческие расходы"},{"$f":"I59","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L62)=0,$L62=0,$L62=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L62)))","v":"Сотрудники категории - 2"},null,8,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B62=Lists!$CU$24,SUMIFS($Z62:$CV62,$Z$2:$CV$2,Periods!$Q$18),SUM($Z62:$CV62))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":63},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H59","v":"Управленческие расходы"},{"$f":"I60","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L63)=0,$L63=0,$L63=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L63)))","v":"Сотрудники категории - 3"},null,9,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B63=Lists!$CU$24,SUMIFS($Z63:$CV63,$Z$2:$CV$2,Periods!$Q$18),SUM($Z63:$CV63))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":64},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H60","v":"Управленческие расходы"},{"$f":"I61","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L64)=0,$L64=0,$L64=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L64)))","v":"Прочие сотрудники"},null,10,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B64=Lists!$CU$24,SUMIFS($Z64:$CV64,$Z$2:$CV$2,Periods!$Q$18),SUM($Z64:$CV64))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":65},null,null,null,null,null,null,null,null,null,null,"пустая строка",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":66},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H56","v":"Управленческие расходы"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B66=Lists!$CU$24,SUMIFS($Z66:$CV66,$Z$2:$CV$2,Periods!$Q$18),SUM($Z66:$CV66))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":67},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H56","v":"Управленческие расходы"},{"$f":"Items!$BG$13","v":"Расходы на персонал"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X67-SUM($X68:$X73))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B67=Lists!$CU$24,SUMIFS($Z67:$CV67,$Z$2:$CV$2,Periods!$Q$18),SUM($Z67:$CV67))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":68},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H56","v":"Управленческие расходы"},{"$f":"I57","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L68)=0,$L68=0,$L68=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L68)))","v":"Аренда офиса"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B68=Lists!$CU$24,SUMIFS($Z68:$CV68,$Z$2:$CV$2,Periods!$Q$18),SUM($Z68:$CV68))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":69},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H56","v":"Управленческие расходы"},{"$f":"I57","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L69)=0,$L69=0,$L69=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L69)))","v":"Расходы на организацию рабочего места"},null,{"$f":"L68+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B69=Lists!$CU$24,SUMIFS($Z69:$CV69,$Z$2:$CV$2,Periods!$Q$18),SUM($Z69:$CV69))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":70},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H56","v":"Управленческие расходы"},{"$f":"I57","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L70)=0,$L70=0,$L70=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L70)))","v":"Расходы на оргтехнику"},null,{"$f":"L69+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B70=Lists!$CU$24,SUMIFS($Z70:$CV70,$Z$2:$CV$2,Periods!$Q$18),SUM($Z70:$CV70))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":71},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H67","v":"Управленческие расходы"},{"$f":"I68","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L71)=0,$L71=0,$L71=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L71)))","v":"Канцелярские расходы"},null,{"$f":"L70+1","v":4},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B71=Lists!$CU$24,SUMIFS($Z71:$CV71,$Z$2:$CV$2,Periods!$Q$18),SUM($Z71:$CV71))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":72},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H68","v":"Управленческие расходы"},{"$f":"I69","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L72)=0,$L72=0,$L72=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L72)))","v":"Прочие расходы на персонал"},null,{"$f":"L71+1","v":5},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B72=Lists!$CU$24,SUMIFS($Z72:$CV72,$Z$2:$CV$2,Periods!$Q$18),SUM($Z72:$CV72))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":73},null,null,null,null,null,null,null,null,null,null,"пустая строка",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":74},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H63","v":"Управленческие расходы"},{"$f":"Items!$BC$13","v":"Постоянные расходы"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X74-SUM($X75:$X82))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B74=Lists!$CU$24,SUMIFS($Z74:$CV74,$Z$2:$CV$2,Periods!$Q$18),SUM($Z74:$CV74))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":75},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H63","v":"Управленческие расходы"},{"$f":"I64","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L75)=0,$L75=0,$L75=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L75)))","v":"Постоянные расходы - 1"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B75=Lists!$CU$24,SUMIFS($Z75:$CV75,$Z$2:$CV$2,Periods!$Q$18),SUM($Z75:$CV75))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":76},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H63","v":"Управленческие расходы"},{"$f":"I64","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L76)=0,$L76=0,$L76=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L76)))","v":"Постоянные расходы - 2"},null,{"$f":"L75+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B76=Lists!$CU$24,SUMIFS($Z76:$CV76,$Z$2:$CV$2,Periods!$Q$18),SUM($Z76:$CV76))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":77},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H63","v":"Управленческие расходы"},{"$f":"I64","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L77)=0,$L77=0,$L77=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L77)))","v":"Постоянные расходы - 3"},null,3,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B77=Lists!$CU$24,SUMIFS($Z77:$CV77,$Z$2:$CV$2,Periods!$Q$18),SUM($Z77:$CV77))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":78},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H74","v":"Управленческие расходы"},{"$f":"I75","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L78)=0,$L78=0,$L78=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L78)))","v":"Постоянные расходы - 4"},null,4,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B78=Lists!$CU$24,SUMIFS($Z78:$CV78,$Z$2:$CV$2,Periods!$Q$18),SUM($Z78:$CV78))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":79},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H75","v":"Управленческие расходы"},{"$f":"I76","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L79)=0,$L79=0,$L79=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L79)))","v":"Постоянные расходы - 5"},null,5,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B79=Lists!$CU$24,SUMIFS($Z79:$CV79,$Z$2:$CV$2,Periods!$Q$18),SUM($Z79:$CV79))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":80},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H76","v":"Управленческие расходы"},{"$f":"I77","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L80)=0,$L80=0,$L80=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L80)))","v":"Постоянные расходы - 6"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B80=Lists!$CU$24,SUMIFS($Z80:$CV80,$Z$2:$CV$2,Periods!$Q$18),SUM($Z80:$CV80))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":81},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H77","v":"Управленческие расходы"},{"$f":"I78","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L81)=0,$L81=0,$L81=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L81)))","v":"Постоянные расходы - 7"},null,7,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B81=Lists!$CU$24,SUMIFS($Z81:$CV81,$Z$2:$CV$2,Periods!$Q$18),SUM($Z81:$CV81))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":82},null,null,null,null,null,null,null,null,null,null,"пустая строка",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":83},null,null,null,null,null,null,null,null,null,null,"пустая строка",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":84},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":85},{"$f":"Lists!$CU$23","v":"CF"},null,null,null,null,null,{"$f":"Items!$BS$38","v":"Финпоток по операционной деятельности"},null,null,null,null,{"$f":"Sales!$M$91","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X85-(X16-X22-X24-X26-X28-X56))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B85=Lists!$CU$24,SUMIFS($Z85:$CV85,$Z$2:$CV$2,Periods!$Q$18),SUM($Z85:$CV85))","v":338000},null,null,338000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":86},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":87},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BO$26","v":"Капзатраты"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X87-SUMIFS($X88:$X89,$J88:$J89,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B87=Lists!$CU$24,SUMIFS($Z87:$CV87,$Z$2:$CV$2,Periods!$Q$18),SUM($Z87:$CV87))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":88},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H87","v":"Капзатраты"},{"$f":"Items!$AU$13","v":"Капзатраты разовые амортизируемые"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B88=Lists!$CU$24,SUMIFS($Z88:$CV88,$Z$2:$CV$2,Periods!$Q$18),SUM($Z88:$CV88))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":89},null,null,null,null,null,null,null,null,null,null,"пустая строка",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":90},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":91},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Lists!$BW$13","v":"Налоги на внеоборотные активы"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B91=Lists!$CU$24,SUMIFS($Z91:$CV91,$Z$2:$CV$2,Periods!$Q$18),SUM($Z91:$CV91))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":92},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H91","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L92)=0,$L92=0,$L92=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L92)))","v":"земельный налог"},null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B92=Lists!$CU$24,SUMIFS($Z92:$CV92,$Z$2:$CV$2,Periods!$Q$18),SUM($Z92:$CV92))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":93},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H91","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L93)=0,$L93=0,$L93=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L93)))","v":"транспортный налог"},null,null,{"$f":"L92+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B93=Lists!$CU$24,SUMIFS($Z93:$CV93,$Z$2:$CV$2,Periods!$Q$18),SUM($Z93:$CV93))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":94},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H91","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L94)=0,$L94=0,$L94=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L94)))","v":"налог на имущество организаций"},null,null,{"$f":"L93+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B94=Lists!$CU$24,SUMIFS($Z94:$CV94,$Z$2:$CV$2,Periods!$Q$18),SUM($Z94:$CV94))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":95},null,null,null,null,null,null,null,null,null,null,"пустая строка",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":96},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"Items!$BO$27","v":"НДС к возмещению по капзатратам"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B96=Lists!$CU$24,SUMIFS($Z96:$CV96,$Z$2:$CV$2,Periods!$Q$18),SUM($Z96:$CV96))","v":16666.666666666657},null,null,16666.666666666657,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":97},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":98},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BO$19","v":"НДС начисленный"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B98=Lists!$CU$24,SUMIFS($Z98:$CV98,$Z$2:$CV$2,Periods!$Q$18),SUM($Z98:$CV98))","v":41333.333333333336},null,null,41333.333333333336,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":99},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":100},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BO$33","v":"Налог на прибыль"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B100=Lists!$CU$24,SUMIFS($Z100:$CV100,$Z$2:$CV$2,Periods!$Q$18),SUM($Z100:$CV100))","v":41055.555555555562},null,null,41055.555555555562,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":101},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":102},{"$f":"Lists!$CU$23","v":"CF"},null,null,null,null,null,{"$f":"Items!$BS$39","v":"Финпоток по основной деятельности"},null,null,null,null,{"$f":"Sales!$M$91","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X102-(X85-X87-X91+X96-X98-X100))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B102=Lists!$CU$24,SUMIFS($Z102:$CV102,$Z$2:$CV$2,Periods!$Q$18),SUM($Z102:$CV102))","v":272277.77777777775},null,null,272277.77777777775,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":103},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":104},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"Items!$BS$22","v":"Поступление финансирования от Учредителей"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B104=Lists!$CU$24,SUMIFS($Z104:$CV104,$Z$2:$CV$2,Periods!$Q$18),SUM($Z104:$CV104))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":105},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":106},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"Items!$BS$29","v":"Поступление кредита"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B106=Lists!$CU$24,SUMIFS($Z106:$CV106,$Z$2:$CV$2,Periods!$Q$18),SUM($Z106:$CV106))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":107},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":108},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BS$30","v":"Возврат кредита"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B108=Lists!$CU$24,SUMIFS($Z108:$CV108,$Z$2:$CV$2,Periods!$Q$18),SUM($Z108:$CV108))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":109},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":110},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BS$31","v":"Оплата процентов по кредиту"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B110=Lists!$CU$24,SUMIFS($Z110:$CV110,$Z$2:$CV$2,Periods!$Q$18),SUM($Z110:$CV110))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":111},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":112},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,"Поступления овердрафта",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B112=Lists!$CU$24,SUMIFS($Z112:$CV112,$Z$2:$CV$2,Periods!$Q$18),SUM($Z112:$CV112))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":113},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":114},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,"Возвраты овердрафта",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B114=Lists!$CU$24,SUMIFS($Z114:$CV114,$Z$2:$CV$2,Periods!$Q$18),SUM($Z114:$CV114))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":115},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":116},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,"Оплата %% по овердрафту",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B116=Lists!$CU$24,SUMIFS($Z116:$CV116,$Z$2:$CV$2,Periods!$Q$18),SUM($Z116:$CV116))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":117},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":118},{"$f":"Lists!$CU$23","v":"CF"},null,null,null,null,null,{"$f":"Items!$BS$40","v":"Финпоток по финансовой деятельности"},null,null,null,null,{"$f":"Sales!$M$91","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X118-(X104+X106+X112-X108-X110-X114-X116))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B118=Lists!$CU$24,SUMIFS($Z118:$CV118,$Z$2:$CV$2,Periods!$Q$18),SUM($Z118:$CV118))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":119},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":120},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":121},{"$f":"Lists!$CU$23","v":"CF"},null,null,null,null,null,{"$f":"Items!$BS$35","v":"Итоговый финпоток"},null,null,null,null,{"$f":"Sales!$M$91","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X121-(X102+X118))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B121=Lists!$CU$24,SUMIFS($Z121:$CV121,$Z$2:$CV$2,Periods!$Q$18),SUM($Z121:$CV121))","v":272277.77777777775},null,null,272277.77777777775,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":122},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":123},{"$f":"Lists!$CU$24","v":"BS"},null,null,null,null,null,{"$f":"Items!$BS$36","v":"Итоговый финпоток нараст. итогом"},null,null,null,null,{"$f":"Prdction!$M$382","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X123-$X121)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"SUMIFS($Z123:$CV123,$Z$11:$CV$11,MAX($Z$11:$CV$11))","v":272277.77777777775},null,null,272277.77777777775,272277.77777777775,272277.77777777775,272277.77777777775,272277.77777777775,272277.77777777775,272277.77777777775,272277.77777777775,272277.77777777775,272277.77777777775,272277.77777777775,272277.77777777775,272277.77777777775,272277.77777777775,272277.77777777775,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":124},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":125},null,null,null,null,null,null,null,null,null,null,"пустая строка",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":126}]

{"sheet":"CFfact","index":36,"n_rows":126,"n_cols":99,"rows_kept":126,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"номер столбца:"},null,{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87},{"$f":"COLUMN()","v":88},{"$f":"COLUMN()","v":89},{"$f":"COLUMN()","v":90},{"$f":"COLUMN()","v":91},{"$f":"COLUMN()","v":92},{"$f":"COLUMN()","v":93},{"$f":"COLUMN()","v":94},{"$f":"COLUMN()","v":95},{"$f":"COLUMN()","v":96},{"$f":"COLUMN()","v":97},{"$f":"COLUMN()","v":98},{"$f":"COLUMN()","v":99}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер периода модели:"},null,{"$f":"MAX($Z2:Z2)+1","v":1},{"$f":"MAX($Z2:AA2)+1","v":2},{"$f":"MAX($Z2:AB2)+1","v":3},{"$f":"MAX($Z2:AC2)+1","v":4},{"$f":"MAX($Z2:AD2)+1","v":5},{"$f":"MAX($Z2:AE2)+1","v":6},{"$f":"MAX($Z2:AF2)+1","v":7},{"$f":"MAX($Z2:AG2)+1","v":8},{"$f":"MAX($Z2:AH2)+1","v":9},{"$f":"MAX($Z2:AI2)+1","v":10},{"$f":"MAX($Z2:AJ2)+1","v":11},{"$f":"MAX($Z2:AK2)+1","v":12},{"$f":"MAX($Z2:AL2)+1","v":13},{"$f":"MAX($Z2:AM2)+1","v":14},{"$f":"MAX($Z2:AN2)+1","v":15},{"$f":"MAX($Z2:AO2)+1","v":16},{"$f":"MAX($Z2:AP2)+1","v":17},{"$f":"MAX($Z2:AQ2)+1","v":18},{"$f":"MAX($Z2:AR2)+1","v":19},{"$f":"MAX($Z2:AS2)+1","v":20},{"$f":"MAX($Z2:AT2)+1","v":21},{"$f":"MAX($Z2:AU2)+1","v":22},{"$f":"MAX($Z2:AV2)+1","v":23},{"$f":"MAX($Z2:AW2)+1","v":24},{"$f":"MAX($Z2:AX2)+1","v":25},{"$f":"MAX($Z2:AY2)+1","v":26},{"$f":"MAX($Z2:AZ2)+1","v":27},{"$f":"MAX($Z2:BA2)+1","v":28},{"$f":"MAX($Z2:BB2)+1","v":29},{"$f":"MAX($Z2:BC2)+1","v":30},{"$f":"MAX($Z2:BD2)+1","v":31},{"$f":"MAX($Z2:BE2)+1","v":32},{"$f":"MAX($Z2:BF2)+1","v":33},{"$f":"MAX($Z2:BG2)+1","v":34},{"$f":"MAX($Z2:BH2)+1","v":35},{"$f":"MAX($Z2:BI2)+1","v":36},{"$f":"MAX($Z2:BJ2)+1","v":37},{"$f":"MAX($Z2:BK2)+1","v":38},{"$f":"MAX($Z2:BL2)+1","v":39},{"$f":"MAX($Z2:BM2)+1","v":40},{"$f":"MAX($Z2:BN2)+1","v":41},{"$f":"MAX($Z2:BO2)+1","v":42},{"$f":"MAX($Z2:BP2)+1","v":43},{"$f":"MAX($Z2:BQ2)+1","v":44},{"$f":"MAX($Z2:BR2)+1","v":45},{"$f":"MAX($Z2:BS2)+1","v":46},{"$f":"MAX($Z2:BT2)+1","v":47},{"$f":"MAX($Z2:BU2)+1","v":48},{"$f":"MAX($Z2:BV2)+1","v":49},{"$f":"MAX($Z2:BW2)+1","v":50},{"$f":"MAX($Z2:BX2)+1","v":51},{"$f":"MAX($Z2:BY2)+1","v":52},{"$f":"MAX($Z2:BZ2)+1","v":53},{"$f":"MAX($Z2:CA2)+1","v":54},{"$f":"MAX($Z2:CB2)+1","v":55},{"$f":"MAX($Z2:CC2)+1","v":56},{"$f":"MAX($Z2:CD2)+1","v":57},{"$f":"MAX($Z2:CE2)+1","v":58},{"$f":"MAX($Z2:CF2)+1","v":59},{"$f":"MAX($Z2:CG2)+1","v":60},{"$f":"MAX($Z2:CH2)+1","v":61},{"$f":"MAX($Z2:CI2)+1","v":62},{"$f":"MAX($Z2:CJ2)+1","v":63},{"$f":"MAX($Z2:CK2)+1","v":64},{"$f":"MAX($Z2:CL2)+1","v":65},{"$f":"MAX($Z2:CM2)+1","v":66},{"$f":"MAX($Z2:CN2)+1","v":67},{"$f":"MAX($Z2:CO2)+1","v":68},{"$f":"MAX($Z2:CP2)+1","v":69},{"$f":"MAX($Z2:CQ2)+1","v":70},{"$f":"MAX($Z2:CR2)+1","v":71},{"$f":"MAX($Z2:CS2)+1","v":72},{"$f":"MAX($Z2:CT2)+1","v":73}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($Z3:Z3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($Z3:AA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($Z3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($Z3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($Z3:AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($Z3:AE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($Z3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($Z3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($Z3:AH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($Z3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($Z3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($Z3:AK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($Z3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($Z3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($Z3:AN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($Z3:AO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ28=\"\",\"\",MAX($Z3:AP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR28=\"\",\"\",MAX($Z3:AQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS28=\"\",\"\",MAX($Z3:AR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT28=\"\",\"\",MAX($Z3:AS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU28=\"\",\"\",MAX($Z3:AT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV28=\"\",\"\",MAX($Z3:AU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW28=\"\",\"\",MAX($Z3:AV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX28=\"\",\"\",MAX($Z3:AW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY28=\"\",\"\",MAX($Z3:AX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ28=\"\",\"\",MAX($Z3:AY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA28=\"\",\"\",MAX($Z3:AZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB28=\"\",\"\",MAX($Z3:BA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC28=\"\",\"\",MAX($Z3:BB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD28=\"\",\"\",MAX($Z3:BC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE28=\"\",\"\",MAX($Z3:BD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF28=\"\",\"\",MAX($Z3:BE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG28=\"\",\"\",MAX($Z3:BF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH28=\"\",\"\",MAX($Z3:BG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI28=\"\",\"\",MAX($Z3:BH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ28=\"\",\"\",MAX($Z3:BI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK28=\"\",\"\",MAX($Z3:BJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL28=\"\",\"\",MAX($Z3:BK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM28=\"\",\"\",MAX($Z3:BL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN28=\"\",\"\",MAX($Z3:BM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO28=\"\",\"\",MAX($Z3:BN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP28=\"\",\"\",MAX($Z3:BO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ28=\"\",\"\",MAX($Z3:BP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR28=\"\",\"\",MAX($Z3:BQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS28=\"\",\"\",MAX($Z3:BR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT28=\"\",\"\",MAX($Z3:BS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU28=\"\",\"\",MAX($Z3:BT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV28=\"\",\"\",MAX($Z3:BU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW28=\"\",\"\",MAX($Z3:BV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX28=\"\",\"\",MAX($Z3:BW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY28=\"\",\"\",MAX($Z3:BX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ28=\"\",\"\",MAX($Z3:BY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA28=\"\",\"\",MAX($Z3:BZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB28=\"\",\"\",MAX($Z3:CA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC28=\"\",\"\",MAX($Z3:CB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD28=\"\",\"\",MAX($Z3:CC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE28=\"\",\"\",MAX($Z3:CD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF28=\"\",\"\",MAX($Z3:CE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG28=\"\",\"\",MAX($Z3:CF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH28=\"\",\"\",MAX($Z3:CG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI28=\"\",\"\",MAX($Z3:CH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ28=\"\",\"\",MAX($Z3:CI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK28=\"\",\"\",MAX($Z3:CJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL28=\"\",\"\",MAX($Z3:CK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM28=\"\",\"\",MAX($Z3:CL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN28=\"\",\"\",MAX($Z3:CM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO28=\"\",\"\",MAX($Z3:CN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP28=\"\",\"\",MAX($Z3:CO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ28=\"\",\"\",MAX($Z3:CP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR28=\"\",\"\",MAX($Z3:CQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS28=\"\",\"\",MAX($Z3:CR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT28=\"\",\"\",MAX($Z3:CS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU28=\"\",\"\",MAX($Z3:CT3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"номер план-периода:"},null,{"$f":"IF(OR(AA3<>\"\",AA11=\"\"),\"\",MAX($Z4:Z4)+1)","v":1},{"$f":"IF(OR(AB3<>\"\",AB11=\"\"),\"\",MAX($Z4:AA4)+1)","v":2},{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($Z4:AB4)+1)","v":3},{"$f":"IF(OR(AD3<>\"\",AD11=\"\"),\"\",MAX($Z4:AC4)+1)","v":4},{"$f":"IF(OR(AE3<>\"\",AE11=\"\"),\"\",MAX($Z4:AD4)+1)","v":5},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($Z4:AE4)+1)","v":6},{"$f":"IF(OR(AG3<>\"\",AG11=\"\"),\"\",MAX($Z4:AF4)+1)","v":7},{"$f":"IF(OR(AH3<>\"\",AH11=\"\"),\"\",MAX($Z4:AG4)+1)","v":8},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($Z4:AH4)+1)","v":9},{"$f":"IF(OR(AJ3<>\"\",AJ11=\"\"),\"\",MAX($Z4:AI4)+1)","v":10},{"$f":"IF(OR(AK3<>\"\",AK11=\"\"),\"\",MAX($Z4:AJ4)+1)","v":11},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($Z4:AK4)+1)","v":12},{"$f":"IF(OR(AM3<>\"\",AM11=\"\"),\"\",MAX($Z4:AL4)+1)","v":13},{"$f":"IF(OR(AN3<>\"\",AN11=\"\"),\"\",MAX($Z4:AM4)+1)","v":14},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($Z4:AN4)+1)","v":15},{"$f":"IF(OR(AP3<>\"\",AP11=\"\"),\"\",MAX($Z4:AO4)+1)","v":""},{"$f":"IF(OR(AQ3<>\"\",AQ11=\"\"),\"\",MAX($Z4:AP4)+1)","v":""},{"$f":"IF(OR(AR3<>\"\",AR11=\"\"),\"\",MAX($Z4:AQ4)+1)","v":""},{"$f":"IF(OR(AS3<>\"\",AS11=\"\"),\"\",MAX($Z4:AR4)+1)","v":""},{"$f":"IF(OR(AT3<>\"\",AT11=\"\"),\"\",MAX($Z4:AS4)+1)","v":""},{"$f":"IF(OR(AU3<>\"\",AU11=\"\"),\"\",MAX($Z4:AT4)+1)","v":""},{"$f":"IF(OR(AV3<>\"\",AV11=\"\"),\"\",MAX($Z4:AU4)+1)","v":""},{"$f":"IF(OR(AW3<>\"\",AW11=\"\"),\"\",MAX($Z4:AV4)+1)","v":""},{"$f":"IF(OR(AX3<>\"\",AX11=\"\"),\"\",MAX($Z4:AW4)+1)","v":""},{"$f":"IF(OR(AY3<>\"\",AY11=\"\"),\"\",MAX($Z4:AX4)+1)","v":""},{"$f":"IF(OR(AZ3<>\"\",AZ11=\"\"),\"\",MAX($Z4:AY4)+1)","v":""},{"$f":"IF(OR(BA3<>\"\",BA11=\"\"),\"\",MAX($Z4:AZ4)+1)","v":""},{"$f":"IF(OR(BB3<>\"\",BB11=\"\"),\"\",MAX($Z4:BA4)+1)","v":""},{"$f":"IF(OR(BC3<>\"\",BC11=\"\"),\"\",MAX($Z4:BB4)+1)","v":""},{"$f":"IF(OR(BD3<>\"\",BD11=\"\"),\"\",MAX($Z4:BC4)+1)","v":""},{"$f":"IF(OR(BE3<>\"\",BE11=\"\"),\"\",MAX($Z4:BD4)+1)","v":""},{"$f":"IF(OR(BF3<>\"\",BF11=\"\"),\"\",MAX($Z4:BE4)+1)","v":""},{"$f":"IF(OR(BG3<>\"\",BG11=\"\"),\"\",MAX($Z4:BF4)+1)","v":""},{"$f":"IF(OR(BH3<>\"\",BH11=\"\"),\"\",MAX($Z4:BG4)+1)","v":""},{"$f":"IF(OR(BI3<>\"\",BI11=\"\"),\"\",MAX($Z4:BH4)+1)","v":""},{"$f":"IF(OR(BJ3<>\"\",BJ11=\"\"),\"\",MAX($Z4:BI4)+1)","v":""},{"$f":"IF(OR(BK3<>\"\",BK11=\"\"),\"\",MAX($Z4:BJ4)+1)","v":""},{"$f":"IF(OR(BL3<>\"\",BL11=\"\"),\"\",MAX($Z4:BK4)+1)","v":""},{"$f":"IF(OR(BM3<>\"\",BM11=\"\"),\"\",MAX($Z4:BL4)+1)","v":""},{"$f":"IF(OR(BN3<>\"\",BN11=\"\"),\"\",MAX($Z4:BM4)+1)","v":""},{"$f":"IF(OR(BO3<>\"\",BO11=\"\"),\"\",MAX($Z4:BN4)+1)","v":""},{"$f":"IF(OR(BP3<>\"\",BP11=\"\"),\"\",MAX($Z4:BO4)+1)","v":""},{"$f":"IF(OR(BQ3<>\"\",BQ11=\"\"),\"\",MAX($Z4:BP4)+1)","v":""},{"$f":"IF(OR(BR3<>\"\",BR11=\"\"),\"\",MAX($Z4:BQ4)+1)","v":""},{"$f":"IF(OR(BS3<>\"\",BS11=\"\"),\"\",MAX($Z4:BR4)+1)","v":""},{"$f":"IF(OR(BT3<>\"\",BT11=\"\"),\"\",MAX($Z4:BS4)+1)","v":""},{"$f":"IF(OR(BU3<>\"\",BU11=\"\"),\"\",MAX($Z4:BT4)+1)","v":""},{"$f":"IF(OR(BV3<>\"\",BV11=\"\"),\"\",MAX($Z4:BU4)+1)","v":""},{"$f":"IF(OR(BW3<>\"\",BW11=\"\"),\"\",MAX($Z4:BV4)+1)","v":""},{"$f":"IF(OR(BX3<>\"\",BX11=\"\"),\"\",MAX($Z4:BW4)+1)","v":""},{"$f":"IF(OR(BY3<>\"\",BY11=\"\"),\"\",MAX($Z4:BX4)+1)","v":""},{"$f":"IF(OR(BZ3<>\"\",BZ11=\"\"),\"\",MAX($Z4:BY4)+1)","v":""},{"$f":"IF(OR(CA3<>\"\",CA11=\"\"),\"\",MAX($Z4:BZ4)+1)","v":""},{"$f":"IF(OR(CB3<>\"\",CB11=\"\"),\"\",MAX($Z4:CA4)+1)","v":""},{"$f":"IF(OR(CC3<>\"\",CC11=\"\"),\"\",MAX($Z4:CB4)+1)","v":""},{"$f":"IF(OR(CD3<>\"\",CD11=\"\"),\"\",MAX($Z4:CC4)+1)","v":""},{"$f":"IF(OR(CE3<>\"\",CE11=\"\"),\"\",MAX($Z4:CD4)+1)","v":""},{"$f":"IF(OR(CF3<>\"\",CF11=\"\"),\"\",MAX($Z4:CE4)+1)","v":""},{"$f":"IF(OR(CG3<>\"\",CG11=\"\"),\"\",MAX($Z4:CF4)+1)","v":""},{"$f":"IF(OR(CH3<>\"\",CH11=\"\"),\"\",MAX($Z4:CG4)+1)","v":""},{"$f":"IF(OR(CI3<>\"\",CI11=\"\"),\"\",MAX($Z4:CH4)+1)","v":""},{"$f":"IF(OR(CJ3<>\"\",CJ11=\"\"),\"\",MAX($Z4:CI4)+1)","v":""},{"$f":"IF(OR(CK3<>\"\",CK11=\"\"),\"\",MAX($Z4:CJ4)+1)","v":""},{"$f":"IF(OR(CL3<>\"\",CL11=\"\"),\"\",MAX($Z4:CK4)+1)","v":""},{"$f":"IF(OR(CM3<>\"\",CM11=\"\"),\"\",MAX($Z4:CL4)+1)","v":""},{"$f":"IF(OR(CN3<>\"\",CN11=\"\"),\"\",MAX($Z4:CM4)+1)","v":""},{"$f":"IF(OR(CO3<>\"\",CO11=\"\"),\"\",MAX($Z4:CN4)+1)","v":""},{"$f":"IF(OR(CP3<>\"\",CP11=\"\"),\"\",MAX($Z4:CO4)+1)","v":""},{"$f":"IF(OR(CQ3<>\"\",CQ11=\"\"),\"\",MAX($Z4:CP4)+1)","v":""},{"$f":"IF(OR(CR3<>\"\",CR11=\"\"),\"\",MAX($Z4:CQ4)+1)","v":""},{"$f":"IF(OR(CS3<>\"\",CS11=\"\"),\"\",MAX($Z4:CR4)+1)","v":""},{"$f":"IF(OR(CT3<>\"\",CT11=\"\"),\"\",MAX($Z4:CS4)+1)","v":""},{"$f":"IF(OR(CU3<>\"\",CU11=\"\"),\"\",MAX($Z4:CT4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"число даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",DAY(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",DAY(AB11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN11=\"\",\"\",DAY(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"номер месяца даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",MONTH(AA11))","v":1},{"$f":"IF(AB11=\"\",\"\",MONTH(AB11))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN11=\"\",\"\",MONTH(CN11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$140","v":"год даты начала:"},null,{"$f":"IF(AA11=\"\",\"\",YEAR(AA11)-2000)","v":21},{"$f":"IF(AB11=\"\",\"\",YEAR(AB11)-2000)","v":22},23,24,25,26,27,28,29,30,31,32,33,34,35,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN11=\"\",\"\",YEAR(CN11)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$141","v":"число даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",DAY(AA12))","v":31},{"$f":"IF(AB12=\"\",\"\",DAY(AB12))","v":31},31,31,31,31,31,31,31,31,31,31,31,31,31,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN12=\"\",\"\",DAY(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$142","v":"номер месяца даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",MONTH(AA12))","v":12},{"$f":"IF(AB12=\"\",\"\",MONTH(AB12))","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN12=\"\",\"\",MONTH(CN12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$143","v":"год даты окончания:"},null,{"$f":"IF(AA12=\"\",\"\",YEAR(AA12)-2000)","v":21},{"$f":"IF(AB12=\"\",\"\",YEAR(AB12)-2000)","v":22},23,24,25,26,27,28,29,30,31,32,33,34,35,"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(CN12=\"\",\"\",YEAR(CN12)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I61\")","v":"CFfact"},null,null,{"$f":"INDIRECT(\"START!K61\")","v":"Факт + Прогноз отчета о движении денежных средств"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2021-01-01"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2021-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2022-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2023-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2024-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2025-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2026-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":"2027-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":"2028-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":"2029-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":"2030-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":"2031-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":"2032-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":"2033-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":"2034-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":"2035-01-01"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ20=\"\",\"\",Periods!AQ20),IF($Q$12=Lists!$U$17,IF(Periods!AQ35=\"\",\"\",Periods!AQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR20=\"\",\"\",Periods!AR20),IF($Q$12=Lists!$U$17,IF(Periods!AR35=\"\",\"\",Periods!AR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS20=\"\",\"\",Periods!AS20),IF($Q$12=Lists!$U$17,IF(Periods!AS35=\"\",\"\",Periods!AS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT20=\"\",\"\",Periods!AT20),IF($Q$12=Lists!$U$17,IF(Periods!AT35=\"\",\"\",Periods!AT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU20=\"\",\"\",Periods!AU20),IF($Q$12=Lists!$U$17,IF(Periods!AU35=\"\",\"\",Periods!AU35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV20=\"\",\"\",Periods!AV20),IF($Q$12=Lists!$U$17,IF(Periods!AV35=\"\",\"\",Periods!AV35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW20=\"\",\"\",Periods!AW20),IF($Q$12=Lists!$U$17,IF(Periods!AW35=\"\",\"\",Periods!AW35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX20=\"\",\"\",Periods!AX20),IF($Q$12=Lists!$U$17,IF(Periods!AX35=\"\",\"\",Periods!AX35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY20=\"\",\"\",Periods!AY20),IF($Q$12=Lists!$U$17,IF(Periods!AY35=\"\",\"\",Periods!AY35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ20=\"\",\"\",Periods!AZ20),IF($Q$12=Lists!$U$17,IF(Periods!AZ35=\"\",\"\",Periods!AZ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA20=\"\",\"\",Periods!BA20),IF($Q$12=Lists!$U$17,IF(Periods!BA35=\"\",\"\",Periods!BA35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB20=\"\",\"\",Periods!BB20),IF($Q$12=Lists!$U$17,IF(Periods!BB35=\"\",\"\",Periods!BB35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC20=\"\",\"\",Periods!BC20),IF($Q$12=Lists!$U$17,IF(Periods!BC35=\"\",\"\",Periods!BC35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD20=\"\",\"\",Periods!BD20),IF($Q$12=Lists!$U$17,IF(Periods!BD35=\"\",\"\",Periods!BD35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE20=\"\",\"\",Periods!BE20),IF($Q$12=Lists!$U$17,IF(Periods!BE35=\"\",\"\",Periods!BE35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF20=\"\",\"\",Periods!BF20),IF($Q$12=Lists!$U$17,IF(Periods!BF35=\"\",\"\",Periods!BF35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG20=\"\",\"\",Periods!BG20),IF($Q$12=Lists!$U$17,IF(Periods!BG35=\"\",\"\",Periods!BG35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH20=\"\",\"\",Periods!BH20),IF($Q$12=Lists!$U$17,IF(Periods!BH35=\"\",\"\",Periods!BH35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI20=\"\",\"\",Periods!BI20),IF($Q$12=Lists!$U$17,IF(Periods!BI35=\"\",\"\",Periods!BI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ20=\"\",\"\",Periods!BJ20),IF($Q$12=Lists!$U$17,IF(Periods!BJ35=\"\",\"\",Periods!BJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK20=\"\",\"\",Periods!BK20),IF($Q$12=Lists!$U$17,IF(Periods!BK35=\"\",\"\",Periods!BK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL20=\"\",\"\",Periods!BL20),IF($Q$12=Lists!$U$17,IF(Periods!BL35=\"\",\"\",Periods!BL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM20=\"\",\"\",Periods!BM20),IF($Q$12=Lists!$U$17,IF(Periods!BM35=\"\",\"\",Periods!BM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN20=\"\",\"\",Periods!BN20),IF($Q$12=Lists!$U$17,IF(Periods!BN35=\"\",\"\",Periods!BN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO20=\"\",\"\",Periods!BO20),IF($Q$12=Lists!$U$17,IF(Periods!BO35=\"\",\"\",Periods!BO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP20=\"\",\"\",Periods!BP20),IF($Q$12=Lists!$U$17,IF(Periods!BP35=\"\",\"\",Periods!BP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ20=\"\",\"\",Periods!BQ20),IF($Q$12=Lists!$U$17,IF(Periods!BQ35=\"\",\"\",Periods!BQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR20=\"\",\"\",Periods!BR20),IF($Q$12=Lists!$U$17,IF(Periods!BR35=\"\",\"\",Periods!BR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS20=\"\",\"\",Periods!BS20),IF($Q$12=Lists!$U$17,IF(Periods!BS35=\"\",\"\",Periods!BS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT20=\"\",\"\",Periods!BT20),IF($Q$12=Lists!$U$17,IF(Periods!BT35=\"\",\"\",Periods!BT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU20=\"\",\"\",Periods!BU20),IF($Q$12=Lists!$U$17,IF(Periods!BU35=\"\",\"\",Periods!BU35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV20=\"\",\"\",Periods!BV20),IF($Q$12=Lists!$U$17,IF(Periods!BV35=\"\",\"\",Periods!BV35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW20=\"\",\"\",Periods!BW20),IF($Q$12=Lists!$U$17,IF(Periods!BW35=\"\",\"\",Periods!BW35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX20=\"\",\"\",Periods!BX20),IF($Q$12=Lists!$U$17,IF(Periods!BX35=\"\",\"\",Periods!BX35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY20=\"\",\"\",Periods!BY20),IF($Q$12=Lists!$U$17,IF(Periods!BY35=\"\",\"\",Periods!BY35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ20=\"\",\"\",Periods!BZ20),IF($Q$12=Lists!$U$17,IF(Periods!BZ35=\"\",\"\",Periods!BZ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA20=\"\",\"\",Periods!CA20),IF($Q$12=Lists!$U$17,IF(Periods!CA35=\"\",\"\",Periods!CA35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB20=\"\",\"\",Periods!CB20),IF($Q$12=Lists!$U$17,IF(Periods!CB35=\"\",\"\",Periods!CB35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC20=\"\",\"\",Periods!CC20),IF($Q$12=Lists!$U$17,IF(Periods!CC35=\"\",\"\",Periods!CC35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD20=\"\",\"\",Periods!CD20),IF($Q$12=Lists!$U$17,IF(Periods!CD35=\"\",\"\",Periods!CD35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE20=\"\",\"\",Periods!CE20),IF($Q$12=Lists!$U$17,IF(Periods!CE35=\"\",\"\",Periods!CE35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF20=\"\",\"\",Periods!CF20),IF($Q$12=Lists!$U$17,IF(Periods!CF35=\"\",\"\",Periods!CF35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG20=\"\",\"\",Periods!CG20),IF($Q$12=Lists!$U$17,IF(Periods!CG35=\"\",\"\",Periods!CG35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH20=\"\",\"\",Periods!CH20),IF($Q$12=Lists!$U$17,IF(Periods!CH35=\"\",\"\",Periods!CH35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI20=\"\",\"\",Periods!CI20),IF($Q$12=Lists!$U$17,IF(Periods!CI35=\"\",\"\",Periods!CI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ20=\"\",\"\",Periods!CJ20),IF($Q$12=Lists!$U$17,IF(Periods!CJ35=\"\",\"\",Periods!CJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK20=\"\",\"\",Periods!CK20),IF($Q$12=Lists!$U$17,IF(Periods!CK35=\"\",\"\",Periods!CK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL20=\"\",\"\",Periods!CL20),IF($Q$12=Lists!$U$17,IF(Periods!CL35=\"\",\"\",Periods!CL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM20=\"\",\"\",Periods!CM20),IF($Q$12=Lists!$U$17,IF(Periods!CM35=\"\",\"\",Periods!CM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN20=\"\",\"\",Periods!CN20),IF($Q$12=Lists!$U$17,IF(Periods!CN35=\"\",\"\",Periods!CN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO20=\"\",\"\",Periods!CO20),IF($Q$12=Lists!$U$17,IF(Periods!CO35=\"\",\"\",Periods!CO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP20=\"\",\"\",Periods!CP20),IF($Q$12=Lists!$U$17,IF(Periods!CP35=\"\",\"\",Periods!CP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ20=\"\",\"\",Periods!CQ20),IF($Q$12=Lists!$U$17,IF(Periods!CQ35=\"\",\"\",Periods!CQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR20=\"\",\"\",Periods!CR20),IF($Q$12=Lists!$U$17,IF(Periods!CR35=\"\",\"\",Periods!CR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS20=\"\",\"\",Periods!CS20),IF($Q$12=Lists!$U$17,IF(Periods!CS35=\"\",\"\",Periods!CS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT20=\"\",\"\",Periods!CT20),IF($Q$12=Lists!$U$17,IF(Periods!CT35=\"\",\"\",Periods!CT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU20=\"\",\"\",Periods!CU20),IF($Q$12=Lists!$U$17,IF(Periods!CU35=\"\",\"\",Periods!CU35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"отчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2035-12-31"},null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2021-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2022-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2023-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2024-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2025-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2026-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":"2027-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":"2028-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":"2029-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":"2030-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":"2031-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":"2032-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":"2033-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":"2034-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":"2035-12-31"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ21=\"\",\"\",Periods!AQ21),IF($Q$12=Lists!$U$17,IF(Periods!AQ36=\"\",\"\",Periods!AQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR21=\"\",\"\",Periods!AR21),IF($Q$12=Lists!$U$17,IF(Periods!AR36=\"\",\"\",Periods!AR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS21=\"\",\"\",Periods!AS21),IF($Q$12=Lists!$U$17,IF(Periods!AS36=\"\",\"\",Periods!AS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT21=\"\",\"\",Periods!AT21),IF($Q$12=Lists!$U$17,IF(Periods!AT36=\"\",\"\",Periods!AT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU21=\"\",\"\",Periods!AU21),IF($Q$12=Lists!$U$17,IF(Periods!AU36=\"\",\"\",Periods!AU36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV21=\"\",\"\",Periods!AV21),IF($Q$12=Lists!$U$17,IF(Periods!AV36=\"\",\"\",Periods!AV36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW21=\"\",\"\",Periods!AW21),IF($Q$12=Lists!$U$17,IF(Periods!AW36=\"\",\"\",Periods!AW36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX21=\"\",\"\",Periods!AX21),IF($Q$12=Lists!$U$17,IF(Periods!AX36=\"\",\"\",Periods!AX36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY21=\"\",\"\",Periods!AY21),IF($Q$12=Lists!$U$17,IF(Periods!AY36=\"\",\"\",Periods!AY36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ21=\"\",\"\",Periods!AZ21),IF($Q$12=Lists!$U$17,IF(Periods!AZ36=\"\",\"\",Periods!AZ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA21=\"\",\"\",Periods!BA21),IF($Q$12=Lists!$U$17,IF(Periods!BA36=\"\",\"\",Periods!BA36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB21=\"\",\"\",Periods!BB21),IF($Q$12=Lists!$U$17,IF(Periods!BB36=\"\",\"\",Periods!BB36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC21=\"\",\"\",Periods!BC21),IF($Q$12=Lists!$U$17,IF(Periods!BC36=\"\",\"\",Periods!BC36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD21=\"\",\"\",Periods!BD21),IF($Q$12=Lists!$U$17,IF(Periods!BD36=\"\",\"\",Periods!BD36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE21=\"\",\"\",Periods!BE21),IF($Q$12=Lists!$U$17,IF(Periods!BE36=\"\",\"\",Periods!BE36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF21=\"\",\"\",Periods!BF21),IF($Q$12=Lists!$U$17,IF(Periods!BF36=\"\",\"\",Periods!BF36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG21=\"\",\"\",Periods!BG21),IF($Q$12=Lists!$U$17,IF(Periods!BG36=\"\",\"\",Periods!BG36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH21=\"\",\"\",Periods!BH21),IF($Q$12=Lists!$U$17,IF(Periods!BH36=\"\",\"\",Periods!BH36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI21=\"\",\"\",Periods!BI21),IF($Q$12=Lists!$U$17,IF(Periods!BI36=\"\",\"\",Periods!BI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ21=\"\",\"\",Periods!BJ21),IF($Q$12=Lists!$U$17,IF(Periods!BJ36=\"\",\"\",Periods!BJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK21=\"\",\"\",Periods!BK21),IF($Q$12=Lists!$U$17,IF(Periods!BK36=\"\",\"\",Periods!BK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL21=\"\",\"\",Periods!BL21),IF($Q$12=Lists!$U$17,IF(Periods!BL36=\"\",\"\",Periods!BL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM21=\"\",\"\",Periods!BM21),IF($Q$12=Lists!$U$17,IF(Periods!BM36=\"\",\"\",Periods!BM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN21=\"\",\"\",Periods!BN21),IF($Q$12=Lists!$U$17,IF(Periods!BN36=\"\",\"\",Periods!BN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO21=\"\",\"\",Periods!BO21),IF($Q$12=Lists!$U$17,IF(Periods!BO36=\"\",\"\",Periods!BO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP21=\"\",\"\",Periods!BP21),IF($Q$12=Lists!$U$17,IF(Periods!BP36=\"\",\"\",Periods!BP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ21=\"\",\"\",Periods!BQ21),IF($Q$12=Lists!$U$17,IF(Periods!BQ36=\"\",\"\",Periods!BQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR21=\"\",\"\",Periods!BR21),IF($Q$12=Lists!$U$17,IF(Periods!BR36=\"\",\"\",Periods!BR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS21=\"\",\"\",Periods!BS21),IF($Q$12=Lists!$U$17,IF(Periods!BS36=\"\",\"\",Periods!BS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT21=\"\",\"\",Periods!BT21),IF($Q$12=Lists!$U$17,IF(Periods!BT36=\"\",\"\",Periods!BT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU21=\"\",\"\",Periods!BU21),IF($Q$12=Lists!$U$17,IF(Periods!BU36=\"\",\"\",Periods!BU36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV21=\"\",\"\",Periods!BV21),IF($Q$12=Lists!$U$17,IF(Periods!BV36=\"\",\"\",Periods!BV36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW21=\"\",\"\",Periods!BW21),IF($Q$12=Lists!$U$17,IF(Periods!BW36=\"\",\"\",Periods!BW36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX21=\"\",\"\",Periods!BX21),IF($Q$12=Lists!$U$17,IF(Periods!BX36=\"\",\"\",Periods!BX36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY21=\"\",\"\",Periods!BY21),IF($Q$12=Lists!$U$17,IF(Periods!BY36=\"\",\"\",Periods!BY36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ21=\"\",\"\",Periods!BZ21),IF($Q$12=Lists!$U$17,IF(Periods!BZ36=\"\",\"\",Periods!BZ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA21=\"\",\"\",Periods!CA21),IF($Q$12=Lists!$U$17,IF(Periods!CA36=\"\",\"\",Periods!CA36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB21=\"\",\"\",Periods!CB21),IF($Q$12=Lists!$U$17,IF(Periods!CB36=\"\",\"\",Periods!CB36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC21=\"\",\"\",Periods!CC21),IF($Q$12=Lists!$U$17,IF(Periods!CC36=\"\",\"\",Periods!CC36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD21=\"\",\"\",Periods!CD21),IF($Q$12=Lists!$U$17,IF(Periods!CD36=\"\",\"\",Periods!CD36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE21=\"\",\"\",Periods!CE21),IF($Q$12=Lists!$U$17,IF(Periods!CE36=\"\",\"\",Periods!CE36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF21=\"\",\"\",Periods!CF21),IF($Q$12=Lists!$U$17,IF(Periods!CF36=\"\",\"\",Periods!CF36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG21=\"\",\"\",Periods!CG21),IF($Q$12=Lists!$U$17,IF(Periods!CG36=\"\",\"\",Periods!CG36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH21=\"\",\"\",Periods!CH21),IF($Q$12=Lists!$U$17,IF(Periods!CH36=\"\",\"\",Periods!CH36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI21=\"\",\"\",Periods!CI21),IF($Q$12=Lists!$U$17,IF(Periods!CI36=\"\",\"\",Periods!CI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ21=\"\",\"\",Periods!CJ21),IF($Q$12=Lists!$U$17,IF(Periods!CJ36=\"\",\"\",Periods!CJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK21=\"\",\"\",Periods!CK21),IF($Q$12=Lists!$U$17,IF(Periods!CK36=\"\",\"\",Periods!CK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL21=\"\",\"\",Periods!CL21),IF($Q$12=Lists!$U$17,IF(Periods!CL36=\"\",\"\",Periods!CL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM21=\"\",\"\",Periods!CM21),IF($Q$12=Lists!$U$17,IF(Periods!CM36=\"\",\"\",Periods!CM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN21=\"\",\"\",Periods!CN21),IF($Q$12=Lists!$U$17,IF(Periods!CN36=\"\",\"\",Periods!CN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO21=\"\",\"\",Periods!CO21),IF($Q$12=Lists!$U$17,IF(Periods!CO36=\"\",\"\",Periods!CO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP21=\"\",\"\",Periods!CP21),IF($Q$12=Lists!$U$17,IF(Periods!CP36=\"\",\"\",Periods!CP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ21=\"\",\"\",Periods!CQ21),IF($Q$12=Lists!$U$17,IF(Periods!CQ36=\"\",\"\",Periods!CQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR21=\"\",\"\",Periods!CR21),IF($Q$12=Lists!$U$17,IF(Periods!CR36=\"\",\"\",Periods!CR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS21=\"\",\"\",Periods!CS21),IF($Q$12=Lists!$U$17,IF(Periods!CS36=\"\",\"\",Periods!CS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT21=\"\",\"\",Periods!CT21),IF($Q$12=Lists!$U$17,IF(Periods!CT36=\"\",\"\",Periods!CT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU21=\"\",\"\",Periods!CU21),IF($Q$12=Lists!$U$17,IF(Periods!CU36=\"\",\"\",Periods!CU36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,null,null,null,null,null,null,null,"итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"1 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"3 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"4 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"5 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"6 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":"7 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":"8 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":"9 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":"10 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":"11 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":"12 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":"13 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":"14 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":"15 год"},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ22=\"\",\"\",Periods!AQ22),IF($Q$12=Lists!$U$17,IF(Periods!AQ37=\"\",\"\",Periods!AQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR22=\"\",\"\",Periods!AR22),IF($Q$12=Lists!$U$17,IF(Periods!AR37=\"\",\"\",Periods!AR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS22=\"\",\"\",Periods!AS22),IF($Q$12=Lists!$U$17,IF(Periods!AS37=\"\",\"\",Periods!AS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT22=\"\",\"\",Periods!AT22),IF($Q$12=Lists!$U$17,IF(Periods!AT37=\"\",\"\",Periods!AT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU22=\"\",\"\",Periods!AU22),IF($Q$12=Lists!$U$17,IF(Periods!AU37=\"\",\"\",Periods!AU37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV22=\"\",\"\",Periods!AV22),IF($Q$12=Lists!$U$17,IF(Periods!AV37=\"\",\"\",Periods!AV37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW22=\"\",\"\",Periods!AW22),IF($Q$12=Lists!$U$17,IF(Periods!AW37=\"\",\"\",Periods!AW37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX22=\"\",\"\",Periods!AX22),IF($Q$12=Lists!$U$17,IF(Periods!AX37=\"\",\"\",Periods!AX37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY22=\"\",\"\",Periods!AY22),IF($Q$12=Lists!$U$17,IF(Periods!AY37=\"\",\"\",Periods!AY37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ22=\"\",\"\",Periods!AZ22),IF($Q$12=Lists!$U$17,IF(Periods!AZ37=\"\",\"\",Periods!AZ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA22=\"\",\"\",Periods!BA22),IF($Q$12=Lists!$U$17,IF(Periods!BA37=\"\",\"\",Periods!BA37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB22=\"\",\"\",Periods!BB22),IF($Q$12=Lists!$U$17,IF(Periods!BB37=\"\",\"\",Periods!BB37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC22=\"\",\"\",Periods!BC22),IF($Q$12=Lists!$U$17,IF(Periods!BC37=\"\",\"\",Periods!BC37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD22=\"\",\"\",Periods!BD22),IF($Q$12=Lists!$U$17,IF(Periods!BD37=\"\",\"\",Periods!BD37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE22=\"\",\"\",Periods!BE22),IF($Q$12=Lists!$U$17,IF(Periods!BE37=\"\",\"\",Periods!BE37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF22=\"\",\"\",Periods!BF22),IF($Q$12=Lists!$U$17,IF(Periods!BF37=\"\",\"\",Periods!BF37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG22=\"\",\"\",Periods!BG22),IF($Q$12=Lists!$U$17,IF(Periods!BG37=\"\",\"\",Periods!BG37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH22=\"\",\"\",Periods!BH22),IF($Q$12=Lists!$U$17,IF(Periods!BH37=\"\",\"\",Periods!BH37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI22=\"\",\"\",Periods!BI22),IF($Q$12=Lists!$U$17,IF(Periods!BI37=\"\",\"\",Periods!BI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ22=\"\",\"\",Periods!BJ22),IF($Q$12=Lists!$U$17,IF(Periods!BJ37=\"\",\"\",Periods!BJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK22=\"\",\"\",Periods!BK22),IF($Q$12=Lists!$U$17,IF(Periods!BK37=\"\",\"\",Periods!BK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL22=\"\",\"\",Periods!BL22),IF($Q$12=Lists!$U$17,IF(Periods!BL37=\"\",\"\",Periods!BL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM22=\"\",\"\",Periods!BM22),IF($Q$12=Lists!$U$17,IF(Periods!BM37=\"\",\"\",Periods!BM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN22=\"\",\"\",Periods!BN22),IF($Q$12=Lists!$U$17,IF(Periods!BN37=\"\",\"\",Periods!BN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO22=\"\",\"\",Periods!BO22),IF($Q$12=Lists!$U$17,IF(Periods!BO37=\"\",\"\",Periods!BO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP22=\"\",\"\",Periods!BP22),IF($Q$12=Lists!$U$17,IF(Periods!BP37=\"\",\"\",Periods!BP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ22=\"\",\"\",Periods!BQ22),IF($Q$12=Lists!$U$17,IF(Periods!BQ37=\"\",\"\",Periods!BQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR22=\"\",\"\",Periods!BR22),IF($Q$12=Lists!$U$17,IF(Periods!BR37=\"\",\"\",Periods!BR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS22=\"\",\"\",Periods!BS22),IF($Q$12=Lists!$U$17,IF(Periods!BS37=\"\",\"\",Periods!BS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT22=\"\",\"\",Periods!BT22),IF($Q$12=Lists!$U$17,IF(Periods!BT37=\"\",\"\",Periods!BT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU22=\"\",\"\",Periods!BU22),IF($Q$12=Lists!$U$17,IF(Periods!BU37=\"\",\"\",Periods!BU37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV22=\"\",\"\",Periods!BV22),IF($Q$12=Lists!$U$17,IF(Periods!BV37=\"\",\"\",Periods!BV37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW22=\"\",\"\",Periods!BW22),IF($Q$12=Lists!$U$17,IF(Periods!BW37=\"\",\"\",Periods!BW37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX22=\"\",\"\",Periods!BX22),IF($Q$12=Lists!$U$17,IF(Periods!BX37=\"\",\"\",Periods!BX37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY22=\"\",\"\",Periods!BY22),IF($Q$12=Lists!$U$17,IF(Periods!BY37=\"\",\"\",Periods!BY37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ22=\"\",\"\",Periods!BZ22),IF($Q$12=Lists!$U$17,IF(Periods!BZ37=\"\",\"\",Periods!BZ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA22=\"\",\"\",Periods!CA22),IF($Q$12=Lists!$U$17,IF(Periods!CA37=\"\",\"\",Periods!CA37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB22=\"\",\"\",Periods!CB22),IF($Q$12=Lists!$U$17,IF(Periods!CB37=\"\",\"\",Periods!CB37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC22=\"\",\"\",Periods!CC22),IF($Q$12=Lists!$U$17,IF(Periods!CC37=\"\",\"\",Periods!CC37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD22=\"\",\"\",Periods!CD22),IF($Q$12=Lists!$U$17,IF(Periods!CD37=\"\",\"\",Periods!CD37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE22=\"\",\"\",Periods!CE22),IF($Q$12=Lists!$U$17,IF(Periods!CE37=\"\",\"\",Periods!CE37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF22=\"\",\"\",Periods!CF22),IF($Q$12=Lists!$U$17,IF(Periods!CF37=\"\",\"\",Periods!CF37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG22=\"\",\"\",Periods!CG22),IF($Q$12=Lists!$U$17,IF(Periods!CG37=\"\",\"\",Periods!CG37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH22=\"\",\"\",Periods!CH22),IF($Q$12=Lists!$U$17,IF(Periods!CH37=\"\",\"\",Periods!CH37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI22=\"\",\"\",Periods!CI22),IF($Q$12=Lists!$U$17,IF(Periods!CI37=\"\",\"\",Periods!CI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ22=\"\",\"\",Periods!CJ22),IF($Q$12=Lists!$U$17,IF(Periods!CJ37=\"\",\"\",Periods!CJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK22=\"\",\"\",Periods!CK22),IF($Q$12=Lists!$U$17,IF(Periods!CK37=\"\",\"\",Periods!CK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL22=\"\",\"\",Periods!CL22),IF($Q$12=Lists!$U$17,IF(Periods!CL37=\"\",\"\",Periods!CL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM22=\"\",\"\",Periods!CM22),IF($Q$12=Lists!$U$17,IF(Periods!CM37=\"\",\"\",Periods!CM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN22=\"\",\"\",Periods!CN22),IF($Q$12=Lists!$U$17,IF(Periods!CN37=\"\",\"\",Periods!CN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO22=\"\",\"\",Periods!CO22),IF($Q$12=Lists!$U$17,IF(Periods!CO37=\"\",\"\",Periods!CO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP22=\"\",\"\",Periods!CP22),IF($Q$12=Lists!$U$17,IF(Periods!CP37=\"\",\"\",Periods!CP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ22=\"\",\"\",Periods!CQ22),IF($Q$12=Lists!$U$17,IF(Periods!CQ37=\"\",\"\",Periods!CQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR22=\"\",\"\",Periods!CR22),IF($Q$12=Lists!$U$17,IF(Periods!CR37=\"\",\"\",Periods!CR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS22=\"\",\"\",Periods!CS22),IF($Q$12=Lists!$U$17,IF(Periods!CS37=\"\",\"\",Periods!CS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT22=\"\",\"\",Periods!CT22),IF($Q$12=Lists!$U$17,IF(Periods!CT37=\"\",\"\",Periods!CT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU22=\"\",\"\",Periods!CU22),IF($Q$12=Lists!$U$17,IF(Periods!CU37=\"\",\"\",Periods!CU37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$CW14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99176)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99176)","v":0},{"$f":"SUM(T$15:T$99176)","v":0}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CF!Z15","v":0}]
[{"$f":"ROW()","v":16},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"Sales!$H$91","v":"Поступление ДС"},null,null,null,null,{"$f":"Sales!$M$91","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X16-SUM(X17:X20))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B16=Lists!$CU$24,SUMIFS($Z16:$CV16,$Z$2:$CV$2,Periods!$Q$18),SUM($Z16:$CV16))","v":320000},null,null,320000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":17},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"H16","v":"Поступление ДС"},{"$f":"Lists!$AM$16","v":"Продукт-1"},null,null,1,{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B17=Lists!$CU$24,SUMIFS($Z17:$CV17,$Z$2:$CV$2,Periods!$Q$18),SUM($Z17:$CV17))","v":320000},null,null,320000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":18},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"H16","v":"Поступление ДС"},{"$f":"Lists!$AM$17","v":"Продукт-2"},null,null,{"$f":"L17+1","v":2},{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B18=Lists!$CU$24,SUMIFS($Z18:$CV18,$Z$2:$CV$2,Periods!$Q$18),SUM($Z18:$CV18))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":19},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"H16","v":"Поступление ДС"},{"$f":"Lists!$AM$18","v":"Продукт-3"},null,null,{"$f":"L18+1","v":3},{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B19=Lists!$CU$24,SUMIFS($Z19:$CV19,$Z$2:$CV$2,Periods!$Q$18),SUM($Z19:$CV19))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":20},null,null,null,null,null,null,null,null,null,null,"пустая строка",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":21},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":22},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Prdction!$H$382","v":"Прямые производственные расходы"},null,null,null,null,{"$f":"Prdction!$M$382","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B22=Lists!$CU$24,SUMIFS($Z22:$CV22,$Z$2:$CV$2,Periods!$Q$18),SUM($Z22:$CV22))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":23},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":24},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Prdction!$H$78","v":"ФОТ производственных рабочих"},null,null,null,null,{"$f":"Prdction!$M$382","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B24=Lists!$CU$24,SUMIFS($Z24:$CV24,$Z$2:$CV$2,Periods!$Q$18),SUM($Z24:$CV24))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":25},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":26},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,null,null,{"$f":"Prdction!$M$382","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B26=Lists!$CU$24,SUMIFS($Z26:$CV26,$Z$2:$CV$2,Periods!$Q$18),SUM($Z26:$CV26))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":27},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":28},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BO$21","v":"Прямые расходы"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X28-SUMIFS($X29:$X54,$J29:$J54,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B28=Lists!$CU$24,SUMIFS($Z28:$CV28,$Z$2:$CV$2,Periods!$Q$18),SUM($Z28:$CV28))","v":1500},null,null,1500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":29},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"Items!$AQ$17","v":"Прочие производственные расходы"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X29-SUM($X30:$X33))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B29=Lists!$CU$24,SUMIFS($Z29:$CV29,$Z$2:$CV$2,Periods!$Q$18),SUM($Z29:$CV29))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":30},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I29","v":"Прочие производственные расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L30)=0,$L30=0,$L30=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L30)))","v":"Продукт-1"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B30=Lists!$CU$24,SUMIFS($Z30:$CV30,$Z$2:$CV$2,Periods!$Q$18),SUM($Z30:$CV30))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":31},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I29","v":"Прочие производственные расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L31)=0,$L31=0,$L31=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L31)))","v":"Продукт-2"},null,{"$f":"L30+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B31=Lists!$CU$24,SUMIFS($Z31:$CV31,$Z$2:$CV$2,Periods!$Q$18),SUM($Z31:$CV31))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":32},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I29","v":"Прочие производственные расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L32)=0,$L32=0,$L32=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L32)))","v":"Продукт-3"},null,{"$f":"L31+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B32=Lists!$CU$24,SUMIFS($Z32:$CV32,$Z$2:$CV$2,Periods!$Q$18),SUM($Z32:$CV32))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":33},null,null,null,null,null,null,null,null,null,null,"пустая строка",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":34},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"Items!$M$13","v":"Прямые переменные расходы маркетинга"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X34-SUM($X35:$X38))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B34=Lists!$CU$24,SUMIFS($Z34:$CV34,$Z$2:$CV$2,Periods!$Q$18),SUM($Z34:$CV34))","v":1500},null,null,1500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":35},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I34","v":"Прямые переменные расходы маркетинга"},{"$f":"IF(OR($L35=0,$L35=\"\",SUMIFS(Items!$A:$A,Items!$N:$N,$L35)=0),0,INDEX(Items!$M:$M,SUMIFS(Items!$A:$A,Items!$N:$N,$L35)))","v":"Расходы на платный трафик"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B35=Lists!$CU$24,SUMIFS($Z35:$CV35,$Z$2:$CV$2,Periods!$Q$18),SUM($Z35:$CV35))","v":1500},null,null,1500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":36},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I34","v":"Прямые переменные расходы маркетинга"},{"$f":"IF(OR($L36=0,$L36=\"\",SUMIFS(Items!$A:$A,Items!$N:$N,$L36)=0),0,INDEX(Items!$M:$M,SUMIFS(Items!$A:$A,Items!$N:$N,$L36)))","v":"Представительские расходы"},null,{"$f":"L35+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B36=Lists!$CU$24,SUMIFS($Z36:$CV36,$Z$2:$CV$2,Periods!$Q$18),SUM($Z36:$CV36))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":37},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I34","v":"Прямые переменные расходы маркетинга"},{"$f":"IF(OR($L37=0,$L37=\"\",SUMIFS(Items!$A:$A,Items!$N:$N,$L37)=0),0,INDEX(Items!$M:$M,SUMIFS(Items!$A:$A,Items!$N:$N,$L37)))","v":"Расходы на поддержание конверсии"},null,{"$f":"L36+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B37=Lists!$CU$24,SUMIFS($Z37:$CV37,$Z$2:$CV$2,Periods!$Q$18),SUM($Z37:$CV37))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,null,null,null,null,"пустая строка",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":39},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"Items!$Q$13","v":"Прямые постоянные расходы маркетинга"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X39-SUM($X40:$X43))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B39=Lists!$CU$24,SUMIFS($Z39:$CV39,$Z$2:$CV$2,Periods!$Q$18),SUM($Z39:$CV39))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":40},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I39","v":"Прямые постоянные расходы маркетинга"},{"$f":"IF(OR($L40=0,$L40=\"\",SUMIFS(Items!$A:$A,Items!$R:$R,$L40)=0),0,INDEX(Items!$Q:$Q,SUMIFS(Items!$A:$A,Items!$R:$R,$L40)))","v":"ФОТ сотрудников маркетинга"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B40=Lists!$CU$24,SUMIFS($Z40:$CV40,$Z$2:$CV$2,Periods!$Q$18),SUM($Z40:$CV40))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":41},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I39","v":"Прямые постоянные расходы маркетинга"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B41=Lists!$CU$24,SUMIFS($Z41:$CV41,$Z$2:$CV$2,Periods!$Q$18),SUM($Z41:$CV41))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":42},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I39","v":"Прямые постоянные расходы маркетинга"},{"$f":"IF(OR($L42=0,$L42=\"\",SUMIFS(Items!$A:$A,Items!$R:$R,$L42)=0),0,INDEX(Items!$Q:$Q,SUMIFS(Items!$A:$A,Items!$R:$R,$L42)))","v":"Прочие расходы маркетинга"},null,{"$f":"MAX(L$40:L41)+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B42=Lists!$CU$24,SUMIFS($Z42:$CV42,$Z$2:$CV$2,Periods!$Q$18),SUM($Z42:$CV42))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":43},null,null,null,null,null,null,null,null,null,null,"пустая строка",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":44},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"Items!$AD$13","v":"Прямые переменные коммерческие расходы"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X44-SUM($X45:$X48))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B44=Lists!$CU$24,SUMIFS($Z44:$CV44,$Z$2:$CV$2,Periods!$Q$18),SUM($Z44:$CV44))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":45},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I44","v":"Прямые переменные коммерческие расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L45)=0,$L45=0,$L45=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L45)))","v":"Продукт-1"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B45=Lists!$CU$24,SUMIFS($Z45:$CV45,$Z$2:$CV$2,Periods!$Q$18),SUM($Z45:$CV45))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":46},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I44","v":"Прямые переменные коммерческие расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L46)=0,$L46=0,$L46=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L46)))","v":"Продукт-2"},null,{"$f":"L45+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B46=Lists!$CU$24,SUMIFS($Z46:$CV46,$Z$2:$CV$2,Periods!$Q$18),SUM($Z46:$CV46))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":47},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I44","v":"Прямые переменные коммерческие расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L47)=0,$L47=0,$L47=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L47)))","v":"Продукт-3"},null,{"$f":"L46+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B47=Lists!$CU$24,SUMIFS($Z47:$CV47,$Z$2:$CV$2,Periods!$Q$18),SUM($Z47:$CV47))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":48},null,null,null,null,null,null,null,null,null,null,"пустая строка",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":49},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"Items!$AH$13","v":"Прямые постоянные расходы отдела продаж"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X49-SUM($X50:$X53))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B49=Lists!$CU$24,SUMIFS($Z49:$CV49,$Z$2:$CV$2,Periods!$Q$18),SUM($Z49:$CV49))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":50},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I49","v":"Прямые постоянные расходы отдела продаж"},{"$f":"IF(OR($L50=0,$L50=\"\",SUMIFS(Items!$A:$A,Items!$AI:$AI,$L50)=0),0,INDEX(Items!$AH:$AH,SUMIFS(Items!$A:$A,Items!$AI:$AI,$L50)))","v":"ФОТ менеджеров по продаже"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B50=Lists!$CU$24,SUMIFS($Z50:$CV50,$Z$2:$CV$2,Periods!$Q$18),SUM($Z50:$CV50))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":51},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I49","v":"Прямые постоянные расходы отдела продаж"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B51=Lists!$CU$24,SUMIFS($Z51:$CV51,$Z$2:$CV$2,Periods!$Q$18),SUM($Z51:$CV51))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":52},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I49","v":"Прямые постоянные расходы отдела продаж"},{"$f":"IF(OR($L52=0,$L52=\"\",SUMIFS(Items!$A:$A,Items!$AI:$AI,$L52)=0),0,INDEX(Items!$AH:$AH,SUMIFS(Items!$A:$A,Items!$AI:$AI,$L52)))","v":"Прочие расходы отдела продаж"},null,{"$f":"MAX(L$50:L51)+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B52=Lists!$CU$24,SUMIFS($Z52:$CV52,$Z$2:$CV$2,Periods!$Q$18),SUM($Z52:$CV52))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":53},null,null,null,null,null,null,null,null,null,null,"пустая строка",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":54},null,null,null,null,null,null,null,null,null,null,"пустая строка",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":55},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":56},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BO$23","v":"Управленческие расходы"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X56-SUMIFS($X57:$X83,$J57:$J83,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B56=Lists!$CU$24,SUMIFS($Z56:$CV56,$Z$2:$CV$2,Periods!$Q$18),SUM($Z56:$CV56))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":57},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H56","v":"Управленческие расходы"},{"$f":"Items!$BO$24","v":"ФОТ управленческого персонала"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X57-SUM($X58:$X65))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B57=Lists!$CU$24,SUMIFS($Z57:$CV57,$Z$2:$CV$2,Periods!$Q$18),SUM($Z57:$CV57))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":58},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H56","v":"Управленческие расходы"},{"$f":"I57","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L58)=0,$L58=0,$L58=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L58)))","v":"Генеральный директор"},null,4,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B58=Lists!$CU$24,SUMIFS($Z58:$CV58,$Z$2:$CV$2,Periods!$Q$18),SUM($Z58:$CV58))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":59},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H56","v":"Управленческие расходы"},{"$f":"I57","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L59)=0,$L59=0,$L59=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L59)))","v":"Заместитель ГД"},null,{"$f":"L58+1","v":5},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B59=Lists!$CU$24,SUMIFS($Z59:$CV59,$Z$2:$CV$2,Periods!$Q$18),SUM($Z59:$CV59))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":60},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H56","v":"Управленческие расходы"},{"$f":"I57","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L60)=0,$L60=0,$L60=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L60)))","v":"Главный бухгалтер"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B60=Lists!$CU$24,SUMIFS($Z60:$CV60,$Z$2:$CV$2,Periods!$Q$18),SUM($Z60:$CV60))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":61},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H57","v":"Управленческие расходы"},{"$f":"I58","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L61)=0,$L61=0,$L61=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L61)))","v":"Сотрудники категории - 1"},null,7,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B61=Lists!$CU$24,SUMIFS($Z61:$CV61,$Z$2:$CV$2,Periods!$Q$18),SUM($Z61:$CV61))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":62},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H58","v":"Управленческие расходы"},{"$f":"I59","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L62)=0,$L62=0,$L62=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L62)))","v":"Сотрудники категории - 2"},null,8,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B62=Lists!$CU$24,SUMIFS($Z62:$CV62,$Z$2:$CV$2,Periods!$Q$18),SUM($Z62:$CV62))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":63},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H59","v":"Управленческие расходы"},{"$f":"I60","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L63)=0,$L63=0,$L63=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L63)))","v":"Сотрудники категории - 3"},null,9,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B63=Lists!$CU$24,SUMIFS($Z63:$CV63,$Z$2:$CV$2,Periods!$Q$18),SUM($Z63:$CV63))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":64},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H60","v":"Управленческие расходы"},{"$f":"I61","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L64)=0,$L64=0,$L64=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L64)))","v":"Прочие сотрудники"},null,10,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B64=Lists!$CU$24,SUMIFS($Z64:$CV64,$Z$2:$CV$2,Periods!$Q$18),SUM($Z64:$CV64))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":65},null,null,null,null,null,null,null,null,null,null,"пустая строка",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":66},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H56","v":"Управленческие расходы"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B66=Lists!$CU$24,SUMIFS($Z66:$CV66,$Z$2:$CV$2,Periods!$Q$18),SUM($Z66:$CV66))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":67},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H56","v":"Управленческие расходы"},{"$f":"Items!$BG$13","v":"Расходы на персонал"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X67-SUM($X68:$X73))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B67=Lists!$CU$24,SUMIFS($Z67:$CV67,$Z$2:$CV$2,Periods!$Q$18),SUM($Z67:$CV67))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":68},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H56","v":"Управленческие расходы"},{"$f":"I57","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L68)=0,$L68=0,$L68=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L68)))","v":"Аренда офиса"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B68=Lists!$CU$24,SUMIFS($Z68:$CV68,$Z$2:$CV$2,Periods!$Q$18),SUM($Z68:$CV68))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":69},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H56","v":"Управленческие расходы"},{"$f":"I57","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L69)=0,$L69=0,$L69=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L69)))","v":"Расходы на организацию рабочего места"},null,{"$f":"L68+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B69=Lists!$CU$24,SUMIFS($Z69:$CV69,$Z$2:$CV$2,Periods!$Q$18),SUM($Z69:$CV69))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":70},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H56","v":"Управленческие расходы"},{"$f":"I57","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L70)=0,$L70=0,$L70=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L70)))","v":"Расходы на оргтехнику"},null,{"$f":"L69+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B70=Lists!$CU$24,SUMIFS($Z70:$CV70,$Z$2:$CV$2,Periods!$Q$18),SUM($Z70:$CV70))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":71},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H67","v":"Управленческие расходы"},{"$f":"I68","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L71)=0,$L71=0,$L71=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L71)))","v":"Канцелярские расходы"},null,{"$f":"L70+1","v":4},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B71=Lists!$CU$24,SUMIFS($Z71:$CV71,$Z$2:$CV$2,Periods!$Q$18),SUM($Z71:$CV71))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":72},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H68","v":"Управленческие расходы"},{"$f":"I69","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L72)=0,$L72=0,$L72=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L72)))","v":"Прочие расходы на персонал"},null,{"$f":"L71+1","v":5},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B72=Lists!$CU$24,SUMIFS($Z72:$CV72,$Z$2:$CV$2,Periods!$Q$18),SUM($Z72:$CV72))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":73},null,null,null,null,null,null,null,null,null,null,"пустая строка",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":74},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H63","v":"Управленческие расходы"},{"$f":"Items!$BC$13","v":"Постоянные расходы"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X74-SUM($X75:$X82))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B74=Lists!$CU$24,SUMIFS($Z74:$CV74,$Z$2:$CV$2,Periods!$Q$18),SUM($Z74:$CV74))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":75},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H63","v":"Управленческие расходы"},{"$f":"I64","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L75)=0,$L75=0,$L75=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L75)))","v":"Постоянные расходы - 1"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B75=Lists!$CU$24,SUMIFS($Z75:$CV75,$Z$2:$CV$2,Periods!$Q$18),SUM($Z75:$CV75))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":76},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H63","v":"Управленческие расходы"},{"$f":"I64","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L76)=0,$L76=0,$L76=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L76)))","v":"Постоянные расходы - 2"},null,{"$f":"L75+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B76=Lists!$CU$24,SUMIFS($Z76:$CV76,$Z$2:$CV$2,Periods!$Q$18),SUM($Z76:$CV76))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":77},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H63","v":"Управленческие расходы"},{"$f":"I64","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L77)=0,$L77=0,$L77=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L77)))","v":"Постоянные расходы - 3"},null,3,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B77=Lists!$CU$24,SUMIFS($Z77:$CV77,$Z$2:$CV$2,Periods!$Q$18),SUM($Z77:$CV77))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":78},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H74","v":"Управленческие расходы"},{"$f":"I75","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L78)=0,$L78=0,$L78=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L78)))","v":"Постоянные расходы - 4"},null,4,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B78=Lists!$CU$24,SUMIFS($Z78:$CV78,$Z$2:$CV$2,Periods!$Q$18),SUM($Z78:$CV78))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":79},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H75","v":"Управленческие расходы"},{"$f":"I76","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L79)=0,$L79=0,$L79=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L79)))","v":"Постоянные расходы - 5"},null,5,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B79=Lists!$CU$24,SUMIFS($Z79:$CV79,$Z$2:$CV$2,Periods!$Q$18),SUM($Z79:$CV79))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":80},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H76","v":"Управленческие расходы"},{"$f":"I77","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L80)=0,$L80=0,$L80=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L80)))","v":"Постоянные расходы - 6"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B80=Lists!$CU$24,SUMIFS($Z80:$CV80,$Z$2:$CV$2,Periods!$Q$18),SUM($Z80:$CV80))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":81},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H77","v":"Управленческие расходы"},{"$f":"I78","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L81)=0,$L81=0,$L81=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L81)))","v":"Постоянные расходы - 7"},null,7,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B81=Lists!$CU$24,SUMIFS($Z81:$CV81,$Z$2:$CV$2,Periods!$Q$18),SUM($Z81:$CV81))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":82},null,null,null,null,null,null,null,null,null,null,"пустая строка",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":83},null,null,null,null,null,null,null,null,null,null,"пустая строка",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":84},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":85},{"$f":"Lists!$CU$23","v":"CF"},null,null,null,null,null,{"$f":"Items!$BS$38","v":"Финпоток по операционной деятельности"},null,null,null,null,{"$f":"Sales!$M$91","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X85-(X16-X22-X24-X26-X28-X56))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B85=Lists!$CU$24,SUMIFS($Z85:$CV85,$Z$2:$CV$2,Periods!$Q$18),SUM($Z85:$CV85))","v":318500},null,null,318500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":86},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":87},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BO$26","v":"Капзатраты"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X87-SUMIFS($X88:$X89,$J88:$J89,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B87=Lists!$CU$24,SUMIFS($Z87:$CV87,$Z$2:$CV$2,Periods!$Q$18),SUM($Z87:$CV87))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":88},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H87","v":"Капзатраты"},{"$f":"Items!$AU$13","v":"Капзатраты разовые амортизируемые"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B88=Lists!$CU$24,SUMIFS($Z88:$CV88,$Z$2:$CV$2,Periods!$Q$18),SUM($Z88:$CV88))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":89},null,null,null,null,null,null,null,null,null,null,"пустая строка",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":90},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":91},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Lists!$BW$13","v":"Налоги на внеоборотные активы"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B91=Lists!$CU$24,SUMIFS($Z91:$CV91,$Z$2:$CV$2,Periods!$Q$18),SUM($Z91:$CV91))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":92},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H91","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L92)=0,$L92=0,$L92=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L92)))","v":"земельный налог"},null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B92=Lists!$CU$24,SUMIFS($Z92:$CV92,$Z$2:$CV$2,Periods!$Q$18),SUM($Z92:$CV92))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":93},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H91","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L93)=0,$L93=0,$L93=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L93)))","v":"транспортный налог"},null,null,{"$f":"L92+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B93=Lists!$CU$24,SUMIFS($Z93:$CV93,$Z$2:$CV$2,Periods!$Q$18),SUM($Z93:$CV93))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":94},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H91","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L94)=0,$L94=0,$L94=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L94)))","v":"налог на имущество организаций"},null,null,{"$f":"L93+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B94=Lists!$CU$24,SUMIFS($Z94:$CV94,$Z$2:$CV$2,Periods!$Q$18),SUM($Z94:$CV94))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":95},null,null,null,null,null,null,null,null,null,null,"пустая строка",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":96},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"Items!$BO$27","v":"НДС к возмещению по капзатратам"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B96=Lists!$CU$24,SUMIFS($Z96:$CV96,$Z$2:$CV$2,Periods!$Q$18),SUM($Z96:$CV96))","v":13333.333333333328},null,null,13333.333333333328,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":97},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":98},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BO$19","v":"НДС начисленный"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B98=Lists!$CU$24,SUMIFS($Z98:$CV98,$Z$2:$CV$2,Periods!$Q$18),SUM($Z98:$CV98))","v":37083.333333333336},null,null,37083.333333333336,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":99},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":100},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BO$33","v":"Налог на прибыль"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B100=Lists!$CU$24,SUMIFS($Z100:$CV100,$Z$2:$CV$2,Periods!$Q$18),SUM($Z100:$CV100))","v":36861.111111111117},null,null,36861.111111111117,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":101},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":102},{"$f":"Lists!$CU$23","v":"CF"},null,null,null,null,null,{"$f":"Items!$BS$39","v":"Финпоток по основной деятельности"},null,null,null,null,{"$f":"Sales!$M$91","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X102-(X85-X87-X91+X96-X98-X100))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B102=Lists!$CU$24,SUMIFS($Z102:$CV102,$Z$2:$CV$2,Periods!$Q$18),SUM($Z102:$CV102))","v":257888.88888888893},null,null,257888.88888888893,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":103},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":104},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"Items!$BS$22","v":"Поступление финансирования от Учредителей"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B104=Lists!$CU$24,SUMIFS($Z104:$CV104,$Z$2:$CV$2,Periods!$Q$18),SUM($Z104:$CV104))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":105},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":106},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"Items!$BS$29","v":"Поступление кредита"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B106=Lists!$CU$24,SUMIFS($Z106:$CV106,$Z$2:$CV$2,Periods!$Q$18),SUM($Z106:$CV106))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":107},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":108},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BS$30","v":"Возврат кредита"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B108=Lists!$CU$24,SUMIFS($Z108:$CV108,$Z$2:$CV$2,Periods!$Q$18),SUM($Z108:$CV108))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":109},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":110},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BS$31","v":"Оплата процентов по кредиту"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B110=Lists!$CU$24,SUMIFS($Z110:$CV110,$Z$2:$CV$2,Periods!$Q$18),SUM($Z110:$CV110))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":111},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":112},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,"Поступления овердрафта",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B112=Lists!$CU$24,SUMIFS($Z112:$CV112,$Z$2:$CV$2,Periods!$Q$18),SUM($Z112:$CV112))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":113},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":114},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,"Возвраты овердрафта",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B114=Lists!$CU$24,SUMIFS($Z114:$CV114,$Z$2:$CV$2,Periods!$Q$18),SUM($Z114:$CV114))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":115},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":116},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,"Оплата %% по овердрафту",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($B116=Lists!$CU$24,SUMIFS($Z116:$CV116,$Z$2:$CV$2,Periods!$Q$18),SUM($Z116:$CV116))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":117},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":118},{"$f":"Lists!$CU$23","v":"CF"},null,null,null,null,null,{"$f":"Items!$BS$40","v":"Финпоток по финансовой деятельности"},null,null,null,null,{"$f":"Sales!$M$91","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X118-(X104+X106+X112-X108-X110-X114-X116))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B118=Lists!$CU$24,SUMIFS($Z118:$CV118,$Z$2:$CV$2,Periods!$Q$18),SUM($Z118:$CV118))","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":119},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":120},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":121},{"$f":"Lists!$CU$23","v":"CF"},null,null,null,null,null,{"$f":"Items!$BS$35","v":"Итоговый финпоток"},null,null,null,null,{"$f":"Sales!$M$91","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X121-(X102+X118))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"IF($B121=Lists!$CU$24,SUMIFS($Z121:$CV121,$Z$2:$CV$2,Periods!$Q$18),SUM($Z121:$CV121))","v":257888.88888888893},null,null,257888.88888888893,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":122},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":123},{"$f":"Lists!$CU$24","v":"BS"},null,null,null,null,null,{"$f":"Items!$BS$36","v":"Итоговый финпоток нараст. итогом"},null,null,null,null,{"$f":"Prdction!$M$382","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X123-$X121)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"SUMIFS($Z123:$CV123,$Z$11:$CV$11,MAX($Z$11:$CV$11))","v":257888.88888888893},null,null,257888.88888888893,257888.88888888893,257888.88888888893,257888.88888888893,257888.88888888893,257888.88888888893,257888.88888888893,257888.88888888893,257888.88888888893,257888.88888888893,257888.88888888893,257888.88888888893,257888.88888888893,257888.88888888893,257888.88888888893,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":124},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":125},null,null,null,null,null,null,null,null,null,null,"пустая строка",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":126}]

{"sheet":"CFplnfct","index":37,"n_rows":126,"n_cols":131,"rows_kept":126,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$134","v":"номер столбца:"},null,{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87},{"$f":"COLUMN()","v":88},{"$f":"COLUMN()","v":89},{"$f":"COLUMN()","v":90},{"$f":"COLUMN()","v":91},{"$f":"COLUMN()","v":92},{"$f":"COLUMN()","v":93},{"$f":"COLUMN()","v":94},{"$f":"COLUMN()","v":95},{"$f":"COLUMN()","v":96},{"$f":"COLUMN()","v":97},{"$f":"COLUMN()","v":98},{"$f":"COLUMN()","v":99},{"$f":"COLUMN()","v":100},{"$f":"COLUMN()","v":101},{"$f":"COLUMN()","v":102},{"$f":"COLUMN()","v":103},{"$f":"COLUMN()","v":104},{"$f":"COLUMN()","v":105},{"$f":"COLUMN()","v":106},{"$f":"COLUMN()","v":107},{"$f":"COLUMN()","v":108},{"$f":"COLUMN()","v":109},{"$f":"COLUMN()","v":110},{"$f":"COLUMN()","v":111},{"$f":"COLUMN()","v":112},{"$f":"COLUMN()","v":113},{"$f":"COLUMN()","v":114},{"$f":"COLUMN()","v":115},{"$f":"COLUMN()","v":116},{"$f":"COLUMN()","v":117},{"$f":"COLUMN()","v":118},{"$f":"COLUMN()","v":119},{"$f":"COLUMN()","v":120},{"$f":"COLUMN()","v":121},{"$f":"COLUMN()","v":122},{"$f":"COLUMN()","v":123},{"$f":"COLUMN()","v":124},{"$f":"COLUMN()","v":125},{"$f":"COLUMN()","v":126},{"$f":"COLUMN()","v":127},{"$f":"COLUMN()","v":128},{"$f":"COLUMN()","v":129},{"$f":"COLUMN()","v":130},{"$f":"COLUMN()","v":131}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$135","v":"номер периода модели:"},null,{"$f":"MAX($AB2:AB2)+1","v":1},{"$f":"AC2","v":1},{"$f":"AD2","v":1},{"$f":"MAX($AB2:AC2)+1","v":2},{"$f":"AF2","v":2},{"$f":"AG2","v":2},{"$f":"MAX($AB2:AF2)+1","v":3},{"$f":"AI2","v":3},{"$f":"AJ2","v":3},{"$f":"MAX($AB2:AI2)+1","v":4},{"$f":"AL2","v":4},{"$f":"AM2","v":4},{"$f":"MAX($AB2:AL2)+1","v":5},{"$f":"AO2","v":5},{"$f":"AP2","v":5},{"$f":"MAX($AB2:AO2)+1","v":6},{"$f":"AR2","v":6},{"$f":"AS2","v":6},{"$f":"MAX($AB2:AR2)+1","v":7},{"$f":"AU2","v":7},{"$f":"AV2","v":7},{"$f":"MAX($AB2:AU2)+1","v":8},{"$f":"AX2","v":8},{"$f":"AY2","v":8},{"$f":"MAX($AB2:AX2)+1","v":9},{"$f":"BA2","v":9},{"$f":"BB2","v":9},{"$f":"MAX($AB2:BA2)+1","v":10},{"$f":"BD2","v":10},{"$f":"BE2","v":10},{"$f":"MAX($AB2:BD2)+1","v":11},{"$f":"BG2","v":11},{"$f":"BH2","v":11},{"$f":"MAX($AB2:BG2)+1","v":12},{"$f":"BJ2","v":12},{"$f":"BK2","v":12},{"$f":"MAX($AB2:BJ2)+1","v":13},{"$f":"BM2","v":13},{"$f":"BN2","v":13},{"$f":"MAX($AB2:BM2)+1","v":14},{"$f":"BP2","v":14},{"$f":"BQ2","v":14},{"$f":"MAX($AB2:BP2)+1","v":15},{"$f":"BS2","v":15},{"$f":"BT2","v":15},{"$f":"MAX($AB2:BS2)+1","v":16},{"$f":"MAX($AB2:BV2)+1","v":17},{"$f":"MAX($AB2:BW2)+1","v":18},{"$f":"MAX($AB2:BX2)+1","v":19},{"$f":"MAX($AB2:BY2)+1","v":20},{"$f":"MAX($AB2:BZ2)+1","v":21},{"$f":"MAX($AB2:CA2)+1","v":22},{"$f":"MAX($AB2:CB2)+1","v":23},{"$f":"MAX($AB2:CC2)+1","v":24},{"$f":"MAX($AB2:CD2)+1","v":25},{"$f":"MAX($AB2:CE2)+1","v":26},{"$f":"MAX($AB2:CF2)+1","v":27},{"$f":"MAX($AB2:CG2)+1","v":28},{"$f":"MAX($AB2:CH2)+1","v":29},{"$f":"MAX($AB2:CI2)+1","v":30},{"$f":"MAX($AB2:CJ2)+1","v":31},{"$f":"MAX($AB2:CK2)+1","v":32},{"$f":"MAX($AB2:CL2)+1","v":33},{"$f":"MAX($AB2:CM2)+1","v":34},{"$f":"MAX($AB2:CN2)+1","v":35},{"$f":"MAX($AB2:CO2)+1","v":36},{"$f":"MAX($AB2:CP2)+1","v":37},{"$f":"MAX($AB2:CQ2)+1","v":38},{"$f":"MAX($AB2:CR2)+1","v":39},{"$f":"MAX($AB2:CS2)+1","v":40},{"$f":"MAX($AB2:CT2)+1","v":41},{"$f":"MAX($AB2:CU2)+1","v":42},{"$f":"MAX($AB2:CV2)+1","v":43},{"$f":"MAX($AB2:CW2)+1","v":44},{"$f":"MAX($AB2:CX2)+1","v":45},{"$f":"MAX($AB2:CY2)+1","v":46},{"$f":"MAX($AB2:CZ2)+1","v":47},{"$f":"MAX($AB2:DA2)+1","v":48},{"$f":"MAX($AB2:DB2)+1","v":49},{"$f":"MAX($AB2:DC2)+1","v":50},{"$f":"MAX($AB2:DD2)+1","v":51},{"$f":"MAX($AB2:DE2)+1","v":52},{"$f":"MAX($AB2:DF2)+1","v":53},{"$f":"MAX($AB2:DG2)+1","v":54},{"$f":"MAX($AB2:DH2)+1","v":55},{"$f":"MAX($AB2:DI2)+1","v":56},{"$f":"MAX($AB2:DJ2)+1","v":57},{"$f":"MAX($AB2:DK2)+1","v":58},{"$f":"MAX($AB2:DL2)+1","v":59},{"$f":"MAX($AB2:DM2)+1","v":60},{"$f":"MAX($AB2:DN2)+1","v":61},{"$f":"MAX($AB2:DO2)+1","v":62},{"$f":"MAX($AB2:DP2)+1","v":63},{"$f":"MAX($AB2:DQ2)+1","v":64},{"$f":"MAX($AB2:DR2)+1","v":65},{"$f":"MAX($AB2:DS2)+1","v":66},{"$f":"MAX($AB2:DT2)+1","v":67},{"$f":"MAX($AB2:DU2)+1","v":68},{"$f":"MAX($AB2:DV2)+1","v":69},{"$f":"MAX($AB2:DW2)+1","v":70},{"$f":"MAX($AB2:DX2)+1","v":71},{"$f":"MAX($AB2:DY2)+1","v":72},{"$f":"MAX($AB2:DZ2)+1","v":73}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$136","v":"номер факт-периода:"},null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX($AB3:AB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!Z28=\"\",\"\",MAX(AC3:$AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA28=\"\",\"\",MAX(AD3:$AD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB28=\"\",\"\",MAX($AB3:AC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($AD3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($AD3:AG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC28=\"\",\"\",MAX($AB3:AF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($AD3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($AD3:AJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD28=\"\",\"\",MAX($AB3:AI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($AD3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($AD3:AM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE28=\"\",\"\",MAX($AB3:AL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($AD3:AO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($AD3:AP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF28=\"\",\"\",MAX($AB3:AO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($AD3:AR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($AD3:AS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG28=\"\",\"\",MAX($AB3:AR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR28=\"\",\"\",MAX($AD3:AU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS28=\"\",\"\",MAX($AD3:AV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH28=\"\",\"\",MAX($AB3:AU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU28=\"\",\"\",MAX($AD3:AX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV28=\"\",\"\",MAX($AD3:AY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI28=\"\",\"\",MAX($AB3:AX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX28=\"\",\"\",MAX($AD3:BA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY28=\"\",\"\",MAX($AD3:BB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ28=\"\",\"\",MAX($AB3:BA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA28=\"\",\"\",MAX($AD3:BD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB28=\"\",\"\",MAX($AD3:BE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK28=\"\",\"\",MAX($AB3:BD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD28=\"\",\"\",MAX($AD3:BG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE28=\"\",\"\",MAX($AD3:BH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL28=\"\",\"\",MAX($AB3:BG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG28=\"\",\"\",MAX($AD3:BJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH28=\"\",\"\",MAX($AD3:BK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM28=\"\",\"\",MAX($AB3:BJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ28=\"\",\"\",MAX($AD3:BM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK28=\"\",\"\",MAX($AD3:BN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN28=\"\",\"\",MAX($AB3:BM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM28=\"\",\"\",MAX($AD3:BP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN28=\"\",\"\",MAX($AD3:BQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO28=\"\",\"\",MAX($AB3:BP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP28=\"\",\"\",MAX($AD3:BS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ28=\"\",\"\",MAX($AD3:BT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP28=\"\",\"\",MAX($AB3:BS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ28=\"\",\"\",MAX($AB3:BV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR28=\"\",\"\",MAX($AB3:BW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS28=\"\",\"\",MAX($AB3:BX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT28=\"\",\"\",MAX($AB3:BY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU28=\"\",\"\",MAX($AB3:BZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV28=\"\",\"\",MAX($AB3:CA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW28=\"\",\"\",MAX($AB3:CB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX28=\"\",\"\",MAX($AB3:CC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY28=\"\",\"\",MAX($AB3:CD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ28=\"\",\"\",MAX($AB3:CE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA28=\"\",\"\",MAX($AB3:CF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB28=\"\",\"\",MAX($AB3:CG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC28=\"\",\"\",MAX($AB3:CH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD28=\"\",\"\",MAX($AB3:CI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE28=\"\",\"\",MAX($AB3:CJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF28=\"\",\"\",MAX($AB3:CK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG28=\"\",\"\",MAX($AB3:CL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH28=\"\",\"\",MAX($AB3:CM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI28=\"\",\"\",MAX($AB3:CN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ28=\"\",\"\",MAX($AB3:CO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK28=\"\",\"\",MAX($AB3:CP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL28=\"\",\"\",MAX($AB3:CQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM28=\"\",\"\",MAX($AB3:CR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN28=\"\",\"\",MAX($AB3:CS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO28=\"\",\"\",MAX($AB3:CT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP28=\"\",\"\",MAX($AB3:CU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ28=\"\",\"\",MAX($AB3:CV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR28=\"\",\"\",MAX($AB3:CW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS28=\"\",\"\",MAX($AB3:CX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT28=\"\",\"\",MAX($AB3:CY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU28=\"\",\"\",MAX($AB3:CZ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV28=\"\",\"\",MAX($AB3:DA3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW28=\"\",\"\",MAX($AB3:DB3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX28=\"\",\"\",MAX($AB3:DC3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY28=\"\",\"\",MAX($AB3:DD3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ28=\"\",\"\",MAX($AB3:DE3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA28=\"\",\"\",MAX($AB3:DF3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB28=\"\",\"\",MAX($AB3:DG3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC28=\"\",\"\",MAX($AB3:DH3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD28=\"\",\"\",MAX($AB3:DI3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE28=\"\",\"\",MAX($AB3:DJ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF28=\"\",\"\",MAX($AB3:DK3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG28=\"\",\"\",MAX($AB3:DL3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH28=\"\",\"\",MAX($AB3:DM3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI28=\"\",\"\",MAX($AB3:DN3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ28=\"\",\"\",MAX($AB3:DO3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK28=\"\",\"\",MAX($AB3:DP3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL28=\"\",\"\",MAX($AB3:DQ3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM28=\"\",\"\",MAX($AB3:DR3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN28=\"\",\"\",MAX($AB3:DS3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO28=\"\",\"\",MAX($AB3:DT3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP28=\"\",\"\",MAX($AB3:DU3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ28=\"\",\"\",MAX($AB3:DV3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR28=\"\",\"\",MAX($AB3:DW3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS28=\"\",\"\",MAX($AB3:DX3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT28=\"\",\"\",MAX($AB3:DY3)+1),\"\")","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU28=\"\",\"\",MAX($AB3:DZ3)+1),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$137","v":"номер план-периода:"},null,{"$f":"IF(OR(AC3<>\"\",AC11=\"\"),\"\",MAX($AB4:AB4)+1)","v":1},{"$f":"AC4","v":1},{"$f":"AD4","v":1},{"$f":"IF(OR(AF3<>\"\",AF11=\"\"),\"\",MAX($AB4:AC4)+1)","v":2},{"$f":"AF4","v":2},{"$f":"AG4","v":2},{"$f":"IF(OR(AI3<>\"\",AI11=\"\"),\"\",MAX($AB4:AF4)+1)","v":3},{"$f":"AI4","v":3},{"$f":"AJ4","v":3},{"$f":"IF(OR(AL3<>\"\",AL11=\"\"),\"\",MAX($AB4:AI4)+1)","v":4},{"$f":"AL4","v":4},{"$f":"AM4","v":4},{"$f":"IF(OR(AO3<>\"\",AO11=\"\"),\"\",MAX($AB4:AL4)+1)","v":5},{"$f":"AO4","v":5},{"$f":"AP4","v":5},{"$f":"IF(OR(AR3<>\"\",AR11=\"\"),\"\",MAX($AB4:AO4)+1)","v":6},{"$f":"AR4","v":6},{"$f":"AS4","v":6},{"$f":"IF(OR(AU3<>\"\",AU11=\"\"),\"\",MAX($AB4:AR4)+1)","v":7},{"$f":"AU4","v":7},{"$f":"AV4","v":7},{"$f":"IF(OR(AX3<>\"\",AX11=\"\"),\"\",MAX($AB4:AU4)+1)","v":8},{"$f":"AX4","v":8},{"$f":"AY4","v":8},{"$f":"IF(OR(BA3<>\"\",BA11=\"\"),\"\",MAX($AB4:AX4)+1)","v":9},{"$f":"BA4","v":9},{"$f":"BB4","v":9},{"$f":"IF(OR(BD3<>\"\",BD11=\"\"),\"\",MAX($AB4:BA4)+1)","v":10},{"$f":"BD4","v":10},{"$f":"BE4","v":10},{"$f":"IF(OR(BG3<>\"\",BG11=\"\"),\"\",MAX($AB4:BD4)+1)","v":11},{"$f":"BG4","v":11},{"$f":"BH4","v":11},{"$f":"IF(OR(BJ3<>\"\",BJ11=\"\"),\"\",MAX($AB4:BG4)+1)","v":12},{"$f":"BJ4","v":12},{"$f":"BK4","v":12},{"$f":"IF(OR(BM3<>\"\",BM11=\"\"),\"\",MAX($AB4:BJ4)+1)","v":13},{"$f":"BM4","v":13},{"$f":"BN4","v":13},{"$f":"IF(OR(BP3<>\"\",BP11=\"\"),\"\",MAX($AB4:BM4)+1)","v":14},{"$f":"BP4","v":14},{"$f":"BQ4","v":14},{"$f":"IF(OR(BS3<>\"\",BS11=\"\"),\"\",MAX($AB4:BP4)+1)","v":15},{"$f":"BS4","v":15},{"$f":"BT4","v":15},{"$f":"IF(OR(BV3<>\"\",BV11=\"\"),\"\",MAX($AB4:BS4)+1)","v":""},{"$f":"IF(OR(BW3<>\"\",BW11=\"\"),\"\",MAX($AB4:BV4)+1)","v":""},{"$f":"IF(OR(BX3<>\"\",BX11=\"\"),\"\",MAX($AB4:BW4)+1)","v":""},{"$f":"IF(OR(BY3<>\"\",BY11=\"\"),\"\",MAX($AB4:BX4)+1)","v":""},{"$f":"IF(OR(BZ3<>\"\",BZ11=\"\"),\"\",MAX($AB4:BY4)+1)","v":""},{"$f":"IF(OR(CA3<>\"\",CA11=\"\"),\"\",MAX($AB4:BZ4)+1)","v":""},{"$f":"IF(OR(CB3<>\"\",CB11=\"\"),\"\",MAX($AB4:CA4)+1)","v":""},{"$f":"IF(OR(CC3<>\"\",CC11=\"\"),\"\",MAX($AB4:CB4)+1)","v":""},{"$f":"IF(OR(CD3<>\"\",CD11=\"\"),\"\",MAX($AB4:CC4)+1)","v":""},{"$f":"IF(OR(CE3<>\"\",CE11=\"\"),\"\",MAX($AB4:CD4)+1)","v":""},{"$f":"IF(OR(CF3<>\"\",CF11=\"\"),\"\",MAX($AB4:CE4)+1)","v":""},{"$f":"IF(OR(CG3<>\"\",CG11=\"\"),\"\",MAX($AB4:CF4)+1)","v":""},{"$f":"IF(OR(CH3<>\"\",CH11=\"\"),\"\",MAX($AB4:CG4)+1)","v":""},{"$f":"IF(OR(CI3<>\"\",CI11=\"\"),\"\",MAX($AB4:CH4)+1)","v":""},{"$f":"IF(OR(CJ3<>\"\",CJ11=\"\"),\"\",MAX($AB4:CI4)+1)","v":""},{"$f":"IF(OR(CK3<>\"\",CK11=\"\"),\"\",MAX($AB4:CJ4)+1)","v":""},{"$f":"IF(OR(CL3<>\"\",CL11=\"\"),\"\",MAX($AB4:CK4)+1)","v":""},{"$f":"IF(OR(CM3<>\"\",CM11=\"\"),\"\",MAX($AB4:CL4)+1)","v":""},{"$f":"IF(OR(CN3<>\"\",CN11=\"\"),\"\",MAX($AB4:CM4)+1)","v":""},{"$f":"IF(OR(CO3<>\"\",CO11=\"\"),\"\",MAX($AB4:CN4)+1)","v":""},{"$f":"IF(OR(CP3<>\"\",CP11=\"\"),\"\",MAX($AB4:CO4)+1)","v":""},{"$f":"IF(OR(CQ3<>\"\",CQ11=\"\"),\"\",MAX($AB4:CP4)+1)","v":""},{"$f":"IF(OR(CR3<>\"\",CR11=\"\"),\"\",MAX($AB4:CQ4)+1)","v":""},{"$f":"IF(OR(CS3<>\"\",CS11=\"\"),\"\",MAX($AB4:CR4)+1)","v":""},{"$f":"IF(OR(CT3<>\"\",CT11=\"\"),\"\",MAX($AB4:CS4)+1)","v":""},{"$f":"IF(OR(CU3<>\"\",CU11=\"\"),\"\",MAX($AB4:CT4)+1)","v":""},{"$f":"IF(OR(CV3<>\"\",CV11=\"\"),\"\",MAX($AB4:CU4)+1)","v":""},{"$f":"IF(OR(CW3<>\"\",CW11=\"\"),\"\",MAX($AB4:CV4)+1)","v":""},{"$f":"IF(OR(CX3<>\"\",CX11=\"\"),\"\",MAX($AB4:CW4)+1)","v":""},{"$f":"IF(OR(CY3<>\"\",CY11=\"\"),\"\",MAX($AB4:CX4)+1)","v":""},{"$f":"IF(OR(CZ3<>\"\",CZ11=\"\"),\"\",MAX($AB4:CY4)+1)","v":""},{"$f":"IF(OR(DA3<>\"\",DA11=\"\"),\"\",MAX($AB4:CZ4)+1)","v":""},{"$f":"IF(OR(DB3<>\"\",DB11=\"\"),\"\",MAX($AB4:DA4)+1)","v":""},{"$f":"IF(OR(DC3<>\"\",DC11=\"\"),\"\",MAX($AB4:DB4)+1)","v":""},{"$f":"IF(OR(DD3<>\"\",DD11=\"\"),\"\",MAX($AB4:DC4)+1)","v":""},{"$f":"IF(OR(DE3<>\"\",DE11=\"\"),\"\",MAX($AB4:DD4)+1)","v":""},{"$f":"IF(OR(DF3<>\"\",DF11=\"\"),\"\",MAX($AB4:DE4)+1)","v":""},{"$f":"IF(OR(DG3<>\"\",DG11=\"\"),\"\",MAX($AB4:DF4)+1)","v":""},{"$f":"IF(OR(DH3<>\"\",DH11=\"\"),\"\",MAX($AB4:DG4)+1)","v":""},{"$f":"IF(OR(DI3<>\"\",DI11=\"\"),\"\",MAX($AB4:DH4)+1)","v":""},{"$f":"IF(OR(DJ3<>\"\",DJ11=\"\"),\"\",MAX($AB4:DI4)+1)","v":""},{"$f":"IF(OR(DK3<>\"\",DK11=\"\"),\"\",MAX($AB4:DJ4)+1)","v":""},{"$f":"IF(OR(DL3<>\"\",DL11=\"\"),\"\",MAX($AB4:DK4)+1)","v":""},{"$f":"IF(OR(DM3<>\"\",DM11=\"\"),\"\",MAX($AB4:DL4)+1)","v":""},{"$f":"IF(OR(DN3<>\"\",DN11=\"\"),\"\",MAX($AB4:DM4)+1)","v":""},{"$f":"IF(OR(DO3<>\"\",DO11=\"\"),\"\",MAX($AB4:DN4)+1)","v":""},{"$f":"IF(OR(DP3<>\"\",DP11=\"\"),\"\",MAX($AB4:DO4)+1)","v":""},{"$f":"IF(OR(DQ3<>\"\",DQ11=\"\"),\"\",MAX($AB4:DP4)+1)","v":""},{"$f":"IF(OR(DR3<>\"\",DR11=\"\"),\"\",MAX($AB4:DQ4)+1)","v":""},{"$f":"IF(OR(DS3<>\"\",DS11=\"\"),\"\",MAX($AB4:DR4)+1)","v":""},{"$f":"IF(OR(DT3<>\"\",DT11=\"\"),\"\",MAX($AB4:DS4)+1)","v":""},{"$f":"IF(OR(DU3<>\"\",DU11=\"\"),\"\",MAX($AB4:DT4)+1)","v":""},{"$f":"IF(OR(DV3<>\"\",DV11=\"\"),\"\",MAX($AB4:DU4)+1)","v":""},{"$f":"IF(OR(DW3<>\"\",DW11=\"\"),\"\",MAX($AB4:DV4)+1)","v":""},{"$f":"IF(OR(DX3<>\"\",DX11=\"\"),\"\",MAX($AB4:DW4)+1)","v":""},{"$f":"IF(OR(DY3<>\"\",DY11=\"\"),\"\",MAX($AB4:DX4)+1)","v":""},{"$f":"IF(OR(DZ3<>\"\",DZ11=\"\"),\"\",MAX($AB4:DY4)+1)","v":""},{"$f":"IF(OR(EA3<>\"\",EA11=\"\"),\"\",MAX($AB4:DZ4)+1)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$138","v":"число даты начала:"},null,{"$f":"IF(AC11=\"\",\"\",DAY(AC11))","v":1},{"$f":"IF(AD11=\"\",\"\",DAY(AD11))","v":1},{"$f":"IF(AE11=\"\",\"\",DAY(AE11))","v":1},{"$f":"IF(AF11=\"\",\"\",DAY(AF11))","v":1},{"$f":"IF(AG11=\"\",\"\",DAY(AG11))","v":1},{"$f":"IF(AH11=\"\",\"\",DAY(AH11))","v":1},1,{"$f":"IF(AJ11=\"\",\"\",DAY(AJ11))","v":1},{"$f":"IF(AK11=\"\",\"\",DAY(AK11))","v":1},1,{"$f":"IF(AM11=\"\",\"\",DAY(AM11))","v":1},{"$f":"IF(AN11=\"\",\"\",DAY(AN11))","v":1},1,{"$f":"IF(AP11=\"\",\"\",DAY(AP11))","v":1},{"$f":"IF(AQ11=\"\",\"\",DAY(AQ11))","v":1},1,{"$f":"IF(AS11=\"\",\"\",DAY(AS11))","v":1},{"$f":"IF(AT11=\"\",\"\",DAY(AT11))","v":1},1,{"$f":"IF(AV11=\"\",\"\",DAY(AV11))","v":1},{"$f":"IF(AW11=\"\",\"\",DAY(AW11))","v":1},1,{"$f":"IF(AY11=\"\",\"\",DAY(AY11))","v":1},{"$f":"IF(AZ11=\"\",\"\",DAY(AZ11))","v":1},1,{"$f":"IF(BB11=\"\",\"\",DAY(BB11))","v":1},{"$f":"IF(BC11=\"\",\"\",DAY(BC11))","v":1},1,{"$f":"IF(BE11=\"\",\"\",DAY(BE11))","v":1},{"$f":"IF(BF11=\"\",\"\",DAY(BF11))","v":1},1,{"$f":"IF(BH11=\"\",\"\",DAY(BH11))","v":1},{"$f":"IF(BI11=\"\",\"\",DAY(BI11))","v":1},1,{"$f":"IF(BK11=\"\",\"\",DAY(BK11))","v":1},{"$f":"IF(BL11=\"\",\"\",DAY(BL11))","v":1},1,{"$f":"IF(BN11=\"\",\"\",DAY(BN11))","v":1},{"$f":"IF(BO11=\"\",\"\",DAY(BO11))","v":1},1,{"$f":"IF(BQ11=\"\",\"\",DAY(BQ11))","v":1},{"$f":"IF(BR11=\"\",\"\",DAY(BR11))","v":1},1,{"$f":"IF(BT11=\"\",\"\",DAY(BT11))","v":1},{"$f":"IF(BU11=\"\",\"\",DAY(BU11))","v":1},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(DT11=\"\",\"\",DAY(DT11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$139","v":"номер месяца даты начала:"},null,{"$f":"IF(AC11=\"\",\"\",MONTH(AC11))","v":1},{"$f":"IF(AD11=\"\",\"\",MONTH(AD11))","v":1},{"$f":"IF(AE11=\"\",\"\",MONTH(AE11))","v":1},{"$f":"IF(AF11=\"\",\"\",MONTH(AF11))","v":1},{"$f":"IF(AG11=\"\",\"\",MONTH(AG11))","v":1},{"$f":"IF(AH11=\"\",\"\",MONTH(AH11))","v":1},1,{"$f":"IF(AJ11=\"\",\"\",MONTH(AJ11))","v":1},{"$f":"IF(AK11=\"\",\"\",MONTH(AK11))","v":1},1,{"$f":"IF(AM11=\"\",\"\",MONTH(AM11))","v":1},{"$f":"IF(AN11=\"\",\"\",MONTH(AN11))","v":1},1,{"$f":"IF(AP11=\"\",\"\",MONTH(AP11))","v":1},{"$f":"IF(AQ11=\"\",\"\",MONTH(AQ11))","v":1},1,{"$f":"IF(AS11=\"\",\"\",MONTH(AS11))","v":1},{"$f":"IF(AT11=\"\",\"\",MONTH(AT11))","v":1},1,{"$f":"IF(AV11=\"\",\"\",MONTH(AV11))","v":1},{"$f":"IF(AW11=\"\",\"\",MONTH(AW11))","v":1},1,{"$f":"IF(AY11=\"\",\"\",MONTH(AY11))","v":1},{"$f":"IF(AZ11=\"\",\"\",MONTH(AZ11))","v":1},1,{"$f":"IF(BB11=\"\",\"\",MONTH(BB11))","v":1},{"$f":"IF(BC11=\"\",\"\",MONTH(BC11))","v":1},1,{"$f":"IF(BE11=\"\",\"\",MONTH(BE11))","v":1},{"$f":"IF(BF11=\"\",\"\",MONTH(BF11))","v":1},1,{"$f":"IF(BH11=\"\",\"\",MONTH(BH11))","v":1},{"$f":"IF(BI11=\"\",\"\",MONTH(BI11))","v":1},1,{"$f":"IF(BK11=\"\",\"\",MONTH(BK11))","v":1},{"$f":"IF(BL11=\"\",\"\",MONTH(BL11))","v":1},1,{"$f":"IF(BN11=\"\",\"\",MONTH(BN11))","v":1},{"$f":"IF(BO11=\"\",\"\",MONTH(BO11))","v":1},1,{"$f":"IF(BQ11=\"\",\"\",MONTH(BQ11))","v":1},{"$f":"IF(BR11=\"\",\"\",MONTH(BR11))","v":1},1,{"$f":"IF(BT11=\"\",\"\",MONTH(BT11))","v":1},{"$f":"IF(BU11=\"\",\"\",MONTH(BU11))","v":1},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(DT11=\"\",\"\",MONTH(DT11))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$140","v":"год даты начала:"},null,{"$f":"IF(AC11=\"\",\"\",YEAR(AC11)-2000)","v":21},{"$f":"IF(AD11=\"\",\"\",YEAR(AD11)-2000)","v":21},{"$f":"IF(AE11=\"\",\"\",YEAR(AE11)-2000)","v":21},{"$f":"IF(AF11=\"\",\"\",YEAR(AF11)-2000)","v":22},{"$f":"IF(AG11=\"\",\"\",YEAR(AG11)-2000)","v":22},{"$f":"IF(AH11=\"\",\"\",YEAR(AH11)-2000)","v":22},23,{"$f":"IF(AJ11=\"\",\"\",YEAR(AJ11)-2000)","v":23},{"$f":"IF(AK11=\"\",\"\",YEAR(AK11)-2000)","v":23},24,{"$f":"IF(AM11=\"\",\"\",YEAR(AM11)-2000)","v":24},{"$f":"IF(AN11=\"\",\"\",YEAR(AN11)-2000)","v":24},25,{"$f":"IF(AP11=\"\",\"\",YEAR(AP11)-2000)","v":25},{"$f":"IF(AQ11=\"\",\"\",YEAR(AQ11)-2000)","v":25},26,{"$f":"IF(AS11=\"\",\"\",YEAR(AS11)-2000)","v":26},{"$f":"IF(AT11=\"\",\"\",YEAR(AT11)-2000)","v":26},27,{"$f":"IF(AV11=\"\",\"\",YEAR(AV11)-2000)","v":27},{"$f":"IF(AW11=\"\",\"\",YEAR(AW11)-2000)","v":27},28,{"$f":"IF(AY11=\"\",\"\",YEAR(AY11)-2000)","v":28},{"$f":"IF(AZ11=\"\",\"\",YEAR(AZ11)-2000)","v":28},29,{"$f":"IF(BB11=\"\",\"\",YEAR(BB11)-2000)","v":29},{"$f":"IF(BC11=\"\",\"\",YEAR(BC11)-2000)","v":29},30,{"$f":"IF(BE11=\"\",\"\",YEAR(BE11)-2000)","v":30},{"$f":"IF(BF11=\"\",\"\",YEAR(BF11)-2000)","v":30},31,{"$f":"IF(BH11=\"\",\"\",YEAR(BH11)-2000)","v":31},{"$f":"IF(BI11=\"\",\"\",YEAR(BI11)-2000)","v":31},32,{"$f":"IF(BK11=\"\",\"\",YEAR(BK11)-2000)","v":32},{"$f":"IF(BL11=\"\",\"\",YEAR(BL11)-2000)","v":32},33,{"$f":"IF(BN11=\"\",\"\",YEAR(BN11)-2000)","v":33},{"$f":"IF(BO11=\"\",\"\",YEAR(BO11)-2000)","v":33},34,{"$f":"IF(BQ11=\"\",\"\",YEAR(BQ11)-2000)","v":34},{"$f":"IF(BR11=\"\",\"\",YEAR(BR11)-2000)","v":34},35,{"$f":"IF(BT11=\"\",\"\",YEAR(BT11)-2000)","v":35},{"$f":"IF(BU11=\"\",\"\",YEAR(BU11)-2000)","v":35},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(DT11=\"\",\"\",YEAR(DT11)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$141","v":"число даты окончания:"},null,{"$f":"IF(AC12=\"\",\"\",DAY(AC12))","v":31},{"$f":"IF(AD12=\"\",\"\",DAY(AD12))","v":31},{"$f":"IF(AE12=\"\",\"\",DAY(AE12))","v":31},{"$f":"IF(AF12=\"\",\"\",DAY(AF12))","v":31},{"$f":"IF(AG12=\"\",\"\",DAY(AG12))","v":31},{"$f":"IF(AH12=\"\",\"\",DAY(AH12))","v":31},31,{"$f":"IF(AJ12=\"\",\"\",DAY(AJ12))","v":31},{"$f":"IF(AK12=\"\",\"\",DAY(AK12))","v":31},31,{"$f":"IF(AM12=\"\",\"\",DAY(AM12))","v":31},{"$f":"IF(AN12=\"\",\"\",DAY(AN12))","v":31},31,{"$f":"IF(AP12=\"\",\"\",DAY(AP12))","v":31},{"$f":"IF(AQ12=\"\",\"\",DAY(AQ12))","v":31},31,{"$f":"IF(AS12=\"\",\"\",DAY(AS12))","v":31},{"$f":"IF(AT12=\"\",\"\",DAY(AT12))","v":31},31,{"$f":"IF(AV12=\"\",\"\",DAY(AV12))","v":31},{"$f":"IF(AW12=\"\",\"\",DAY(AW12))","v":31},31,{"$f":"IF(AY12=\"\",\"\",DAY(AY12))","v":31},{"$f":"IF(AZ12=\"\",\"\",DAY(AZ12))","v":31},31,{"$f":"IF(BB12=\"\",\"\",DAY(BB12))","v":31},{"$f":"IF(BC12=\"\",\"\",DAY(BC12))","v":31},31,{"$f":"IF(BE12=\"\",\"\",DAY(BE12))","v":31},{"$f":"IF(BF12=\"\",\"\",DAY(BF12))","v":31},31,{"$f":"IF(BH12=\"\",\"\",DAY(BH12))","v":31},{"$f":"IF(BI12=\"\",\"\",DAY(BI12))","v":31},31,{"$f":"IF(BK12=\"\",\"\",DAY(BK12))","v":31},{"$f":"IF(BL12=\"\",\"\",DAY(BL12))","v":31},31,{"$f":"IF(BN12=\"\",\"\",DAY(BN12))","v":31},{"$f":"IF(BO12=\"\",\"\",DAY(BO12))","v":31},31,{"$f":"IF(BQ12=\"\",\"\",DAY(BQ12))","v":31},{"$f":"IF(BR12=\"\",\"\",DAY(BR12))","v":31},31,{"$f":"IF(BT12=\"\",\"\",DAY(BT12))","v":31},{"$f":"IF(BU12=\"\",\"\",DAY(BU12))","v":31},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(DT12=\"\",\"\",DAY(DT12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$142","v":"номер месяца даты окончания:"},null,{"$f":"IF(AC12=\"\",\"\",MONTH(AC12))","v":12},{"$f":"IF(AD12=\"\",\"\",MONTH(AD12))","v":12},{"$f":"IF(AE12=\"\",\"\",MONTH(AE12))","v":12},{"$f":"IF(AF12=\"\",\"\",MONTH(AF12))","v":12},{"$f":"IF(AG12=\"\",\"\",MONTH(AG12))","v":12},{"$f":"IF(AH12=\"\",\"\",MONTH(AH12))","v":12},12,{"$f":"IF(AJ12=\"\",\"\",MONTH(AJ12))","v":12},{"$f":"IF(AK12=\"\",\"\",MONTH(AK12))","v":12},12,{"$f":"IF(AM12=\"\",\"\",MONTH(AM12))","v":12},{"$f":"IF(AN12=\"\",\"\",MONTH(AN12))","v":12},12,{"$f":"IF(AP12=\"\",\"\",MONTH(AP12))","v":12},{"$f":"IF(AQ12=\"\",\"\",MONTH(AQ12))","v":12},12,{"$f":"IF(AS12=\"\",\"\",MONTH(AS12))","v":12},{"$f":"IF(AT12=\"\",\"\",MONTH(AT12))","v":12},12,{"$f":"IF(AV12=\"\",\"\",MONTH(AV12))","v":12},{"$f":"IF(AW12=\"\",\"\",MONTH(AW12))","v":12},12,{"$f":"IF(AY12=\"\",\"\",MONTH(AY12))","v":12},{"$f":"IF(AZ12=\"\",\"\",MONTH(AZ12))","v":12},12,{"$f":"IF(BB12=\"\",\"\",MONTH(BB12))","v":12},{"$f":"IF(BC12=\"\",\"\",MONTH(BC12))","v":12},12,{"$f":"IF(BE12=\"\",\"\",MONTH(BE12))","v":12},{"$f":"IF(BF12=\"\",\"\",MONTH(BF12))","v":12},12,{"$f":"IF(BH12=\"\",\"\",MONTH(BH12))","v":12},{"$f":"IF(BI12=\"\",\"\",MONTH(BI12))","v":12},12,{"$f":"IF(BK12=\"\",\"\",MONTH(BK12))","v":12},{"$f":"IF(BL12=\"\",\"\",MONTH(BL12))","v":12},12,{"$f":"IF(BN12=\"\",\"\",MONTH(BN12))","v":12},{"$f":"IF(BO12=\"\",\"\",MONTH(BO12))","v":12},12,{"$f":"IF(BQ12=\"\",\"\",MONTH(BQ12))","v":12},{"$f":"IF(BR12=\"\",\"\",MONTH(BR12))","v":12},12,{"$f":"IF(BT12=\"\",\"\",MONTH(BT12))","v":12},{"$f":"IF(BU12=\"\",\"\",MONTH(BU12))","v":12},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(DT12=\"\",\"\",MONTH(DT12))","v":""},"","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"START!$K$143","v":"год даты окончания:"},null,{"$f":"IF(AC12=\"\",\"\",YEAR(AC12)-2000)","v":21},{"$f":"IF(AD12=\"\",\"\",YEAR(AD12)-2000)","v":21},{"$f":"IF(AE12=\"\",\"\",YEAR(AE12)-2000)","v":21},{"$f":"IF(AF12=\"\",\"\",YEAR(AF12)-2000)","v":22},{"$f":"IF(AG12=\"\",\"\",YEAR(AG12)-2000)","v":22},{"$f":"IF(AH12=\"\",\"\",YEAR(AH12)-2000)","v":22},23,{"$f":"IF(AJ12=\"\",\"\",YEAR(AJ12)-2000)","v":23},{"$f":"IF(AK12=\"\",\"\",YEAR(AK12)-2000)","v":23},24,{"$f":"IF(AM12=\"\",\"\",YEAR(AM12)-2000)","v":24},{"$f":"IF(AN12=\"\",\"\",YEAR(AN12)-2000)","v":24},25,{"$f":"IF(AP12=\"\",\"\",YEAR(AP12)-2000)","v":25},{"$f":"IF(AQ12=\"\",\"\",YEAR(AQ12)-2000)","v":25},26,{"$f":"IF(AS12=\"\",\"\",YEAR(AS12)-2000)","v":26},{"$f":"IF(AT12=\"\",\"\",YEAR(AT12)-2000)","v":26},27,{"$f":"IF(AV12=\"\",\"\",YEAR(AV12)-2000)","v":27},{"$f":"IF(AW12=\"\",\"\",YEAR(AW12)-2000)","v":27},28,{"$f":"IF(AY12=\"\",\"\",YEAR(AY12)-2000)","v":28},{"$f":"IF(AZ12=\"\",\"\",YEAR(AZ12)-2000)","v":28},29,{"$f":"IF(BB12=\"\",\"\",YEAR(BB12)-2000)","v":29},{"$f":"IF(BC12=\"\",\"\",YEAR(BC12)-2000)","v":29},30,{"$f":"IF(BE12=\"\",\"\",YEAR(BE12)-2000)","v":30},{"$f":"IF(BF12=\"\",\"\",YEAR(BF12)-2000)","v":30},31,{"$f":"IF(BH12=\"\",\"\",YEAR(BH12)-2000)","v":31},{"$f":"IF(BI12=\"\",\"\",YEAR(BI12)-2000)","v":31},32,{"$f":"IF(BK12=\"\",\"\",YEAR(BK12)-2000)","v":32},{"$f":"IF(BL12=\"\",\"\",YEAR(BL12)-2000)","v":32},33,{"$f":"IF(BN12=\"\",\"\",YEAR(BN12)-2000)","v":33},{"$f":"IF(BO12=\"\",\"\",YEAR(BO12)-2000)","v":33},34,{"$f":"IF(BQ12=\"\",\"\",YEAR(BQ12)-2000)","v":34},{"$f":"IF(BR12=\"\",\"\",YEAR(BR12)-2000)","v":34},35,{"$f":"IF(BT12=\"\",\"\",YEAR(BT12)-2000)","v":35},{"$f":"IF(BU12=\"\",\"\",YEAR(BU12)-2000)","v":35},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(DT12=\"\",\"\",YEAR(DT12)-2000)","v":""},"","","","","","",""]
[null,null,null,null,null,{"$f":"INDIRECT(\"START!I62\")","v":"CFplnfct"},null,null,{"$f":"INDIRECT(\"START!K62\")","v":"План-Факт отчет о движении денежных средств"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X20=\"\",\"\",Periods!X20),IF($Q$12=Lists!$U$17,IF(Periods!X35=\"\",\"\",Periods!X35),\"\"))","v":"2021-01-01"},{"$f":"X11","v":"2021-01-01"},"2021-01-01",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA20=\"\",\"\",Periods!AA20),IF($Q$12=Lists!$U$17,IF(Periods!AA35=\"\",\"\",Periods!AA35),\"\"))","v":"2021-01-01"},{"$f":"AC11","v":"2021-01-01"},"2021-01-01",{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB20=\"\",\"\",Periods!AB20),IF($Q$12=Lists!$U$17,IF(Periods!AB35=\"\",\"\",Periods!AB35),\"\"))","v":"2022-01-01"},{"$f":"AF11","v":"2022-01-01"},"2022-01-01",{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC20=\"\",\"\",Periods!AC20),IF($Q$12=Lists!$U$17,IF(Periods!AC35=\"\",\"\",Periods!AC35),\"\"))","v":"2023-01-01"},{"$f":"AI11","v":"2023-01-01"},"2023-01-01",{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD20=\"\",\"\",Periods!AD20),IF($Q$12=Lists!$U$17,IF(Periods!AD35=\"\",\"\",Periods!AD35),\"\"))","v":"2024-01-01"},{"$f":"AL11","v":"2024-01-01"},"2024-01-01",{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE20=\"\",\"\",Periods!AE20),IF($Q$12=Lists!$U$17,IF(Periods!AE35=\"\",\"\",Periods!AE35),\"\"))","v":"2025-01-01"},{"$f":"AO11","v":"2025-01-01"},"2025-01-01",{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF20=\"\",\"\",Periods!AF20),IF($Q$12=Lists!$U$17,IF(Periods!AF35=\"\",\"\",Periods!AF35),\"\"))","v":"2026-01-01"},{"$f":"AR11","v":"2026-01-01"},"2026-01-01",{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG20=\"\",\"\",Periods!AG20),IF($Q$12=Lists!$U$17,IF(Periods!AG35=\"\",\"\",Periods!AG35),\"\"))","v":"2027-01-01"},{"$f":"AU11","v":"2027-01-01"},"2027-01-01",{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH20=\"\",\"\",Periods!AH20),IF($Q$12=Lists!$U$17,IF(Periods!AH35=\"\",\"\",Periods!AH35),\"\"))","v":"2028-01-01"},{"$f":"AX11","v":"2028-01-01"},"2028-01-01",{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI20=\"\",\"\",Periods!AI20),IF($Q$12=Lists!$U$17,IF(Periods!AI35=\"\",\"\",Periods!AI35),\"\"))","v":"2029-01-01"},{"$f":"BA11","v":"2029-01-01"},"2029-01-01",{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ20=\"\",\"\",Periods!AJ20),IF($Q$12=Lists!$U$17,IF(Periods!AJ35=\"\",\"\",Periods!AJ35),\"\"))","v":"2030-01-01"},{"$f":"BD11","v":"2030-01-01"},"2030-01-01",{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK20=\"\",\"\",Periods!AK20),IF($Q$12=Lists!$U$17,IF(Periods!AK35=\"\",\"\",Periods!AK35),\"\"))","v":"2031-01-01"},{"$f":"BG11","v":"2031-01-01"},"2031-01-01",{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL20=\"\",\"\",Periods!AL20),IF($Q$12=Lists!$U$17,IF(Periods!AL35=\"\",\"\",Periods!AL35),\"\"))","v":"2032-01-01"},{"$f":"BJ11","v":"2032-01-01"},"2032-01-01",{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM20=\"\",\"\",Periods!AM20),IF($Q$12=Lists!$U$17,IF(Periods!AM35=\"\",\"\",Periods!AM35),\"\"))","v":"2033-01-01"},{"$f":"BM11","v":"2033-01-01"},"2033-01-01",{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN20=\"\",\"\",Periods!AN20),IF($Q$12=Lists!$U$17,IF(Periods!AN35=\"\",\"\",Periods!AN35),\"\"))","v":"2034-01-01"},{"$f":"BP11","v":"2034-01-01"},"2034-01-01",{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO20=\"\",\"\",Periods!AO20),IF($Q$12=Lists!$U$17,IF(Periods!AO35=\"\",\"\",Periods!AO35),\"\"))","v":"2035-01-01"},{"$f":"BS11","v":"2035-01-01"},"2035-01-01",{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP20=\"\",\"\",Periods!AP20),IF($Q$12=Lists!$U$17,IF(Periods!AP35=\"\",\"\",Periods!AP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ20=\"\",\"\",Periods!AQ20),IF($Q$12=Lists!$U$17,IF(Periods!AQ35=\"\",\"\",Periods!AQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR20=\"\",\"\",Periods!AR20),IF($Q$12=Lists!$U$17,IF(Periods!AR35=\"\",\"\",Periods!AR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS20=\"\",\"\",Periods!AS20),IF($Q$12=Lists!$U$17,IF(Periods!AS35=\"\",\"\",Periods!AS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT20=\"\",\"\",Periods!AT20),IF($Q$12=Lists!$U$17,IF(Periods!AT35=\"\",\"\",Periods!AT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU20=\"\",\"\",Periods!AU20),IF($Q$12=Lists!$U$17,IF(Periods!AU35=\"\",\"\",Periods!AU35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV20=\"\",\"\",Periods!AV20),IF($Q$12=Lists!$U$17,IF(Periods!AV35=\"\",\"\",Periods!AV35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW20=\"\",\"\",Periods!AW20),IF($Q$12=Lists!$U$17,IF(Periods!AW35=\"\",\"\",Periods!AW35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX20=\"\",\"\",Periods!AX20),IF($Q$12=Lists!$U$17,IF(Periods!AX35=\"\",\"\",Periods!AX35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY20=\"\",\"\",Periods!AY20),IF($Q$12=Lists!$U$17,IF(Periods!AY35=\"\",\"\",Periods!AY35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ20=\"\",\"\",Periods!AZ20),IF($Q$12=Lists!$U$17,IF(Periods!AZ35=\"\",\"\",Periods!AZ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA20=\"\",\"\",Periods!BA20),IF($Q$12=Lists!$U$17,IF(Periods!BA35=\"\",\"\",Periods!BA35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB20=\"\",\"\",Periods!BB20),IF($Q$12=Lists!$U$17,IF(Periods!BB35=\"\",\"\",Periods!BB35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC20=\"\",\"\",Periods!BC20),IF($Q$12=Lists!$U$17,IF(Periods!BC35=\"\",\"\",Periods!BC35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD20=\"\",\"\",Periods!BD20),IF($Q$12=Lists!$U$17,IF(Periods!BD35=\"\",\"\",Periods!BD35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE20=\"\",\"\",Periods!BE20),IF($Q$12=Lists!$U$17,IF(Periods!BE35=\"\",\"\",Periods!BE35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF20=\"\",\"\",Periods!BF20),IF($Q$12=Lists!$U$17,IF(Periods!BF35=\"\",\"\",Periods!BF35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG20=\"\",\"\",Periods!BG20),IF($Q$12=Lists!$U$17,IF(Periods!BG35=\"\",\"\",Periods!BG35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH20=\"\",\"\",Periods!BH20),IF($Q$12=Lists!$U$17,IF(Periods!BH35=\"\",\"\",Periods!BH35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI20=\"\",\"\",Periods!BI20),IF($Q$12=Lists!$U$17,IF(Periods!BI35=\"\",\"\",Periods!BI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ20=\"\",\"\",Periods!BJ20),IF($Q$12=Lists!$U$17,IF(Periods!BJ35=\"\",\"\",Periods!BJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK20=\"\",\"\",Periods!BK20),IF($Q$12=Lists!$U$17,IF(Periods!BK35=\"\",\"\",Periods!BK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL20=\"\",\"\",Periods!BL20),IF($Q$12=Lists!$U$17,IF(Periods!BL35=\"\",\"\",Periods!BL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM20=\"\",\"\",Periods!BM20),IF($Q$12=Lists!$U$17,IF(Periods!BM35=\"\",\"\",Periods!BM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN20=\"\",\"\",Periods!BN20),IF($Q$12=Lists!$U$17,IF(Periods!BN35=\"\",\"\",Periods!BN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO20=\"\",\"\",Periods!BO20),IF($Q$12=Lists!$U$17,IF(Periods!BO35=\"\",\"\",Periods!BO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP20=\"\",\"\",Periods!BP20),IF($Q$12=Lists!$U$17,IF(Periods!BP35=\"\",\"\",Periods!BP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ20=\"\",\"\",Periods!BQ20),IF($Q$12=Lists!$U$17,IF(Periods!BQ35=\"\",\"\",Periods!BQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR20=\"\",\"\",Periods!BR20),IF($Q$12=Lists!$U$17,IF(Periods!BR35=\"\",\"\",Periods!BR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS20=\"\",\"\",Periods!BS20),IF($Q$12=Lists!$U$17,IF(Periods!BS35=\"\",\"\",Periods!BS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT20=\"\",\"\",Periods!BT20),IF($Q$12=Lists!$U$17,IF(Periods!BT35=\"\",\"\",Periods!BT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU20=\"\",\"\",Periods!BU20),IF($Q$12=Lists!$U$17,IF(Periods!BU35=\"\",\"\",Periods!BU35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV20=\"\",\"\",Periods!BV20),IF($Q$12=Lists!$U$17,IF(Periods!BV35=\"\",\"\",Periods!BV35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW20=\"\",\"\",Periods!BW20),IF($Q$12=Lists!$U$17,IF(Periods!BW35=\"\",\"\",Periods!BW35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX20=\"\",\"\",Periods!BX20),IF($Q$12=Lists!$U$17,IF(Periods!BX35=\"\",\"\",Periods!BX35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY20=\"\",\"\",Periods!BY20),IF($Q$12=Lists!$U$17,IF(Periods!BY35=\"\",\"\",Periods!BY35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ20=\"\",\"\",Periods!BZ20),IF($Q$12=Lists!$U$17,IF(Periods!BZ35=\"\",\"\",Periods!BZ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA20=\"\",\"\",Periods!CA20),IF($Q$12=Lists!$U$17,IF(Periods!CA35=\"\",\"\",Periods!CA35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB20=\"\",\"\",Periods!CB20),IF($Q$12=Lists!$U$17,IF(Periods!CB35=\"\",\"\",Periods!CB35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC20=\"\",\"\",Periods!CC20),IF($Q$12=Lists!$U$17,IF(Periods!CC35=\"\",\"\",Periods!CC35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD20=\"\",\"\",Periods!CD20),IF($Q$12=Lists!$U$17,IF(Periods!CD35=\"\",\"\",Periods!CD35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE20=\"\",\"\",Periods!CE20),IF($Q$12=Lists!$U$17,IF(Periods!CE35=\"\",\"\",Periods!CE35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF20=\"\",\"\",Periods!CF20),IF($Q$12=Lists!$U$17,IF(Periods!CF35=\"\",\"\",Periods!CF35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG20=\"\",\"\",Periods!CG20),IF($Q$12=Lists!$U$17,IF(Periods!CG35=\"\",\"\",Periods!CG35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH20=\"\",\"\",Periods!CH20),IF($Q$12=Lists!$U$17,IF(Periods!CH35=\"\",\"\",Periods!CH35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI20=\"\",\"\",Periods!CI20),IF($Q$12=Lists!$U$17,IF(Periods!CI35=\"\",\"\",Periods!CI35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ20=\"\",\"\",Periods!CJ20),IF($Q$12=Lists!$U$17,IF(Periods!CJ35=\"\",\"\",Periods!CJ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK20=\"\",\"\",Periods!CK20),IF($Q$12=Lists!$U$17,IF(Periods!CK35=\"\",\"\",Periods!CK35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL20=\"\",\"\",Periods!CL20),IF($Q$12=Lists!$U$17,IF(Periods!CL35=\"\",\"\",Periods!CL35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM20=\"\",\"\",Periods!CM20),IF($Q$12=Lists!$U$17,IF(Periods!CM35=\"\",\"\",Periods!CM35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN20=\"\",\"\",Periods!CN20),IF($Q$12=Lists!$U$17,IF(Periods!CN35=\"\",\"\",Periods!CN35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO20=\"\",\"\",Periods!CO20),IF($Q$12=Lists!$U$17,IF(Periods!CO35=\"\",\"\",Periods!CO35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP20=\"\",\"\",Periods!CP20),IF($Q$12=Lists!$U$17,IF(Periods!CP35=\"\",\"\",Periods!CP35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ20=\"\",\"\",Periods!CQ20),IF($Q$12=Lists!$U$17,IF(Periods!CQ35=\"\",\"\",Periods!CQ35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR20=\"\",\"\",Periods!CR20),IF($Q$12=Lists!$U$17,IF(Periods!CR35=\"\",\"\",Periods!CR35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS20=\"\",\"\",Periods!CS20),IF($Q$12=Lists!$U$17,IF(Periods!CS35=\"\",\"\",Periods!CS35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT20=\"\",\"\",Periods!CT20),IF($Q$12=Lists!$U$17,IF(Periods!CT35=\"\",\"\",Periods!CT35),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU20=\"\",\"\",Periods!CU20),IF($Q$12=Lists!$U$17,IF(Periods!CU35=\"\",\"\",Periods!CU35),\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"Lists!$U$13","v":"тип листа"},null,null,null,null,null,null,null,null,{"$f":"INDEX(Cntrl!$Q:$Q,SUMIFS(Cntrl!$A:$A,Cntrl!$I:$I,$F$11))","v":"отчетный"},null,null,null,null,null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!X21=\"\",\"\",Periods!X21),IF($Q$12=Lists!$U$17,IF(Periods!X36=\"\",\"\",Periods!X36),\"\"))","v":"2035-12-31"},"2035-12-31","2035-12-31",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA21=\"\",\"\",Periods!AA21),IF($Q$12=Lists!$U$17,IF(Periods!AA36=\"\",\"\",Periods!AA36),\"\"))","v":"2021-12-31"},"2021-12-31","2021-12-31",{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB21=\"\",\"\",Periods!AB21),IF($Q$12=Lists!$U$17,IF(Periods!AB36=\"\",\"\",Periods!AB36),\"\"))","v":"2022-12-31"},"2022-12-31","2022-12-31",{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC21=\"\",\"\",Periods!AC21),IF($Q$12=Lists!$U$17,IF(Periods!AC36=\"\",\"\",Periods!AC36),\"\"))","v":"2023-12-31"},"2023-12-31","2023-12-31",{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD21=\"\",\"\",Periods!AD21),IF($Q$12=Lists!$U$17,IF(Periods!AD36=\"\",\"\",Periods!AD36),\"\"))","v":"2024-12-31"},"2024-12-31","2024-12-31",{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE21=\"\",\"\",Periods!AE21),IF($Q$12=Lists!$U$17,IF(Periods!AE36=\"\",\"\",Periods!AE36),\"\"))","v":"2025-12-31"},"2025-12-31","2025-12-31",{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF21=\"\",\"\",Periods!AF21),IF($Q$12=Lists!$U$17,IF(Periods!AF36=\"\",\"\",Periods!AF36),\"\"))","v":"2026-12-31"},"2026-12-31","2026-12-31",{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG21=\"\",\"\",Periods!AG21),IF($Q$12=Lists!$U$17,IF(Periods!AG36=\"\",\"\",Periods!AG36),\"\"))","v":"2027-12-31"},"2027-12-31","2027-12-31",{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH21=\"\",\"\",Periods!AH21),IF($Q$12=Lists!$U$17,IF(Periods!AH36=\"\",\"\",Periods!AH36),\"\"))","v":"2028-12-31"},{"$f":"AX12","v":"2028-12-31"},"2028-12-31",{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI21=\"\",\"\",Periods!AI21),IF($Q$12=Lists!$U$17,IF(Periods!AI36=\"\",\"\",Periods!AI36),\"\"))","v":"2029-12-31"},{"$f":"BA12","v":"2029-12-31"},"2029-12-31",{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ21=\"\",\"\",Periods!AJ21),IF($Q$12=Lists!$U$17,IF(Periods!AJ36=\"\",\"\",Periods!AJ36),\"\"))","v":"2030-12-31"},{"$f":"BD12","v":"2030-12-31"},"2030-12-31",{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK21=\"\",\"\",Periods!AK21),IF($Q$12=Lists!$U$17,IF(Periods!AK36=\"\",\"\",Periods!AK36),\"\"))","v":"2031-12-31"},{"$f":"BG12","v":"2031-12-31"},"2031-12-31",{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL21=\"\",\"\",Periods!AL21),IF($Q$12=Lists!$U$17,IF(Periods!AL36=\"\",\"\",Periods!AL36),\"\"))","v":"2032-12-31"},{"$f":"BJ12","v":"2032-12-31"},"2032-12-31",{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM21=\"\",\"\",Periods!AM21),IF($Q$12=Lists!$U$17,IF(Periods!AM36=\"\",\"\",Periods!AM36),\"\"))","v":"2033-12-31"},{"$f":"BM12","v":"2033-12-31"},"2033-12-31",{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN21=\"\",\"\",Periods!AN21),IF($Q$12=Lists!$U$17,IF(Periods!AN36=\"\",\"\",Periods!AN36),\"\"))","v":"2034-12-31"},{"$f":"BP12","v":"2034-12-31"},"2034-12-31",{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO21=\"\",\"\",Periods!AO21),IF($Q$12=Lists!$U$17,IF(Periods!AO36=\"\",\"\",Periods!AO36),\"\"))","v":"2035-12-31"},{"$f":"BS12","v":"2035-12-31"},"2035-12-31",{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP21=\"\",\"\",Periods!AP21),IF($Q$12=Lists!$U$17,IF(Periods!AP36=\"\",\"\",Periods!AP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ21=\"\",\"\",Periods!AQ21),IF($Q$12=Lists!$U$17,IF(Periods!AQ36=\"\",\"\",Periods!AQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR21=\"\",\"\",Periods!AR21),IF($Q$12=Lists!$U$17,IF(Periods!AR36=\"\",\"\",Periods!AR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS21=\"\",\"\",Periods!AS21),IF($Q$12=Lists!$U$17,IF(Periods!AS36=\"\",\"\",Periods!AS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT21=\"\",\"\",Periods!AT21),IF($Q$12=Lists!$U$17,IF(Periods!AT36=\"\",\"\",Periods!AT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU21=\"\",\"\",Periods!AU21),IF($Q$12=Lists!$U$17,IF(Periods!AU36=\"\",\"\",Periods!AU36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV21=\"\",\"\",Periods!AV21),IF($Q$12=Lists!$U$17,IF(Periods!AV36=\"\",\"\",Periods!AV36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW21=\"\",\"\",Periods!AW21),IF($Q$12=Lists!$U$17,IF(Periods!AW36=\"\",\"\",Periods!AW36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX21=\"\",\"\",Periods!AX21),IF($Q$12=Lists!$U$17,IF(Periods!AX36=\"\",\"\",Periods!AX36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY21=\"\",\"\",Periods!AY21),IF($Q$12=Lists!$U$17,IF(Periods!AY36=\"\",\"\",Periods!AY36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ21=\"\",\"\",Periods!AZ21),IF($Q$12=Lists!$U$17,IF(Periods!AZ36=\"\",\"\",Periods!AZ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA21=\"\",\"\",Periods!BA21),IF($Q$12=Lists!$U$17,IF(Periods!BA36=\"\",\"\",Periods!BA36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB21=\"\",\"\",Periods!BB21),IF($Q$12=Lists!$U$17,IF(Periods!BB36=\"\",\"\",Periods!BB36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC21=\"\",\"\",Periods!BC21),IF($Q$12=Lists!$U$17,IF(Periods!BC36=\"\",\"\",Periods!BC36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD21=\"\",\"\",Periods!BD21),IF($Q$12=Lists!$U$17,IF(Periods!BD36=\"\",\"\",Periods!BD36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE21=\"\",\"\",Periods!BE21),IF($Q$12=Lists!$U$17,IF(Periods!BE36=\"\",\"\",Periods!BE36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF21=\"\",\"\",Periods!BF21),IF($Q$12=Lists!$U$17,IF(Periods!BF36=\"\",\"\",Periods!BF36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG21=\"\",\"\",Periods!BG21),IF($Q$12=Lists!$U$17,IF(Periods!BG36=\"\",\"\",Periods!BG36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH21=\"\",\"\",Periods!BH21),IF($Q$12=Lists!$U$17,IF(Periods!BH36=\"\",\"\",Periods!BH36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI21=\"\",\"\",Periods!BI21),IF($Q$12=Lists!$U$17,IF(Periods!BI36=\"\",\"\",Periods!BI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ21=\"\",\"\",Periods!BJ21),IF($Q$12=Lists!$U$17,IF(Periods!BJ36=\"\",\"\",Periods!BJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK21=\"\",\"\",Periods!BK21),IF($Q$12=Lists!$U$17,IF(Periods!BK36=\"\",\"\",Periods!BK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL21=\"\",\"\",Periods!BL21),IF($Q$12=Lists!$U$17,IF(Periods!BL36=\"\",\"\",Periods!BL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM21=\"\",\"\",Periods!BM21),IF($Q$12=Lists!$U$17,IF(Periods!BM36=\"\",\"\",Periods!BM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN21=\"\",\"\",Periods!BN21),IF($Q$12=Lists!$U$17,IF(Periods!BN36=\"\",\"\",Periods!BN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO21=\"\",\"\",Periods!BO21),IF($Q$12=Lists!$U$17,IF(Periods!BO36=\"\",\"\",Periods!BO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP21=\"\",\"\",Periods!BP21),IF($Q$12=Lists!$U$17,IF(Periods!BP36=\"\",\"\",Periods!BP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ21=\"\",\"\",Periods!BQ21),IF($Q$12=Lists!$U$17,IF(Periods!BQ36=\"\",\"\",Periods!BQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR21=\"\",\"\",Periods!BR21),IF($Q$12=Lists!$U$17,IF(Periods!BR36=\"\",\"\",Periods!BR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS21=\"\",\"\",Periods!BS21),IF($Q$12=Lists!$U$17,IF(Periods!BS36=\"\",\"\",Periods!BS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT21=\"\",\"\",Periods!BT21),IF($Q$12=Lists!$U$17,IF(Periods!BT36=\"\",\"\",Periods!BT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU21=\"\",\"\",Periods!BU21),IF($Q$12=Lists!$U$17,IF(Periods!BU36=\"\",\"\",Periods!BU36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV21=\"\",\"\",Periods!BV21),IF($Q$12=Lists!$U$17,IF(Periods!BV36=\"\",\"\",Periods!BV36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW21=\"\",\"\",Periods!BW21),IF($Q$12=Lists!$U$17,IF(Periods!BW36=\"\",\"\",Periods!BW36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX21=\"\",\"\",Periods!BX21),IF($Q$12=Lists!$U$17,IF(Periods!BX36=\"\",\"\",Periods!BX36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY21=\"\",\"\",Periods!BY21),IF($Q$12=Lists!$U$17,IF(Periods!BY36=\"\",\"\",Periods!BY36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ21=\"\",\"\",Periods!BZ21),IF($Q$12=Lists!$U$17,IF(Periods!BZ36=\"\",\"\",Periods!BZ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA21=\"\",\"\",Periods!CA21),IF($Q$12=Lists!$U$17,IF(Periods!CA36=\"\",\"\",Periods!CA36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB21=\"\",\"\",Periods!CB21),IF($Q$12=Lists!$U$17,IF(Periods!CB36=\"\",\"\",Periods!CB36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC21=\"\",\"\",Periods!CC21),IF($Q$12=Lists!$U$17,IF(Periods!CC36=\"\",\"\",Periods!CC36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD21=\"\",\"\",Periods!CD21),IF($Q$12=Lists!$U$17,IF(Periods!CD36=\"\",\"\",Periods!CD36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE21=\"\",\"\",Periods!CE21),IF($Q$12=Lists!$U$17,IF(Periods!CE36=\"\",\"\",Periods!CE36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF21=\"\",\"\",Periods!CF21),IF($Q$12=Lists!$U$17,IF(Periods!CF36=\"\",\"\",Periods!CF36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG21=\"\",\"\",Periods!CG21),IF($Q$12=Lists!$U$17,IF(Periods!CG36=\"\",\"\",Periods!CG36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH21=\"\",\"\",Periods!CH21),IF($Q$12=Lists!$U$17,IF(Periods!CH36=\"\",\"\",Periods!CH36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI21=\"\",\"\",Periods!CI21),IF($Q$12=Lists!$U$17,IF(Periods!CI36=\"\",\"\",Periods!CI36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ21=\"\",\"\",Periods!CJ21),IF($Q$12=Lists!$U$17,IF(Periods!CJ36=\"\",\"\",Periods!CJ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK21=\"\",\"\",Periods!CK21),IF($Q$12=Lists!$U$17,IF(Periods!CK36=\"\",\"\",Periods!CK36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL21=\"\",\"\",Periods!CL21),IF($Q$12=Lists!$U$17,IF(Periods!CL36=\"\",\"\",Periods!CL36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM21=\"\",\"\",Periods!CM21),IF($Q$12=Lists!$U$17,IF(Periods!CM36=\"\",\"\",Periods!CM36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN21=\"\",\"\",Periods!CN21),IF($Q$12=Lists!$U$17,IF(Periods!CN36=\"\",\"\",Periods!CN36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO21=\"\",\"\",Periods!CO21),IF($Q$12=Lists!$U$17,IF(Periods!CO36=\"\",\"\",Periods!CO36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP21=\"\",\"\",Periods!CP21),IF($Q$12=Lists!$U$17,IF(Periods!CP36=\"\",\"\",Periods!CP36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ21=\"\",\"\",Periods!CQ21),IF($Q$12=Lists!$U$17,IF(Periods!CQ36=\"\",\"\",Periods!CQ36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR21=\"\",\"\",Periods!CR21),IF($Q$12=Lists!$U$17,IF(Periods!CR36=\"\",\"\",Periods!CR36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS21=\"\",\"\",Periods!CS21),IF($Q$12=Lists!$U$17,IF(Periods!CS36=\"\",\"\",Periods!CS36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT21=\"\",\"\",Periods!CT21),IF($Q$12=Lists!$U$17,IF(Periods!CT36=\"\",\"\",Periods!CT36),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU21=\"\",\"\",Periods!CU21),IF($Q$12=Lists!$U$17,IF(Periods!CU36=\"\",\"\",Periods!CU36),\"\"))","v":""}]
[null,null,null,null,null,null,null,"показатель",null,null,null,null,"ед.изм.",null,null,null,null,null,null,null,null,null,null,"итого","итого","итого",null,null,{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AA22=\"\",\"\",Periods!AA22),IF($Q$12=Lists!$U$17,IF(Periods!AA37=\"\",\"\",Periods!AA37),\"\"))","v":"1 год"},"1 год","1 год",{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AB22=\"\",\"\",Periods!AB22),IF($Q$12=Lists!$U$17,IF(Periods!AB37=\"\",\"\",Periods!AB37),\"\"))","v":"2 год"},"2 год","2 год",{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AC22=\"\",\"\",Periods!AC22),IF($Q$12=Lists!$U$17,IF(Periods!AC37=\"\",\"\",Periods!AC37),\"\"))","v":"3 год"},"3 год","3 год",{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AD22=\"\",\"\",Periods!AD22),IF($Q$12=Lists!$U$17,IF(Periods!AD37=\"\",\"\",Periods!AD37),\"\"))","v":"4 год"},"4 год","4 год",{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AE22=\"\",\"\",Periods!AE22),IF($Q$12=Lists!$U$17,IF(Periods!AE37=\"\",\"\",Periods!AE37),\"\"))","v":"5 год"},"5 год","5 год",{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AF22=\"\",\"\",Periods!AF22),IF($Q$12=Lists!$U$17,IF(Periods!AF37=\"\",\"\",Periods!AF37),\"\"))","v":"6 год"},"6 год","6 год",{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AG22=\"\",\"\",Periods!AG22),IF($Q$12=Lists!$U$17,IF(Periods!AG37=\"\",\"\",Periods!AG37),\"\"))","v":"7 год"},"7 год","7 год",{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AH22=\"\",\"\",Periods!AH22),IF($Q$12=Lists!$U$17,IF(Periods!AH37=\"\",\"\",Periods!AH37),\"\"))","v":"8 год"},{"$f":"AX13","v":"8 год"},"8 год",{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AI22=\"\",\"\",Periods!AI22),IF($Q$12=Lists!$U$17,IF(Periods!AI37=\"\",\"\",Periods!AI37),\"\"))","v":"9 год"},{"$f":"BA13","v":"9 год"},"9 год",{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AJ22=\"\",\"\",Periods!AJ22),IF($Q$12=Lists!$U$17,IF(Periods!AJ37=\"\",\"\",Periods!AJ37),\"\"))","v":"10 год"},{"$f":"BD13","v":"10 год"},"10 год",{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AK22=\"\",\"\",Periods!AK22),IF($Q$12=Lists!$U$17,IF(Periods!AK37=\"\",\"\",Periods!AK37),\"\"))","v":"11 год"},{"$f":"BG13","v":"11 год"},"11 год",{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AL22=\"\",\"\",Periods!AL22),IF($Q$12=Lists!$U$17,IF(Periods!AL37=\"\",\"\",Periods!AL37),\"\"))","v":"12 год"},{"$f":"BJ13","v":"12 год"},"12 год",{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AM22=\"\",\"\",Periods!AM22),IF($Q$12=Lists!$U$17,IF(Periods!AM37=\"\",\"\",Periods!AM37),\"\"))","v":"13 год"},{"$f":"BM13","v":"13 год"},"13 год",{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AN22=\"\",\"\",Periods!AN22),IF($Q$12=Lists!$U$17,IF(Periods!AN37=\"\",\"\",Periods!AN37),\"\"))","v":"14 год"},{"$f":"BP13","v":"14 год"},"14 год",{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AO22=\"\",\"\",Periods!AO22),IF($Q$12=Lists!$U$17,IF(Periods!AO37=\"\",\"\",Periods!AO37),\"\"))","v":"15 год"},{"$f":"BS13","v":"15 год"},"15 год",{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AP22=\"\",\"\",Periods!AP22),IF($Q$12=Lists!$U$17,IF(Periods!AP37=\"\",\"\",Periods!AP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AQ22=\"\",\"\",Periods!AQ22),IF($Q$12=Lists!$U$17,IF(Periods!AQ37=\"\",\"\",Periods!AQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AR22=\"\",\"\",Periods!AR22),IF($Q$12=Lists!$U$17,IF(Periods!AR37=\"\",\"\",Periods!AR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AS22=\"\",\"\",Periods!AS22),IF($Q$12=Lists!$U$17,IF(Periods!AS37=\"\",\"\",Periods!AS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AT22=\"\",\"\",Periods!AT22),IF($Q$12=Lists!$U$17,IF(Periods!AT37=\"\",\"\",Periods!AT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AU22=\"\",\"\",Periods!AU22),IF($Q$12=Lists!$U$17,IF(Periods!AU37=\"\",\"\",Periods!AU37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AV22=\"\",\"\",Periods!AV22),IF($Q$12=Lists!$U$17,IF(Periods!AV37=\"\",\"\",Periods!AV37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AW22=\"\",\"\",Periods!AW22),IF($Q$12=Lists!$U$17,IF(Periods!AW37=\"\",\"\",Periods!AW37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AX22=\"\",\"\",Periods!AX22),IF($Q$12=Lists!$U$17,IF(Periods!AX37=\"\",\"\",Periods!AX37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AY22=\"\",\"\",Periods!AY22),IF($Q$12=Lists!$U$17,IF(Periods!AY37=\"\",\"\",Periods!AY37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!AZ22=\"\",\"\",Periods!AZ22),IF($Q$12=Lists!$U$17,IF(Periods!AZ37=\"\",\"\",Periods!AZ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BA22=\"\",\"\",Periods!BA22),IF($Q$12=Lists!$U$17,IF(Periods!BA37=\"\",\"\",Periods!BA37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BB22=\"\",\"\",Periods!BB22),IF($Q$12=Lists!$U$17,IF(Periods!BB37=\"\",\"\",Periods!BB37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BC22=\"\",\"\",Periods!BC22),IF($Q$12=Lists!$U$17,IF(Periods!BC37=\"\",\"\",Periods!BC37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BD22=\"\",\"\",Periods!BD22),IF($Q$12=Lists!$U$17,IF(Periods!BD37=\"\",\"\",Periods!BD37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BE22=\"\",\"\",Periods!BE22),IF($Q$12=Lists!$U$17,IF(Periods!BE37=\"\",\"\",Periods!BE37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BF22=\"\",\"\",Periods!BF22),IF($Q$12=Lists!$U$17,IF(Periods!BF37=\"\",\"\",Periods!BF37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BG22=\"\",\"\",Periods!BG22),IF($Q$12=Lists!$U$17,IF(Periods!BG37=\"\",\"\",Periods!BG37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BH22=\"\",\"\",Periods!BH22),IF($Q$12=Lists!$U$17,IF(Periods!BH37=\"\",\"\",Periods!BH37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BI22=\"\",\"\",Periods!BI22),IF($Q$12=Lists!$U$17,IF(Periods!BI37=\"\",\"\",Periods!BI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BJ22=\"\",\"\",Periods!BJ22),IF($Q$12=Lists!$U$17,IF(Periods!BJ37=\"\",\"\",Periods!BJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BK22=\"\",\"\",Periods!BK22),IF($Q$12=Lists!$U$17,IF(Periods!BK37=\"\",\"\",Periods!BK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BL22=\"\",\"\",Periods!BL22),IF($Q$12=Lists!$U$17,IF(Periods!BL37=\"\",\"\",Periods!BL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BM22=\"\",\"\",Periods!BM22),IF($Q$12=Lists!$U$17,IF(Periods!BM37=\"\",\"\",Periods!BM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BN22=\"\",\"\",Periods!BN22),IF($Q$12=Lists!$U$17,IF(Periods!BN37=\"\",\"\",Periods!BN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BO22=\"\",\"\",Periods!BO22),IF($Q$12=Lists!$U$17,IF(Periods!BO37=\"\",\"\",Periods!BO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BP22=\"\",\"\",Periods!BP22),IF($Q$12=Lists!$U$17,IF(Periods!BP37=\"\",\"\",Periods!BP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BQ22=\"\",\"\",Periods!BQ22),IF($Q$12=Lists!$U$17,IF(Periods!BQ37=\"\",\"\",Periods!BQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BR22=\"\",\"\",Periods!BR22),IF($Q$12=Lists!$U$17,IF(Periods!BR37=\"\",\"\",Periods!BR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BS22=\"\",\"\",Periods!BS22),IF($Q$12=Lists!$U$17,IF(Periods!BS37=\"\",\"\",Periods!BS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BT22=\"\",\"\",Periods!BT22),IF($Q$12=Lists!$U$17,IF(Periods!BT37=\"\",\"\",Periods!BT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BU22=\"\",\"\",Periods!BU22),IF($Q$12=Lists!$U$17,IF(Periods!BU37=\"\",\"\",Periods!BU37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BV22=\"\",\"\",Periods!BV22),IF($Q$12=Lists!$U$17,IF(Periods!BV37=\"\",\"\",Periods!BV37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BW22=\"\",\"\",Periods!BW22),IF($Q$12=Lists!$U$17,IF(Periods!BW37=\"\",\"\",Periods!BW37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BX22=\"\",\"\",Periods!BX22),IF($Q$12=Lists!$U$17,IF(Periods!BX37=\"\",\"\",Periods!BX37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BY22=\"\",\"\",Periods!BY22),IF($Q$12=Lists!$U$17,IF(Periods!BY37=\"\",\"\",Periods!BY37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!BZ22=\"\",\"\",Periods!BZ22),IF($Q$12=Lists!$U$17,IF(Periods!BZ37=\"\",\"\",Periods!BZ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CA22=\"\",\"\",Periods!CA22),IF($Q$12=Lists!$U$17,IF(Periods!CA37=\"\",\"\",Periods!CA37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CB22=\"\",\"\",Periods!CB22),IF($Q$12=Lists!$U$17,IF(Periods!CB37=\"\",\"\",Periods!CB37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CC22=\"\",\"\",Periods!CC22),IF($Q$12=Lists!$U$17,IF(Periods!CC37=\"\",\"\",Periods!CC37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CD22=\"\",\"\",Periods!CD22),IF($Q$12=Lists!$U$17,IF(Periods!CD37=\"\",\"\",Periods!CD37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CE22=\"\",\"\",Periods!CE22),IF($Q$12=Lists!$U$17,IF(Periods!CE37=\"\",\"\",Periods!CE37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CF22=\"\",\"\",Periods!CF22),IF($Q$12=Lists!$U$17,IF(Periods!CF37=\"\",\"\",Periods!CF37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CG22=\"\",\"\",Periods!CG22),IF($Q$12=Lists!$U$17,IF(Periods!CG37=\"\",\"\",Periods!CG37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CH22=\"\",\"\",Periods!CH22),IF($Q$12=Lists!$U$17,IF(Periods!CH37=\"\",\"\",Periods!CH37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CI22=\"\",\"\",Periods!CI22),IF($Q$12=Lists!$U$17,IF(Periods!CI37=\"\",\"\",Periods!CI37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CJ22=\"\",\"\",Periods!CJ22),IF($Q$12=Lists!$U$17,IF(Periods!CJ37=\"\",\"\",Periods!CJ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CK22=\"\",\"\",Periods!CK22),IF($Q$12=Lists!$U$17,IF(Periods!CK37=\"\",\"\",Periods!CK37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CL22=\"\",\"\",Periods!CL22),IF($Q$12=Lists!$U$17,IF(Periods!CL37=\"\",\"\",Periods!CL37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CM22=\"\",\"\",Periods!CM22),IF($Q$12=Lists!$U$17,IF(Periods!CM37=\"\",\"\",Periods!CM37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CN22=\"\",\"\",Periods!CN22),IF($Q$12=Lists!$U$17,IF(Periods!CN37=\"\",\"\",Periods!CN37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CO22=\"\",\"\",Periods!CO22),IF($Q$12=Lists!$U$17,IF(Periods!CO37=\"\",\"\",Periods!CO37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CP22=\"\",\"\",Periods!CP22),IF($Q$12=Lists!$U$17,IF(Periods!CP37=\"\",\"\",Periods!CP37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CQ22=\"\",\"\",Periods!CQ22),IF($Q$12=Lists!$U$17,IF(Periods!CQ37=\"\",\"\",Periods!CQ37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CR22=\"\",\"\",Periods!CR22),IF($Q$12=Lists!$U$17,IF(Periods!CR37=\"\",\"\",Periods!CR37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CS22=\"\",\"\",Periods!CS22),IF($Q$12=Lists!$U$17,IF(Periods!CS37=\"\",\"\",Periods!CS37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CT22=\"\",\"\",Periods!CT22),IF($Q$12=Lists!$U$17,IF(Periods!CT37=\"\",\"\",Periods!CT37),\"\"))","v":""},{"$f":"IF($Q$12=Lists!$U$16,IF(Periods!CU22=\"\",\"\",Periods!CU22),IF($Q$12=Lists!$U$17,IF(Periods!CU37=\"\",\"\",Periods!CU37),\"\"))","v":""}]
[null,null,null,{"$f":"INDIRECT(\"Cntrl!M17\")","v":0},{"$f":"SUM($F14:$W14)","v":0},{"$f":"IFERROR(_xlfn.SHEET($A$1)-SUMIFS(Cntrl!O$15:O$100000,Cntrl!I$15:I$100000,$F$11),1)","v":0},{"$f":"SUM(G$15:G$99176)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S$15:S$99176)","v":0},{"$f":"SUM(T$15:T$99176)","v":0},null,null,null,{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$18","v":"Факт"},{"$f":"Y14&\"/\"&X14&\"%\"","v":"Факт/План%"},null,null,{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$18","v":"Факт"},{"$f":"AD14&\"/\"&AC14&\"%\"","v":"Факт/План%"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$18","v":"Факт"},{"$f":"AG14&\"/\"&AF14&\"%\"","v":"Факт/План%"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$18","v":"Факт"},{"$f":"AJ14&\"/\"&AI14&\"%\"","v":"Факт/План%"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$18","v":"Факт"},{"$f":"AM14&\"/\"&AL14&\"%\"","v":"Факт/План%"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$18","v":"Факт"},{"$f":"AP14&\"/\"&AO14&\"%\"","v":"Факт/План%"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$18","v":"Факт"},{"$f":"AS14&\"/\"&AR14&\"%\"","v":"Факт/План%"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$18","v":"Факт"},{"$f":"AV14&\"/\"&AU14&\"%\"","v":"Факт/План%"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$18","v":"Факт"},{"$f":"AY14&\"/\"&AX14&\"%\"","v":"Факт/План%"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$18","v":"Факт"},{"$f":"BB14&\"/\"&BA14&\"%\"","v":"Факт/План%"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$18","v":"Факт"},{"$f":"BE14&\"/\"&BD14&\"%\"","v":"Факт/План%"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$18","v":"Факт"},{"$f":"BH14&\"/\"&BG14&\"%\"","v":"Факт/План%"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$18","v":"Факт"},{"$f":"BK14&\"/\"&BJ14&\"%\"","v":"Факт/План%"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$18","v":"Факт"},{"$f":"BN14&\"/\"&BM14&\"%\"","v":"Факт/План%"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$18","v":"Факт"},{"$f":"BQ14&\"/\"&BP14&\"%\"","v":"Факт/План%"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$18","v":"Факт"},{"$f":"BT14&\"/\"&BS14&\"%\"","v":"Факт/План%"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"},{"$f":"Lists!$CY$17","v":"План"}]
[{"$f":"ROW()","v":15},null,null,null,null,null,null,"разработка финмоделей: https://mngmnt.ru/"]
[{"$f":"ROW()","v":16},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"Sales!$H$91","v":"Поступление ДС"},null,null,null,null,{"$f":"Sales!$M$91","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS(X16-SUM(X17:X20))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"CFplan!X16","v":340000},{"$f":"CFfact!X16","v":320000},{"$f":"IF(IF(X16=0,0,Y16/X16)=0,\"\",IF(X16=0,0,Y16/X16))","v":0.94117647058823528},null,null,{"$f":"CFplan!AA16","v":340000},{"$f":"CFfact!AA16","v":320000},{"$f":"IF(IF(AC16=0,0,AD16/AC16)=0,\"\",IF(AC16=0,0,AD16/AC16))","v":0.94117647058823528},{"$f":"CFplan!AB16","v":0},{"$f":"CFfact!AB16","v":0},{"$f":"IF(IF(AF16=0,0,AG16/AF16)=0,\"\",IF(AF16=0,0,AG16/AF16))","v":""},{"$f":"CFplan!AC16","v":0},{"$f":"CFfact!AC16","v":0},{"$f":"IF(IF(AI16=0,0,AJ16/AI16)=0,\"\",IF(AI16=0,0,AJ16/AI16))","v":""},{"$f":"CFplan!AD16","v":0},{"$f":"CFfact!AD16","v":0},{"$f":"IF(IF(AL16=0,0,AM16/AL16)=0,\"\",IF(AL16=0,0,AM16/AL16))","v":""},{"$f":"CFplan!AE16","v":0},{"$f":"CFfact!AE16","v":0},{"$f":"IF(IF(AO16=0,0,AP16/AO16)=0,\"\",IF(AO16=0,0,AP16/AO16))","v":""},{"$f":"CFplan!AF16","v":0},{"$f":"CFfact!AF16","v":0},{"$f":"IF(IF(AR16=0,0,AS16/AR16)=0,\"\",IF(AR16=0,0,AS16/AR16))","v":""},{"$f":"CFplan!AG16","v":0},{"$f":"CFfact!AG16","v":0},{"$f":"IF(IF(AU16=0,0,AV16/AU16)=0,\"\",IF(AU16=0,0,AV16/AU16))","v":""},{"$f":"CFplan!AH16","v":0},{"$f":"CFfact!AH16","v":0},{"$f":"IF(IF(AX16=0,0,AY16/AX16)=0,\"\",IF(AX16=0,0,AY16/AX16))","v":""},{"$f":"CFplan!AI16","v":0},{"$f":"CFfact!AI16","v":0},{"$f":"IF(IF(BA16=0,0,BB16/BA16)=0,\"\",IF(BA16=0,0,BB16/BA16))","v":""},{"$f":"CFplan!AJ16","v":0},{"$f":"CFfact!AJ16","v":0},{"$f":"IF(IF(BD16=0,0,BE16/BD16)=0,\"\",IF(BD16=0,0,BE16/BD16))","v":""},{"$f":"CFplan!AK16","v":0},{"$f":"CFfact!AK16","v":0},{"$f":"IF(IF(BG16=0,0,BH16/BG16)=0,\"\",IF(BG16=0,0,BH16/BG16))","v":""},{"$f":"CFplan!AL16","v":0},{"$f":"CFfact!AL16","v":0},{"$f":"IF(IF(BJ16=0,0,BK16/BJ16)=0,\"\",IF(BJ16=0,0,BK16/BJ16))","v":""},{"$f":"CFplan!AM16","v":0},{"$f":"CFfact!AM16","v":0},{"$f":"IF(IF(BM16=0,0,BN16/BM16)=0,\"\",IF(BM16=0,0,BN16/BM16))","v":""},{"$f":"CFplan!AN16","v":0},{"$f":"CFfact!AN16","v":0},{"$f":"IF(IF(BP16=0,0,BQ16/BP16)=0,\"\",IF(BP16=0,0,BQ16/BP16))","v":""},{"$f":"CFplan!AO16","v":0},{"$f":"CFfact!AO16","v":0},{"$f":"IF(IF(BS16=0,0,BT16/BS16)=0,\"\",IF(BS16=0,0,BT16/BS16))","v":""},{"$f":"CFplan!AP16","v":0},{"$f":"CFplan!AQ16","v":0},{"$f":"CFplan!AR16","v":0},{"$f":"CFplan!AS16","v":0},{"$f":"CFplan!AT16","v":0},{"$f":"CFplan!AU16","v":0},{"$f":"CFplan!AV16","v":0},{"$f":"CFplan!AW16","v":0},{"$f":"CFplan!AX16","v":0},{"$f":"CFplan!AY16","v":0},{"$f":"CFplan!AZ16","v":0},{"$f":"CFplan!BA16","v":0},{"$f":"CFplan!BB16","v":0},{"$f":"CFplan!BC16","v":0},{"$f":"CFplan!BD16","v":0},{"$f":"CFplan!BE16","v":0},{"$f":"CFplan!BF16","v":0},{"$f":"CFplan!BG16","v":0},{"$f":"CFplan!BH16","v":0},{"$f":"CFplan!BI16","v":0},{"$f":"CFplan!BJ16","v":0},{"$f":"CFplan!BK16","v":0},{"$f":"CFplan!BL16","v":0},{"$f":"CFplan!BM16","v":0},{"$f":"CFplan!BN16","v":0},{"$f":"CFplan!BO16","v":0},{"$f":"CFplan!BP16","v":0},{"$f":"CFplan!BQ16","v":0},{"$f":"CFplan!BR16","v":0},{"$f":"CFplan!BS16","v":0},{"$f":"CFplan!BT16","v":0},{"$f":"CFplan!BU16","v":0},{"$f":"CFplan!BV16","v":0},{"$f":"CFplan!BW16","v":0},{"$f":"CFplan!BX16","v":0},{"$f":"CFplan!BY16","v":0},{"$f":"CFplan!BZ16","v":0},{"$f":"CFplan!CA16","v":0},{"$f":"CFplan!CB16","v":0},{"$f":"CFplan!CC16","v":0},{"$f":"CFplan!CD16","v":0},{"$f":"CFplan!CE16","v":0},{"$f":"CFplan!CF16","v":0},{"$f":"CFplan!CG16","v":0},{"$f":"CFplan!CH16","v":0},{"$f":"CFplan!CI16","v":0},{"$f":"CFplan!CJ16","v":0},{"$f":"CFplan!CK16","v":0},{"$f":"CFplan!CL16","v":0},{"$f":"CFplan!CM16","v":0},{"$f":"CFplan!CN16","v":0},{"$f":"CFplan!CO16","v":0},{"$f":"CFplan!CP16","v":0},{"$f":"CFplan!CQ16","v":0},{"$f":"CFplan!CR16","v":0},{"$f":"CFplan!CS16","v":0},{"$f":"CFplan!CT16","v":0},{"$f":"CFplan!CU16","v":0}]
[{"$f":"ROW()","v":17},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"H16","v":"Поступление ДС"},{"$f":"Lists!$AM$16","v":"Продукт-1"},null,null,1,{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"CFplan!X17","v":340000},{"$f":"CFfact!X17","v":320000},0.94117647058823528,null,null,{"$f":"CFplan!AA17","v":340000},{"$f":"CFfact!AA17","v":320000},0.94117647058823528,{"$f":"CFplan!AB17","v":0},{"$f":"CFfact!AB17","v":0},"",{"$f":"CFplan!AC17","v":0},{"$f":"CFfact!AC17","v":0},"",{"$f":"CFplan!AD17","v":0},{"$f":"CFfact!AD17","v":0},"",{"$f":"CFplan!AE17","v":0},{"$f":"CFfact!AE17","v":0},"",{"$f":"CFplan!AF17","v":0},{"$f":"CFfact!AF17","v":0},"",{"$f":"CFplan!AG17","v":0},{"$f":"CFfact!AG17","v":0},"",{"$f":"CFplan!AH17","v":0},{"$f":"CFfact!AH17","v":0},"",{"$f":"CFplan!AI17","v":0},{"$f":"CFfact!AI17","v":0},"",{"$f":"CFplan!AJ17","v":0},{"$f":"CFfact!AJ17","v":0},"",{"$f":"CFplan!AK17","v":0},{"$f":"CFfact!AK17","v":0},"",{"$f":"CFplan!AL17","v":0},{"$f":"CFfact!AL17","v":0},"",{"$f":"CFplan!AM17","v":0},{"$f":"CFfact!AM17","v":0},"",{"$f":"CFplan!AN17","v":0},{"$f":"CFfact!AN17","v":0},"",{"$f":"CFplan!AO17","v":0},{"$f":"CFfact!AO17","v":0},"",{"$f":"CFplan!AP17","v":0},{"$f":"CFplan!AQ17","v":0},{"$f":"CFplan!AR17","v":0},{"$f":"CFplan!AS17","v":0},{"$f":"CFplan!AT17","v":0},{"$f":"CFplan!AU17","v":0},{"$f":"CFplan!AV17","v":0},{"$f":"CFplan!AW17","v":0},{"$f":"CFplan!AX17","v":0},{"$f":"CFplan!AY17","v":0},{"$f":"CFplan!AZ17","v":0},{"$f":"CFplan!BA17","v":0},{"$f":"CFplan!BB17","v":0},{"$f":"CFplan!BC17","v":0},{"$f":"CFplan!BD17","v":0},{"$f":"CFplan!BE17","v":0},{"$f":"CFplan!BF17","v":0},{"$f":"CFplan!BG17","v":0},{"$f":"CFplan!BH17","v":0},{"$f":"CFplan!BI17","v":0},{"$f":"CFplan!BJ17","v":0},{"$f":"CFplan!BK17","v":0},{"$f":"CFplan!BL17","v":0},{"$f":"CFplan!BM17","v":0},{"$f":"CFplan!BN17","v":0},{"$f":"CFplan!BO17","v":0},{"$f":"CFplan!BP17","v":0},{"$f":"CFplan!BQ17","v":0},{"$f":"CFplan!BR17","v":0},{"$f":"CFplan!BS17","v":0},{"$f":"CFplan!BT17","v":0},{"$f":"CFplan!BU17","v":0},{"$f":"CFplan!BV17","v":0},{"$f":"CFplan!BW17","v":0},{"$f":"CFplan!BX17","v":0},{"$f":"CFplan!BY17","v":0},{"$f":"CFplan!BZ17","v":0},{"$f":"CFplan!CA17","v":0},{"$f":"CFplan!CB17","v":0},{"$f":"CFplan!CC17","v":0},{"$f":"CFplan!CD17","v":0},{"$f":"CFplan!CE17","v":0},{"$f":"CFplan!CF17","v":0},{"$f":"CFplan!CG17","v":0},{"$f":"CFplan!CH17","v":0},{"$f":"CFplan!CI17","v":0},{"$f":"CFplan!CJ17","v":0},{"$f":"CFplan!CK17","v":0},{"$f":"CFplan!CL17","v":0},{"$f":"CFplan!CM17","v":0},{"$f":"CFplan!CN17","v":0},{"$f":"CFplan!CO17","v":0},{"$f":"CFplan!CP17","v":0},{"$f":"CFplan!CQ17","v":0},{"$f":"CFplan!CR17","v":0},{"$f":"CFplan!CS17","v":0},{"$f":"CFplan!CT17","v":0},{"$f":"CFplan!CU17","v":0}]
[{"$f":"ROW()","v":18},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"H16","v":"Поступление ДС"},{"$f":"Lists!$AM$17","v":"Продукт-2"},null,null,{"$f":"L17+1","v":2},{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"CFplan!X18","v":0},{"$f":"CFfact!X18","v":0},"",null,null,{"$f":"CFplan!AA18","v":0},{"$f":"CFfact!AA18","v":0},"",{"$f":"CFplan!AB18","v":0},{"$f":"CFfact!AB18","v":0},"",{"$f":"CFplan!AC18","v":0},{"$f":"CFfact!AC18","v":0},"",{"$f":"CFplan!AD18","v":0},{"$f":"CFfact!AD18","v":0},"",{"$f":"CFplan!AE18","v":0},{"$f":"CFfact!AE18","v":0},"",{"$f":"CFplan!AF18","v":0},{"$f":"CFfact!AF18","v":0},"",{"$f":"CFplan!AG18","v":0},{"$f":"CFfact!AG18","v":0},"",{"$f":"CFplan!AH18","v":0},{"$f":"CFfact!AH18","v":0},"",{"$f":"CFplan!AI18","v":0},{"$f":"CFfact!AI18","v":0},"",{"$f":"CFplan!AJ18","v":0},{"$f":"CFfact!AJ18","v":0},"",{"$f":"CFplan!AK18","v":0},{"$f":"CFfact!AK18","v":0},"",{"$f":"CFplan!AL18","v":0},{"$f":"CFfact!AL18","v":0},"",{"$f":"CFplan!AM18","v":0},{"$f":"CFfact!AM18","v":0},"",{"$f":"CFplan!AN18","v":0},{"$f":"CFfact!AN18","v":0},"",{"$f":"CFplan!AO18","v":0},{"$f":"CFfact!AO18","v":0},"",{"$f":"CFplan!AP18","v":0},{"$f":"CFplan!AQ18","v":0},{"$f":"CFplan!AR18","v":0},{"$f":"CFplan!AS18","v":0},{"$f":"CFplan!AT18","v":0},{"$f":"CFplan!AU18","v":0},{"$f":"CFplan!AV18","v":0},{"$f":"CFplan!AW18","v":0},{"$f":"CFplan!AX18","v":0},{"$f":"CFplan!AY18","v":0},{"$f":"CFplan!AZ18","v":0},{"$f":"CFplan!BA18","v":0},{"$f":"CFplan!BB18","v":0},{"$f":"CFplan!BC18","v":0},{"$f":"CFplan!BD18","v":0},{"$f":"CFplan!BE18","v":0},{"$f":"CFplan!BF18","v":0},{"$f":"CFplan!BG18","v":0},{"$f":"CFplan!BH18","v":0},{"$f":"CFplan!BI18","v":0},{"$f":"CFplan!BJ18","v":0},{"$f":"CFplan!BK18","v":0},{"$f":"CFplan!BL18","v":0},{"$f":"CFplan!BM18","v":0},{"$f":"CFplan!BN18","v":0},{"$f":"CFplan!BO18","v":0},{"$f":"CFplan!BP18","v":0},{"$f":"CFplan!BQ18","v":0},{"$f":"CFplan!BR18","v":0},{"$f":"CFplan!BS18","v":0},{"$f":"CFplan!BT18","v":0},{"$f":"CFplan!BU18","v":0},{"$f":"CFplan!BV18","v":0},{"$f":"CFplan!BW18","v":0},{"$f":"CFplan!BX18","v":0},{"$f":"CFplan!BY18","v":0},{"$f":"CFplan!BZ18","v":0},{"$f":"CFplan!CA18","v":0},{"$f":"CFplan!CB18","v":0},{"$f":"CFplan!CC18","v":0},{"$f":"CFplan!CD18","v":0},{"$f":"CFplan!CE18","v":0},{"$f":"CFplan!CF18","v":0},{"$f":"CFplan!CG18","v":0},{"$f":"CFplan!CH18","v":0},{"$f":"CFplan!CI18","v":0},{"$f":"CFplan!CJ18","v":0},{"$f":"CFplan!CK18","v":0},{"$f":"CFplan!CL18","v":0},{"$f":"CFplan!CM18","v":0},{"$f":"CFplan!CN18","v":0},{"$f":"CFplan!CO18","v":0},{"$f":"CFplan!CP18","v":0},{"$f":"CFplan!CQ18","v":0},{"$f":"CFplan!CR18","v":0},{"$f":"CFplan!CS18","v":0},{"$f":"CFplan!CT18","v":0},{"$f":"CFplan!CU18","v":0}]
[{"$f":"ROW()","v":19},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"H16","v":"Поступление ДС"},{"$f":"Lists!$AM$18","v":"Продукт-3"},null,null,{"$f":"L18+1","v":3},{"$f":"M16","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"CFplan!X19","v":0},{"$f":"CFfact!X19","v":0},"",null,null,{"$f":"CFplan!AA19","v":0},{"$f":"CFfact!AA19","v":0},"",{"$f":"CFplan!AB19","v":0},{"$f":"CFfact!AB19","v":0},"",{"$f":"CFplan!AC19","v":0},{"$f":"CFfact!AC19","v":0},"",{"$f":"CFplan!AD19","v":0},{"$f":"CFfact!AD19","v":0},"",{"$f":"CFplan!AE19","v":0},{"$f":"CFfact!AE19","v":0},"",{"$f":"CFplan!AF19","v":0},{"$f":"CFfact!AF19","v":0},"",{"$f":"CFplan!AG19","v":0},{"$f":"CFfact!AG19","v":0},"",{"$f":"CFplan!AH19","v":0},{"$f":"CFfact!AH19","v":0},"",{"$f":"CFplan!AI19","v":0},{"$f":"CFfact!AI19","v":0},"",{"$f":"CFplan!AJ19","v":0},{"$f":"CFfact!AJ19","v":0},"",{"$f":"CFplan!AK19","v":0},{"$f":"CFfact!AK19","v":0},"",{"$f":"CFplan!AL19","v":0},{"$f":"CFfact!AL19","v":0},"",{"$f":"CFplan!AM19","v":0},{"$f":"CFfact!AM19","v":0},"",{"$f":"CFplan!AN19","v":0},{"$f":"CFfact!AN19","v":0},"",{"$f":"CFplan!AO19","v":0},{"$f":"CFfact!AO19","v":0},"",{"$f":"CFplan!AP19","v":0},{"$f":"CFplan!AQ19","v":0},{"$f":"CFplan!AR19","v":0},{"$f":"CFplan!AS19","v":0},{"$f":"CFplan!AT19","v":0},{"$f":"CFplan!AU19","v":0},{"$f":"CFplan!AV19","v":0},{"$f":"CFplan!AW19","v":0},{"$f":"CFplan!AX19","v":0},{"$f":"CFplan!AY19","v":0},{"$f":"CFplan!AZ19","v":0},{"$f":"CFplan!BA19","v":0},{"$f":"CFplan!BB19","v":0},{"$f":"CFplan!BC19","v":0},{"$f":"CFplan!BD19","v":0},{"$f":"CFplan!BE19","v":0},{"$f":"CFplan!BF19","v":0},{"$f":"CFplan!BG19","v":0},{"$f":"CFplan!BH19","v":0},{"$f":"CFplan!BI19","v":0},{"$f":"CFplan!BJ19","v":0},{"$f":"CFplan!BK19","v":0},{"$f":"CFplan!BL19","v":0},{"$f":"CFplan!BM19","v":0},{"$f":"CFplan!BN19","v":0},{"$f":"CFplan!BO19","v":0},{"$f":"CFplan!BP19","v":0},{"$f":"CFplan!BQ19","v":0},{"$f":"CFplan!BR19","v":0},{"$f":"CFplan!BS19","v":0},{"$f":"CFplan!BT19","v":0},{"$f":"CFplan!BU19","v":0},{"$f":"CFplan!BV19","v":0},{"$f":"CFplan!BW19","v":0},{"$f":"CFplan!BX19","v":0},{"$f":"CFplan!BY19","v":0},{"$f":"CFplan!BZ19","v":0},{"$f":"CFplan!CA19","v":0},{"$f":"CFplan!CB19","v":0},{"$f":"CFplan!CC19","v":0},{"$f":"CFplan!CD19","v":0},{"$f":"CFplan!CE19","v":0},{"$f":"CFplan!CF19","v":0},{"$f":"CFplan!CG19","v":0},{"$f":"CFplan!CH19","v":0},{"$f":"CFplan!CI19","v":0},{"$f":"CFplan!CJ19","v":0},{"$f":"CFplan!CK19","v":0},{"$f":"CFplan!CL19","v":0},{"$f":"CFplan!CM19","v":0},{"$f":"CFplan!CN19","v":0},{"$f":"CFplan!CO19","v":0},{"$f":"CFplan!CP19","v":0},{"$f":"CFplan!CQ19","v":0},{"$f":"CFplan!CR19","v":0},{"$f":"CFplan!CS19","v":0},{"$f":"CFplan!CT19","v":0},{"$f":"CFplan!CU19","v":0}]
[{"$f":"ROW()","v":20},null,null,null,null,null,null,null,null,null,null,"пустая строка",null,null,null,null,null,null,null,null,null,null,null,{"$f":"CFplan!X20","v":0},{"$f":"CFfact!X20","v":0},"",null,null,{"$f":"CFplan!AA20","v":0},{"$f":"CFfact!AA20","v":0},"",{"$f":"CFplan!AB20","v":0},{"$f":"CFfact!AB20","v":0},"",{"$f":"CFplan!AC20","v":0},{"$f":"CFfact!AC20","v":0},"",{"$f":"CFplan!AD20","v":0},{"$f":"CFfact!AD20","v":0},"",{"$f":"CFplan!AE20","v":0},{"$f":"CFfact!AE20","v":0},"",{"$f":"CFplan!AF20","v":0},{"$f":"CFfact!AF20","v":0},"",{"$f":"CFplan!AG20","v":0},{"$f":"CFfact!AG20","v":0},"",{"$f":"CFplan!AH20","v":0},{"$f":"CFfact!AH20","v":0},"",{"$f":"CFplan!AI20","v":0},{"$f":"CFfact!AI20","v":0},"",{"$f":"CFplan!AJ20","v":0},{"$f":"CFfact!AJ20","v":0},"",{"$f":"CFplan!AK20","v":0},{"$f":"CFfact!AK20","v":0},"",{"$f":"CFplan!AL20","v":0},{"$f":"CFfact!AL20","v":0},"",{"$f":"CFplan!AM20","v":0},{"$f":"CFfact!AM20","v":0},"",{"$f":"CFplan!AN20","v":0},{"$f":"CFfact!AN20","v":0},"",{"$f":"CFplan!AO20","v":0},{"$f":"CFfact!AO20","v":0},"",{"$f":"CFplan!AP20","v":0},{"$f":"CFplan!AQ20","v":0},{"$f":"CFplan!AR20","v":0},{"$f":"CFplan!AS20","v":0},{"$f":"CFplan!AT20","v":0},{"$f":"CFplan!AU20","v":0},{"$f":"CFplan!AV20","v":0},{"$f":"CFplan!AW20","v":0},{"$f":"CFplan!AX20","v":0},{"$f":"CFplan!AY20","v":0},{"$f":"CFplan!AZ20","v":0},{"$f":"CFplan!BA20","v":0},{"$f":"CFplan!BB20","v":0},{"$f":"CFplan!BC20","v":0},{"$f":"CFplan!BD20","v":0},{"$f":"CFplan!BE20","v":0},{"$f":"CFplan!BF20","v":0},{"$f":"CFplan!BG20","v":0},{"$f":"CFplan!BH20","v":0},{"$f":"CFplan!BI20","v":0},{"$f":"CFplan!BJ20","v":0},{"$f":"CFplan!BK20","v":0},{"$f":"CFplan!BL20","v":0},{"$f":"CFplan!BM20","v":0},{"$f":"CFplan!BN20","v":0},{"$f":"CFplan!BO20","v":0},{"$f":"CFplan!BP20","v":0},{"$f":"CFplan!BQ20","v":0},{"$f":"CFplan!BR20","v":0},{"$f":"CFplan!BS20","v":0},{"$f":"CFplan!BT20","v":0},{"$f":"CFplan!BU20","v":0},{"$f":"CFplan!BV20","v":0},{"$f":"CFplan!BW20","v":0},{"$f":"CFplan!BX20","v":0},{"$f":"CFplan!BY20","v":0},{"$f":"CFplan!BZ20","v":0},{"$f":"CFplan!CA20","v":0},{"$f":"CFplan!CB20","v":0},{"$f":"CFplan!CC20","v":0},{"$f":"CFplan!CD20","v":0},{"$f":"CFplan!CE20","v":0},{"$f":"CFplan!CF20","v":0},{"$f":"CFplan!CG20","v":0},{"$f":"CFplan!CH20","v":0},{"$f":"CFplan!CI20","v":0},{"$f":"CFplan!CJ20","v":0},{"$f":"CFplan!CK20","v":0},{"$f":"CFplan!CL20","v":0},{"$f":"CFplan!CM20","v":0},{"$f":"CFplan!CN20","v":0},{"$f":"CFplan!CO20","v":0},{"$f":"CFplan!CP20","v":0},{"$f":"CFplan!CQ20","v":0},{"$f":"CFplan!CR20","v":0},{"$f":"CFplan!CS20","v":0},{"$f":"CFplan!CT20","v":0},{"$f":"CFplan!CU20","v":0}]
[{"$f":"ROW()","v":21},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CFplan!X21","v":0},{"$f":"CFfact!X21","v":0},"",null,null,{"$f":"CFplan!AA21","v":0},{"$f":"CFfact!AA21","v":0},"",{"$f":"CFplan!AB21","v":0},{"$f":"CFfact!AB21","v":0},"",{"$f":"CFplan!AC21","v":0},{"$f":"CFfact!AC21","v":0},"",{"$f":"CFplan!AD21","v":0},{"$f":"CFfact!AD21","v":0},"",{"$f":"CFplan!AE21","v":0},{"$f":"CFfact!AE21","v":0},"",{"$f":"CFplan!AF21","v":0},{"$f":"CFfact!AF21","v":0},"",{"$f":"CFplan!AG21","v":0},{"$f":"CFfact!AG21","v":0},"",{"$f":"CFplan!AH21","v":0},{"$f":"CFfact!AH21","v":0},"",{"$f":"CFplan!AI21","v":0},{"$f":"CFfact!AI21","v":0},"",{"$f":"CFplan!AJ21","v":0},{"$f":"CFfact!AJ21","v":0},"",{"$f":"CFplan!AK21","v":0},{"$f":"CFfact!AK21","v":0},"",{"$f":"CFplan!AL21","v":0},{"$f":"CFfact!AL21","v":0},"",{"$f":"CFplan!AM21","v":0},{"$f":"CFfact!AM21","v":0},"",{"$f":"CFplan!AN21","v":0},{"$f":"CFfact!AN21","v":0},"",{"$f":"CFplan!AO21","v":0},{"$f":"CFfact!AO21","v":0},"",{"$f":"CFplan!AP21","v":0},{"$f":"CFplan!AQ21","v":0},{"$f":"CFplan!AR21","v":0},{"$f":"CFplan!AS21","v":0},{"$f":"CFplan!AT21","v":0},{"$f":"CFplan!AU21","v":0},{"$f":"CFplan!AV21","v":0},{"$f":"CFplan!AW21","v":0},{"$f":"CFplan!AX21","v":0},{"$f":"CFplan!AY21","v":0},{"$f":"CFplan!AZ21","v":0},{"$f":"CFplan!BA21","v":0},{"$f":"CFplan!BB21","v":0},{"$f":"CFplan!BC21","v":0},{"$f":"CFplan!BD21","v":0},{"$f":"CFplan!BE21","v":0},{"$f":"CFplan!BF21","v":0},{"$f":"CFplan!BG21","v":0},{"$f":"CFplan!BH21","v":0},{"$f":"CFplan!BI21","v":0},{"$f":"CFplan!BJ21","v":0},{"$f":"CFplan!BK21","v":0},{"$f":"CFplan!BL21","v":0},{"$f":"CFplan!BM21","v":0},{"$f":"CFplan!BN21","v":0},{"$f":"CFplan!BO21","v":0},{"$f":"CFplan!BP21","v":0},{"$f":"CFplan!BQ21","v":0},{"$f":"CFplan!BR21","v":0},{"$f":"CFplan!BS21","v":0},{"$f":"CFplan!BT21","v":0},{"$f":"CFplan!BU21","v":0},{"$f":"CFplan!BV21","v":0},{"$f":"CFplan!BW21","v":0},{"$f":"CFplan!BX21","v":0},{"$f":"CFplan!BY21","v":0},{"$f":"CFplan!BZ21","v":0},{"$f":"CFplan!CA21","v":0},{"$f":"CFplan!CB21","v":0},{"$f":"CFplan!CC21","v":0},{"$f":"CFplan!CD21","v":0},{"$f":"CFplan!CE21","v":0},{"$f":"CFplan!CF21","v":0},{"$f":"CFplan!CG21","v":0},{"$f":"CFplan!CH21","v":0},{"$f":"CFplan!CI21","v":0},{"$f":"CFplan!CJ21","v":0},{"$f":"CFplan!CK21","v":0},{"$f":"CFplan!CL21","v":0},{"$f":"CFplan!CM21","v":0},{"$f":"CFplan!CN21","v":0},{"$f":"CFplan!CO21","v":0},{"$f":"CFplan!CP21","v":0},{"$f":"CFplan!CQ21","v":0},{"$f":"CFplan!CR21","v":0},{"$f":"CFplan!CS21","v":0},{"$f":"CFplan!CT21","v":0},{"$f":"CFplan!CU21","v":0}]
[{"$f":"ROW()","v":22},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Prdction!$H$382","v":"Прямые производственные расходы"},null,null,null,null,{"$f":"Prdction!$M$382","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"CFplan!X22","v":0},{"$f":"CFfact!X22","v":0},"",null,null,{"$f":"CFplan!AA22","v":0},{"$f":"CFfact!AA22","v":0},"",{"$f":"CFplan!AB22","v":0},{"$f":"CFfact!AB22","v":0},"",{"$f":"CFplan!AC22","v":0},{"$f":"CFfact!AC22","v":0},"",{"$f":"CFplan!AD22","v":0},{"$f":"CFfact!AD22","v":0},"",{"$f":"CFplan!AE22","v":0},{"$f":"CFfact!AE22","v":0},"",{"$f":"CFplan!AF22","v":0},{"$f":"CFfact!AF22","v":0},"",{"$f":"CFplan!AG22","v":0},{"$f":"CFfact!AG22","v":0},"",{"$f":"CFplan!AH22","v":0},{"$f":"CFfact!AH22","v":0},"",{"$f":"CFplan!AI22","v":0},{"$f":"CFfact!AI22","v":0},"",{"$f":"CFplan!AJ22","v":0},{"$f":"CFfact!AJ22","v":0},"",{"$f":"CFplan!AK22","v":0},{"$f":"CFfact!AK22","v":0},"",{"$f":"CFplan!AL22","v":0},{"$f":"CFfact!AL22","v":0},"",{"$f":"CFplan!AM22","v":0},{"$f":"CFfact!AM22","v":0},"",{"$f":"CFplan!AN22","v":0},{"$f":"CFfact!AN22","v":0},"",{"$f":"CFplan!AO22","v":0},{"$f":"CFfact!AO22","v":0},"",{"$f":"CFplan!AP22","v":0},{"$f":"CFplan!AQ22","v":0},{"$f":"CFplan!AR22","v":0},{"$f":"CFplan!AS22","v":0},{"$f":"CFplan!AT22","v":0},{"$f":"CFplan!AU22","v":0},{"$f":"CFplan!AV22","v":0},{"$f":"CFplan!AW22","v":0},{"$f":"CFplan!AX22","v":0},{"$f":"CFplan!AY22","v":0},{"$f":"CFplan!AZ22","v":0},{"$f":"CFplan!BA22","v":0},{"$f":"CFplan!BB22","v":0},{"$f":"CFplan!BC22","v":0},{"$f":"CFplan!BD22","v":0},{"$f":"CFplan!BE22","v":0},{"$f":"CFplan!BF22","v":0},{"$f":"CFplan!BG22","v":0},{"$f":"CFplan!BH22","v":0},{"$f":"CFplan!BI22","v":0},{"$f":"CFplan!BJ22","v":0},{"$f":"CFplan!BK22","v":0},{"$f":"CFplan!BL22","v":0},{"$f":"CFplan!BM22","v":0},{"$f":"CFplan!BN22","v":0},{"$f":"CFplan!BO22","v":0},{"$f":"CFplan!BP22","v":0},{"$f":"CFplan!BQ22","v":0},{"$f":"CFplan!BR22","v":0},{"$f":"CFplan!BS22","v":0},{"$f":"CFplan!BT22","v":0},{"$f":"CFplan!BU22","v":0},{"$f":"CFplan!BV22","v":0},{"$f":"CFplan!BW22","v":0},{"$f":"CFplan!BX22","v":0},{"$f":"CFplan!BY22","v":0},{"$f":"CFplan!BZ22","v":0},{"$f":"CFplan!CA22","v":0},{"$f":"CFplan!CB22","v":0},{"$f":"CFplan!CC22","v":0},{"$f":"CFplan!CD22","v":0},{"$f":"CFplan!CE22","v":0},{"$f":"CFplan!CF22","v":0},{"$f":"CFplan!CG22","v":0},{"$f":"CFplan!CH22","v":0},{"$f":"CFplan!CI22","v":0},{"$f":"CFplan!CJ22","v":0},{"$f":"CFplan!CK22","v":0},{"$f":"CFplan!CL22","v":0},{"$f":"CFplan!CM22","v":0},{"$f":"CFplan!CN22","v":0},{"$f":"CFplan!CO22","v":0},{"$f":"CFplan!CP22","v":0},{"$f":"CFplan!CQ22","v":0},{"$f":"CFplan!CR22","v":0},{"$f":"CFplan!CS22","v":0},{"$f":"CFplan!CT22","v":0},{"$f":"CFplan!CU22","v":0}]
[{"$f":"ROW()","v":23},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CFplan!X23","v":0},{"$f":"CFfact!X23","v":0},"",null,null,{"$f":"CFplan!AA23","v":0},{"$f":"CFfact!AA23","v":0},"",{"$f":"CFplan!AB23","v":0},{"$f":"CFfact!AB23","v":0},"",{"$f":"CFplan!AC23","v":0},{"$f":"CFfact!AC23","v":0},"",{"$f":"CFplan!AD23","v":0},{"$f":"CFfact!AD23","v":0},"",{"$f":"CFplan!AE23","v":0},{"$f":"CFfact!AE23","v":0},"",{"$f":"CFplan!AF23","v":0},{"$f":"CFfact!AF23","v":0},"",{"$f":"CFplan!AG23","v":0},{"$f":"CFfact!AG23","v":0},"",{"$f":"CFplan!AH23","v":0},{"$f":"CFfact!AH23","v":0},"",{"$f":"CFplan!AI23","v":0},{"$f":"CFfact!AI23","v":0},"",{"$f":"CFplan!AJ23","v":0},{"$f":"CFfact!AJ23","v":0},"",{"$f":"CFplan!AK23","v":0},{"$f":"CFfact!AK23","v":0},"",{"$f":"CFplan!AL23","v":0},{"$f":"CFfact!AL23","v":0},"",{"$f":"CFplan!AM23","v":0},{"$f":"CFfact!AM23","v":0},"",{"$f":"CFplan!AN23","v":0},{"$f":"CFfact!AN23","v":0},"",{"$f":"CFplan!AO23","v":0},{"$f":"CFfact!AO23","v":0},"",{"$f":"CFplan!AP23","v":0},{"$f":"CFplan!AQ23","v":0},{"$f":"CFplan!AR23","v":0},{"$f":"CFplan!AS23","v":0},{"$f":"CFplan!AT23","v":0},{"$f":"CFplan!AU23","v":0},{"$f":"CFplan!AV23","v":0},{"$f":"CFplan!AW23","v":0},{"$f":"CFplan!AX23","v":0},{"$f":"CFplan!AY23","v":0},{"$f":"CFplan!AZ23","v":0},{"$f":"CFplan!BA23","v":0},{"$f":"CFplan!BB23","v":0},{"$f":"CFplan!BC23","v":0},{"$f":"CFplan!BD23","v":0},{"$f":"CFplan!BE23","v":0},{"$f":"CFplan!BF23","v":0},{"$f":"CFplan!BG23","v":0},{"$f":"CFplan!BH23","v":0},{"$f":"CFplan!BI23","v":0},{"$f":"CFplan!BJ23","v":0},{"$f":"CFplan!BK23","v":0},{"$f":"CFplan!BL23","v":0},{"$f":"CFplan!BM23","v":0},{"$f":"CFplan!BN23","v":0},{"$f":"CFplan!BO23","v":0},{"$f":"CFplan!BP23","v":0},{"$f":"CFplan!BQ23","v":0},{"$f":"CFplan!BR23","v":0},{"$f":"CFplan!BS23","v":0},{"$f":"CFplan!BT23","v":0},{"$f":"CFplan!BU23","v":0},{"$f":"CFplan!BV23","v":0},{"$f":"CFplan!BW23","v":0},{"$f":"CFplan!BX23","v":0},{"$f":"CFplan!BY23","v":0},{"$f":"CFplan!BZ23","v":0},{"$f":"CFplan!CA23","v":0},{"$f":"CFplan!CB23","v":0},{"$f":"CFplan!CC23","v":0},{"$f":"CFplan!CD23","v":0},{"$f":"CFplan!CE23","v":0},{"$f":"CFplan!CF23","v":0},{"$f":"CFplan!CG23","v":0},{"$f":"CFplan!CH23","v":0},{"$f":"CFplan!CI23","v":0},{"$f":"CFplan!CJ23","v":0},{"$f":"CFplan!CK23","v":0},{"$f":"CFplan!CL23","v":0},{"$f":"CFplan!CM23","v":0},{"$f":"CFplan!CN23","v":0},{"$f":"CFplan!CO23","v":0},{"$f":"CFplan!CP23","v":0},{"$f":"CFplan!CQ23","v":0},{"$f":"CFplan!CR23","v":0},{"$f":"CFplan!CS23","v":0},{"$f":"CFplan!CT23","v":0},{"$f":"CFplan!CU23","v":0}]
[{"$f":"ROW()","v":24},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Prdction!$H$78","v":"ФОТ производственных рабочих"},null,null,null,null,{"$f":"Prdction!$M$382","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"CFplan!X24","v":0},{"$f":"CFfact!X24","v":0},"",null,null,{"$f":"CFplan!AA24","v":0},{"$f":"CFfact!AA24","v":0},"",{"$f":"CFplan!AB24","v":0},{"$f":"CFfact!AB24","v":0},"",{"$f":"CFplan!AC24","v":0},{"$f":"CFfact!AC24","v":0},"",{"$f":"CFplan!AD24","v":0},{"$f":"CFfact!AD24","v":0},"",{"$f":"CFplan!AE24","v":0},{"$f":"CFfact!AE24","v":0},"",{"$f":"CFplan!AF24","v":0},{"$f":"CFfact!AF24","v":0},"",{"$f":"CFplan!AG24","v":0},{"$f":"CFfact!AG24","v":0},"",{"$f":"CFplan!AH24","v":0},{"$f":"CFfact!AH24","v":0},"",{"$f":"CFplan!AI24","v":0},{"$f":"CFfact!AI24","v":0},"",{"$f":"CFplan!AJ24","v":0},{"$f":"CFfact!AJ24","v":0},"",{"$f":"CFplan!AK24","v":0},{"$f":"CFfact!AK24","v":0},"",{"$f":"CFplan!AL24","v":0},{"$f":"CFfact!AL24","v":0},"",{"$f":"CFplan!AM24","v":0},{"$f":"CFfact!AM24","v":0},"",{"$f":"CFplan!AN24","v":0},{"$f":"CFfact!AN24","v":0},"",{"$f":"CFplan!AO24","v":0},{"$f":"CFfact!AO24","v":0},"",{"$f":"CFplan!AP24","v":0},{"$f":"CFplan!AQ24","v":0},{"$f":"CFplan!AR24","v":0},{"$f":"CFplan!AS24","v":0},{"$f":"CFplan!AT24","v":0},{"$f":"CFplan!AU24","v":0},{"$f":"CFplan!AV24","v":0},{"$f":"CFplan!AW24","v":0},{"$f":"CFplan!AX24","v":0},{"$f":"CFplan!AY24","v":0},{"$f":"CFplan!AZ24","v":0},{"$f":"CFplan!BA24","v":0},{"$f":"CFplan!BB24","v":0},{"$f":"CFplan!BC24","v":0},{"$f":"CFplan!BD24","v":0},{"$f":"CFplan!BE24","v":0},{"$f":"CFplan!BF24","v":0},{"$f":"CFplan!BG24","v":0},{"$f":"CFplan!BH24","v":0},{"$f":"CFplan!BI24","v":0},{"$f":"CFplan!BJ24","v":0},{"$f":"CFplan!BK24","v":0},{"$f":"CFplan!BL24","v":0},{"$f":"CFplan!BM24","v":0},{"$f":"CFplan!BN24","v":0},{"$f":"CFplan!BO24","v":0},{"$f":"CFplan!BP24","v":0},{"$f":"CFplan!BQ24","v":0},{"$f":"CFplan!BR24","v":0},{"$f":"CFplan!BS24","v":0},{"$f":"CFplan!BT24","v":0},{"$f":"CFplan!BU24","v":0},{"$f":"CFplan!BV24","v":0},{"$f":"CFplan!BW24","v":0},{"$f":"CFplan!BX24","v":0},{"$f":"CFplan!BY24","v":0},{"$f":"CFplan!BZ24","v":0},{"$f":"CFplan!CA24","v":0},{"$f":"CFplan!CB24","v":0},{"$f":"CFplan!CC24","v":0},{"$f":"CFplan!CD24","v":0},{"$f":"CFplan!CE24","v":0},{"$f":"CFplan!CF24","v":0},{"$f":"CFplan!CG24","v":0},{"$f":"CFplan!CH24","v":0},{"$f":"CFplan!CI24","v":0},{"$f":"CFplan!CJ24","v":0},{"$f":"CFplan!CK24","v":0},{"$f":"CFplan!CL24","v":0},{"$f":"CFplan!CM24","v":0},{"$f":"CFplan!CN24","v":0},{"$f":"CFplan!CO24","v":0},{"$f":"CFplan!CP24","v":0},{"$f":"CFplan!CQ24","v":0},{"$f":"CFplan!CR24","v":0},{"$f":"CFplan!CS24","v":0},{"$f":"CFplan!CT24","v":0},{"$f":"CFplan!CU24","v":0}]
[{"$f":"ROW()","v":25},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CFplan!X25","v":0},{"$f":"CFfact!X25","v":0},"",null,null,{"$f":"CFplan!AA25","v":0},{"$f":"CFfact!AA25","v":0},"",{"$f":"CFplan!AB25","v":0},{"$f":"CFfact!AB25","v":0},"",{"$f":"CFplan!AC25","v":0},{"$f":"CFfact!AC25","v":0},"",{"$f":"CFplan!AD25","v":0},{"$f":"CFfact!AD25","v":0},"",{"$f":"CFplan!AE25","v":0},{"$f":"CFfact!AE25","v":0},"",{"$f":"CFplan!AF25","v":0},{"$f":"CFfact!AF25","v":0},"",{"$f":"CFplan!AG25","v":0},{"$f":"CFfact!AG25","v":0},"",{"$f":"CFplan!AH25","v":0},{"$f":"CFfact!AH25","v":0},"",{"$f":"CFplan!AI25","v":0},{"$f":"CFfact!AI25","v":0},"",{"$f":"CFplan!AJ25","v":0},{"$f":"CFfact!AJ25","v":0},"",{"$f":"CFplan!AK25","v":0},{"$f":"CFfact!AK25","v":0},"",{"$f":"CFplan!AL25","v":0},{"$f":"CFfact!AL25","v":0},"",{"$f":"CFplan!AM25","v":0},{"$f":"CFfact!AM25","v":0},"",{"$f":"CFplan!AN25","v":0},{"$f":"CFfact!AN25","v":0},"",{"$f":"CFplan!AO25","v":0},{"$f":"CFfact!AO25","v":0},"",{"$f":"CFplan!AP25","v":0},{"$f":"CFplan!AQ25","v":0},{"$f":"CFplan!AR25","v":0},{"$f":"CFplan!AS25","v":0},{"$f":"CFplan!AT25","v":0},{"$f":"CFplan!AU25","v":0},{"$f":"CFplan!AV25","v":0},{"$f":"CFplan!AW25","v":0},{"$f":"CFplan!AX25","v":0},{"$f":"CFplan!AY25","v":0},{"$f":"CFplan!AZ25","v":0},{"$f":"CFplan!BA25","v":0},{"$f":"CFplan!BB25","v":0},{"$f":"CFplan!BC25","v":0},{"$f":"CFplan!BD25","v":0},{"$f":"CFplan!BE25","v":0},{"$f":"CFplan!BF25","v":0},{"$f":"CFplan!BG25","v":0},{"$f":"CFplan!BH25","v":0},{"$f":"CFplan!BI25","v":0},{"$f":"CFplan!BJ25","v":0},{"$f":"CFplan!BK25","v":0},{"$f":"CFplan!BL25","v":0},{"$f":"CFplan!BM25","v":0},{"$f":"CFplan!BN25","v":0},{"$f":"CFplan!BO25","v":0},{"$f":"CFplan!BP25","v":0},{"$f":"CFplan!BQ25","v":0},{"$f":"CFplan!BR25","v":0},{"$f":"CFplan!BS25","v":0},{"$f":"CFplan!BT25","v":0},{"$f":"CFplan!BU25","v":0},{"$f":"CFplan!BV25","v":0},{"$f":"CFplan!BW25","v":0},{"$f":"CFplan!BX25","v":0},{"$f":"CFplan!BY25","v":0},{"$f":"CFplan!BZ25","v":0},{"$f":"CFplan!CA25","v":0},{"$f":"CFplan!CB25","v":0},{"$f":"CFplan!CC25","v":0},{"$f":"CFplan!CD25","v":0},{"$f":"CFplan!CE25","v":0},{"$f":"CFplan!CF25","v":0},{"$f":"CFplan!CG25","v":0},{"$f":"CFplan!CH25","v":0},{"$f":"CFplan!CI25","v":0},{"$f":"CFplan!CJ25","v":0},{"$f":"CFplan!CK25","v":0},{"$f":"CFplan!CL25","v":0},{"$f":"CFplan!CM25","v":0},{"$f":"CFplan!CN25","v":0},{"$f":"CFplan!CO25","v":0},{"$f":"CFplan!CP25","v":0},{"$f":"CFplan!CQ25","v":0},{"$f":"CFplan!CR25","v":0},{"$f":"CFplan!CS25","v":0},{"$f":"CFplan!CT25","v":0},{"$f":"CFplan!CU25","v":0}]
[{"$f":"ROW()","v":26},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,null,null,{"$f":"Prdction!$M$382","v":"руб."},null,null,null,null,null,null,null,null,null,null,{"$f":"CFplan!X26","v":0},{"$f":"CFfact!X26","v":0},"",null,null,{"$f":"CFplan!AA26","v":0},{"$f":"CFfact!AA26","v":0},"",{"$f":"CFplan!AB26","v":0},{"$f":"CFfact!AB26","v":0},"",{"$f":"CFplan!AC26","v":0},{"$f":"CFfact!AC26","v":0},"",{"$f":"CFplan!AD26","v":0},{"$f":"CFfact!AD26","v":0},"",{"$f":"CFplan!AE26","v":0},{"$f":"CFfact!AE26","v":0},"",{"$f":"CFplan!AF26","v":0},{"$f":"CFfact!AF26","v":0},"",{"$f":"CFplan!AG26","v":0},{"$f":"CFfact!AG26","v":0},"",{"$f":"CFplan!AH26","v":0},{"$f":"CFfact!AH26","v":0},"",{"$f":"CFplan!AI26","v":0},{"$f":"CFfact!AI26","v":0},"",{"$f":"CFplan!AJ26","v":0},{"$f":"CFfact!AJ26","v":0},"",{"$f":"CFplan!AK26","v":0},{"$f":"CFfact!AK26","v":0},"",{"$f":"CFplan!AL26","v":0},{"$f":"CFfact!AL26","v":0},"",{"$f":"CFplan!AM26","v":0},{"$f":"CFfact!AM26","v":0},"",{"$f":"CFplan!AN26","v":0},{"$f":"CFfact!AN26","v":0},"",{"$f":"CFplan!AO26","v":0},{"$f":"CFfact!AO26","v":0},"",{"$f":"CFplan!AP26","v":0},{"$f":"CFplan!AQ26","v":0},{"$f":"CFplan!AR26","v":0},{"$f":"CFplan!AS26","v":0},{"$f":"CFplan!AT26","v":0},{"$f":"CFplan!AU26","v":0},{"$f":"CFplan!AV26","v":0},{"$f":"CFplan!AW26","v":0},{"$f":"CFplan!AX26","v":0},{"$f":"CFplan!AY26","v":0},{"$f":"CFplan!AZ26","v":0},{"$f":"CFplan!BA26","v":0},{"$f":"CFplan!BB26","v":0},{"$f":"CFplan!BC26","v":0},{"$f":"CFplan!BD26","v":0},{"$f":"CFplan!BE26","v":0},{"$f":"CFplan!BF26","v":0},{"$f":"CFplan!BG26","v":0},{"$f":"CFplan!BH26","v":0},{"$f":"CFplan!BI26","v":0},{"$f":"CFplan!BJ26","v":0},{"$f":"CFplan!BK26","v":0},{"$f":"CFplan!BL26","v":0},{"$f":"CFplan!BM26","v":0},{"$f":"CFplan!BN26","v":0},{"$f":"CFplan!BO26","v":0},{"$f":"CFplan!BP26","v":0},{"$f":"CFplan!BQ26","v":0},{"$f":"CFplan!BR26","v":0},{"$f":"CFplan!BS26","v":0},{"$f":"CFplan!BT26","v":0},{"$f":"CFplan!BU26","v":0},{"$f":"CFplan!BV26","v":0},{"$f":"CFplan!BW26","v":0},{"$f":"CFplan!BX26","v":0},{"$f":"CFplan!BY26","v":0},{"$f":"CFplan!BZ26","v":0},{"$f":"CFplan!CA26","v":0},{"$f":"CFplan!CB26","v":0},{"$f":"CFplan!CC26","v":0},{"$f":"CFplan!CD26","v":0},{"$f":"CFplan!CE26","v":0},{"$f":"CFplan!CF26","v":0},{"$f":"CFplan!CG26","v":0},{"$f":"CFplan!CH26","v":0},{"$f":"CFplan!CI26","v":0},{"$f":"CFplan!CJ26","v":0},{"$f":"CFplan!CK26","v":0},{"$f":"CFplan!CL26","v":0},{"$f":"CFplan!CM26","v":0},{"$f":"CFplan!CN26","v":0},{"$f":"CFplan!CO26","v":0},{"$f":"CFplan!CP26","v":0},{"$f":"CFplan!CQ26","v":0},{"$f":"CFplan!CR26","v":0},{"$f":"CFplan!CS26","v":0},{"$f":"CFplan!CT26","v":0},{"$f":"CFplan!CU26","v":0}]
[{"$f":"ROW()","v":27},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CFplan!X27","v":0},{"$f":"CFfact!X27","v":0},"",null,null,{"$f":"CFplan!AA27","v":0},{"$f":"CFfact!AA27","v":0},"",{"$f":"CFplan!AB27","v":0},{"$f":"CFfact!AB27","v":0},"",{"$f":"CFplan!AC27","v":0},{"$f":"CFfact!AC27","v":0},"",{"$f":"CFplan!AD27","v":0},{"$f":"CFfact!AD27","v":0},"",{"$f":"CFplan!AE27","v":0},{"$f":"CFfact!AE27","v":0},"",{"$f":"CFplan!AF27","v":0},{"$f":"CFfact!AF27","v":0},"",{"$f":"CFplan!AG27","v":0},{"$f":"CFfact!AG27","v":0},"",{"$f":"CFplan!AH27","v":0},{"$f":"CFfact!AH27","v":0},"",{"$f":"CFplan!AI27","v":0},{"$f":"CFfact!AI27","v":0},"",{"$f":"CFplan!AJ27","v":0},{"$f":"CFfact!AJ27","v":0},"",{"$f":"CFplan!AK27","v":0},{"$f":"CFfact!AK27","v":0},"",{"$f":"CFplan!AL27","v":0},{"$f":"CFfact!AL27","v":0},"",{"$f":"CFplan!AM27","v":0},{"$f":"CFfact!AM27","v":0},"",{"$f":"CFplan!AN27","v":0},{"$f":"CFfact!AN27","v":0},"",{"$f":"CFplan!AO27","v":0},{"$f":"CFfact!AO27","v":0},"",{"$f":"CFplan!AP27","v":0},{"$f":"CFplan!AQ27","v":0},{"$f":"CFplan!AR27","v":0},{"$f":"CFplan!AS27","v":0},{"$f":"CFplan!AT27","v":0},{"$f":"CFplan!AU27","v":0},{"$f":"CFplan!AV27","v":0},{"$f":"CFplan!AW27","v":0},{"$f":"CFplan!AX27","v":0},{"$f":"CFplan!AY27","v":0},{"$f":"CFplan!AZ27","v":0},{"$f":"CFplan!BA27","v":0},{"$f":"CFplan!BB27","v":0},{"$f":"CFplan!BC27","v":0},{"$f":"CFplan!BD27","v":0},{"$f":"CFplan!BE27","v":0},{"$f":"CFplan!BF27","v":0},{"$f":"CFplan!BG27","v":0},{"$f":"CFplan!BH27","v":0},{"$f":"CFplan!BI27","v":0},{"$f":"CFplan!BJ27","v":0},{"$f":"CFplan!BK27","v":0},{"$f":"CFplan!BL27","v":0},{"$f":"CFplan!BM27","v":0},{"$f":"CFplan!BN27","v":0},{"$f":"CFplan!BO27","v":0},{"$f":"CFplan!BP27","v":0},{"$f":"CFplan!BQ27","v":0},{"$f":"CFplan!BR27","v":0},{"$f":"CFplan!BS27","v":0},{"$f":"CFplan!BT27","v":0},{"$f":"CFplan!BU27","v":0},{"$f":"CFplan!BV27","v":0},{"$f":"CFplan!BW27","v":0},{"$f":"CFplan!BX27","v":0},{"$f":"CFplan!BY27","v":0},{"$f":"CFplan!BZ27","v":0},{"$f":"CFplan!CA27","v":0},{"$f":"CFplan!CB27","v":0},{"$f":"CFplan!CC27","v":0},{"$f":"CFplan!CD27","v":0},{"$f":"CFplan!CE27","v":0},{"$f":"CFplan!CF27","v":0},{"$f":"CFplan!CG27","v":0},{"$f":"CFplan!CH27","v":0},{"$f":"CFplan!CI27","v":0},{"$f":"CFplan!CJ27","v":0},{"$f":"CFplan!CK27","v":0},{"$f":"CFplan!CL27","v":0},{"$f":"CFplan!CM27","v":0},{"$f":"CFplan!CN27","v":0},{"$f":"CFplan!CO27","v":0},{"$f":"CFplan!CP27","v":0},{"$f":"CFplan!CQ27","v":0},{"$f":"CFplan!CR27","v":0},{"$f":"CFplan!CS27","v":0},{"$f":"CFplan!CT27","v":0},{"$f":"CFplan!CU27","v":0}]
[{"$f":"ROW()","v":28},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BO$21","v":"Прямые расходы"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X28-SUMIFS($X29:$X54,$J29:$J54,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"CFplan!X28","v":2000},{"$f":"CFfact!X28","v":1500},0.75,null,null,{"$f":"CFplan!AA28","v":2000},{"$f":"CFfact!AA28","v":1500},0.75,{"$f":"CFplan!AB28","v":0},{"$f":"CFfact!AB28","v":0},"",{"$f":"CFplan!AC28","v":0},{"$f":"CFfact!AC28","v":0},"",{"$f":"CFplan!AD28","v":0},{"$f":"CFfact!AD28","v":0},"",{"$f":"CFplan!AE28","v":0},{"$f":"CFfact!AE28","v":0},"",{"$f":"CFplan!AF28","v":0},{"$f":"CFfact!AF28","v":0},"",{"$f":"CFplan!AG28","v":0},{"$f":"CFfact!AG28","v":0},"",{"$f":"CFplan!AH28","v":0},{"$f":"CFfact!AH28","v":0},"",{"$f":"CFplan!AI28","v":0},{"$f":"CFfact!AI28","v":0},"",{"$f":"CFplan!AJ28","v":0},{"$f":"CFfact!AJ28","v":0},"",{"$f":"CFplan!AK28","v":0},{"$f":"CFfact!AK28","v":0},"",{"$f":"CFplan!AL28","v":0},{"$f":"CFfact!AL28","v":0},"",{"$f":"CFplan!AM28","v":0},{"$f":"CFfact!AM28","v":0},"",{"$f":"CFplan!AN28","v":0},{"$f":"CFfact!AN28","v":0},"",{"$f":"CFplan!AO28","v":0},{"$f":"CFfact!AO28","v":0},"",{"$f":"CFplan!AP28","v":0},{"$f":"CFplan!AQ28","v":0},{"$f":"CFplan!AR28","v":0},{"$f":"CFplan!AS28","v":0},{"$f":"CFplan!AT28","v":0},{"$f":"CFplan!AU28","v":0},{"$f":"CFplan!AV28","v":0},{"$f":"CFplan!AW28","v":0},{"$f":"CFplan!AX28","v":0},{"$f":"CFplan!AY28","v":0},{"$f":"CFplan!AZ28","v":0},{"$f":"CFplan!BA28","v":0},{"$f":"CFplan!BB28","v":0},{"$f":"CFplan!BC28","v":0},{"$f":"CFplan!BD28","v":0},{"$f":"CFplan!BE28","v":0},{"$f":"CFplan!BF28","v":0},{"$f":"CFplan!BG28","v":0},{"$f":"CFplan!BH28","v":0},{"$f":"CFplan!BI28","v":0},{"$f":"CFplan!BJ28","v":0},{"$f":"CFplan!BK28","v":0},{"$f":"CFplan!BL28","v":0},{"$f":"CFplan!BM28","v":0},{"$f":"CFplan!BN28","v":0},{"$f":"CFplan!BO28","v":0},{"$f":"CFplan!BP28","v":0},{"$f":"CFplan!BQ28","v":0},{"$f":"CFplan!BR28","v":0},{"$f":"CFplan!BS28","v":0},{"$f":"CFplan!BT28","v":0},{"$f":"CFplan!BU28","v":0},{"$f":"CFplan!BV28","v":0},{"$f":"CFplan!BW28","v":0},{"$f":"CFplan!BX28","v":0},{"$f":"CFplan!BY28","v":0},{"$f":"CFplan!BZ28","v":0},{"$f":"CFplan!CA28","v":0},{"$f":"CFplan!CB28","v":0},{"$f":"CFplan!CC28","v":0},{"$f":"CFplan!CD28","v":0},{"$f":"CFplan!CE28","v":0},{"$f":"CFplan!CF28","v":0},{"$f":"CFplan!CG28","v":0},{"$f":"CFplan!CH28","v":0},{"$f":"CFplan!CI28","v":0},{"$f":"CFplan!CJ28","v":0},{"$f":"CFplan!CK28","v":0},{"$f":"CFplan!CL28","v":0},{"$f":"CFplan!CM28","v":0},{"$f":"CFplan!CN28","v":0},{"$f":"CFplan!CO28","v":0},{"$f":"CFplan!CP28","v":0},{"$f":"CFplan!CQ28","v":0},{"$f":"CFplan!CR28","v":0},{"$f":"CFplan!CS28","v":0},{"$f":"CFplan!CT28","v":0},{"$f":"CFplan!CU28","v":0}]
[{"$f":"ROW()","v":29},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"Items!$AQ$17","v":"Прочие производственные расходы"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X29-SUM($X30:$X33))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"CFplan!X29","v":0},{"$f":"CFfact!X29","v":0},"",null,null,{"$f":"CFplan!AA29","v":0},{"$f":"CFfact!AA29","v":0},"",{"$f":"CFplan!AB29","v":0},{"$f":"CFfact!AB29","v":0},"",{"$f":"CFplan!AC29","v":0},{"$f":"CFfact!AC29","v":0},"",{"$f":"CFplan!AD29","v":0},{"$f":"CFfact!AD29","v":0},"",{"$f":"CFplan!AE29","v":0},{"$f":"CFfact!AE29","v":0},"",{"$f":"CFplan!AF29","v":0},{"$f":"CFfact!AF29","v":0},"",{"$f":"CFplan!AG29","v":0},{"$f":"CFfact!AG29","v":0},"",{"$f":"CFplan!AH29","v":0},{"$f":"CFfact!AH29","v":0},"",{"$f":"CFplan!AI29","v":0},{"$f":"CFfact!AI29","v":0},"",{"$f":"CFplan!AJ29","v":0},{"$f":"CFfact!AJ29","v":0},"",{"$f":"CFplan!AK29","v":0},{"$f":"CFfact!AK29","v":0},"",{"$f":"CFplan!AL29","v":0},{"$f":"CFfact!AL29","v":0},"",{"$f":"CFplan!AM29","v":0},{"$f":"CFfact!AM29","v":0},"",{"$f":"CFplan!AN29","v":0},{"$f":"CFfact!AN29","v":0},"",{"$f":"CFplan!AO29","v":0},{"$f":"CFfact!AO29","v":0},"",{"$f":"CFplan!AP29","v":0},{"$f":"CFplan!AQ29","v":0},{"$f":"CFplan!AR29","v":0},{"$f":"CFplan!AS29","v":0},{"$f":"CFplan!AT29","v":0},{"$f":"CFplan!AU29","v":0},{"$f":"CFplan!AV29","v":0},{"$f":"CFplan!AW29","v":0},{"$f":"CFplan!AX29","v":0},{"$f":"CFplan!AY29","v":0},{"$f":"CFplan!AZ29","v":0},{"$f":"CFplan!BA29","v":0},{"$f":"CFplan!BB29","v":0},{"$f":"CFplan!BC29","v":0},{"$f":"CFplan!BD29","v":0},{"$f":"CFplan!BE29","v":0},{"$f":"CFplan!BF29","v":0},{"$f":"CFplan!BG29","v":0},{"$f":"CFplan!BH29","v":0},{"$f":"CFplan!BI29","v":0},{"$f":"CFplan!BJ29","v":0},{"$f":"CFplan!BK29","v":0},{"$f":"CFplan!BL29","v":0},{"$f":"CFplan!BM29","v":0},{"$f":"CFplan!BN29","v":0},{"$f":"CFplan!BO29","v":0},{"$f":"CFplan!BP29","v":0},{"$f":"CFplan!BQ29","v":0},{"$f":"CFplan!BR29","v":0},{"$f":"CFplan!BS29","v":0},{"$f":"CFplan!BT29","v":0},{"$f":"CFplan!BU29","v":0},{"$f":"CFplan!BV29","v":0},{"$f":"CFplan!BW29","v":0},{"$f":"CFplan!BX29","v":0},{"$f":"CFplan!BY29","v":0},{"$f":"CFplan!BZ29","v":0},{"$f":"CFplan!CA29","v":0},{"$f":"CFplan!CB29","v":0},{"$f":"CFplan!CC29","v":0},{"$f":"CFplan!CD29","v":0},{"$f":"CFplan!CE29","v":0},{"$f":"CFplan!CF29","v":0},{"$f":"CFplan!CG29","v":0},{"$f":"CFplan!CH29","v":0},{"$f":"CFplan!CI29","v":0},{"$f":"CFplan!CJ29","v":0},{"$f":"CFplan!CK29","v":0},{"$f":"CFplan!CL29","v":0},{"$f":"CFplan!CM29","v":0},{"$f":"CFplan!CN29","v":0},{"$f":"CFplan!CO29","v":0},{"$f":"CFplan!CP29","v":0},{"$f":"CFplan!CQ29","v":0},{"$f":"CFplan!CR29","v":0},{"$f":"CFplan!CS29","v":0},{"$f":"CFplan!CT29","v":0},{"$f":"CFplan!CU29","v":0}]
[{"$f":"ROW()","v":30},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I29","v":"Прочие производственные расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L30)=0,$L30=0,$L30=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L30)))","v":"Продукт-1"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"CFplan!X30","v":0},{"$f":"CFfact!X30","v":0},"",null,null,{"$f":"CFplan!AA30","v":0},{"$f":"CFfact!AA30","v":0},"",{"$f":"CFplan!AB30","v":0},{"$f":"CFfact!AB30","v":0},"",{"$f":"CFplan!AC30","v":0},{"$f":"CFfact!AC30","v":0},"",{"$f":"CFplan!AD30","v":0},{"$f":"CFfact!AD30","v":0},"",{"$f":"CFplan!AE30","v":0},{"$f":"CFfact!AE30","v":0},"",{"$f":"CFplan!AF30","v":0},{"$f":"CFfact!AF30","v":0},"",{"$f":"CFplan!AG30","v":0},{"$f":"CFfact!AG30","v":0},"",{"$f":"CFplan!AH30","v":0},{"$f":"CFfact!AH30","v":0},"",{"$f":"CFplan!AI30","v":0},{"$f":"CFfact!AI30","v":0},"",{"$f":"CFplan!AJ30","v":0},{"$f":"CFfact!AJ30","v":0},"",{"$f":"CFplan!AK30","v":0},{"$f":"CFfact!AK30","v":0},"",{"$f":"CFplan!AL30","v":0},{"$f":"CFfact!AL30","v":0},"",{"$f":"CFplan!AM30","v":0},{"$f":"CFfact!AM30","v":0},"",{"$f":"CFplan!AN30","v":0},{"$f":"CFfact!AN30","v":0},"",{"$f":"CFplan!AO30","v":0},{"$f":"CFfact!AO30","v":0},"",{"$f":"CFplan!AP30","v":0},{"$f":"CFplan!AQ30","v":0},{"$f":"CFplan!AR30","v":0},{"$f":"CFplan!AS30","v":0},{"$f":"CFplan!AT30","v":0},{"$f":"CFplan!AU30","v":0},{"$f":"CFplan!AV30","v":0},{"$f":"CFplan!AW30","v":0},{"$f":"CFplan!AX30","v":0},{"$f":"CFplan!AY30","v":0},{"$f":"CFplan!AZ30","v":0},{"$f":"CFplan!BA30","v":0},{"$f":"CFplan!BB30","v":0},{"$f":"CFplan!BC30","v":0},{"$f":"CFplan!BD30","v":0},{"$f":"CFplan!BE30","v":0},{"$f":"CFplan!BF30","v":0},{"$f":"CFplan!BG30","v":0},{"$f":"CFplan!BH30","v":0},{"$f":"CFplan!BI30","v":0},{"$f":"CFplan!BJ30","v":0},{"$f":"CFplan!BK30","v":0},{"$f":"CFplan!BL30","v":0},{"$f":"CFplan!BM30","v":0},{"$f":"CFplan!BN30","v":0},{"$f":"CFplan!BO30","v":0},{"$f":"CFplan!BP30","v":0},{"$f":"CFplan!BQ30","v":0},{"$f":"CFplan!BR30","v":0},{"$f":"CFplan!BS30","v":0},{"$f":"CFplan!BT30","v":0},{"$f":"CFplan!BU30","v":0},{"$f":"CFplan!BV30","v":0},{"$f":"CFplan!BW30","v":0},{"$f":"CFplan!BX30","v":0},{"$f":"CFplan!BY30","v":0},{"$f":"CFplan!BZ30","v":0},{"$f":"CFplan!CA30","v":0},{"$f":"CFplan!CB30","v":0},{"$f":"CFplan!CC30","v":0},{"$f":"CFplan!CD30","v":0},{"$f":"CFplan!CE30","v":0},{"$f":"CFplan!CF30","v":0},{"$f":"CFplan!CG30","v":0},{"$f":"CFplan!CH30","v":0},{"$f":"CFplan!CI30","v":0},{"$f":"CFplan!CJ30","v":0},{"$f":"CFplan!CK30","v":0},{"$f":"CFplan!CL30","v":0},{"$f":"CFplan!CM30","v":0},{"$f":"CFplan!CN30","v":0},{"$f":"CFplan!CO30","v":0},{"$f":"CFplan!CP30","v":0},{"$f":"CFplan!CQ30","v":0},{"$f":"CFplan!CR30","v":0},{"$f":"CFplan!CS30","v":0},{"$f":"CFplan!CT30","v":0},{"$f":"CFplan!CU30","v":0}]
[{"$f":"ROW()","v":31},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I29","v":"Прочие производственные расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L31)=0,$L31=0,$L31=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L31)))","v":"Продукт-2"},null,{"$f":"L30+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"CFplan!X31","v":0},{"$f":"CFfact!X31","v":0},"",null,null,{"$f":"CFplan!AA31","v":0},{"$f":"CFfact!AA31","v":0},"",{"$f":"CFplan!AB31","v":0},{"$f":"CFfact!AB31","v":0},"",{"$f":"CFplan!AC31","v":0},{"$f":"CFfact!AC31","v":0},"",{"$f":"CFplan!AD31","v":0},{"$f":"CFfact!AD31","v":0},"",{"$f":"CFplan!AE31","v":0},{"$f":"CFfact!AE31","v":0},"",{"$f":"CFplan!AF31","v":0},{"$f":"CFfact!AF31","v":0},"",{"$f":"CFplan!AG31","v":0},{"$f":"CFfact!AG31","v":0},"",{"$f":"CFplan!AH31","v":0},{"$f":"CFfact!AH31","v":0},"",{"$f":"CFplan!AI31","v":0},{"$f":"CFfact!AI31","v":0},"",{"$f":"CFplan!AJ31","v":0},{"$f":"CFfact!AJ31","v":0},"",{"$f":"CFplan!AK31","v":0},{"$f":"CFfact!AK31","v":0},"",{"$f":"CFplan!AL31","v":0},{"$f":"CFfact!AL31","v":0},"",{"$f":"CFplan!AM31","v":0},{"$f":"CFfact!AM31","v":0},"",{"$f":"CFplan!AN31","v":0},{"$f":"CFfact!AN31","v":0},"",{"$f":"CFplan!AO31","v":0},{"$f":"CFfact!AO31","v":0},"",{"$f":"CFplan!AP31","v":0},{"$f":"CFplan!AQ31","v":0},{"$f":"CFplan!AR31","v":0},{"$f":"CFplan!AS31","v":0},{"$f":"CFplan!AT31","v":0},{"$f":"CFplan!AU31","v":0},{"$f":"CFplan!AV31","v":0},{"$f":"CFplan!AW31","v":0},{"$f":"CFplan!AX31","v":0},{"$f":"CFplan!AY31","v":0},{"$f":"CFplan!AZ31","v":0},{"$f":"CFplan!BA31","v":0},{"$f":"CFplan!BB31","v":0},{"$f":"CFplan!BC31","v":0},{"$f":"CFplan!BD31","v":0},{"$f":"CFplan!BE31","v":0},{"$f":"CFplan!BF31","v":0},{"$f":"CFplan!BG31","v":0},{"$f":"CFplan!BH31","v":0},{"$f":"CFplan!BI31","v":0},{"$f":"CFplan!BJ31","v":0},{"$f":"CFplan!BK31","v":0},{"$f":"CFplan!BL31","v":0},{"$f":"CFplan!BM31","v":0},{"$f":"CFplan!BN31","v":0},{"$f":"CFplan!BO31","v":0},{"$f":"CFplan!BP31","v":0},{"$f":"CFplan!BQ31","v":0},{"$f":"CFplan!BR31","v":0},{"$f":"CFplan!BS31","v":0},{"$f":"CFplan!BT31","v":0},{"$f":"CFplan!BU31","v":0},{"$f":"CFplan!BV31","v":0},{"$f":"CFplan!BW31","v":0},{"$f":"CFplan!BX31","v":0},{"$f":"CFplan!BY31","v":0},{"$f":"CFplan!BZ31","v":0},{"$f":"CFplan!CA31","v":0},{"$f":"CFplan!CB31","v":0},{"$f":"CFplan!CC31","v":0},{"$f":"CFplan!CD31","v":0},{"$f":"CFplan!CE31","v":0},{"$f":"CFplan!CF31","v":0},{"$f":"CFplan!CG31","v":0},{"$f":"CFplan!CH31","v":0},{"$f":"CFplan!CI31","v":0},{"$f":"CFplan!CJ31","v":0},{"$f":"CFplan!CK31","v":0},{"$f":"CFplan!CL31","v":0},{"$f":"CFplan!CM31","v":0},{"$f":"CFplan!CN31","v":0},{"$f":"CFplan!CO31","v":0},{"$f":"CFplan!CP31","v":0},{"$f":"CFplan!CQ31","v":0},{"$f":"CFplan!CR31","v":0},{"$f":"CFplan!CS31","v":0},{"$f":"CFplan!CT31","v":0},{"$f":"CFplan!CU31","v":0}]
[{"$f":"ROW()","v":32},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I29","v":"Прочие производственные расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L32)=0,$L32=0,$L32=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L32)))","v":"Продукт-3"},null,{"$f":"L31+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"CFplan!X32","v":0},{"$f":"CFfact!X32","v":0},"",null,null,{"$f":"CFplan!AA32","v":0},{"$f":"CFfact!AA32","v":0},"",{"$f":"CFplan!AB32","v":0},{"$f":"CFfact!AB32","v":0},"",{"$f":"CFplan!AC32","v":0},{"$f":"CFfact!AC32","v":0},"",{"$f":"CFplan!AD32","v":0},{"$f":"CFfact!AD32","v":0},"",{"$f":"CFplan!AE32","v":0},{"$f":"CFfact!AE32","v":0},"",{"$f":"CFplan!AF32","v":0},{"$f":"CFfact!AF32","v":0},"",{"$f":"CFplan!AG32","v":0},{"$f":"CFfact!AG32","v":0},"",{"$f":"CFplan!AH32","v":0},{"$f":"CFfact!AH32","v":0},"",{"$f":"CFplan!AI32","v":0},{"$f":"CFfact!AI32","v":0},"",{"$f":"CFplan!AJ32","v":0},{"$f":"CFfact!AJ32","v":0},"",{"$f":"CFplan!AK32","v":0},{"$f":"CFfact!AK32","v":0},"",{"$f":"CFplan!AL32","v":0},{"$f":"CFfact!AL32","v":0},"",{"$f":"CFplan!AM32","v":0},{"$f":"CFfact!AM32","v":0},"",{"$f":"CFplan!AN32","v":0},{"$f":"CFfact!AN32","v":0},"",{"$f":"CFplan!AO32","v":0},{"$f":"CFfact!AO32","v":0},"",{"$f":"CFplan!AP32","v":0},{"$f":"CFplan!AQ32","v":0},{"$f":"CFplan!AR32","v":0},{"$f":"CFplan!AS32","v":0},{"$f":"CFplan!AT32","v":0},{"$f":"CFplan!AU32","v":0},{"$f":"CFplan!AV32","v":0},{"$f":"CFplan!AW32","v":0},{"$f":"CFplan!AX32","v":0},{"$f":"CFplan!AY32","v":0},{"$f":"CFplan!AZ32","v":0},{"$f":"CFplan!BA32","v":0},{"$f":"CFplan!BB32","v":0},{"$f":"CFplan!BC32","v":0},{"$f":"CFplan!BD32","v":0},{"$f":"CFplan!BE32","v":0},{"$f":"CFplan!BF32","v":0},{"$f":"CFplan!BG32","v":0},{"$f":"CFplan!BH32","v":0},{"$f":"CFplan!BI32","v":0},{"$f":"CFplan!BJ32","v":0},{"$f":"CFplan!BK32","v":0},{"$f":"CFplan!BL32","v":0},{"$f":"CFplan!BM32","v":0},{"$f":"CFplan!BN32","v":0},{"$f":"CFplan!BO32","v":0},{"$f":"CFplan!BP32","v":0},{"$f":"CFplan!BQ32","v":0},{"$f":"CFplan!BR32","v":0},{"$f":"CFplan!BS32","v":0},{"$f":"CFplan!BT32","v":0},{"$f":"CFplan!BU32","v":0},{"$f":"CFplan!BV32","v":0},{"$f":"CFplan!BW32","v":0},{"$f":"CFplan!BX32","v":0},{"$f":"CFplan!BY32","v":0},{"$f":"CFplan!BZ32","v":0},{"$f":"CFplan!CA32","v":0},{"$f":"CFplan!CB32","v":0},{"$f":"CFplan!CC32","v":0},{"$f":"CFplan!CD32","v":0},{"$f":"CFplan!CE32","v":0},{"$f":"CFplan!CF32","v":0},{"$f":"CFplan!CG32","v":0},{"$f":"CFplan!CH32","v":0},{"$f":"CFplan!CI32","v":0},{"$f":"CFplan!CJ32","v":0},{"$f":"CFplan!CK32","v":0},{"$f":"CFplan!CL32","v":0},{"$f":"CFplan!CM32","v":0},{"$f":"CFplan!CN32","v":0},{"$f":"CFplan!CO32","v":0},{"$f":"CFplan!CP32","v":0},{"$f":"CFplan!CQ32","v":0},{"$f":"CFplan!CR32","v":0},{"$f":"CFplan!CS32","v":0},{"$f":"CFplan!CT32","v":0},{"$f":"CFplan!CU32","v":0}]
[{"$f":"ROW()","v":33},null,null,null,null,null,null,null,null,null,null,"пустая строка",null,null,null,null,null,null,null,null,null,null,null,{"$f":"CFplan!X33","v":0},{"$f":"CFfact!X33","v":0},"",null,null,{"$f":"CFplan!AA33","v":0},{"$f":"CFfact!AA33","v":0},"",{"$f":"CFplan!AB33","v":0},{"$f":"CFfact!AB33","v":0},"",{"$f":"CFplan!AC33","v":0},{"$f":"CFfact!AC33","v":0},"",{"$f":"CFplan!AD33","v":0},{"$f":"CFfact!AD33","v":0},"",{"$f":"CFplan!AE33","v":0},{"$f":"CFfact!AE33","v":0},"",{"$f":"CFplan!AF33","v":0},{"$f":"CFfact!AF33","v":0},"",{"$f":"CFplan!AG33","v":0},{"$f":"CFfact!AG33","v":0},"",{"$f":"CFplan!AH33","v":0},{"$f":"CFfact!AH33","v":0},"",{"$f":"CFplan!AI33","v":0},{"$f":"CFfact!AI33","v":0},"",{"$f":"CFplan!AJ33","v":0},{"$f":"CFfact!AJ33","v":0},"",{"$f":"CFplan!AK33","v":0},{"$f":"CFfact!AK33","v":0},"",{"$f":"CFplan!AL33","v":0},{"$f":"CFfact!AL33","v":0},"",{"$f":"CFplan!AM33","v":0},{"$f":"CFfact!AM33","v":0},"",{"$f":"CFplan!AN33","v":0},{"$f":"CFfact!AN33","v":0},"",{"$f":"CFplan!AO33","v":0},{"$f":"CFfact!AO33","v":0},"",{"$f":"CFplan!AP33","v":0},{"$f":"CFplan!AQ33","v":0},{"$f":"CFplan!AR33","v":0},{"$f":"CFplan!AS33","v":0},{"$f":"CFplan!AT33","v":0},{"$f":"CFplan!AU33","v":0},{"$f":"CFplan!AV33","v":0},{"$f":"CFplan!AW33","v":0},{"$f":"CFplan!AX33","v":0},{"$f":"CFplan!AY33","v":0},{"$f":"CFplan!AZ33","v":0},{"$f":"CFplan!BA33","v":0},{"$f":"CFplan!BB33","v":0},{"$f":"CFplan!BC33","v":0},{"$f":"CFplan!BD33","v":0},{"$f":"CFplan!BE33","v":0},{"$f":"CFplan!BF33","v":0},{"$f":"CFplan!BG33","v":0},{"$f":"CFplan!BH33","v":0},{"$f":"CFplan!BI33","v":0},{"$f":"CFplan!BJ33","v":0},{"$f":"CFplan!BK33","v":0},{"$f":"CFplan!BL33","v":0},{"$f":"CFplan!BM33","v":0},{"$f":"CFplan!BN33","v":0},{"$f":"CFplan!BO33","v":0},{"$f":"CFplan!BP33","v":0},{"$f":"CFplan!BQ33","v":0},{"$f":"CFplan!BR33","v":0},{"$f":"CFplan!BS33","v":0},{"$f":"CFplan!BT33","v":0},{"$f":"CFplan!BU33","v":0},{"$f":"CFplan!BV33","v":0},{"$f":"CFplan!BW33","v":0},{"$f":"CFplan!BX33","v":0},{"$f":"CFplan!BY33","v":0},{"$f":"CFplan!BZ33","v":0},{"$f":"CFplan!CA33","v":0},{"$f":"CFplan!CB33","v":0},{"$f":"CFplan!CC33","v":0},{"$f":"CFplan!CD33","v":0},{"$f":"CFplan!CE33","v":0},{"$f":"CFplan!CF33","v":0},{"$f":"CFplan!CG33","v":0},{"$f":"CFplan!CH33","v":0},{"$f":"CFplan!CI33","v":0},{"$f":"CFplan!CJ33","v":0},{"$f":"CFplan!CK33","v":0},{"$f":"CFplan!CL33","v":0},{"$f":"CFplan!CM33","v":0},{"$f":"CFplan!CN33","v":0},{"$f":"CFplan!CO33","v":0},{"$f":"CFplan!CP33","v":0},{"$f":"CFplan!CQ33","v":0},{"$f":"CFplan!CR33","v":0},{"$f":"CFplan!CS33","v":0},{"$f":"CFplan!CT33","v":0},{"$f":"CFplan!CU33","v":0}]
[{"$f":"ROW()","v":34},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"Items!$M$13","v":"Прямые переменные расходы маркетинга"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X34-SUM($X35:$X38))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"CFplan!X34","v":2000},{"$f":"CFfact!X34","v":1500},0.75,null,null,{"$f":"CFplan!AA34","v":2000},{"$f":"CFfact!AA34","v":1500},0.75,{"$f":"CFplan!AB34","v":0},{"$f":"CFfact!AB34","v":0},"",{"$f":"CFplan!AC34","v":0},{"$f":"CFfact!AC34","v":0},"",{"$f":"CFplan!AD34","v":0},{"$f":"CFfact!AD34","v":0},"",{"$f":"CFplan!AE34","v":0},{"$f":"CFfact!AE34","v":0},"",{"$f":"CFplan!AF34","v":0},{"$f":"CFfact!AF34","v":0},"",{"$f":"CFplan!AG34","v":0},{"$f":"CFfact!AG34","v":0},"",{"$f":"CFplan!AH34","v":0},{"$f":"CFfact!AH34","v":0},"",{"$f":"CFplan!AI34","v":0},{"$f":"CFfact!AI34","v":0},"",{"$f":"CFplan!AJ34","v":0},{"$f":"CFfact!AJ34","v":0},"",{"$f":"CFplan!AK34","v":0},{"$f":"CFfact!AK34","v":0},"",{"$f":"CFplan!AL34","v":0},{"$f":"CFfact!AL34","v":0},"",{"$f":"CFplan!AM34","v":0},{"$f":"CFfact!AM34","v":0},"",{"$f":"CFplan!AN34","v":0},{"$f":"CFfact!AN34","v":0},"",{"$f":"CFplan!AO34","v":0},{"$f":"CFfact!AO34","v":0},"",{"$f":"CFplan!AP34","v":0},{"$f":"CFplan!AQ34","v":0},{"$f":"CFplan!AR34","v":0},{"$f":"CFplan!AS34","v":0},{"$f":"CFplan!AT34","v":0},{"$f":"CFplan!AU34","v":0},{"$f":"CFplan!AV34","v":0},{"$f":"CFplan!AW34","v":0},{"$f":"CFplan!AX34","v":0},{"$f":"CFplan!AY34","v":0},{"$f":"CFplan!AZ34","v":0},{"$f":"CFplan!BA34","v":0},{"$f":"CFplan!BB34","v":0},{"$f":"CFplan!BC34","v":0},{"$f":"CFplan!BD34","v":0},{"$f":"CFplan!BE34","v":0},{"$f":"CFplan!BF34","v":0},{"$f":"CFplan!BG34","v":0},{"$f":"CFplan!BH34","v":0},{"$f":"CFplan!BI34","v":0},{"$f":"CFplan!BJ34","v":0},{"$f":"CFplan!BK34","v":0},{"$f":"CFplan!BL34","v":0},{"$f":"CFplan!BM34","v":0},{"$f":"CFplan!BN34","v":0},{"$f":"CFplan!BO34","v":0},{"$f":"CFplan!BP34","v":0},{"$f":"CFplan!BQ34","v":0},{"$f":"CFplan!BR34","v":0},{"$f":"CFplan!BS34","v":0},{"$f":"CFplan!BT34","v":0},{"$f":"CFplan!BU34","v":0},{"$f":"CFplan!BV34","v":0},{"$f":"CFplan!BW34","v":0},{"$f":"CFplan!BX34","v":0},{"$f":"CFplan!BY34","v":0},{"$f":"CFplan!BZ34","v":0},{"$f":"CFplan!CA34","v":0},{"$f":"CFplan!CB34","v":0},{"$f":"CFplan!CC34","v":0},{"$f":"CFplan!CD34","v":0},{"$f":"CFplan!CE34","v":0},{"$f":"CFplan!CF34","v":0},{"$f":"CFplan!CG34","v":0},{"$f":"CFplan!CH34","v":0},{"$f":"CFplan!CI34","v":0},{"$f":"CFplan!CJ34","v":0},{"$f":"CFplan!CK34","v":0},{"$f":"CFplan!CL34","v":0},{"$f":"CFplan!CM34","v":0},{"$f":"CFplan!CN34","v":0},{"$f":"CFplan!CO34","v":0},{"$f":"CFplan!CP34","v":0},{"$f":"CFplan!CQ34","v":0},{"$f":"CFplan!CR34","v":0},{"$f":"CFplan!CS34","v":0},{"$f":"CFplan!CT34","v":0},{"$f":"CFplan!CU34","v":0}]
[{"$f":"ROW()","v":35},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I34","v":"Прямые переменные расходы маркетинга"},{"$f":"IF(OR($L35=0,$L35=\"\",SUMIFS(Items!$A:$A,Items!$N:$N,$L35)=0),0,INDEX(Items!$M:$M,SUMIFS(Items!$A:$A,Items!$N:$N,$L35)))","v":"Расходы на платный трафик"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"CFplan!X35","v":2000},{"$f":"CFfact!X35","v":1500},0.75,null,null,{"$f":"CFplan!AA35","v":2000},{"$f":"CFfact!AA35","v":1500},0.75,{"$f":"CFplan!AB35","v":0},{"$f":"CFfact!AB35","v":0},"",{"$f":"CFplan!AC35","v":0},{"$f":"CFfact!AC35","v":0},"",{"$f":"CFplan!AD35","v":0},{"$f":"CFfact!AD35","v":0},"",{"$f":"CFplan!AE35","v":0},{"$f":"CFfact!AE35","v":0},"",{"$f":"CFplan!AF35","v":0},{"$f":"CFfact!AF35","v":0},"",{"$f":"CFplan!AG35","v":0},{"$f":"CFfact!AG35","v":0},"",{"$f":"CFplan!AH35","v":0},{"$f":"CFfact!AH35","v":0},"",{"$f":"CFplan!AI35","v":0},{"$f":"CFfact!AI35","v":0},"",{"$f":"CFplan!AJ35","v":0},{"$f":"CFfact!AJ35","v":0},"",{"$f":"CFplan!AK35","v":0},{"$f":"CFfact!AK35","v":0},"",{"$f":"CFplan!AL35","v":0},{"$f":"CFfact!AL35","v":0},"",{"$f":"CFplan!AM35","v":0},{"$f":"CFfact!AM35","v":0},"",{"$f":"CFplan!AN35","v":0},{"$f":"CFfact!AN35","v":0},"",{"$f":"CFplan!AO35","v":0},{"$f":"CFfact!AO35","v":0},"",{"$f":"CFplan!AP35","v":0},{"$f":"CFplan!AQ35","v":0},{"$f":"CFplan!AR35","v":0},{"$f":"CFplan!AS35","v":0},{"$f":"CFplan!AT35","v":0},{"$f":"CFplan!AU35","v":0},{"$f":"CFplan!AV35","v":0},{"$f":"CFplan!AW35","v":0},{"$f":"CFplan!AX35","v":0},{"$f":"CFplan!AY35","v":0},{"$f":"CFplan!AZ35","v":0},{"$f":"CFplan!BA35","v":0},{"$f":"CFplan!BB35","v":0},{"$f":"CFplan!BC35","v":0},{"$f":"CFplan!BD35","v":0},{"$f":"CFplan!BE35","v":0},{"$f":"CFplan!BF35","v":0},{"$f":"CFplan!BG35","v":0},{"$f":"CFplan!BH35","v":0},{"$f":"CFplan!BI35","v":0},{"$f":"CFplan!BJ35","v":0},{"$f":"CFplan!BK35","v":0},{"$f":"CFplan!BL35","v":0},{"$f":"CFplan!BM35","v":0},{"$f":"CFplan!BN35","v":0},{"$f":"CFplan!BO35","v":0},{"$f":"CFplan!BP35","v":0},{"$f":"CFplan!BQ35","v":0},{"$f":"CFplan!BR35","v":0},{"$f":"CFplan!BS35","v":0},{"$f":"CFplan!BT35","v":0},{"$f":"CFplan!BU35","v":0},{"$f":"CFplan!BV35","v":0},{"$f":"CFplan!BW35","v":0},{"$f":"CFplan!BX35","v":0},{"$f":"CFplan!BY35","v":0},{"$f":"CFplan!BZ35","v":0},{"$f":"CFplan!CA35","v":0},{"$f":"CFplan!CB35","v":0},{"$f":"CFplan!CC35","v":0},{"$f":"CFplan!CD35","v":0},{"$f":"CFplan!CE35","v":0},{"$f":"CFplan!CF35","v":0},{"$f":"CFplan!CG35","v":0},{"$f":"CFplan!CH35","v":0},{"$f":"CFplan!CI35","v":0},{"$f":"CFplan!CJ35","v":0},{"$f":"CFplan!CK35","v":0},{"$f":"CFplan!CL35","v":0},{"$f":"CFplan!CM35","v":0},{"$f":"CFplan!CN35","v":0},{"$f":"CFplan!CO35","v":0},{"$f":"CFplan!CP35","v":0},{"$f":"CFplan!CQ35","v":0},{"$f":"CFplan!CR35","v":0},{"$f":"CFplan!CS35","v":0},{"$f":"CFplan!CT35","v":0},{"$f":"CFplan!CU35","v":0}]
[{"$f":"ROW()","v":36},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I34","v":"Прямые переменные расходы маркетинга"},{"$f":"IF(OR($L36=0,$L36=\"\",SUMIFS(Items!$A:$A,Items!$N:$N,$L36)=0),0,INDEX(Items!$M:$M,SUMIFS(Items!$A:$A,Items!$N:$N,$L36)))","v":"Представительские расходы"},null,{"$f":"L35+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"CFplan!X36","v":0},{"$f":"CFfact!X36","v":0},"",null,null,{"$f":"CFplan!AA36","v":0},{"$f":"CFfact!AA36","v":0},"",{"$f":"CFplan!AB36","v":0},{"$f":"CFfact!AB36","v":0},"",{"$f":"CFplan!AC36","v":0},{"$f":"CFfact!AC36","v":0},"",{"$f":"CFplan!AD36","v":0},{"$f":"CFfact!AD36","v":0},"",{"$f":"CFplan!AE36","v":0},{"$f":"CFfact!AE36","v":0},"",{"$f":"CFplan!AF36","v":0},{"$f":"CFfact!AF36","v":0},"",{"$f":"CFplan!AG36","v":0},{"$f":"CFfact!AG36","v":0},"",{"$f":"CFplan!AH36","v":0},{"$f":"CFfact!AH36","v":0},"",{"$f":"CFplan!AI36","v":0},{"$f":"CFfact!AI36","v":0},"",{"$f":"CFplan!AJ36","v":0},{"$f":"CFfact!AJ36","v":0},"",{"$f":"CFplan!AK36","v":0},{"$f":"CFfact!AK36","v":0},"",{"$f":"CFplan!AL36","v":0},{"$f":"CFfact!AL36","v":0},"",{"$f":"CFplan!AM36","v":0},{"$f":"CFfact!AM36","v":0},"",{"$f":"CFplan!AN36","v":0},{"$f":"CFfact!AN36","v":0},"",{"$f":"CFplan!AO36","v":0},{"$f":"CFfact!AO36","v":0},"",{"$f":"CFplan!AP36","v":0},{"$f":"CFplan!AQ36","v":0},{"$f":"CFplan!AR36","v":0},{"$f":"CFplan!AS36","v":0},{"$f":"CFplan!AT36","v":0},{"$f":"CFplan!AU36","v":0},{"$f":"CFplan!AV36","v":0},{"$f":"CFplan!AW36","v":0},{"$f":"CFplan!AX36","v":0},{"$f":"CFplan!AY36","v":0},{"$f":"CFplan!AZ36","v":0},{"$f":"CFplan!BA36","v":0},{"$f":"CFplan!BB36","v":0},{"$f":"CFplan!BC36","v":0},{"$f":"CFplan!BD36","v":0},{"$f":"CFplan!BE36","v":0},{"$f":"CFplan!BF36","v":0},{"$f":"CFplan!BG36","v":0},{"$f":"CFplan!BH36","v":0},{"$f":"CFplan!BI36","v":0},{"$f":"CFplan!BJ36","v":0},{"$f":"CFplan!BK36","v":0},{"$f":"CFplan!BL36","v":0},{"$f":"CFplan!BM36","v":0},{"$f":"CFplan!BN36","v":0},{"$f":"CFplan!BO36","v":0},{"$f":"CFplan!BP36","v":0},{"$f":"CFplan!BQ36","v":0},{"$f":"CFplan!BR36","v":0},{"$f":"CFplan!BS36","v":0},{"$f":"CFplan!BT36","v":0},{"$f":"CFplan!BU36","v":0},{"$f":"CFplan!BV36","v":0},{"$f":"CFplan!BW36","v":0},{"$f":"CFplan!BX36","v":0},{"$f":"CFplan!BY36","v":0},{"$f":"CFplan!BZ36","v":0},{"$f":"CFplan!CA36","v":0},{"$f":"CFplan!CB36","v":0},{"$f":"CFplan!CC36","v":0},{"$f":"CFplan!CD36","v":0},{"$f":"CFplan!CE36","v":0},{"$f":"CFplan!CF36","v":0},{"$f":"CFplan!CG36","v":0},{"$f":"CFplan!CH36","v":0},{"$f":"CFplan!CI36","v":0},{"$f":"CFplan!CJ36","v":0},{"$f":"CFplan!CK36","v":0},{"$f":"CFplan!CL36","v":0},{"$f":"CFplan!CM36","v":0},{"$f":"CFplan!CN36","v":0},{"$f":"CFplan!CO36","v":0},{"$f":"CFplan!CP36","v":0},{"$f":"CFplan!CQ36","v":0},{"$f":"CFplan!CR36","v":0},{"$f":"CFplan!CS36","v":0},{"$f":"CFplan!CT36","v":0},{"$f":"CFplan!CU36","v":0}]
[{"$f":"ROW()","v":37},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I34","v":"Прямые переменные расходы маркетинга"},{"$f":"IF(OR($L37=0,$L37=\"\",SUMIFS(Items!$A:$A,Items!$N:$N,$L37)=0),0,INDEX(Items!$M:$M,SUMIFS(Items!$A:$A,Items!$N:$N,$L37)))","v":"Расходы на поддержание конверсии"},null,{"$f":"L36+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"CFplan!X37","v":0},{"$f":"CFfact!X37","v":0},"",null,null,{"$f":"CFplan!AA37","v":0},{"$f":"CFfact!AA37","v":0},"",{"$f":"CFplan!AB37","v":0},{"$f":"CFfact!AB37","v":0},"",{"$f":"CFplan!AC37","v":0},{"$f":"CFfact!AC37","v":0},"",{"$f":"CFplan!AD37","v":0},{"$f":"CFfact!AD37","v":0},"",{"$f":"CFplan!AE37","v":0},{"$f":"CFfact!AE37","v":0},"",{"$f":"CFplan!AF37","v":0},{"$f":"CFfact!AF37","v":0},"",{"$f":"CFplan!AG37","v":0},{"$f":"CFfact!AG37","v":0},"",{"$f":"CFplan!AH37","v":0},{"$f":"CFfact!AH37","v":0},"",{"$f":"CFplan!AI37","v":0},{"$f":"CFfact!AI37","v":0},"",{"$f":"CFplan!AJ37","v":0},{"$f":"CFfact!AJ37","v":0},"",{"$f":"CFplan!AK37","v":0},{"$f":"CFfact!AK37","v":0},"",{"$f":"CFplan!AL37","v":0},{"$f":"CFfact!AL37","v":0},"",{"$f":"CFplan!AM37","v":0},{"$f":"CFfact!AM37","v":0},"",{"$f":"CFplan!AN37","v":0},{"$f":"CFfact!AN37","v":0},"",{"$f":"CFplan!AO37","v":0},{"$f":"CFfact!AO37","v":0},"",{"$f":"CFplan!AP37","v":0},{"$f":"CFplan!AQ37","v":0},{"$f":"CFplan!AR37","v":0},{"$f":"CFplan!AS37","v":0},{"$f":"CFplan!AT37","v":0},{"$f":"CFplan!AU37","v":0},{"$f":"CFplan!AV37","v":0},{"$f":"CFplan!AW37","v":0},{"$f":"CFplan!AX37","v":0},{"$f":"CFplan!AY37","v":0},{"$f":"CFplan!AZ37","v":0},{"$f":"CFplan!BA37","v":0},{"$f":"CFplan!BB37","v":0},{"$f":"CFplan!BC37","v":0},{"$f":"CFplan!BD37","v":0},{"$f":"CFplan!BE37","v":0},{"$f":"CFplan!BF37","v":0},{"$f":"CFplan!BG37","v":0},{"$f":"CFplan!BH37","v":0},{"$f":"CFplan!BI37","v":0},{"$f":"CFplan!BJ37","v":0},{"$f":"CFplan!BK37","v":0},{"$f":"CFplan!BL37","v":0},{"$f":"CFplan!BM37","v":0},{"$f":"CFplan!BN37","v":0},{"$f":"CFplan!BO37","v":0},{"$f":"CFplan!BP37","v":0},{"$f":"CFplan!BQ37","v":0},{"$f":"CFplan!BR37","v":0},{"$f":"CFplan!BS37","v":0},{"$f":"CFplan!BT37","v":0},{"$f":"CFplan!BU37","v":0},{"$f":"CFplan!BV37","v":0},{"$f":"CFplan!BW37","v":0},{"$f":"CFplan!BX37","v":0},{"$f":"CFplan!BY37","v":0},{"$f":"CFplan!BZ37","v":0},{"$f":"CFplan!CA37","v":0},{"$f":"CFplan!CB37","v":0},{"$f":"CFplan!CC37","v":0},{"$f":"CFplan!CD37","v":0},{"$f":"CFplan!CE37","v":0},{"$f":"CFplan!CF37","v":0},{"$f":"CFplan!CG37","v":0},{"$f":"CFplan!CH37","v":0},{"$f":"CFplan!CI37","v":0},{"$f":"CFplan!CJ37","v":0},{"$f":"CFplan!CK37","v":0},{"$f":"CFplan!CL37","v":0},{"$f":"CFplan!CM37","v":0},{"$f":"CFplan!CN37","v":0},{"$f":"CFplan!CO37","v":0},{"$f":"CFplan!CP37","v":0},{"$f":"CFplan!CQ37","v":0},{"$f":"CFplan!CR37","v":0},{"$f":"CFplan!CS37","v":0},{"$f":"CFplan!CT37","v":0},{"$f":"CFplan!CU37","v":0}]
[{"$f":"ROW()","v":38},null,null,null,null,null,null,null,null,null,null,"пустая строка",null,null,null,null,null,null,null,null,null,null,null,{"$f":"CFplan!X38","v":0},{"$f":"CFfact!X38","v":0},"",null,null,{"$f":"CFplan!AA38","v":0},{"$f":"CFfact!AA38","v":0},"",{"$f":"CFplan!AB38","v":0},{"$f":"CFfact!AB38","v":0},"",{"$f":"CFplan!AC38","v":0},{"$f":"CFfact!AC38","v":0},"",{"$f":"CFplan!AD38","v":0},{"$f":"CFfact!AD38","v":0},"",{"$f":"CFplan!AE38","v":0},{"$f":"CFfact!AE38","v":0},"",{"$f":"CFplan!AF38","v":0},{"$f":"CFfact!AF38","v":0},"",{"$f":"CFplan!AG38","v":0},{"$f":"CFfact!AG38","v":0},"",{"$f":"CFplan!AH38","v":0},{"$f":"CFfact!AH38","v":0},"",{"$f":"CFplan!AI38","v":0},{"$f":"CFfact!AI38","v":0},"",{"$f":"CFplan!AJ38","v":0},{"$f":"CFfact!AJ38","v":0},"",{"$f":"CFplan!AK38","v":0},{"$f":"CFfact!AK38","v":0},"",{"$f":"CFplan!AL38","v":0},{"$f":"CFfact!AL38","v":0},"",{"$f":"CFplan!AM38","v":0},{"$f":"CFfact!AM38","v":0},"",{"$f":"CFplan!AN38","v":0},{"$f":"CFfact!AN38","v":0},"",{"$f":"CFplan!AO38","v":0},{"$f":"CFfact!AO38","v":0},"",{"$f":"CFplan!AP38","v":0},{"$f":"CFplan!AQ38","v":0},{"$f":"CFplan!AR38","v":0},{"$f":"CFplan!AS38","v":0},{"$f":"CFplan!AT38","v":0},{"$f":"CFplan!AU38","v":0},{"$f":"CFplan!AV38","v":0},{"$f":"CFplan!AW38","v":0},{"$f":"CFplan!AX38","v":0},{"$f":"CFplan!AY38","v":0},{"$f":"CFplan!AZ38","v":0},{"$f":"CFplan!BA38","v":0},{"$f":"CFplan!BB38","v":0},{"$f":"CFplan!BC38","v":0},{"$f":"CFplan!BD38","v":0},{"$f":"CFplan!BE38","v":0},{"$f":"CFplan!BF38","v":0},{"$f":"CFplan!BG38","v":0},{"$f":"CFplan!BH38","v":0},{"$f":"CFplan!BI38","v":0},{"$f":"CFplan!BJ38","v":0},{"$f":"CFplan!BK38","v":0},{"$f":"CFplan!BL38","v":0},{"$f":"CFplan!BM38","v":0},{"$f":"CFplan!BN38","v":0},{"$f":"CFplan!BO38","v":0},{"$f":"CFplan!BP38","v":0},{"$f":"CFplan!BQ38","v":0},{"$f":"CFplan!BR38","v":0},{"$f":"CFplan!BS38","v":0},{"$f":"CFplan!BT38","v":0},{"$f":"CFplan!BU38","v":0},{"$f":"CFplan!BV38","v":0},{"$f":"CFplan!BW38","v":0},{"$f":"CFplan!BX38","v":0},{"$f":"CFplan!BY38","v":0},{"$f":"CFplan!BZ38","v":0},{"$f":"CFplan!CA38","v":0},{"$f":"CFplan!CB38","v":0},{"$f":"CFplan!CC38","v":0},{"$f":"CFplan!CD38","v":0},{"$f":"CFplan!CE38","v":0},{"$f":"CFplan!CF38","v":0},{"$f":"CFplan!CG38","v":0},{"$f":"CFplan!CH38","v":0},{"$f":"CFplan!CI38","v":0},{"$f":"CFplan!CJ38","v":0},{"$f":"CFplan!CK38","v":0},{"$f":"CFplan!CL38","v":0},{"$f":"CFplan!CM38","v":0},{"$f":"CFplan!CN38","v":0},{"$f":"CFplan!CO38","v":0},{"$f":"CFplan!CP38","v":0},{"$f":"CFplan!CQ38","v":0},{"$f":"CFplan!CR38","v":0},{"$f":"CFplan!CS38","v":0},{"$f":"CFplan!CT38","v":0},{"$f":"CFplan!CU38","v":0}]
[{"$f":"ROW()","v":39},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"Items!$Q$13","v":"Прямые постоянные расходы маркетинга"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X39-SUM($X40:$X43))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"CFplan!X39","v":0},{"$f":"CFfact!X39","v":0},"",null,null,{"$f":"CFplan!AA39","v":0},{"$f":"CFfact!AA39","v":0},"",{"$f":"CFplan!AB39","v":0},{"$f":"CFfact!AB39","v":0},"",{"$f":"CFplan!AC39","v":0},{"$f":"CFfact!AC39","v":0},"",{"$f":"CFplan!AD39","v":0},{"$f":"CFfact!AD39","v":0},"",{"$f":"CFplan!AE39","v":0},{"$f":"CFfact!AE39","v":0},"",{"$f":"CFplan!AF39","v":0},{"$f":"CFfact!AF39","v":0},"",{"$f":"CFplan!AG39","v":0},{"$f":"CFfact!AG39","v":0},"",{"$f":"CFplan!AH39","v":0},{"$f":"CFfact!AH39","v":0},"",{"$f":"CFplan!AI39","v":0},{"$f":"CFfact!AI39","v":0},"",{"$f":"CFplan!AJ39","v":0},{"$f":"CFfact!AJ39","v":0},"",{"$f":"CFplan!AK39","v":0},{"$f":"CFfact!AK39","v":0},"",{"$f":"CFplan!AL39","v":0},{"$f":"CFfact!AL39","v":0},"",{"$f":"CFplan!AM39","v":0},{"$f":"CFfact!AM39","v":0},"",{"$f":"CFplan!AN39","v":0},{"$f":"CFfact!AN39","v":0},"",{"$f":"CFplan!AO39","v":0},{"$f":"CFfact!AO39","v":0},"",{"$f":"CFplan!AP39","v":0},{"$f":"CFplan!AQ39","v":0},{"$f":"CFplan!AR39","v":0},{"$f":"CFplan!AS39","v":0},{"$f":"CFplan!AT39","v":0},{"$f":"CFplan!AU39","v":0},{"$f":"CFplan!AV39","v":0},{"$f":"CFplan!AW39","v":0},{"$f":"CFplan!AX39","v":0},{"$f":"CFplan!AY39","v":0},{"$f":"CFplan!AZ39","v":0},{"$f":"CFplan!BA39","v":0},{"$f":"CFplan!BB39","v":0},{"$f":"CFplan!BC39","v":0},{"$f":"CFplan!BD39","v":0},{"$f":"CFplan!BE39","v":0},{"$f":"CFplan!BF39","v":0},{"$f":"CFplan!BG39","v":0},{"$f":"CFplan!BH39","v":0},{"$f":"CFplan!BI39","v":0},{"$f":"CFplan!BJ39","v":0},{"$f":"CFplan!BK39","v":0},{"$f":"CFplan!BL39","v":0},{"$f":"CFplan!BM39","v":0},{"$f":"CFplan!BN39","v":0},{"$f":"CFplan!BO39","v":0},{"$f":"CFplan!BP39","v":0},{"$f":"CFplan!BQ39","v":0},{"$f":"CFplan!BR39","v":0},{"$f":"CFplan!BS39","v":0},{"$f":"CFplan!BT39","v":0},{"$f":"CFplan!BU39","v":0},{"$f":"CFplan!BV39","v":0},{"$f":"CFplan!BW39","v":0},{"$f":"CFplan!BX39","v":0},{"$f":"CFplan!BY39","v":0},{"$f":"CFplan!BZ39","v":0},{"$f":"CFplan!CA39","v":0},{"$f":"CFplan!CB39","v":0},{"$f":"CFplan!CC39","v":0},{"$f":"CFplan!CD39","v":0},{"$f":"CFplan!CE39","v":0},{"$f":"CFplan!CF39","v":0},{"$f":"CFplan!CG39","v":0},{"$f":"CFplan!CH39","v":0},{"$f":"CFplan!CI39","v":0},{"$f":"CFplan!CJ39","v":0},{"$f":"CFplan!CK39","v":0},{"$f":"CFplan!CL39","v":0},{"$f":"CFplan!CM39","v":0},{"$f":"CFplan!CN39","v":0},{"$f":"CFplan!CO39","v":0},{"$f":"CFplan!CP39","v":0},{"$f":"CFplan!CQ39","v":0},{"$f":"CFplan!CR39","v":0},{"$f":"CFplan!CS39","v":0},{"$f":"CFplan!CT39","v":0},{"$f":"CFplan!CU39","v":0}]
[{"$f":"ROW()","v":40},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I39","v":"Прямые постоянные расходы маркетинга"},{"$f":"IF(OR($L40=0,$L40=\"\",SUMIFS(Items!$A:$A,Items!$R:$R,$L40)=0),0,INDEX(Items!$Q:$Q,SUMIFS(Items!$A:$A,Items!$R:$R,$L40)))","v":"ФОТ сотрудников маркетинга"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"CFplan!X40","v":0},{"$f":"CFfact!X40","v":0},"",null,null,{"$f":"CFplan!AA40","v":0},{"$f":"CFfact!AA40","v":0},"",{"$f":"CFplan!AB40","v":0},{"$f":"CFfact!AB40","v":0},"",{"$f":"CFplan!AC40","v":0},{"$f":"CFfact!AC40","v":0},"",{"$f":"CFplan!AD40","v":0},{"$f":"CFfact!AD40","v":0},"",{"$f":"CFplan!AE40","v":0},{"$f":"CFfact!AE40","v":0},"",{"$f":"CFplan!AF40","v":0},{"$f":"CFfact!AF40","v":0},"",{"$f":"CFplan!AG40","v":0},{"$f":"CFfact!AG40","v":0},"",{"$f":"CFplan!AH40","v":0},{"$f":"CFfact!AH40","v":0},"",{"$f":"CFplan!AI40","v":0},{"$f":"CFfact!AI40","v":0},"",{"$f":"CFplan!AJ40","v":0},{"$f":"CFfact!AJ40","v":0},"",{"$f":"CFplan!AK40","v":0},{"$f":"CFfact!AK40","v":0},"",{"$f":"CFplan!AL40","v":0},{"$f":"CFfact!AL40","v":0},"",{"$f":"CFplan!AM40","v":0},{"$f":"CFfact!AM40","v":0},"",{"$f":"CFplan!AN40","v":0},{"$f":"CFfact!AN40","v":0},"",{"$f":"CFplan!AO40","v":0},{"$f":"CFfact!AO40","v":0},"",{"$f":"CFplan!AP40","v":0},{"$f":"CFplan!AQ40","v":0},{"$f":"CFplan!AR40","v":0},{"$f":"CFplan!AS40","v":0},{"$f":"CFplan!AT40","v":0},{"$f":"CFplan!AU40","v":0},{"$f":"CFplan!AV40","v":0},{"$f":"CFplan!AW40","v":0},{"$f":"CFplan!AX40","v":0},{"$f":"CFplan!AY40","v":0},{"$f":"CFplan!AZ40","v":0},{"$f":"CFplan!BA40","v":0},{"$f":"CFplan!BB40","v":0},{"$f":"CFplan!BC40","v":0},{"$f":"CFplan!BD40","v":0},{"$f":"CFplan!BE40","v":0},{"$f":"CFplan!BF40","v":0},{"$f":"CFplan!BG40","v":0},{"$f":"CFplan!BH40","v":0},{"$f":"CFplan!BI40","v":0},{"$f":"CFplan!BJ40","v":0},{"$f":"CFplan!BK40","v":0},{"$f":"CFplan!BL40","v":0},{"$f":"CFplan!BM40","v":0},{"$f":"CFplan!BN40","v":0},{"$f":"CFplan!BO40","v":0},{"$f":"CFplan!BP40","v":0},{"$f":"CFplan!BQ40","v":0},{"$f":"CFplan!BR40","v":0},{"$f":"CFplan!BS40","v":0},{"$f":"CFplan!BT40","v":0},{"$f":"CFplan!BU40","v":0},{"$f":"CFplan!BV40","v":0},{"$f":"CFplan!BW40","v":0},{"$f":"CFplan!BX40","v":0},{"$f":"CFplan!BY40","v":0},{"$f":"CFplan!BZ40","v":0},{"$f":"CFplan!CA40","v":0},{"$f":"CFplan!CB40","v":0},{"$f":"CFplan!CC40","v":0},{"$f":"CFplan!CD40","v":0},{"$f":"CFplan!CE40","v":0},{"$f":"CFplan!CF40","v":0},{"$f":"CFplan!CG40","v":0},{"$f":"CFplan!CH40","v":0},{"$f":"CFplan!CI40","v":0},{"$f":"CFplan!CJ40","v":0},{"$f":"CFplan!CK40","v":0},{"$f":"CFplan!CL40","v":0},{"$f":"CFplan!CM40","v":0},{"$f":"CFplan!CN40","v":0},{"$f":"CFplan!CO40","v":0},{"$f":"CFplan!CP40","v":0},{"$f":"CFplan!CQ40","v":0},{"$f":"CFplan!CR40","v":0},{"$f":"CFplan!CS40","v":0},{"$f":"CFplan!CT40","v":0},{"$f":"CFplan!CU40","v":0}]
[{"$f":"ROW()","v":41},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I39","v":"Прямые постоянные расходы маркетинга"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"CFplan!X41","v":0},{"$f":"CFfact!X41","v":0},"",null,null,{"$f":"CFplan!AA41","v":0},{"$f":"CFfact!AA41","v":0},"",{"$f":"CFplan!AB41","v":0},{"$f":"CFfact!AB41","v":0},"",{"$f":"CFplan!AC41","v":0},{"$f":"CFfact!AC41","v":0},"",{"$f":"CFplan!AD41","v":0},{"$f":"CFfact!AD41","v":0},"",{"$f":"CFplan!AE41","v":0},{"$f":"CFfact!AE41","v":0},"",{"$f":"CFplan!AF41","v":0},{"$f":"CFfact!AF41","v":0},"",{"$f":"CFplan!AG41","v":0},{"$f":"CFfact!AG41","v":0},"",{"$f":"CFplan!AH41","v":0},{"$f":"CFfact!AH41","v":0},"",{"$f":"CFplan!AI41","v":0},{"$f":"CFfact!AI41","v":0},"",{"$f":"CFplan!AJ41","v":0},{"$f":"CFfact!AJ41","v":0},"",{"$f":"CFplan!AK41","v":0},{"$f":"CFfact!AK41","v":0},"",{"$f":"CFplan!AL41","v":0},{"$f":"CFfact!AL41","v":0},"",{"$f":"CFplan!AM41","v":0},{"$f":"CFfact!AM41","v":0},"",{"$f":"CFplan!AN41","v":0},{"$f":"CFfact!AN41","v":0},"",{"$f":"CFplan!AO41","v":0},{"$f":"CFfact!AO41","v":0},"",{"$f":"CFplan!AP41","v":0},{"$f":"CFplan!AQ41","v":0},{"$f":"CFplan!AR41","v":0},{"$f":"CFplan!AS41","v":0},{"$f":"CFplan!AT41","v":0},{"$f":"CFplan!AU41","v":0},{"$f":"CFplan!AV41","v":0},{"$f":"CFplan!AW41","v":0},{"$f":"CFplan!AX41","v":0},{"$f":"CFplan!AY41","v":0},{"$f":"CFplan!AZ41","v":0},{"$f":"CFplan!BA41","v":0},{"$f":"CFplan!BB41","v":0},{"$f":"CFplan!BC41","v":0},{"$f":"CFplan!BD41","v":0},{"$f":"CFplan!BE41","v":0},{"$f":"CFplan!BF41","v":0},{"$f":"CFplan!BG41","v":0},{"$f":"CFplan!BH41","v":0},{"$f":"CFplan!BI41","v":0},{"$f":"CFplan!BJ41","v":0},{"$f":"CFplan!BK41","v":0},{"$f":"CFplan!BL41","v":0},{"$f":"CFplan!BM41","v":0},{"$f":"CFplan!BN41","v":0},{"$f":"CFplan!BO41","v":0},{"$f":"CFplan!BP41","v":0},{"$f":"CFplan!BQ41","v":0},{"$f":"CFplan!BR41","v":0},{"$f":"CFplan!BS41","v":0},{"$f":"CFplan!BT41","v":0},{"$f":"CFplan!BU41","v":0},{"$f":"CFplan!BV41","v":0},{"$f":"CFplan!BW41","v":0},{"$f":"CFplan!BX41","v":0},{"$f":"CFplan!BY41","v":0},{"$f":"CFplan!BZ41","v":0},{"$f":"CFplan!CA41","v":0},{"$f":"CFplan!CB41","v":0},{"$f":"CFplan!CC41","v":0},{"$f":"CFplan!CD41","v":0},{"$f":"CFplan!CE41","v":0},{"$f":"CFplan!CF41","v":0},{"$f":"CFplan!CG41","v":0},{"$f":"CFplan!CH41","v":0},{"$f":"CFplan!CI41","v":0},{"$f":"CFplan!CJ41","v":0},{"$f":"CFplan!CK41","v":0},{"$f":"CFplan!CL41","v":0},{"$f":"CFplan!CM41","v":0},{"$f":"CFplan!CN41","v":0},{"$f":"CFplan!CO41","v":0},{"$f":"CFplan!CP41","v":0},{"$f":"CFplan!CQ41","v":0},{"$f":"CFplan!CR41","v":0},{"$f":"CFplan!CS41","v":0},{"$f":"CFplan!CT41","v":0},{"$f":"CFplan!CU41","v":0}]
[{"$f":"ROW()","v":42},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I39","v":"Прямые постоянные расходы маркетинга"},{"$f":"IF(OR($L42=0,$L42=\"\",SUMIFS(Items!$A:$A,Items!$R:$R,$L42)=0),0,INDEX(Items!$Q:$Q,SUMIFS(Items!$A:$A,Items!$R:$R,$L42)))","v":"Прочие расходы маркетинга"},null,{"$f":"MAX(L$40:L41)+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"CFplan!X42","v":0},{"$f":"CFfact!X42","v":0},"",null,null,{"$f":"CFplan!AA42","v":0},{"$f":"CFfact!AA42","v":0},"",{"$f":"CFplan!AB42","v":0},{"$f":"CFfact!AB42","v":0},"",{"$f":"CFplan!AC42","v":0},{"$f":"CFfact!AC42","v":0},"",{"$f":"CFplan!AD42","v":0},{"$f":"CFfact!AD42","v":0},"",{"$f":"CFplan!AE42","v":0},{"$f":"CFfact!AE42","v":0},"",{"$f":"CFplan!AF42","v":0},{"$f":"CFfact!AF42","v":0},"",{"$f":"CFplan!AG42","v":0},{"$f":"CFfact!AG42","v":0},"",{"$f":"CFplan!AH42","v":0},{"$f":"CFfact!AH42","v":0},"",{"$f":"CFplan!AI42","v":0},{"$f":"CFfact!AI42","v":0},"",{"$f":"CFplan!AJ42","v":0},{"$f":"CFfact!AJ42","v":0},"",{"$f":"CFplan!AK42","v":0},{"$f":"CFfact!AK42","v":0},"",{"$f":"CFplan!AL42","v":0},{"$f":"CFfact!AL42","v":0},"",{"$f":"CFplan!AM42","v":0},{"$f":"CFfact!AM42","v":0},"",{"$f":"CFplan!AN42","v":0},{"$f":"CFfact!AN42","v":0},"",{"$f":"CFplan!AO42","v":0},{"$f":"CFfact!AO42","v":0},"",{"$f":"CFplan!AP42","v":0},{"$f":"CFplan!AQ42","v":0},{"$f":"CFplan!AR42","v":0},{"$f":"CFplan!AS42","v":0},{"$f":"CFplan!AT42","v":0},{"$f":"CFplan!AU42","v":0},{"$f":"CFplan!AV42","v":0},{"$f":"CFplan!AW42","v":0},{"$f":"CFplan!AX42","v":0},{"$f":"CFplan!AY42","v":0},{"$f":"CFplan!AZ42","v":0},{"$f":"CFplan!BA42","v":0},{"$f":"CFplan!BB42","v":0},{"$f":"CFplan!BC42","v":0},{"$f":"CFplan!BD42","v":0},{"$f":"CFplan!BE42","v":0},{"$f":"CFplan!BF42","v":0},{"$f":"CFplan!BG42","v":0},{"$f":"CFplan!BH42","v":0},{"$f":"CFplan!BI42","v":0},{"$f":"CFplan!BJ42","v":0},{"$f":"CFplan!BK42","v":0},{"$f":"CFplan!BL42","v":0},{"$f":"CFplan!BM42","v":0},{"$f":"CFplan!BN42","v":0},{"$f":"CFplan!BO42","v":0},{"$f":"CFplan!BP42","v":0},{"$f":"CFplan!BQ42","v":0},{"$f":"CFplan!BR42","v":0},{"$f":"CFplan!BS42","v":0},{"$f":"CFplan!BT42","v":0},{"$f":"CFplan!BU42","v":0},{"$f":"CFplan!BV42","v":0},{"$f":"CFplan!BW42","v":0},{"$f":"CFplan!BX42","v":0},{"$f":"CFplan!BY42","v":0},{"$f":"CFplan!BZ42","v":0},{"$f":"CFplan!CA42","v":0},{"$f":"CFplan!CB42","v":0},{"$f":"CFplan!CC42","v":0},{"$f":"CFplan!CD42","v":0},{"$f":"CFplan!CE42","v":0},{"$f":"CFplan!CF42","v":0},{"$f":"CFplan!CG42","v":0},{"$f":"CFplan!CH42","v":0},{"$f":"CFplan!CI42","v":0},{"$f":"CFplan!CJ42","v":0},{"$f":"CFplan!CK42","v":0},{"$f":"CFplan!CL42","v":0},{"$f":"CFplan!CM42","v":0},{"$f":"CFplan!CN42","v":0},{"$f":"CFplan!CO42","v":0},{"$f":"CFplan!CP42","v":0},{"$f":"CFplan!CQ42","v":0},{"$f":"CFplan!CR42","v":0},{"$f":"CFplan!CS42","v":0},{"$f":"CFplan!CT42","v":0},{"$f":"CFplan!CU42","v":0}]
[{"$f":"ROW()","v":43},null,null,null,null,null,null,null,null,null,null,"пустая строка",null,null,null,null,null,null,null,null,null,null,null,{"$f":"CFplan!X43","v":0},{"$f":"CFfact!X43","v":0},"",null,null,{"$f":"CFplan!AA43","v":0},{"$f":"CFfact!AA43","v":0},"",{"$f":"CFplan!AB43","v":0},{"$f":"CFfact!AB43","v":0},"",{"$f":"CFplan!AC43","v":0},{"$f":"CFfact!AC43","v":0},"",{"$f":"CFplan!AD43","v":0},{"$f":"CFfact!AD43","v":0},"",{"$f":"CFplan!AE43","v":0},{"$f":"CFfact!AE43","v":0},"",{"$f":"CFplan!AF43","v":0},{"$f":"CFfact!AF43","v":0},"",{"$f":"CFplan!AG43","v":0},{"$f":"CFfact!AG43","v":0},"",{"$f":"CFplan!AH43","v":0},{"$f":"CFfact!AH43","v":0},"",{"$f":"CFplan!AI43","v":0},{"$f":"CFfact!AI43","v":0},"",{"$f":"CFplan!AJ43","v":0},{"$f":"CFfact!AJ43","v":0},"",{"$f":"CFplan!AK43","v":0},{"$f":"CFfact!AK43","v":0},"",{"$f":"CFplan!AL43","v":0},{"$f":"CFfact!AL43","v":0},"",{"$f":"CFplan!AM43","v":0},{"$f":"CFfact!AM43","v":0},"",{"$f":"CFplan!AN43","v":0},{"$f":"CFfact!AN43","v":0},"",{"$f":"CFplan!AO43","v":0},{"$f":"CFfact!AO43","v":0},"",{"$f":"CFplan!AP43","v":0},{"$f":"CFplan!AQ43","v":0},{"$f":"CFplan!AR43","v":0},{"$f":"CFplan!AS43","v":0},{"$f":"CFplan!AT43","v":0},{"$f":"CFplan!AU43","v":0},{"$f":"CFplan!AV43","v":0},{"$f":"CFplan!AW43","v":0},{"$f":"CFplan!AX43","v":0},{"$f":"CFplan!AY43","v":0},{"$f":"CFplan!AZ43","v":0},{"$f":"CFplan!BA43","v":0},{"$f":"CFplan!BB43","v":0},{"$f":"CFplan!BC43","v":0},{"$f":"CFplan!BD43","v":0},{"$f":"CFplan!BE43","v":0},{"$f":"CFplan!BF43","v":0},{"$f":"CFplan!BG43","v":0},{"$f":"CFplan!BH43","v":0},{"$f":"CFplan!BI43","v":0},{"$f":"CFplan!BJ43","v":0},{"$f":"CFplan!BK43","v":0},{"$f":"CFplan!BL43","v":0},{"$f":"CFplan!BM43","v":0},{"$f":"CFplan!BN43","v":0},{"$f":"CFplan!BO43","v":0},{"$f":"CFplan!BP43","v":0},{"$f":"CFplan!BQ43","v":0},{"$f":"CFplan!BR43","v":0},{"$f":"CFplan!BS43","v":0},{"$f":"CFplan!BT43","v":0},{"$f":"CFplan!BU43","v":0},{"$f":"CFplan!BV43","v":0},{"$f":"CFplan!BW43","v":0},{"$f":"CFplan!BX43","v":0},{"$f":"CFplan!BY43","v":0},{"$f":"CFplan!BZ43","v":0},{"$f":"CFplan!CA43","v":0},{"$f":"CFplan!CB43","v":0},{"$f":"CFplan!CC43","v":0},{"$f":"CFplan!CD43","v":0},{"$f":"CFplan!CE43","v":0},{"$f":"CFplan!CF43","v":0},{"$f":"CFplan!CG43","v":0},{"$f":"CFplan!CH43","v":0},{"$f":"CFplan!CI43","v":0},{"$f":"CFplan!CJ43","v":0},{"$f":"CFplan!CK43","v":0},{"$f":"CFplan!CL43","v":0},{"$f":"CFplan!CM43","v":0},{"$f":"CFplan!CN43","v":0},{"$f":"CFplan!CO43","v":0},{"$f":"CFplan!CP43","v":0},{"$f":"CFplan!CQ43","v":0},{"$f":"CFplan!CR43","v":0},{"$f":"CFplan!CS43","v":0},{"$f":"CFplan!CT43","v":0},{"$f":"CFplan!CU43","v":0}]
[{"$f":"ROW()","v":44},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"Items!$AD$13","v":"Прямые переменные коммерческие расходы"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X44-SUM($X45:$X48))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"CFplan!X44","v":0},{"$f":"CFfact!X44","v":0},"",null,null,{"$f":"CFplan!AA44","v":0},{"$f":"CFfact!AA44","v":0},"",{"$f":"CFplan!AB44","v":0},{"$f":"CFfact!AB44","v":0},"",{"$f":"CFplan!AC44","v":0},{"$f":"CFfact!AC44","v":0},"",{"$f":"CFplan!AD44","v":0},{"$f":"CFfact!AD44","v":0},"",{"$f":"CFplan!AE44","v":0},{"$f":"CFfact!AE44","v":0},"",{"$f":"CFplan!AF44","v":0},{"$f":"CFfact!AF44","v":0},"",{"$f":"CFplan!AG44","v":0},{"$f":"CFfact!AG44","v":0},"",{"$f":"CFplan!AH44","v":0},{"$f":"CFfact!AH44","v":0},"",{"$f":"CFplan!AI44","v":0},{"$f":"CFfact!AI44","v":0},"",{"$f":"CFplan!AJ44","v":0},{"$f":"CFfact!AJ44","v":0},"",{"$f":"CFplan!AK44","v":0},{"$f":"CFfact!AK44","v":0},"",{"$f":"CFplan!AL44","v":0},{"$f":"CFfact!AL44","v":0},"",{"$f":"CFplan!AM44","v":0},{"$f":"CFfact!AM44","v":0},"",{"$f":"CFplan!AN44","v":0},{"$f":"CFfact!AN44","v":0},"",{"$f":"CFplan!AO44","v":0},{"$f":"CFfact!AO44","v":0},"",{"$f":"CFplan!AP44","v":0},{"$f":"CFplan!AQ44","v":0},{"$f":"CFplan!AR44","v":0},{"$f":"CFplan!AS44","v":0},{"$f":"CFplan!AT44","v":0},{"$f":"CFplan!AU44","v":0},{"$f":"CFplan!AV44","v":0},{"$f":"CFplan!AW44","v":0},{"$f":"CFplan!AX44","v":0},{"$f":"CFplan!AY44","v":0},{"$f":"CFplan!AZ44","v":0},{"$f":"CFplan!BA44","v":0},{"$f":"CFplan!BB44","v":0},{"$f":"CFplan!BC44","v":0},{"$f":"CFplan!BD44","v":0},{"$f":"CFplan!BE44","v":0},{"$f":"CFplan!BF44","v":0},{"$f":"CFplan!BG44","v":0},{"$f":"CFplan!BH44","v":0},{"$f":"CFplan!BI44","v":0},{"$f":"CFplan!BJ44","v":0},{"$f":"CFplan!BK44","v":0},{"$f":"CFplan!BL44","v":0},{"$f":"CFplan!BM44","v":0},{"$f":"CFplan!BN44","v":0},{"$f":"CFplan!BO44","v":0},{"$f":"CFplan!BP44","v":0},{"$f":"CFplan!BQ44","v":0},{"$f":"CFplan!BR44","v":0},{"$f":"CFplan!BS44","v":0},{"$f":"CFplan!BT44","v":0},{"$f":"CFplan!BU44","v":0},{"$f":"CFplan!BV44","v":0},{"$f":"CFplan!BW44","v":0},{"$f":"CFplan!BX44","v":0},{"$f":"CFplan!BY44","v":0},{"$f":"CFplan!BZ44","v":0},{"$f":"CFplan!CA44","v":0},{"$f":"CFplan!CB44","v":0},{"$f":"CFplan!CC44","v":0},{"$f":"CFplan!CD44","v":0},{"$f":"CFplan!CE44","v":0},{"$f":"CFplan!CF44","v":0},{"$f":"CFplan!CG44","v":0},{"$f":"CFplan!CH44","v":0},{"$f":"CFplan!CI44","v":0},{"$f":"CFplan!CJ44","v":0},{"$f":"CFplan!CK44","v":0},{"$f":"CFplan!CL44","v":0},{"$f":"CFplan!CM44","v":0},{"$f":"CFplan!CN44","v":0},{"$f":"CFplan!CO44","v":0},{"$f":"CFplan!CP44","v":0},{"$f":"CFplan!CQ44","v":0},{"$f":"CFplan!CR44","v":0},{"$f":"CFplan!CS44","v":0},{"$f":"CFplan!CT44","v":0},{"$f":"CFplan!CU44","v":0}]
[{"$f":"ROW()","v":45},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I44","v":"Прямые переменные коммерческие расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L45)=0,$L45=0,$L45=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L45)))","v":"Продукт-1"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"CFplan!X45","v":0},{"$f":"CFfact!X45","v":0},"",null,null,{"$f":"CFplan!AA45","v":0},{"$f":"CFfact!AA45","v":0},"",{"$f":"CFplan!AB45","v":0},{"$f":"CFfact!AB45","v":0},"",{"$f":"CFplan!AC45","v":0},{"$f":"CFfact!AC45","v":0},"",{"$f":"CFplan!AD45","v":0},{"$f":"CFfact!AD45","v":0},"",{"$f":"CFplan!AE45","v":0},{"$f":"CFfact!AE45","v":0},"",{"$f":"CFplan!AF45","v":0},{"$f":"CFfact!AF45","v":0},"",{"$f":"CFplan!AG45","v":0},{"$f":"CFfact!AG45","v":0},"",{"$f":"CFplan!AH45","v":0},{"$f":"CFfact!AH45","v":0},"",{"$f":"CFplan!AI45","v":0},{"$f":"CFfact!AI45","v":0},"",{"$f":"CFplan!AJ45","v":0},{"$f":"CFfact!AJ45","v":0},"",{"$f":"CFplan!AK45","v":0},{"$f":"CFfact!AK45","v":0},"",{"$f":"CFplan!AL45","v":0},{"$f":"CFfact!AL45","v":0},"",{"$f":"CFplan!AM45","v":0},{"$f":"CFfact!AM45","v":0},"",{"$f":"CFplan!AN45","v":0},{"$f":"CFfact!AN45","v":0},"",{"$f":"CFplan!AO45","v":0},{"$f":"CFfact!AO45","v":0},"",{"$f":"CFplan!AP45","v":0},{"$f":"CFplan!AQ45","v":0},{"$f":"CFplan!AR45","v":0},{"$f":"CFplan!AS45","v":0},{"$f":"CFplan!AT45","v":0},{"$f":"CFplan!AU45","v":0},{"$f":"CFplan!AV45","v":0},{"$f":"CFplan!AW45","v":0},{"$f":"CFplan!AX45","v":0},{"$f":"CFplan!AY45","v":0},{"$f":"CFplan!AZ45","v":0},{"$f":"CFplan!BA45","v":0},{"$f":"CFplan!BB45","v":0},{"$f":"CFplan!BC45","v":0},{"$f":"CFplan!BD45","v":0},{"$f":"CFplan!BE45","v":0},{"$f":"CFplan!BF45","v":0},{"$f":"CFplan!BG45","v":0},{"$f":"CFplan!BH45","v":0},{"$f":"CFplan!BI45","v":0},{"$f":"CFplan!BJ45","v":0},{"$f":"CFplan!BK45","v":0},{"$f":"CFplan!BL45","v":0},{"$f":"CFplan!BM45","v":0},{"$f":"CFplan!BN45","v":0},{"$f":"CFplan!BO45","v":0},{"$f":"CFplan!BP45","v":0},{"$f":"CFplan!BQ45","v":0},{"$f":"CFplan!BR45","v":0},{"$f":"CFplan!BS45","v":0},{"$f":"CFplan!BT45","v":0},{"$f":"CFplan!BU45","v":0},{"$f":"CFplan!BV45","v":0},{"$f":"CFplan!BW45","v":0},{"$f":"CFplan!BX45","v":0},{"$f":"CFplan!BY45","v":0},{"$f":"CFplan!BZ45","v":0},{"$f":"CFplan!CA45","v":0},{"$f":"CFplan!CB45","v":0},{"$f":"CFplan!CC45","v":0},{"$f":"CFplan!CD45","v":0},{"$f":"CFplan!CE45","v":0},{"$f":"CFplan!CF45","v":0},{"$f":"CFplan!CG45","v":0},{"$f":"CFplan!CH45","v":0},{"$f":"CFplan!CI45","v":0},{"$f":"CFplan!CJ45","v":0},{"$f":"CFplan!CK45","v":0},{"$f":"CFplan!CL45","v":0},{"$f":"CFplan!CM45","v":0},{"$f":"CFplan!CN45","v":0},{"$f":"CFplan!CO45","v":0},{"$f":"CFplan!CP45","v":0},{"$f":"CFplan!CQ45","v":0},{"$f":"CFplan!CR45","v":0},{"$f":"CFplan!CS45","v":0},{"$f":"CFplan!CT45","v":0},{"$f":"CFplan!CU45","v":0}]
[{"$f":"ROW()","v":46},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I44","v":"Прямые переменные коммерческие расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L46)=0,$L46=0,$L46=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L46)))","v":"Продукт-2"},null,{"$f":"L45+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"CFplan!X46","v":0},{"$f":"CFfact!X46","v":0},"",null,null,{"$f":"CFplan!AA46","v":0},{"$f":"CFfact!AA46","v":0},"",{"$f":"CFplan!AB46","v":0},{"$f":"CFfact!AB46","v":0},"",{"$f":"CFplan!AC46","v":0},{"$f":"CFfact!AC46","v":0},"",{"$f":"CFplan!AD46","v":0},{"$f":"CFfact!AD46","v":0},"",{"$f":"CFplan!AE46","v":0},{"$f":"CFfact!AE46","v":0},"",{"$f":"CFplan!AF46","v":0},{"$f":"CFfact!AF46","v":0},"",{"$f":"CFplan!AG46","v":0},{"$f":"CFfact!AG46","v":0},"",{"$f":"CFplan!AH46","v":0},{"$f":"CFfact!AH46","v":0},"",{"$f":"CFplan!AI46","v":0},{"$f":"CFfact!AI46","v":0},"",{"$f":"CFplan!AJ46","v":0},{"$f":"CFfact!AJ46","v":0},"",{"$f":"CFplan!AK46","v":0},{"$f":"CFfact!AK46","v":0},"",{"$f":"CFplan!AL46","v":0},{"$f":"CFfact!AL46","v":0},"",{"$f":"CFplan!AM46","v":0},{"$f":"CFfact!AM46","v":0},"",{"$f":"CFplan!AN46","v":0},{"$f":"CFfact!AN46","v":0},"",{"$f":"CFplan!AO46","v":0},{"$f":"CFfact!AO46","v":0},"",{"$f":"CFplan!AP46","v":0},{"$f":"CFplan!AQ46","v":0},{"$f":"CFplan!AR46","v":0},{"$f":"CFplan!AS46","v":0},{"$f":"CFplan!AT46","v":0},{"$f":"CFplan!AU46","v":0},{"$f":"CFplan!AV46","v":0},{"$f":"CFplan!AW46","v":0},{"$f":"CFplan!AX46","v":0},{"$f":"CFplan!AY46","v":0},{"$f":"CFplan!AZ46","v":0},{"$f":"CFplan!BA46","v":0},{"$f":"CFplan!BB46","v":0},{"$f":"CFplan!BC46","v":0},{"$f":"CFplan!BD46","v":0},{"$f":"CFplan!BE46","v":0},{"$f":"CFplan!BF46","v":0},{"$f":"CFplan!BG46","v":0},{"$f":"CFplan!BH46","v":0},{"$f":"CFplan!BI46","v":0},{"$f":"CFplan!BJ46","v":0},{"$f":"CFplan!BK46","v":0},{"$f":"CFplan!BL46","v":0},{"$f":"CFplan!BM46","v":0},{"$f":"CFplan!BN46","v":0},{"$f":"CFplan!BO46","v":0},{"$f":"CFplan!BP46","v":0},{"$f":"CFplan!BQ46","v":0},{"$f":"CFplan!BR46","v":0},{"$f":"CFplan!BS46","v":0},{"$f":"CFplan!BT46","v":0},{"$f":"CFplan!BU46","v":0},{"$f":"CFplan!BV46","v":0},{"$f":"CFplan!BW46","v":0},{"$f":"CFplan!BX46","v":0},{"$f":"CFplan!BY46","v":0},{"$f":"CFplan!BZ46","v":0},{"$f":"CFplan!CA46","v":0},{"$f":"CFplan!CB46","v":0},{"$f":"CFplan!CC46","v":0},{"$f":"CFplan!CD46","v":0},{"$f":"CFplan!CE46","v":0},{"$f":"CFplan!CF46","v":0},{"$f":"CFplan!CG46","v":0},{"$f":"CFplan!CH46","v":0},{"$f":"CFplan!CI46","v":0},{"$f":"CFplan!CJ46","v":0},{"$f":"CFplan!CK46","v":0},{"$f":"CFplan!CL46","v":0},{"$f":"CFplan!CM46","v":0},{"$f":"CFplan!CN46","v":0},{"$f":"CFplan!CO46","v":0},{"$f":"CFplan!CP46","v":0},{"$f":"CFplan!CQ46","v":0},{"$f":"CFplan!CR46","v":0},{"$f":"CFplan!CS46","v":0},{"$f":"CFplan!CT46","v":0},{"$f":"CFplan!CU46","v":0}]
[{"$f":"ROW()","v":47},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I44","v":"Прямые переменные коммерческие расходы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L47)=0,$L47=0,$L47=\"\"),0,INDEX(Lists!$AM:$AM,SUMIFS(Lists!$A:$A,Lists!$AN:$AN,$L47)))","v":"Продукт-3"},null,{"$f":"L46+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"CFplan!X47","v":0},{"$f":"CFfact!X47","v":0},"",null,null,{"$f":"CFplan!AA47","v":0},{"$f":"CFfact!AA47","v":0},"",{"$f":"CFplan!AB47","v":0},{"$f":"CFfact!AB47","v":0},"",{"$f":"CFplan!AC47","v":0},{"$f":"CFfact!AC47","v":0},"",{"$f":"CFplan!AD47","v":0},{"$f":"CFfact!AD47","v":0},"",{"$f":"CFplan!AE47","v":0},{"$f":"CFfact!AE47","v":0},"",{"$f":"CFplan!AF47","v":0},{"$f":"CFfact!AF47","v":0},"",{"$f":"CFplan!AG47","v":0},{"$f":"CFfact!AG47","v":0},"",{"$f":"CFplan!AH47","v":0},{"$f":"CFfact!AH47","v":0},"",{"$f":"CFplan!AI47","v":0},{"$f":"CFfact!AI47","v":0},"",{"$f":"CFplan!AJ47","v":0},{"$f":"CFfact!AJ47","v":0},"",{"$f":"CFplan!AK47","v":0},{"$f":"CFfact!AK47","v":0},"",{"$f":"CFplan!AL47","v":0},{"$f":"CFfact!AL47","v":0},"",{"$f":"CFplan!AM47","v":0},{"$f":"CFfact!AM47","v":0},"",{"$f":"CFplan!AN47","v":0},{"$f":"CFfact!AN47","v":0},"",{"$f":"CFplan!AO47","v":0},{"$f":"CFfact!AO47","v":0},"",{"$f":"CFplan!AP47","v":0},{"$f":"CFplan!AQ47","v":0},{"$f":"CFplan!AR47","v":0},{"$f":"CFplan!AS47","v":0},{"$f":"CFplan!AT47","v":0},{"$f":"CFplan!AU47","v":0},{"$f":"CFplan!AV47","v":0},{"$f":"CFplan!AW47","v":0},{"$f":"CFplan!AX47","v":0},{"$f":"CFplan!AY47","v":0},{"$f":"CFplan!AZ47","v":0},{"$f":"CFplan!BA47","v":0},{"$f":"CFplan!BB47","v":0},{"$f":"CFplan!BC47","v":0},{"$f":"CFplan!BD47","v":0},{"$f":"CFplan!BE47","v":0},{"$f":"CFplan!BF47","v":0},{"$f":"CFplan!BG47","v":0},{"$f":"CFplan!BH47","v":0},{"$f":"CFplan!BI47","v":0},{"$f":"CFplan!BJ47","v":0},{"$f":"CFplan!BK47","v":0},{"$f":"CFplan!BL47","v":0},{"$f":"CFplan!BM47","v":0},{"$f":"CFplan!BN47","v":0},{"$f":"CFplan!BO47","v":0},{"$f":"CFplan!BP47","v":0},{"$f":"CFplan!BQ47","v":0},{"$f":"CFplan!BR47","v":0},{"$f":"CFplan!BS47","v":0},{"$f":"CFplan!BT47","v":0},{"$f":"CFplan!BU47","v":0},{"$f":"CFplan!BV47","v":0},{"$f":"CFplan!BW47","v":0},{"$f":"CFplan!BX47","v":0},{"$f":"CFplan!BY47","v":0},{"$f":"CFplan!BZ47","v":0},{"$f":"CFplan!CA47","v":0},{"$f":"CFplan!CB47","v":0},{"$f":"CFplan!CC47","v":0},{"$f":"CFplan!CD47","v":0},{"$f":"CFplan!CE47","v":0},{"$f":"CFplan!CF47","v":0},{"$f":"CFplan!CG47","v":0},{"$f":"CFplan!CH47","v":0},{"$f":"CFplan!CI47","v":0},{"$f":"CFplan!CJ47","v":0},{"$f":"CFplan!CK47","v":0},{"$f":"CFplan!CL47","v":0},{"$f":"CFplan!CM47","v":0},{"$f":"CFplan!CN47","v":0},{"$f":"CFplan!CO47","v":0},{"$f":"CFplan!CP47","v":0},{"$f":"CFplan!CQ47","v":0},{"$f":"CFplan!CR47","v":0},{"$f":"CFplan!CS47","v":0},{"$f":"CFplan!CT47","v":0},{"$f":"CFplan!CU47","v":0}]
[{"$f":"ROW()","v":48},null,null,null,null,null,null,null,null,null,null,"пустая строка",null,null,null,null,null,null,null,null,null,null,null,{"$f":"CFplan!X48","v":0},{"$f":"CFfact!X48","v":0},{"$f":"IF(IF(X48=0,0,Y48/X48)=0,\"\",IF(X48=0,0,Y48/X48))","v":""},null,null,{"$f":"CFplan!AA48","v":0},{"$f":"CFfact!AA48","v":0},{"$f":"IF(IF(AC48=0,0,AD48/AC48)=0,\"\",IF(AC48=0,0,AD48/AC48))","v":""},{"$f":"CFplan!AB48","v":0},{"$f":"CFfact!AB48","v":0},{"$f":"IF(IF(AF48=0,0,AG48/AF48)=0,\"\",IF(AF48=0,0,AG48/AF48))","v":""},{"$f":"CFplan!AC48","v":0},{"$f":"CFfact!AC48","v":0},{"$f":"IF(IF(AI48=0,0,AJ48/AI48)=0,\"\",IF(AI48=0,0,AJ48/AI48))","v":""},{"$f":"CFplan!AD48","v":0},{"$f":"CFfact!AD48","v":0},{"$f":"IF(IF(AL48=0,0,AM48/AL48)=0,\"\",IF(AL48=0,0,AM48/AL48))","v":""},{"$f":"CFplan!AE48","v":0},{"$f":"CFfact!AE48","v":0},{"$f":"IF(IF(AO48=0,0,AP48/AO48)=0,\"\",IF(AO48=0,0,AP48/AO48))","v":""},{"$f":"CFplan!AF48","v":0},{"$f":"CFfact!AF48","v":0},{"$f":"IF(IF(AR48=0,0,AS48/AR48)=0,\"\",IF(AR48=0,0,AS48/AR48))","v":""},{"$f":"CFplan!AG48","v":0},{"$f":"CFfact!AG48","v":0},{"$f":"IF(IF(AU48=0,0,AV48/AU48)=0,\"\",IF(AU48=0,0,AV48/AU48))","v":""},{"$f":"CFplan!AH48","v":0},{"$f":"CFfact!AH48","v":0},"",{"$f":"CFplan!AI48","v":0},{"$f":"CFfact!AI48","v":0},"",{"$f":"CFplan!AJ48","v":0},{"$f":"CFfact!AJ48","v":0},"",{"$f":"CFplan!AK48","v":0},{"$f":"CFfact!AK48","v":0},"",{"$f":"CFplan!AL48","v":0},{"$f":"CFfact!AL48","v":0},"",{"$f":"CFplan!AM48","v":0},{"$f":"CFfact!AM48","v":0},"",{"$f":"CFplan!AN48","v":0},{"$f":"CFfact!AN48","v":0},"",{"$f":"CFplan!AO48","v":0},{"$f":"CFfact!AO48","v":0},"",{"$f":"CFplan!AP48","v":0},{"$f":"CFplan!AQ48","v":0},{"$f":"CFplan!AR48","v":0},{"$f":"CFplan!AS48","v":0},{"$f":"CFplan!AT48","v":0},{"$f":"CFplan!AU48","v":0},{"$f":"CFplan!AV48","v":0},{"$f":"CFplan!AW48","v":0},{"$f":"CFplan!AX48","v":0},{"$f":"CFplan!AY48","v":0},{"$f":"CFplan!AZ48","v":0},{"$f":"CFplan!BA48","v":0},{"$f":"CFplan!BB48","v":0},{"$f":"CFplan!BC48","v":0},{"$f":"CFplan!BD48","v":0},{"$f":"CFplan!BE48","v":0},{"$f":"CFplan!BF48","v":0},{"$f":"CFplan!BG48","v":0},{"$f":"CFplan!BH48","v":0},{"$f":"CFplan!BI48","v":0},{"$f":"CFplan!BJ48","v":0},{"$f":"CFplan!BK48","v":0},{"$f":"CFplan!BL48","v":0},{"$f":"CFplan!BM48","v":0},{"$f":"CFplan!BN48","v":0},{"$f":"CFplan!BO48","v":0},{"$f":"CFplan!BP48","v":0},{"$f":"CFplan!BQ48","v":0},{"$f":"CFplan!BR48","v":0},{"$f":"CFplan!BS48","v":0},{"$f":"CFplan!BT48","v":0},{"$f":"CFplan!BU48","v":0},{"$f":"CFplan!BV48","v":0},{"$f":"CFplan!BW48","v":0},{"$f":"CFplan!BX48","v":0},{"$f":"CFplan!BY48","v":0},{"$f":"CFplan!BZ48","v":0},{"$f":"CFplan!CA48","v":0},{"$f":"CFplan!CB48","v":0},{"$f":"CFplan!CC48","v":0},{"$f":"CFplan!CD48","v":0},{"$f":"CFplan!CE48","v":0},{"$f":"CFplan!CF48","v":0},{"$f":"CFplan!CG48","v":0},{"$f":"CFplan!CH48","v":0},{"$f":"CFplan!CI48","v":0},{"$f":"CFplan!CJ48","v":0},{"$f":"CFplan!CK48","v":0},{"$f":"CFplan!CL48","v":0},{"$f":"CFplan!CM48","v":0},{"$f":"CFplan!CN48","v":0},{"$f":"CFplan!CO48","v":0},{"$f":"CFplan!CP48","v":0},{"$f":"CFplan!CQ48","v":0},{"$f":"CFplan!CR48","v":0},{"$f":"CFplan!CS48","v":0},{"$f":"CFplan!CT48","v":0},{"$f":"CFplan!CU48","v":0}]
[{"$f":"ROW()","v":49},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"Items!$AH$13","v":"Прямые постоянные расходы отдела продаж"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X49-SUM($X50:$X53))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"CFplan!X49","v":0},{"$f":"CFfact!X49","v":0},"",null,null,{"$f":"CFplan!AA49","v":0},{"$f":"CFfact!AA49","v":0},"",{"$f":"CFplan!AB49","v":0},{"$f":"CFfact!AB49","v":0},"",{"$f":"CFplan!AC49","v":0},{"$f":"CFfact!AC49","v":0},"",{"$f":"CFplan!AD49","v":0},{"$f":"CFfact!AD49","v":0},"",{"$f":"CFplan!AE49","v":0},{"$f":"CFfact!AE49","v":0},"",{"$f":"CFplan!AF49","v":0},{"$f":"CFfact!AF49","v":0},"",{"$f":"CFplan!AG49","v":0},{"$f":"CFfact!AG49","v":0},"",{"$f":"CFplan!AH49","v":0},{"$f":"CFfact!AH49","v":0},"",{"$f":"CFplan!AI49","v":0},{"$f":"CFfact!AI49","v":0},"",{"$f":"CFplan!AJ49","v":0},{"$f":"CFfact!AJ49","v":0},"",{"$f":"CFplan!AK49","v":0},{"$f":"CFfact!AK49","v":0},"",{"$f":"CFplan!AL49","v":0},{"$f":"CFfact!AL49","v":0},"",{"$f":"CFplan!AM49","v":0},{"$f":"CFfact!AM49","v":0},"",{"$f":"CFplan!AN49","v":0},{"$f":"CFfact!AN49","v":0},"",{"$f":"CFplan!AO49","v":0},{"$f":"CFfact!AO49","v":0},"",{"$f":"CFplan!AP49","v":0},{"$f":"CFplan!AQ49","v":0},{"$f":"CFplan!AR49","v":0},{"$f":"CFplan!AS49","v":0},{"$f":"CFplan!AT49","v":0},{"$f":"CFplan!AU49","v":0},{"$f":"CFplan!AV49","v":0},{"$f":"CFplan!AW49","v":0},{"$f":"CFplan!AX49","v":0},{"$f":"CFplan!AY49","v":0},{"$f":"CFplan!AZ49","v":0},{"$f":"CFplan!BA49","v":0},{"$f":"CFplan!BB49","v":0},{"$f":"CFplan!BC49","v":0},{"$f":"CFplan!BD49","v":0},{"$f":"CFplan!BE49","v":0},{"$f":"CFplan!BF49","v":0},{"$f":"CFplan!BG49","v":0},{"$f":"CFplan!BH49","v":0},{"$f":"CFplan!BI49","v":0},{"$f":"CFplan!BJ49","v":0},{"$f":"CFplan!BK49","v":0},{"$f":"CFplan!BL49","v":0},{"$f":"CFplan!BM49","v":0},{"$f":"CFplan!BN49","v":0},{"$f":"CFplan!BO49","v":0},{"$f":"CFplan!BP49","v":0},{"$f":"CFplan!BQ49","v":0},{"$f":"CFplan!BR49","v":0},{"$f":"CFplan!BS49","v":0},{"$f":"CFplan!BT49","v":0},{"$f":"CFplan!BU49","v":0},{"$f":"CFplan!BV49","v":0},{"$f":"CFplan!BW49","v":0},{"$f":"CFplan!BX49","v":0},{"$f":"CFplan!BY49","v":0},{"$f":"CFplan!BZ49","v":0},{"$f":"CFplan!CA49","v":0},{"$f":"CFplan!CB49","v":0},{"$f":"CFplan!CC49","v":0},{"$f":"CFplan!CD49","v":0},{"$f":"CFplan!CE49","v":0},{"$f":"CFplan!CF49","v":0},{"$f":"CFplan!CG49","v":0},{"$f":"CFplan!CH49","v":0},{"$f":"CFplan!CI49","v":0},{"$f":"CFplan!CJ49","v":0},{"$f":"CFplan!CK49","v":0},{"$f":"CFplan!CL49","v":0},{"$f":"CFplan!CM49","v":0},{"$f":"CFplan!CN49","v":0},{"$f":"CFplan!CO49","v":0},{"$f":"CFplan!CP49","v":0},{"$f":"CFplan!CQ49","v":0},{"$f":"CFplan!CR49","v":0},{"$f":"CFplan!CS49","v":0},{"$f":"CFplan!CT49","v":0},{"$f":"CFplan!CU49","v":0}]
[{"$f":"ROW()","v":50},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I49","v":"Прямые постоянные расходы отдела продаж"},{"$f":"IF(OR($L50=0,$L50=\"\",SUMIFS(Items!$A:$A,Items!$AI:$AI,$L50)=0),0,INDEX(Items!$AH:$AH,SUMIFS(Items!$A:$A,Items!$AI:$AI,$L50)))","v":"ФОТ менеджеров по продаже"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"CFplan!X50","v":0},{"$f":"CFfact!X50","v":0},"",null,null,{"$f":"CFplan!AA50","v":0},{"$f":"CFfact!AA50","v":0},"",{"$f":"CFplan!AB50","v":0},{"$f":"CFfact!AB50","v":0},"",{"$f":"CFplan!AC50","v":0},{"$f":"CFfact!AC50","v":0},"",{"$f":"CFplan!AD50","v":0},{"$f":"CFfact!AD50","v":0},"",{"$f":"CFplan!AE50","v":0},{"$f":"CFfact!AE50","v":0},"",{"$f":"CFplan!AF50","v":0},{"$f":"CFfact!AF50","v":0},"",{"$f":"CFplan!AG50","v":0},{"$f":"CFfact!AG50","v":0},"",{"$f":"CFplan!AH50","v":0},{"$f":"CFfact!AH50","v":0},"",{"$f":"CFplan!AI50","v":0},{"$f":"CFfact!AI50","v":0},"",{"$f":"CFplan!AJ50","v":0},{"$f":"CFfact!AJ50","v":0},"",{"$f":"CFplan!AK50","v":0},{"$f":"CFfact!AK50","v":0},"",{"$f":"CFplan!AL50","v":0},{"$f":"CFfact!AL50","v":0},"",{"$f":"CFplan!AM50","v":0},{"$f":"CFfact!AM50","v":0},"",{"$f":"CFplan!AN50","v":0},{"$f":"CFfact!AN50","v":0},"",{"$f":"CFplan!AO50","v":0},{"$f":"CFfact!AO50","v":0},"",{"$f":"CFplan!AP50","v":0},{"$f":"CFplan!AQ50","v":0},{"$f":"CFplan!AR50","v":0},{"$f":"CFplan!AS50","v":0},{"$f":"CFplan!AT50","v":0},{"$f":"CFplan!AU50","v":0},{"$f":"CFplan!AV50","v":0},{"$f":"CFplan!AW50","v":0},{"$f":"CFplan!AX50","v":0},{"$f":"CFplan!AY50","v":0},{"$f":"CFplan!AZ50","v":0},{"$f":"CFplan!BA50","v":0},{"$f":"CFplan!BB50","v":0},{"$f":"CFplan!BC50","v":0},{"$f":"CFplan!BD50","v":0},{"$f":"CFplan!BE50","v":0},{"$f":"CFplan!BF50","v":0},{"$f":"CFplan!BG50","v":0},{"$f":"CFplan!BH50","v":0},{"$f":"CFplan!BI50","v":0},{"$f":"CFplan!BJ50","v":0},{"$f":"CFplan!BK50","v":0},{"$f":"CFplan!BL50","v":0},{"$f":"CFplan!BM50","v":0},{"$f":"CFplan!BN50","v":0},{"$f":"CFplan!BO50","v":0},{"$f":"CFplan!BP50","v":0},{"$f":"CFplan!BQ50","v":0},{"$f":"CFplan!BR50","v":0},{"$f":"CFplan!BS50","v":0},{"$f":"CFplan!BT50","v":0},{"$f":"CFplan!BU50","v":0},{"$f":"CFplan!BV50","v":0},{"$f":"CFplan!BW50","v":0},{"$f":"CFplan!BX50","v":0},{"$f":"CFplan!BY50","v":0},{"$f":"CFplan!BZ50","v":0},{"$f":"CFplan!CA50","v":0},{"$f":"CFplan!CB50","v":0},{"$f":"CFplan!CC50","v":0},{"$f":"CFplan!CD50","v":0},{"$f":"CFplan!CE50","v":0},{"$f":"CFplan!CF50","v":0},{"$f":"CFplan!CG50","v":0},{"$f":"CFplan!CH50","v":0},{"$f":"CFplan!CI50","v":0},{"$f":"CFplan!CJ50","v":0},{"$f":"CFplan!CK50","v":0},{"$f":"CFplan!CL50","v":0},{"$f":"CFplan!CM50","v":0},{"$f":"CFplan!CN50","v":0},{"$f":"CFplan!CO50","v":0},{"$f":"CFplan!CP50","v":0},{"$f":"CFplan!CQ50","v":0},{"$f":"CFplan!CR50","v":0},{"$f":"CFplan!CS50","v":0},{"$f":"CFplan!CT50","v":0},{"$f":"CFplan!CU50","v":0}]
[{"$f":"ROW()","v":51},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I49","v":"Прямые постоянные расходы отдела продаж"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"CFplan!X51","v":0},{"$f":"CFfact!X51","v":0},"",null,null,{"$f":"CFplan!AA51","v":0},{"$f":"CFfact!AA51","v":0},"",{"$f":"CFplan!AB51","v":0},{"$f":"CFfact!AB51","v":0},"",{"$f":"CFplan!AC51","v":0},{"$f":"CFfact!AC51","v":0},"",{"$f":"CFplan!AD51","v":0},{"$f":"CFfact!AD51","v":0},"",{"$f":"CFplan!AE51","v":0},{"$f":"CFfact!AE51","v":0},"",{"$f":"CFplan!AF51","v":0},{"$f":"CFfact!AF51","v":0},"",{"$f":"CFplan!AG51","v":0},{"$f":"CFfact!AG51","v":0},"",{"$f":"CFplan!AH51","v":0},{"$f":"CFfact!AH51","v":0},"",{"$f":"CFplan!AI51","v":0},{"$f":"CFfact!AI51","v":0},"",{"$f":"CFplan!AJ51","v":0},{"$f":"CFfact!AJ51","v":0},"",{"$f":"CFplan!AK51","v":0},{"$f":"CFfact!AK51","v":0},"",{"$f":"CFplan!AL51","v":0},{"$f":"CFfact!AL51","v":0},"",{"$f":"CFplan!AM51","v":0},{"$f":"CFfact!AM51","v":0},"",{"$f":"CFplan!AN51","v":0},{"$f":"CFfact!AN51","v":0},"",{"$f":"CFplan!AO51","v":0},{"$f":"CFfact!AO51","v":0},"",{"$f":"CFplan!AP51","v":0},{"$f":"CFplan!AQ51","v":0},{"$f":"CFplan!AR51","v":0},{"$f":"CFplan!AS51","v":0},{"$f":"CFplan!AT51","v":0},{"$f":"CFplan!AU51","v":0},{"$f":"CFplan!AV51","v":0},{"$f":"CFplan!AW51","v":0},{"$f":"CFplan!AX51","v":0},{"$f":"CFplan!AY51","v":0},{"$f":"CFplan!AZ51","v":0},{"$f":"CFplan!BA51","v":0},{"$f":"CFplan!BB51","v":0},{"$f":"CFplan!BC51","v":0},{"$f":"CFplan!BD51","v":0},{"$f":"CFplan!BE51","v":0},{"$f":"CFplan!BF51","v":0},{"$f":"CFplan!BG51","v":0},{"$f":"CFplan!BH51","v":0},{"$f":"CFplan!BI51","v":0},{"$f":"CFplan!BJ51","v":0},{"$f":"CFplan!BK51","v":0},{"$f":"CFplan!BL51","v":0},{"$f":"CFplan!BM51","v":0},{"$f":"CFplan!BN51","v":0},{"$f":"CFplan!BO51","v":0},{"$f":"CFplan!BP51","v":0},{"$f":"CFplan!BQ51","v":0},{"$f":"CFplan!BR51","v":0},{"$f":"CFplan!BS51","v":0},{"$f":"CFplan!BT51","v":0},{"$f":"CFplan!BU51","v":0},{"$f":"CFplan!BV51","v":0},{"$f":"CFplan!BW51","v":0},{"$f":"CFplan!BX51","v":0},{"$f":"CFplan!BY51","v":0},{"$f":"CFplan!BZ51","v":0},{"$f":"CFplan!CA51","v":0},{"$f":"CFplan!CB51","v":0},{"$f":"CFplan!CC51","v":0},{"$f":"CFplan!CD51","v":0},{"$f":"CFplan!CE51","v":0},{"$f":"CFplan!CF51","v":0},{"$f":"CFplan!CG51","v":0},{"$f":"CFplan!CH51","v":0},{"$f":"CFplan!CI51","v":0},{"$f":"CFplan!CJ51","v":0},{"$f":"CFplan!CK51","v":0},{"$f":"CFplan!CL51","v":0},{"$f":"CFplan!CM51","v":0},{"$f":"CFplan!CN51","v":0},{"$f":"CFplan!CO51","v":0},{"$f":"CFplan!CP51","v":0},{"$f":"CFplan!CQ51","v":0},{"$f":"CFplan!CR51","v":0},{"$f":"CFplan!CS51","v":0},{"$f":"CFplan!CT51","v":0},{"$f":"CFplan!CU51","v":0}]
[{"$f":"ROW()","v":52},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H28","v":"Прямые расходы"},{"$f":"I49","v":"Прямые постоянные расходы отдела продаж"},{"$f":"IF(OR($L52=0,$L52=\"\",SUMIFS(Items!$A:$A,Items!$AI:$AI,$L52)=0),0,INDEX(Items!$AH:$AH,SUMIFS(Items!$A:$A,Items!$AI:$AI,$L52)))","v":"Прочие расходы отдела продаж"},null,{"$f":"MAX(L$50:L51)+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"CFplan!X52","v":0},{"$f":"CFfact!X52","v":0},"",null,null,{"$f":"CFplan!AA52","v":0},{"$f":"CFfact!AA52","v":0},"",{"$f":"CFplan!AB52","v":0},{"$f":"CFfact!AB52","v":0},"",{"$f":"CFplan!AC52","v":0},{"$f":"CFfact!AC52","v":0},"",{"$f":"CFplan!AD52","v":0},{"$f":"CFfact!AD52","v":0},"",{"$f":"CFplan!AE52","v":0},{"$f":"CFfact!AE52","v":0},"",{"$f":"CFplan!AF52","v":0},{"$f":"CFfact!AF52","v":0},"",{"$f":"CFplan!AG52","v":0},{"$f":"CFfact!AG52","v":0},"",{"$f":"CFplan!AH52","v":0},{"$f":"CFfact!AH52","v":0},"",{"$f":"CFplan!AI52","v":0},{"$f":"CFfact!AI52","v":0},"",{"$f":"CFplan!AJ52","v":0},{"$f":"CFfact!AJ52","v":0},"",{"$f":"CFplan!AK52","v":0},{"$f":"CFfact!AK52","v":0},"",{"$f":"CFplan!AL52","v":0},{"$f":"CFfact!AL52","v":0},"",{"$f":"CFplan!AM52","v":0},{"$f":"CFfact!AM52","v":0},"",{"$f":"CFplan!AN52","v":0},{"$f":"CFfact!AN52","v":0},"",{"$f":"CFplan!AO52","v":0},{"$f":"CFfact!AO52","v":0},"",{"$f":"CFplan!AP52","v":0},{"$f":"CFplan!AQ52","v":0},{"$f":"CFplan!AR52","v":0},{"$f":"CFplan!AS52","v":0},{"$f":"CFplan!AT52","v":0},{"$f":"CFplan!AU52","v":0},{"$f":"CFplan!AV52","v":0},{"$f":"CFplan!AW52","v":0},{"$f":"CFplan!AX52","v":0},{"$f":"CFplan!AY52","v":0},{"$f":"CFplan!AZ52","v":0},{"$f":"CFplan!BA52","v":0},{"$f":"CFplan!BB52","v":0},{"$f":"CFplan!BC52","v":0},{"$f":"CFplan!BD52","v":0},{"$f":"CFplan!BE52","v":0},{"$f":"CFplan!BF52","v":0},{"$f":"CFplan!BG52","v":0},{"$f":"CFplan!BH52","v":0},{"$f":"CFplan!BI52","v":0},{"$f":"CFplan!BJ52","v":0},{"$f":"CFplan!BK52","v":0},{"$f":"CFplan!BL52","v":0},{"$f":"CFplan!BM52","v":0},{"$f":"CFplan!BN52","v":0},{"$f":"CFplan!BO52","v":0},{"$f":"CFplan!BP52","v":0},{"$f":"CFplan!BQ52","v":0},{"$f":"CFplan!BR52","v":0},{"$f":"CFplan!BS52","v":0},{"$f":"CFplan!BT52","v":0},{"$f":"CFplan!BU52","v":0},{"$f":"CFplan!BV52","v":0},{"$f":"CFplan!BW52","v":0},{"$f":"CFplan!BX52","v":0},{"$f":"CFplan!BY52","v":0},{"$f":"CFplan!BZ52","v":0},{"$f":"CFplan!CA52","v":0},{"$f":"CFplan!CB52","v":0},{"$f":"CFplan!CC52","v":0},{"$f":"CFplan!CD52","v":0},{"$f":"CFplan!CE52","v":0},{"$f":"CFplan!CF52","v":0},{"$f":"CFplan!CG52","v":0},{"$f":"CFplan!CH52","v":0},{"$f":"CFplan!CI52","v":0},{"$f":"CFplan!CJ52","v":0},{"$f":"CFplan!CK52","v":0},{"$f":"CFplan!CL52","v":0},{"$f":"CFplan!CM52","v":0},{"$f":"CFplan!CN52","v":0},{"$f":"CFplan!CO52","v":0},{"$f":"CFplan!CP52","v":0},{"$f":"CFplan!CQ52","v":0},{"$f":"CFplan!CR52","v":0},{"$f":"CFplan!CS52","v":0},{"$f":"CFplan!CT52","v":0},{"$f":"CFplan!CU52","v":0}]
[{"$f":"ROW()","v":53},null,null,null,null,null,null,null,null,null,null,"пустая строка",null,null,null,null,null,null,null,null,null,null,null,{"$f":"CFplan!X53","v":0},{"$f":"CFfact!X53","v":0},"",null,null,{"$f":"CFplan!AA53","v":0},{"$f":"CFfact!AA53","v":0},"",{"$f":"CFplan!AB53","v":0},{"$f":"CFfact!AB53","v":0},"",{"$f":"CFplan!AC53","v":0},{"$f":"CFfact!AC53","v":0},"",{"$f":"CFplan!AD53","v":0},{"$f":"CFfact!AD53","v":0},"",{"$f":"CFplan!AE53","v":0},{"$f":"CFfact!AE53","v":0},"",{"$f":"CFplan!AF53","v":0},{"$f":"CFfact!AF53","v":0},"",{"$f":"CFplan!AG53","v":0},{"$f":"CFfact!AG53","v":0},"",{"$f":"CFplan!AH53","v":0},{"$f":"CFfact!AH53","v":0},"",{"$f":"CFplan!AI53","v":0},{"$f":"CFfact!AI53","v":0},"",{"$f":"CFplan!AJ53","v":0},{"$f":"CFfact!AJ53","v":0},"",{"$f":"CFplan!AK53","v":0},{"$f":"CFfact!AK53","v":0},"",{"$f":"CFplan!AL53","v":0},{"$f":"CFfact!AL53","v":0},"",{"$f":"CFplan!AM53","v":0},{"$f":"CFfact!AM53","v":0},"",{"$f":"CFplan!AN53","v":0},{"$f":"CFfact!AN53","v":0},"",{"$f":"CFplan!AO53","v":0},{"$f":"CFfact!AO53","v":0},"",{"$f":"CFplan!AP53","v":0},{"$f":"CFplan!AQ53","v":0},{"$f":"CFplan!AR53","v":0},{"$f":"CFplan!AS53","v":0},{"$f":"CFplan!AT53","v":0},{"$f":"CFplan!AU53","v":0},{"$f":"CFplan!AV53","v":0},{"$f":"CFplan!AW53","v":0},{"$f":"CFplan!AX53","v":0},{"$f":"CFplan!AY53","v":0},{"$f":"CFplan!AZ53","v":0},{"$f":"CFplan!BA53","v":0},{"$f":"CFplan!BB53","v":0},{"$f":"CFplan!BC53","v":0},{"$f":"CFplan!BD53","v":0},{"$f":"CFplan!BE53","v":0},{"$f":"CFplan!BF53","v":0},{"$f":"CFplan!BG53","v":0},{"$f":"CFplan!BH53","v":0},{"$f":"CFplan!BI53","v":0},{"$f":"CFplan!BJ53","v":0},{"$f":"CFplan!BK53","v":0},{"$f":"CFplan!BL53","v":0},{"$f":"CFplan!BM53","v":0},{"$f":"CFplan!BN53","v":0},{"$f":"CFplan!BO53","v":0},{"$f":"CFplan!BP53","v":0},{"$f":"CFplan!BQ53","v":0},{"$f":"CFplan!BR53","v":0},{"$f":"CFplan!BS53","v":0},{"$f":"CFplan!BT53","v":0},{"$f":"CFplan!BU53","v":0},{"$f":"CFplan!BV53","v":0},{"$f":"CFplan!BW53","v":0},{"$f":"CFplan!BX53","v":0},{"$f":"CFplan!BY53","v":0},{"$f":"CFplan!BZ53","v":0},{"$f":"CFplan!CA53","v":0},{"$f":"CFplan!CB53","v":0},{"$f":"CFplan!CC53","v":0},{"$f":"CFplan!CD53","v":0},{"$f":"CFplan!CE53","v":0},{"$f":"CFplan!CF53","v":0},{"$f":"CFplan!CG53","v":0},{"$f":"CFplan!CH53","v":0},{"$f":"CFplan!CI53","v":0},{"$f":"CFplan!CJ53","v":0},{"$f":"CFplan!CK53","v":0},{"$f":"CFplan!CL53","v":0},{"$f":"CFplan!CM53","v":0},{"$f":"CFplan!CN53","v":0},{"$f":"CFplan!CO53","v":0},{"$f":"CFplan!CP53","v":0},{"$f":"CFplan!CQ53","v":0},{"$f":"CFplan!CR53","v":0},{"$f":"CFplan!CS53","v":0},{"$f":"CFplan!CT53","v":0},{"$f":"CFplan!CU53","v":0}]
[{"$f":"ROW()","v":54},null,null,null,null,null,null,null,null,null,null,"пустая строка",null,null,null,null,null,null,null,null,null,null,null,{"$f":"CFplan!X54","v":0},{"$f":"CFfact!X54","v":0},"",null,null,{"$f":"CFplan!AA54","v":0},{"$f":"CFfact!AA54","v":0},"",{"$f":"CFplan!AB54","v":0},{"$f":"CFfact!AB54","v":0},"",{"$f":"CFplan!AC54","v":0},{"$f":"CFfact!AC54","v":0},"",{"$f":"CFplan!AD54","v":0},{"$f":"CFfact!AD54","v":0},"",{"$f":"CFplan!AE54","v":0},{"$f":"CFfact!AE54","v":0},"",{"$f":"CFplan!AF54","v":0},{"$f":"CFfact!AF54","v":0},"",{"$f":"CFplan!AG54","v":0},{"$f":"CFfact!AG54","v":0},"",{"$f":"CFplan!AH54","v":0},{"$f":"CFfact!AH54","v":0},"",{"$f":"CFplan!AI54","v":0},{"$f":"CFfact!AI54","v":0},"",{"$f":"CFplan!AJ54","v":0},{"$f":"CFfact!AJ54","v":0},"",{"$f":"CFplan!AK54","v":0},{"$f":"CFfact!AK54","v":0},"",{"$f":"CFplan!AL54","v":0},{"$f":"CFfact!AL54","v":0},"",{"$f":"CFplan!AM54","v":0},{"$f":"CFfact!AM54","v":0},"",{"$f":"CFplan!AN54","v":0},{"$f":"CFfact!AN54","v":0},"",{"$f":"CFplan!AO54","v":0},{"$f":"CFfact!AO54","v":0},"",{"$f":"CFplan!AP54","v":0},{"$f":"CFplan!AQ54","v":0},{"$f":"CFplan!AR54","v":0},{"$f":"CFplan!AS54","v":0},{"$f":"CFplan!AT54","v":0},{"$f":"CFplan!AU54","v":0},{"$f":"CFplan!AV54","v":0},{"$f":"CFplan!AW54","v":0},{"$f":"CFplan!AX54","v":0},{"$f":"CFplan!AY54","v":0},{"$f":"CFplan!AZ54","v":0},{"$f":"CFplan!BA54","v":0},{"$f":"CFplan!BB54","v":0},{"$f":"CFplan!BC54","v":0},{"$f":"CFplan!BD54","v":0},{"$f":"CFplan!BE54","v":0},{"$f":"CFplan!BF54","v":0},{"$f":"CFplan!BG54","v":0},{"$f":"CFplan!BH54","v":0},{"$f":"CFplan!BI54","v":0},{"$f":"CFplan!BJ54","v":0},{"$f":"CFplan!BK54","v":0},{"$f":"CFplan!BL54","v":0},{"$f":"CFplan!BM54","v":0},{"$f":"CFplan!BN54","v":0},{"$f":"CFplan!BO54","v":0},{"$f":"CFplan!BP54","v":0},{"$f":"CFplan!BQ54","v":0},{"$f":"CFplan!BR54","v":0},{"$f":"CFplan!BS54","v":0},{"$f":"CFplan!BT54","v":0},{"$f":"CFplan!BU54","v":0},{"$f":"CFplan!BV54","v":0},{"$f":"CFplan!BW54","v":0},{"$f":"CFplan!BX54","v":0},{"$f":"CFplan!BY54","v":0},{"$f":"CFplan!BZ54","v":0},{"$f":"CFplan!CA54","v":0},{"$f":"CFplan!CB54","v":0},{"$f":"CFplan!CC54","v":0},{"$f":"CFplan!CD54","v":0},{"$f":"CFplan!CE54","v":0},{"$f":"CFplan!CF54","v":0},{"$f":"CFplan!CG54","v":0},{"$f":"CFplan!CH54","v":0},{"$f":"CFplan!CI54","v":0},{"$f":"CFplan!CJ54","v":0},{"$f":"CFplan!CK54","v":0},{"$f":"CFplan!CL54","v":0},{"$f":"CFplan!CM54","v":0},{"$f":"CFplan!CN54","v":0},{"$f":"CFplan!CO54","v":0},{"$f":"CFplan!CP54","v":0},{"$f":"CFplan!CQ54","v":0},{"$f":"CFplan!CR54","v":0},{"$f":"CFplan!CS54","v":0},{"$f":"CFplan!CT54","v":0},{"$f":"CFplan!CU54","v":0}]
[{"$f":"ROW()","v":55},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CFplan!X55","v":0},{"$f":"CFfact!X55","v":0},"",null,null,{"$f":"CFplan!AA55","v":0},{"$f":"CFfact!AA55","v":0},"",{"$f":"CFplan!AB55","v":0},{"$f":"CFfact!AB55","v":0},"",{"$f":"CFplan!AC55","v":0},{"$f":"CFfact!AC55","v":0},"",{"$f":"CFplan!AD55","v":0},{"$f":"CFfact!AD55","v":0},"",{"$f":"CFplan!AE55","v":0},{"$f":"CFfact!AE55","v":0},"",{"$f":"CFplan!AF55","v":0},{"$f":"CFfact!AF55","v":0},"",{"$f":"CFplan!AG55","v":0},{"$f":"CFfact!AG55","v":0},"",{"$f":"CFplan!AH55","v":0},{"$f":"CFfact!AH55","v":0},"",{"$f":"CFplan!AI55","v":0},{"$f":"CFfact!AI55","v":0},"",{"$f":"CFplan!AJ55","v":0},{"$f":"CFfact!AJ55","v":0},"",{"$f":"CFplan!AK55","v":0},{"$f":"CFfact!AK55","v":0},"",{"$f":"CFplan!AL55","v":0},{"$f":"CFfact!AL55","v":0},"",{"$f":"CFplan!AM55","v":0},{"$f":"CFfact!AM55","v":0},"",{"$f":"CFplan!AN55","v":0},{"$f":"CFfact!AN55","v":0},"",{"$f":"CFplan!AO55","v":0},{"$f":"CFfact!AO55","v":0},"",{"$f":"CFplan!AP55","v":0},{"$f":"CFplan!AQ55","v":0},{"$f":"CFplan!AR55","v":0},{"$f":"CFplan!AS55","v":0},{"$f":"CFplan!AT55","v":0},{"$f":"CFplan!AU55","v":0},{"$f":"CFplan!AV55","v":0},{"$f":"CFplan!AW55","v":0},{"$f":"CFplan!AX55","v":0},{"$f":"CFplan!AY55","v":0},{"$f":"CFplan!AZ55","v":0},{"$f":"CFplan!BA55","v":0},{"$f":"CFplan!BB55","v":0},{"$f":"CFplan!BC55","v":0},{"$f":"CFplan!BD55","v":0},{"$f":"CFplan!BE55","v":0},{"$f":"CFplan!BF55","v":0},{"$f":"CFplan!BG55","v":0},{"$f":"CFplan!BH55","v":0},{"$f":"CFplan!BI55","v":0},{"$f":"CFplan!BJ55","v":0},{"$f":"CFplan!BK55","v":0},{"$f":"CFplan!BL55","v":0},{"$f":"CFplan!BM55","v":0},{"$f":"CFplan!BN55","v":0},{"$f":"CFplan!BO55","v":0},{"$f":"CFplan!BP55","v":0},{"$f":"CFplan!BQ55","v":0},{"$f":"CFplan!BR55","v":0},{"$f":"CFplan!BS55","v":0},{"$f":"CFplan!BT55","v":0},{"$f":"CFplan!BU55","v":0},{"$f":"CFplan!BV55","v":0},{"$f":"CFplan!BW55","v":0},{"$f":"CFplan!BX55","v":0},{"$f":"CFplan!BY55","v":0},{"$f":"CFplan!BZ55","v":0},{"$f":"CFplan!CA55","v":0},{"$f":"CFplan!CB55","v":0},{"$f":"CFplan!CC55","v":0},{"$f":"CFplan!CD55","v":0},{"$f":"CFplan!CE55","v":0},{"$f":"CFplan!CF55","v":0},{"$f":"CFplan!CG55","v":0},{"$f":"CFplan!CH55","v":0},{"$f":"CFplan!CI55","v":0},{"$f":"CFplan!CJ55","v":0},{"$f":"CFplan!CK55","v":0},{"$f":"CFplan!CL55","v":0},{"$f":"CFplan!CM55","v":0},{"$f":"CFplan!CN55","v":0},{"$f":"CFplan!CO55","v":0},{"$f":"CFplan!CP55","v":0},{"$f":"CFplan!CQ55","v":0},{"$f":"CFplan!CR55","v":0},{"$f":"CFplan!CS55","v":0},{"$f":"CFplan!CT55","v":0},{"$f":"CFplan!CU55","v":0}]
[{"$f":"ROW()","v":56},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BO$23","v":"Управленческие расходы"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X56-SUMIFS($X57:$X83,$J57:$J83,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"CFplan!X56","v":0},{"$f":"CFfact!X56","v":0},"",null,null,{"$f":"CFplan!AA56","v":0},{"$f":"CFfact!AA56","v":0},"",{"$f":"CFplan!AB56","v":0},{"$f":"CFfact!AB56","v":0},"",{"$f":"CFplan!AC56","v":0},{"$f":"CFfact!AC56","v":0},"",{"$f":"CFplan!AD56","v":0},{"$f":"CFfact!AD56","v":0},"",{"$f":"CFplan!AE56","v":0},{"$f":"CFfact!AE56","v":0},"",{"$f":"CFplan!AF56","v":0},{"$f":"CFfact!AF56","v":0},"",{"$f":"CFplan!AG56","v":0},{"$f":"CFfact!AG56","v":0},"",{"$f":"CFplan!AH56","v":0},{"$f":"CFfact!AH56","v":0},"",{"$f":"CFplan!AI56","v":0},{"$f":"CFfact!AI56","v":0},"",{"$f":"CFplan!AJ56","v":0},{"$f":"CFfact!AJ56","v":0},"",{"$f":"CFplan!AK56","v":0},{"$f":"CFfact!AK56","v":0},"",{"$f":"CFplan!AL56","v":0},{"$f":"CFfact!AL56","v":0},"",{"$f":"CFplan!AM56","v":0},{"$f":"CFfact!AM56","v":0},"",{"$f":"CFplan!AN56","v":0},{"$f":"CFfact!AN56","v":0},"",{"$f":"CFplan!AO56","v":0},{"$f":"CFfact!AO56","v":0},"",{"$f":"CFplan!AP56","v":0},{"$f":"CFplan!AQ56","v":0},{"$f":"CFplan!AR56","v":0},{"$f":"CFplan!AS56","v":0},{"$f":"CFplan!AT56","v":0},{"$f":"CFplan!AU56","v":0},{"$f":"CFplan!AV56","v":0},{"$f":"CFplan!AW56","v":0},{"$f":"CFplan!AX56","v":0},{"$f":"CFplan!AY56","v":0},{"$f":"CFplan!AZ56","v":0},{"$f":"CFplan!BA56","v":0},{"$f":"CFplan!BB56","v":0},{"$f":"CFplan!BC56","v":0},{"$f":"CFplan!BD56","v":0},{"$f":"CFplan!BE56","v":0},{"$f":"CFplan!BF56","v":0},{"$f":"CFplan!BG56","v":0},{"$f":"CFplan!BH56","v":0},{"$f":"CFplan!BI56","v":0},{"$f":"CFplan!BJ56","v":0},{"$f":"CFplan!BK56","v":0},{"$f":"CFplan!BL56","v":0},{"$f":"CFplan!BM56","v":0},{"$f":"CFplan!BN56","v":0},{"$f":"CFplan!BO56","v":0},{"$f":"CFplan!BP56","v":0},{"$f":"CFplan!BQ56","v":0},{"$f":"CFplan!BR56","v":0},{"$f":"CFplan!BS56","v":0},{"$f":"CFplan!BT56","v":0},{"$f":"CFplan!BU56","v":0},{"$f":"CFplan!BV56","v":0},{"$f":"CFplan!BW56","v":0},{"$f":"CFplan!BX56","v":0},{"$f":"CFplan!BY56","v":0},{"$f":"CFplan!BZ56","v":0},{"$f":"CFplan!CA56","v":0},{"$f":"CFplan!CB56","v":0},{"$f":"CFplan!CC56","v":0},{"$f":"CFplan!CD56","v":0},{"$f":"CFplan!CE56","v":0},{"$f":"CFplan!CF56","v":0},{"$f":"CFplan!CG56","v":0},{"$f":"CFplan!CH56","v":0},{"$f":"CFplan!CI56","v":0},{"$f":"CFplan!CJ56","v":0},{"$f":"CFplan!CK56","v":0},{"$f":"CFplan!CL56","v":0},{"$f":"CFplan!CM56","v":0},{"$f":"CFplan!CN56","v":0},{"$f":"CFplan!CO56","v":0},{"$f":"CFplan!CP56","v":0},{"$f":"CFplan!CQ56","v":0},{"$f":"CFplan!CR56","v":0},{"$f":"CFplan!CS56","v":0},{"$f":"CFplan!CT56","v":0},{"$f":"CFplan!CU56","v":0}]
[{"$f":"ROW()","v":57},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H56","v":"Управленческие расходы"},{"$f":"Items!$BO$24","v":"ФОТ управленческого персонала"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X57-SUM($X58:$X65))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"CFplan!X57","v":0},{"$f":"CFfact!X57","v":0},"",null,null,{"$f":"CFplan!AA57","v":0},{"$f":"CFfact!AA57","v":0},"",{"$f":"CFplan!AB57","v":0},{"$f":"CFfact!AB57","v":0},"",{"$f":"CFplan!AC57","v":0},{"$f":"CFfact!AC57","v":0},"",{"$f":"CFplan!AD57","v":0},{"$f":"CFfact!AD57","v":0},"",{"$f":"CFplan!AE57","v":0},{"$f":"CFfact!AE57","v":0},"",{"$f":"CFplan!AF57","v":0},{"$f":"CFfact!AF57","v":0},"",{"$f":"CFplan!AG57","v":0},{"$f":"CFfact!AG57","v":0},"",{"$f":"CFplan!AH57","v":0},{"$f":"CFfact!AH57","v":0},"",{"$f":"CFplan!AI57","v":0},{"$f":"CFfact!AI57","v":0},"",{"$f":"CFplan!AJ57","v":0},{"$f":"CFfact!AJ57","v":0},"",{"$f":"CFplan!AK57","v":0},{"$f":"CFfact!AK57","v":0},"",{"$f":"CFplan!AL57","v":0},{"$f":"CFfact!AL57","v":0},"",{"$f":"CFplan!AM57","v":0},{"$f":"CFfact!AM57","v":0},"",{"$f":"CFplan!AN57","v":0},{"$f":"CFfact!AN57","v":0},"",{"$f":"CFplan!AO57","v":0},{"$f":"CFfact!AO57","v":0},"",{"$f":"CFplan!AP57","v":0},{"$f":"CFplan!AQ57","v":0},{"$f":"CFplan!AR57","v":0},{"$f":"CFplan!AS57","v":0},{"$f":"CFplan!AT57","v":0},{"$f":"CFplan!AU57","v":0},{"$f":"CFplan!AV57","v":0},{"$f":"CFplan!AW57","v":0},{"$f":"CFplan!AX57","v":0},{"$f":"CFplan!AY57","v":0},{"$f":"CFplan!AZ57","v":0},{"$f":"CFplan!BA57","v":0},{"$f":"CFplan!BB57","v":0},{"$f":"CFplan!BC57","v":0},{"$f":"CFplan!BD57","v":0},{"$f":"CFplan!BE57","v":0},{"$f":"CFplan!BF57","v":0},{"$f":"CFplan!BG57","v":0},{"$f":"CFplan!BH57","v":0},{"$f":"CFplan!BI57","v":0},{"$f":"CFplan!BJ57","v":0},{"$f":"CFplan!BK57","v":0},{"$f":"CFplan!BL57","v":0},{"$f":"CFplan!BM57","v":0},{"$f":"CFplan!BN57","v":0},{"$f":"CFplan!BO57","v":0},{"$f":"CFplan!BP57","v":0},{"$f":"CFplan!BQ57","v":0},{"$f":"CFplan!BR57","v":0},{"$f":"CFplan!BS57","v":0},{"$f":"CFplan!BT57","v":0},{"$f":"CFplan!BU57","v":0},{"$f":"CFplan!BV57","v":0},{"$f":"CFplan!BW57","v":0},{"$f":"CFplan!BX57","v":0},{"$f":"CFplan!BY57","v":0},{"$f":"CFplan!BZ57","v":0},{"$f":"CFplan!CA57","v":0},{"$f":"CFplan!CB57","v":0},{"$f":"CFplan!CC57","v":0},{"$f":"CFplan!CD57","v":0},{"$f":"CFplan!CE57","v":0},{"$f":"CFplan!CF57","v":0},{"$f":"CFplan!CG57","v":0},{"$f":"CFplan!CH57","v":0},{"$f":"CFplan!CI57","v":0},{"$f":"CFplan!CJ57","v":0},{"$f":"CFplan!CK57","v":0},{"$f":"CFplan!CL57","v":0},{"$f":"CFplan!CM57","v":0},{"$f":"CFplan!CN57","v":0},{"$f":"CFplan!CO57","v":0},{"$f":"CFplan!CP57","v":0},{"$f":"CFplan!CQ57","v":0},{"$f":"CFplan!CR57","v":0},{"$f":"CFplan!CS57","v":0},{"$f":"CFplan!CT57","v":0},{"$f":"CFplan!CU57","v":0}]
[{"$f":"ROW()","v":58},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H56","v":"Управленческие расходы"},{"$f":"I57","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L58)=0,$L58=0,$L58=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L58)))","v":"Генеральный директор"},null,4,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"CFplan!X58","v":0},{"$f":"CFfact!X58","v":0},"",null,null,{"$f":"CFplan!AA58","v":0},{"$f":"CFfact!AA58","v":0},"",{"$f":"CFplan!AB58","v":0},{"$f":"CFfact!AB58","v":0},"",{"$f":"CFplan!AC58","v":0},{"$f":"CFfact!AC58","v":0},"",{"$f":"CFplan!AD58","v":0},{"$f":"CFfact!AD58","v":0},"",{"$f":"CFplan!AE58","v":0},{"$f":"CFfact!AE58","v":0},"",{"$f":"CFplan!AF58","v":0},{"$f":"CFfact!AF58","v":0},"",{"$f":"CFplan!AG58","v":0},{"$f":"CFfact!AG58","v":0},"",{"$f":"CFplan!AH58","v":0},{"$f":"CFfact!AH58","v":0},"",{"$f":"CFplan!AI58","v":0},{"$f":"CFfact!AI58","v":0},"",{"$f":"CFplan!AJ58","v":0},{"$f":"CFfact!AJ58","v":0},"",{"$f":"CFplan!AK58","v":0},{"$f":"CFfact!AK58","v":0},"",{"$f":"CFplan!AL58","v":0},{"$f":"CFfact!AL58","v":0},"",{"$f":"CFplan!AM58","v":0},{"$f":"CFfact!AM58","v":0},"",{"$f":"CFplan!AN58","v":0},{"$f":"CFfact!AN58","v":0},"",{"$f":"CFplan!AO58","v":0},{"$f":"CFfact!AO58","v":0},"",{"$f":"CFplan!AP58","v":0},{"$f":"CFplan!AQ58","v":0},{"$f":"CFplan!AR58","v":0},{"$f":"CFplan!AS58","v":0},{"$f":"CFplan!AT58","v":0},{"$f":"CFplan!AU58","v":0},{"$f":"CFplan!AV58","v":0},{"$f":"CFplan!AW58","v":0},{"$f":"CFplan!AX58","v":0},{"$f":"CFplan!AY58","v":0},{"$f":"CFplan!AZ58","v":0},{"$f":"CFplan!BA58","v":0},{"$f":"CFplan!BB58","v":0},{"$f":"CFplan!BC58","v":0},{"$f":"CFplan!BD58","v":0},{"$f":"CFplan!BE58","v":0},{"$f":"CFplan!BF58","v":0},{"$f":"CFplan!BG58","v":0},{"$f":"CFplan!BH58","v":0},{"$f":"CFplan!BI58","v":0},{"$f":"CFplan!BJ58","v":0},{"$f":"CFplan!BK58","v":0},{"$f":"CFplan!BL58","v":0},{"$f":"CFplan!BM58","v":0},{"$f":"CFplan!BN58","v":0},{"$f":"CFplan!BO58","v":0},{"$f":"CFplan!BP58","v":0},{"$f":"CFplan!BQ58","v":0},{"$f":"CFplan!BR58","v":0},{"$f":"CFplan!BS58","v":0},{"$f":"CFplan!BT58","v":0},{"$f":"CFplan!BU58","v":0},{"$f":"CFplan!BV58","v":0},{"$f":"CFplan!BW58","v":0},{"$f":"CFplan!BX58","v":0},{"$f":"CFplan!BY58","v":0},{"$f":"CFplan!BZ58","v":0},{"$f":"CFplan!CA58","v":0},{"$f":"CFplan!CB58","v":0},{"$f":"CFplan!CC58","v":0},{"$f":"CFplan!CD58","v":0},{"$f":"CFplan!CE58","v":0},{"$f":"CFplan!CF58","v":0},{"$f":"CFplan!CG58","v":0},{"$f":"CFplan!CH58","v":0},{"$f":"CFplan!CI58","v":0},{"$f":"CFplan!CJ58","v":0},{"$f":"CFplan!CK58","v":0},{"$f":"CFplan!CL58","v":0},{"$f":"CFplan!CM58","v":0},{"$f":"CFplan!CN58","v":0},{"$f":"CFplan!CO58","v":0},{"$f":"CFplan!CP58","v":0},{"$f":"CFplan!CQ58","v":0},{"$f":"CFplan!CR58","v":0},{"$f":"CFplan!CS58","v":0},{"$f":"CFplan!CT58","v":0},{"$f":"CFplan!CU58","v":0}]
[{"$f":"ROW()","v":59},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H56","v":"Управленческие расходы"},{"$f":"I57","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L59)=0,$L59=0,$L59=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L59)))","v":"Заместитель ГД"},null,{"$f":"L58+1","v":5},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"CFplan!X59","v":0},{"$f":"CFfact!X59","v":0},"",null,null,{"$f":"CFplan!AA59","v":0},{"$f":"CFfact!AA59","v":0},"",{"$f":"CFplan!AB59","v":0},{"$f":"CFfact!AB59","v":0},"",{"$f":"CFplan!AC59","v":0},{"$f":"CFfact!AC59","v":0},"",{"$f":"CFplan!AD59","v":0},{"$f":"CFfact!AD59","v":0},"",{"$f":"CFplan!AE59","v":0},{"$f":"CFfact!AE59","v":0},"",{"$f":"CFplan!AF59","v":0},{"$f":"CFfact!AF59","v":0},"",{"$f":"CFplan!AG59","v":0},{"$f":"CFfact!AG59","v":0},"",{"$f":"CFplan!AH59","v":0},{"$f":"CFfact!AH59","v":0},"",{"$f":"CFplan!AI59","v":0},{"$f":"CFfact!AI59","v":0},"",{"$f":"CFplan!AJ59","v":0},{"$f":"CFfact!AJ59","v":0},"",{"$f":"CFplan!AK59","v":0},{"$f":"CFfact!AK59","v":0},"",{"$f":"CFplan!AL59","v":0},{"$f":"CFfact!AL59","v":0},"",{"$f":"CFplan!AM59","v":0},{"$f":"CFfact!AM59","v":0},"",{"$f":"CFplan!AN59","v":0},{"$f":"CFfact!AN59","v":0},"",{"$f":"CFplan!AO59","v":0},{"$f":"CFfact!AO59","v":0},"",{"$f":"CFplan!AP59","v":0},{"$f":"CFplan!AQ59","v":0},{"$f":"CFplan!AR59","v":0},{"$f":"CFplan!AS59","v":0},{"$f":"CFplan!AT59","v":0},{"$f":"CFplan!AU59","v":0},{"$f":"CFplan!AV59","v":0},{"$f":"CFplan!AW59","v":0},{"$f":"CFplan!AX59","v":0},{"$f":"CFplan!AY59","v":0},{"$f":"CFplan!AZ59","v":0},{"$f":"CFplan!BA59","v":0},{"$f":"CFplan!BB59","v":0},{"$f":"CFplan!BC59","v":0},{"$f":"CFplan!BD59","v":0},{"$f":"CFplan!BE59","v":0},{"$f":"CFplan!BF59","v":0},{"$f":"CFplan!BG59","v":0},{"$f":"CFplan!BH59","v":0},{"$f":"CFplan!BI59","v":0},{"$f":"CFplan!BJ59","v":0},{"$f":"CFplan!BK59","v":0},{"$f":"CFplan!BL59","v":0},{"$f":"CFplan!BM59","v":0},{"$f":"CFplan!BN59","v":0},{"$f":"CFplan!BO59","v":0},{"$f":"CFplan!BP59","v":0},{"$f":"CFplan!BQ59","v":0},{"$f":"CFplan!BR59","v":0},{"$f":"CFplan!BS59","v":0},{"$f":"CFplan!BT59","v":0},{"$f":"CFplan!BU59","v":0},{"$f":"CFplan!BV59","v":0},{"$f":"CFplan!BW59","v":0},{"$f":"CFplan!BX59","v":0},{"$f":"CFplan!BY59","v":0},{"$f":"CFplan!BZ59","v":0},{"$f":"CFplan!CA59","v":0},{"$f":"CFplan!CB59","v":0},{"$f":"CFplan!CC59","v":0},{"$f":"CFplan!CD59","v":0},{"$f":"CFplan!CE59","v":0},{"$f":"CFplan!CF59","v":0},{"$f":"CFplan!CG59","v":0},{"$f":"CFplan!CH59","v":0},{"$f":"CFplan!CI59","v":0},{"$f":"CFplan!CJ59","v":0},{"$f":"CFplan!CK59","v":0},{"$f":"CFplan!CL59","v":0},{"$f":"CFplan!CM59","v":0},{"$f":"CFplan!CN59","v":0},{"$f":"CFplan!CO59","v":0},{"$f":"CFplan!CP59","v":0},{"$f":"CFplan!CQ59","v":0},{"$f":"CFplan!CR59","v":0},{"$f":"CFplan!CS59","v":0},{"$f":"CFplan!CT59","v":0},{"$f":"CFplan!CU59","v":0}]
[{"$f":"ROW()","v":60},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H56","v":"Управленческие расходы"},{"$f":"I57","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L60)=0,$L60=0,$L60=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L60)))","v":"Главный бухгалтер"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"CFplan!X60","v":0},{"$f":"CFfact!X60","v":0},"",null,null,{"$f":"CFplan!AA60","v":0},{"$f":"CFfact!AA60","v":0},"",{"$f":"CFplan!AB60","v":0},{"$f":"CFfact!AB60","v":0},"",{"$f":"CFplan!AC60","v":0},{"$f":"CFfact!AC60","v":0},"",{"$f":"CFplan!AD60","v":0},{"$f":"CFfact!AD60","v":0},"",{"$f":"CFplan!AE60","v":0},{"$f":"CFfact!AE60","v":0},"",{"$f":"CFplan!AF60","v":0},{"$f":"CFfact!AF60","v":0},"",{"$f":"CFplan!AG60","v":0},{"$f":"CFfact!AG60","v":0},"",{"$f":"CFplan!AH60","v":0},{"$f":"CFfact!AH60","v":0},"",{"$f":"CFplan!AI60","v":0},{"$f":"CFfact!AI60","v":0},"",{"$f":"CFplan!AJ60","v":0},{"$f":"CFfact!AJ60","v":0},"",{"$f":"CFplan!AK60","v":0},{"$f":"CFfact!AK60","v":0},"",{"$f":"CFplan!AL60","v":0},{"$f":"CFfact!AL60","v":0},"",{"$f":"CFplan!AM60","v":0},{"$f":"CFfact!AM60","v":0},"",{"$f":"CFplan!AN60","v":0},{"$f":"CFfact!AN60","v":0},"",{"$f":"CFplan!AO60","v":0},{"$f":"CFfact!AO60","v":0},"",{"$f":"CFplan!AP60","v":0},{"$f":"CFplan!AQ60","v":0},{"$f":"CFplan!AR60","v":0},{"$f":"CFplan!AS60","v":0},{"$f":"CFplan!AT60","v":0},{"$f":"CFplan!AU60","v":0},{"$f":"CFplan!AV60","v":0},{"$f":"CFplan!AW60","v":0},{"$f":"CFplan!AX60","v":0},{"$f":"CFplan!AY60","v":0},{"$f":"CFplan!AZ60","v":0},{"$f":"CFplan!BA60","v":0},{"$f":"CFplan!BB60","v":0},{"$f":"CFplan!BC60","v":0},{"$f":"CFplan!BD60","v":0},{"$f":"CFplan!BE60","v":0},{"$f":"CFplan!BF60","v":0},{"$f":"CFplan!BG60","v":0},{"$f":"CFplan!BH60","v":0},{"$f":"CFplan!BI60","v":0},{"$f":"CFplan!BJ60","v":0},{"$f":"CFplan!BK60","v":0},{"$f":"CFplan!BL60","v":0},{"$f":"CFplan!BM60","v":0},{"$f":"CFplan!BN60","v":0},{"$f":"CFplan!BO60","v":0},{"$f":"CFplan!BP60","v":0},{"$f":"CFplan!BQ60","v":0},{"$f":"CFplan!BR60","v":0},{"$f":"CFplan!BS60","v":0},{"$f":"CFplan!BT60","v":0},{"$f":"CFplan!BU60","v":0},{"$f":"CFplan!BV60","v":0},{"$f":"CFplan!BW60","v":0},{"$f":"CFplan!BX60","v":0},{"$f":"CFplan!BY60","v":0},{"$f":"CFplan!BZ60","v":0},{"$f":"CFplan!CA60","v":0},{"$f":"CFplan!CB60","v":0},{"$f":"CFplan!CC60","v":0},{"$f":"CFplan!CD60","v":0},{"$f":"CFplan!CE60","v":0},{"$f":"CFplan!CF60","v":0},{"$f":"CFplan!CG60","v":0},{"$f":"CFplan!CH60","v":0},{"$f":"CFplan!CI60","v":0},{"$f":"CFplan!CJ60","v":0},{"$f":"CFplan!CK60","v":0},{"$f":"CFplan!CL60","v":0},{"$f":"CFplan!CM60","v":0},{"$f":"CFplan!CN60","v":0},{"$f":"CFplan!CO60","v":0},{"$f":"CFplan!CP60","v":0},{"$f":"CFplan!CQ60","v":0},{"$f":"CFplan!CR60","v":0},{"$f":"CFplan!CS60","v":0},{"$f":"CFplan!CT60","v":0},{"$f":"CFplan!CU60","v":0}]
[{"$f":"ROW()","v":61},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H57","v":"Управленческие расходы"},{"$f":"I58","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L61)=0,$L61=0,$L61=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L61)))","v":"Сотрудники категории - 1"},null,7,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"CFplan!X61","v":0},{"$f":"CFfact!X61","v":0},"",null,null,{"$f":"CFplan!AA61","v":0},{"$f":"CFfact!AA61","v":0},"",{"$f":"CFplan!AB61","v":0},{"$f":"CFfact!AB61","v":0},"",{"$f":"CFplan!AC61","v":0},{"$f":"CFfact!AC61","v":0},"",{"$f":"CFplan!AD61","v":0},{"$f":"CFfact!AD61","v":0},"",{"$f":"CFplan!AE61","v":0},{"$f":"CFfact!AE61","v":0},"",{"$f":"CFplan!AF61","v":0},{"$f":"CFfact!AF61","v":0},"",{"$f":"CFplan!AG61","v":0},{"$f":"CFfact!AG61","v":0},"",{"$f":"CFplan!AH61","v":0},{"$f":"CFfact!AH61","v":0},"",{"$f":"CFplan!AI61","v":0},{"$f":"CFfact!AI61","v":0},"",{"$f":"CFplan!AJ61","v":0},{"$f":"CFfact!AJ61","v":0},"",{"$f":"CFplan!AK61","v":0},{"$f":"CFfact!AK61","v":0},"",{"$f":"CFplan!AL61","v":0},{"$f":"CFfact!AL61","v":0},"",{"$f":"CFplan!AM61","v":0},{"$f":"CFfact!AM61","v":0},"",{"$f":"CFplan!AN61","v":0},{"$f":"CFfact!AN61","v":0},"",{"$f":"CFplan!AO61","v":0},{"$f":"CFfact!AO61","v":0},"",{"$f":"CFplan!AP61","v":0},{"$f":"CFplan!AQ61","v":0},{"$f":"CFplan!AR61","v":0},{"$f":"CFplan!AS61","v":0},{"$f":"CFplan!AT61","v":0},{"$f":"CFplan!AU61","v":0},{"$f":"CFplan!AV61","v":0},{"$f":"CFplan!AW61","v":0},{"$f":"CFplan!AX61","v":0},{"$f":"CFplan!AY61","v":0},{"$f":"CFplan!AZ61","v":0},{"$f":"CFplan!BA61","v":0},{"$f":"CFplan!BB61","v":0},{"$f":"CFplan!BC61","v":0},{"$f":"CFplan!BD61","v":0},{"$f":"CFplan!BE61","v":0},{"$f":"CFplan!BF61","v":0},{"$f":"CFplan!BG61","v":0},{"$f":"CFplan!BH61","v":0},{"$f":"CFplan!BI61","v":0},{"$f":"CFplan!BJ61","v":0},{"$f":"CFplan!BK61","v":0},{"$f":"CFplan!BL61","v":0},{"$f":"CFplan!BM61","v":0},{"$f":"CFplan!BN61","v":0},{"$f":"CFplan!BO61","v":0},{"$f":"CFplan!BP61","v":0},{"$f":"CFplan!BQ61","v":0},{"$f":"CFplan!BR61","v":0},{"$f":"CFplan!BS61","v":0},{"$f":"CFplan!BT61","v":0},{"$f":"CFplan!BU61","v":0},{"$f":"CFplan!BV61","v":0},{"$f":"CFplan!BW61","v":0},{"$f":"CFplan!BX61","v":0},{"$f":"CFplan!BY61","v":0},{"$f":"CFplan!BZ61","v":0},{"$f":"CFplan!CA61","v":0},{"$f":"CFplan!CB61","v":0},{"$f":"CFplan!CC61","v":0},{"$f":"CFplan!CD61","v":0},{"$f":"CFplan!CE61","v":0},{"$f":"CFplan!CF61","v":0},{"$f":"CFplan!CG61","v":0},{"$f":"CFplan!CH61","v":0},{"$f":"CFplan!CI61","v":0},{"$f":"CFplan!CJ61","v":0},{"$f":"CFplan!CK61","v":0},{"$f":"CFplan!CL61","v":0},{"$f":"CFplan!CM61","v":0},{"$f":"CFplan!CN61","v":0},{"$f":"CFplan!CO61","v":0},{"$f":"CFplan!CP61","v":0},{"$f":"CFplan!CQ61","v":0},{"$f":"CFplan!CR61","v":0},{"$f":"CFplan!CS61","v":0},{"$f":"CFplan!CT61","v":0},{"$f":"CFplan!CU61","v":0}]
[{"$f":"ROW()","v":62},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H58","v":"Управленческие расходы"},{"$f":"I59","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L62)=0,$L62=0,$L62=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L62)))","v":"Сотрудники категории - 2"},null,8,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"CFplan!X62","v":0},{"$f":"CFfact!X62","v":0},"",null,null,{"$f":"CFplan!AA62","v":0},{"$f":"CFfact!AA62","v":0},"",{"$f":"CFplan!AB62","v":0},{"$f":"CFfact!AB62","v":0},"",{"$f":"CFplan!AC62","v":0},{"$f":"CFfact!AC62","v":0},"",{"$f":"CFplan!AD62","v":0},{"$f":"CFfact!AD62","v":0},"",{"$f":"CFplan!AE62","v":0},{"$f":"CFfact!AE62","v":0},"",{"$f":"CFplan!AF62","v":0},{"$f":"CFfact!AF62","v":0},"",{"$f":"CFplan!AG62","v":0},{"$f":"CFfact!AG62","v":0},"",{"$f":"CFplan!AH62","v":0},{"$f":"CFfact!AH62","v":0},"",{"$f":"CFplan!AI62","v":0},{"$f":"CFfact!AI62","v":0},"",{"$f":"CFplan!AJ62","v":0},{"$f":"CFfact!AJ62","v":0},"",{"$f":"CFplan!AK62","v":0},{"$f":"CFfact!AK62","v":0},"",{"$f":"CFplan!AL62","v":0},{"$f":"CFfact!AL62","v":0},"",{"$f":"CFplan!AM62","v":0},{"$f":"CFfact!AM62","v":0},"",{"$f":"CFplan!AN62","v":0},{"$f":"CFfact!AN62","v":0},"",{"$f":"CFplan!AO62","v":0},{"$f":"CFfact!AO62","v":0},"",{"$f":"CFplan!AP62","v":0},{"$f":"CFplan!AQ62","v":0},{"$f":"CFplan!AR62","v":0},{"$f":"CFplan!AS62","v":0},{"$f":"CFplan!AT62","v":0},{"$f":"CFplan!AU62","v":0},{"$f":"CFplan!AV62","v":0},{"$f":"CFplan!AW62","v":0},{"$f":"CFplan!AX62","v":0},{"$f":"CFplan!AY62","v":0},{"$f":"CFplan!AZ62","v":0},{"$f":"CFplan!BA62","v":0},{"$f":"CFplan!BB62","v":0},{"$f":"CFplan!BC62","v":0},{"$f":"CFplan!BD62","v":0},{"$f":"CFplan!BE62","v":0},{"$f":"CFplan!BF62","v":0},{"$f":"CFplan!BG62","v":0},{"$f":"CFplan!BH62","v":0},{"$f":"CFplan!BI62","v":0},{"$f":"CFplan!BJ62","v":0},{"$f":"CFplan!BK62","v":0},{"$f":"CFplan!BL62","v":0},{"$f":"CFplan!BM62","v":0},{"$f":"CFplan!BN62","v":0},{"$f":"CFplan!BO62","v":0},{"$f":"CFplan!BP62","v":0},{"$f":"CFplan!BQ62","v":0},{"$f":"CFplan!BR62","v":0},{"$f":"CFplan!BS62","v":0},{"$f":"CFplan!BT62","v":0},{"$f":"CFplan!BU62","v":0},{"$f":"CFplan!BV62","v":0},{"$f":"CFplan!BW62","v":0},{"$f":"CFplan!BX62","v":0},{"$f":"CFplan!BY62","v":0},{"$f":"CFplan!BZ62","v":0},{"$f":"CFplan!CA62","v":0},{"$f":"CFplan!CB62","v":0},{"$f":"CFplan!CC62","v":0},{"$f":"CFplan!CD62","v":0},{"$f":"CFplan!CE62","v":0},{"$f":"CFplan!CF62","v":0},{"$f":"CFplan!CG62","v":0},{"$f":"CFplan!CH62","v":0},{"$f":"CFplan!CI62","v":0},{"$f":"CFplan!CJ62","v":0},{"$f":"CFplan!CK62","v":0},{"$f":"CFplan!CL62","v":0},{"$f":"CFplan!CM62","v":0},{"$f":"CFplan!CN62","v":0},{"$f":"CFplan!CO62","v":0},{"$f":"CFplan!CP62","v":0},{"$f":"CFplan!CQ62","v":0},{"$f":"CFplan!CR62","v":0},{"$f":"CFplan!CS62","v":0},{"$f":"CFplan!CT62","v":0},{"$f":"CFplan!CU62","v":0}]
[{"$f":"ROW()","v":63},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H59","v":"Управленческие расходы"},{"$f":"I60","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L63)=0,$L63=0,$L63=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L63)))","v":"Сотрудники категории - 3"},null,9,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"CFplan!X63","v":0},{"$f":"CFfact!X63","v":0},"",null,null,{"$f":"CFplan!AA63","v":0},{"$f":"CFfact!AA63","v":0},"",{"$f":"CFplan!AB63","v":0},{"$f":"CFfact!AB63","v":0},"",{"$f":"CFplan!AC63","v":0},{"$f":"CFfact!AC63","v":0},"",{"$f":"CFplan!AD63","v":0},{"$f":"CFfact!AD63","v":0},"",{"$f":"CFplan!AE63","v":0},{"$f":"CFfact!AE63","v":0},"",{"$f":"CFplan!AF63","v":0},{"$f":"CFfact!AF63","v":0},"",{"$f":"CFplan!AG63","v":0},{"$f":"CFfact!AG63","v":0},"",{"$f":"CFplan!AH63","v":0},{"$f":"CFfact!AH63","v":0},"",{"$f":"CFplan!AI63","v":0},{"$f":"CFfact!AI63","v":0},"",{"$f":"CFplan!AJ63","v":0},{"$f":"CFfact!AJ63","v":0},"",{"$f":"CFplan!AK63","v":0},{"$f":"CFfact!AK63","v":0},"",{"$f":"CFplan!AL63","v":0},{"$f":"CFfact!AL63","v":0},"",{"$f":"CFplan!AM63","v":0},{"$f":"CFfact!AM63","v":0},"",{"$f":"CFplan!AN63","v":0},{"$f":"CFfact!AN63","v":0},"",{"$f":"CFplan!AO63","v":0},{"$f":"CFfact!AO63","v":0},"",{"$f":"CFplan!AP63","v":0},{"$f":"CFplan!AQ63","v":0},{"$f":"CFplan!AR63","v":0},{"$f":"CFplan!AS63","v":0},{"$f":"CFplan!AT63","v":0},{"$f":"CFplan!AU63","v":0},{"$f":"CFplan!AV63","v":0},{"$f":"CFplan!AW63","v":0},{"$f":"CFplan!AX63","v":0},{"$f":"CFplan!AY63","v":0},{"$f":"CFplan!AZ63","v":0},{"$f":"CFplan!BA63","v":0},{"$f":"CFplan!BB63","v":0},{"$f":"CFplan!BC63","v":0},{"$f":"CFplan!BD63","v":0},{"$f":"CFplan!BE63","v":0},{"$f":"CFplan!BF63","v":0},{"$f":"CFplan!BG63","v":0},{"$f":"CFplan!BH63","v":0},{"$f":"CFplan!BI63","v":0},{"$f":"CFplan!BJ63","v":0},{"$f":"CFplan!BK63","v":0},{"$f":"CFplan!BL63","v":0},{"$f":"CFplan!BM63","v":0},{"$f":"CFplan!BN63","v":0},{"$f":"CFplan!BO63","v":0},{"$f":"CFplan!BP63","v":0},{"$f":"CFplan!BQ63","v":0},{"$f":"CFplan!BR63","v":0},{"$f":"CFplan!BS63","v":0},{"$f":"CFplan!BT63","v":0},{"$f":"CFplan!BU63","v":0},{"$f":"CFplan!BV63","v":0},{"$f":"CFplan!BW63","v":0},{"$f":"CFplan!BX63","v":0},{"$f":"CFplan!BY63","v":0},{"$f":"CFplan!BZ63","v":0},{"$f":"CFplan!CA63","v":0},{"$f":"CFplan!CB63","v":0},{"$f":"CFplan!CC63","v":0},{"$f":"CFplan!CD63","v":0},{"$f":"CFplan!CE63","v":0},{"$f":"CFplan!CF63","v":0},{"$f":"CFplan!CG63","v":0},{"$f":"CFplan!CH63","v":0},{"$f":"CFplan!CI63","v":0},{"$f":"CFplan!CJ63","v":0},{"$f":"CFplan!CK63","v":0},{"$f":"CFplan!CL63","v":0},{"$f":"CFplan!CM63","v":0},{"$f":"CFplan!CN63","v":0},{"$f":"CFplan!CO63","v":0},{"$f":"CFplan!CP63","v":0},{"$f":"CFplan!CQ63","v":0},{"$f":"CFplan!CR63","v":0},{"$f":"CFplan!CS63","v":0},{"$f":"CFplan!CT63","v":0},{"$f":"CFplan!CU63","v":0}]
[{"$f":"ROW()","v":64},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H60","v":"Управленческие расходы"},{"$f":"I61","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L64)=0,$L64=0,$L64=\"\"),0,INDEX(Lists!$CA:$CA,SUMIFS(Lists!$A:$A,Lists!$CB:$CB,$L64)))","v":"Прочие сотрудники"},null,10,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"CFplan!X64","v":0},{"$f":"CFfact!X64","v":0},"",null,null,{"$f":"CFplan!AA64","v":0},{"$f":"CFfact!AA64","v":0},"",{"$f":"CFplan!AB64","v":0},{"$f":"CFfact!AB64","v":0},"",{"$f":"CFplan!AC64","v":0},{"$f":"CFfact!AC64","v":0},"",{"$f":"CFplan!AD64","v":0},{"$f":"CFfact!AD64","v":0},"",{"$f":"CFplan!AE64","v":0},{"$f":"CFfact!AE64","v":0},"",{"$f":"CFplan!AF64","v":0},{"$f":"CFfact!AF64","v":0},"",{"$f":"CFplan!AG64","v":0},{"$f":"CFfact!AG64","v":0},"",{"$f":"CFplan!AH64","v":0},{"$f":"CFfact!AH64","v":0},"",{"$f":"CFplan!AI64","v":0},{"$f":"CFfact!AI64","v":0},"",{"$f":"CFplan!AJ64","v":0},{"$f":"CFfact!AJ64","v":0},"",{"$f":"CFplan!AK64","v":0},{"$f":"CFfact!AK64","v":0},"",{"$f":"CFplan!AL64","v":0},{"$f":"CFfact!AL64","v":0},"",{"$f":"CFplan!AM64","v":0},{"$f":"CFfact!AM64","v":0},"",{"$f":"CFplan!AN64","v":0},{"$f":"CFfact!AN64","v":0},"",{"$f":"CFplan!AO64","v":0},{"$f":"CFfact!AO64","v":0},"",{"$f":"CFplan!AP64","v":0},{"$f":"CFplan!AQ64","v":0},{"$f":"CFplan!AR64","v":0},{"$f":"CFplan!AS64","v":0},{"$f":"CFplan!AT64","v":0},{"$f":"CFplan!AU64","v":0},{"$f":"CFplan!AV64","v":0},{"$f":"CFplan!AW64","v":0},{"$f":"CFplan!AX64","v":0},{"$f":"CFplan!AY64","v":0},{"$f":"CFplan!AZ64","v":0},{"$f":"CFplan!BA64","v":0},{"$f":"CFplan!BB64","v":0},{"$f":"CFplan!BC64","v":0},{"$f":"CFplan!BD64","v":0},{"$f":"CFplan!BE64","v":0},{"$f":"CFplan!BF64","v":0},{"$f":"CFplan!BG64","v":0},{"$f":"CFplan!BH64","v":0},{"$f":"CFplan!BI64","v":0},{"$f":"CFplan!BJ64","v":0},{"$f":"CFplan!BK64","v":0},{"$f":"CFplan!BL64","v":0},{"$f":"CFplan!BM64","v":0},{"$f":"CFplan!BN64","v":0},{"$f":"CFplan!BO64","v":0},{"$f":"CFplan!BP64","v":0},{"$f":"CFplan!BQ64","v":0},{"$f":"CFplan!BR64","v":0},{"$f":"CFplan!BS64","v":0},{"$f":"CFplan!BT64","v":0},{"$f":"CFplan!BU64","v":0},{"$f":"CFplan!BV64","v":0},{"$f":"CFplan!BW64","v":0},{"$f":"CFplan!BX64","v":0},{"$f":"CFplan!BY64","v":0},{"$f":"CFplan!BZ64","v":0},{"$f":"CFplan!CA64","v":0},{"$f":"CFplan!CB64","v":0},{"$f":"CFplan!CC64","v":0},{"$f":"CFplan!CD64","v":0},{"$f":"CFplan!CE64","v":0},{"$f":"CFplan!CF64","v":0},{"$f":"CFplan!CG64","v":0},{"$f":"CFplan!CH64","v":0},{"$f":"CFplan!CI64","v":0},{"$f":"CFplan!CJ64","v":0},{"$f":"CFplan!CK64","v":0},{"$f":"CFplan!CL64","v":0},{"$f":"CFplan!CM64","v":0},{"$f":"CFplan!CN64","v":0},{"$f":"CFplan!CO64","v":0},{"$f":"CFplan!CP64","v":0},{"$f":"CFplan!CQ64","v":0},{"$f":"CFplan!CR64","v":0},{"$f":"CFplan!CS64","v":0},{"$f":"CFplan!CT64","v":0},{"$f":"CFplan!CU64","v":0}]
[{"$f":"ROW()","v":65},null,null,null,null,null,null,null,null,null,null,"пустая строка",null,null,null,null,null,null,null,null,null,null,null,{"$f":"CFplan!X65","v":0},{"$f":"CFfact!X65","v":0},"",null,null,{"$f":"CFplan!AA65","v":0},{"$f":"CFfact!AA65","v":0},"",{"$f":"CFplan!AB65","v":0},{"$f":"CFfact!AB65","v":0},"",{"$f":"CFplan!AC65","v":0},{"$f":"CFfact!AC65","v":0},"",{"$f":"CFplan!AD65","v":0},{"$f":"CFfact!AD65","v":0},"",{"$f":"CFplan!AE65","v":0},{"$f":"CFfact!AE65","v":0},"",{"$f":"CFplan!AF65","v":0},{"$f":"CFfact!AF65","v":0},"",{"$f":"CFplan!AG65","v":0},{"$f":"CFfact!AG65","v":0},"",{"$f":"CFplan!AH65","v":0},{"$f":"CFfact!AH65","v":0},"",{"$f":"CFplan!AI65","v":0},{"$f":"CFfact!AI65","v":0},"",{"$f":"CFplan!AJ65","v":0},{"$f":"CFfact!AJ65","v":0},"",{"$f":"CFplan!AK65","v":0},{"$f":"CFfact!AK65","v":0},"",{"$f":"CFplan!AL65","v":0},{"$f":"CFfact!AL65","v":0},"",{"$f":"CFplan!AM65","v":0},{"$f":"CFfact!AM65","v":0},"",{"$f":"CFplan!AN65","v":0},{"$f":"CFfact!AN65","v":0},"",{"$f":"CFplan!AO65","v":0},{"$f":"CFfact!AO65","v":0},"",{"$f":"CFplan!AP65","v":0},{"$f":"CFplan!AQ65","v":0},{"$f":"CFplan!AR65","v":0},{"$f":"CFplan!AS65","v":0},{"$f":"CFplan!AT65","v":0},{"$f":"CFplan!AU65","v":0},{"$f":"CFplan!AV65","v":0},{"$f":"CFplan!AW65","v":0},{"$f":"CFplan!AX65","v":0},{"$f":"CFplan!AY65","v":0},{"$f":"CFplan!AZ65","v":0},{"$f":"CFplan!BA65","v":0},{"$f":"CFplan!BB65","v":0},{"$f":"CFplan!BC65","v":0},{"$f":"CFplan!BD65","v":0},{"$f":"CFplan!BE65","v":0},{"$f":"CFplan!BF65","v":0},{"$f":"CFplan!BG65","v":0},{"$f":"CFplan!BH65","v":0},{"$f":"CFplan!BI65","v":0},{"$f":"CFplan!BJ65","v":0},{"$f":"CFplan!BK65","v":0},{"$f":"CFplan!BL65","v":0},{"$f":"CFplan!BM65","v":0},{"$f":"CFplan!BN65","v":0},{"$f":"CFplan!BO65","v":0},{"$f":"CFplan!BP65","v":0},{"$f":"CFplan!BQ65","v":0},{"$f":"CFplan!BR65","v":0},{"$f":"CFplan!BS65","v":0},{"$f":"CFplan!BT65","v":0},{"$f":"CFplan!BU65","v":0},{"$f":"CFplan!BV65","v":0},{"$f":"CFplan!BW65","v":0},{"$f":"CFplan!BX65","v":0},{"$f":"CFplan!BY65","v":0},{"$f":"CFplan!BZ65","v":0},{"$f":"CFplan!CA65","v":0},{"$f":"CFplan!CB65","v":0},{"$f":"CFplan!CC65","v":0},{"$f":"CFplan!CD65","v":0},{"$f":"CFplan!CE65","v":0},{"$f":"CFplan!CF65","v":0},{"$f":"CFplan!CG65","v":0},{"$f":"CFplan!CH65","v":0},{"$f":"CFplan!CI65","v":0},{"$f":"CFplan!CJ65","v":0},{"$f":"CFplan!CK65","v":0},{"$f":"CFplan!CL65","v":0},{"$f":"CFplan!CM65","v":0},{"$f":"CFplan!CN65","v":0},{"$f":"CFplan!CO65","v":0},{"$f":"CFplan!CP65","v":0},{"$f":"CFplan!CQ65","v":0},{"$f":"CFplan!CR65","v":0},{"$f":"CFplan!CS65","v":0},{"$f":"CFplan!CT65","v":0},{"$f":"CFplan!CU65","v":0}]
[{"$f":"ROW()","v":66},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H56","v":"Управленческие расходы"},{"$f":"Lists!$CQ$17","v":"Соцсборы"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"CFplan!X66","v":0},{"$f":"CFfact!X66","v":0},"",null,null,{"$f":"CFplan!AA66","v":0},{"$f":"CFfact!AA66","v":0},"",{"$f":"CFplan!AB66","v":0},{"$f":"CFfact!AB66","v":0},"",{"$f":"CFplan!AC66","v":0},{"$f":"CFfact!AC66","v":0},"",{"$f":"CFplan!AD66","v":0},{"$f":"CFfact!AD66","v":0},"",{"$f":"CFplan!AE66","v":0},{"$f":"CFfact!AE66","v":0},"",{"$f":"CFplan!AF66","v":0},{"$f":"CFfact!AF66","v":0},"",{"$f":"CFplan!AG66","v":0},{"$f":"CFfact!AG66","v":0},"",{"$f":"CFplan!AH66","v":0},{"$f":"CFfact!AH66","v":0},"",{"$f":"CFplan!AI66","v":0},{"$f":"CFfact!AI66","v":0},"",{"$f":"CFplan!AJ66","v":0},{"$f":"CFfact!AJ66","v":0},"",{"$f":"CFplan!AK66","v":0},{"$f":"CFfact!AK66","v":0},"",{"$f":"CFplan!AL66","v":0},{"$f":"CFfact!AL66","v":0},"",{"$f":"CFplan!AM66","v":0},{"$f":"CFfact!AM66","v":0},"",{"$f":"CFplan!AN66","v":0},{"$f":"CFfact!AN66","v":0},"",{"$f":"CFplan!AO66","v":0},{"$f":"CFfact!AO66","v":0},"",{"$f":"CFplan!AP66","v":0},{"$f":"CFplan!AQ66","v":0},{"$f":"CFplan!AR66","v":0},{"$f":"CFplan!AS66","v":0},{"$f":"CFplan!AT66","v":0},{"$f":"CFplan!AU66","v":0},{"$f":"CFplan!AV66","v":0},{"$f":"CFplan!AW66","v":0},{"$f":"CFplan!AX66","v":0},{"$f":"CFplan!AY66","v":0},{"$f":"CFplan!AZ66","v":0},{"$f":"CFplan!BA66","v":0},{"$f":"CFplan!BB66","v":0},{"$f":"CFplan!BC66","v":0},{"$f":"CFplan!BD66","v":0},{"$f":"CFplan!BE66","v":0},{"$f":"CFplan!BF66","v":0},{"$f":"CFplan!BG66","v":0},{"$f":"CFplan!BH66","v":0},{"$f":"CFplan!BI66","v":0},{"$f":"CFplan!BJ66","v":0},{"$f":"CFplan!BK66","v":0},{"$f":"CFplan!BL66","v":0},{"$f":"CFplan!BM66","v":0},{"$f":"CFplan!BN66","v":0},{"$f":"CFplan!BO66","v":0},{"$f":"CFplan!BP66","v":0},{"$f":"CFplan!BQ66","v":0},{"$f":"CFplan!BR66","v":0},{"$f":"CFplan!BS66","v":0},{"$f":"CFplan!BT66","v":0},{"$f":"CFplan!BU66","v":0},{"$f":"CFplan!BV66","v":0},{"$f":"CFplan!BW66","v":0},{"$f":"CFplan!BX66","v":0},{"$f":"CFplan!BY66","v":0},{"$f":"CFplan!BZ66","v":0},{"$f":"CFplan!CA66","v":0},{"$f":"CFplan!CB66","v":0},{"$f":"CFplan!CC66","v":0},{"$f":"CFplan!CD66","v":0},{"$f":"CFplan!CE66","v":0},{"$f":"CFplan!CF66","v":0},{"$f":"CFplan!CG66","v":0},{"$f":"CFplan!CH66","v":0},{"$f":"CFplan!CI66","v":0},{"$f":"CFplan!CJ66","v":0},{"$f":"CFplan!CK66","v":0},{"$f":"CFplan!CL66","v":0},{"$f":"CFplan!CM66","v":0},{"$f":"CFplan!CN66","v":0},{"$f":"CFplan!CO66","v":0},{"$f":"CFplan!CP66","v":0},{"$f":"CFplan!CQ66","v":0},{"$f":"CFplan!CR66","v":0},{"$f":"CFplan!CS66","v":0},{"$f":"CFplan!CT66","v":0},{"$f":"CFplan!CU66","v":0}]
[{"$f":"ROW()","v":67},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H56","v":"Управленческие расходы"},{"$f":"Items!$BG$13","v":"Расходы на персонал"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X67-SUM($X68:$X73))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"CFplan!X67","v":0},{"$f":"CFfact!X67","v":0},"",null,null,{"$f":"CFplan!AA67","v":0},{"$f":"CFfact!AA67","v":0},"",{"$f":"CFplan!AB67","v":0},{"$f":"CFfact!AB67","v":0},"",{"$f":"CFplan!AC67","v":0},{"$f":"CFfact!AC67","v":0},"",{"$f":"CFplan!AD67","v":0},{"$f":"CFfact!AD67","v":0},"",{"$f":"CFplan!AE67","v":0},{"$f":"CFfact!AE67","v":0},"",{"$f":"CFplan!AF67","v":0},{"$f":"CFfact!AF67","v":0},"",{"$f":"CFplan!AG67","v":0},{"$f":"CFfact!AG67","v":0},"",{"$f":"CFplan!AH67","v":0},{"$f":"CFfact!AH67","v":0},"",{"$f":"CFplan!AI67","v":0},{"$f":"CFfact!AI67","v":0},"",{"$f":"CFplan!AJ67","v":0},{"$f":"CFfact!AJ67","v":0},"",{"$f":"CFplan!AK67","v":0},{"$f":"CFfact!AK67","v":0},"",{"$f":"CFplan!AL67","v":0},{"$f":"CFfact!AL67","v":0},"",{"$f":"CFplan!AM67","v":0},{"$f":"CFfact!AM67","v":0},"",{"$f":"CFplan!AN67","v":0},{"$f":"CFfact!AN67","v":0},"",{"$f":"CFplan!AO67","v":0},{"$f":"CFfact!AO67","v":0},"",{"$f":"CFplan!AP67","v":0},{"$f":"CFplan!AQ67","v":0},{"$f":"CFplan!AR67","v":0},{"$f":"CFplan!AS67","v":0},{"$f":"CFplan!AT67","v":0},{"$f":"CFplan!AU67","v":0},{"$f":"CFplan!AV67","v":0},{"$f":"CFplan!AW67","v":0},{"$f":"CFplan!AX67","v":0},{"$f":"CFplan!AY67","v":0},{"$f":"CFplan!AZ67","v":0},{"$f":"CFplan!BA67","v":0},{"$f":"CFplan!BB67","v":0},{"$f":"CFplan!BC67","v":0},{"$f":"CFplan!BD67","v":0},{"$f":"CFplan!BE67","v":0},{"$f":"CFplan!BF67","v":0},{"$f":"CFplan!BG67","v":0},{"$f":"CFplan!BH67","v":0},{"$f":"CFplan!BI67","v":0},{"$f":"CFplan!BJ67","v":0},{"$f":"CFplan!BK67","v":0},{"$f":"CFplan!BL67","v":0},{"$f":"CFplan!BM67","v":0},{"$f":"CFplan!BN67","v":0},{"$f":"CFplan!BO67","v":0},{"$f":"CFplan!BP67","v":0},{"$f":"CFplan!BQ67","v":0},{"$f":"CFplan!BR67","v":0},{"$f":"CFplan!BS67","v":0},{"$f":"CFplan!BT67","v":0},{"$f":"CFplan!BU67","v":0},{"$f":"CFplan!BV67","v":0},{"$f":"CFplan!BW67","v":0},{"$f":"CFplan!BX67","v":0},{"$f":"CFplan!BY67","v":0},{"$f":"CFplan!BZ67","v":0},{"$f":"CFplan!CA67","v":0},{"$f":"CFplan!CB67","v":0},{"$f":"CFplan!CC67","v":0},{"$f":"CFplan!CD67","v":0},{"$f":"CFplan!CE67","v":0},{"$f":"CFplan!CF67","v":0},{"$f":"CFplan!CG67","v":0},{"$f":"CFplan!CH67","v":0},{"$f":"CFplan!CI67","v":0},{"$f":"CFplan!CJ67","v":0},{"$f":"CFplan!CK67","v":0},{"$f":"CFplan!CL67","v":0},{"$f":"CFplan!CM67","v":0},{"$f":"CFplan!CN67","v":0},{"$f":"CFplan!CO67","v":0},{"$f":"CFplan!CP67","v":0},{"$f":"CFplan!CQ67","v":0},{"$f":"CFplan!CR67","v":0},{"$f":"CFplan!CS67","v":0},{"$f":"CFplan!CT67","v":0},{"$f":"CFplan!CU67","v":0}]
[{"$f":"ROW()","v":68},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H56","v":"Управленческие расходы"},{"$f":"I57","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L68)=0,$L68=0,$L68=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L68)))","v":"Аренда офиса"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"CFplan!X68","v":0},{"$f":"CFfact!X68","v":0},"",null,null,{"$f":"CFplan!AA68","v":0},{"$f":"CFfact!AA68","v":0},"",{"$f":"CFplan!AB68","v":0},{"$f":"CFfact!AB68","v":0},"",{"$f":"CFplan!AC68","v":0},{"$f":"CFfact!AC68","v":0},"",{"$f":"CFplan!AD68","v":0},{"$f":"CFfact!AD68","v":0},"",{"$f":"CFplan!AE68","v":0},{"$f":"CFfact!AE68","v":0},"",{"$f":"CFplan!AF68","v":0},{"$f":"CFfact!AF68","v":0},"",{"$f":"CFplan!AG68","v":0},{"$f":"CFfact!AG68","v":0},"",{"$f":"CFplan!AH68","v":0},{"$f":"CFfact!AH68","v":0},"",{"$f":"CFplan!AI68","v":0},{"$f":"CFfact!AI68","v":0},"",{"$f":"CFplan!AJ68","v":0},{"$f":"CFfact!AJ68","v":0},"",{"$f":"CFplan!AK68","v":0},{"$f":"CFfact!AK68","v":0},"",{"$f":"CFplan!AL68","v":0},{"$f":"CFfact!AL68","v":0},"",{"$f":"CFplan!AM68","v":0},{"$f":"CFfact!AM68","v":0},"",{"$f":"CFplan!AN68","v":0},{"$f":"CFfact!AN68","v":0},"",{"$f":"CFplan!AO68","v":0},{"$f":"CFfact!AO68","v":0},"",{"$f":"CFplan!AP68","v":0},{"$f":"CFplan!AQ68","v":0},{"$f":"CFplan!AR68","v":0},{"$f":"CFplan!AS68","v":0},{"$f":"CFplan!AT68","v":0},{"$f":"CFplan!AU68","v":0},{"$f":"CFplan!AV68","v":0},{"$f":"CFplan!AW68","v":0},{"$f":"CFplan!AX68","v":0},{"$f":"CFplan!AY68","v":0},{"$f":"CFplan!AZ68","v":0},{"$f":"CFplan!BA68","v":0},{"$f":"CFplan!BB68","v":0},{"$f":"CFplan!BC68","v":0},{"$f":"CFplan!BD68","v":0},{"$f":"CFplan!BE68","v":0},{"$f":"CFplan!BF68","v":0},{"$f":"CFplan!BG68","v":0},{"$f":"CFplan!BH68","v":0},{"$f":"CFplan!BI68","v":0},{"$f":"CFplan!BJ68","v":0},{"$f":"CFplan!BK68","v":0},{"$f":"CFplan!BL68","v":0},{"$f":"CFplan!BM68","v":0},{"$f":"CFplan!BN68","v":0},{"$f":"CFplan!BO68","v":0},{"$f":"CFplan!BP68","v":0},{"$f":"CFplan!BQ68","v":0},{"$f":"CFplan!BR68","v":0},{"$f":"CFplan!BS68","v":0},{"$f":"CFplan!BT68","v":0},{"$f":"CFplan!BU68","v":0},{"$f":"CFplan!BV68","v":0},{"$f":"CFplan!BW68","v":0},{"$f":"CFplan!BX68","v":0},{"$f":"CFplan!BY68","v":0},{"$f":"CFplan!BZ68","v":0},{"$f":"CFplan!CA68","v":0},{"$f":"CFplan!CB68","v":0},{"$f":"CFplan!CC68","v":0},{"$f":"CFplan!CD68","v":0},{"$f":"CFplan!CE68","v":0},{"$f":"CFplan!CF68","v":0},{"$f":"CFplan!CG68","v":0},{"$f":"CFplan!CH68","v":0},{"$f":"CFplan!CI68","v":0},{"$f":"CFplan!CJ68","v":0},{"$f":"CFplan!CK68","v":0},{"$f":"CFplan!CL68","v":0},{"$f":"CFplan!CM68","v":0},{"$f":"CFplan!CN68","v":0},{"$f":"CFplan!CO68","v":0},{"$f":"CFplan!CP68","v":0},{"$f":"CFplan!CQ68","v":0},{"$f":"CFplan!CR68","v":0},{"$f":"CFplan!CS68","v":0},{"$f":"CFplan!CT68","v":0},{"$f":"CFplan!CU68","v":0}]
[{"$f":"ROW()","v":69},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H56","v":"Управленческие расходы"},{"$f":"I57","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L69)=0,$L69=0,$L69=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L69)))","v":"Расходы на организацию рабочего места"},null,{"$f":"L68+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"CFplan!X69","v":0},{"$f":"CFfact!X69","v":0},"",null,null,{"$f":"CFplan!AA69","v":0},{"$f":"CFfact!AA69","v":0},"",{"$f":"CFplan!AB69","v":0},{"$f":"CFfact!AB69","v":0},"",{"$f":"CFplan!AC69","v":0},{"$f":"CFfact!AC69","v":0},"",{"$f":"CFplan!AD69","v":0},{"$f":"CFfact!AD69","v":0},"",{"$f":"CFplan!AE69","v":0},{"$f":"CFfact!AE69","v":0},"",{"$f":"CFplan!AF69","v":0},{"$f":"CFfact!AF69","v":0},"",{"$f":"CFplan!AG69","v":0},{"$f":"CFfact!AG69","v":0},"",{"$f":"CFplan!AH69","v":0},{"$f":"CFfact!AH69","v":0},"",{"$f":"CFplan!AI69","v":0},{"$f":"CFfact!AI69","v":0},"",{"$f":"CFplan!AJ69","v":0},{"$f":"CFfact!AJ69","v":0},"",{"$f":"CFplan!AK69","v":0},{"$f":"CFfact!AK69","v":0},"",{"$f":"CFplan!AL69","v":0},{"$f":"CFfact!AL69","v":0},"",{"$f":"CFplan!AM69","v":0},{"$f":"CFfact!AM69","v":0},"",{"$f":"CFplan!AN69","v":0},{"$f":"CFfact!AN69","v":0},"",{"$f":"CFplan!AO69","v":0},{"$f":"CFfact!AO69","v":0},"",{"$f":"CFplan!AP69","v":0},{"$f":"CFplan!AQ69","v":0},{"$f":"CFplan!AR69","v":0},{"$f":"CFplan!AS69","v":0},{"$f":"CFplan!AT69","v":0},{"$f":"CFplan!AU69","v":0},{"$f":"CFplan!AV69","v":0},{"$f":"CFplan!AW69","v":0},{"$f":"CFplan!AX69","v":0},{"$f":"CFplan!AY69","v":0},{"$f":"CFplan!AZ69","v":0},{"$f":"CFplan!BA69","v":0},{"$f":"CFplan!BB69","v":0},{"$f":"CFplan!BC69","v":0},{"$f":"CFplan!BD69","v":0},{"$f":"CFplan!BE69","v":0},{"$f":"CFplan!BF69","v":0},{"$f":"CFplan!BG69","v":0},{"$f":"CFplan!BH69","v":0},{"$f":"CFplan!BI69","v":0},{"$f":"CFplan!BJ69","v":0},{"$f":"CFplan!BK69","v":0},{"$f":"CFplan!BL69","v":0},{"$f":"CFplan!BM69","v":0},{"$f":"CFplan!BN69","v":0},{"$f":"CFplan!BO69","v":0},{"$f":"CFplan!BP69","v":0},{"$f":"CFplan!BQ69","v":0},{"$f":"CFplan!BR69","v":0},{"$f":"CFplan!BS69","v":0},{"$f":"CFplan!BT69","v":0},{"$f":"CFplan!BU69","v":0},{"$f":"CFplan!BV69","v":0},{"$f":"CFplan!BW69","v":0},{"$f":"CFplan!BX69","v":0},{"$f":"CFplan!BY69","v":0},{"$f":"CFplan!BZ69","v":0},{"$f":"CFplan!CA69","v":0},{"$f":"CFplan!CB69","v":0},{"$f":"CFplan!CC69","v":0},{"$f":"CFplan!CD69","v":0},{"$f":"CFplan!CE69","v":0},{"$f":"CFplan!CF69","v":0},{"$f":"CFplan!CG69","v":0},{"$f":"CFplan!CH69","v":0},{"$f":"CFplan!CI69","v":0},{"$f":"CFplan!CJ69","v":0},{"$f":"CFplan!CK69","v":0},{"$f":"CFplan!CL69","v":0},{"$f":"CFplan!CM69","v":0},{"$f":"CFplan!CN69","v":0},{"$f":"CFplan!CO69","v":0},{"$f":"CFplan!CP69","v":0},{"$f":"CFplan!CQ69","v":0},{"$f":"CFplan!CR69","v":0},{"$f":"CFplan!CS69","v":0},{"$f":"CFplan!CT69","v":0},{"$f":"CFplan!CU69","v":0}]
[{"$f":"ROW()","v":70},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H56","v":"Управленческие расходы"},{"$f":"I57","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L70)=0,$L70=0,$L70=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L70)))","v":"Расходы на оргтехнику"},null,{"$f":"L69+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"CFplan!X70","v":0},{"$f":"CFfact!X70","v":0},"",null,null,{"$f":"CFplan!AA70","v":0},{"$f":"CFfact!AA70","v":0},"",{"$f":"CFplan!AB70","v":0},{"$f":"CFfact!AB70","v":0},"",{"$f":"CFplan!AC70","v":0},{"$f":"CFfact!AC70","v":0},"",{"$f":"CFplan!AD70","v":0},{"$f":"CFfact!AD70","v":0},"",{"$f":"CFplan!AE70","v":0},{"$f":"CFfact!AE70","v":0},"",{"$f":"CFplan!AF70","v":0},{"$f":"CFfact!AF70","v":0},"",{"$f":"CFplan!AG70","v":0},{"$f":"CFfact!AG70","v":0},"",{"$f":"CFplan!AH70","v":0},{"$f":"CFfact!AH70","v":0},"",{"$f":"CFplan!AI70","v":0},{"$f":"CFfact!AI70","v":0},"",{"$f":"CFplan!AJ70","v":0},{"$f":"CFfact!AJ70","v":0},"",{"$f":"CFplan!AK70","v":0},{"$f":"CFfact!AK70","v":0},"",{"$f":"CFplan!AL70","v":0},{"$f":"CFfact!AL70","v":0},"",{"$f":"CFplan!AM70","v":0},{"$f":"CFfact!AM70","v":0},"",{"$f":"CFplan!AN70","v":0},{"$f":"CFfact!AN70","v":0},"",{"$f":"CFplan!AO70","v":0},{"$f":"CFfact!AO70","v":0},"",{"$f":"CFplan!AP70","v":0},{"$f":"CFplan!AQ70","v":0},{"$f":"CFplan!AR70","v":0},{"$f":"CFplan!AS70","v":0},{"$f":"CFplan!AT70","v":0},{"$f":"CFplan!AU70","v":0},{"$f":"CFplan!AV70","v":0},{"$f":"CFplan!AW70","v":0},{"$f":"CFplan!AX70","v":0},{"$f":"CFplan!AY70","v":0},{"$f":"CFplan!AZ70","v":0},{"$f":"CFplan!BA70","v":0},{"$f":"CFplan!BB70","v":0},{"$f":"CFplan!BC70","v":0},{"$f":"CFplan!BD70","v":0},{"$f":"CFplan!BE70","v":0},{"$f":"CFplan!BF70","v":0},{"$f":"CFplan!BG70","v":0},{"$f":"CFplan!BH70","v":0},{"$f":"CFplan!BI70","v":0},{"$f":"CFplan!BJ70","v":0},{"$f":"CFplan!BK70","v":0},{"$f":"CFplan!BL70","v":0},{"$f":"CFplan!BM70","v":0},{"$f":"CFplan!BN70","v":0},{"$f":"CFplan!BO70","v":0},{"$f":"CFplan!BP70","v":0},{"$f":"CFplan!BQ70","v":0},{"$f":"CFplan!BR70","v":0},{"$f":"CFplan!BS70","v":0},{"$f":"CFplan!BT70","v":0},{"$f":"CFplan!BU70","v":0},{"$f":"CFplan!BV70","v":0},{"$f":"CFplan!BW70","v":0},{"$f":"CFplan!BX70","v":0},{"$f":"CFplan!BY70","v":0},{"$f":"CFplan!BZ70","v":0},{"$f":"CFplan!CA70","v":0},{"$f":"CFplan!CB70","v":0},{"$f":"CFplan!CC70","v":0},{"$f":"CFplan!CD70","v":0},{"$f":"CFplan!CE70","v":0},{"$f":"CFplan!CF70","v":0},{"$f":"CFplan!CG70","v":0},{"$f":"CFplan!CH70","v":0},{"$f":"CFplan!CI70","v":0},{"$f":"CFplan!CJ70","v":0},{"$f":"CFplan!CK70","v":0},{"$f":"CFplan!CL70","v":0},{"$f":"CFplan!CM70","v":0},{"$f":"CFplan!CN70","v":0},{"$f":"CFplan!CO70","v":0},{"$f":"CFplan!CP70","v":0},{"$f":"CFplan!CQ70","v":0},{"$f":"CFplan!CR70","v":0},{"$f":"CFplan!CS70","v":0},{"$f":"CFplan!CT70","v":0},{"$f":"CFplan!CU70","v":0}]
[{"$f":"ROW()","v":71},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H67","v":"Управленческие расходы"},{"$f":"I68","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L71)=0,$L71=0,$L71=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L71)))","v":"Канцелярские расходы"},null,{"$f":"L70+1","v":4},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"CFplan!X71","v":0},{"$f":"CFfact!X71","v":0},"",null,null,{"$f":"CFplan!AA71","v":0},{"$f":"CFfact!AA71","v":0},"",{"$f":"CFplan!AB71","v":0},{"$f":"CFfact!AB71","v":0},"",{"$f":"CFplan!AC71","v":0},{"$f":"CFfact!AC71","v":0},"",{"$f":"CFplan!AD71","v":0},{"$f":"CFfact!AD71","v":0},"",{"$f":"CFplan!AE71","v":0},{"$f":"CFfact!AE71","v":0},"",{"$f":"CFplan!AF71","v":0},{"$f":"CFfact!AF71","v":0},"",{"$f":"CFplan!AG71","v":0},{"$f":"CFfact!AG71","v":0},"",{"$f":"CFplan!AH71","v":0},{"$f":"CFfact!AH71","v":0},"",{"$f":"CFplan!AI71","v":0},{"$f":"CFfact!AI71","v":0},"",{"$f":"CFplan!AJ71","v":0},{"$f":"CFfact!AJ71","v":0},"",{"$f":"CFplan!AK71","v":0},{"$f":"CFfact!AK71","v":0},"",{"$f":"CFplan!AL71","v":0},{"$f":"CFfact!AL71","v":0},"",{"$f":"CFplan!AM71","v":0},{"$f":"CFfact!AM71","v":0},"",{"$f":"CFplan!AN71","v":0},{"$f":"CFfact!AN71","v":0},"",{"$f":"CFplan!AO71","v":0},{"$f":"CFfact!AO71","v":0},"",{"$f":"CFplan!AP71","v":0},{"$f":"CFplan!AQ71","v":0},{"$f":"CFplan!AR71","v":0},{"$f":"CFplan!AS71","v":0},{"$f":"CFplan!AT71","v":0},{"$f":"CFplan!AU71","v":0},{"$f":"CFplan!AV71","v":0},{"$f":"CFplan!AW71","v":0},{"$f":"CFplan!AX71","v":0},{"$f":"CFplan!AY71","v":0},{"$f":"CFplan!AZ71","v":0},{"$f":"CFplan!BA71","v":0},{"$f":"CFplan!BB71","v":0},{"$f":"CFplan!BC71","v":0},{"$f":"CFplan!BD71","v":0},{"$f":"CFplan!BE71","v":0},{"$f":"CFplan!BF71","v":0},{"$f":"CFplan!BG71","v":0},{"$f":"CFplan!BH71","v":0},{"$f":"CFplan!BI71","v":0},{"$f":"CFplan!BJ71","v":0},{"$f":"CFplan!BK71","v":0},{"$f":"CFplan!BL71","v":0},{"$f":"CFplan!BM71","v":0},{"$f":"CFplan!BN71","v":0},{"$f":"CFplan!BO71","v":0},{"$f":"CFplan!BP71","v":0},{"$f":"CFplan!BQ71","v":0},{"$f":"CFplan!BR71","v":0},{"$f":"CFplan!BS71","v":0},{"$f":"CFplan!BT71","v":0},{"$f":"CFplan!BU71","v":0},{"$f":"CFplan!BV71","v":0},{"$f":"CFplan!BW71","v":0},{"$f":"CFplan!BX71","v":0},{"$f":"CFplan!BY71","v":0},{"$f":"CFplan!BZ71","v":0},{"$f":"CFplan!CA71","v":0},{"$f":"CFplan!CB71","v":0},{"$f":"CFplan!CC71","v":0},{"$f":"CFplan!CD71","v":0},{"$f":"CFplan!CE71","v":0},{"$f":"CFplan!CF71","v":0},{"$f":"CFplan!CG71","v":0},{"$f":"CFplan!CH71","v":0},{"$f":"CFplan!CI71","v":0},{"$f":"CFplan!CJ71","v":0},{"$f":"CFplan!CK71","v":0},{"$f":"CFplan!CL71","v":0},{"$f":"CFplan!CM71","v":0},{"$f":"CFplan!CN71","v":0},{"$f":"CFplan!CO71","v":0},{"$f":"CFplan!CP71","v":0},{"$f":"CFplan!CQ71","v":0},{"$f":"CFplan!CR71","v":0},{"$f":"CFplan!CS71","v":0},{"$f":"CFplan!CT71","v":0},{"$f":"CFplan!CU71","v":0}]
[{"$f":"ROW()","v":72},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H68","v":"Управленческие расходы"},{"$f":"I69","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BH:$BH,$L72)=0,$L72=0,$L72=\"\"),0,INDEX(Items!$BG:$BG,SUMIFS(Items!$A:$A,Items!$BH:$BH,$L72)))","v":"Прочие расходы на персонал"},null,{"$f":"L71+1","v":5},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"CFplan!X72","v":0},{"$f":"CFfact!X72","v":0},"",null,null,{"$f":"CFplan!AA72","v":0},{"$f":"CFfact!AA72","v":0},"",{"$f":"CFplan!AB72","v":0},{"$f":"CFfact!AB72","v":0},"",{"$f":"CFplan!AC72","v":0},{"$f":"CFfact!AC72","v":0},"",{"$f":"CFplan!AD72","v":0},{"$f":"CFfact!AD72","v":0},"",{"$f":"CFplan!AE72","v":0},{"$f":"CFfact!AE72","v":0},"",{"$f":"CFplan!AF72","v":0},{"$f":"CFfact!AF72","v":0},"",{"$f":"CFplan!AG72","v":0},{"$f":"CFfact!AG72","v":0},"",{"$f":"CFplan!AH72","v":0},{"$f":"CFfact!AH72","v":0},"",{"$f":"CFplan!AI72","v":0},{"$f":"CFfact!AI72","v":0},"",{"$f":"CFplan!AJ72","v":0},{"$f":"CFfact!AJ72","v":0},"",{"$f":"CFplan!AK72","v":0},{"$f":"CFfact!AK72","v":0},"",{"$f":"CFplan!AL72","v":0},{"$f":"CFfact!AL72","v":0},"",{"$f":"CFplan!AM72","v":0},{"$f":"CFfact!AM72","v":0},"",{"$f":"CFplan!AN72","v":0},{"$f":"CFfact!AN72","v":0},"",{"$f":"CFplan!AO72","v":0},{"$f":"CFfact!AO72","v":0},"",{"$f":"CFplan!AP72","v":0},{"$f":"CFplan!AQ72","v":0},{"$f":"CFplan!AR72","v":0},{"$f":"CFplan!AS72","v":0},{"$f":"CFplan!AT72","v":0},{"$f":"CFplan!AU72","v":0},{"$f":"CFplan!AV72","v":0},{"$f":"CFplan!AW72","v":0},{"$f":"CFplan!AX72","v":0},{"$f":"CFplan!AY72","v":0},{"$f":"CFplan!AZ72","v":0},{"$f":"CFplan!BA72","v":0},{"$f":"CFplan!BB72","v":0},{"$f":"CFplan!BC72","v":0},{"$f":"CFplan!BD72","v":0},{"$f":"CFplan!BE72","v":0},{"$f":"CFplan!BF72","v":0},{"$f":"CFplan!BG72","v":0},{"$f":"CFplan!BH72","v":0},{"$f":"CFplan!BI72","v":0},{"$f":"CFplan!BJ72","v":0},{"$f":"CFplan!BK72","v":0},{"$f":"CFplan!BL72","v":0},{"$f":"CFplan!BM72","v":0},{"$f":"CFplan!BN72","v":0},{"$f":"CFplan!BO72","v":0},{"$f":"CFplan!BP72","v":0},{"$f":"CFplan!BQ72","v":0},{"$f":"CFplan!BR72","v":0},{"$f":"CFplan!BS72","v":0},{"$f":"CFplan!BT72","v":0},{"$f":"CFplan!BU72","v":0},{"$f":"CFplan!BV72","v":0},{"$f":"CFplan!BW72","v":0},{"$f":"CFplan!BX72","v":0},{"$f":"CFplan!BY72","v":0},{"$f":"CFplan!BZ72","v":0},{"$f":"CFplan!CA72","v":0},{"$f":"CFplan!CB72","v":0},{"$f":"CFplan!CC72","v":0},{"$f":"CFplan!CD72","v":0},{"$f":"CFplan!CE72","v":0},{"$f":"CFplan!CF72","v":0},{"$f":"CFplan!CG72","v":0},{"$f":"CFplan!CH72","v":0},{"$f":"CFplan!CI72","v":0},{"$f":"CFplan!CJ72","v":0},{"$f":"CFplan!CK72","v":0},{"$f":"CFplan!CL72","v":0},{"$f":"CFplan!CM72","v":0},{"$f":"CFplan!CN72","v":0},{"$f":"CFplan!CO72","v":0},{"$f":"CFplan!CP72","v":0},{"$f":"CFplan!CQ72","v":0},{"$f":"CFplan!CR72","v":0},{"$f":"CFplan!CS72","v":0},{"$f":"CFplan!CT72","v":0},{"$f":"CFplan!CU72","v":0}]
[{"$f":"ROW()","v":73},null,null,null,null,null,null,null,null,null,null,"пустая строка",null,null,null,null,null,null,null,null,null,null,null,{"$f":"CFplan!X73","v":0},{"$f":"CFfact!X73","v":0},"",null,null,{"$f":"CFplan!AA73","v":0},{"$f":"CFfact!AA73","v":0},"",{"$f":"CFplan!AB73","v":0},{"$f":"CFfact!AB73","v":0},"",{"$f":"CFplan!AC73","v":0},{"$f":"CFfact!AC73","v":0},"",{"$f":"CFplan!AD73","v":0},{"$f":"CFfact!AD73","v":0},"",{"$f":"CFplan!AE73","v":0},{"$f":"CFfact!AE73","v":0},"",{"$f":"CFplan!AF73","v":0},{"$f":"CFfact!AF73","v":0},"",{"$f":"CFplan!AG73","v":0},{"$f":"CFfact!AG73","v":0},"",{"$f":"CFplan!AH73","v":0},{"$f":"CFfact!AH73","v":0},"",{"$f":"CFplan!AI73","v":0},{"$f":"CFfact!AI73","v":0},"",{"$f":"CFplan!AJ73","v":0},{"$f":"CFfact!AJ73","v":0},"",{"$f":"CFplan!AK73","v":0},{"$f":"CFfact!AK73","v":0},"",{"$f":"CFplan!AL73","v":0},{"$f":"CFfact!AL73","v":0},"",{"$f":"CFplan!AM73","v":0},{"$f":"CFfact!AM73","v":0},"",{"$f":"CFplan!AN73","v":0},{"$f":"CFfact!AN73","v":0},"",{"$f":"CFplan!AO73","v":0},{"$f":"CFfact!AO73","v":0},"",{"$f":"CFplan!AP73","v":0},{"$f":"CFplan!AQ73","v":0},{"$f":"CFplan!AR73","v":0},{"$f":"CFplan!AS73","v":0},{"$f":"CFplan!AT73","v":0},{"$f":"CFplan!AU73","v":0},{"$f":"CFplan!AV73","v":0},{"$f":"CFplan!AW73","v":0},{"$f":"CFplan!AX73","v":0},{"$f":"CFplan!AY73","v":0},{"$f":"CFplan!AZ73","v":0},{"$f":"CFplan!BA73","v":0},{"$f":"CFplan!BB73","v":0},{"$f":"CFplan!BC73","v":0},{"$f":"CFplan!BD73","v":0},{"$f":"CFplan!BE73","v":0},{"$f":"CFplan!BF73","v":0},{"$f":"CFplan!BG73","v":0},{"$f":"CFplan!BH73","v":0},{"$f":"CFplan!BI73","v":0},{"$f":"CFplan!BJ73","v":0},{"$f":"CFplan!BK73","v":0},{"$f":"CFplan!BL73","v":0},{"$f":"CFplan!BM73","v":0},{"$f":"CFplan!BN73","v":0},{"$f":"CFplan!BO73","v":0},{"$f":"CFplan!BP73","v":0},{"$f":"CFplan!BQ73","v":0},{"$f":"CFplan!BR73","v":0},{"$f":"CFplan!BS73","v":0},{"$f":"CFplan!BT73","v":0},{"$f":"CFplan!BU73","v":0},{"$f":"CFplan!BV73","v":0},{"$f":"CFplan!BW73","v":0},{"$f":"CFplan!BX73","v":0},{"$f":"CFplan!BY73","v":0},{"$f":"CFplan!BZ73","v":0},{"$f":"CFplan!CA73","v":0},{"$f":"CFplan!CB73","v":0},{"$f":"CFplan!CC73","v":0},{"$f":"CFplan!CD73","v":0},{"$f":"CFplan!CE73","v":0},{"$f":"CFplan!CF73","v":0},{"$f":"CFplan!CG73","v":0},{"$f":"CFplan!CH73","v":0},{"$f":"CFplan!CI73","v":0},{"$f":"CFplan!CJ73","v":0},{"$f":"CFplan!CK73","v":0},{"$f":"CFplan!CL73","v":0},{"$f":"CFplan!CM73","v":0},{"$f":"CFplan!CN73","v":0},{"$f":"CFplan!CO73","v":0},{"$f":"CFplan!CP73","v":0},{"$f":"CFplan!CQ73","v":0},{"$f":"CFplan!CR73","v":0},{"$f":"CFplan!CS73","v":0},{"$f":"CFplan!CT73","v":0},{"$f":"CFplan!CU73","v":0}]
[{"$f":"ROW()","v":74},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H63","v":"Управленческие расходы"},{"$f":"Items!$BC$13","v":"Постоянные расходы"},null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X74-SUM($X75:$X82))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"CFplan!X74","v":0},{"$f":"CFfact!X74","v":0},"",null,null,{"$f":"CFplan!AA74","v":0},{"$f":"CFfact!AA74","v":0},"",{"$f":"CFplan!AB74","v":0},{"$f":"CFfact!AB74","v":0},"",{"$f":"CFplan!AC74","v":0},{"$f":"CFfact!AC74","v":0},"",{"$f":"CFplan!AD74","v":0},{"$f":"CFfact!AD74","v":0},"",{"$f":"CFplan!AE74","v":0},{"$f":"CFfact!AE74","v":0},"",{"$f":"CFplan!AF74","v":0},{"$f":"CFfact!AF74","v":0},"",{"$f":"CFplan!AG74","v":0},{"$f":"CFfact!AG74","v":0},"",{"$f":"CFplan!AH74","v":0},{"$f":"CFfact!AH74","v":0},"",{"$f":"CFplan!AI74","v":0},{"$f":"CFfact!AI74","v":0},"",{"$f":"CFplan!AJ74","v":0},{"$f":"CFfact!AJ74","v":0},"",{"$f":"CFplan!AK74","v":0},{"$f":"CFfact!AK74","v":0},"",{"$f":"CFplan!AL74","v":0},{"$f":"CFfact!AL74","v":0},"",{"$f":"CFplan!AM74","v":0},{"$f":"CFfact!AM74","v":0},"",{"$f":"CFplan!AN74","v":0},{"$f":"CFfact!AN74","v":0},"",{"$f":"CFplan!AO74","v":0},{"$f":"CFfact!AO74","v":0},"",{"$f":"CFplan!AP74","v":0},{"$f":"CFplan!AQ74","v":0},{"$f":"CFplan!AR74","v":0},{"$f":"CFplan!AS74","v":0},{"$f":"CFplan!AT74","v":0},{"$f":"CFplan!AU74","v":0},{"$f":"CFplan!AV74","v":0},{"$f":"CFplan!AW74","v":0},{"$f":"CFplan!AX74","v":0},{"$f":"CFplan!AY74","v":0},{"$f":"CFplan!AZ74","v":0},{"$f":"CFplan!BA74","v":0},{"$f":"CFplan!BB74","v":0},{"$f":"CFplan!BC74","v":0},{"$f":"CFplan!BD74","v":0},{"$f":"CFplan!BE74","v":0},{"$f":"CFplan!BF74","v":0},{"$f":"CFplan!BG74","v":0},{"$f":"CFplan!BH74","v":0},{"$f":"CFplan!BI74","v":0},{"$f":"CFplan!BJ74","v":0},{"$f":"CFplan!BK74","v":0},{"$f":"CFplan!BL74","v":0},{"$f":"CFplan!BM74","v":0},{"$f":"CFplan!BN74","v":0},{"$f":"CFplan!BO74","v":0},{"$f":"CFplan!BP74","v":0},{"$f":"CFplan!BQ74","v":0},{"$f":"CFplan!BR74","v":0},{"$f":"CFplan!BS74","v":0},{"$f":"CFplan!BT74","v":0},{"$f":"CFplan!BU74","v":0},{"$f":"CFplan!BV74","v":0},{"$f":"CFplan!BW74","v":0},{"$f":"CFplan!BX74","v":0},{"$f":"CFplan!BY74","v":0},{"$f":"CFplan!BZ74","v":0},{"$f":"CFplan!CA74","v":0},{"$f":"CFplan!CB74","v":0},{"$f":"CFplan!CC74","v":0},{"$f":"CFplan!CD74","v":0},{"$f":"CFplan!CE74","v":0},{"$f":"CFplan!CF74","v":0},{"$f":"CFplan!CG74","v":0},{"$f":"CFplan!CH74","v":0},{"$f":"CFplan!CI74","v":0},{"$f":"CFplan!CJ74","v":0},{"$f":"CFplan!CK74","v":0},{"$f":"CFplan!CL74","v":0},{"$f":"CFplan!CM74","v":0},{"$f":"CFplan!CN74","v":0},{"$f":"CFplan!CO74","v":0},{"$f":"CFplan!CP74","v":0},{"$f":"CFplan!CQ74","v":0},{"$f":"CFplan!CR74","v":0},{"$f":"CFplan!CS74","v":0},{"$f":"CFplan!CT74","v":0},{"$f":"CFplan!CU74","v":0}]
[{"$f":"ROW()","v":75},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H63","v":"Управленческие расходы"},{"$f":"I64","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L75)=0,$L75=0,$L75=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L75)))","v":"Постоянные расходы - 1"},null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"CFplan!X75","v":0},{"$f":"CFfact!X75","v":0},"",null,null,{"$f":"CFplan!AA75","v":0},{"$f":"CFfact!AA75","v":0},"",{"$f":"CFplan!AB75","v":0},{"$f":"CFfact!AB75","v":0},"",{"$f":"CFplan!AC75","v":0},{"$f":"CFfact!AC75","v":0},"",{"$f":"CFplan!AD75","v":0},{"$f":"CFfact!AD75","v":0},"",{"$f":"CFplan!AE75","v":0},{"$f":"CFfact!AE75","v":0},"",{"$f":"CFplan!AF75","v":0},{"$f":"CFfact!AF75","v":0},"",{"$f":"CFplan!AG75","v":0},{"$f":"CFfact!AG75","v":0},"",{"$f":"CFplan!AH75","v":0},{"$f":"CFfact!AH75","v":0},"",{"$f":"CFplan!AI75","v":0},{"$f":"CFfact!AI75","v":0},"",{"$f":"CFplan!AJ75","v":0},{"$f":"CFfact!AJ75","v":0},"",{"$f":"CFplan!AK75","v":0},{"$f":"CFfact!AK75","v":0},"",{"$f":"CFplan!AL75","v":0},{"$f":"CFfact!AL75","v":0},"",{"$f":"CFplan!AM75","v":0},{"$f":"CFfact!AM75","v":0},"",{"$f":"CFplan!AN75","v":0},{"$f":"CFfact!AN75","v":0},"",{"$f":"CFplan!AO75","v":0},{"$f":"CFfact!AO75","v":0},"",{"$f":"CFplan!AP75","v":0},{"$f":"CFplan!AQ75","v":0},{"$f":"CFplan!AR75","v":0},{"$f":"CFplan!AS75","v":0},{"$f":"CFplan!AT75","v":0},{"$f":"CFplan!AU75","v":0},{"$f":"CFplan!AV75","v":0},{"$f":"CFplan!AW75","v":0},{"$f":"CFplan!AX75","v":0},{"$f":"CFplan!AY75","v":0},{"$f":"CFplan!AZ75","v":0},{"$f":"CFplan!BA75","v":0},{"$f":"CFplan!BB75","v":0},{"$f":"CFplan!BC75","v":0},{"$f":"CFplan!BD75","v":0},{"$f":"CFplan!BE75","v":0},{"$f":"CFplan!BF75","v":0},{"$f":"CFplan!BG75","v":0},{"$f":"CFplan!BH75","v":0},{"$f":"CFplan!BI75","v":0},{"$f":"CFplan!BJ75","v":0},{"$f":"CFplan!BK75","v":0},{"$f":"CFplan!BL75","v":0},{"$f":"CFplan!BM75","v":0},{"$f":"CFplan!BN75","v":0},{"$f":"CFplan!BO75","v":0},{"$f":"CFplan!BP75","v":0},{"$f":"CFplan!BQ75","v":0},{"$f":"CFplan!BR75","v":0},{"$f":"CFplan!BS75","v":0},{"$f":"CFplan!BT75","v":0},{"$f":"CFplan!BU75","v":0},{"$f":"CFplan!BV75","v":0},{"$f":"CFplan!BW75","v":0},{"$f":"CFplan!BX75","v":0},{"$f":"CFplan!BY75","v":0},{"$f":"CFplan!BZ75","v":0},{"$f":"CFplan!CA75","v":0},{"$f":"CFplan!CB75","v":0},{"$f":"CFplan!CC75","v":0},{"$f":"CFplan!CD75","v":0},{"$f":"CFplan!CE75","v":0},{"$f":"CFplan!CF75","v":0},{"$f":"CFplan!CG75","v":0},{"$f":"CFplan!CH75","v":0},{"$f":"CFplan!CI75","v":0},{"$f":"CFplan!CJ75","v":0},{"$f":"CFplan!CK75","v":0},{"$f":"CFplan!CL75","v":0},{"$f":"CFplan!CM75","v":0},{"$f":"CFplan!CN75","v":0},{"$f":"CFplan!CO75","v":0},{"$f":"CFplan!CP75","v":0},{"$f":"CFplan!CQ75","v":0},{"$f":"CFplan!CR75","v":0},{"$f":"CFplan!CS75","v":0},{"$f":"CFplan!CT75","v":0},{"$f":"CFplan!CU75","v":0}]
[{"$f":"ROW()","v":76},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H63","v":"Управленческие расходы"},{"$f":"I64","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L76)=0,$L76=0,$L76=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L76)))","v":"Постоянные расходы - 2"},null,{"$f":"L75+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"CFplan!X76","v":0},{"$f":"CFfact!X76","v":0},"",null,null,{"$f":"CFplan!AA76","v":0},{"$f":"CFfact!AA76","v":0},"",{"$f":"CFplan!AB76","v":0},{"$f":"CFfact!AB76","v":0},"",{"$f":"CFplan!AC76","v":0},{"$f":"CFfact!AC76","v":0},"",{"$f":"CFplan!AD76","v":0},{"$f":"CFfact!AD76","v":0},"",{"$f":"CFplan!AE76","v":0},{"$f":"CFfact!AE76","v":0},"",{"$f":"CFplan!AF76","v":0},{"$f":"CFfact!AF76","v":0},"",{"$f":"CFplan!AG76","v":0},{"$f":"CFfact!AG76","v":0},"",{"$f":"CFplan!AH76","v":0},{"$f":"CFfact!AH76","v":0},"",{"$f":"CFplan!AI76","v":0},{"$f":"CFfact!AI76","v":0},"",{"$f":"CFplan!AJ76","v":0},{"$f":"CFfact!AJ76","v":0},"",{"$f":"CFplan!AK76","v":0},{"$f":"CFfact!AK76","v":0},"",{"$f":"CFplan!AL76","v":0},{"$f":"CFfact!AL76","v":0},"",{"$f":"CFplan!AM76","v":0},{"$f":"CFfact!AM76","v":0},"",{"$f":"CFplan!AN76","v":0},{"$f":"CFfact!AN76","v":0},"",{"$f":"CFplan!AO76","v":0},{"$f":"CFfact!AO76","v":0},"",{"$f":"CFplan!AP76","v":0},{"$f":"CFplan!AQ76","v":0},{"$f":"CFplan!AR76","v":0},{"$f":"CFplan!AS76","v":0},{"$f":"CFplan!AT76","v":0},{"$f":"CFplan!AU76","v":0},{"$f":"CFplan!AV76","v":0},{"$f":"CFplan!AW76","v":0},{"$f":"CFplan!AX76","v":0},{"$f":"CFplan!AY76","v":0},{"$f":"CFplan!AZ76","v":0},{"$f":"CFplan!BA76","v":0},{"$f":"CFplan!BB76","v":0},{"$f":"CFplan!BC76","v":0},{"$f":"CFplan!BD76","v":0},{"$f":"CFplan!BE76","v":0},{"$f":"CFplan!BF76","v":0},{"$f":"CFplan!BG76","v":0},{"$f":"CFplan!BH76","v":0},{"$f":"CFplan!BI76","v":0},{"$f":"CFplan!BJ76","v":0},{"$f":"CFplan!BK76","v":0},{"$f":"CFplan!BL76","v":0},{"$f":"CFplan!BM76","v":0},{"$f":"CFplan!BN76","v":0},{"$f":"CFplan!BO76","v":0},{"$f":"CFplan!BP76","v":0},{"$f":"CFplan!BQ76","v":0},{"$f":"CFplan!BR76","v":0},{"$f":"CFplan!BS76","v":0},{"$f":"CFplan!BT76","v":0},{"$f":"CFplan!BU76","v":0},{"$f":"CFplan!BV76","v":0},{"$f":"CFplan!BW76","v":0},{"$f":"CFplan!BX76","v":0},{"$f":"CFplan!BY76","v":0},{"$f":"CFplan!BZ76","v":0},{"$f":"CFplan!CA76","v":0},{"$f":"CFplan!CB76","v":0},{"$f":"CFplan!CC76","v":0},{"$f":"CFplan!CD76","v":0},{"$f":"CFplan!CE76","v":0},{"$f":"CFplan!CF76","v":0},{"$f":"CFplan!CG76","v":0},{"$f":"CFplan!CH76","v":0},{"$f":"CFplan!CI76","v":0},{"$f":"CFplan!CJ76","v":0},{"$f":"CFplan!CK76","v":0},{"$f":"CFplan!CL76","v":0},{"$f":"CFplan!CM76","v":0},{"$f":"CFplan!CN76","v":0},{"$f":"CFplan!CO76","v":0},{"$f":"CFplan!CP76","v":0},{"$f":"CFplan!CQ76","v":0},{"$f":"CFplan!CR76","v":0},{"$f":"CFplan!CS76","v":0},{"$f":"CFplan!CT76","v":0},{"$f":"CFplan!CU76","v":0}]
[{"$f":"ROW()","v":77},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H63","v":"Управленческие расходы"},{"$f":"I64","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L77)=0,$L77=0,$L77=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L77)))","v":"Постоянные расходы - 3"},null,3,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"CFplan!X77","v":0},{"$f":"CFfact!X77","v":0},"",null,null,{"$f":"CFplan!AA77","v":0},{"$f":"CFfact!AA77","v":0},"",{"$f":"CFplan!AB77","v":0},{"$f":"CFfact!AB77","v":0},"",{"$f":"CFplan!AC77","v":0},{"$f":"CFfact!AC77","v":0},"",{"$f":"CFplan!AD77","v":0},{"$f":"CFfact!AD77","v":0},"",{"$f":"CFplan!AE77","v":0},{"$f":"CFfact!AE77","v":0},"",{"$f":"CFplan!AF77","v":0},{"$f":"CFfact!AF77","v":0},"",{"$f":"CFplan!AG77","v":0},{"$f":"CFfact!AG77","v":0},"",{"$f":"CFplan!AH77","v":0},{"$f":"CFfact!AH77","v":0},"",{"$f":"CFplan!AI77","v":0},{"$f":"CFfact!AI77","v":0},"",{"$f":"CFplan!AJ77","v":0},{"$f":"CFfact!AJ77","v":0},"",{"$f":"CFplan!AK77","v":0},{"$f":"CFfact!AK77","v":0},"",{"$f":"CFplan!AL77","v":0},{"$f":"CFfact!AL77","v":0},"",{"$f":"CFplan!AM77","v":0},{"$f":"CFfact!AM77","v":0},"",{"$f":"CFplan!AN77","v":0},{"$f":"CFfact!AN77","v":0},"",{"$f":"CFplan!AO77","v":0},{"$f":"CFfact!AO77","v":0},"",{"$f":"CFplan!AP77","v":0},{"$f":"CFplan!AQ77","v":0},{"$f":"CFplan!AR77","v":0},{"$f":"CFplan!AS77","v":0},{"$f":"CFplan!AT77","v":0},{"$f":"CFplan!AU77","v":0},{"$f":"CFplan!AV77","v":0},{"$f":"CFplan!AW77","v":0},{"$f":"CFplan!AX77","v":0},{"$f":"CFplan!AY77","v":0},{"$f":"CFplan!AZ77","v":0},{"$f":"CFplan!BA77","v":0},{"$f":"CFplan!BB77","v":0},{"$f":"CFplan!BC77","v":0},{"$f":"CFplan!BD77","v":0},{"$f":"CFplan!BE77","v":0},{"$f":"CFplan!BF77","v":0},{"$f":"CFplan!BG77","v":0},{"$f":"CFplan!BH77","v":0},{"$f":"CFplan!BI77","v":0},{"$f":"CFplan!BJ77","v":0},{"$f":"CFplan!BK77","v":0},{"$f":"CFplan!BL77","v":0},{"$f":"CFplan!BM77","v":0},{"$f":"CFplan!BN77","v":0},{"$f":"CFplan!BO77","v":0},{"$f":"CFplan!BP77","v":0},{"$f":"CFplan!BQ77","v":0},{"$f":"CFplan!BR77","v":0},{"$f":"CFplan!BS77","v":0},{"$f":"CFplan!BT77","v":0},{"$f":"CFplan!BU77","v":0},{"$f":"CFplan!BV77","v":0},{"$f":"CFplan!BW77","v":0},{"$f":"CFplan!BX77","v":0},{"$f":"CFplan!BY77","v":0},{"$f":"CFplan!BZ77","v":0},{"$f":"CFplan!CA77","v":0},{"$f":"CFplan!CB77","v":0},{"$f":"CFplan!CC77","v":0},{"$f":"CFplan!CD77","v":0},{"$f":"CFplan!CE77","v":0},{"$f":"CFplan!CF77","v":0},{"$f":"CFplan!CG77","v":0},{"$f":"CFplan!CH77","v":0},{"$f":"CFplan!CI77","v":0},{"$f":"CFplan!CJ77","v":0},{"$f":"CFplan!CK77","v":0},{"$f":"CFplan!CL77","v":0},{"$f":"CFplan!CM77","v":0},{"$f":"CFplan!CN77","v":0},{"$f":"CFplan!CO77","v":0},{"$f":"CFplan!CP77","v":0},{"$f":"CFplan!CQ77","v":0},{"$f":"CFplan!CR77","v":0},{"$f":"CFplan!CS77","v":0},{"$f":"CFplan!CT77","v":0},{"$f":"CFplan!CU77","v":0}]
[{"$f":"ROW()","v":78},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H74","v":"Управленческие расходы"},{"$f":"I75","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L78)=0,$L78=0,$L78=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L78)))","v":"Постоянные расходы - 4"},null,4,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"CFplan!X78","v":0},{"$f":"CFfact!X78","v":0},"",null,null,{"$f":"CFplan!AA78","v":0},{"$f":"CFfact!AA78","v":0},"",{"$f":"CFplan!AB78","v":0},{"$f":"CFfact!AB78","v":0},"",{"$f":"CFplan!AC78","v":0},{"$f":"CFfact!AC78","v":0},"",{"$f":"CFplan!AD78","v":0},{"$f":"CFfact!AD78","v":0},"",{"$f":"CFplan!AE78","v":0},{"$f":"CFfact!AE78","v":0},"",{"$f":"CFplan!AF78","v":0},{"$f":"CFfact!AF78","v":0},"",{"$f":"CFplan!AG78","v":0},{"$f":"CFfact!AG78","v":0},"",{"$f":"CFplan!AH78","v":0},{"$f":"CFfact!AH78","v":0},"",{"$f":"CFplan!AI78","v":0},{"$f":"CFfact!AI78","v":0},"",{"$f":"CFplan!AJ78","v":0},{"$f":"CFfact!AJ78","v":0},"",{"$f":"CFplan!AK78","v":0},{"$f":"CFfact!AK78","v":0},"",{"$f":"CFplan!AL78","v":0},{"$f":"CFfact!AL78","v":0},"",{"$f":"CFplan!AM78","v":0},{"$f":"CFfact!AM78","v":0},"",{"$f":"CFplan!AN78","v":0},{"$f":"CFfact!AN78","v":0},"",{"$f":"CFplan!AO78","v":0},{"$f":"CFfact!AO78","v":0},"",{"$f":"CFplan!AP78","v":0},{"$f":"CFplan!AQ78","v":0},{"$f":"CFplan!AR78","v":0},{"$f":"CFplan!AS78","v":0},{"$f":"CFplan!AT78","v":0},{"$f":"CFplan!AU78","v":0},{"$f":"CFplan!AV78","v":0},{"$f":"CFplan!AW78","v":0},{"$f":"CFplan!AX78","v":0},{"$f":"CFplan!AY78","v":0},{"$f":"CFplan!AZ78","v":0},{"$f":"CFplan!BA78","v":0},{"$f":"CFplan!BB78","v":0},{"$f":"CFplan!BC78","v":0},{"$f":"CFplan!BD78","v":0},{"$f":"CFplan!BE78","v":0},{"$f":"CFplan!BF78","v":0},{"$f":"CFplan!BG78","v":0},{"$f":"CFplan!BH78","v":0},{"$f":"CFplan!BI78","v":0},{"$f":"CFplan!BJ78","v":0},{"$f":"CFplan!BK78","v":0},{"$f":"CFplan!BL78","v":0},{"$f":"CFplan!BM78","v":0},{"$f":"CFplan!BN78","v":0},{"$f":"CFplan!BO78","v":0},{"$f":"CFplan!BP78","v":0},{"$f":"CFplan!BQ78","v":0},{"$f":"CFplan!BR78","v":0},{"$f":"CFplan!BS78","v":0},{"$f":"CFplan!BT78","v":0},{"$f":"CFplan!BU78","v":0},{"$f":"CFplan!BV78","v":0},{"$f":"CFplan!BW78","v":0},{"$f":"CFplan!BX78","v":0},{"$f":"CFplan!BY78","v":0},{"$f":"CFplan!BZ78","v":0},{"$f":"CFplan!CA78","v":0},{"$f":"CFplan!CB78","v":0},{"$f":"CFplan!CC78","v":0},{"$f":"CFplan!CD78","v":0},{"$f":"CFplan!CE78","v":0},{"$f":"CFplan!CF78","v":0},{"$f":"CFplan!CG78","v":0},{"$f":"CFplan!CH78","v":0},{"$f":"CFplan!CI78","v":0},{"$f":"CFplan!CJ78","v":0},{"$f":"CFplan!CK78","v":0},{"$f":"CFplan!CL78","v":0},{"$f":"CFplan!CM78","v":0},{"$f":"CFplan!CN78","v":0},{"$f":"CFplan!CO78","v":0},{"$f":"CFplan!CP78","v":0},{"$f":"CFplan!CQ78","v":0},{"$f":"CFplan!CR78","v":0},{"$f":"CFplan!CS78","v":0},{"$f":"CFplan!CT78","v":0},{"$f":"CFplan!CU78","v":0}]
[{"$f":"ROW()","v":79},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H75","v":"Управленческие расходы"},{"$f":"I76","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L79)=0,$L79=0,$L79=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L79)))","v":"Постоянные расходы - 5"},null,5,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"CFplan!X79","v":0},{"$f":"CFfact!X79","v":0},"",null,null,{"$f":"CFplan!AA79","v":0},{"$f":"CFfact!AA79","v":0},"",{"$f":"CFplan!AB79","v":0},{"$f":"CFfact!AB79","v":0},"",{"$f":"CFplan!AC79","v":0},{"$f":"CFfact!AC79","v":0},"",{"$f":"CFplan!AD79","v":0},{"$f":"CFfact!AD79","v":0},"",{"$f":"CFplan!AE79","v":0},{"$f":"CFfact!AE79","v":0},"",{"$f":"CFplan!AF79","v":0},{"$f":"CFfact!AF79","v":0},"",{"$f":"CFplan!AG79","v":0},{"$f":"CFfact!AG79","v":0},"",{"$f":"CFplan!AH79","v":0},{"$f":"CFfact!AH79","v":0},"",{"$f":"CFplan!AI79","v":0},{"$f":"CFfact!AI79","v":0},"",{"$f":"CFplan!AJ79","v":0},{"$f":"CFfact!AJ79","v":0},"",{"$f":"CFplan!AK79","v":0},{"$f":"CFfact!AK79","v":0},"",{"$f":"CFplan!AL79","v":0},{"$f":"CFfact!AL79","v":0},"",{"$f":"CFplan!AM79","v":0},{"$f":"CFfact!AM79","v":0},"",{"$f":"CFplan!AN79","v":0},{"$f":"CFfact!AN79","v":0},"",{"$f":"CFplan!AO79","v":0},{"$f":"CFfact!AO79","v":0},"",{"$f":"CFplan!AP79","v":0},{"$f":"CFplan!AQ79","v":0},{"$f":"CFplan!AR79","v":0},{"$f":"CFplan!AS79","v":0},{"$f":"CFplan!AT79","v":0},{"$f":"CFplan!AU79","v":0},{"$f":"CFplan!AV79","v":0},{"$f":"CFplan!AW79","v":0},{"$f":"CFplan!AX79","v":0},{"$f":"CFplan!AY79","v":0},{"$f":"CFplan!AZ79","v":0},{"$f":"CFplan!BA79","v":0},{"$f":"CFplan!BB79","v":0},{"$f":"CFplan!BC79","v":0},{"$f":"CFplan!BD79","v":0},{"$f":"CFplan!BE79","v":0},{"$f":"CFplan!BF79","v":0},{"$f":"CFplan!BG79","v":0},{"$f":"CFplan!BH79","v":0},{"$f":"CFplan!BI79","v":0},{"$f":"CFplan!BJ79","v":0},{"$f":"CFplan!BK79","v":0},{"$f":"CFplan!BL79","v":0},{"$f":"CFplan!BM79","v":0},{"$f":"CFplan!BN79","v":0},{"$f":"CFplan!BO79","v":0},{"$f":"CFplan!BP79","v":0},{"$f":"CFplan!BQ79","v":0},{"$f":"CFplan!BR79","v":0},{"$f":"CFplan!BS79","v":0},{"$f":"CFplan!BT79","v":0},{"$f":"CFplan!BU79","v":0},{"$f":"CFplan!BV79","v":0},{"$f":"CFplan!BW79","v":0},{"$f":"CFplan!BX79","v":0},{"$f":"CFplan!BY79","v":0},{"$f":"CFplan!BZ79","v":0},{"$f":"CFplan!CA79","v":0},{"$f":"CFplan!CB79","v":0},{"$f":"CFplan!CC79","v":0},{"$f":"CFplan!CD79","v":0},{"$f":"CFplan!CE79","v":0},{"$f":"CFplan!CF79","v":0},{"$f":"CFplan!CG79","v":0},{"$f":"CFplan!CH79","v":0},{"$f":"CFplan!CI79","v":0},{"$f":"CFplan!CJ79","v":0},{"$f":"CFplan!CK79","v":0},{"$f":"CFplan!CL79","v":0},{"$f":"CFplan!CM79","v":0},{"$f":"CFplan!CN79","v":0},{"$f":"CFplan!CO79","v":0},{"$f":"CFplan!CP79","v":0},{"$f":"CFplan!CQ79","v":0},{"$f":"CFplan!CR79","v":0},{"$f":"CFplan!CS79","v":0},{"$f":"CFplan!CT79","v":0},{"$f":"CFplan!CU79","v":0}]
[{"$f":"ROW()","v":80},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H76","v":"Управленческие расходы"},{"$f":"I77","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L80)=0,$L80=0,$L80=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L80)))","v":"Постоянные расходы - 6"},null,6,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"CFplan!X80","v":0},{"$f":"CFfact!X80","v":0},{"$f":"IF(IF(X80=0,0,Y80/X80)=0,\"\",IF(X80=0,0,Y80/X80))","v":""},null,null,{"$f":"CFplan!AA80","v":0},{"$f":"CFfact!AA80","v":0},{"$f":"IF(IF(AC80=0,0,AD80/AC80)=0,\"\",IF(AC80=0,0,AD80/AC80))","v":""},{"$f":"CFplan!AB80","v":0},{"$f":"CFfact!AB80","v":0},{"$f":"IF(IF(AF80=0,0,AG80/AF80)=0,\"\",IF(AF80=0,0,AG80/AF80))","v":""},{"$f":"CFplan!AC80","v":0},{"$f":"CFfact!AC80","v":0},{"$f":"IF(IF(AI80=0,0,AJ80/AI80)=0,\"\",IF(AI80=0,0,AJ80/AI80))","v":""},{"$f":"CFplan!AD80","v":0},{"$f":"CFfact!AD80","v":0},{"$f":"IF(IF(AL80=0,0,AM80/AL80)=0,\"\",IF(AL80=0,0,AM80/AL80))","v":""},{"$f":"CFplan!AE80","v":0},{"$f":"CFfact!AE80","v":0},{"$f":"IF(IF(AO80=0,0,AP80/AO80)=0,\"\",IF(AO80=0,0,AP80/AO80))","v":""},{"$f":"CFplan!AF80","v":0},{"$f":"CFfact!AF80","v":0},{"$f":"IF(IF(AR80=0,0,AS80/AR80)=0,\"\",IF(AR80=0,0,AS80/AR80))","v":""},{"$f":"CFplan!AG80","v":0},{"$f":"CFfact!AG80","v":0},{"$f":"IF(IF(AU80=0,0,AV80/AU80)=0,\"\",IF(AU80=0,0,AV80/AU80))","v":""},{"$f":"CFplan!AH80","v":0},{"$f":"CFfact!AH80","v":0},{"$f":"IF(IF(AX80=0,0,AY80/AX80)=0,\"\",IF(AX80=0,0,AY80/AX80))","v":""},{"$f":"CFplan!AI80","v":0},{"$f":"CFfact!AI80","v":0},{"$f":"IF(IF(BA80=0,0,BB80/BA80)=0,\"\",IF(BA80=0,0,BB80/BA80))","v":""},{"$f":"CFplan!AJ80","v":0},{"$f":"CFfact!AJ80","v":0},{"$f":"IF(IF(BD80=0,0,BE80/BD80)=0,\"\",IF(BD80=0,0,BE80/BD80))","v":""},{"$f":"CFplan!AK80","v":0},{"$f":"CFfact!AK80","v":0},{"$f":"IF(IF(BG80=0,0,BH80/BG80)=0,\"\",IF(BG80=0,0,BH80/BG80))","v":""},{"$f":"CFplan!AL80","v":0},{"$f":"CFfact!AL80","v":0},{"$f":"IF(IF(BJ80=0,0,BK80/BJ80)=0,\"\",IF(BJ80=0,0,BK80/BJ80))","v":""},{"$f":"CFplan!AM80","v":0},{"$f":"CFfact!AM80","v":0},{"$f":"IF(IF(BM80=0,0,BN80/BM80)=0,\"\",IF(BM80=0,0,BN80/BM80))","v":""},{"$f":"CFplan!AN80","v":0},{"$f":"CFfact!AN80","v":0},{"$f":"IF(IF(BP80=0,0,BQ80/BP80)=0,\"\",IF(BP80=0,0,BQ80/BP80))","v":""},{"$f":"CFplan!AO80","v":0},{"$f":"CFfact!AO80","v":0},{"$f":"IF(IF(BS80=0,0,BT80/BS80)=0,\"\",IF(BS80=0,0,BT80/BS80))","v":""},{"$f":"CFplan!AP80","v":0},{"$f":"CFplan!AQ80","v":0},{"$f":"CFplan!AR80","v":0},{"$f":"CFplan!AS80","v":0},{"$f":"CFplan!AT80","v":0},{"$f":"CFplan!AU80","v":0},{"$f":"CFplan!AV80","v":0},{"$f":"CFplan!AW80","v":0},{"$f":"CFplan!AX80","v":0},{"$f":"CFplan!AY80","v":0},{"$f":"CFplan!AZ80","v":0},{"$f":"CFplan!BA80","v":0},{"$f":"CFplan!BB80","v":0},{"$f":"CFplan!BC80","v":0},{"$f":"CFplan!BD80","v":0},{"$f":"CFplan!BE80","v":0},{"$f":"CFplan!BF80","v":0},{"$f":"CFplan!BG80","v":0},{"$f":"CFplan!BH80","v":0},{"$f":"CFplan!BI80","v":0},{"$f":"CFplan!BJ80","v":0},{"$f":"CFplan!BK80","v":0},{"$f":"CFplan!BL80","v":0},{"$f":"CFplan!BM80","v":0},{"$f":"CFplan!BN80","v":0},{"$f":"CFplan!BO80","v":0},{"$f":"CFplan!BP80","v":0},{"$f":"CFplan!BQ80","v":0},{"$f":"CFplan!BR80","v":0},{"$f":"CFplan!BS80","v":0},{"$f":"CFplan!BT80","v":0},{"$f":"CFplan!BU80","v":0},{"$f":"CFplan!BV80","v":0},{"$f":"CFplan!BW80","v":0},{"$f":"CFplan!BX80","v":0},{"$f":"CFplan!BY80","v":0},{"$f":"CFplan!BZ80","v":0},{"$f":"CFplan!CA80","v":0},{"$f":"CFplan!CB80","v":0},{"$f":"CFplan!CC80","v":0},{"$f":"CFplan!CD80","v":0},{"$f":"CFplan!CE80","v":0},{"$f":"CFplan!CF80","v":0},{"$f":"CFplan!CG80","v":0},{"$f":"CFplan!CH80","v":0},{"$f":"CFplan!CI80","v":0},{"$f":"CFplan!CJ80","v":0},{"$f":"CFplan!CK80","v":0},{"$f":"CFplan!CL80","v":0},{"$f":"CFplan!CM80","v":0},{"$f":"CFplan!CN80","v":0},{"$f":"CFplan!CO80","v":0},{"$f":"CFplan!CP80","v":0},{"$f":"CFplan!CQ80","v":0},{"$f":"CFplan!CR80","v":0},{"$f":"CFplan!CS80","v":0},{"$f":"CFplan!CT80","v":0},{"$f":"CFplan!CU80","v":0}]
[{"$f":"ROW()","v":81},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H77","v":"Управленческие расходы"},{"$f":"I78","v":"ФОТ управленческого персонала"},{"$f":"IF(OR(SUMIFS(Items!$A:$A,Items!$BD:$BD,$L81)=0,$L81=0,$L81=\"\"),0,INDEX(Items!$BC:$BC,SUMIFS(Items!$A:$A,Items!$BD:$BD,$L81)))","v":"Постоянные расходы - 7"},null,7,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"CFplan!X81","v":0},{"$f":"CFfact!X81","v":0},"",null,null,{"$f":"CFplan!AA81","v":0},{"$f":"CFfact!AA81","v":0},"",{"$f":"CFplan!AB81","v":0},{"$f":"CFfact!AB81","v":0},"",{"$f":"CFplan!AC81","v":0},{"$f":"CFfact!AC81","v":0},"",{"$f":"CFplan!AD81","v":0},{"$f":"CFfact!AD81","v":0},"",{"$f":"CFplan!AE81","v":0},{"$f":"CFfact!AE81","v":0},"",{"$f":"CFplan!AF81","v":0},{"$f":"CFfact!AF81","v":0},"",{"$f":"CFplan!AG81","v":0},{"$f":"CFfact!AG81","v":0},"",{"$f":"CFplan!AH81","v":0},{"$f":"CFfact!AH81","v":0},"",{"$f":"CFplan!AI81","v":0},{"$f":"CFfact!AI81","v":0},"",{"$f":"CFplan!AJ81","v":0},{"$f":"CFfact!AJ81","v":0},"",{"$f":"CFplan!AK81","v":0},{"$f":"CFfact!AK81","v":0},"",{"$f":"CFplan!AL81","v":0},{"$f":"CFfact!AL81","v":0},"",{"$f":"CFplan!AM81","v":0},{"$f":"CFfact!AM81","v":0},"",{"$f":"CFplan!AN81","v":0},{"$f":"CFfact!AN81","v":0},"",{"$f":"CFplan!AO81","v":0},{"$f":"CFfact!AO81","v":0},"",{"$f":"CFplan!AP81","v":0},{"$f":"CFplan!AQ81","v":0},{"$f":"CFplan!AR81","v":0},{"$f":"CFplan!AS81","v":0},{"$f":"CFplan!AT81","v":0},{"$f":"CFplan!AU81","v":0},{"$f":"CFplan!AV81","v":0},{"$f":"CFplan!AW81","v":0},{"$f":"CFplan!AX81","v":0},{"$f":"CFplan!AY81","v":0},{"$f":"CFplan!AZ81","v":0},{"$f":"CFplan!BA81","v":0},{"$f":"CFplan!BB81","v":0},{"$f":"CFplan!BC81","v":0},{"$f":"CFplan!BD81","v":0},{"$f":"CFplan!BE81","v":0},{"$f":"CFplan!BF81","v":0},{"$f":"CFplan!BG81","v":0},{"$f":"CFplan!BH81","v":0},{"$f":"CFplan!BI81","v":0},{"$f":"CFplan!BJ81","v":0},{"$f":"CFplan!BK81","v":0},{"$f":"CFplan!BL81","v":0},{"$f":"CFplan!BM81","v":0},{"$f":"CFplan!BN81","v":0},{"$f":"CFplan!BO81","v":0},{"$f":"CFplan!BP81","v":0},{"$f":"CFplan!BQ81","v":0},{"$f":"CFplan!BR81","v":0},{"$f":"CFplan!BS81","v":0},{"$f":"CFplan!BT81","v":0},{"$f":"CFplan!BU81","v":0},{"$f":"CFplan!BV81","v":0},{"$f":"CFplan!BW81","v":0},{"$f":"CFplan!BX81","v":0},{"$f":"CFplan!BY81","v":0},{"$f":"CFplan!BZ81","v":0},{"$f":"CFplan!CA81","v":0},{"$f":"CFplan!CB81","v":0},{"$f":"CFplan!CC81","v":0},{"$f":"CFplan!CD81","v":0},{"$f":"CFplan!CE81","v":0},{"$f":"CFplan!CF81","v":0},{"$f":"CFplan!CG81","v":0},{"$f":"CFplan!CH81","v":0},{"$f":"CFplan!CI81","v":0},{"$f":"CFplan!CJ81","v":0},{"$f":"CFplan!CK81","v":0},{"$f":"CFplan!CL81","v":0},{"$f":"CFplan!CM81","v":0},{"$f":"CFplan!CN81","v":0},{"$f":"CFplan!CO81","v":0},{"$f":"CFplan!CP81","v":0},{"$f":"CFplan!CQ81","v":0},{"$f":"CFplan!CR81","v":0},{"$f":"CFplan!CS81","v":0},{"$f":"CFplan!CT81","v":0},{"$f":"CFplan!CU81","v":0}]
[{"$f":"ROW()","v":82},null,null,null,null,null,null,null,null,null,null,"пустая строка",null,null,null,null,null,null,null,null,null,null,null,{"$f":"CFplan!X82","v":0},{"$f":"CFfact!X82","v":0},"",null,null,{"$f":"CFplan!AA82","v":0},{"$f":"CFfact!AA82","v":0},"",{"$f":"CFplan!AB82","v":0},{"$f":"CFfact!AB82","v":0},"",{"$f":"CFplan!AC82","v":0},{"$f":"CFfact!AC82","v":0},"",{"$f":"CFplan!AD82","v":0},{"$f":"CFfact!AD82","v":0},"",{"$f":"CFplan!AE82","v":0},{"$f":"CFfact!AE82","v":0},"",{"$f":"CFplan!AF82","v":0},{"$f":"CFfact!AF82","v":0},"",{"$f":"CFplan!AG82","v":0},{"$f":"CFfact!AG82","v":0},"",{"$f":"CFplan!AH82","v":0},{"$f":"CFfact!AH82","v":0},"",{"$f":"CFplan!AI82","v":0},{"$f":"CFfact!AI82","v":0},"",{"$f":"CFplan!AJ82","v":0},{"$f":"CFfact!AJ82","v":0},"",{"$f":"CFplan!AK82","v":0},{"$f":"CFfact!AK82","v":0},"",{"$f":"CFplan!AL82","v":0},{"$f":"CFfact!AL82","v":0},"",{"$f":"CFplan!AM82","v":0},{"$f":"CFfact!AM82","v":0},"",{"$f":"CFplan!AN82","v":0},{"$f":"CFfact!AN82","v":0},"",{"$f":"CFplan!AO82","v":0},{"$f":"CFfact!AO82","v":0},"",{"$f":"CFplan!AP82","v":0},{"$f":"CFplan!AQ82","v":0},{"$f":"CFplan!AR82","v":0},{"$f":"CFplan!AS82","v":0},{"$f":"CFplan!AT82","v":0},{"$f":"CFplan!AU82","v":0},{"$f":"CFplan!AV82","v":0},{"$f":"CFplan!AW82","v":0},{"$f":"CFplan!AX82","v":0},{"$f":"CFplan!AY82","v":0},{"$f":"CFplan!AZ82","v":0},{"$f":"CFplan!BA82","v":0},{"$f":"CFplan!BB82","v":0},{"$f":"CFplan!BC82","v":0},{"$f":"CFplan!BD82","v":0},{"$f":"CFplan!BE82","v":0},{"$f":"CFplan!BF82","v":0},{"$f":"CFplan!BG82","v":0},{"$f":"CFplan!BH82","v":0},{"$f":"CFplan!BI82","v":0},{"$f":"CFplan!BJ82","v":0},{"$f":"CFplan!BK82","v":0},{"$f":"CFplan!BL82","v":0},{"$f":"CFplan!BM82","v":0},{"$f":"CFplan!BN82","v":0},{"$f":"CFplan!BO82","v":0},{"$f":"CFplan!BP82","v":0},{"$f":"CFplan!BQ82","v":0},{"$f":"CFplan!BR82","v":0},{"$f":"CFplan!BS82","v":0},{"$f":"CFplan!BT82","v":0},{"$f":"CFplan!BU82","v":0},{"$f":"CFplan!BV82","v":0},{"$f":"CFplan!BW82","v":0},{"$f":"CFplan!BX82","v":0},{"$f":"CFplan!BY82","v":0},{"$f":"CFplan!BZ82","v":0},{"$f":"CFplan!CA82","v":0},{"$f":"CFplan!CB82","v":0},{"$f":"CFplan!CC82","v":0},{"$f":"CFplan!CD82","v":0},{"$f":"CFplan!CE82","v":0},{"$f":"CFplan!CF82","v":0},{"$f":"CFplan!CG82","v":0},{"$f":"CFplan!CH82","v":0},{"$f":"CFplan!CI82","v":0},{"$f":"CFplan!CJ82","v":0},{"$f":"CFplan!CK82","v":0},{"$f":"CFplan!CL82","v":0},{"$f":"CFplan!CM82","v":0},{"$f":"CFplan!CN82","v":0},{"$f":"CFplan!CO82","v":0},{"$f":"CFplan!CP82","v":0},{"$f":"CFplan!CQ82","v":0},{"$f":"CFplan!CR82","v":0},{"$f":"CFplan!CS82","v":0},{"$f":"CFplan!CT82","v":0},{"$f":"CFplan!CU82","v":0}]
[{"$f":"ROW()","v":83},null,null,null,null,null,null,null,null,null,null,"пустая строка",null,null,null,null,null,null,null,null,null,null,null,{"$f":"CFplan!X83","v":0},{"$f":"CFfact!X83","v":0},"",null,null,{"$f":"CFplan!AA83","v":0},{"$f":"CFfact!AA83","v":0},"",{"$f":"CFplan!AB83","v":0},{"$f":"CFfact!AB83","v":0},"",{"$f":"CFplan!AC83","v":0},{"$f":"CFfact!AC83","v":0},"",{"$f":"CFplan!AD83","v":0},{"$f":"CFfact!AD83","v":0},"",{"$f":"CFplan!AE83","v":0},{"$f":"CFfact!AE83","v":0},"",{"$f":"CFplan!AF83","v":0},{"$f":"CFfact!AF83","v":0},"",{"$f":"CFplan!AG83","v":0},{"$f":"CFfact!AG83","v":0},"",{"$f":"CFplan!AH83","v":0},{"$f":"CFfact!AH83","v":0},"",{"$f":"CFplan!AI83","v":0},{"$f":"CFfact!AI83","v":0},"",{"$f":"CFplan!AJ83","v":0},{"$f":"CFfact!AJ83","v":0},"",{"$f":"CFplan!AK83","v":0},{"$f":"CFfact!AK83","v":0},"",{"$f":"CFplan!AL83","v":0},{"$f":"CFfact!AL83","v":0},"",{"$f":"CFplan!AM83","v":0},{"$f":"CFfact!AM83","v":0},"",{"$f":"CFplan!AN83","v":0},{"$f":"CFfact!AN83","v":0},"",{"$f":"CFplan!AO83","v":0},{"$f":"CFfact!AO83","v":0},"",{"$f":"CFplan!AP83","v":0},{"$f":"CFplan!AQ83","v":0},{"$f":"CFplan!AR83","v":0},{"$f":"CFplan!AS83","v":0},{"$f":"CFplan!AT83","v":0},{"$f":"CFplan!AU83","v":0},{"$f":"CFplan!AV83","v":0},{"$f":"CFplan!AW83","v":0},{"$f":"CFplan!AX83","v":0},{"$f":"CFplan!AY83","v":0},{"$f":"CFplan!AZ83","v":0},{"$f":"CFplan!BA83","v":0},{"$f":"CFplan!BB83","v":0},{"$f":"CFplan!BC83","v":0},{"$f":"CFplan!BD83","v":0},{"$f":"CFplan!BE83","v":0},{"$f":"CFplan!BF83","v":0},{"$f":"CFplan!BG83","v":0},{"$f":"CFplan!BH83","v":0},{"$f":"CFplan!BI83","v":0},{"$f":"CFplan!BJ83","v":0},{"$f":"CFplan!BK83","v":0},{"$f":"CFplan!BL83","v":0},{"$f":"CFplan!BM83","v":0},{"$f":"CFplan!BN83","v":0},{"$f":"CFplan!BO83","v":0},{"$f":"CFplan!BP83","v":0},{"$f":"CFplan!BQ83","v":0},{"$f":"CFplan!BR83","v":0},{"$f":"CFplan!BS83","v":0},{"$f":"CFplan!BT83","v":0},{"$f":"CFplan!BU83","v":0},{"$f":"CFplan!BV83","v":0},{"$f":"CFplan!BW83","v":0},{"$f":"CFplan!BX83","v":0},{"$f":"CFplan!BY83","v":0},{"$f":"CFplan!BZ83","v":0},{"$f":"CFplan!CA83","v":0},{"$f":"CFplan!CB83","v":0},{"$f":"CFplan!CC83","v":0},{"$f":"CFplan!CD83","v":0},{"$f":"CFplan!CE83","v":0},{"$f":"CFplan!CF83","v":0},{"$f":"CFplan!CG83","v":0},{"$f":"CFplan!CH83","v":0},{"$f":"CFplan!CI83","v":0},{"$f":"CFplan!CJ83","v":0},{"$f":"CFplan!CK83","v":0},{"$f":"CFplan!CL83","v":0},{"$f":"CFplan!CM83","v":0},{"$f":"CFplan!CN83","v":0},{"$f":"CFplan!CO83","v":0},{"$f":"CFplan!CP83","v":0},{"$f":"CFplan!CQ83","v":0},{"$f":"CFplan!CR83","v":0},{"$f":"CFplan!CS83","v":0},{"$f":"CFplan!CT83","v":0},{"$f":"CFplan!CU83","v":0}]
[{"$f":"ROW()","v":84},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CFplan!X84","v":0},{"$f":"CFfact!X84","v":0},"",null,null,{"$f":"CFplan!AA84","v":0},{"$f":"CFfact!AA84","v":0},"",{"$f":"CFplan!AB84","v":0},{"$f":"CFfact!AB84","v":0},"",{"$f":"CFplan!AC84","v":0},{"$f":"CFfact!AC84","v":0},"",{"$f":"CFplan!AD84","v":0},{"$f":"CFfact!AD84","v":0},"",{"$f":"CFplan!AE84","v":0},{"$f":"CFfact!AE84","v":0},"",{"$f":"CFplan!AF84","v":0},{"$f":"CFfact!AF84","v":0},"",{"$f":"CFplan!AG84","v":0},{"$f":"CFfact!AG84","v":0},"",{"$f":"CFplan!AH84","v":0},{"$f":"CFfact!AH84","v":0},"",{"$f":"CFplan!AI84","v":0},{"$f":"CFfact!AI84","v":0},"",{"$f":"CFplan!AJ84","v":0},{"$f":"CFfact!AJ84","v":0},"",{"$f":"CFplan!AK84","v":0},{"$f":"CFfact!AK84","v":0},"",{"$f":"CFplan!AL84","v":0},{"$f":"CFfact!AL84","v":0},"",{"$f":"CFplan!AM84","v":0},{"$f":"CFfact!AM84","v":0},"",{"$f":"CFplan!AN84","v":0},{"$f":"CFfact!AN84","v":0},"",{"$f":"CFplan!AO84","v":0},{"$f":"CFfact!AO84","v":0},"",{"$f":"CFplan!AP84","v":0},{"$f":"CFplan!AQ84","v":0},{"$f":"CFplan!AR84","v":0},{"$f":"CFplan!AS84","v":0},{"$f":"CFplan!AT84","v":0},{"$f":"CFplan!AU84","v":0},{"$f":"CFplan!AV84","v":0},{"$f":"CFplan!AW84","v":0},{"$f":"CFplan!AX84","v":0},{"$f":"CFplan!AY84","v":0},{"$f":"CFplan!AZ84","v":0},{"$f":"CFplan!BA84","v":0},{"$f":"CFplan!BB84","v":0},{"$f":"CFplan!BC84","v":0},{"$f":"CFplan!BD84","v":0},{"$f":"CFplan!BE84","v":0},{"$f":"CFplan!BF84","v":0},{"$f":"CFplan!BG84","v":0},{"$f":"CFplan!BH84","v":0},{"$f":"CFplan!BI84","v":0},{"$f":"CFplan!BJ84","v":0},{"$f":"CFplan!BK84","v":0},{"$f":"CFplan!BL84","v":0},{"$f":"CFplan!BM84","v":0},{"$f":"CFplan!BN84","v":0},{"$f":"CFplan!BO84","v":0},{"$f":"CFplan!BP84","v":0},{"$f":"CFplan!BQ84","v":0},{"$f":"CFplan!BR84","v":0},{"$f":"CFplan!BS84","v":0},{"$f":"CFplan!BT84","v":0},{"$f":"CFplan!BU84","v":0},{"$f":"CFplan!BV84","v":0},{"$f":"CFplan!BW84","v":0},{"$f":"CFplan!BX84","v":0},{"$f":"CFplan!BY84","v":0},{"$f":"CFplan!BZ84","v":0},{"$f":"CFplan!CA84","v":0},{"$f":"CFplan!CB84","v":0},{"$f":"CFplan!CC84","v":0},{"$f":"CFplan!CD84","v":0},{"$f":"CFplan!CE84","v":0},{"$f":"CFplan!CF84","v":0},{"$f":"CFplan!CG84","v":0},{"$f":"CFplan!CH84","v":0},{"$f":"CFplan!CI84","v":0},{"$f":"CFplan!CJ84","v":0},{"$f":"CFplan!CK84","v":0},{"$f":"CFplan!CL84","v":0},{"$f":"CFplan!CM84","v":0},{"$f":"CFplan!CN84","v":0},{"$f":"CFplan!CO84","v":0},{"$f":"CFplan!CP84","v":0},{"$f":"CFplan!CQ84","v":0},{"$f":"CFplan!CR84","v":0},{"$f":"CFplan!CS84","v":0},{"$f":"CFplan!CT84","v":0},{"$f":"CFplan!CU84","v":0}]
[{"$f":"ROW()","v":85},{"$f":"Lists!$CU$23","v":"CF"},null,null,null,null,null,{"$f":"Items!$BS$38","v":"Финпоток по операционной деятельности"},null,null,null,null,{"$f":"Sales!$M$91","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X85-(X16-X22-X24-X26-X28-X56))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"CFplan!X85","v":338000},{"$f":"CFfact!X85","v":318500},0.94230769230769229,null,null,{"$f":"CFplan!AA85","v":338000},{"$f":"CFfact!AA85","v":318500},0.94230769230769229,{"$f":"CFplan!AB85","v":0},{"$f":"CFfact!AB85","v":0},"",{"$f":"CFplan!AC85","v":0},{"$f":"CFfact!AC85","v":0},"",{"$f":"CFplan!AD85","v":0},{"$f":"CFfact!AD85","v":0},"",{"$f":"CFplan!AE85","v":0},{"$f":"CFfact!AE85","v":0},"",{"$f":"CFplan!AF85","v":0},{"$f":"CFfact!AF85","v":0},"",{"$f":"CFplan!AG85","v":0},{"$f":"CFfact!AG85","v":0},"",{"$f":"CFplan!AH85","v":0},{"$f":"CFfact!AH85","v":0},"",{"$f":"CFplan!AI85","v":0},{"$f":"CFfact!AI85","v":0},"",{"$f":"CFplan!AJ85","v":0},{"$f":"CFfact!AJ85","v":0},"",{"$f":"CFplan!AK85","v":0},{"$f":"CFfact!AK85","v":0},"",{"$f":"CFplan!AL85","v":0},{"$f":"CFfact!AL85","v":0},"",{"$f":"CFplan!AM85","v":0},{"$f":"CFfact!AM85","v":0},"",{"$f":"CFplan!AN85","v":0},{"$f":"CFfact!AN85","v":0},"",{"$f":"CFplan!AO85","v":0},{"$f":"CFfact!AO85","v":0},"",{"$f":"CFplan!AP85","v":0},{"$f":"CFplan!AQ85","v":0},{"$f":"CFplan!AR85","v":0},{"$f":"CFplan!AS85","v":0},{"$f":"CFplan!AT85","v":0},{"$f":"CFplan!AU85","v":0},{"$f":"CFplan!AV85","v":0},{"$f":"CFplan!AW85","v":0},{"$f":"CFplan!AX85","v":0},{"$f":"CFplan!AY85","v":0},{"$f":"CFplan!AZ85","v":0},{"$f":"CFplan!BA85","v":0},{"$f":"CFplan!BB85","v":0},{"$f":"CFplan!BC85","v":0},{"$f":"CFplan!BD85","v":0},{"$f":"CFplan!BE85","v":0},{"$f":"CFplan!BF85","v":0},{"$f":"CFplan!BG85","v":0},{"$f":"CFplan!BH85","v":0},{"$f":"CFplan!BI85","v":0},{"$f":"CFplan!BJ85","v":0},{"$f":"CFplan!BK85","v":0},{"$f":"CFplan!BL85","v":0},{"$f":"CFplan!BM85","v":0},{"$f":"CFplan!BN85","v":0},{"$f":"CFplan!BO85","v":0},{"$f":"CFplan!BP85","v":0},{"$f":"CFplan!BQ85","v":0},{"$f":"CFplan!BR85","v":0},{"$f":"CFplan!BS85","v":0},{"$f":"CFplan!BT85","v":0},{"$f":"CFplan!BU85","v":0},{"$f":"CFplan!BV85","v":0},{"$f":"CFplan!BW85","v":0},{"$f":"CFplan!BX85","v":0},{"$f":"CFplan!BY85","v":0},{"$f":"CFplan!BZ85","v":0},{"$f":"CFplan!CA85","v":0},{"$f":"CFplan!CB85","v":0},{"$f":"CFplan!CC85","v":0},{"$f":"CFplan!CD85","v":0},{"$f":"CFplan!CE85","v":0},{"$f":"CFplan!CF85","v":0},{"$f":"CFplan!CG85","v":0},{"$f":"CFplan!CH85","v":0},{"$f":"CFplan!CI85","v":0},{"$f":"CFplan!CJ85","v":0},{"$f":"CFplan!CK85","v":0},{"$f":"CFplan!CL85","v":0},{"$f":"CFplan!CM85","v":0},{"$f":"CFplan!CN85","v":0},{"$f":"CFplan!CO85","v":0},{"$f":"CFplan!CP85","v":0},{"$f":"CFplan!CQ85","v":0},{"$f":"CFplan!CR85","v":0},{"$f":"CFplan!CS85","v":0},{"$f":"CFplan!CT85","v":0},{"$f":"CFplan!CU85","v":0}]
[{"$f":"ROW()","v":86},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CFplan!X86","v":0},{"$f":"CFfact!X86","v":0},"",null,null,{"$f":"CFplan!AA86","v":0},{"$f":"CFfact!AA86","v":0},"",{"$f":"CFplan!AB86","v":0},{"$f":"CFfact!AB86","v":0},"",{"$f":"CFplan!AC86","v":0},{"$f":"CFfact!AC86","v":0},"",{"$f":"CFplan!AD86","v":0},{"$f":"CFfact!AD86","v":0},"",{"$f":"CFplan!AE86","v":0},{"$f":"CFfact!AE86","v":0},"",{"$f":"CFplan!AF86","v":0},{"$f":"CFfact!AF86","v":0},"",{"$f":"CFplan!AG86","v":0},{"$f":"CFfact!AG86","v":0},"",{"$f":"CFplan!AH86","v":0},{"$f":"CFfact!AH86","v":0},"",{"$f":"CFplan!AI86","v":0},{"$f":"CFfact!AI86","v":0},"",{"$f":"CFplan!AJ86","v":0},{"$f":"CFfact!AJ86","v":0},"",{"$f":"CFplan!AK86","v":0},{"$f":"CFfact!AK86","v":0},"",{"$f":"CFplan!AL86","v":0},{"$f":"CFfact!AL86","v":0},"",{"$f":"CFplan!AM86","v":0},{"$f":"CFfact!AM86","v":0},"",{"$f":"CFplan!AN86","v":0},{"$f":"CFfact!AN86","v":0},"",{"$f":"CFplan!AO86","v":0},{"$f":"CFfact!AO86","v":0},"",{"$f":"CFplan!AP86","v":0},{"$f":"CFplan!AQ86","v":0},{"$f":"CFplan!AR86","v":0},{"$f":"CFplan!AS86","v":0},{"$f":"CFplan!AT86","v":0},{"$f":"CFplan!AU86","v":0},{"$f":"CFplan!AV86","v":0},{"$f":"CFplan!AW86","v":0},{"$f":"CFplan!AX86","v":0},{"$f":"CFplan!AY86","v":0},{"$f":"CFplan!AZ86","v":0},{"$f":"CFplan!BA86","v":0},{"$f":"CFplan!BB86","v":0},{"$f":"CFplan!BC86","v":0},{"$f":"CFplan!BD86","v":0},{"$f":"CFplan!BE86","v":0},{"$f":"CFplan!BF86","v":0},{"$f":"CFplan!BG86","v":0},{"$f":"CFplan!BH86","v":0},{"$f":"CFplan!BI86","v":0},{"$f":"CFplan!BJ86","v":0},{"$f":"CFplan!BK86","v":0},{"$f":"CFplan!BL86","v":0},{"$f":"CFplan!BM86","v":0},{"$f":"CFplan!BN86","v":0},{"$f":"CFplan!BO86","v":0},{"$f":"CFplan!BP86","v":0},{"$f":"CFplan!BQ86","v":0},{"$f":"CFplan!BR86","v":0},{"$f":"CFplan!BS86","v":0},{"$f":"CFplan!BT86","v":0},{"$f":"CFplan!BU86","v":0},{"$f":"CFplan!BV86","v":0},{"$f":"CFplan!BW86","v":0},{"$f":"CFplan!BX86","v":0},{"$f":"CFplan!BY86","v":0},{"$f":"CFplan!BZ86","v":0},{"$f":"CFplan!CA86","v":0},{"$f":"CFplan!CB86","v":0},{"$f":"CFplan!CC86","v":0},{"$f":"CFplan!CD86","v":0},{"$f":"CFplan!CE86","v":0},{"$f":"CFplan!CF86","v":0},{"$f":"CFplan!CG86","v":0},{"$f":"CFplan!CH86","v":0},{"$f":"CFplan!CI86","v":0},{"$f":"CFplan!CJ86","v":0},{"$f":"CFplan!CK86","v":0},{"$f":"CFplan!CL86","v":0},{"$f":"CFplan!CM86","v":0},{"$f":"CFplan!CN86","v":0},{"$f":"CFplan!CO86","v":0},{"$f":"CFplan!CP86","v":0},{"$f":"CFplan!CQ86","v":0},{"$f":"CFplan!CR86","v":0},{"$f":"CFplan!CS86","v":0},{"$f":"CFplan!CT86","v":0},{"$f":"CFplan!CU86","v":0}]
[{"$f":"ROW()","v":87},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BO$26","v":"Капзатраты"},null,null,null,null,"руб.",null,null,null,null,null,{"$f":"IF(ABS($X87-SUMIFS($X88:$X89,$J88:$J89,\"\"))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"CFplan!X87","v":0},{"$f":"CFfact!X87","v":0},"",null,null,{"$f":"CFplan!AA87","v":0},{"$f":"CFfact!AA87","v":0},"",{"$f":"CFplan!AB87","v":0},{"$f":"CFfact!AB87","v":0},"",{"$f":"CFplan!AC87","v":0},{"$f":"CFfact!AC87","v":0},"",{"$f":"CFplan!AD87","v":0},{"$f":"CFfact!AD87","v":0},"",{"$f":"CFplan!AE87","v":0},{"$f":"CFfact!AE87","v":0},"",{"$f":"CFplan!AF87","v":0},{"$f":"CFfact!AF87","v":0},"",{"$f":"CFplan!AG87","v":0},{"$f":"CFfact!AG87","v":0},"",{"$f":"CFplan!AH87","v":0},{"$f":"CFfact!AH87","v":0},"",{"$f":"CFplan!AI87","v":0},{"$f":"CFfact!AI87","v":0},"",{"$f":"CFplan!AJ87","v":0},{"$f":"CFfact!AJ87","v":0},"",{"$f":"CFplan!AK87","v":0},{"$f":"CFfact!AK87","v":0},"",{"$f":"CFplan!AL87","v":0},{"$f":"CFfact!AL87","v":0},"",{"$f":"CFplan!AM87","v":0},{"$f":"CFfact!AM87","v":0},"",{"$f":"CFplan!AN87","v":0},{"$f":"CFfact!AN87","v":0},"",{"$f":"CFplan!AO87","v":0},{"$f":"CFfact!AO87","v":0},"",{"$f":"CFplan!AP87","v":0},{"$f":"CFplan!AQ87","v":0},{"$f":"CFplan!AR87","v":0},{"$f":"CFplan!AS87","v":0},{"$f":"CFplan!AT87","v":0},{"$f":"CFplan!AU87","v":0},{"$f":"CFplan!AV87","v":0},{"$f":"CFplan!AW87","v":0},{"$f":"CFplan!AX87","v":0},{"$f":"CFplan!AY87","v":0},{"$f":"CFplan!AZ87","v":0},{"$f":"CFplan!BA87","v":0},{"$f":"CFplan!BB87","v":0},{"$f":"CFplan!BC87","v":0},{"$f":"CFplan!BD87","v":0},{"$f":"CFplan!BE87","v":0},{"$f":"CFplan!BF87","v":0},{"$f":"CFplan!BG87","v":0},{"$f":"CFplan!BH87","v":0},{"$f":"CFplan!BI87","v":0},{"$f":"CFplan!BJ87","v":0},{"$f":"CFplan!BK87","v":0},{"$f":"CFplan!BL87","v":0},{"$f":"CFplan!BM87","v":0},{"$f":"CFplan!BN87","v":0},{"$f":"CFplan!BO87","v":0},{"$f":"CFplan!BP87","v":0},{"$f":"CFplan!BQ87","v":0},{"$f":"CFplan!BR87","v":0},{"$f":"CFplan!BS87","v":0},{"$f":"CFplan!BT87","v":0},{"$f":"CFplan!BU87","v":0},{"$f":"CFplan!BV87","v":0},{"$f":"CFplan!BW87","v":0},{"$f":"CFplan!BX87","v":0},{"$f":"CFplan!BY87","v":0},{"$f":"CFplan!BZ87","v":0},{"$f":"CFplan!CA87","v":0},{"$f":"CFplan!CB87","v":0},{"$f":"CFplan!CC87","v":0},{"$f":"CFplan!CD87","v":0},{"$f":"CFplan!CE87","v":0},{"$f":"CFplan!CF87","v":0},{"$f":"CFplan!CG87","v":0},{"$f":"CFplan!CH87","v":0},{"$f":"CFplan!CI87","v":0},{"$f":"CFplan!CJ87","v":0},{"$f":"CFplan!CK87","v":0},{"$f":"CFplan!CL87","v":0},{"$f":"CFplan!CM87","v":0},{"$f":"CFplan!CN87","v":0},{"$f":"CFplan!CO87","v":0},{"$f":"CFplan!CP87","v":0},{"$f":"CFplan!CQ87","v":0},{"$f":"CFplan!CR87","v":0},{"$f":"CFplan!CS87","v":0},{"$f":"CFplan!CT87","v":0},{"$f":"CFplan!CU87","v":0}]
[{"$f":"ROW()","v":88},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H87","v":"Капзатраты"},{"$f":"Items!$AU$13","v":"Капзатраты разовые амортизируемые"},null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"CFplan!X88","v":0},{"$f":"CFfact!X88","v":0},"",null,null,{"$f":"CFplan!AA88","v":0},{"$f":"CFfact!AA88","v":0},"",{"$f":"CFplan!AB88","v":0},{"$f":"CFfact!AB88","v":0},"",{"$f":"CFplan!AC88","v":0},{"$f":"CFfact!AC88","v":0},"",{"$f":"CFplan!AD88","v":0},{"$f":"CFfact!AD88","v":0},"",{"$f":"CFplan!AE88","v":0},{"$f":"CFfact!AE88","v":0},"",{"$f":"CFplan!AF88","v":0},{"$f":"CFfact!AF88","v":0},"",{"$f":"CFplan!AG88","v":0},{"$f":"CFfact!AG88","v":0},"",{"$f":"CFplan!AH88","v":0},{"$f":"CFfact!AH88","v":0},"",{"$f":"CFplan!AI88","v":0},{"$f":"CFfact!AI88","v":0},"",{"$f":"CFplan!AJ88","v":0},{"$f":"CFfact!AJ88","v":0},"",{"$f":"CFplan!AK88","v":0},{"$f":"CFfact!AK88","v":0},"",{"$f":"CFplan!AL88","v":0},{"$f":"CFfact!AL88","v":0},"",{"$f":"CFplan!AM88","v":0},{"$f":"CFfact!AM88","v":0},"",{"$f":"CFplan!AN88","v":0},{"$f":"CFfact!AN88","v":0},"",{"$f":"CFplan!AO88","v":0},{"$f":"CFfact!AO88","v":0},"",{"$f":"CFplan!AP88","v":0},{"$f":"CFplan!AQ88","v":0},{"$f":"CFplan!AR88","v":0},{"$f":"CFplan!AS88","v":0},{"$f":"CFplan!AT88","v":0},{"$f":"CFplan!AU88","v":0},{"$f":"CFplan!AV88","v":0},{"$f":"CFplan!AW88","v":0},{"$f":"CFplan!AX88","v":0},{"$f":"CFplan!AY88","v":0},{"$f":"CFplan!AZ88","v":0},{"$f":"CFplan!BA88","v":0},{"$f":"CFplan!BB88","v":0},{"$f":"CFplan!BC88","v":0},{"$f":"CFplan!BD88","v":0},{"$f":"CFplan!BE88","v":0},{"$f":"CFplan!BF88","v":0},{"$f":"CFplan!BG88","v":0},{"$f":"CFplan!BH88","v":0},{"$f":"CFplan!BI88","v":0},{"$f":"CFplan!BJ88","v":0},{"$f":"CFplan!BK88","v":0},{"$f":"CFplan!BL88","v":0},{"$f":"CFplan!BM88","v":0},{"$f":"CFplan!BN88","v":0},{"$f":"CFplan!BO88","v":0},{"$f":"CFplan!BP88","v":0},{"$f":"CFplan!BQ88","v":0},{"$f":"CFplan!BR88","v":0},{"$f":"CFplan!BS88","v":0},{"$f":"CFplan!BT88","v":0},{"$f":"CFplan!BU88","v":0},{"$f":"CFplan!BV88","v":0},{"$f":"CFplan!BW88","v":0},{"$f":"CFplan!BX88","v":0},{"$f":"CFplan!BY88","v":0},{"$f":"CFplan!BZ88","v":0},{"$f":"CFplan!CA88","v":0},{"$f":"CFplan!CB88","v":0},{"$f":"CFplan!CC88","v":0},{"$f":"CFplan!CD88","v":0},{"$f":"CFplan!CE88","v":0},{"$f":"CFplan!CF88","v":0},{"$f":"CFplan!CG88","v":0},{"$f":"CFplan!CH88","v":0},{"$f":"CFplan!CI88","v":0},{"$f":"CFplan!CJ88","v":0},{"$f":"CFplan!CK88","v":0},{"$f":"CFplan!CL88","v":0},{"$f":"CFplan!CM88","v":0},{"$f":"CFplan!CN88","v":0},{"$f":"CFplan!CO88","v":0},{"$f":"CFplan!CP88","v":0},{"$f":"CFplan!CQ88","v":0},{"$f":"CFplan!CR88","v":0},{"$f":"CFplan!CS88","v":0},{"$f":"CFplan!CT88","v":0},{"$f":"CFplan!CU88","v":0}]
[{"$f":"ROW()","v":89},null,null,null,null,null,null,null,null,null,null,"пустая строка",null,null,null,null,null,null,null,null,null,null,null,{"$f":"CFplan!X89","v":0},{"$f":"CFfact!X89","v":0},"",null,null,{"$f":"CFplan!AA89","v":0},{"$f":"CFfact!AA89","v":0},"",{"$f":"CFplan!AB89","v":0},{"$f":"CFfact!AB89","v":0},"",{"$f":"CFplan!AC89","v":0},{"$f":"CFfact!AC89","v":0},"",{"$f":"CFplan!AD89","v":0},{"$f":"CFfact!AD89","v":0},"",{"$f":"CFplan!AE89","v":0},{"$f":"CFfact!AE89","v":0},"",{"$f":"CFplan!AF89","v":0},{"$f":"CFfact!AF89","v":0},"",{"$f":"CFplan!AG89","v":0},{"$f":"CFfact!AG89","v":0},"",{"$f":"CFplan!AH89","v":0},{"$f":"CFfact!AH89","v":0},"",{"$f":"CFplan!AI89","v":0},{"$f":"CFfact!AI89","v":0},"",{"$f":"CFplan!AJ89","v":0},{"$f":"CFfact!AJ89","v":0},"",{"$f":"CFplan!AK89","v":0},{"$f":"CFfact!AK89","v":0},"",{"$f":"CFplan!AL89","v":0},{"$f":"CFfact!AL89","v":0},"",{"$f":"CFplan!AM89","v":0},{"$f":"CFfact!AM89","v":0},"",{"$f":"CFplan!AN89","v":0},{"$f":"CFfact!AN89","v":0},"",{"$f":"CFplan!AO89","v":0},{"$f":"CFfact!AO89","v":0},"",{"$f":"CFplan!AP89","v":0},{"$f":"CFplan!AQ89","v":0},{"$f":"CFplan!AR89","v":0},{"$f":"CFplan!AS89","v":0},{"$f":"CFplan!AT89","v":0},{"$f":"CFplan!AU89","v":0},{"$f":"CFplan!AV89","v":0},{"$f":"CFplan!AW89","v":0},{"$f":"CFplan!AX89","v":0},{"$f":"CFplan!AY89","v":0},{"$f":"CFplan!AZ89","v":0},{"$f":"CFplan!BA89","v":0},{"$f":"CFplan!BB89","v":0},{"$f":"CFplan!BC89","v":0},{"$f":"CFplan!BD89","v":0},{"$f":"CFplan!BE89","v":0},{"$f":"CFplan!BF89","v":0},{"$f":"CFplan!BG89","v":0},{"$f":"CFplan!BH89","v":0},{"$f":"CFplan!BI89","v":0},{"$f":"CFplan!BJ89","v":0},{"$f":"CFplan!BK89","v":0},{"$f":"CFplan!BL89","v":0},{"$f":"CFplan!BM89","v":0},{"$f":"CFplan!BN89","v":0},{"$f":"CFplan!BO89","v":0},{"$f":"CFplan!BP89","v":0},{"$f":"CFplan!BQ89","v":0},{"$f":"CFplan!BR89","v":0},{"$f":"CFplan!BS89","v":0},{"$f":"CFplan!BT89","v":0},{"$f":"CFplan!BU89","v":0},{"$f":"CFplan!BV89","v":0},{"$f":"CFplan!BW89","v":0},{"$f":"CFplan!BX89","v":0},{"$f":"CFplan!BY89","v":0},{"$f":"CFplan!BZ89","v":0},{"$f":"CFplan!CA89","v":0},{"$f":"CFplan!CB89","v":0},{"$f":"CFplan!CC89","v":0},{"$f":"CFplan!CD89","v":0},{"$f":"CFplan!CE89","v":0},{"$f":"CFplan!CF89","v":0},{"$f":"CFplan!CG89","v":0},{"$f":"CFplan!CH89","v":0},{"$f":"CFplan!CI89","v":0},{"$f":"CFplan!CJ89","v":0},{"$f":"CFplan!CK89","v":0},{"$f":"CFplan!CL89","v":0},{"$f":"CFplan!CM89","v":0},{"$f":"CFplan!CN89","v":0},{"$f":"CFplan!CO89","v":0},{"$f":"CFplan!CP89","v":0},{"$f":"CFplan!CQ89","v":0},{"$f":"CFplan!CR89","v":0},{"$f":"CFplan!CS89","v":0},{"$f":"CFplan!CT89","v":0},{"$f":"CFplan!CU89","v":0}]
[{"$f":"ROW()","v":90},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CFplan!X90","v":0},{"$f":"CFfact!X90","v":0},"",null,null,{"$f":"CFplan!AA90","v":0},{"$f":"CFfact!AA90","v":0},"",{"$f":"CFplan!AB90","v":0},{"$f":"CFfact!AB90","v":0},"",{"$f":"CFplan!AC90","v":0},{"$f":"CFfact!AC90","v":0},"",{"$f":"CFplan!AD90","v":0},{"$f":"CFfact!AD90","v":0},"",{"$f":"CFplan!AE90","v":0},{"$f":"CFfact!AE90","v":0},"",{"$f":"CFplan!AF90","v":0},{"$f":"CFfact!AF90","v":0},"",{"$f":"CFplan!AG90","v":0},{"$f":"CFfact!AG90","v":0},"",{"$f":"CFplan!AH90","v":0},{"$f":"CFfact!AH90","v":0},"",{"$f":"CFplan!AI90","v":0},{"$f":"CFfact!AI90","v":0},"",{"$f":"CFplan!AJ90","v":0},{"$f":"CFfact!AJ90","v":0},"",{"$f":"CFplan!AK90","v":0},{"$f":"CFfact!AK90","v":0},"",{"$f":"CFplan!AL90","v":0},{"$f":"CFfact!AL90","v":0},"",{"$f":"CFplan!AM90","v":0},{"$f":"CFfact!AM90","v":0},"",{"$f":"CFplan!AN90","v":0},{"$f":"CFfact!AN90","v":0},"",{"$f":"CFplan!AO90","v":0},{"$f":"CFfact!AO90","v":0},"",{"$f":"CFplan!AP90","v":0},{"$f":"CFplan!AQ90","v":0},{"$f":"CFplan!AR90","v":0},{"$f":"CFplan!AS90","v":0},{"$f":"CFplan!AT90","v":0},{"$f":"CFplan!AU90","v":0},{"$f":"CFplan!AV90","v":0},{"$f":"CFplan!AW90","v":0},{"$f":"CFplan!AX90","v":0},{"$f":"CFplan!AY90","v":0},{"$f":"CFplan!AZ90","v":0},{"$f":"CFplan!BA90","v":0},{"$f":"CFplan!BB90","v":0},{"$f":"CFplan!BC90","v":0},{"$f":"CFplan!BD90","v":0},{"$f":"CFplan!BE90","v":0},{"$f":"CFplan!BF90","v":0},{"$f":"CFplan!BG90","v":0},{"$f":"CFplan!BH90","v":0},{"$f":"CFplan!BI90","v":0},{"$f":"CFplan!BJ90","v":0},{"$f":"CFplan!BK90","v":0},{"$f":"CFplan!BL90","v":0},{"$f":"CFplan!BM90","v":0},{"$f":"CFplan!BN90","v":0},{"$f":"CFplan!BO90","v":0},{"$f":"CFplan!BP90","v":0},{"$f":"CFplan!BQ90","v":0},{"$f":"CFplan!BR90","v":0},{"$f":"CFplan!BS90","v":0},{"$f":"CFplan!BT90","v":0},{"$f":"CFplan!BU90","v":0},{"$f":"CFplan!BV90","v":0},{"$f":"CFplan!BW90","v":0},{"$f":"CFplan!BX90","v":0},{"$f":"CFplan!BY90","v":0},{"$f":"CFplan!BZ90","v":0},{"$f":"CFplan!CA90","v":0},{"$f":"CFplan!CB90","v":0},{"$f":"CFplan!CC90","v":0},{"$f":"CFplan!CD90","v":0},{"$f":"CFplan!CE90","v":0},{"$f":"CFplan!CF90","v":0},{"$f":"CFplan!CG90","v":0},{"$f":"CFplan!CH90","v":0},{"$f":"CFplan!CI90","v":0},{"$f":"CFplan!CJ90","v":0},{"$f":"CFplan!CK90","v":0},{"$f":"CFplan!CL90","v":0},{"$f":"CFplan!CM90","v":0},{"$f":"CFplan!CN90","v":0},{"$f":"CFplan!CO90","v":0},{"$f":"CFplan!CP90","v":0},{"$f":"CFplan!CQ90","v":0},{"$f":"CFplan!CR90","v":0},{"$f":"CFplan!CS90","v":0},{"$f":"CFplan!CT90","v":0},{"$f":"CFplan!CU90","v":0}]
[{"$f":"ROW()","v":91},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Lists!$BW$13","v":"Налоги на внеоборотные активы"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"CFplan!X91","v":0},{"$f":"CFfact!X91","v":0},"",null,null,{"$f":"CFplan!AA91","v":0},{"$f":"CFfact!AA91","v":0},"",{"$f":"CFplan!AB91","v":0},{"$f":"CFfact!AB91","v":0},"",{"$f":"CFplan!AC91","v":0},{"$f":"CFfact!AC91","v":0},"",{"$f":"CFplan!AD91","v":0},{"$f":"CFfact!AD91","v":0},"",{"$f":"CFplan!AE91","v":0},{"$f":"CFfact!AE91","v":0},"",{"$f":"CFplan!AF91","v":0},{"$f":"CFfact!AF91","v":0},"",{"$f":"CFplan!AG91","v":0},{"$f":"CFfact!AG91","v":0},"",{"$f":"CFplan!AH91","v":0},{"$f":"CFfact!AH91","v":0},"",{"$f":"CFplan!AI91","v":0},{"$f":"CFfact!AI91","v":0},"",{"$f":"CFplan!AJ91","v":0},{"$f":"CFfact!AJ91","v":0},"",{"$f":"CFplan!AK91","v":0},{"$f":"CFfact!AK91","v":0},"",{"$f":"CFplan!AL91","v":0},{"$f":"CFfact!AL91","v":0},"",{"$f":"CFplan!AM91","v":0},{"$f":"CFfact!AM91","v":0},"",{"$f":"CFplan!AN91","v":0},{"$f":"CFfact!AN91","v":0},"",{"$f":"CFplan!AO91","v":0},{"$f":"CFfact!AO91","v":0},"",{"$f":"CFplan!AP91","v":0},{"$f":"CFplan!AQ91","v":0},{"$f":"CFplan!AR91","v":0},{"$f":"CFplan!AS91","v":0},{"$f":"CFplan!AT91","v":0},{"$f":"CFplan!AU91","v":0},{"$f":"CFplan!AV91","v":0},{"$f":"CFplan!AW91","v":0},{"$f":"CFplan!AX91","v":0},{"$f":"CFplan!AY91","v":0},{"$f":"CFplan!AZ91","v":0},{"$f":"CFplan!BA91","v":0},{"$f":"CFplan!BB91","v":0},{"$f":"CFplan!BC91","v":0},{"$f":"CFplan!BD91","v":0},{"$f":"CFplan!BE91","v":0},{"$f":"CFplan!BF91","v":0},{"$f":"CFplan!BG91","v":0},{"$f":"CFplan!BH91","v":0},{"$f":"CFplan!BI91","v":0},{"$f":"CFplan!BJ91","v":0},{"$f":"CFplan!BK91","v":0},{"$f":"CFplan!BL91","v":0},{"$f":"CFplan!BM91","v":0},{"$f":"CFplan!BN91","v":0},{"$f":"CFplan!BO91","v":0},{"$f":"CFplan!BP91","v":0},{"$f":"CFplan!BQ91","v":0},{"$f":"CFplan!BR91","v":0},{"$f":"CFplan!BS91","v":0},{"$f":"CFplan!BT91","v":0},{"$f":"CFplan!BU91","v":0},{"$f":"CFplan!BV91","v":0},{"$f":"CFplan!BW91","v":0},{"$f":"CFplan!BX91","v":0},{"$f":"CFplan!BY91","v":0},{"$f":"CFplan!BZ91","v":0},{"$f":"CFplan!CA91","v":0},{"$f":"CFplan!CB91","v":0},{"$f":"CFplan!CC91","v":0},{"$f":"CFplan!CD91","v":0},{"$f":"CFplan!CE91","v":0},{"$f":"CFplan!CF91","v":0},{"$f":"CFplan!CG91","v":0},{"$f":"CFplan!CH91","v":0},{"$f":"CFplan!CI91","v":0},{"$f":"CFplan!CJ91","v":0},{"$f":"CFplan!CK91","v":0},{"$f":"CFplan!CL91","v":0},{"$f":"CFplan!CM91","v":0},{"$f":"CFplan!CN91","v":0},{"$f":"CFplan!CO91","v":0},{"$f":"CFplan!CP91","v":0},{"$f":"CFplan!CQ91","v":0},{"$f":"CFplan!CR91","v":0},{"$f":"CFplan!CS91","v":0},{"$f":"CFplan!CT91","v":0},{"$f":"CFplan!CU91","v":0}]
[{"$f":"ROW()","v":92},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H91","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L92)=0,$L92=0,$L92=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L92)))","v":"земельный налог"},null,null,1,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"CFplan!X92","v":0},{"$f":"CFfact!X92","v":0},"",null,null,{"$f":"CFplan!AA92","v":0},{"$f":"CFfact!AA92","v":0},"",{"$f":"CFplan!AB92","v":0},{"$f":"CFfact!AB92","v":0},"",{"$f":"CFplan!AC92","v":0},{"$f":"CFfact!AC92","v":0},"",{"$f":"CFplan!AD92","v":0},{"$f":"CFfact!AD92","v":0},"",{"$f":"CFplan!AE92","v":0},{"$f":"CFfact!AE92","v":0},"",{"$f":"CFplan!AF92","v":0},{"$f":"CFfact!AF92","v":0},"",{"$f":"CFplan!AG92","v":0},{"$f":"CFfact!AG92","v":0},"",{"$f":"CFplan!AH92","v":0},{"$f":"CFfact!AH92","v":0},"",{"$f":"CFplan!AI92","v":0},{"$f":"CFfact!AI92","v":0},"",{"$f":"CFplan!AJ92","v":0},{"$f":"CFfact!AJ92","v":0},"",{"$f":"CFplan!AK92","v":0},{"$f":"CFfact!AK92","v":0},"",{"$f":"CFplan!AL92","v":0},{"$f":"CFfact!AL92","v":0},"",{"$f":"CFplan!AM92","v":0},{"$f":"CFfact!AM92","v":0},"",{"$f":"CFplan!AN92","v":0},{"$f":"CFfact!AN92","v":0},"",{"$f":"CFplan!AO92","v":0},{"$f":"CFfact!AO92","v":0},"",{"$f":"CFplan!AP92","v":0},{"$f":"CFplan!AQ92","v":0},{"$f":"CFplan!AR92","v":0},{"$f":"CFplan!AS92","v":0},{"$f":"CFplan!AT92","v":0},{"$f":"CFplan!AU92","v":0},{"$f":"CFplan!AV92","v":0},{"$f":"CFplan!AW92","v":0},{"$f":"CFplan!AX92","v":0},{"$f":"CFplan!AY92","v":0},{"$f":"CFplan!AZ92","v":0},{"$f":"CFplan!BA92","v":0},{"$f":"CFplan!BB92","v":0},{"$f":"CFplan!BC92","v":0},{"$f":"CFplan!BD92","v":0},{"$f":"CFplan!BE92","v":0},{"$f":"CFplan!BF92","v":0},{"$f":"CFplan!BG92","v":0},{"$f":"CFplan!BH92","v":0},{"$f":"CFplan!BI92","v":0},{"$f":"CFplan!BJ92","v":0},{"$f":"CFplan!BK92","v":0},{"$f":"CFplan!BL92","v":0},{"$f":"CFplan!BM92","v":0},{"$f":"CFplan!BN92","v":0},{"$f":"CFplan!BO92","v":0},{"$f":"CFplan!BP92","v":0},{"$f":"CFplan!BQ92","v":0},{"$f":"CFplan!BR92","v":0},{"$f":"CFplan!BS92","v":0},{"$f":"CFplan!BT92","v":0},{"$f":"CFplan!BU92","v":0},{"$f":"CFplan!BV92","v":0},{"$f":"CFplan!BW92","v":0},{"$f":"CFplan!BX92","v":0},{"$f":"CFplan!BY92","v":0},{"$f":"CFplan!BZ92","v":0},{"$f":"CFplan!CA92","v":0},{"$f":"CFplan!CB92","v":0},{"$f":"CFplan!CC92","v":0},{"$f":"CFplan!CD92","v":0},{"$f":"CFplan!CE92","v":0},{"$f":"CFplan!CF92","v":0},{"$f":"CFplan!CG92","v":0},{"$f":"CFplan!CH92","v":0},{"$f":"CFplan!CI92","v":0},{"$f":"CFplan!CJ92","v":0},{"$f":"CFplan!CK92","v":0},{"$f":"CFplan!CL92","v":0},{"$f":"CFplan!CM92","v":0},{"$f":"CFplan!CN92","v":0},{"$f":"CFplan!CO92","v":0},{"$f":"CFplan!CP92","v":0},{"$f":"CFplan!CQ92","v":0},{"$f":"CFplan!CR92","v":0},{"$f":"CFplan!CS92","v":0},{"$f":"CFplan!CT92","v":0},{"$f":"CFplan!CU92","v":0}]
[{"$f":"ROW()","v":93},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H91","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L93)=0,$L93=0,$L93=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L93)))","v":"транспортный налог"},null,null,{"$f":"L92+1","v":2},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"CFplan!X93","v":0},{"$f":"CFfact!X93","v":0},"",null,null,{"$f":"CFplan!AA93","v":0},{"$f":"CFfact!AA93","v":0},"",{"$f":"CFplan!AB93","v":0},{"$f":"CFfact!AB93","v":0},"",{"$f":"CFplan!AC93","v":0},{"$f":"CFfact!AC93","v":0},"",{"$f":"CFplan!AD93","v":0},{"$f":"CFfact!AD93","v":0},"",{"$f":"CFplan!AE93","v":0},{"$f":"CFfact!AE93","v":0},"",{"$f":"CFplan!AF93","v":0},{"$f":"CFfact!AF93","v":0},"",{"$f":"CFplan!AG93","v":0},{"$f":"CFfact!AG93","v":0},"",{"$f":"CFplan!AH93","v":0},{"$f":"CFfact!AH93","v":0},"",{"$f":"CFplan!AI93","v":0},{"$f":"CFfact!AI93","v":0},"",{"$f":"CFplan!AJ93","v":0},{"$f":"CFfact!AJ93","v":0},"",{"$f":"CFplan!AK93","v":0},{"$f":"CFfact!AK93","v":0},"",{"$f":"CFplan!AL93","v":0},{"$f":"CFfact!AL93","v":0},"",{"$f":"CFplan!AM93","v":0},{"$f":"CFfact!AM93","v":0},"",{"$f":"CFplan!AN93","v":0},{"$f":"CFfact!AN93","v":0},"",{"$f":"CFplan!AO93","v":0},{"$f":"CFfact!AO93","v":0},"",{"$f":"CFplan!AP93","v":0},{"$f":"CFplan!AQ93","v":0},{"$f":"CFplan!AR93","v":0},{"$f":"CFplan!AS93","v":0},{"$f":"CFplan!AT93","v":0},{"$f":"CFplan!AU93","v":0},{"$f":"CFplan!AV93","v":0},{"$f":"CFplan!AW93","v":0},{"$f":"CFplan!AX93","v":0},{"$f":"CFplan!AY93","v":0},{"$f":"CFplan!AZ93","v":0},{"$f":"CFplan!BA93","v":0},{"$f":"CFplan!BB93","v":0},{"$f":"CFplan!BC93","v":0},{"$f":"CFplan!BD93","v":0},{"$f":"CFplan!BE93","v":0},{"$f":"CFplan!BF93","v":0},{"$f":"CFplan!BG93","v":0},{"$f":"CFplan!BH93","v":0},{"$f":"CFplan!BI93","v":0},{"$f":"CFplan!BJ93","v":0},{"$f":"CFplan!BK93","v":0},{"$f":"CFplan!BL93","v":0},{"$f":"CFplan!BM93","v":0},{"$f":"CFplan!BN93","v":0},{"$f":"CFplan!BO93","v":0},{"$f":"CFplan!BP93","v":0},{"$f":"CFplan!BQ93","v":0},{"$f":"CFplan!BR93","v":0},{"$f":"CFplan!BS93","v":0},{"$f":"CFplan!BT93","v":0},{"$f":"CFplan!BU93","v":0},{"$f":"CFplan!BV93","v":0},{"$f":"CFplan!BW93","v":0},{"$f":"CFplan!BX93","v":0},{"$f":"CFplan!BY93","v":0},{"$f":"CFplan!BZ93","v":0},{"$f":"CFplan!CA93","v":0},{"$f":"CFplan!CB93","v":0},{"$f":"CFplan!CC93","v":0},{"$f":"CFplan!CD93","v":0},{"$f":"CFplan!CE93","v":0},{"$f":"CFplan!CF93","v":0},{"$f":"CFplan!CG93","v":0},{"$f":"CFplan!CH93","v":0},{"$f":"CFplan!CI93","v":0},{"$f":"CFplan!CJ93","v":0},{"$f":"CFplan!CK93","v":0},{"$f":"CFplan!CL93","v":0},{"$f":"CFplan!CM93","v":0},{"$f":"CFplan!CN93","v":0},{"$f":"CFplan!CO93","v":0},{"$f":"CFplan!CP93","v":0},{"$f":"CFplan!CQ93","v":0},{"$f":"CFplan!CR93","v":0},{"$f":"CFplan!CS93","v":0},{"$f":"CFplan!CT93","v":0},{"$f":"CFplan!CU93","v":0}]
[{"$f":"ROW()","v":94},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"H91","v":"Налоги на внеоборотные активы"},{"$f":"IF(OR(SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L94)=0,$L94=0,$L94=\"\"),0,INDEX(Lists!$BW:$BW,SUMIFS(Lists!$A:$A,Lists!$BX:$BX,$L94)))","v":"налог на имущество организаций"},null,null,{"$f":"L93+1","v":3},"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"CFplan!X94","v":0},{"$f":"CFfact!X94","v":0},"",null,null,{"$f":"CFplan!AA94","v":0},{"$f":"CFfact!AA94","v":0},"",{"$f":"CFplan!AB94","v":0},{"$f":"CFfact!AB94","v":0},"",{"$f":"CFplan!AC94","v":0},{"$f":"CFfact!AC94","v":0},"",{"$f":"CFplan!AD94","v":0},{"$f":"CFfact!AD94","v":0},"",{"$f":"CFplan!AE94","v":0},{"$f":"CFfact!AE94","v":0},"",{"$f":"CFplan!AF94","v":0},{"$f":"CFfact!AF94","v":0},"",{"$f":"CFplan!AG94","v":0},{"$f":"CFfact!AG94","v":0},"",{"$f":"CFplan!AH94","v":0},{"$f":"CFfact!AH94","v":0},"",{"$f":"CFplan!AI94","v":0},{"$f":"CFfact!AI94","v":0},"",{"$f":"CFplan!AJ94","v":0},{"$f":"CFfact!AJ94","v":0},"",{"$f":"CFplan!AK94","v":0},{"$f":"CFfact!AK94","v":0},"",{"$f":"CFplan!AL94","v":0},{"$f":"CFfact!AL94","v":0},"",{"$f":"CFplan!AM94","v":0},{"$f":"CFfact!AM94","v":0},"",{"$f":"CFplan!AN94","v":0},{"$f":"CFfact!AN94","v":0},"",{"$f":"CFplan!AO94","v":0},{"$f":"CFfact!AO94","v":0},"",{"$f":"CFplan!AP94","v":0},{"$f":"CFplan!AQ94","v":0},{"$f":"CFplan!AR94","v":0},{"$f":"CFplan!AS94","v":0},{"$f":"CFplan!AT94","v":0},{"$f":"CFplan!AU94","v":0},{"$f":"CFplan!AV94","v":0},{"$f":"CFplan!AW94","v":0},{"$f":"CFplan!AX94","v":0},{"$f":"CFplan!AY94","v":0},{"$f":"CFplan!AZ94","v":0},{"$f":"CFplan!BA94","v":0},{"$f":"CFplan!BB94","v":0},{"$f":"CFplan!BC94","v":0},{"$f":"CFplan!BD94","v":0},{"$f":"CFplan!BE94","v":0},{"$f":"CFplan!BF94","v":0},{"$f":"CFplan!BG94","v":0},{"$f":"CFplan!BH94","v":0},{"$f":"CFplan!BI94","v":0},{"$f":"CFplan!BJ94","v":0},{"$f":"CFplan!BK94","v":0},{"$f":"CFplan!BL94","v":0},{"$f":"CFplan!BM94","v":0},{"$f":"CFplan!BN94","v":0},{"$f":"CFplan!BO94","v":0},{"$f":"CFplan!BP94","v":0},{"$f":"CFplan!BQ94","v":0},{"$f":"CFplan!BR94","v":0},{"$f":"CFplan!BS94","v":0},{"$f":"CFplan!BT94","v":0},{"$f":"CFplan!BU94","v":0},{"$f":"CFplan!BV94","v":0},{"$f":"CFplan!BW94","v":0},{"$f":"CFplan!BX94","v":0},{"$f":"CFplan!BY94","v":0},{"$f":"CFplan!BZ94","v":0},{"$f":"CFplan!CA94","v":0},{"$f":"CFplan!CB94","v":0},{"$f":"CFplan!CC94","v":0},{"$f":"CFplan!CD94","v":0},{"$f":"CFplan!CE94","v":0},{"$f":"CFplan!CF94","v":0},{"$f":"CFplan!CG94","v":0},{"$f":"CFplan!CH94","v":0},{"$f":"CFplan!CI94","v":0},{"$f":"CFplan!CJ94","v":0},{"$f":"CFplan!CK94","v":0},{"$f":"CFplan!CL94","v":0},{"$f":"CFplan!CM94","v":0},{"$f":"CFplan!CN94","v":0},{"$f":"CFplan!CO94","v":0},{"$f":"CFplan!CP94","v":0},{"$f":"CFplan!CQ94","v":0},{"$f":"CFplan!CR94","v":0},{"$f":"CFplan!CS94","v":0},{"$f":"CFplan!CT94","v":0},{"$f":"CFplan!CU94","v":0}]
[{"$f":"ROW()","v":95},null,null,null,null,null,null,null,null,null,null,"пустая строка",null,null,null,null,null,null,null,null,null,null,null,{"$f":"CFplan!X95","v":0},{"$f":"CFfact!X95","v":0},"",null,null,{"$f":"CFplan!AA95","v":0},{"$f":"CFfact!AA95","v":0},"",{"$f":"CFplan!AB95","v":0},{"$f":"CFfact!AB95","v":0},"",{"$f":"CFplan!AC95","v":0},{"$f":"CFfact!AC95","v":0},"",{"$f":"CFplan!AD95","v":0},{"$f":"CFfact!AD95","v":0},"",{"$f":"CFplan!AE95","v":0},{"$f":"CFfact!AE95","v":0},"",{"$f":"CFplan!AF95","v":0},{"$f":"CFfact!AF95","v":0},"",{"$f":"CFplan!AG95","v":0},{"$f":"CFfact!AG95","v":0},"",{"$f":"CFplan!AH95","v":0},{"$f":"CFfact!AH95","v":0},"",{"$f":"CFplan!AI95","v":0},{"$f":"CFfact!AI95","v":0},"",{"$f":"CFplan!AJ95","v":0},{"$f":"CFfact!AJ95","v":0},"",{"$f":"CFplan!AK95","v":0},{"$f":"CFfact!AK95","v":0},"",{"$f":"CFplan!AL95","v":0},{"$f":"CFfact!AL95","v":0},"",{"$f":"CFplan!AM95","v":0},{"$f":"CFfact!AM95","v":0},"",{"$f":"CFplan!AN95","v":0},{"$f":"CFfact!AN95","v":0},"",{"$f":"CFplan!AO95","v":0},{"$f":"CFfact!AO95","v":0},"",{"$f":"CFplan!AP95","v":0},{"$f":"CFplan!AQ95","v":0},{"$f":"CFplan!AR95","v":0},{"$f":"CFplan!AS95","v":0},{"$f":"CFplan!AT95","v":0},{"$f":"CFplan!AU95","v":0},{"$f":"CFplan!AV95","v":0},{"$f":"CFplan!AW95","v":0},{"$f":"CFplan!AX95","v":0},{"$f":"CFplan!AY95","v":0},{"$f":"CFplan!AZ95","v":0},{"$f":"CFplan!BA95","v":0},{"$f":"CFplan!BB95","v":0},{"$f":"CFplan!BC95","v":0},{"$f":"CFplan!BD95","v":0},{"$f":"CFplan!BE95","v":0},{"$f":"CFplan!BF95","v":0},{"$f":"CFplan!BG95","v":0},{"$f":"CFplan!BH95","v":0},{"$f":"CFplan!BI95","v":0},{"$f":"CFplan!BJ95","v":0},{"$f":"CFplan!BK95","v":0},{"$f":"CFplan!BL95","v":0},{"$f":"CFplan!BM95","v":0},{"$f":"CFplan!BN95","v":0},{"$f":"CFplan!BO95","v":0},{"$f":"CFplan!BP95","v":0},{"$f":"CFplan!BQ95","v":0},{"$f":"CFplan!BR95","v":0},{"$f":"CFplan!BS95","v":0},{"$f":"CFplan!BT95","v":0},{"$f":"CFplan!BU95","v":0},{"$f":"CFplan!BV95","v":0},{"$f":"CFplan!BW95","v":0},{"$f":"CFplan!BX95","v":0},{"$f":"CFplan!BY95","v":0},{"$f":"CFplan!BZ95","v":0},{"$f":"CFplan!CA95","v":0},{"$f":"CFplan!CB95","v":0},{"$f":"CFplan!CC95","v":0},{"$f":"CFplan!CD95","v":0},{"$f":"CFplan!CE95","v":0},{"$f":"CFplan!CF95","v":0},{"$f":"CFplan!CG95","v":0},{"$f":"CFplan!CH95","v":0},{"$f":"CFplan!CI95","v":0},{"$f":"CFplan!CJ95","v":0},{"$f":"CFplan!CK95","v":0},{"$f":"CFplan!CL95","v":0},{"$f":"CFplan!CM95","v":0},{"$f":"CFplan!CN95","v":0},{"$f":"CFplan!CO95","v":0},{"$f":"CFplan!CP95","v":0},{"$f":"CFplan!CQ95","v":0},{"$f":"CFplan!CR95","v":0},{"$f":"CFplan!CS95","v":0},{"$f":"CFplan!CT95","v":0},{"$f":"CFplan!CU95","v":0}]
[{"$f":"ROW()","v":96},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"Items!$BO$27","v":"НДС к возмещению по капзатратам"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"CFplan!X96","v":16666.666666666657},{"$f":"CFfact!X96","v":13333.333333333328},0.80000000000000016,null,null,{"$f":"CFplan!AA96","v":16666.666666666657},{"$f":"CFfact!AA96","v":13333.333333333328},0.80000000000000016,{"$f":"CFplan!AB96","v":0},{"$f":"CFfact!AB96","v":0},"",{"$f":"CFplan!AC96","v":0},{"$f":"CFfact!AC96","v":0},"",{"$f":"CFplan!AD96","v":0},{"$f":"CFfact!AD96","v":0},"",{"$f":"CFplan!AE96","v":0},{"$f":"CFfact!AE96","v":0},"",{"$f":"CFplan!AF96","v":0},{"$f":"CFfact!AF96","v":0},"",{"$f":"CFplan!AG96","v":0},{"$f":"CFfact!AG96","v":0},"",{"$f":"CFplan!AH96","v":0},{"$f":"CFfact!AH96","v":0},"",{"$f":"CFplan!AI96","v":0},{"$f":"CFfact!AI96","v":0},"",{"$f":"CFplan!AJ96","v":0},{"$f":"CFfact!AJ96","v":0},"",{"$f":"CFplan!AK96","v":0},{"$f":"CFfact!AK96","v":0},"",{"$f":"CFplan!AL96","v":0},{"$f":"CFfact!AL96","v":0},"",{"$f":"CFplan!AM96","v":0},{"$f":"CFfact!AM96","v":0},"",{"$f":"CFplan!AN96","v":0},{"$f":"CFfact!AN96","v":0},"",{"$f":"CFplan!AO96","v":0},{"$f":"CFfact!AO96","v":0},"",{"$f":"CFplan!AP96","v":0},{"$f":"CFplan!AQ96","v":0},{"$f":"CFplan!AR96","v":0},{"$f":"CFplan!AS96","v":0},{"$f":"CFplan!AT96","v":0},{"$f":"CFplan!AU96","v":0},{"$f":"CFplan!AV96","v":0},{"$f":"CFplan!AW96","v":0},{"$f":"CFplan!AX96","v":0},{"$f":"CFplan!AY96","v":0},{"$f":"CFplan!AZ96","v":0},{"$f":"CFplan!BA96","v":0},{"$f":"CFplan!BB96","v":0},{"$f":"CFplan!BC96","v":0},{"$f":"CFplan!BD96","v":0},{"$f":"CFplan!BE96","v":0},{"$f":"CFplan!BF96","v":0},{"$f":"CFplan!BG96","v":0},{"$f":"CFplan!BH96","v":0},{"$f":"CFplan!BI96","v":0},{"$f":"CFplan!BJ96","v":0},{"$f":"CFplan!BK96","v":0},{"$f":"CFplan!BL96","v":0},{"$f":"CFplan!BM96","v":0},{"$f":"CFplan!BN96","v":0},{"$f":"CFplan!BO96","v":0},{"$f":"CFplan!BP96","v":0},{"$f":"CFplan!BQ96","v":0},{"$f":"CFplan!BR96","v":0},{"$f":"CFplan!BS96","v":0},{"$f":"CFplan!BT96","v":0},{"$f":"CFplan!BU96","v":0},{"$f":"CFplan!BV96","v":0},{"$f":"CFplan!BW96","v":0},{"$f":"CFplan!BX96","v":0},{"$f":"CFplan!BY96","v":0},{"$f":"CFplan!BZ96","v":0},{"$f":"CFplan!CA96","v":0},{"$f":"CFplan!CB96","v":0},{"$f":"CFplan!CC96","v":0},{"$f":"CFplan!CD96","v":0},{"$f":"CFplan!CE96","v":0},{"$f":"CFplan!CF96","v":0},{"$f":"CFplan!CG96","v":0},{"$f":"CFplan!CH96","v":0},{"$f":"CFplan!CI96","v":0},{"$f":"CFplan!CJ96","v":0},{"$f":"CFplan!CK96","v":0},{"$f":"CFplan!CL96","v":0},{"$f":"CFplan!CM96","v":0},{"$f":"CFplan!CN96","v":0},{"$f":"CFplan!CO96","v":0},{"$f":"CFplan!CP96","v":0},{"$f":"CFplan!CQ96","v":0},{"$f":"CFplan!CR96","v":0},{"$f":"CFplan!CS96","v":0},{"$f":"CFplan!CT96","v":0},{"$f":"CFplan!CU96","v":0}]
[{"$f":"ROW()","v":97},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CFplan!X97","v":0},{"$f":"CFfact!X97","v":0},"",null,null,{"$f":"CFplan!AA97","v":0},{"$f":"CFfact!AA97","v":0},"",{"$f":"CFplan!AB97","v":0},{"$f":"CFfact!AB97","v":0},"",{"$f":"CFplan!AC97","v":0},{"$f":"CFfact!AC97","v":0},"",{"$f":"CFplan!AD97","v":0},{"$f":"CFfact!AD97","v":0},"",{"$f":"CFplan!AE97","v":0},{"$f":"CFfact!AE97","v":0},"",{"$f":"CFplan!AF97","v":0},{"$f":"CFfact!AF97","v":0},"",{"$f":"CFplan!AG97","v":0},{"$f":"CFfact!AG97","v":0},"",{"$f":"CFplan!AH97","v":0},{"$f":"CFfact!AH97","v":0},"",{"$f":"CFplan!AI97","v":0},{"$f":"CFfact!AI97","v":0},"",{"$f":"CFplan!AJ97","v":0},{"$f":"CFfact!AJ97","v":0},"",{"$f":"CFplan!AK97","v":0},{"$f":"CFfact!AK97","v":0},"",{"$f":"CFplan!AL97","v":0},{"$f":"CFfact!AL97","v":0},"",{"$f":"CFplan!AM97","v":0},{"$f":"CFfact!AM97","v":0},"",{"$f":"CFplan!AN97","v":0},{"$f":"CFfact!AN97","v":0},"",{"$f":"CFplan!AO97","v":0},{"$f":"CFfact!AO97","v":0},"",{"$f":"CFplan!AP97","v":0},{"$f":"CFplan!AQ97","v":0},{"$f":"CFplan!AR97","v":0},{"$f":"CFplan!AS97","v":0},{"$f":"CFplan!AT97","v":0},{"$f":"CFplan!AU97","v":0},{"$f":"CFplan!AV97","v":0},{"$f":"CFplan!AW97","v":0},{"$f":"CFplan!AX97","v":0},{"$f":"CFplan!AY97","v":0},{"$f":"CFplan!AZ97","v":0},{"$f":"CFplan!BA97","v":0},{"$f":"CFplan!BB97","v":0},{"$f":"CFplan!BC97","v":0},{"$f":"CFplan!BD97","v":0},{"$f":"CFplan!BE97","v":0},{"$f":"CFplan!BF97","v":0},{"$f":"CFplan!BG97","v":0},{"$f":"CFplan!BH97","v":0},{"$f":"CFplan!BI97","v":0},{"$f":"CFplan!BJ97","v":0},{"$f":"CFplan!BK97","v":0},{"$f":"CFplan!BL97","v":0},{"$f":"CFplan!BM97","v":0},{"$f":"CFplan!BN97","v":0},{"$f":"CFplan!BO97","v":0},{"$f":"CFplan!BP97","v":0},{"$f":"CFplan!BQ97","v":0},{"$f":"CFplan!BR97","v":0},{"$f":"CFplan!BS97","v":0},{"$f":"CFplan!BT97","v":0},{"$f":"CFplan!BU97","v":0},{"$f":"CFplan!BV97","v":0},{"$f":"CFplan!BW97","v":0},{"$f":"CFplan!BX97","v":0},{"$f":"CFplan!BY97","v":0},{"$f":"CFplan!BZ97","v":0},{"$f":"CFplan!CA97","v":0},{"$f":"CFplan!CB97","v":0},{"$f":"CFplan!CC97","v":0},{"$f":"CFplan!CD97","v":0},{"$f":"CFplan!CE97","v":0},{"$f":"CFplan!CF97","v":0},{"$f":"CFplan!CG97","v":0},{"$f":"CFplan!CH97","v":0},{"$f":"CFplan!CI97","v":0},{"$f":"CFplan!CJ97","v":0},{"$f":"CFplan!CK97","v":0},{"$f":"CFplan!CL97","v":0},{"$f":"CFplan!CM97","v":0},{"$f":"CFplan!CN97","v":0},{"$f":"CFplan!CO97","v":0},{"$f":"CFplan!CP97","v":0},{"$f":"CFplan!CQ97","v":0},{"$f":"CFplan!CR97","v":0},{"$f":"CFplan!CS97","v":0},{"$f":"CFplan!CT97","v":0},{"$f":"CFplan!CU97","v":0}]
[{"$f":"ROW()","v":98},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BO$19","v":"НДС начисленный"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"CFplan!X98","v":41333.333333333336},{"$f":"CFfact!X98","v":37083.333333333336},0.89717741935483875,null,null,{"$f":"CFplan!AA98","v":41333.333333333336},{"$f":"CFfact!AA98","v":37083.333333333336},0.89717741935483875,{"$f":"CFplan!AB98","v":0},{"$f":"CFfact!AB98","v":0},"",{"$f":"CFplan!AC98","v":0},{"$f":"CFfact!AC98","v":0},"",{"$f":"CFplan!AD98","v":0},{"$f":"CFfact!AD98","v":0},"",{"$f":"CFplan!AE98","v":0},{"$f":"CFfact!AE98","v":0},"",{"$f":"CFplan!AF98","v":0},{"$f":"CFfact!AF98","v":0},"",{"$f":"CFplan!AG98","v":0},{"$f":"CFfact!AG98","v":0},"",{"$f":"CFplan!AH98","v":0},{"$f":"CFfact!AH98","v":0},"",{"$f":"CFplan!AI98","v":0},{"$f":"CFfact!AI98","v":0},"",{"$f":"CFplan!AJ98","v":0},{"$f":"CFfact!AJ98","v":0},"",{"$f":"CFplan!AK98","v":0},{"$f":"CFfact!AK98","v":0},"",{"$f":"CFplan!AL98","v":0},{"$f":"CFfact!AL98","v":0},"",{"$f":"CFplan!AM98","v":0},{"$f":"CFfact!AM98","v":0},"",{"$f":"CFplan!AN98","v":0},{"$f":"CFfact!AN98","v":0},"",{"$f":"CFplan!AO98","v":0},{"$f":"CFfact!AO98","v":0},"",{"$f":"CFplan!AP98","v":0},{"$f":"CFplan!AQ98","v":0},{"$f":"CFplan!AR98","v":0},{"$f":"CFplan!AS98","v":0},{"$f":"CFplan!AT98","v":0},{"$f":"CFplan!AU98","v":0},{"$f":"CFplan!AV98","v":0},{"$f":"CFplan!AW98","v":0},{"$f":"CFplan!AX98","v":0},{"$f":"CFplan!AY98","v":0},{"$f":"CFplan!AZ98","v":0},{"$f":"CFplan!BA98","v":0},{"$f":"CFplan!BB98","v":0},{"$f":"CFplan!BC98","v":0},{"$f":"CFplan!BD98","v":0},{"$f":"CFplan!BE98","v":0},{"$f":"CFplan!BF98","v":0},{"$f":"CFplan!BG98","v":0},{"$f":"CFplan!BH98","v":0},{"$f":"CFplan!BI98","v":0},{"$f":"CFplan!BJ98","v":0},{"$f":"CFplan!BK98","v":0},{"$f":"CFplan!BL98","v":0},{"$f":"CFplan!BM98","v":0},{"$f":"CFplan!BN98","v":0},{"$f":"CFplan!BO98","v":0},{"$f":"CFplan!BP98","v":0},{"$f":"CFplan!BQ98","v":0},{"$f":"CFplan!BR98","v":0},{"$f":"CFplan!BS98","v":0},{"$f":"CFplan!BT98","v":0},{"$f":"CFplan!BU98","v":0},{"$f":"CFplan!BV98","v":0},{"$f":"CFplan!BW98","v":0},{"$f":"CFplan!BX98","v":0},{"$f":"CFplan!BY98","v":0},{"$f":"CFplan!BZ98","v":0},{"$f":"CFplan!CA98","v":0},{"$f":"CFplan!CB98","v":0},{"$f":"CFplan!CC98","v":0},{"$f":"CFplan!CD98","v":0},{"$f":"CFplan!CE98","v":0},{"$f":"CFplan!CF98","v":0},{"$f":"CFplan!CG98","v":0},{"$f":"CFplan!CH98","v":0},{"$f":"CFplan!CI98","v":0},{"$f":"CFplan!CJ98","v":0},{"$f":"CFplan!CK98","v":0},{"$f":"CFplan!CL98","v":0},{"$f":"CFplan!CM98","v":0},{"$f":"CFplan!CN98","v":0},{"$f":"CFplan!CO98","v":0},{"$f":"CFplan!CP98","v":0},{"$f":"CFplan!CQ98","v":0},{"$f":"CFplan!CR98","v":0},{"$f":"CFplan!CS98","v":0},{"$f":"CFplan!CT98","v":0},{"$f":"CFplan!CU98","v":0}]
[{"$f":"ROW()","v":99},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CFplan!X99","v":0},{"$f":"CFfact!X99","v":0},"",null,null,{"$f":"CFplan!AA99","v":0},{"$f":"CFfact!AA99","v":0},"",{"$f":"CFplan!AB99","v":0},{"$f":"CFfact!AB99","v":0},"",{"$f":"CFplan!AC99","v":0},{"$f":"CFfact!AC99","v":0},"",{"$f":"CFplan!AD99","v":0},{"$f":"CFfact!AD99","v":0},"",{"$f":"CFplan!AE99","v":0},{"$f":"CFfact!AE99","v":0},"",{"$f":"CFplan!AF99","v":0},{"$f":"CFfact!AF99","v":0},"",{"$f":"CFplan!AG99","v":0},{"$f":"CFfact!AG99","v":0},"",{"$f":"CFplan!AH99","v":0},{"$f":"CFfact!AH99","v":0},"",{"$f":"CFplan!AI99","v":0},{"$f":"CFfact!AI99","v":0},"",{"$f":"CFplan!AJ99","v":0},{"$f":"CFfact!AJ99","v":0},"",{"$f":"CFplan!AK99","v":0},{"$f":"CFfact!AK99","v":0},"",{"$f":"CFplan!AL99","v":0},{"$f":"CFfact!AL99","v":0},"",{"$f":"CFplan!AM99","v":0},{"$f":"CFfact!AM99","v":0},"",{"$f":"CFplan!AN99","v":0},{"$f":"CFfact!AN99","v":0},"",{"$f":"CFplan!AO99","v":0},{"$f":"CFfact!AO99","v":0},"",{"$f":"CFplan!AP99","v":0},{"$f":"CFplan!AQ99","v":0},{"$f":"CFplan!AR99","v":0},{"$f":"CFplan!AS99","v":0},{"$f":"CFplan!AT99","v":0},{"$f":"CFplan!AU99","v":0},{"$f":"CFplan!AV99","v":0},{"$f":"CFplan!AW99","v":0},{"$f":"CFplan!AX99","v":0},{"$f":"CFplan!AY99","v":0},{"$f":"CFplan!AZ99","v":0},{"$f":"CFplan!BA99","v":0},{"$f":"CFplan!BB99","v":0},{"$f":"CFplan!BC99","v":0},{"$f":"CFplan!BD99","v":0},{"$f":"CFplan!BE99","v":0},{"$f":"CFplan!BF99","v":0},{"$f":"CFplan!BG99","v":0},{"$f":"CFplan!BH99","v":0},{"$f":"CFplan!BI99","v":0},{"$f":"CFplan!BJ99","v":0},{"$f":"CFplan!BK99","v":0},{"$f":"CFplan!BL99","v":0},{"$f":"CFplan!BM99","v":0},{"$f":"CFplan!BN99","v":0},{"$f":"CFplan!BO99","v":0},{"$f":"CFplan!BP99","v":0},{"$f":"CFplan!BQ99","v":0},{"$f":"CFplan!BR99","v":0},{"$f":"CFplan!BS99","v":0},{"$f":"CFplan!BT99","v":0},{"$f":"CFplan!BU99","v":0},{"$f":"CFplan!BV99","v":0},{"$f":"CFplan!BW99","v":0},{"$f":"CFplan!BX99","v":0},{"$f":"CFplan!BY99","v":0},{"$f":"CFplan!BZ99","v":0},{"$f":"CFplan!CA99","v":0},{"$f":"CFplan!CB99","v":0},{"$f":"CFplan!CC99","v":0},{"$f":"CFplan!CD99","v":0},{"$f":"CFplan!CE99","v":0},{"$f":"CFplan!CF99","v":0},{"$f":"CFplan!CG99","v":0},{"$f":"CFplan!CH99","v":0},{"$f":"CFplan!CI99","v":0},{"$f":"CFplan!CJ99","v":0},{"$f":"CFplan!CK99","v":0},{"$f":"CFplan!CL99","v":0},{"$f":"CFplan!CM99","v":0},{"$f":"CFplan!CN99","v":0},{"$f":"CFplan!CO99","v":0},{"$f":"CFplan!CP99","v":0},{"$f":"CFplan!CQ99","v":0},{"$f":"CFplan!CR99","v":0},{"$f":"CFplan!CS99","v":0},{"$f":"CFplan!CT99","v":0},{"$f":"CFplan!CU99","v":0}]
[{"$f":"ROW()","v":100},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BO$33","v":"Налог на прибыль"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"CFplan!X100","v":41055.555555555562},{"$f":"CFfact!X100","v":36861.111111111117},0.89783491204330179,null,null,{"$f":"CFplan!AA100","v":41055.555555555562},{"$f":"CFfact!AA100","v":36861.111111111117},0.89783491204330179,{"$f":"CFplan!AB100","v":0},{"$f":"CFfact!AB100","v":0},"",{"$f":"CFplan!AC100","v":0},{"$f":"CFfact!AC100","v":0},"",{"$f":"CFplan!AD100","v":0},{"$f":"CFfact!AD100","v":0},"",{"$f":"CFplan!AE100","v":0},{"$f":"CFfact!AE100","v":0},"",{"$f":"CFplan!AF100","v":0},{"$f":"CFfact!AF100","v":0},"",{"$f":"CFplan!AG100","v":0},{"$f":"CFfact!AG100","v":0},"",{"$f":"CFplan!AH100","v":0},{"$f":"CFfact!AH100","v":0},"",{"$f":"CFplan!AI100","v":0},{"$f":"CFfact!AI100","v":0},"",{"$f":"CFplan!AJ100","v":0},{"$f":"CFfact!AJ100","v":0},"",{"$f":"CFplan!AK100","v":0},{"$f":"CFfact!AK100","v":0},"",{"$f":"CFplan!AL100","v":0},{"$f":"CFfact!AL100","v":0},"",{"$f":"CFplan!AM100","v":0},{"$f":"CFfact!AM100","v":0},"",{"$f":"CFplan!AN100","v":0},{"$f":"CFfact!AN100","v":0},"",{"$f":"CFplan!AO100","v":0},{"$f":"CFfact!AO100","v":0},"",{"$f":"CFplan!AP100","v":0},{"$f":"CFplan!AQ100","v":0},{"$f":"CFplan!AR100","v":0},{"$f":"CFplan!AS100","v":0},{"$f":"CFplan!AT100","v":0},{"$f":"CFplan!AU100","v":0},{"$f":"CFplan!AV100","v":0},{"$f":"CFplan!AW100","v":0},{"$f":"CFplan!AX100","v":0},{"$f":"CFplan!AY100","v":0},{"$f":"CFplan!AZ100","v":0},{"$f":"CFplan!BA100","v":0},{"$f":"CFplan!BB100","v":0},{"$f":"CFplan!BC100","v":0},{"$f":"CFplan!BD100","v":0},{"$f":"CFplan!BE100","v":0},{"$f":"CFplan!BF100","v":0},{"$f":"CFplan!BG100","v":0},{"$f":"CFplan!BH100","v":0},{"$f":"CFplan!BI100","v":0},{"$f":"CFplan!BJ100","v":0},{"$f":"CFplan!BK100","v":0},{"$f":"CFplan!BL100","v":0},{"$f":"CFplan!BM100","v":0},{"$f":"CFplan!BN100","v":0},{"$f":"CFplan!BO100","v":0},{"$f":"CFplan!BP100","v":0},{"$f":"CFplan!BQ100","v":0},{"$f":"CFplan!BR100","v":0},{"$f":"CFplan!BS100","v":0},{"$f":"CFplan!BT100","v":0},{"$f":"CFplan!BU100","v":0},{"$f":"CFplan!BV100","v":0},{"$f":"CFplan!BW100","v":0},{"$f":"CFplan!BX100","v":0},{"$f":"CFplan!BY100","v":0},{"$f":"CFplan!BZ100","v":0},{"$f":"CFplan!CA100","v":0},{"$f":"CFplan!CB100","v":0},{"$f":"CFplan!CC100","v":0},{"$f":"CFplan!CD100","v":0},{"$f":"CFplan!CE100","v":0},{"$f":"CFplan!CF100","v":0},{"$f":"CFplan!CG100","v":0},{"$f":"CFplan!CH100","v":0},{"$f":"CFplan!CI100","v":0},{"$f":"CFplan!CJ100","v":0},{"$f":"CFplan!CK100","v":0},{"$f":"CFplan!CL100","v":0},{"$f":"CFplan!CM100","v":0},{"$f":"CFplan!CN100","v":0},{"$f":"CFplan!CO100","v":0},{"$f":"CFplan!CP100","v":0},{"$f":"CFplan!CQ100","v":0},{"$f":"CFplan!CR100","v":0},{"$f":"CFplan!CS100","v":0},{"$f":"CFplan!CT100","v":0},{"$f":"CFplan!CU100","v":0}]
[{"$f":"ROW()","v":101},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CFplan!X101","v":0},{"$f":"CFfact!X101","v":0},"",null,null,{"$f":"CFplan!AA101","v":0},{"$f":"CFfact!AA101","v":0},"",{"$f":"CFplan!AB101","v":0},{"$f":"CFfact!AB101","v":0},"",{"$f":"CFplan!AC101","v":0},{"$f":"CFfact!AC101","v":0},"",{"$f":"CFplan!AD101","v":0},{"$f":"CFfact!AD101","v":0},"",{"$f":"CFplan!AE101","v":0},{"$f":"CFfact!AE101","v":0},"",{"$f":"CFplan!AF101","v":0},{"$f":"CFfact!AF101","v":0},"",{"$f":"CFplan!AG101","v":0},{"$f":"CFfact!AG101","v":0},"",{"$f":"CFplan!AH101","v":0},{"$f":"CFfact!AH101","v":0},"",{"$f":"CFplan!AI101","v":0},{"$f":"CFfact!AI101","v":0},"",{"$f":"CFplan!AJ101","v":0},{"$f":"CFfact!AJ101","v":0},"",{"$f":"CFplan!AK101","v":0},{"$f":"CFfact!AK101","v":0},"",{"$f":"CFplan!AL101","v":0},{"$f":"CFfact!AL101","v":0},"",{"$f":"CFplan!AM101","v":0},{"$f":"CFfact!AM101","v":0},"",{"$f":"CFplan!AN101","v":0},{"$f":"CFfact!AN101","v":0},"",{"$f":"CFplan!AO101","v":0},{"$f":"CFfact!AO101","v":0},"",{"$f":"CFplan!AP101","v":0},{"$f":"CFplan!AQ101","v":0},{"$f":"CFplan!AR101","v":0},{"$f":"CFplan!AS101","v":0},{"$f":"CFplan!AT101","v":0},{"$f":"CFplan!AU101","v":0},{"$f":"CFplan!AV101","v":0},{"$f":"CFplan!AW101","v":0},{"$f":"CFplan!AX101","v":0},{"$f":"CFplan!AY101","v":0},{"$f":"CFplan!AZ101","v":0},{"$f":"CFplan!BA101","v":0},{"$f":"CFplan!BB101","v":0},{"$f":"CFplan!BC101","v":0},{"$f":"CFplan!BD101","v":0},{"$f":"CFplan!BE101","v":0},{"$f":"CFplan!BF101","v":0},{"$f":"CFplan!BG101","v":0},{"$f":"CFplan!BH101","v":0},{"$f":"CFplan!BI101","v":0},{"$f":"CFplan!BJ101","v":0},{"$f":"CFplan!BK101","v":0},{"$f":"CFplan!BL101","v":0},{"$f":"CFplan!BM101","v":0},{"$f":"CFplan!BN101","v":0},{"$f":"CFplan!BO101","v":0},{"$f":"CFplan!BP101","v":0},{"$f":"CFplan!BQ101","v":0},{"$f":"CFplan!BR101","v":0},{"$f":"CFplan!BS101","v":0},{"$f":"CFplan!BT101","v":0},{"$f":"CFplan!BU101","v":0},{"$f":"CFplan!BV101","v":0},{"$f":"CFplan!BW101","v":0},{"$f":"CFplan!BX101","v":0},{"$f":"CFplan!BY101","v":0},{"$f":"CFplan!BZ101","v":0},{"$f":"CFplan!CA101","v":0},{"$f":"CFplan!CB101","v":0},{"$f":"CFplan!CC101","v":0},{"$f":"CFplan!CD101","v":0},{"$f":"CFplan!CE101","v":0},{"$f":"CFplan!CF101","v":0},{"$f":"CFplan!CG101","v":0},{"$f":"CFplan!CH101","v":0},{"$f":"CFplan!CI101","v":0},{"$f":"CFplan!CJ101","v":0},{"$f":"CFplan!CK101","v":0},{"$f":"CFplan!CL101","v":0},{"$f":"CFplan!CM101","v":0},{"$f":"CFplan!CN101","v":0},{"$f":"CFplan!CO101","v":0},{"$f":"CFplan!CP101","v":0},{"$f":"CFplan!CQ101","v":0},{"$f":"CFplan!CR101","v":0},{"$f":"CFplan!CS101","v":0},{"$f":"CFplan!CT101","v":0},{"$f":"CFplan!CU101","v":0}]
[{"$f":"ROW()","v":102},{"$f":"Lists!$CU$23","v":"CF"},null,null,null,null,null,{"$f":"Items!$BS$39","v":"Финпоток по основной деятельности"},null,null,null,null,{"$f":"Sales!$M$91","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X102-(X85-X87-X91+X96-X98-X100))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"CFplan!X102","v":272277.77777777775},{"$f":"CFfact!X102","v":257888.88888888893},0.94715364211385455,null,null,{"$f":"CFplan!AA102","v":272277.77777777775},{"$f":"CFfact!AA102","v":257888.88888888893},0.94715364211385455,{"$f":"CFplan!AB102","v":0},{"$f":"CFfact!AB102","v":0},"",{"$f":"CFplan!AC102","v":0},{"$f":"CFfact!AC102","v":0},"",{"$f":"CFplan!AD102","v":0},{"$f":"CFfact!AD102","v":0},"",{"$f":"CFplan!AE102","v":0},{"$f":"CFfact!AE102","v":0},"",{"$f":"CFplan!AF102","v":0},{"$f":"CFfact!AF102","v":0},"",{"$f":"CFplan!AG102","v":0},{"$f":"CFfact!AG102","v":0},"",{"$f":"CFplan!AH102","v":0},{"$f":"CFfact!AH102","v":0},"",{"$f":"CFplan!AI102","v":0},{"$f":"CFfact!AI102","v":0},"",{"$f":"CFplan!AJ102","v":0},{"$f":"CFfact!AJ102","v":0},"",{"$f":"CFplan!AK102","v":0},{"$f":"CFfact!AK102","v":0},"",{"$f":"CFplan!AL102","v":0},{"$f":"CFfact!AL102","v":0},"",{"$f":"CFplan!AM102","v":0},{"$f":"CFfact!AM102","v":0},"",{"$f":"CFplan!AN102","v":0},{"$f":"CFfact!AN102","v":0},"",{"$f":"CFplan!AO102","v":0},{"$f":"CFfact!AO102","v":0},"",{"$f":"CFplan!AP102","v":0},{"$f":"CFplan!AQ102","v":0},{"$f":"CFplan!AR102","v":0},{"$f":"CFplan!AS102","v":0},{"$f":"CFplan!AT102","v":0},{"$f":"CFplan!AU102","v":0},{"$f":"CFplan!AV102","v":0},{"$f":"CFplan!AW102","v":0},{"$f":"CFplan!AX102","v":0},{"$f":"CFplan!AY102","v":0},{"$f":"CFplan!AZ102","v":0},{"$f":"CFplan!BA102","v":0},{"$f":"CFplan!BB102","v":0},{"$f":"CFplan!BC102","v":0},{"$f":"CFplan!BD102","v":0},{"$f":"CFplan!BE102","v":0},{"$f":"CFplan!BF102","v":0},{"$f":"CFplan!BG102","v":0},{"$f":"CFplan!BH102","v":0},{"$f":"CFplan!BI102","v":0},{"$f":"CFplan!BJ102","v":0},{"$f":"CFplan!BK102","v":0},{"$f":"CFplan!BL102","v":0},{"$f":"CFplan!BM102","v":0},{"$f":"CFplan!BN102","v":0},{"$f":"CFplan!BO102","v":0},{"$f":"CFplan!BP102","v":0},{"$f":"CFplan!BQ102","v":0},{"$f":"CFplan!BR102","v":0},{"$f":"CFplan!BS102","v":0},{"$f":"CFplan!BT102","v":0},{"$f":"CFplan!BU102","v":0},{"$f":"CFplan!BV102","v":0},{"$f":"CFplan!BW102","v":0},{"$f":"CFplan!BX102","v":0},{"$f":"CFplan!BY102","v":0},{"$f":"CFplan!BZ102","v":0},{"$f":"CFplan!CA102","v":0},{"$f":"CFplan!CB102","v":0},{"$f":"CFplan!CC102","v":0},{"$f":"CFplan!CD102","v":0},{"$f":"CFplan!CE102","v":0},{"$f":"CFplan!CF102","v":0},{"$f":"CFplan!CG102","v":0},{"$f":"CFplan!CH102","v":0},{"$f":"CFplan!CI102","v":0},{"$f":"CFplan!CJ102","v":0},{"$f":"CFplan!CK102","v":0},{"$f":"CFplan!CL102","v":0},{"$f":"CFplan!CM102","v":0},{"$f":"CFplan!CN102","v":0},{"$f":"CFplan!CO102","v":0},{"$f":"CFplan!CP102","v":0},{"$f":"CFplan!CQ102","v":0},{"$f":"CFplan!CR102","v":0},{"$f":"CFplan!CS102","v":0},{"$f":"CFplan!CT102","v":0},{"$f":"CFplan!CU102","v":0}]
[{"$f":"ROW()","v":103},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CFplan!X103","v":0},{"$f":"CFfact!X103","v":0},"",null,null,{"$f":"CFplan!AA103","v":0},{"$f":"CFfact!AA103","v":0},"",{"$f":"CFplan!AB103","v":0},{"$f":"CFfact!AB103","v":0},"",{"$f":"CFplan!AC103","v":0},{"$f":"CFfact!AC103","v":0},"",{"$f":"CFplan!AD103","v":0},{"$f":"CFfact!AD103","v":0},"",{"$f":"CFplan!AE103","v":0},{"$f":"CFfact!AE103","v":0},"",{"$f":"CFplan!AF103","v":0},{"$f":"CFfact!AF103","v":0},"",{"$f":"CFplan!AG103","v":0},{"$f":"CFfact!AG103","v":0},"",{"$f":"CFplan!AH103","v":0},{"$f":"CFfact!AH103","v":0},"",{"$f":"CFplan!AI103","v":0},{"$f":"CFfact!AI103","v":0},"",{"$f":"CFplan!AJ103","v":0},{"$f":"CFfact!AJ103","v":0},"",{"$f":"CFplan!AK103","v":0},{"$f":"CFfact!AK103","v":0},"",{"$f":"CFplan!AL103","v":0},{"$f":"CFfact!AL103","v":0},"",{"$f":"CFplan!AM103","v":0},{"$f":"CFfact!AM103","v":0},"",{"$f":"CFplan!AN103","v":0},{"$f":"CFfact!AN103","v":0},"",{"$f":"CFplan!AO103","v":0},{"$f":"CFfact!AO103","v":0},"",{"$f":"CFplan!AP103","v":0},{"$f":"CFplan!AQ103","v":0},{"$f":"CFplan!AR103","v":0},{"$f":"CFplan!AS103","v":0},{"$f":"CFplan!AT103","v":0},{"$f":"CFplan!AU103","v":0},{"$f":"CFplan!AV103","v":0},{"$f":"CFplan!AW103","v":0},{"$f":"CFplan!AX103","v":0},{"$f":"CFplan!AY103","v":0},{"$f":"CFplan!AZ103","v":0},{"$f":"CFplan!BA103","v":0},{"$f":"CFplan!BB103","v":0},{"$f":"CFplan!BC103","v":0},{"$f":"CFplan!BD103","v":0},{"$f":"CFplan!BE103","v":0},{"$f":"CFplan!BF103","v":0},{"$f":"CFplan!BG103","v":0},{"$f":"CFplan!BH103","v":0},{"$f":"CFplan!BI103","v":0},{"$f":"CFplan!BJ103","v":0},{"$f":"CFplan!BK103","v":0},{"$f":"CFplan!BL103","v":0},{"$f":"CFplan!BM103","v":0},{"$f":"CFplan!BN103","v":0},{"$f":"CFplan!BO103","v":0},{"$f":"CFplan!BP103","v":0},{"$f":"CFplan!BQ103","v":0},{"$f":"CFplan!BR103","v":0},{"$f":"CFplan!BS103","v":0},{"$f":"CFplan!BT103","v":0},{"$f":"CFplan!BU103","v":0},{"$f":"CFplan!BV103","v":0},{"$f":"CFplan!BW103","v":0},{"$f":"CFplan!BX103","v":0},{"$f":"CFplan!BY103","v":0},{"$f":"CFplan!BZ103","v":0},{"$f":"CFplan!CA103","v":0},{"$f":"CFplan!CB103","v":0},{"$f":"CFplan!CC103","v":0},{"$f":"CFplan!CD103","v":0},{"$f":"CFplan!CE103","v":0},{"$f":"CFplan!CF103","v":0},{"$f":"CFplan!CG103","v":0},{"$f":"CFplan!CH103","v":0},{"$f":"CFplan!CI103","v":0},{"$f":"CFplan!CJ103","v":0},{"$f":"CFplan!CK103","v":0},{"$f":"CFplan!CL103","v":0},{"$f":"CFplan!CM103","v":0},{"$f":"CFplan!CN103","v":0},{"$f":"CFplan!CO103","v":0},{"$f":"CFplan!CP103","v":0},{"$f":"CFplan!CQ103","v":0},{"$f":"CFplan!CR103","v":0},{"$f":"CFplan!CS103","v":0},{"$f":"CFplan!CT103","v":0},{"$f":"CFplan!CU103","v":0}]
[{"$f":"ROW()","v":104},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"Items!$BS$22","v":"Поступление финансирования от Учредителей"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"CFplan!X104","v":0},{"$f":"CFfact!X104","v":0},"",null,null,{"$f":"CFplan!AA104","v":0},{"$f":"CFfact!AA104","v":0},"",{"$f":"CFplan!AB104","v":0},{"$f":"CFfact!AB104","v":0},"",{"$f":"CFplan!AC104","v":0},{"$f":"CFfact!AC104","v":0},"",{"$f":"CFplan!AD104","v":0},{"$f":"CFfact!AD104","v":0},"",{"$f":"CFplan!AE104","v":0},{"$f":"CFfact!AE104","v":0},"",{"$f":"CFplan!AF104","v":0},{"$f":"CFfact!AF104","v":0},"",{"$f":"CFplan!AG104","v":0},{"$f":"CFfact!AG104","v":0},"",{"$f":"CFplan!AH104","v":0},{"$f":"CFfact!AH104","v":0},"",{"$f":"CFplan!AI104","v":0},{"$f":"CFfact!AI104","v":0},"",{"$f":"CFplan!AJ104","v":0},{"$f":"CFfact!AJ104","v":0},"",{"$f":"CFplan!AK104","v":0},{"$f":"CFfact!AK104","v":0},"",{"$f":"CFplan!AL104","v":0},{"$f":"CFfact!AL104","v":0},"",{"$f":"CFplan!AM104","v":0},{"$f":"CFfact!AM104","v":0},"",{"$f":"CFplan!AN104","v":0},{"$f":"CFfact!AN104","v":0},"",{"$f":"CFplan!AO104","v":0},{"$f":"CFfact!AO104","v":0},"",{"$f":"CFplan!AP104","v":0},{"$f":"CFplan!AQ104","v":0},{"$f":"CFplan!AR104","v":0},{"$f":"CFplan!AS104","v":0},{"$f":"CFplan!AT104","v":0},{"$f":"CFplan!AU104","v":0},{"$f":"CFplan!AV104","v":0},{"$f":"CFplan!AW104","v":0},{"$f":"CFplan!AX104","v":0},{"$f":"CFplan!AY104","v":0},{"$f":"CFplan!AZ104","v":0},{"$f":"CFplan!BA104","v":0},{"$f":"CFplan!BB104","v":0},{"$f":"CFplan!BC104","v":0},{"$f":"CFplan!BD104","v":0},{"$f":"CFplan!BE104","v":0},{"$f":"CFplan!BF104","v":0},{"$f":"CFplan!BG104","v":0},{"$f":"CFplan!BH104","v":0},{"$f":"CFplan!BI104","v":0},{"$f":"CFplan!BJ104","v":0},{"$f":"CFplan!BK104","v":0},{"$f":"CFplan!BL104","v":0},{"$f":"CFplan!BM104","v":0},{"$f":"CFplan!BN104","v":0},{"$f":"CFplan!BO104","v":0},{"$f":"CFplan!BP104","v":0},{"$f":"CFplan!BQ104","v":0},{"$f":"CFplan!BR104","v":0},{"$f":"CFplan!BS104","v":0},{"$f":"CFplan!BT104","v":0},{"$f":"CFplan!BU104","v":0},{"$f":"CFplan!BV104","v":0},{"$f":"CFplan!BW104","v":0},{"$f":"CFplan!BX104","v":0},{"$f":"CFplan!BY104","v":0},{"$f":"CFplan!BZ104","v":0},{"$f":"CFplan!CA104","v":0},{"$f":"CFplan!CB104","v":0},{"$f":"CFplan!CC104","v":0},{"$f":"CFplan!CD104","v":0},{"$f":"CFplan!CE104","v":0},{"$f":"CFplan!CF104","v":0},{"$f":"CFplan!CG104","v":0},{"$f":"CFplan!CH104","v":0},{"$f":"CFplan!CI104","v":0},{"$f":"CFplan!CJ104","v":0},{"$f":"CFplan!CK104","v":0},{"$f":"CFplan!CL104","v":0},{"$f":"CFplan!CM104","v":0},{"$f":"CFplan!CN104","v":0},{"$f":"CFplan!CO104","v":0},{"$f":"CFplan!CP104","v":0},{"$f":"CFplan!CQ104","v":0},{"$f":"CFplan!CR104","v":0},{"$f":"CFplan!CS104","v":0},{"$f":"CFplan!CT104","v":0},{"$f":"CFplan!CU104","v":0}]
[{"$f":"ROW()","v":105},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CFplan!X105","v":0},{"$f":"CFfact!X105","v":0},"",null,null,{"$f":"CFplan!AA105","v":0},{"$f":"CFfact!AA105","v":0},"",{"$f":"CFplan!AB105","v":0},{"$f":"CFfact!AB105","v":0},"",{"$f":"CFplan!AC105","v":0},{"$f":"CFfact!AC105","v":0},"",{"$f":"CFplan!AD105","v":0},{"$f":"CFfact!AD105","v":0},"",{"$f":"CFplan!AE105","v":0},{"$f":"CFfact!AE105","v":0},"",{"$f":"CFplan!AF105","v":0},{"$f":"CFfact!AF105","v":0},"",{"$f":"CFplan!AG105","v":0},{"$f":"CFfact!AG105","v":0},"",{"$f":"CFplan!AH105","v":0},{"$f":"CFfact!AH105","v":0},"",{"$f":"CFplan!AI105","v":0},{"$f":"CFfact!AI105","v":0},"",{"$f":"CFplan!AJ105","v":0},{"$f":"CFfact!AJ105","v":0},"",{"$f":"CFplan!AK105","v":0},{"$f":"CFfact!AK105","v":0},"",{"$f":"CFplan!AL105","v":0},{"$f":"CFfact!AL105","v":0},"",{"$f":"CFplan!AM105","v":0},{"$f":"CFfact!AM105","v":0},"",{"$f":"CFplan!AN105","v":0},{"$f":"CFfact!AN105","v":0},"",{"$f":"CFplan!AO105","v":0},{"$f":"CFfact!AO105","v":0},"",{"$f":"CFplan!AP105","v":0},{"$f":"CFplan!AQ105","v":0},{"$f":"CFplan!AR105","v":0},{"$f":"CFplan!AS105","v":0},{"$f":"CFplan!AT105","v":0},{"$f":"CFplan!AU105","v":0},{"$f":"CFplan!AV105","v":0},{"$f":"CFplan!AW105","v":0},{"$f":"CFplan!AX105","v":0},{"$f":"CFplan!AY105","v":0},{"$f":"CFplan!AZ105","v":0},{"$f":"CFplan!BA105","v":0},{"$f":"CFplan!BB105","v":0},{"$f":"CFplan!BC105","v":0},{"$f":"CFplan!BD105","v":0},{"$f":"CFplan!BE105","v":0},{"$f":"CFplan!BF105","v":0},{"$f":"CFplan!BG105","v":0},{"$f":"CFplan!BH105","v":0},{"$f":"CFplan!BI105","v":0},{"$f":"CFplan!BJ105","v":0},{"$f":"CFplan!BK105","v":0},{"$f":"CFplan!BL105","v":0},{"$f":"CFplan!BM105","v":0},{"$f":"CFplan!BN105","v":0},{"$f":"CFplan!BO105","v":0},{"$f":"CFplan!BP105","v":0},{"$f":"CFplan!BQ105","v":0},{"$f":"CFplan!BR105","v":0},{"$f":"CFplan!BS105","v":0},{"$f":"CFplan!BT105","v":0},{"$f":"CFplan!BU105","v":0},{"$f":"CFplan!BV105","v":0},{"$f":"CFplan!BW105","v":0},{"$f":"CFplan!BX105","v":0},{"$f":"CFplan!BY105","v":0},{"$f":"CFplan!BZ105","v":0},{"$f":"CFplan!CA105","v":0},{"$f":"CFplan!CB105","v":0},{"$f":"CFplan!CC105","v":0},{"$f":"CFplan!CD105","v":0},{"$f":"CFplan!CE105","v":0},{"$f":"CFplan!CF105","v":0},{"$f":"CFplan!CG105","v":0},{"$f":"CFplan!CH105","v":0},{"$f":"CFplan!CI105","v":0},{"$f":"CFplan!CJ105","v":0},{"$f":"CFplan!CK105","v":0},{"$f":"CFplan!CL105","v":0},{"$f":"CFplan!CM105","v":0},{"$f":"CFplan!CN105","v":0},{"$f":"CFplan!CO105","v":0},{"$f":"CFplan!CP105","v":0},{"$f":"CFplan!CQ105","v":0},{"$f":"CFplan!CR105","v":0},{"$f":"CFplan!CS105","v":0},{"$f":"CFplan!CT105","v":0},{"$f":"CFplan!CU105","v":0}]
[{"$f":"ROW()","v":106},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,{"$f":"Items!$BS$29","v":"Поступление кредита"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"CFplan!X106","v":0},{"$f":"CFfact!X106","v":0},"",null,null,{"$f":"CFplan!AA106","v":0},{"$f":"CFfact!AA106","v":0},"",{"$f":"CFplan!AB106","v":0},{"$f":"CFfact!AB106","v":0},"",{"$f":"CFplan!AC106","v":0},{"$f":"CFfact!AC106","v":0},"",{"$f":"CFplan!AD106","v":0},{"$f":"CFfact!AD106","v":0},"",{"$f":"CFplan!AE106","v":0},{"$f":"CFfact!AE106","v":0},"",{"$f":"CFplan!AF106","v":0},{"$f":"CFfact!AF106","v":0},"",{"$f":"CFplan!AG106","v":0},{"$f":"CFfact!AG106","v":0},"",{"$f":"CFplan!AH106","v":0},{"$f":"CFfact!AH106","v":0},"",{"$f":"CFplan!AI106","v":0},{"$f":"CFfact!AI106","v":0},"",{"$f":"CFplan!AJ106","v":0},{"$f":"CFfact!AJ106","v":0},"",{"$f":"CFplan!AK106","v":0},{"$f":"CFfact!AK106","v":0},"",{"$f":"CFplan!AL106","v":0},{"$f":"CFfact!AL106","v":0},"",{"$f":"CFplan!AM106","v":0},{"$f":"CFfact!AM106","v":0},"",{"$f":"CFplan!AN106","v":0},{"$f":"CFfact!AN106","v":0},"",{"$f":"CFplan!AO106","v":0},{"$f":"CFfact!AO106","v":0},"",{"$f":"CFplan!AP106","v":0},{"$f":"CFplan!AQ106","v":0},{"$f":"CFplan!AR106","v":0},{"$f":"CFplan!AS106","v":0},{"$f":"CFplan!AT106","v":0},{"$f":"CFplan!AU106","v":0},{"$f":"CFplan!AV106","v":0},{"$f":"CFplan!AW106","v":0},{"$f":"CFplan!AX106","v":0},{"$f":"CFplan!AY106","v":0},{"$f":"CFplan!AZ106","v":0},{"$f":"CFplan!BA106","v":0},{"$f":"CFplan!BB106","v":0},{"$f":"CFplan!BC106","v":0},{"$f":"CFplan!BD106","v":0},{"$f":"CFplan!BE106","v":0},{"$f":"CFplan!BF106","v":0},{"$f":"CFplan!BG106","v":0},{"$f":"CFplan!BH106","v":0},{"$f":"CFplan!BI106","v":0},{"$f":"CFplan!BJ106","v":0},{"$f":"CFplan!BK106","v":0},{"$f":"CFplan!BL106","v":0},{"$f":"CFplan!BM106","v":0},{"$f":"CFplan!BN106","v":0},{"$f":"CFplan!BO106","v":0},{"$f":"CFplan!BP106","v":0},{"$f":"CFplan!BQ106","v":0},{"$f":"CFplan!BR106","v":0},{"$f":"CFplan!BS106","v":0},{"$f":"CFplan!BT106","v":0},{"$f":"CFplan!BU106","v":0},{"$f":"CFplan!BV106","v":0},{"$f":"CFplan!BW106","v":0},{"$f":"CFplan!BX106","v":0},{"$f":"CFplan!BY106","v":0},{"$f":"CFplan!BZ106","v":0},{"$f":"CFplan!CA106","v":0},{"$f":"CFplan!CB106","v":0},{"$f":"CFplan!CC106","v":0},{"$f":"CFplan!CD106","v":0},{"$f":"CFplan!CE106","v":0},{"$f":"CFplan!CF106","v":0},{"$f":"CFplan!CG106","v":0},{"$f":"CFplan!CH106","v":0},{"$f":"CFplan!CI106","v":0},{"$f":"CFplan!CJ106","v":0},{"$f":"CFplan!CK106","v":0},{"$f":"CFplan!CL106","v":0},{"$f":"CFplan!CM106","v":0},{"$f":"CFplan!CN106","v":0},{"$f":"CFplan!CO106","v":0},{"$f":"CFplan!CP106","v":0},{"$f":"CFplan!CQ106","v":0},{"$f":"CFplan!CR106","v":0},{"$f":"CFplan!CS106","v":0},{"$f":"CFplan!CT106","v":0},{"$f":"CFplan!CU106","v":0}]
[{"$f":"ROW()","v":107},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CFplan!X107","v":0},{"$f":"CFfact!X107","v":0},"",null,null,{"$f":"CFplan!AA107","v":0},{"$f":"CFfact!AA107","v":0},"",{"$f":"CFplan!AB107","v":0},{"$f":"CFfact!AB107","v":0},"",{"$f":"CFplan!AC107","v":0},{"$f":"CFfact!AC107","v":0},"",{"$f":"CFplan!AD107","v":0},{"$f":"CFfact!AD107","v":0},"",{"$f":"CFplan!AE107","v":0},{"$f":"CFfact!AE107","v":0},"",{"$f":"CFplan!AF107","v":0},{"$f":"CFfact!AF107","v":0},"",{"$f":"CFplan!AG107","v":0},{"$f":"CFfact!AG107","v":0},"",{"$f":"CFplan!AH107","v":0},{"$f":"CFfact!AH107","v":0},"",{"$f":"CFplan!AI107","v":0},{"$f":"CFfact!AI107","v":0},"",{"$f":"CFplan!AJ107","v":0},{"$f":"CFfact!AJ107","v":0},"",{"$f":"CFplan!AK107","v":0},{"$f":"CFfact!AK107","v":0},"",{"$f":"CFplan!AL107","v":0},{"$f":"CFfact!AL107","v":0},"",{"$f":"CFplan!AM107","v":0},{"$f":"CFfact!AM107","v":0},"",{"$f":"CFplan!AN107","v":0},{"$f":"CFfact!AN107","v":0},"",{"$f":"CFplan!AO107","v":0},{"$f":"CFfact!AO107","v":0},"",{"$f":"CFplan!AP107","v":0},{"$f":"CFplan!AQ107","v":0},{"$f":"CFplan!AR107","v":0},{"$f":"CFplan!AS107","v":0},{"$f":"CFplan!AT107","v":0},{"$f":"CFplan!AU107","v":0},{"$f":"CFplan!AV107","v":0},{"$f":"CFplan!AW107","v":0},{"$f":"CFplan!AX107","v":0},{"$f":"CFplan!AY107","v":0},{"$f":"CFplan!AZ107","v":0},{"$f":"CFplan!BA107","v":0},{"$f":"CFplan!BB107","v":0},{"$f":"CFplan!BC107","v":0},{"$f":"CFplan!BD107","v":0},{"$f":"CFplan!BE107","v":0},{"$f":"CFplan!BF107","v":0},{"$f":"CFplan!BG107","v":0},{"$f":"CFplan!BH107","v":0},{"$f":"CFplan!BI107","v":0},{"$f":"CFplan!BJ107","v":0},{"$f":"CFplan!BK107","v":0},{"$f":"CFplan!BL107","v":0},{"$f":"CFplan!BM107","v":0},{"$f":"CFplan!BN107","v":0},{"$f":"CFplan!BO107","v":0},{"$f":"CFplan!BP107","v":0},{"$f":"CFplan!BQ107","v":0},{"$f":"CFplan!BR107","v":0},{"$f":"CFplan!BS107","v":0},{"$f":"CFplan!BT107","v":0},{"$f":"CFplan!BU107","v":0},{"$f":"CFplan!BV107","v":0},{"$f":"CFplan!BW107","v":0},{"$f":"CFplan!BX107","v":0},{"$f":"CFplan!BY107","v":0},{"$f":"CFplan!BZ107","v":0},{"$f":"CFplan!CA107","v":0},{"$f":"CFplan!CB107","v":0},{"$f":"CFplan!CC107","v":0},{"$f":"CFplan!CD107","v":0},{"$f":"CFplan!CE107","v":0},{"$f":"CFplan!CF107","v":0},{"$f":"CFplan!CG107","v":0},{"$f":"CFplan!CH107","v":0},{"$f":"CFplan!CI107","v":0},{"$f":"CFplan!CJ107","v":0},{"$f":"CFplan!CK107","v":0},{"$f":"CFplan!CL107","v":0},{"$f":"CFplan!CM107","v":0},{"$f":"CFplan!CN107","v":0},{"$f":"CFplan!CO107","v":0},{"$f":"CFplan!CP107","v":0},{"$f":"CFplan!CQ107","v":0},{"$f":"CFplan!CR107","v":0},{"$f":"CFplan!CS107","v":0},{"$f":"CFplan!CT107","v":0},{"$f":"CFplan!CU107","v":0}]
[{"$f":"ROW()","v":108},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BS$30","v":"Возврат кредита"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"CFplan!X108","v":0},{"$f":"CFfact!X108","v":0},"",null,null,{"$f":"CFplan!AA108","v":0},{"$f":"CFfact!AA108","v":0},"",{"$f":"CFplan!AB108","v":0},{"$f":"CFfact!AB108","v":0},"",{"$f":"CFplan!AC108","v":0},{"$f":"CFfact!AC108","v":0},"",{"$f":"CFplan!AD108","v":0},{"$f":"CFfact!AD108","v":0},"",{"$f":"CFplan!AE108","v":0},{"$f":"CFfact!AE108","v":0},"",{"$f":"CFplan!AF108","v":0},{"$f":"CFfact!AF108","v":0},"",{"$f":"CFplan!AG108","v":0},{"$f":"CFfact!AG108","v":0},"",{"$f":"CFplan!AH108","v":0},{"$f":"CFfact!AH108","v":0},"",{"$f":"CFplan!AI108","v":0},{"$f":"CFfact!AI108","v":0},"",{"$f":"CFplan!AJ108","v":0},{"$f":"CFfact!AJ108","v":0},"",{"$f":"CFplan!AK108","v":0},{"$f":"CFfact!AK108","v":0},"",{"$f":"CFplan!AL108","v":0},{"$f":"CFfact!AL108","v":0},"",{"$f":"CFplan!AM108","v":0},{"$f":"CFfact!AM108","v":0},"",{"$f":"CFplan!AN108","v":0},{"$f":"CFfact!AN108","v":0},"",{"$f":"CFplan!AO108","v":0},{"$f":"CFfact!AO108","v":0},"",{"$f":"CFplan!AP108","v":0},{"$f":"CFplan!AQ108","v":0},{"$f":"CFplan!AR108","v":0},{"$f":"CFplan!AS108","v":0},{"$f":"CFplan!AT108","v":0},{"$f":"CFplan!AU108","v":0},{"$f":"CFplan!AV108","v":0},{"$f":"CFplan!AW108","v":0},{"$f":"CFplan!AX108","v":0},{"$f":"CFplan!AY108","v":0},{"$f":"CFplan!AZ108","v":0},{"$f":"CFplan!BA108","v":0},{"$f":"CFplan!BB108","v":0},{"$f":"CFplan!BC108","v":0},{"$f":"CFplan!BD108","v":0},{"$f":"CFplan!BE108","v":0},{"$f":"CFplan!BF108","v":0},{"$f":"CFplan!BG108","v":0},{"$f":"CFplan!BH108","v":0},{"$f":"CFplan!BI108","v":0},{"$f":"CFplan!BJ108","v":0},{"$f":"CFplan!BK108","v":0},{"$f":"CFplan!BL108","v":0},{"$f":"CFplan!BM108","v":0},{"$f":"CFplan!BN108","v":0},{"$f":"CFplan!BO108","v":0},{"$f":"CFplan!BP108","v":0},{"$f":"CFplan!BQ108","v":0},{"$f":"CFplan!BR108","v":0},{"$f":"CFplan!BS108","v":0},{"$f":"CFplan!BT108","v":0},{"$f":"CFplan!BU108","v":0},{"$f":"CFplan!BV108","v":0},{"$f":"CFplan!BW108","v":0},{"$f":"CFplan!BX108","v":0},{"$f":"CFplan!BY108","v":0},{"$f":"CFplan!BZ108","v":0},{"$f":"CFplan!CA108","v":0},{"$f":"CFplan!CB108","v":0},{"$f":"CFplan!CC108","v":0},{"$f":"CFplan!CD108","v":0},{"$f":"CFplan!CE108","v":0},{"$f":"CFplan!CF108","v":0},{"$f":"CFplan!CG108","v":0},{"$f":"CFplan!CH108","v":0},{"$f":"CFplan!CI108","v":0},{"$f":"CFplan!CJ108","v":0},{"$f":"CFplan!CK108","v":0},{"$f":"CFplan!CL108","v":0},{"$f":"CFplan!CM108","v":0},{"$f":"CFplan!CN108","v":0},{"$f":"CFplan!CO108","v":0},{"$f":"CFplan!CP108","v":0},{"$f":"CFplan!CQ108","v":0},{"$f":"CFplan!CR108","v":0},{"$f":"CFplan!CS108","v":0},{"$f":"CFplan!CT108","v":0},{"$f":"CFplan!CU108","v":0}]
[{"$f":"ROW()","v":109},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CFplan!X109","v":0},{"$f":"CFfact!X109","v":0},"",null,null,{"$f":"CFplan!AA109","v":0},{"$f":"CFfact!AA109","v":0},"",{"$f":"CFplan!AB109","v":0},{"$f":"CFfact!AB109","v":0},"",{"$f":"CFplan!AC109","v":0},{"$f":"CFfact!AC109","v":0},"",{"$f":"CFplan!AD109","v":0},{"$f":"CFfact!AD109","v":0},"",{"$f":"CFplan!AE109","v":0},{"$f":"CFfact!AE109","v":0},"",{"$f":"CFplan!AF109","v":0},{"$f":"CFfact!AF109","v":0},"",{"$f":"CFplan!AG109","v":0},{"$f":"CFfact!AG109","v":0},"",{"$f":"CFplan!AH109","v":0},{"$f":"CFfact!AH109","v":0},"",{"$f":"CFplan!AI109","v":0},{"$f":"CFfact!AI109","v":0},"",{"$f":"CFplan!AJ109","v":0},{"$f":"CFfact!AJ109","v":0},"",{"$f":"CFplan!AK109","v":0},{"$f":"CFfact!AK109","v":0},"",{"$f":"CFplan!AL109","v":0},{"$f":"CFfact!AL109","v":0},"",{"$f":"CFplan!AM109","v":0},{"$f":"CFfact!AM109","v":0},"",{"$f":"CFplan!AN109","v":0},{"$f":"CFfact!AN109","v":0},"",{"$f":"CFplan!AO109","v":0},{"$f":"CFfact!AO109","v":0},"",{"$f":"CFplan!AP109","v":0},{"$f":"CFplan!AQ109","v":0},{"$f":"CFplan!AR109","v":0},{"$f":"CFplan!AS109","v":0},{"$f":"CFplan!AT109","v":0},{"$f":"CFplan!AU109","v":0},{"$f":"CFplan!AV109","v":0},{"$f":"CFplan!AW109","v":0},{"$f":"CFplan!AX109","v":0},{"$f":"CFplan!AY109","v":0},{"$f":"CFplan!AZ109","v":0},{"$f":"CFplan!BA109","v":0},{"$f":"CFplan!BB109","v":0},{"$f":"CFplan!BC109","v":0},{"$f":"CFplan!BD109","v":0},{"$f":"CFplan!BE109","v":0},{"$f":"CFplan!BF109","v":0},{"$f":"CFplan!BG109","v":0},{"$f":"CFplan!BH109","v":0},{"$f":"CFplan!BI109","v":0},{"$f":"CFplan!BJ109","v":0},{"$f":"CFplan!BK109","v":0},{"$f":"CFplan!BL109","v":0},{"$f":"CFplan!BM109","v":0},{"$f":"CFplan!BN109","v":0},{"$f":"CFplan!BO109","v":0},{"$f":"CFplan!BP109","v":0},{"$f":"CFplan!BQ109","v":0},{"$f":"CFplan!BR109","v":0},{"$f":"CFplan!BS109","v":0},{"$f":"CFplan!BT109","v":0},{"$f":"CFplan!BU109","v":0},{"$f":"CFplan!BV109","v":0},{"$f":"CFplan!BW109","v":0},{"$f":"CFplan!BX109","v":0},{"$f":"CFplan!BY109","v":0},{"$f":"CFplan!BZ109","v":0},{"$f":"CFplan!CA109","v":0},{"$f":"CFplan!CB109","v":0},{"$f":"CFplan!CC109","v":0},{"$f":"CFplan!CD109","v":0},{"$f":"CFplan!CE109","v":0},{"$f":"CFplan!CF109","v":0},{"$f":"CFplan!CG109","v":0},{"$f":"CFplan!CH109","v":0},{"$f":"CFplan!CI109","v":0},{"$f":"CFplan!CJ109","v":0},{"$f":"CFplan!CK109","v":0},{"$f":"CFplan!CL109","v":0},{"$f":"CFplan!CM109","v":0},{"$f":"CFplan!CN109","v":0},{"$f":"CFplan!CO109","v":0},{"$f":"CFplan!CP109","v":0},{"$f":"CFplan!CQ109","v":0},{"$f":"CFplan!CR109","v":0},{"$f":"CFplan!CS109","v":0},{"$f":"CFplan!CT109","v":0},{"$f":"CFplan!CU109","v":0}]
[{"$f":"ROW()","v":110},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,{"$f":"Items!$BS$31","v":"Оплата процентов по кредиту"},null,null,null,null,"руб.",null,null,null,null,null,null,null,null,null,null,{"$f":"CFplan!X110","v":0},{"$f":"CFfact!X110","v":0},"",null,null,{"$f":"CFplan!AA110","v":0},{"$f":"CFfact!AA110","v":0},"",{"$f":"CFplan!AB110","v":0},{"$f":"CFfact!AB110","v":0},"",{"$f":"CFplan!AC110","v":0},{"$f":"CFfact!AC110","v":0},"",{"$f":"CFplan!AD110","v":0},{"$f":"CFfact!AD110","v":0},"",{"$f":"CFplan!AE110","v":0},{"$f":"CFfact!AE110","v":0},"",{"$f":"CFplan!AF110","v":0},{"$f":"CFfact!AF110","v":0},"",{"$f":"CFplan!AG110","v":0},{"$f":"CFfact!AG110","v":0},"",{"$f":"CFplan!AH110","v":0},{"$f":"CFfact!AH110","v":0},"",{"$f":"CFplan!AI110","v":0},{"$f":"CFfact!AI110","v":0},"",{"$f":"CFplan!AJ110","v":0},{"$f":"CFfact!AJ110","v":0},"",{"$f":"CFplan!AK110","v":0},{"$f":"CFfact!AK110","v":0},"",{"$f":"CFplan!AL110","v":0},{"$f":"CFfact!AL110","v":0},"",{"$f":"CFplan!AM110","v":0},{"$f":"CFfact!AM110","v":0},"",{"$f":"CFplan!AN110","v":0},{"$f":"CFfact!AN110","v":0},"",{"$f":"CFplan!AO110","v":0},{"$f":"CFfact!AO110","v":0},"",{"$f":"CFplan!AP110","v":0},{"$f":"CFplan!AQ110","v":0},{"$f":"CFplan!AR110","v":0},{"$f":"CFplan!AS110","v":0},{"$f":"CFplan!AT110","v":0},{"$f":"CFplan!AU110","v":0},{"$f":"CFplan!AV110","v":0},{"$f":"CFplan!AW110","v":0},{"$f":"CFplan!AX110","v":0},{"$f":"CFplan!AY110","v":0},{"$f":"CFplan!AZ110","v":0},{"$f":"CFplan!BA110","v":0},{"$f":"CFplan!BB110","v":0},{"$f":"CFplan!BC110","v":0},{"$f":"CFplan!BD110","v":0},{"$f":"CFplan!BE110","v":0},{"$f":"CFplan!BF110","v":0},{"$f":"CFplan!BG110","v":0},{"$f":"CFplan!BH110","v":0},{"$f":"CFplan!BI110","v":0},{"$f":"CFplan!BJ110","v":0},{"$f":"CFplan!BK110","v":0},{"$f":"CFplan!BL110","v":0},{"$f":"CFplan!BM110","v":0},{"$f":"CFplan!BN110","v":0},{"$f":"CFplan!BO110","v":0},{"$f":"CFplan!BP110","v":0},{"$f":"CFplan!BQ110","v":0},{"$f":"CFplan!BR110","v":0},{"$f":"CFplan!BS110","v":0},{"$f":"CFplan!BT110","v":0},{"$f":"CFplan!BU110","v":0},{"$f":"CFplan!BV110","v":0},{"$f":"CFplan!BW110","v":0},{"$f":"CFplan!BX110","v":0},{"$f":"CFplan!BY110","v":0},{"$f":"CFplan!BZ110","v":0},{"$f":"CFplan!CA110","v":0},{"$f":"CFplan!CB110","v":0},{"$f":"CFplan!CC110","v":0},{"$f":"CFplan!CD110","v":0},{"$f":"CFplan!CE110","v":0},{"$f":"CFplan!CF110","v":0},{"$f":"CFplan!CG110","v":0},{"$f":"CFplan!CH110","v":0},{"$f":"CFplan!CI110","v":0},{"$f":"CFplan!CJ110","v":0},{"$f":"CFplan!CK110","v":0},{"$f":"CFplan!CL110","v":0},{"$f":"CFplan!CM110","v":0},{"$f":"CFplan!CN110","v":0},{"$f":"CFplan!CO110","v":0},{"$f":"CFplan!CP110","v":0},{"$f":"CFplan!CQ110","v":0},{"$f":"CFplan!CR110","v":0},{"$f":"CFplan!CS110","v":0},{"$f":"CFplan!CT110","v":0},{"$f":"CFplan!CU110","v":0}]
[{"$f":"ROW()","v":111},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CFplan!X111","v":0},{"$f":"CFfact!X111","v":0},"",null,null,{"$f":"CFplan!AA111","v":0},{"$f":"CFfact!AA111","v":0},"",{"$f":"CFplan!AB111","v":0},{"$f":"CFfact!AB111","v":0},"",{"$f":"CFplan!AC111","v":0},{"$f":"CFfact!AC111","v":0},"",{"$f":"CFplan!AD111","v":0},{"$f":"CFfact!AD111","v":0},"",{"$f":"CFplan!AE111","v":0},{"$f":"CFfact!AE111","v":0},"",{"$f":"CFplan!AF111","v":0},{"$f":"CFfact!AF111","v":0},"",{"$f":"CFplan!AG111","v":0},{"$f":"CFfact!AG111","v":0},"",{"$f":"CFplan!AH111","v":0},{"$f":"CFfact!AH111","v":0},"",{"$f":"CFplan!AI111","v":0},{"$f":"CFfact!AI111","v":0},"",{"$f":"CFplan!AJ111","v":0},{"$f":"CFfact!AJ111","v":0},"",{"$f":"CFplan!AK111","v":0},{"$f":"CFfact!AK111","v":0},"",{"$f":"CFplan!AL111","v":0},{"$f":"CFfact!AL111","v":0},"",{"$f":"CFplan!AM111","v":0},{"$f":"CFfact!AM111","v":0},"",{"$f":"CFplan!AN111","v":0},{"$f":"CFfact!AN111","v":0},"",{"$f":"CFplan!AO111","v":0},{"$f":"CFfact!AO111","v":0},"",{"$f":"CFplan!AP111","v":0},{"$f":"CFplan!AQ111","v":0},{"$f":"CFplan!AR111","v":0},{"$f":"CFplan!AS111","v":0},{"$f":"CFplan!AT111","v":0},{"$f":"CFplan!AU111","v":0},{"$f":"CFplan!AV111","v":0},{"$f":"CFplan!AW111","v":0},{"$f":"CFplan!AX111","v":0},{"$f":"CFplan!AY111","v":0},{"$f":"CFplan!AZ111","v":0},{"$f":"CFplan!BA111","v":0},{"$f":"CFplan!BB111","v":0},{"$f":"CFplan!BC111","v":0},{"$f":"CFplan!BD111","v":0},{"$f":"CFplan!BE111","v":0},{"$f":"CFplan!BF111","v":0},{"$f":"CFplan!BG111","v":0},{"$f":"CFplan!BH111","v":0},{"$f":"CFplan!BI111","v":0},{"$f":"CFplan!BJ111","v":0},{"$f":"CFplan!BK111","v":0},{"$f":"CFplan!BL111","v":0},{"$f":"CFplan!BM111","v":0},{"$f":"CFplan!BN111","v":0},{"$f":"CFplan!BO111","v":0},{"$f":"CFplan!BP111","v":0},{"$f":"CFplan!BQ111","v":0},{"$f":"CFplan!BR111","v":0},{"$f":"CFplan!BS111","v":0},{"$f":"CFplan!BT111","v":0},{"$f":"CFplan!BU111","v":0},{"$f":"CFplan!BV111","v":0},{"$f":"CFplan!BW111","v":0},{"$f":"CFplan!BX111","v":0},{"$f":"CFplan!BY111","v":0},{"$f":"CFplan!BZ111","v":0},{"$f":"CFplan!CA111","v":0},{"$f":"CFplan!CB111","v":0},{"$f":"CFplan!CC111","v":0},{"$f":"CFplan!CD111","v":0},{"$f":"CFplan!CE111","v":0},{"$f":"CFplan!CF111","v":0},{"$f":"CFplan!CG111","v":0},{"$f":"CFplan!CH111","v":0},{"$f":"CFplan!CI111","v":0},{"$f":"CFplan!CJ111","v":0},{"$f":"CFplan!CK111","v":0},{"$f":"CFplan!CL111","v":0},{"$f":"CFplan!CM111","v":0},{"$f":"CFplan!CN111","v":0},{"$f":"CFplan!CO111","v":0},{"$f":"CFplan!CP111","v":0},{"$f":"CFplan!CQ111","v":0},{"$f":"CFplan!CR111","v":0},{"$f":"CFplan!CS111","v":0},{"$f":"CFplan!CT111","v":0},{"$f":"CFplan!CU111","v":0}]
[{"$f":"ROW()","v":112},{"$f":"Lists!$CU$21","v":"CF(+)"},null,null,null,null,null,"Поступления овердрафта",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CFplan!X112","v":0},{"$f":"CFfact!X112","v":0},{"$f":"IF(IF(X112=0,0,Y112/X112)=0,\"\",IF(X112=0,0,Y112/X112))","v":""},null,null,{"$f":"CFplan!AA112","v":0},{"$f":"CFfact!AA112","v":0},{"$f":"IF(IF(AC112=0,0,AD112/AC112)=0,\"\",IF(AC112=0,0,AD112/AC112))","v":""},{"$f":"CFplan!AB112","v":0},{"$f":"CFfact!AB112","v":0},{"$f":"IF(IF(AF112=0,0,AG112/AF112)=0,\"\",IF(AF112=0,0,AG112/AF112))","v":""},{"$f":"CFplan!AC112","v":0},{"$f":"CFfact!AC112","v":0},{"$f":"IF(IF(AI112=0,0,AJ112/AI112)=0,\"\",IF(AI112=0,0,AJ112/AI112))","v":""},{"$f":"CFplan!AD112","v":0},{"$f":"CFfact!AD112","v":0},{"$f":"IF(IF(AL112=0,0,AM112/AL112)=0,\"\",IF(AL112=0,0,AM112/AL112))","v":""},{"$f":"CFplan!AE112","v":0},{"$f":"CFfact!AE112","v":0},{"$f":"IF(IF(AO112=0,0,AP112/AO112)=0,\"\",IF(AO112=0,0,AP112/AO112))","v":""},{"$f":"CFplan!AF112","v":0},{"$f":"CFfact!AF112","v":0},{"$f":"IF(IF(AR112=0,0,AS112/AR112)=0,\"\",IF(AR112=0,0,AS112/AR112))","v":""},{"$f":"CFplan!AG112","v":0},{"$f":"CFfact!AG112","v":0},{"$f":"IF(IF(AU112=0,0,AV112/AU112)=0,\"\",IF(AU112=0,0,AV112/AU112))","v":""},{"$f":"CFplan!AH112","v":0},{"$f":"CFfact!AH112","v":0},"",{"$f":"CFplan!AI112","v":0},{"$f":"CFfact!AI112","v":0},"",{"$f":"CFplan!AJ112","v":0},{"$f":"CFfact!AJ112","v":0},"",{"$f":"CFplan!AK112","v":0},{"$f":"CFfact!AK112","v":0},"",{"$f":"CFplan!AL112","v":0},{"$f":"CFfact!AL112","v":0},"",{"$f":"CFplan!AM112","v":0},{"$f":"CFfact!AM112","v":0},"",{"$f":"CFplan!AN112","v":0},{"$f":"CFfact!AN112","v":0},"",{"$f":"CFplan!AO112","v":0},{"$f":"CFfact!AO112","v":0},"",{"$f":"CFplan!AP112","v":0},{"$f":"CFplan!AQ112","v":0},{"$f":"CFplan!AR112","v":0},{"$f":"CFplan!AS112","v":0},{"$f":"CFplan!AT112","v":0},{"$f":"CFplan!AU112","v":0},{"$f":"CFplan!AV112","v":0},{"$f":"CFplan!AW112","v":0},{"$f":"CFplan!AX112","v":0},{"$f":"CFplan!AY112","v":0},{"$f":"CFplan!AZ112","v":0},{"$f":"CFplan!BA112","v":0},{"$f":"CFplan!BB112","v":0},{"$f":"CFplan!BC112","v":0},{"$f":"CFplan!BD112","v":0},{"$f":"CFplan!BE112","v":0},{"$f":"CFplan!BF112","v":0},{"$f":"CFplan!BG112","v":0},{"$f":"CFplan!BH112","v":0},{"$f":"CFplan!BI112","v":0},{"$f":"CFplan!BJ112","v":0},{"$f":"CFplan!BK112","v":0},{"$f":"CFplan!BL112","v":0},{"$f":"CFplan!BM112","v":0},{"$f":"CFplan!BN112","v":0},{"$f":"CFplan!BO112","v":0},{"$f":"CFplan!BP112","v":0},{"$f":"CFplan!BQ112","v":0},{"$f":"CFplan!BR112","v":0},{"$f":"CFplan!BS112","v":0},{"$f":"CFplan!BT112","v":0},{"$f":"CFplan!BU112","v":0},{"$f":"CFplan!BV112","v":0},{"$f":"CFplan!BW112","v":0},{"$f":"CFplan!BX112","v":0},{"$f":"CFplan!BY112","v":0},{"$f":"CFplan!BZ112","v":0},{"$f":"CFplan!CA112","v":0},{"$f":"CFplan!CB112","v":0},{"$f":"CFplan!CC112","v":0},{"$f":"CFplan!CD112","v":0},{"$f":"CFplan!CE112","v":0},{"$f":"CFplan!CF112","v":0},{"$f":"CFplan!CG112","v":0},{"$f":"CFplan!CH112","v":0},{"$f":"CFplan!CI112","v":0},{"$f":"CFplan!CJ112","v":0},{"$f":"CFplan!CK112","v":0},{"$f":"CFplan!CL112","v":0},{"$f":"CFplan!CM112","v":0},{"$f":"CFplan!CN112","v":0},{"$f":"CFplan!CO112","v":0},{"$f":"CFplan!CP112","v":0},{"$f":"CFplan!CQ112","v":0},{"$f":"CFplan!CR112","v":0},{"$f":"CFplan!CS112","v":0},{"$f":"CFplan!CT112","v":0},{"$f":"CFplan!CU112","v":0}]
[{"$f":"ROW()","v":113},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CFplan!X113","v":0},{"$f":"CFfact!X113","v":0},"",null,null,{"$f":"CFplan!AA113","v":0},{"$f":"CFfact!AA113","v":0},"",{"$f":"CFplan!AB113","v":0},{"$f":"CFfact!AB113","v":0},"",{"$f":"CFplan!AC113","v":0},{"$f":"CFfact!AC113","v":0},"",{"$f":"CFplan!AD113","v":0},{"$f":"CFfact!AD113","v":0},"",{"$f":"CFplan!AE113","v":0},{"$f":"CFfact!AE113","v":0},"",{"$f":"CFplan!AF113","v":0},{"$f":"CFfact!AF113","v":0},"",{"$f":"CFplan!AG113","v":0},{"$f":"CFfact!AG113","v":0},"",{"$f":"CFplan!AH113","v":0},{"$f":"CFfact!AH113","v":0},"",{"$f":"CFplan!AI113","v":0},{"$f":"CFfact!AI113","v":0},"",{"$f":"CFplan!AJ113","v":0},{"$f":"CFfact!AJ113","v":0},"",{"$f":"CFplan!AK113","v":0},{"$f":"CFfact!AK113","v":0},"",{"$f":"CFplan!AL113","v":0},{"$f":"CFfact!AL113","v":0},"",{"$f":"CFplan!AM113","v":0},{"$f":"CFfact!AM113","v":0},"",{"$f":"CFplan!AN113","v":0},{"$f":"CFfact!AN113","v":0},"",{"$f":"CFplan!AO113","v":0},{"$f":"CFfact!AO113","v":0},"",{"$f":"CFplan!AP113","v":0},{"$f":"CFplan!AQ113","v":0},{"$f":"CFplan!AR113","v":0},{"$f":"CFplan!AS113","v":0},{"$f":"CFplan!AT113","v":0},{"$f":"CFplan!AU113","v":0},{"$f":"CFplan!AV113","v":0},{"$f":"CFplan!AW113","v":0},{"$f":"CFplan!AX113","v":0},{"$f":"CFplan!AY113","v":0},{"$f":"CFplan!AZ113","v":0},{"$f":"CFplan!BA113","v":0},{"$f":"CFplan!BB113","v":0},{"$f":"CFplan!BC113","v":0},{"$f":"CFplan!BD113","v":0},{"$f":"CFplan!BE113","v":0},{"$f":"CFplan!BF113","v":0},{"$f":"CFplan!BG113","v":0},{"$f":"CFplan!BH113","v":0},{"$f":"CFplan!BI113","v":0},{"$f":"CFplan!BJ113","v":0},{"$f":"CFplan!BK113","v":0},{"$f":"CFplan!BL113","v":0},{"$f":"CFplan!BM113","v":0},{"$f":"CFplan!BN113","v":0},{"$f":"CFplan!BO113","v":0},{"$f":"CFplan!BP113","v":0},{"$f":"CFplan!BQ113","v":0},{"$f":"CFplan!BR113","v":0},{"$f":"CFplan!BS113","v":0},{"$f":"CFplan!BT113","v":0},{"$f":"CFplan!BU113","v":0},{"$f":"CFplan!BV113","v":0},{"$f":"CFplan!BW113","v":0},{"$f":"CFplan!BX113","v":0},{"$f":"CFplan!BY113","v":0},{"$f":"CFplan!BZ113","v":0},{"$f":"CFplan!CA113","v":0},{"$f":"CFplan!CB113","v":0},{"$f":"CFplan!CC113","v":0},{"$f":"CFplan!CD113","v":0},{"$f":"CFplan!CE113","v":0},{"$f":"CFplan!CF113","v":0},{"$f":"CFplan!CG113","v":0},{"$f":"CFplan!CH113","v":0},{"$f":"CFplan!CI113","v":0},{"$f":"CFplan!CJ113","v":0},{"$f":"CFplan!CK113","v":0},{"$f":"CFplan!CL113","v":0},{"$f":"CFplan!CM113","v":0},{"$f":"CFplan!CN113","v":0},{"$f":"CFplan!CO113","v":0},{"$f":"CFplan!CP113","v":0},{"$f":"CFplan!CQ113","v":0},{"$f":"CFplan!CR113","v":0},{"$f":"CFplan!CS113","v":0},{"$f":"CFplan!CT113","v":0},{"$f":"CFplan!CU113","v":0}]
[{"$f":"ROW()","v":114},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,"Возвраты овердрафта",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CFplan!X114","v":0},{"$f":"CFfact!X114","v":0},"",null,null,{"$f":"CFplan!AA114","v":0},{"$f":"CFfact!AA114","v":0},"",{"$f":"CFplan!AB114","v":0},{"$f":"CFfact!AB114","v":0},"",{"$f":"CFplan!AC114","v":0},{"$f":"CFfact!AC114","v":0},"",{"$f":"CFplan!AD114","v":0},{"$f":"CFfact!AD114","v":0},"",{"$f":"CFplan!AE114","v":0},{"$f":"CFfact!AE114","v":0},"",{"$f":"CFplan!AF114","v":0},{"$f":"CFfact!AF114","v":0},"",{"$f":"CFplan!AG114","v":0},{"$f":"CFfact!AG114","v":0},"",{"$f":"CFplan!AH114","v":0},{"$f":"CFfact!AH114","v":0},"",{"$f":"CFplan!AI114","v":0},{"$f":"CFfact!AI114","v":0},"",{"$f":"CFplan!AJ114","v":0},{"$f":"CFfact!AJ114","v":0},"",{"$f":"CFplan!AK114","v":0},{"$f":"CFfact!AK114","v":0},"",{"$f":"CFplan!AL114","v":0},{"$f":"CFfact!AL114","v":0},"",{"$f":"CFplan!AM114","v":0},{"$f":"CFfact!AM114","v":0},"",{"$f":"CFplan!AN114","v":0},{"$f":"CFfact!AN114","v":0},"",{"$f":"CFplan!AO114","v":0},{"$f":"CFfact!AO114","v":0},"",{"$f":"CFplan!AP114","v":0},{"$f":"CFplan!AQ114","v":0},{"$f":"CFplan!AR114","v":0},{"$f":"CFplan!AS114","v":0},{"$f":"CFplan!AT114","v":0},{"$f":"CFplan!AU114","v":0},{"$f":"CFplan!AV114","v":0},{"$f":"CFplan!AW114","v":0},{"$f":"CFplan!AX114","v":0},{"$f":"CFplan!AY114","v":0},{"$f":"CFplan!AZ114","v":0},{"$f":"CFplan!BA114","v":0},{"$f":"CFplan!BB114","v":0},{"$f":"CFplan!BC114","v":0},{"$f":"CFplan!BD114","v":0},{"$f":"CFplan!BE114","v":0},{"$f":"CFplan!BF114","v":0},{"$f":"CFplan!BG114","v":0},{"$f":"CFplan!BH114","v":0},{"$f":"CFplan!BI114","v":0},{"$f":"CFplan!BJ114","v":0},{"$f":"CFplan!BK114","v":0},{"$f":"CFplan!BL114","v":0},{"$f":"CFplan!BM114","v":0},{"$f":"CFplan!BN114","v":0},{"$f":"CFplan!BO114","v":0},{"$f":"CFplan!BP114","v":0},{"$f":"CFplan!BQ114","v":0},{"$f":"CFplan!BR114","v":0},{"$f":"CFplan!BS114","v":0},{"$f":"CFplan!BT114","v":0},{"$f":"CFplan!BU114","v":0},{"$f":"CFplan!BV114","v":0},{"$f":"CFplan!BW114","v":0},{"$f":"CFplan!BX114","v":0},{"$f":"CFplan!BY114","v":0},{"$f":"CFplan!BZ114","v":0},{"$f":"CFplan!CA114","v":0},{"$f":"CFplan!CB114","v":0},{"$f":"CFplan!CC114","v":0},{"$f":"CFplan!CD114","v":0},{"$f":"CFplan!CE114","v":0},{"$f":"CFplan!CF114","v":0},{"$f":"CFplan!CG114","v":0},{"$f":"CFplan!CH114","v":0},{"$f":"CFplan!CI114","v":0},{"$f":"CFplan!CJ114","v":0},{"$f":"CFplan!CK114","v":0},{"$f":"CFplan!CL114","v":0},{"$f":"CFplan!CM114","v":0},{"$f":"CFplan!CN114","v":0},{"$f":"CFplan!CO114","v":0},{"$f":"CFplan!CP114","v":0},{"$f":"CFplan!CQ114","v":0},{"$f":"CFplan!CR114","v":0},{"$f":"CFplan!CS114","v":0},{"$f":"CFplan!CT114","v":0},{"$f":"CFplan!CU114","v":0}]
[{"$f":"ROW()","v":115},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CFplan!X115","v":0},{"$f":"CFfact!X115","v":0},"",null,null,{"$f":"CFplan!AA115","v":0},{"$f":"CFfact!AA115","v":0},"",{"$f":"CFplan!AB115","v":0},{"$f":"CFfact!AB115","v":0},"",{"$f":"CFplan!AC115","v":0},{"$f":"CFfact!AC115","v":0},"",{"$f":"CFplan!AD115","v":0},{"$f":"CFfact!AD115","v":0},"",{"$f":"CFplan!AE115","v":0},{"$f":"CFfact!AE115","v":0},"",{"$f":"CFplan!AF115","v":0},{"$f":"CFfact!AF115","v":0},"",{"$f":"CFplan!AG115","v":0},{"$f":"CFfact!AG115","v":0},"",{"$f":"CFplan!AH115","v":0},{"$f":"CFfact!AH115","v":0},"",{"$f":"CFplan!AI115","v":0},{"$f":"CFfact!AI115","v":0},"",{"$f":"CFplan!AJ115","v":0},{"$f":"CFfact!AJ115","v":0},"",{"$f":"CFplan!AK115","v":0},{"$f":"CFfact!AK115","v":0},"",{"$f":"CFplan!AL115","v":0},{"$f":"CFfact!AL115","v":0},"",{"$f":"CFplan!AM115","v":0},{"$f":"CFfact!AM115","v":0},"",{"$f":"CFplan!AN115","v":0},{"$f":"CFfact!AN115","v":0},"",{"$f":"CFplan!AO115","v":0},{"$f":"CFfact!AO115","v":0},"",{"$f":"CFplan!AP115","v":0},{"$f":"CFplan!AQ115","v":0},{"$f":"CFplan!AR115","v":0},{"$f":"CFplan!AS115","v":0},{"$f":"CFplan!AT115","v":0},{"$f":"CFplan!AU115","v":0},{"$f":"CFplan!AV115","v":0},{"$f":"CFplan!AW115","v":0},{"$f":"CFplan!AX115","v":0},{"$f":"CFplan!AY115","v":0},{"$f":"CFplan!AZ115","v":0},{"$f":"CFplan!BA115","v":0},{"$f":"CFplan!BB115","v":0},{"$f":"CFplan!BC115","v":0},{"$f":"CFplan!BD115","v":0},{"$f":"CFplan!BE115","v":0},{"$f":"CFplan!BF115","v":0},{"$f":"CFplan!BG115","v":0},{"$f":"CFplan!BH115","v":0},{"$f":"CFplan!BI115","v":0},{"$f":"CFplan!BJ115","v":0},{"$f":"CFplan!BK115","v":0},{"$f":"CFplan!BL115","v":0},{"$f":"CFplan!BM115","v":0},{"$f":"CFplan!BN115","v":0},{"$f":"CFplan!BO115","v":0},{"$f":"CFplan!BP115","v":0},{"$f":"CFplan!BQ115","v":0},{"$f":"CFplan!BR115","v":0},{"$f":"CFplan!BS115","v":0},{"$f":"CFplan!BT115","v":0},{"$f":"CFplan!BU115","v":0},{"$f":"CFplan!BV115","v":0},{"$f":"CFplan!BW115","v":0},{"$f":"CFplan!BX115","v":0},{"$f":"CFplan!BY115","v":0},{"$f":"CFplan!BZ115","v":0},{"$f":"CFplan!CA115","v":0},{"$f":"CFplan!CB115","v":0},{"$f":"CFplan!CC115","v":0},{"$f":"CFplan!CD115","v":0},{"$f":"CFplan!CE115","v":0},{"$f":"CFplan!CF115","v":0},{"$f":"CFplan!CG115","v":0},{"$f":"CFplan!CH115","v":0},{"$f":"CFplan!CI115","v":0},{"$f":"CFplan!CJ115","v":0},{"$f":"CFplan!CK115","v":0},{"$f":"CFplan!CL115","v":0},{"$f":"CFplan!CM115","v":0},{"$f":"CFplan!CN115","v":0},{"$f":"CFplan!CO115","v":0},{"$f":"CFplan!CP115","v":0},{"$f":"CFplan!CQ115","v":0},{"$f":"CFplan!CR115","v":0},{"$f":"CFplan!CS115","v":0},{"$f":"CFplan!CT115","v":0},{"$f":"CFplan!CU115","v":0}]
[{"$f":"ROW()","v":116},{"$f":"Lists!$CU$22","v":"CF(-)"},null,null,null,null,null,"Оплата %% по овердрафту",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CFplan!X116","v":0},{"$f":"CFfact!X116","v":0},"",null,null,{"$f":"CFplan!AA116","v":0},{"$f":"CFfact!AA116","v":0},"",{"$f":"CFplan!AB116","v":0},{"$f":"CFfact!AB116","v":0},"",{"$f":"CFplan!AC116","v":0},{"$f":"CFfact!AC116","v":0},"",{"$f":"CFplan!AD116","v":0},{"$f":"CFfact!AD116","v":0},"",{"$f":"CFplan!AE116","v":0},{"$f":"CFfact!AE116","v":0},"",{"$f":"CFplan!AF116","v":0},{"$f":"CFfact!AF116","v":0},"",{"$f":"CFplan!AG116","v":0},{"$f":"CFfact!AG116","v":0},"",{"$f":"CFplan!AH116","v":0},{"$f":"CFfact!AH116","v":0},"",{"$f":"CFplan!AI116","v":0},{"$f":"CFfact!AI116","v":0},"",{"$f":"CFplan!AJ116","v":0},{"$f":"CFfact!AJ116","v":0},"",{"$f":"CFplan!AK116","v":0},{"$f":"CFfact!AK116","v":0},"",{"$f":"CFplan!AL116","v":0},{"$f":"CFfact!AL116","v":0},"",{"$f":"CFplan!AM116","v":0},{"$f":"CFfact!AM116","v":0},"",{"$f":"CFplan!AN116","v":0},{"$f":"CFfact!AN116","v":0},"",{"$f":"CFplan!AO116","v":0},{"$f":"CFfact!AO116","v":0},"",{"$f":"CFplan!AP116","v":0},{"$f":"CFplan!AQ116","v":0},{"$f":"CFplan!AR116","v":0},{"$f":"CFplan!AS116","v":0},{"$f":"CFplan!AT116","v":0},{"$f":"CFplan!AU116","v":0},{"$f":"CFplan!AV116","v":0},{"$f":"CFplan!AW116","v":0},{"$f":"CFplan!AX116","v":0},{"$f":"CFplan!AY116","v":0},{"$f":"CFplan!AZ116","v":0},{"$f":"CFplan!BA116","v":0},{"$f":"CFplan!BB116","v":0},{"$f":"CFplan!BC116","v":0},{"$f":"CFplan!BD116","v":0},{"$f":"CFplan!BE116","v":0},{"$f":"CFplan!BF116","v":0},{"$f":"CFplan!BG116","v":0},{"$f":"CFplan!BH116","v":0},{"$f":"CFplan!BI116","v":0},{"$f":"CFplan!BJ116","v":0},{"$f":"CFplan!BK116","v":0},{"$f":"CFplan!BL116","v":0},{"$f":"CFplan!BM116","v":0},{"$f":"CFplan!BN116","v":0},{"$f":"CFplan!BO116","v":0},{"$f":"CFplan!BP116","v":0},{"$f":"CFplan!BQ116","v":0},{"$f":"CFplan!BR116","v":0},{"$f":"CFplan!BS116","v":0},{"$f":"CFplan!BT116","v":0},{"$f":"CFplan!BU116","v":0},{"$f":"CFplan!BV116","v":0},{"$f":"CFplan!BW116","v":0},{"$f":"CFplan!BX116","v":0},{"$f":"CFplan!BY116","v":0},{"$f":"CFplan!BZ116","v":0},{"$f":"CFplan!CA116","v":0},{"$f":"CFplan!CB116","v":0},{"$f":"CFplan!CC116","v":0},{"$f":"CFplan!CD116","v":0},{"$f":"CFplan!CE116","v":0},{"$f":"CFplan!CF116","v":0},{"$f":"CFplan!CG116","v":0},{"$f":"CFplan!CH116","v":0},{"$f":"CFplan!CI116","v":0},{"$f":"CFplan!CJ116","v":0},{"$f":"CFplan!CK116","v":0},{"$f":"CFplan!CL116","v":0},{"$f":"CFplan!CM116","v":0},{"$f":"CFplan!CN116","v":0},{"$f":"CFplan!CO116","v":0},{"$f":"CFplan!CP116","v":0},{"$f":"CFplan!CQ116","v":0},{"$f":"CFplan!CR116","v":0},{"$f":"CFplan!CS116","v":0},{"$f":"CFplan!CT116","v":0},{"$f":"CFplan!CU116","v":0}]
[{"$f":"ROW()","v":117},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CFplan!X117","v":0},{"$f":"CFfact!X117","v":0},"",null,null,{"$f":"CFplan!AA117","v":0},{"$f":"CFfact!AA117","v":0},"",{"$f":"CFplan!AB117","v":0},{"$f":"CFfact!AB117","v":0},"",{"$f":"CFplan!AC117","v":0},{"$f":"CFfact!AC117","v":0},"",{"$f":"CFplan!AD117","v":0},{"$f":"CFfact!AD117","v":0},"",{"$f":"CFplan!AE117","v":0},{"$f":"CFfact!AE117","v":0},"",{"$f":"CFplan!AF117","v":0},{"$f":"CFfact!AF117","v":0},"",{"$f":"CFplan!AG117","v":0},{"$f":"CFfact!AG117","v":0},"",{"$f":"CFplan!AH117","v":0},{"$f":"CFfact!AH117","v":0},"",{"$f":"CFplan!AI117","v":0},{"$f":"CFfact!AI117","v":0},"",{"$f":"CFplan!AJ117","v":0},{"$f":"CFfact!AJ117","v":0},"",{"$f":"CFplan!AK117","v":0},{"$f":"CFfact!AK117","v":0},"",{"$f":"CFplan!AL117","v":0},{"$f":"CFfact!AL117","v":0},"",{"$f":"CFplan!AM117","v":0},{"$f":"CFfact!AM117","v":0},"",{"$f":"CFplan!AN117","v":0},{"$f":"CFfact!AN117","v":0},"",{"$f":"CFplan!AO117","v":0},{"$f":"CFfact!AO117","v":0},"",{"$f":"CFplan!AP117","v":0},{"$f":"CFplan!AQ117","v":0},{"$f":"CFplan!AR117","v":0},{"$f":"CFplan!AS117","v":0},{"$f":"CFplan!AT117","v":0},{"$f":"CFplan!AU117","v":0},{"$f":"CFplan!AV117","v":0},{"$f":"CFplan!AW117","v":0},{"$f":"CFplan!AX117","v":0},{"$f":"CFplan!AY117","v":0},{"$f":"CFplan!AZ117","v":0},{"$f":"CFplan!BA117","v":0},{"$f":"CFplan!BB117","v":0},{"$f":"CFplan!BC117","v":0},{"$f":"CFplan!BD117","v":0},{"$f":"CFplan!BE117","v":0},{"$f":"CFplan!BF117","v":0},{"$f":"CFplan!BG117","v":0},{"$f":"CFplan!BH117","v":0},{"$f":"CFplan!BI117","v":0},{"$f":"CFplan!BJ117","v":0},{"$f":"CFplan!BK117","v":0},{"$f":"CFplan!BL117","v":0},{"$f":"CFplan!BM117","v":0},{"$f":"CFplan!BN117","v":0},{"$f":"CFplan!BO117","v":0},{"$f":"CFplan!BP117","v":0},{"$f":"CFplan!BQ117","v":0},{"$f":"CFplan!BR117","v":0},{"$f":"CFplan!BS117","v":0},{"$f":"CFplan!BT117","v":0},{"$f":"CFplan!BU117","v":0},{"$f":"CFplan!BV117","v":0},{"$f":"CFplan!BW117","v":0},{"$f":"CFplan!BX117","v":0},{"$f":"CFplan!BY117","v":0},{"$f":"CFplan!BZ117","v":0},{"$f":"CFplan!CA117","v":0},{"$f":"CFplan!CB117","v":0},{"$f":"CFplan!CC117","v":0},{"$f":"CFplan!CD117","v":0},{"$f":"CFplan!CE117","v":0},{"$f":"CFplan!CF117","v":0},{"$f":"CFplan!CG117","v":0},{"$f":"CFplan!CH117","v":0},{"$f":"CFplan!CI117","v":0},{"$f":"CFplan!CJ117","v":0},{"$f":"CFplan!CK117","v":0},{"$f":"CFplan!CL117","v":0},{"$f":"CFplan!CM117","v":0},{"$f":"CFplan!CN117","v":0},{"$f":"CFplan!CO117","v":0},{"$f":"CFplan!CP117","v":0},{"$f":"CFplan!CQ117","v":0},{"$f":"CFplan!CR117","v":0},{"$f":"CFplan!CS117","v":0},{"$f":"CFplan!CT117","v":0},{"$f":"CFplan!CU117","v":0}]
[{"$f":"ROW()","v":118},{"$f":"Lists!$CU$23","v":"CF"},null,null,null,null,null,{"$f":"Items!$BS$40","v":"Финпоток по финансовой деятельности"},null,null,null,null,{"$f":"Sales!$M$91","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X118-(X104+X106+X112-X108-X110-X114-X116))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"CFplan!X118","v":0},{"$f":"CFfact!X118","v":0},"",null,null,{"$f":"CFplan!AA118","v":0},{"$f":"CFfact!AA118","v":0},"",{"$f":"CFplan!AB118","v":0},{"$f":"CFfact!AB118","v":0},"",{"$f":"CFplan!AC118","v":0},{"$f":"CFfact!AC118","v":0},"",{"$f":"CFplan!AD118","v":0},{"$f":"CFfact!AD118","v":0},"",{"$f":"CFplan!AE118","v":0},{"$f":"CFfact!AE118","v":0},"",{"$f":"CFplan!AF118","v":0},{"$f":"CFfact!AF118","v":0},"",{"$f":"CFplan!AG118","v":0},{"$f":"CFfact!AG118","v":0},"",{"$f":"CFplan!AH118","v":0},{"$f":"CFfact!AH118","v":0},"",{"$f":"CFplan!AI118","v":0},{"$f":"CFfact!AI118","v":0},"",{"$f":"CFplan!AJ118","v":0},{"$f":"CFfact!AJ118","v":0},"",{"$f":"CFplan!AK118","v":0},{"$f":"CFfact!AK118","v":0},"",{"$f":"CFplan!AL118","v":0},{"$f":"CFfact!AL118","v":0},"",{"$f":"CFplan!AM118","v":0},{"$f":"CFfact!AM118","v":0},"",{"$f":"CFplan!AN118","v":0},{"$f":"CFfact!AN118","v":0},"",{"$f":"CFplan!AO118","v":0},{"$f":"CFfact!AO118","v":0},"",{"$f":"CFplan!AP118","v":0},{"$f":"CFplan!AQ118","v":0},{"$f":"CFplan!AR118","v":0},{"$f":"CFplan!AS118","v":0},{"$f":"CFplan!AT118","v":0},{"$f":"CFplan!AU118","v":0},{"$f":"CFplan!AV118","v":0},{"$f":"CFplan!AW118","v":0},{"$f":"CFplan!AX118","v":0},{"$f":"CFplan!AY118","v":0},{"$f":"CFplan!AZ118","v":0},{"$f":"CFplan!BA118","v":0},{"$f":"CFplan!BB118","v":0},{"$f":"CFplan!BC118","v":0},{"$f":"CFplan!BD118","v":0},{"$f":"CFplan!BE118","v":0},{"$f":"CFplan!BF118","v":0},{"$f":"CFplan!BG118","v":0},{"$f":"CFplan!BH118","v":0},{"$f":"CFplan!BI118","v":0},{"$f":"CFplan!BJ118","v":0},{"$f":"CFplan!BK118","v":0},{"$f":"CFplan!BL118","v":0},{"$f":"CFplan!BM118","v":0},{"$f":"CFplan!BN118","v":0},{"$f":"CFplan!BO118","v":0},{"$f":"CFplan!BP118","v":0},{"$f":"CFplan!BQ118","v":0},{"$f":"CFplan!BR118","v":0},{"$f":"CFplan!BS118","v":0},{"$f":"CFplan!BT118","v":0},{"$f":"CFplan!BU118","v":0},{"$f":"CFplan!BV118","v":0},{"$f":"CFplan!BW118","v":0},{"$f":"CFplan!BX118","v":0},{"$f":"CFplan!BY118","v":0},{"$f":"CFplan!BZ118","v":0},{"$f":"CFplan!CA118","v":0},{"$f":"CFplan!CB118","v":0},{"$f":"CFplan!CC118","v":0},{"$f":"CFplan!CD118","v":0},{"$f":"CFplan!CE118","v":0},{"$f":"CFplan!CF118","v":0},{"$f":"CFplan!CG118","v":0},{"$f":"CFplan!CH118","v":0},{"$f":"CFplan!CI118","v":0},{"$f":"CFplan!CJ118","v":0},{"$f":"CFplan!CK118","v":0},{"$f":"CFplan!CL118","v":0},{"$f":"CFplan!CM118","v":0},{"$f":"CFplan!CN118","v":0},{"$f":"CFplan!CO118","v":0},{"$f":"CFplan!CP118","v":0},{"$f":"CFplan!CQ118","v":0},{"$f":"CFplan!CR118","v":0},{"$f":"CFplan!CS118","v":0},{"$f":"CFplan!CT118","v":0},{"$f":"CFplan!CU118","v":0}]
[{"$f":"ROW()","v":119},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CFplan!X119","v":0},{"$f":"CFfact!X119","v":0},"",null,null,{"$f":"CFplan!AA119","v":0},{"$f":"CFfact!AA119","v":0},"",{"$f":"CFplan!AB119","v":0},{"$f":"CFfact!AB119","v":0},"",{"$f":"CFplan!AC119","v":0},{"$f":"CFfact!AC119","v":0},"",{"$f":"CFplan!AD119","v":0},{"$f":"CFfact!AD119","v":0},"",{"$f":"CFplan!AE119","v":0},{"$f":"CFfact!AE119","v":0},"",{"$f":"CFplan!AF119","v":0},{"$f":"CFfact!AF119","v":0},"",{"$f":"CFplan!AG119","v":0},{"$f":"CFfact!AG119","v":0},"",{"$f":"CFplan!AH119","v":0},{"$f":"CFfact!AH119","v":0},"",{"$f":"CFplan!AI119","v":0},{"$f":"CFfact!AI119","v":0},"",{"$f":"CFplan!AJ119","v":0},{"$f":"CFfact!AJ119","v":0},"",{"$f":"CFplan!AK119","v":0},{"$f":"CFfact!AK119","v":0},"",{"$f":"CFplan!AL119","v":0},{"$f":"CFfact!AL119","v":0},"",{"$f":"CFplan!AM119","v":0},{"$f":"CFfact!AM119","v":0},"",{"$f":"CFplan!AN119","v":0},{"$f":"CFfact!AN119","v":0},"",{"$f":"CFplan!AO119","v":0},{"$f":"CFfact!AO119","v":0},"",{"$f":"CFplan!AP119","v":0},{"$f":"CFplan!AQ119","v":0},{"$f":"CFplan!AR119","v":0},{"$f":"CFplan!AS119","v":0},{"$f":"CFplan!AT119","v":0},{"$f":"CFplan!AU119","v":0},{"$f":"CFplan!AV119","v":0},{"$f":"CFplan!AW119","v":0},{"$f":"CFplan!AX119","v":0},{"$f":"CFplan!AY119","v":0},{"$f":"CFplan!AZ119","v":0},{"$f":"CFplan!BA119","v":0},{"$f":"CFplan!BB119","v":0},{"$f":"CFplan!BC119","v":0},{"$f":"CFplan!BD119","v":0},{"$f":"CFplan!BE119","v":0},{"$f":"CFplan!BF119","v":0},{"$f":"CFplan!BG119","v":0},{"$f":"CFplan!BH119","v":0},{"$f":"CFplan!BI119","v":0},{"$f":"CFplan!BJ119","v":0},{"$f":"CFplan!BK119","v":0},{"$f":"CFplan!BL119","v":0},{"$f":"CFplan!BM119","v":0},{"$f":"CFplan!BN119","v":0},{"$f":"CFplan!BO119","v":0},{"$f":"CFplan!BP119","v":0},{"$f":"CFplan!BQ119","v":0},{"$f":"CFplan!BR119","v":0},{"$f":"CFplan!BS119","v":0},{"$f":"CFplan!BT119","v":0},{"$f":"CFplan!BU119","v":0},{"$f":"CFplan!BV119","v":0},{"$f":"CFplan!BW119","v":0},{"$f":"CFplan!BX119","v":0},{"$f":"CFplan!BY119","v":0},{"$f":"CFplan!BZ119","v":0},{"$f":"CFplan!CA119","v":0},{"$f":"CFplan!CB119","v":0},{"$f":"CFplan!CC119","v":0},{"$f":"CFplan!CD119","v":0},{"$f":"CFplan!CE119","v":0},{"$f":"CFplan!CF119","v":0},{"$f":"CFplan!CG119","v":0},{"$f":"CFplan!CH119","v":0},{"$f":"CFplan!CI119","v":0},{"$f":"CFplan!CJ119","v":0},{"$f":"CFplan!CK119","v":0},{"$f":"CFplan!CL119","v":0},{"$f":"CFplan!CM119","v":0},{"$f":"CFplan!CN119","v":0},{"$f":"CFplan!CO119","v":0},{"$f":"CFplan!CP119","v":0},{"$f":"CFplan!CQ119","v":0},{"$f":"CFplan!CR119","v":0},{"$f":"CFplan!CS119","v":0},{"$f":"CFplan!CT119","v":0},{"$f":"CFplan!CU119","v":0}]
[{"$f":"ROW()","v":120},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CFplan!X120","v":0},{"$f":"CFfact!X120","v":0},"",null,null,{"$f":"CFplan!AA120","v":0},{"$f":"CFfact!AA120","v":0},"",{"$f":"CFplan!AB120","v":0},{"$f":"CFfact!AB120","v":0},"",{"$f":"CFplan!AC120","v":0},{"$f":"CFfact!AC120","v":0},"",{"$f":"CFplan!AD120","v":0},{"$f":"CFfact!AD120","v":0},"",{"$f":"CFplan!AE120","v":0},{"$f":"CFfact!AE120","v":0},"",{"$f":"CFplan!AF120","v":0},{"$f":"CFfact!AF120","v":0},"",{"$f":"CFplan!AG120","v":0},{"$f":"CFfact!AG120","v":0},"",{"$f":"CFplan!AH120","v":0},{"$f":"CFfact!AH120","v":0},"",{"$f":"CFplan!AI120","v":0},{"$f":"CFfact!AI120","v":0},"",{"$f":"CFplan!AJ120","v":0},{"$f":"CFfact!AJ120","v":0},"",{"$f":"CFplan!AK120","v":0},{"$f":"CFfact!AK120","v":0},"",{"$f":"CFplan!AL120","v":0},{"$f":"CFfact!AL120","v":0},"",{"$f":"CFplan!AM120","v":0},{"$f":"CFfact!AM120","v":0},"",{"$f":"CFplan!AN120","v":0},{"$f":"CFfact!AN120","v":0},"",{"$f":"CFplan!AO120","v":0},{"$f":"CFfact!AO120","v":0},"",{"$f":"CFplan!AP120","v":0},{"$f":"CFplan!AQ120","v":0},{"$f":"CFplan!AR120","v":0},{"$f":"CFplan!AS120","v":0},{"$f":"CFplan!AT120","v":0},{"$f":"CFplan!AU120","v":0},{"$f":"CFplan!AV120","v":0},{"$f":"CFplan!AW120","v":0},{"$f":"CFplan!AX120","v":0},{"$f":"CFplan!AY120","v":0},{"$f":"CFplan!AZ120","v":0},{"$f":"CFplan!BA120","v":0},{"$f":"CFplan!BB120","v":0},{"$f":"CFplan!BC120","v":0},{"$f":"CFplan!BD120","v":0},{"$f":"CFplan!BE120","v":0},{"$f":"CFplan!BF120","v":0},{"$f":"CFplan!BG120","v":0},{"$f":"CFplan!BH120","v":0},{"$f":"CFplan!BI120","v":0},{"$f":"CFplan!BJ120","v":0},{"$f":"CFplan!BK120","v":0},{"$f":"CFplan!BL120","v":0},{"$f":"CFplan!BM120","v":0},{"$f":"CFplan!BN120","v":0},{"$f":"CFplan!BO120","v":0},{"$f":"CFplan!BP120","v":0},{"$f":"CFplan!BQ120","v":0},{"$f":"CFplan!BR120","v":0},{"$f":"CFplan!BS120","v":0},{"$f":"CFplan!BT120","v":0},{"$f":"CFplan!BU120","v":0},{"$f":"CFplan!BV120","v":0},{"$f":"CFplan!BW120","v":0},{"$f":"CFplan!BX120","v":0},{"$f":"CFplan!BY120","v":0},{"$f":"CFplan!BZ120","v":0},{"$f":"CFplan!CA120","v":0},{"$f":"CFplan!CB120","v":0},{"$f":"CFplan!CC120","v":0},{"$f":"CFplan!CD120","v":0},{"$f":"CFplan!CE120","v":0},{"$f":"CFplan!CF120","v":0},{"$f":"CFplan!CG120","v":0},{"$f":"CFplan!CH120","v":0},{"$f":"CFplan!CI120","v":0},{"$f":"CFplan!CJ120","v":0},{"$f":"CFplan!CK120","v":0},{"$f":"CFplan!CL120","v":0},{"$f":"CFplan!CM120","v":0},{"$f":"CFplan!CN120","v":0},{"$f":"CFplan!CO120","v":0},{"$f":"CFplan!CP120","v":0},{"$f":"CFplan!CQ120","v":0},{"$f":"CFplan!CR120","v":0},{"$f":"CFplan!CS120","v":0},{"$f":"CFplan!CT120","v":0},{"$f":"CFplan!CU120","v":0}]
[{"$f":"ROW()","v":121},{"$f":"Lists!$CU$23","v":"CF"},null,null,null,null,null,{"$f":"Items!$BS$35","v":"Итоговый финпоток"},null,null,null,null,{"$f":"Sales!$M$91","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X121-(X102+X118))<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"CFplan!X121","v":272277.77777777775},{"$f":"CFfact!X121","v":257888.88888888893},0.94715364211385455,null,null,{"$f":"CFplan!AA121","v":272277.77777777775},{"$f":"CFfact!AA121","v":257888.88888888893},0.94715364211385455,{"$f":"CFplan!AB121","v":0},{"$f":"CFfact!AB121","v":0},"",{"$f":"CFplan!AC121","v":0},{"$f":"CFfact!AC121","v":0},"",{"$f":"CFplan!AD121","v":0},{"$f":"CFfact!AD121","v":0},"",{"$f":"CFplan!AE121","v":0},{"$f":"CFfact!AE121","v":0},"",{"$f":"CFplan!AF121","v":0},{"$f":"CFfact!AF121","v":0},"",{"$f":"CFplan!AG121","v":0},{"$f":"CFfact!AG121","v":0},"",{"$f":"CFplan!AH121","v":0},{"$f":"CFfact!AH121","v":0},"",{"$f":"CFplan!AI121","v":0},{"$f":"CFfact!AI121","v":0},"",{"$f":"CFplan!AJ121","v":0},{"$f":"CFfact!AJ121","v":0},"",{"$f":"CFplan!AK121","v":0},{"$f":"CFfact!AK121","v":0},"",{"$f":"CFplan!AL121","v":0},{"$f":"CFfact!AL121","v":0},"",{"$f":"CFplan!AM121","v":0},{"$f":"CFfact!AM121","v":0},"",{"$f":"CFplan!AN121","v":0},{"$f":"CFfact!AN121","v":0},"",{"$f":"CFplan!AO121","v":0},{"$f":"CFfact!AO121","v":0},"",{"$f":"CFplan!AP121","v":0},{"$f":"CFplan!AQ121","v":0},{"$f":"CFplan!AR121","v":0},{"$f":"CFplan!AS121","v":0},{"$f":"CFplan!AT121","v":0},{"$f":"CFplan!AU121","v":0},{"$f":"CFplan!AV121","v":0},{"$f":"CFplan!AW121","v":0},{"$f":"CFplan!AX121","v":0},{"$f":"CFplan!AY121","v":0},{"$f":"CFplan!AZ121","v":0},{"$f":"CFplan!BA121","v":0},{"$f":"CFplan!BB121","v":0},{"$f":"CFplan!BC121","v":0},{"$f":"CFplan!BD121","v":0},{"$f":"CFplan!BE121","v":0},{"$f":"CFplan!BF121","v":0},{"$f":"CFplan!BG121","v":0},{"$f":"CFplan!BH121","v":0},{"$f":"CFplan!BI121","v":0},{"$f":"CFplan!BJ121","v":0},{"$f":"CFplan!BK121","v":0},{"$f":"CFplan!BL121","v":0},{"$f":"CFplan!BM121","v":0},{"$f":"CFplan!BN121","v":0},{"$f":"CFplan!BO121","v":0},{"$f":"CFplan!BP121","v":0},{"$f":"CFplan!BQ121","v":0},{"$f":"CFplan!BR121","v":0},{"$f":"CFplan!BS121","v":0},{"$f":"CFplan!BT121","v":0},{"$f":"CFplan!BU121","v":0},{"$f":"CFplan!BV121","v":0},{"$f":"CFplan!BW121","v":0},{"$f":"CFplan!BX121","v":0},{"$f":"CFplan!BY121","v":0},{"$f":"CFplan!BZ121","v":0},{"$f":"CFplan!CA121","v":0},{"$f":"CFplan!CB121","v":0},{"$f":"CFplan!CC121","v":0},{"$f":"CFplan!CD121","v":0},{"$f":"CFplan!CE121","v":0},{"$f":"CFplan!CF121","v":0},{"$f":"CFplan!CG121","v":0},{"$f":"CFplan!CH121","v":0},{"$f":"CFplan!CI121","v":0},{"$f":"CFplan!CJ121","v":0},{"$f":"CFplan!CK121","v":0},{"$f":"CFplan!CL121","v":0},{"$f":"CFplan!CM121","v":0},{"$f":"CFplan!CN121","v":0},{"$f":"CFplan!CO121","v":0},{"$f":"CFplan!CP121","v":0},{"$f":"CFplan!CQ121","v":0},{"$f":"CFplan!CR121","v":0},{"$f":"CFplan!CS121","v":0},{"$f":"CFplan!CT121","v":0},{"$f":"CFplan!CU121","v":0}]
[{"$f":"ROW()","v":122},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CFplan!X122","v":0},{"$f":"CFfact!X122","v":0},"",null,null,{"$f":"CFplan!AA122","v":0},{"$f":"CFfact!AA122","v":0},"",{"$f":"CFplan!AB122","v":0},{"$f":"CFfact!AB122","v":0},"",{"$f":"CFplan!AC122","v":0},{"$f":"CFfact!AC122","v":0},"",{"$f":"CFplan!AD122","v":0},{"$f":"CFfact!AD122","v":0},"",{"$f":"CFplan!AE122","v":0},{"$f":"CFfact!AE122","v":0},"",{"$f":"CFplan!AF122","v":0},{"$f":"CFfact!AF122","v":0},"",{"$f":"CFplan!AG122","v":0},{"$f":"CFfact!AG122","v":0},"",{"$f":"CFplan!AH122","v":0},{"$f":"CFfact!AH122","v":0},"",{"$f":"CFplan!AI122","v":0},{"$f":"CFfact!AI122","v":0},"",{"$f":"CFplan!AJ122","v":0},{"$f":"CFfact!AJ122","v":0},"",{"$f":"CFplan!AK122","v":0},{"$f":"CFfact!AK122","v":0},"",{"$f":"CFplan!AL122","v":0},{"$f":"CFfact!AL122","v":0},"",{"$f":"CFplan!AM122","v":0},{"$f":"CFfact!AM122","v":0},"",{"$f":"CFplan!AN122","v":0},{"$f":"CFfact!AN122","v":0},"",{"$f":"CFplan!AO122","v":0},{"$f":"CFfact!AO122","v":0},"",{"$f":"CFplan!AP122","v":0},{"$f":"CFplan!AQ122","v":0},{"$f":"CFplan!AR122","v":0},{"$f":"CFplan!AS122","v":0},{"$f":"CFplan!AT122","v":0},{"$f":"CFplan!AU122","v":0},{"$f":"CFplan!AV122","v":0},{"$f":"CFplan!AW122","v":0},{"$f":"CFplan!AX122","v":0},{"$f":"CFplan!AY122","v":0},{"$f":"CFplan!AZ122","v":0},{"$f":"CFplan!BA122","v":0},{"$f":"CFplan!BB122","v":0},{"$f":"CFplan!BC122","v":0},{"$f":"CFplan!BD122","v":0},{"$f":"CFplan!BE122","v":0},{"$f":"CFplan!BF122","v":0},{"$f":"CFplan!BG122","v":0},{"$f":"CFplan!BH122","v":0},{"$f":"CFplan!BI122","v":0},{"$f":"CFplan!BJ122","v":0},{"$f":"CFplan!BK122","v":0},{"$f":"CFplan!BL122","v":0},{"$f":"CFplan!BM122","v":0},{"$f":"CFplan!BN122","v":0},{"$f":"CFplan!BO122","v":0},{"$f":"CFplan!BP122","v":0},{"$f":"CFplan!BQ122","v":0},{"$f":"CFplan!BR122","v":0},{"$f":"CFplan!BS122","v":0},{"$f":"CFplan!BT122","v":0},{"$f":"CFplan!BU122","v":0},{"$f":"CFplan!BV122","v":0},{"$f":"CFplan!BW122","v":0},{"$f":"CFplan!BX122","v":0},{"$f":"CFplan!BY122","v":0},{"$f":"CFplan!BZ122","v":0},{"$f":"CFplan!CA122","v":0},{"$f":"CFplan!CB122","v":0},{"$f":"CFplan!CC122","v":0},{"$f":"CFplan!CD122","v":0},{"$f":"CFplan!CE122","v":0},{"$f":"CFplan!CF122","v":0},{"$f":"CFplan!CG122","v":0},{"$f":"CFplan!CH122","v":0},{"$f":"CFplan!CI122","v":0},{"$f":"CFplan!CJ122","v":0},{"$f":"CFplan!CK122","v":0},{"$f":"CFplan!CL122","v":0},{"$f":"CFplan!CM122","v":0},{"$f":"CFplan!CN122","v":0},{"$f":"CFplan!CO122","v":0},{"$f":"CFplan!CP122","v":0},{"$f":"CFplan!CQ122","v":0},{"$f":"CFplan!CR122","v":0},{"$f":"CFplan!CS122","v":0},{"$f":"CFplan!CT122","v":0},{"$f":"CFplan!CU122","v":0}]
[{"$f":"ROW()","v":123},{"$f":"Lists!$CU$24","v":"BS"},null,null,null,null,null,{"$f":"Items!$BS$36","v":"Итоговый финпоток нараст. итогом"},null,null,null,null,{"$f":"Prdction!$M$382","v":"руб."},null,null,null,null,null,{"$f":"IF(ABS($X123-$X121)<SUMIFS(Cntrl!$V:$V,Cntrl!$I:$I,$F$11),0,1)","v":0},null,null,null,null,{"$f":"CFplan!X123","v":272277.77777777775},{"$f":"CFfact!X123","v":257888.88888888893},0.94715364211385455,null,null,{"$f":"CFplan!AA123","v":272277.77777777775},{"$f":"CFfact!AA123","v":257888.88888888893},0.94715364211385455,{"$f":"CFplan!AB123","v":272277.77777777775},{"$f":"CFfact!AB123","v":257888.88888888893},0.94715364211385455,{"$f":"CFplan!AC123","v":272277.77777777775},{"$f":"CFfact!AC123","v":257888.88888888893},0.94715364211385455,{"$f":"CFplan!AD123","v":272277.77777777775},{"$f":"CFfact!AD123","v":257888.88888888893},0.94715364211385455,{"$f":"CFplan!AE123","v":272277.77777777775},{"$f":"CFfact!AE123","v":257888.88888888893},0.94715364211385455,{"$f":"CFplan!AF123","v":272277.77777777775},{"$f":"CFfact!AF123","v":257888.88888888893},0.94715364211385455,{"$f":"CFplan!AG123","v":272277.77777777775},{"$f":"CFfact!AG123","v":257888.88888888893},0.94715364211385455,{"$f":"CFplan!AH123","v":272277.77777777775},{"$f":"CFfact!AH123","v":257888.88888888893},0.94715364211385455,{"$f":"CFplan!AI123","v":272277.77777777775},{"$f":"CFfact!AI123","v":257888.88888888893},0.94715364211385455,{"$f":"CFplan!AJ123","v":272277.77777777775},{"$f":"CFfact!AJ123","v":257888.88888888893},0.94715364211385455,{"$f":"CFplan!AK123","v":272277.77777777775},{"$f":"CFfact!AK123","v":257888.88888888893},0.94715364211385455,{"$f":"CFplan!AL123","v":272277.77777777775},{"$f":"CFfact!AL123","v":257888.88888888893},0.94715364211385455,{"$f":"CFplan!AM123","v":272277.77777777775},{"$f":"CFfact!AM123","v":257888.88888888893},0.94715364211385455,{"$f":"CFplan!AN123","v":272277.77777777775},{"$f":"CFfact!AN123","v":257888.88888888893},0.94715364211385455,{"$f":"CFplan!AO123","v":272277.77777777775},{"$f":"CFfact!AO123","v":257888.88888888893},0.94715364211385455,{"$f":"CFplan!AP123","v":0},{"$f":"CFplan!AQ123","v":0},{"$f":"CFplan!AR123","v":0},{"$f":"CFplan!AS123","v":0},{"$f":"CFplan!AT123","v":0},{"$f":"CFplan!AU123","v":0},{"$f":"CFplan!AV123","v":0},{"$f":"CFplan!AW123","v":0},{"$f":"CFplan!AX123","v":0},{"$f":"CFplan!AY123","v":0},{"$f":"CFplan!AZ123","v":0},{"$f":"CFplan!BA123","v":0},{"$f":"CFplan!BB123","v":0},{"$f":"CFplan!BC123","v":0},{"$f":"CFplan!BD123","v":0},{"$f":"CFplan!BE123","v":0},{"$f":"CFplan!BF123","v":0},{"$f":"CFplan!BG123","v":0},{"$f":"CFplan!BH123","v":0},{"$f":"CFplan!BI123","v":0},{"$f":"CFplan!BJ123","v":0},{"$f":"CFplan!BK123","v":0},{"$f":"CFplan!BL123","v":0},{"$f":"CFplan!BM123","v":0},{"$f":"CFplan!BN123","v":0},{"$f":"CFplan!BO123","v":0},{"$f":"CFplan!BP123","v":0},{"$f":"CFplan!BQ123","v":0},{"$f":"CFplan!BR123","v":0},{"$f":"CFplan!BS123","v":0},{"$f":"CFplan!BT123","v":0},{"$f":"CFplan!BU123","v":0},{"$f":"CFplan!BV123","v":0},{"$f":"CFplan!BW123","v":0},{"$f":"CFplan!BX123","v":0},{"$f":"CFplan!BY123","v":0},{"$f":"CFplan!BZ123","v":0},{"$f":"CFplan!CA123","v":0},{"$f":"CFplan!CB123","v":0},{"$f":"CFplan!CC123","v":0},{"$f":"CFplan!CD123","v":0},{"$f":"CFplan!CE123","v":0},{"$f":"CFplan!CF123","v":0},{"$f":"CFplan!CG123","v":0},{"$f":"CFplan!CH123","v":0},{"$f":"CFplan!CI123","v":0},{"$f":"CFplan!CJ123","v":0},{"$f":"CFplan!CK123","v":0},{"$f":"CFplan!CL123","v":0},{"$f":"CFplan!CM123","v":0},{"$f":"CFplan!CN123","v":0},{"$f":"CFplan!CO123","v":0},{"$f":"CFplan!CP123","v":0},{"$f":"CFplan!CQ123","v":0},{"$f":"CFplan!CR123","v":0},{"$f":"CFplan!CS123","v":0},{"$f":"CFplan!CT123","v":0},{"$f":"CFplan!CU123","v":0}]
[{"$f":"ROW()","v":124},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CFplan!X124","v":0},{"$f":"CFfact!X124","v":0},"",null,null,{"$f":"CFplan!AA124","v":0},{"$f":"CFfact!AA124","v":0},"",{"$f":"CFplan!AB124","v":0},{"$f":"CFfact!AB124","v":0},"",{"$f":"CFplan!AC124","v":0},{"$f":"CFfact!AC124","v":0},"",{"$f":"CFplan!AD124","v":0},{"$f":"CFfact!AD124","v":0},"",{"$f":"CFplan!AE124","v":0},{"$f":"CFfact!AE124","v":0},"",{"$f":"CFplan!AF124","v":0},{"$f":"CFfact!AF124","v":0},"",{"$f":"CFplan!AG124","v":0},{"$f":"CFfact!AG124","v":0},"",{"$f":"CFplan!AH124","v":0},{"$f":"CFfact!AH124","v":0},"",{"$f":"CFplan!AI124","v":0},{"$f":"CFfact!AI124","v":0},"",{"$f":"CFplan!AJ124","v":0},{"$f":"CFfact!AJ124","v":0},"",{"$f":"CFplan!AK124","v":0},{"$f":"CFfact!AK124","v":0},"",{"$f":"CFplan!AL124","v":0},{"$f":"CFfact!AL124","v":0},"",{"$f":"CFplan!AM124","v":0},{"$f":"CFfact!AM124","v":0},"",{"$f":"CFplan!AN124","v":0},{"$f":"CFfact!AN124","v":0},"",{"$f":"CFplan!AO124","v":0},{"$f":"CFfact!AO124","v":0},"",{"$f":"CFplan!AP124","v":0},{"$f":"CFplan!AQ124","v":0},{"$f":"CFplan!AR124","v":0},{"$f":"CFplan!AS124","v":0},{"$f":"CFplan!AT124","v":0},{"$f":"CFplan!AU124","v":0},{"$f":"CFplan!AV124","v":0},{"$f":"CFplan!AW124","v":0},{"$f":"CFplan!AX124","v":0},{"$f":"CFplan!AY124","v":0},{"$f":"CFplan!AZ124","v":0},{"$f":"CFplan!BA124","v":0},{"$f":"CFplan!BB124","v":0},{"$f":"CFplan!BC124","v":0},{"$f":"CFplan!BD124","v":0},{"$f":"CFplan!BE124","v":0},{"$f":"CFplan!BF124","v":0},{"$f":"CFplan!BG124","v":0},{"$f":"CFplan!BH124","v":0},{"$f":"CFplan!BI124","v":0},{"$f":"CFplan!BJ124","v":0},{"$f":"CFplan!BK124","v":0},{"$f":"CFplan!BL124","v":0},{"$f":"CFplan!BM124","v":0},{"$f":"CFplan!BN124","v":0},{"$f":"CFplan!BO124","v":0},{"$f":"CFplan!BP124","v":0},{"$f":"CFplan!BQ124","v":0},{"$f":"CFplan!BR124","v":0},{"$f":"CFplan!BS124","v":0},{"$f":"CFplan!BT124","v":0},{"$f":"CFplan!BU124","v":0},{"$f":"CFplan!BV124","v":0},{"$f":"CFplan!BW124","v":0},{"$f":"CFplan!BX124","v":0},{"$f":"CFplan!BY124","v":0},{"$f":"CFplan!BZ124","v":0},{"$f":"CFplan!CA124","v":0},{"$f":"CFplan!CB124","v":0},{"$f":"CFplan!CC124","v":0},{"$f":"CFplan!CD124","v":0},{"$f":"CFplan!CE124","v":0},{"$f":"CFplan!CF124","v":0},{"$f":"CFplan!CG124","v":0},{"$f":"CFplan!CH124","v":0},{"$f":"CFplan!CI124","v":0},{"$f":"CFplan!CJ124","v":0},{"$f":"CFplan!CK124","v":0},{"$f":"CFplan!CL124","v":0},{"$f":"CFplan!CM124","v":0},{"$f":"CFplan!CN124","v":0},{"$f":"CFplan!CO124","v":0},{"$f":"CFplan!CP124","v":0},{"$f":"CFplan!CQ124","v":0},{"$f":"CFplan!CR124","v":0},{"$f":"CFplan!CS124","v":0},{"$f":"CFplan!CT124","v":0},{"$f":"CFplan!CU124","v":0}]
[{"$f":"ROW()","v":125},null,null,null,null,null,null,null,null,null,null,"пустая строка",null,null,null,null,null,null,null,null,null,null,null,{"$f":"CFplan!X125","v":0},{"$f":"CFfact!X125","v":0},"",null,null,{"$f":"CFplan!AA125","v":0},{"$f":"CFfact!AA125","v":0},"",{"$f":"CFplan!AB125","v":0},{"$f":"CFfact!AB125","v":0},"",{"$f":"CFplan!AC125","v":0},{"$f":"CFfact!AC125","v":0},"",{"$f":"CFplan!AD125","v":0},{"$f":"CFfact!AD125","v":0},"",{"$f":"CFplan!AE125","v":0},{"$f":"CFfact!AE125","v":0},"",{"$f":"CFplan!AF125","v":0},{"$f":"CFfact!AF125","v":0},"",{"$f":"CFplan!AG125","v":0},{"$f":"CFfact!AG125","v":0},"",{"$f":"CFplan!AH125","v":0},{"$f":"CFfact!AH125","v":0},"",{"$f":"CFplan!AI125","v":0},{"$f":"CFfact!AI125","v":0},"",{"$f":"CFplan!AJ125","v":0},{"$f":"CFfact!AJ125","v":0},"",{"$f":"CFplan!AK125","v":0},{"$f":"CFfact!AK125","v":0},"",{"$f":"CFplan!AL125","v":0},{"$f":"CFfact!AL125","v":0},"",{"$f":"CFplan!AM125","v":0},{"$f":"CFfact!AM125","v":0},"",{"$f":"CFplan!AN125","v":0},{"$f":"CFfact!AN125","v":0},"",{"$f":"CFplan!AO125","v":0},{"$f":"CFfact!AO125","v":0},"",{"$f":"CFplan!AP125","v":0},{"$f":"CFplan!AQ125","v":0},{"$f":"CFplan!AR125","v":0},{"$f":"CFplan!AS125","v":0},{"$f":"CFplan!AT125","v":0},{"$f":"CFplan!AU125","v":0},{"$f":"CFplan!AV125","v":0},{"$f":"CFplan!AW125","v":0},{"$f":"CFplan!AX125","v":0},{"$f":"CFplan!AY125","v":0},{"$f":"CFplan!AZ125","v":0},{"$f":"CFplan!BA125","v":0},{"$f":"CFplan!BB125","v":0},{"$f":"CFplan!BC125","v":0},{"$f":"CFplan!BD125","v":0},{"$f":"CFplan!BE125","v":0},{"$f":"CFplan!BF125","v":0},{"$f":"CFplan!BG125","v":0},{"$f":"CFplan!BH125","v":0},{"$f":"CFplan!BI125","v":0},{"$f":"CFplan!BJ125","v":0},{"$f":"CFplan!BK125","v":0},{"$f":"CFplan!BL125","v":0},{"$f":"CFplan!BM125","v":0},{"$f":"CFplan!BN125","v":0},{"$f":"CFplan!BO125","v":0},{"$f":"CFplan!BP125","v":0},{"$f":"CFplan!BQ125","v":0},{"$f":"CFplan!BR125","v":0},{"$f":"CFplan!BS125","v":0},{"$f":"CFplan!BT125","v":0},{"$f":"CFplan!BU125","v":0},{"$f":"CFplan!BV125","v":0},{"$f":"CFplan!BW125","v":0},{"$f":"CFplan!BX125","v":0},{"$f":"CFplan!BY125","v":0},{"$f":"CFplan!BZ125","v":0},{"$f":"CFplan!CA125","v":0},{"$f":"CFplan!CB125","v":0},{"$f":"CFplan!CC125","v":0},{"$f":"CFplan!CD125","v":0},{"$f":"CFplan!CE125","v":0},{"$f":"CFplan!CF125","v":0},{"$f":"CFplan!CG125","v":0},{"$f":"CFplan!CH125","v":0},{"$f":"CFplan!CI125","v":0},{"$f":"CFplan!CJ125","v":0},{"$f":"CFplan!CK125","v":0},{"$f":"CFplan!CL125","v":0},{"$f":"CFplan!CM125","v":0},{"$f":"CFplan!CN125","v":0},{"$f":"CFplan!CO125","v":0},{"$f":"CFplan!CP125","v":0},{"$f":"CFplan!CQ125","v":0},{"$f":"CFplan!CR125","v":0},{"$f":"CFplan!CS125","v":0},{"$f":"CFplan!CT125","v":0},{"$f":"CFplan!CU125","v":0}]
[{"$f":"ROW()","v":126}]